---

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, 2006

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 its charter)



---



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



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

(334) 821-9200

(Registrants telephone number, including area code)

[None]

(Former name, former address and former fiscal year, if changed since last report)



---

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



|                    |  |                                          
|------------------- |  | -----------------------------------------
|Title of each class |  | Name of each exchange on which registered



Securities registered
pursuant to Section 12(g) of the Act: Common Stock, $0.01 par value per share



---

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 Exchange 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 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, or a non-accelerated filer. See
definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act.

Large accelerated
filer ̈Accelerated filer ̈Non-accelerated filer  x

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

As of June 30,
2006, the aggregate market value of the registrants common stock held by non-affiliates of the registrant was $59,498,083 based on the closing sale price as reported on the National Association of Securities Dealers Automated Quotation System.

The number of shares of the registrants common stock outstanding, as of March 9, 2007 was 3,735,703.

DOCUMENTS INCORPORATED BY REFERENCE

Portions of the
Proxy Statement for the 2007 Annual Meeting of Shareholders (Proxy Statement) to be held May 8, 2007, are incorporated by reference in Part III.



---



---

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;
| | - |  | ----------------------------------------



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



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



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



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



| |  |  | changes in laws and regulations, including tax, banking and securities laws and regulations;
| | - |  | --------------------------------------------------------------------------------------------



| |  |  | 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 catastrophic 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
(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.

PART I



|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.



2



---

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), as well as Mountain Brook and Orange Beach, Alabama. 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 13 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.



3



---

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 residential mortgage loan
originators in Orange Beach, Alabama, a beach community in south Alabama and 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 construction 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 construction, 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 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, 2006, the Company and its subsidiaries had 137 full-time equivalent employees, including 31 officers.

Statistical Information

Certain statistical information (as required by Guide 3) 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. 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.



4



---

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
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%



5



---

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 its subsidiary in the form of subordinate capital notes or other instruments which qualify as capital under 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.

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.

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 Company and the Bank are 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



6



---

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 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 2006.

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.

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.

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. Banking 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.

The Uniting and Strengthening America by Providing Appropriate Tools Required to Intercept and Obstruct
Terrorism Act of 2001 (USA PATRIOT Act). Under the 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.
| | - |  | ---------------------------------------------------



7



---

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 will be 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.
It may be necessary to spend significant amounts of time and money on compliance with these rules. While management is working diligently to ensure compliance with this deadline, it is possible that management may not be able to complete its
assessment of its internal controls in a timely manner. 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.

Payment of Dividends

The Company is a legal entity separate and distinct 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 2006, the Bank paid cash dividends of $6,934,000 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.

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).

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



8



---

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.

All of the federal banking 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 Reserves new 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.

As of December 31, 2006, the consolidated capital ratios of the Company and the Bank were as follows:



|                                |  |                    |   |  |         |   |  |       |  
|------------------------------- |  | ------------------ | - |  | ------- | - |  | ----- | -
|                                |  | Regulatory Minimum |   |  | Company |   |  | Bank  |  
|Tier 1 risk-based capital ratio |  | 4.0                | % |  | 15.59   | % |  | 14.44 | %
|Total risk-based capital ratio  |  | 8.0                | % |  | 16.68   | % |  | 15.55 | %
|Tier 1 leverage ratio           |  | 3.0-5.0            | % |  | 9.22    | % |  | 8.51  | %

The Company and the Bank are well capitalized.

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



9



---

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 banking 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 regulatory agencies deem appropriate.

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. In 2006, the Federal Reserve raised the targeted federal funds rate from 4.25% to 5.25%, but has held this rate steady since June 30, 2006.

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 2004 through 2006, the FDICs risk based deposit insurance assessments schedule ranged from zero to 27 basis points per annum. During these three years, the Bank paid no
FDIC deposit insurance premiums. FICO assessments of approximately $59,000, $61,000 and $65,000 were paid to the FDIC in 2006, 2005 and 2004, 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:



10



---

|              |  |                    
|------------- |  | -------------------
|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 2007 based upon the lowest
rate Category of 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. The Bank expects the one-time credit to cover any assessments in 2007 based upon the lowest
rate Category of I; however, this assessment will change with the levels of our deposits, and as a result of quarterly changes in the Banks risk category. Any credits unused in 2007 may be applied to reduce up to 90% of deposit insurance
assessments in future years.

FICO assessments are set by the FDIC quarterly and ranged from 1.54 basis points of FDIC assessable deposits
in the first quarter of 2004 to 1.46 basis points in the last quarter of 2004, 1.44 basis points in the first quarter of 2005 to 1.34 basis points in the lasg quarter of 2005, and 1.32 basis point in the first quarter of 2006 to 1.24 basis points in
the last quarter of 2006. The FICO assessment rate for the first quarter of 2007 is 1.22 basis points.

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. In addition, the Alabama Banking Department has introduced legislation in the Alabama
legislature that would, among other things, permit interstate de novo branching in Alabama by out-of-state banks, regulate bank holding companies and expand the enforcement powers of the Alabama Banking Department. 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.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



11



---

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 2006.
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 additional enhancements to the Company analysis and review of CRE concentrations are consistent with many of the principles in the Guidance, and the Company established a more detailed approach for managing its exposure to
CRE concentrations in 2006.



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

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. Increases in interest rates generally decrease the market values of fixed-rate, interest-bearing investments and loans held, as well as the marketability and value of real estate
collateral, and the production of mortgage and other loans, and therefore may adversely affect our liquidity and earnings.



12



---

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 asset. The Company had
50.4% and 52.5% of its portfolio in CRE loans as of December 31, 2006 and 2005, 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.

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;
| | - |  | --------------------------------------------------------------------------------



| |  |  | 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. 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 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 will be 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



13



---

Oversight Board and Nasdaq. In particular, beginning December 31, 2007, we will be 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 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 continued growth. Our ability to raise additional capital, if needed, will depend, among other things, on conditions
in the capital markets at that time, which are 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.

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 its need to
maintain appropriate liquidity and capital consistent with regulatory requirements and the needs of its businesses.

Our common stock is not heavily
traded.

Although our common stock is listed for trading in the Nasdaq Capital 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 a
significant impact 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



14



---

adverse effect on our business, which, in turn, could have a material adverse effect on our financial condition and results of operations.



|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. In addition, the Bank has two mortgage loan originators in Orange Beach, Alabama, a beach
community located near Pensacola, Florida. The bank owns its main office building, which is located in downtown Auburn, Alabama, and has approximately 16,000 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.

The Banks 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 April 2003, 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 September 2003, the Bank entered into a new lease agreement, which consists of approximately 600 square feet of space in the
Wal-Mart, for another five years with an option to extend for an additional five years. 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 1,400 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



15



---

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. The bank has a five-year lease agreement with an option to extend 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 1,600 square feet of space. In January 2006, the Bank exercised its option to extend the lease agreement for another two years. This office only offers mortgage loan services.

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.

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

In 2007, the Bank is planning to open a new in-store branch at the Kroger supermarket in the Tiger Town shopping center in Opelika, Alabama.

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,



16



---

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 2007 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 2007 will be approximately $50,000 (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.



|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, 2006.



17



---

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 Capital Market, under the symbol AUBN. As of March 9, 2007, there were
approximately 3,735,703 shares of the Companys Common Stock issued and outstanding, which were held by approximately 438 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 Capital Market, and the cash dividends paid to shareholders during the indicated periods.



|               |  |                            |       |                       |   |       |  |   |      
|-------------- |  | -------------------------- | ----- | --------------------- | - | ----- |  | - | -----
|               |  | Closing Price PerShare (1) |       | CashDividendsDeclared
|               |  | High                       |       | Low                   |   |      
|2006           |  |                            |       |                       |   |       |  |   |      
|First Quarter  |  | $                          | 23.40 |                       | $ | 21.64 |  | $ | 0.16 
|Second Quarter |  |                            | 24.29 |                       |   | 23.00 |  |   | 0.16 
|Third Quarter  |  |                            | 27.01 |                       |   | 23.03 |  |   | 0.16 
|Fourth Quarter |  |                            | 28.89 |                       |   | 26.39 |  |   | 0.16 
|               |  |                            |      
|2005           |  |                            |       |                       |   |       |  |   |      
|First Quarter  |  | $                          | 23.50 |                       | $ | 20.00 |  | $ | 0.145
|Second Quarter |  |                            | 22.91 |                       |   | 21.00 |  |   | 0.145
|Third Quarter  |  |                            | 24.50 |                       |   | 21.50 |  |   | 0.145
|Fourth Quarter |  |                            | 24.06 |                       |   | 21.08 |  |   | 0.145

| | 
| | 

| | (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 RESOURCES AND STOCKHOLDERS
EQUITY.



18



---

PERFORMANCE GRAPH

The following line-graph compares the cumulative, total return on the Companys Class A Common Stock from December 31, 2001 to December 31, 2006, with that of the Nasdaq Index and Southeastern Bank
Index (assuming a $100 investment on December 31, 2001). The Southeastern Bank Index is an independent bank index of Southern banks prepared by The Carson Medlin Company. 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

Comparison of Five Year Cumulative Total Return



|                                     |  |      |  |      |  |      |  |      |  |      |  |     
|------------------------------------ |  | ---- |  | ---- |  | ---- |  | ---- |  | ---- |  | ----
|                                     |  | 2001 |  | 2002 |  | 2003 |  | 2004 |  | 2005 |  | 2006
|Auburn National Bancorporation, Inc. |  | 100  |  | 122  |  | 184  |  | 199  |  | 218  |  | 292 
|Southeastern Bank Index              |  | 100  |  | 124  |  | 168  |  | 193  |  | 199  |  | 230 
|Nasdaq Index                         |  | 100  |  | 69   |  | 103  |  | 133  |  | 115  |  | 126 



19



---

ISSUER PURCHASES OF EQUITY SECURITIES(1)



|                         |  |                                           |  |                                       |       |                                                                                         |     |                                                                                                                     |   |  
|------------------------ |  | ----------------------------------------- |  | ------------------------------------- | ----- | --------------------------------------------------------------------------------------- | --- | ------------------------------------------------------------------------------------------------------------------- | - | -
|Period                   |  | Total Number ofShares (or Units)Purchased |  | Average Price Paidper Share (or Unit) |       | Total Number ofShares (or Units)Purchased as Part ofPublicly AnnouncedPlans
or Programs |     | Maximum Number (orApproximate Dollar Value)of Shares (or Units) that MayYet Be Purchased Under thePlans or Programs
|                         |  | (Dollars in thousands except share data) 
|October 1  October 31   |  | 5,186                                     |  | $                                     | 27.98 |                                                                                         | N/A |                                                                                                                     | $ | 0
|November 1  November 30 |  |                                          |  |                                       |      |                                                                                         | N/A |                                                                                                                     | $ | 0
|December 1  December 31 |  | 23,995                                    |  | $                                     | 27.70 |                                                                                         | N/A |                                                                                                                     | $ | 0
|Total                    |  | 29,181                                    |  | $                                     | 27.75 |                                                                                         |     |                                                                                                                     |   |  

---

|(1) | A total of 29,181 shares were purchased in privately negotiated transactions.
|--- | -----------------------------------------------------------------------------



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



|                                          |  |                                               |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|----------------------------------------- |  | --------------------------------------------- | --------- | - | ---- | - | --------- | ---- |  | - | --------- | - |  | ---- | --------- | - |  | - | --------- | -
|                                          |  | For the Year Ended December 31,               |          
|                                          |  | 2006                                          |           |   | 2005 |   |           | 2004 |  |   | 2003      |   |  | 2002 |          
|                                          |  | (Dollars in thousands, except per share data) |          
|Earnings                                  |  |                                               |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|Net Interest Income(2)                    |  | $                                             | 15,980    |   |      | $ | 15,994    |      |  | $ | 15,626    |   |  | $    | 14,636    |   |  | $ | 15,318    |  
|Provision for Loan Losses                 |  |                                               | 330       |   |      |   | 485       |      |  |   | 600       |   |  |      | 675       |   |  |   | 1,680     |  
|Net Earnings                              |  |                                               | 6,585     |   |      |   | 6,470     |      |  |   | 6,510     |   |  |      | 5,419     |   |  |   | 5,055     |  
|Per Share:                                |  |                                               |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|Net Earnings  basic and diluted          |  |                                               | 1.74      |   |      |   | 1.69      |      |  |   | 1.68      |   |  |      | 1.39      |   |  |   | 1.30      |  
|Cash Dividends                            |  |                                               | 0.64      |   |      |   | 0.58      |      |  |   | 0.50      |   |  |      | 0.48      |   |  |   | 0.44      |  
|Book Value                                |  |                                               | 12.93     |   |      |   | 11.58     |      |  |   | 11.57     |   |  |      | 10.38     |   |  |   | 10.16     |  
|Shares Issued                             |  |                                               | 3,957,135 |   |      |   | 3,957,135 |      |  |   | 3,957,135 |   |  |      | 3,957,135 |   |  |   | 3,957,135 |  
|Weighted Average Shares Outstanding       |  |                                               | 3,777,721 |   |      |   | 3,830,002 |      |  |   | 3,870,198 |   |  |      | 3,894,969 |   |  |   | 3,894,649 |  
|                                          |  |                                               |           |   |     
|Financial Condition                       |  |                                               |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|Total Assets                              |  | $                                             | 635,126   |   |      | $ | 608,154   |      |  | $ | 591,161   |   |  | $    | 590,115   |   |  | $ | 505,027   |  
|Loans                                     |  |                                               | 281,983   |   |      |   | 282,059   |      |  |   | 251,129   |   |  |      | 244,652   |   |  |   | 254,344   |  
|Investment Securities                     |  |                                               | 301,938   |   |      |   | 274,961   |      |  |   | 282,199   |   |  |      | 285,319   |   |  |   | 190,918   |  
|Total Deposits                            |  |                                               | 469,648   |   |      |   | 454,995   |      |  |   | 429,339   |   |  |      | 434,042   |   |  |   | 395,191   |  
|Long-Term Debt                            |  |                                               | 100,404   |   |      |   | 105,422   |      |  |   | 105,441   |   |  |      | 105,589   |   |  |   | 53,436    |  
|Shareholders Equity                      |  |                                               | 48,418    |   |      |   | 43,954    |      |  |   | 44,504    |   |  |      | 40,408    |   |  |   | 39,582    |  
|                                          |  |                                               |           |   |     
|Selected Ratios                           |  |                                               |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|Return on Average Total Assets            |  |                                               | 1.06      | % |      |   | 1.08      | %    |  |   | 1.10      | % |  |      | 1.05      | % |  |   | 1.04      | %
|Return on Average Total Equity            |  |                                               | 14.66     | % |      |   | 14.26     | %    |  |   | 15.69     | % |  |      | 13.47     | % |  |   | 13.66     | %
|Average Stockholders Equity to           |  |                                               |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|Average Assets                            |  |                                               | 7.20      | % |      |   | 7.56      | %    |  |   | 7.03      | % |  |      | 7.78      | % |  |   | 7.65      | %
|Allowance for Loan Losses as a % of Loans |  |                                               | 1.43      | % |      |   | 1.36      | %    |  |   | 1.38      | % |  |      | 1.76      | % |  |   | 2.01      | %
|Loans to Total Deposits                   |  |                                               | 60.04     | % |      |   | 61.99     | %    |  |   | 58.49     | % |  |      | 56.37     | % |  |   | 64.36     | %

---

|(2) | Certain reclassifications have been made to prior years financial information to conform to the
current year presentation.
|--- | ---------------------------------------------------------------------------------------------------------------------------



20



---

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

The following discussion and analysis is designed to provide a better understanding of various factors related to the Companys results of operations
and financial condition. Such discussion and analysis should be read in conjunction with BUSINESS and FINANCIAL STATEMENTS AND SUPPLEMENTARY
DATA. In addition, this discussion and analysis also contains forward-looking statements, so you should also refer to SPECIAL CAUTIONARY NOTICE REGARDING
FORWARD-LOOKING STATEMENTS.

The purpose of this discussion is to focus on significant
changes in the financial condition and results of operations of the Company during the three years ended December 31, 2006, 2005 and 2004. This discussion and analysis is intended to supplement and highlight information contained in the
accompanying consolidated financial statements and the selected financial data presented elsewhere herein. Certain amounts in 2005 and 2004 were reclassified to conform with the presentation in 2006. These reclassifications had no effect on the
Companys previously reported total stockholders equity or net earnings during the periods involved.

Overview

The Company was incorporated in Delaware in 1990, and in 1994 it succeeded its Alabama predecessor as the bank holding company controlling the Bank. The
Companys business is conducted primarily through the Bank.

Like most financial institutions, the Companys profitability
depends largely upon the Banks net interest income, which is the difference between the interest received on earning assets, such as loans and investment securities, and the interest paid on interest-bearing liabilities, principally deposits
and borrowings. The Companys results of operations are also affected by the Banks provision for loan losses; non-interest expenses, such as salaries, employee benefits, and occupancy expenses; and non-interest income, such as mortgage
loan fees and service charges on deposit accounts.

Economic conditions, competition and federal monetary and fiscal policies also affect
financial institutions. For example, 2006 was characterized by an inverted yield curve resulting in net interest margin compression. During 2006, net interest income contributed approximately 77% of the Banks net operating revenue (sum of net
interest income and noninterest income). In addition, lending activities are influenced by regional and local economic factors, such as housing supply and demand, competition among lenders, customer preferences and levels of personal income and
savings in the Companys PSA.

Our balanced growth continued during 2006, with increases in total assets, investment securities,
deposits and earnings per share. The following chart shows our growth in these areas from December 31, 2004 to December 31, 2006:



|                                         |  |                                               |         |   |          |      |   |                   |   |         |          |  |      |                   |  |   |         |  
|---------------------------------------- |  | --------------------------------------------- | ------- | - | -------- | ---- | - | ----------------- | - | ------- | -------- |  | ---- | ----------------- |  | - | ------- | -
|                                         |  | December 31, 2006                             |         |   | % Change |      |   | December 31, 2005 |   |         | % Change |  |      | December 31, 2004 | 
|                                         |  |                                               |         |  
|                                         |  | (Dollars in thousands, except per share data) |        
|Net Earnings                             |  | $                                             | 6,585   |   |          | 1.8  | % |                   | $ | 6,470   |          |  | -0.6 | %                 |  | $ | 6,510   |  
|Net Earnings Per Sharebasic and diluted |  |                                               | 1.74    |   |          | 3.0  | % |                   |   | 1.69    |          |  | 0.6  | %                 |  |   | 1.68    |  
|Total Assets                             |  |                                               | 635,126 |   |          | 4.4  | % |                   |   | 608,154 |          |  | 2.9  | %                 |  |   | 591,161 |  
|Investment Securities                    |  |                                               | 301,938 |   |          | 9.8  | % |                   |   | 274,961 |          |  | -2.6 | %                 |  |   | 282,199 |  
|Loans                                    |  |                                               | 281,983 |   |          | 0.0  | % |                   |   | 282,059 |          |  | 12.3 | %                 |  |   | 251,129 |  
|Deposits                                 |  |                                               | 469,648 |   |          | 3.2  | % |                   |   | 454,995 |          |  | 6.0  | %                 |  |   | 429,339 |  
|Shareholders Equity                     |  |                                               | 48,418  |   |          | 10.2 | % |                   |   | 43,954  |          |  | -1.2 | %                 |  |   | 44,504  |  
|Return on Average Total Assets           |  |                                               | 1.06    | % |          | -1.9 | % |                   |   | 1.08    | %        |  | -1.8 | %                 |  |   | 1.10    | %
|Return on Average Total Equity           |  |                                               | 14.66   | % |          | 2.8  | % |                   |   | 14.26   | %        |  | -9.1 | %                 |  |   | 15.69   | %



21



---

Critical Accounting Policies

The accounting and financial reporting policies of the Company conform to United States generally accepted accounting principles and to general practices within the banking industry. The allowance for loan losses is
an accounting policy applied by the Company that is deemed critical. Critical accounting policies are defined as policies that are important to the portrayal of the Companys financial condition and results of operations, and that require
managements most difficult, subjective or complex judgements. The Companys financial results could differ significantly if different judgements or estimates are applied in the application of this policy. See
ALLOWANCE FOR LOAN LOSSES AND RISK ELEMENTS. Other policies also require subjective judgments and assumptions and may accordingly
impact our results of operations as well.

Management analyzes the loan portfolio to determine the adequacy of the allowance for loan
losses and the appropriate provision required to maintain a level management considers adequate to absorb anticipated loan losses. When management believes the collection of the principal of a loan is unlikely, a loan is charged off against the
allowance for loan losses. Subsequent recoveries of principal are added back to the allowance for loan losses. Managements evaluation of the adequacy of the allowance for loan losses is based on a formal analysis which assesses the risks
within the loan portfolio. In assessing the adequacy of the allowance, management reviews the size, quality and risk of loans in the portfolio. Management also considers such factors as the Banks loan loss experience, the amount of past due
and nonperforming loans, specific known risk, the status and amount of nonperforming assets, underlying collateral values securing loans, current and anticipated economic conditions and other factors that affect the allowance for loan losses. In
2006, the Banks credit administration department reviewed approximately 56% of the total loan portfolio. In addition, the Bank has engaged an outside loan review consultant, to perform an independent review of the quality of the loan
portfolio. In 2006, the outside loan review consultant reviewed approximately 33% of the total loan portfolio. The Company is closely monitoring certain portions of its loan portfolio that management believes to be of higher risk under the current
economic situation.

Management believes the allowance for loan losses is adequate at December 31, 2006. While management uses
available information to recognize losses on loans, future additions to the allowance for loan losses may be necessary based on economic changes and other changes that can effect the various borrowers. Certain economic and interest rate factors
could have a material impact on the determination of the allowance for loan losses. The Banks allowance for loan losses is also subject to regulatory examinations and determinations as to adequacy, which may take into account such factors as
the methodology used to calculate the allowance for loan losses and the size of the allowance for loan losses in comparison to a group of peer banks identified by the regulators. During their routine examinations of banks, the Federal Reserve and
the Alabama Superintendent may require a bank to make additional provisions to its allowance for loan losses where, in the opinion of the regulators, credit evaluations and allowance for loan loss methodology differ materially from those of
management. See SUPERVISION AND REGULATION.

Management, considering current
information and events regarding a borrowers ability to repay its obligations, considers a loan to be impaired when the ultimate collectibility of all amounts due, according to the contractual terms of the loan agreement, is in doubt. When a
loan is considered to be impaired, the amount of the impairment is measured based on the present value of expected future cash flows discounted at the loans effective interest rate. If the loan is collateral-dependent, the fair value of the
collateral is used to determine the amount of the impairment. Impairment losses are included in the allowance for loan losses through a charge to the provision for loan losses. Cash receipts on accruing impaired loans are applied to principal and
interest under the contractual terms of the loan agreement. Cash receipts on impaired loans that are not accruing interest are applied first to principal and then to interest income.

Commercial real estate mortgage loans were $142.1 million, which represented 50.4% of total loans outstanding, at December 31, 2006. The largest 10
commercial real estate mortgage relationships approximated $52.8 million, or 18.7% of the total loans outstanding at December 31, 2006. There are no significant concentrations of industries or loan types within the commercial real estate loan
portfolio. The Banks commercial real estate loans are secured by real estate located principally in Lee County, Alabama. Accordingly, the ultimate collectibility of a substantial portion of the Banks loan portfolio is susceptible to
changes in market conditions in this area. A rapidly rising interest rate environment could have a material adverse impact on certain borrowers ability to pay. In the



22



---

event of a recession or a significant increase in interest rates, the Banks credit costs and losses could increase significantly. See
QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK.

Financial Condition

Total assets at December 31, 2006 and 2005 were $635,126,000 and
$608,154,000, respectively, reflecting growth of $26,972,000 or 4.4%. This increase in total assets resulted primarily from an increase of $27,097,000 in investment securities available for sale. The primary sources of funding for these investment
securities available for sale were an increase in total deposits of $14,653,000 and an increase in federal funds purchased and securities sold under agreement to repurchase of $12,670,000 during 2006.

Investment Securities

Investment
securities held to maturity were $513,000 and $633,000 at December 31, 2006 and 2005, respectively. This decrease of $120,000, or 19.0%, in 2006 resulted primarily from scheduled paydowns, maturities and calls of principal amounts. The
investment securities available for sale portfolio was $301,424,000 and $274,327,000 at December 31, 2006 and 2005, respectively. This increase of $27,097,000, or 9.9%, reflects purchases of $53,187,000 in U.S. agency securities, $16,650,000 in
mortgage-backed securities, $7,850,000 in collateralized mortgage obligations (CMOs), $1,056,000 in corporate securities and $10,993,000 in state and political subdivision securities. This increase is offset by $33,770,000 of scheduled
paydowns, maturities and calls of principal amounts. In addition, $10,229,000 of U.S. agency securities, $10,964,000 of state and political subdivisions, $6,425,000 of CMOs, and $3,528,000 of mortgage-backed securities were sold in 2006.

The composition of the Companys total investment securities portfolio reflects the Companys investment strategy to provide acceptable
levels of interest income from portfolio yields while maintaining an appropriate level of liquidity to assist with controlling the Companys interest rate position.

The following table indicates the amortized cost of the portfolio of investment securities held to maturity at the end of the last three years:



|                                             |  |                            |     |      |     |      |    
|-------------------------------------------- |  | -------------------------- | --- | ---- | --- | ---- | ---
|                                             |  | Amortized CostDecember 31,
|                                             |  | 2006                       |     | 2005 |     | 2004
|                                             |  | (In thousands)            
|Investment Securities Held to Maturity:      |  |                            |     |      |     |      |    
|State and political subdivisions             |  | $                          | 340 |      | 355 |      | 362
|Mortgage-backed securities                   |  |                            | 173 |      | 278 |      | 447
|                                             |  |                            |     |      |     |      |    
|Total investment securities held to maturity |  | $                          | 513 |      | 633 |      | 809
|                                             |  |                            |     |      |     |      |    

The following table indicates the fair value of the portfolio of investment securities available
for sale at the end of the last three years:



|                                               |  |                        |         |      |         |      |        
|---------------------------------------------- |  | ---------------------- | ------- | ---- | ------- | ---- | -------
|                                               |  | Fair ValueDecember 31,
|                                               |  | 2006                   |         | 2005 |         | 2004
|                                               |  | (In thousands)        
|Investment Securities Available for Sale:      |  |                        |         |      |         |      |        
|U.S. government agencies                       |  | $                      | 100,108 |      | 61,435  |      | 57,800 
|State and political subdivisions               |  |                        | 49,518  |      | 49,038  |      | 42,389 
|Mortgage-backed securities                     |  |                        | 126,499 |      | 137,085 |      | 157,375
|Collateralized mortgage obligations            |  |                        | 14,713  |      | 16,549  |      | 17,513 
|Corporate securities                           |  |                        | 10,586  |      | 10,220  |      | 6,313  
|                                               |  |                        |         |      |         |      |        
|Total investment securities available for sale |  | $                      | 301,424 |      | 274,327 |      | 281,390
|                                               |  |                        |         |      |         |      |        



23



---

The following tables present the maturities and weighted average yields of investment securities
held-to-maturity at December 31, 2006:



|                                             |  |                                                                   |      |   |                            |      |   |                            |      |   |                |      |  
|-------------------------------------------- |  | ----------------------------------------------------------------- | ---- | - | -------------------------- | ---- | - | -------------------------- | ---- | - | -------------- | ---- | -
|                                             |  | Maturities of Held-to-MaturityInvestment SecuritiesAmortized Cost |     
|                                             |  | In oneyearor less                                                 |      |   | After onethroughfive years |      |   | After fivethroughten years |      |   | Afterten years |     
|                                             |  | (In thousands)                                                    |     
|State and political subdivisions             |  | $                                                                 |     |   |                            |     |   |                            |     |   |                | 340  |  
|Mortgage-backed securities                   |  |                                                                   | 10   |   |                            | 59   |   |                            | 27   |   |                | 77   |  
|                                             |  |                                                                   |      |   |                            |      |   |                            |      |   |                |      |  
|Total investment securities held to maturity |  | $                                                                 | 10   |   |                            | 59   |   |                            | 27   |   |                | 417  |  
|                                             |  |                                                                   |      |   |                            |      |   |                            |      |   |                |      |  
|                                             | 
|                                             |  | Weighted Average Yields ofHeld-to-MaturityInvestment Securities   |     
|                                             |  | In oneyearor less                                                 |      |   | After onethroughfive years |      |   | After fivethroughten years |      |   | Afterten years |     
|State and political subdivisions             |  |                                                                   |      |   |                            |     |   |                            |     |   |                | 3.69 | %
|Mortgage-backed securities                   |  |                                                                   | 7.86 | % |                            | 7.03 | % |                            | 7.19 | % |                | 5.91 | %



24



---

The following tables present the maturities and weighted average yields of investment securities available-for-sale at
December 31, 2006:



|                                               |  |                                                                     |        |   |                            |        |   |                 |         |  
|---------------------------------------------- |  | ------------------------------------------------------------------- | ------ | - | -------------------------- | ------ | - | --------------- | ------- | -
|                                               |  | Maturities of Available for SaleInvestment SecuritiesAmortized Cost |       
|                                               |  | After onethroughfive years                                          |        |   | After fivethroughten years |        |   | Afterten years  |        
|                                               |  | (In thousands)                                                      |       
|U.S. government agencies                       |  | $                                                                   | 43,931 |   |                            | 37,594 |   |                 | 19,198  |  
|State and political subdivisions               |  |                                                                     | 515    |   |                            | 3,283  |   |                 | 45,135  |  
|Mortgage-backed securities                     |  |                                                                     | 17,221 |   |                            | 36,734 |   |                 | 76,022  |  
|Collateralized mortgage obligations            |  |                                                                     |       |   |                            | 1,565  |   |                 | 13,414  |  
|Corporate securities                           |  |                                                                     |       |   |                            | 3,508  |   |                 | 7,197   |  
|                                               |  |                                                                     |        |   |                            |        |   |                 |         |  
|Total investment securities available for sale |  | $                                                                   | 61,667 |   |                            | 82,684 |   |                 | 160,966 |  
|                                               |  |                                                                     |        |   |                            |        |   |                 |         |  
|                                               | 
|                                               |  | Weighted Average Yields ofAvailable for SaleInvestment Securities   |       
|                                               |  | After onethroughfive years                                          |        |   | After fivethroughten years |        |   | After ten years |        
|U.S. government agencies                       |  |                                                                     | 3.98   | % |                            | 4.92   | % |                 | 7.19    | %
|State and political subdivisions (1)           |  |                                                                     | 4.19   | % |                            | 6.05   | % |                 | 6.04    | %
|Mortgage-backed securities                     |  |                                                                     | 3.68   | % |                            | 3.66   | % |                 | 4.82    | %
|Collateralized mortgage obligations            |  |                                                                     |       |   |                            | 3.88   | % |                 | 4.87    | %
|Corporate securities                           |  |                                                                     |       |   |                            | 6.53   | % |                 | 7.15    | %

Loans Held for Sale

Total loans held for sale increased $1,709,000, or 122.1%, to $3,109,000 at December 31, 2006 compared to $1,400,000 at December 31, 2005. The
increase in 2006 was a result of normal fluctuations due to timing of origination and sale of mortgage loans to the secondary market.

In
addition to originating mortgage loans for its own portfolio, the Company also originates residential mortgage loans that are sold in the secondary market. In addition to selling real estate mortgage loans to the Federal National Mortgage
Association (FNMA) with the Bank retaining the servicing rights, the Bank has arranged with multiple mortgage servicing companies to originate and sell, without recourse, residential first mortgage real estate loans, with servicing
rights released. During 2006, the Bank sold mortgage loans totaling approximately $9,832,000 to FNMA, with the Bank retaining the servicing rights, and sold mortgage loans totaling approximately $69,912,000 to mortgage servicing companies with
servicing rights released. At December 31, 2006, the Bank was servicing loans totaling approximately $140,836,000. The Bank collects monthly servicing fees of 0.25% to 0.375% annually of the outstanding balances of loans serviced for FNMA. See
 EFFECTS OF INFLATION AND CHANGING PRICES.



25



---

Loans

Total loans were $281,983,000 at December 31, 2006, a decrease of $76,000 from total loans of $282,059,000 at December 31, 2005. Overall, total loans were consistent when comparing December 31, 2006 and
2005. Over 90% of the Companys loan portfolio at December 31, 2006 and 2005 consisted of commercial, financial, and agricultural loans and commercial and residential real estate mortgage loans. The commercial, financial and agricultural
component of the loan portfolio increased $1,098,000 or 2.1% to $52,589,000 at December 31, 2006, from the 2005 balance of $51,491,000 and represented 18.6% of the total loan portfolio at December 31, 2006, as compared to 18.3% at
December 31, 2005. The commercial real estate mortgage component of the loan portfolio decreased $6,026,000 or 4.1% to $142,092,000 at December 31, 2006, from the 2005 balance of $148,118,000 and represented 50.4% of the total loan
portfolio at December 31, 2006, as compared to 52.5% at December 31, 2005. The residential real estate mortgage component of the loan portfolio increased $2,839,000 or 4.8% to $62,596,000 at December 31, 2006, from the 2005 balance of
$59,757,000 and represented 22.2% of the total loan portfolio at December 31, 2006, as compared to 21.2% at December 31, 2005.

The following table presents the composition of the loan portfolio by major categories at the end of the last five years:



|                                       |  |                |         |   |      |         |   |      |         |   |      |         |   |      |         |  
|-------------------------------------- |  | -------------- | ------- | - | ---- | ------- | - | ---- | ------- | - | ---- | ------- | - | ---- | ------- | -
|                                       |  | 2006           |         |   | 2005 |         |   | 2004 |         |   | 2003 |         |   | 2002 |        
|                                       |  | (In thousands) |        
|Commercial, financial and agricultural |  | $              | 52,589  |   |      | 51,491  |   |      | 49,758  |   |      | 54,999  |   |      | 56,490  |  
|Leases  commercial                    |  |                | 762     |   |      | 1,488   |   |      | 5,397   |   |      | 6,630   |   |      | 7,128   |  
|Real estate  construction:            |  |                |         |   |      |         |   |      |         |   |      |         |   |      |         |  
|Commercial                             |  |                | 4,684   |   |      | 2,039   |   |      | 945     |   |      | 2,099   |   |      | 1,392   |  
|Residential                            |  |                | 9,912   |   |      | 8,832   |   |      | 5,426   |   |      | 4,866   |   |      | 4,768   |  
|Real estate  mortgage:                |  |                |         |   |      |         |   |      |         |   |      |         |   |      |         |  
|Commercial                             |  |                | 142,092 |   |      | 148,118 |   |      | 136,037 |   |      | 122,397 |   |      | 124,490 |  
|Residential                            |  |                | 62,596  |   |      | 59,757  |   |      | 42,545  |   |      | 41,988  |   |      | 46,105  |  
|Consumer installment                   |  |                | 9,348   |   |      | 10,334  |   |      | 11,021  |   |      | 11,673  |   |      | 13,971  |  
|                                       |  |                |         |   |      |         |   |      |         |   |      |         |   |      |         |  
|Total loans                            |  | $              | 281,983 |   |      | 282,059 |   |      | 251,129 |   |      | 244,652 |   |      | 254,344 |  
|                                       |  |                |         |   |     
|Less: Allowance for loan losses        |  |                | (4,044  | ) |      | (3,843  | ) |      | (3,456  | ) |      | (4,312  | ) |      | (5,104  | )
|                                       |  |                |         |   |      |         |   |      |         |   |      |         |   |      |         |  
|Loans, net                             |  | $              | 277,939 |   |      | 278,216 |   |      | 247,673 |   |      | 240,340 |   |      | 249,240 |  
|                                       |  |                |         |   |      |         |   |      |         |   |      |         |   |      |         |  

The following table presents maturities by major loan classifications and the sensitivity of loans
to changes in interest rates within each maturity category at December 31, 2006:



|                                       |  |                              |        |                            |         |                 |        |       |        
|-------------------------------------- |  | ---------------------------- | ------ | -------------------------- | ------- | --------------- | ------ | ----- | -------
|                                       |  | Maturities of Loan Portfolio
|                                       |  | Withinone year               |        | After onethroughfive years |         | Afterfive years |        | Total
|                                       |  | (In thousands)              
|Commercial, financial and agricultural |  | $                            | 30,170 |                            | 22,051  |                 | 368    |       | 52,589 
|Leases  commercial                    |  |                              | 169    |                            | 593     |                 |       |       | 762    
|Real estate  construction             |  |                              | 12,646 |                            | 1,950   |                 |       |       | 14,596 
|Real estate  mortgage                 |  |                              | 47,248 |                            | 94,171  |                 | 63,269 |       | 204,688
|Consumer installment                   |  |                              | 3,923  |                            | 5,195   |                 | 230    |       | 9,348  
|                                       |  |                              |        |                            |         |                 |        |       |        
|Total loans                            |  | $                            | 94,156 |                            | 123,960 |                 | 63,867 |       | 281,983
|                                       |  |                              |        |                            |         |                 |        |       |        
|Variable-rate loans                    |  | $                            | 50,432 |                            | 61,652  |                 | 48,835 |       | 160,919
|Fixed-rate loans                       |  |                              | 43,724 |                            | 62,308  |                 | 15,032 |       | 121,064
|                                       |  |                              |        |                            |         |                 |        |       |        
|Total loans                            |  | $                            | 94,156 |                            | 123,960 |                 | 63,867 |       | 281,983
|                                       |  |                              |        |                            |         |                 |        |       |        



26



---

Allowance for Loan Losses and Risk Elements

Interest on loans is normally accrued from the date an advance is made pursuant to the loan. The performance of loans is evaluated primarily on the basis
of a review of each customer relationship over a period of time and the ongoing judgment of lending officers as to the ability of borrowers to meet the repayment terms of loans. If there is reasonable doubt as to the repayment of a loan in
accordance with the agreed terms, the loan may be placed on a nonaccrual basis pending the sale of any collateral or a determination as to whether sources of repayment exist. This action may be taken even though the financial condition of the
borrower or the collateral may be sufficient ultimately to reduce or satisfy the obligation. Generally, when a loan is placed on a nonaccrual basis, all payments are applied to reduce principal to the extent necessary to eliminate doubt as to the
repayment of the loan. Thereafter, any interest income on a nonaccrual loan is recognized only on a cash basis.

The Companys policy
generally is to place a loan on nonaccrual status when it is contractually past due 90 days or more as to payment of principal or interest. A loan may be placed on nonaccrual status at an earlier date when concerns exist as to the ultimate
collection of principal or interest. At the time a loan is placed on nonaccrual status, interest previously accrued but not collected is reversed and charged against current earnings. Loans that are contractually past due 90 days or more that are
well secured and are in the process of collection generally are not placed on nonaccrual status.

Lending officers are responsible for the
ongoing review and administration of loans assigned to them. As such, they make the initial identification of loans which present some difficulty in collection or where circumstances indicate that the possibility of loss exists. The responsibilities
of the lending officers include the collection effort on a delinquent loan. To strengthen internal controls in the collection of delinquencies, senior management and the Directors Loan Committee are informed of the status of delinquent and
watch or problem loans on a monthly basis. Senior management reviews the allowance for loan losses and makes recommendations to the Directors Loan Committee as to loan charge-offs on a monthly basis.

The allowance for loan losses represents managements assessment of the risk associated with extending credit and its evaluation of the quality of
the loan portfolio. Management analyzes the loan portfolio to determine the adequacy of the allowance for loan losses and the appropriate provision required to maintain a level considered adequate to absorb anticipated loan losses. In assessing the
adequacy of the allowance, management reviews the size, quality and risk of loans in the portfolio. Management also considers such factors as the Banks loan loss experience, the amount of past due and nonperforming loans, specific known risks,
the status and amount of nonperforming assets, underlying collateral values securing loans, current and anticipated economic conditions and other factors which affect the allowance for loan losses. An analysis of the credit quality of the loan
portfolio and the adequacy of the allowance for loan losses is prepared by the Banks Credit Administration department and presented to the Directors Loan Committee on a monthly basis. In addition, the Bank engages outside loan review
consultants, to perform an independent review of the quality of the loan portfolio.

The Banks allowance for loan losses is also
subject to regulatory examinations and determinations as to adequacy, which may take into account such factors as the methodology used to calculate the allowance for loan losses and the size of the allowance for loan losses in comparison to a group
of peer banks identified by the regulators. During their routine examinations of banks, the Federal Reserve and the Alabama Superintendent may require a bank to make additional provisions to its allowance for loan losses where, in the opinion of the
regulators, credit evaluations and allowance for loan loss methodology differ materially from those of management. See SUPERVISION AND REGULATION.

While it is the Banks policy to charge off in the current period loans for which a loss is considered probable, there are additional risks of
future losses that cannot be quantified precisely or attributed to particular loans or classes of loans. Because these risks include the state of the economy, managements judgment as to the adequacy of the allowance is necessarily approximate
and imprecise.



27



---

The following table summarizes the levels of the allowance for loan losses at the end of the last five
years and activity in the allowance during such years:



|                                                        |  |                                                             |       |   |      |       |   |      |       |   |      |       |   |      |       |  
|------------------------------------------------------- |  | ----------------------------------------------------------- | ----- | - | ---- | ----- | - | ---- | ----- | - | ---- | ----- | - | ---- | ----- | -
|                                                        |  | Allowance for Loan Loss Activity for Year endedDecember 31, |      
|                                                        |  | 2006                                                        |       |   | 2005 |       |   | 2004 |       |   | 2003 |       |   | 2002 |      
|                                                        |  | (Dollars in thousands)                                      |      
|Balance at beginning of period                          |  | $                                                           | 3,843 |   |      | 3,456 |   |      | 4,313 |   |      | 5,104 |   |      | 5,340 |  
|Provision for loan losses                               |  |                                                             | 330   |   |      | 485   |   |      | 600   |   |      | 675   |   |      | 1,680 |  
|Charge-offs:                                            |  |                                                             |       |   |      |       |   |      |       |   |      |       |   |      |       |  
|Commercial, financial and agricultural                  |  |                                                             | 37    |   |      | 39    |   |      | 215   |   |      | 416   |   |      | 1,210 |  
|Real estate                                             |  |                                                             | 106   |   |      | 124   |   |      | 1,507 |   |      | 1,036 |   |      | 851   |  
|Consumer                                                |  |                                                             | 46    |   |      | 193   |   |      | 44    |   |      | 125   |   |      | 212   |  
|                                                        |  |                                                             |       |   |      |       |   |      |       |   |      |       |   |      |       |  
|Total charge-offs                                       |  |                                                             | 189   |   |      | 356   |   |      | 1,766 |   |      | 1,577 |   |      | 2,273 |  
|                                                        |  |                                                             |       |   |      |       |   |      |       |   |      |       |   |      |       |  
|Recoveries:                                             |  |                                                             |       |   |      |       |   |      |       |   |      |       |   |      |       |  
|Commercial, financial and agricultural                  |  |                                                             | 13    |   |      | 89    |   |      | 219   |   |      | 52    |   |      | 181   |  
|Real estate                                             |  |                                                             | 11    |   |      | 100   |   |      | 11    |   |      | 8     |   |      | 67    |  
|Consumer                                                |  |                                                             | 36    |   |      | 69    |   |      | 79    |   |      | 51    |   |      | 109   |  
|                                                        |  |                                                             |       |   |      |       |   |      |       |   |      |       |   |      |       |  
|Total recoveries                                        |  |                                                             | 60    |   |      | 258   |   |      | 309   |   |      | 111   |   |      | 357   |  
|                                                        |  |                                                             |       |   |      |       |   |      |       |   |      |       |   |      |       |  
|Net charge-offs                                         |  |                                                             | 129   |   |      | 98    |   |      | 1,457 |   |      | 1,466 |   |      | 1,916 |  
|                                                        |  |                                                             |       |   |      |       |   |      |       |   |      |       |   |      |       |  
|Balance at end of period                                |  | $                                                           | 4,044 |   |      | 3,843 |   |      | 3,456 |   |      | 4,313 |   |      | 5,104 |  
|                                                        |  |                                                             |       |   |      |       |   |      |       |   |      |       |   |      |       |  
|                                                        |  |                                                             |       |   |     
|Ratio of allowance for loan losses to loans outstanding |  |                                                             | 1.43  | % |      | 1.36  | % |      | 1.38  | % |      | 1.76  | % |      | 2.01  | %
|Ratio of net charge-offs to average loans outstanding   |  |                                                             | 0.05  | % |      | 0.13  | % |      | 0.58  | % |      | 0.59  | % |      | 0.73  | %

The allowance for loan losses was $4,044,000 or 1.43% of total outstanding loans at
December 31, 2006, compared to $3,843,000, or 1.36% of total outstanding loans at December 31, 2005. This increase in the allowance for loan losses as of December 31, 2006 compared to December 31, 2005 was primarily due to an
increase in the average loan volume during 2006. Although the provision for loan losses decreased in 2006, the allowance for loan losses as a percentage of total loans increased due to a decrease in total loans outstanding. During 2006, the Company
had loan charge-offs totaling $189,000 and recoveries of $60,000, as compared to $356,000 in charge-offs and recoveries of $258,000 in the prior year. Overall, net charge-offs remained low in 2006 and 2005 due to improved loan performance and credit
quality.

Management believes that the $4,044,000 allowance for loan losses at December 31, 2006 (1.43% of total outstanding loans),
is adequate to absorb known risks in the portfolio at such date. However, no assurance can be given that adverse economic circumstances generally, including current economic events, or other events, including additional loan review or examination
findings or changes in borrowers financial conditions, will not result in increased losses in the Banks loan portfolio or in additional provisions to the allowance for loan losses. The Bank has been engaged in enhancing the review
process for its loan approval and credit grading processes. The Bank has sought to better price its loans consistent with its costs of funds and its assessment of potential credit risk. The Bank does not currently allocate its allowance for loan
losses among its various classifications of loans.

While management recognizes that there is more risk traditionally associated with
commercial and consumer lending as compared to real estate mortgage lending, the Bank currently has a tiered approach to determine the adequacy of its allowance for loan losses. This methodology focuses on the determination of the specific and
general loss allowances for certain loans classified as problem credits and uses a five-year historical loss factor to determine the loss allocation for the remainder of the loan portfolio as opposed to allocations based on major loan categories.
Level I includes specific allowances that have been reserved for impaired loans where management has identified



28



---

specific losses. Level II allowances are set aside to cover general losses associated with problem loans which possess more than a normal degree of credit
risk, but where no specific losses have been identified. These loans have been criticized or classified by the Banks regulators, external loan review personnel engaged by the Bank, or internally by management. The five-year historical loss
factors, subject to certain minimum percentages considering regulatory guidelines, are applied to the Level II problem loans in determining the allocation. Level III is the allowance for the balance of the loan portfolio. The loans in this tier
consist of all loans that are not classified as Level I or Level II problem credits, and less risk-free loans. Risk-free loans are defined as loans fully secured by cash or cash equivalents and readily marketable collateral. Local economic
conditions are considered in determining the adequacy of the Companys allowance for loan losses. The allocation for Level III is determined by applying the historical loss factor, derived from prior years actual experience, to the
adjusted outstanding balance for this classification. At December 31, 2006, the allowance for loan losses was allocated to approximately $2.4 million for criticized and classified loans (Level II) and approximately $1.2 million for the general
reserve (Level III). Since there were no impaired loans at December 31, 2006, none of the allowance for loan losses was allocated for impaired loans (Level I).

Nonperforming Assets

Nonperforming assets consist of loans on nonaccrual status, loans that have
been renegotiated at terms more favorable to the borrower than those for similar credits, real estate and other assets acquired in partial or full satisfaction of loan obligations and accruing loans that are past due 90 days or more.

Nonperforming assets were $72,000, $108,000 and $816,000 at December 31, 2006, 2005 and 2004, respectively. These levels represent a decrease of
$36,000, or 33.3%, for the year ended December 31, 2006, and a decrease of $708,000, or 86.8%, for the year ended December 31, 2005. The decrease in 2006 was mainly due to a decrease in nonaccrual loans. The decrease in 2005 was due to a
decrease in nonaccrual loans and other real estate owned.

An analysis of the components of nonperforming assets at the end of the last
five years is presented in the following table:



|                                                                                                   |  |                                   |      |   |      |      |   |      |      |   |      |       |   |      |       |  
|-------------------------------------------------------------------------------------------------- |  | --------------------------------- | ---- | - | ---- | ---- | - | ---- | ---- | - | ---- | ----- | - | ---- | ----- | -
|                                                                                                   |  | Nonperforming Assets December 31, |     
|                                                                                                   |  | 2006                              |      |   | 2005 |      |   | 2004 |      |   | 2003 |       |   | 2002 |      
|                                                                                                   |  | (Dollars in thousands)            |     
|Nonaccrual loans                                                                                   |  | $                                 | 72   |   |      | 108  |   |      | 711  |   |      | 1,704 |   |      | 2,532 |  
|Renegotiated loans                                                                                 |  |                                   |     |   |      |     |   |      |     |   |      |      |   |      |      |  
|Other nonperforming assets (primarily other real estate)                                           |  |                                   |     |   |      |     |   |      | 105  |   |      |      |   |      | 582   |  
|Accruing loans 90 days or more past due                                                            |  |                                   |     |   |      |     |   |      |     |   |      |      |   |      | 1,469 |  
|                                                                                                   |  |                                   |      |   |      |      |   |      |      |   |      |       |   |      |       |  
|Total nonperforming assets                                                                         |  | $                                 | 72   |   |      | 108  |   |      | 816  |   |      | 1,704 |   |      | 3,114 |  
|                                                                                                   |  |                                   |      |   |      |      |   |      |      |   |      |       |   |      |       |  
|                                                                                                   |  |                                   |      |   |     
|Nonaccrual loans and renegotiated loans as a percentage of total loans                             |  |                                   | 0.03 | % |      | 0.04 | % |      | 0.28 | % |      | 0.70  | % |      | 1.00  | %
|Nonaccrual loans, renegotiated loans and other nonperforming assets as a percentage of total loans |  |                                   | 0.03 | % |      | 0.04 | % |      | 0.32 | % |      | 0.70  | % |      | 1.22  | %
|Total nonperforming assets as a percentage of total loans                                          |  |                                   | 0.03 | % |      | 0.04 | % |      | 0.32 | % |      | 0.70  | % |      | 1.22  | %

If nonaccrual loans had performed in accordance with their original contractual terms, interest
income would have increased approximately $4,000, $36,000 and $92,000 for the years ended December 31, 2006, 2005 and 2004, respectively. The Company did not recognize any interest income on nonaccrual loans for the years ended
December 31, 2006, 2005 and 2004.



29



---

Other Potential Problem Loans

Potential problem loans consist of those loans where management has serious doubts as to the borrowers ability to comply with the present loan
repayment terms. At December 31, 2006, the Company had identified 61 loans totaling approximately $5,188,000, or 1.8% of total loans, which were considered potential problem loans. At December 31, 2005, the Company had identified 65 loans
totaling approximately $5,365,000, or 1.9% of total loans, which were considered potential problem loans. Such loans have been considered in the determination of the Level II allowance previously discussed.

Deposits

Total deposits increased
$14,653,000, or 3.2%, to $469,648,000 at December 31, 2006, compared to $454,995,000 at December 31, 2005. Noninterest-bearing deposits were $79,102,000 and $70,784,000 while total interest-bearing deposits were $390,546,000 and
$384,211,000 at December 31, 2006 and 2005, respectively. This trend is the result of managements decision to maintain a competitive position in its deposit rate structure coupled with the Banks marketing efforts to attract local
deposits and fund its loan growth. At December 31, 2006, as a percentage of total deposits, noninterest-bearing accounts comprised approximately 16.8%, while money market deposit accounts (MMDAs), negotiable order or withdrawal
accounts (NOWs), and regular savings made up approximately 42.1%, certificates of deposit under $100,000 comprised approximately 17.6%, and certificates of deposit and other time deposits of $100,000 or more comprised 23.5%. At
December 31, 2005, as a percentage of total deposits, noninterest-bearing accounts comprised approximately 15.6%, while MMDAs, NOWs and regular savings made up approximately 44.6%, certificates of deposit under $100,000 comprised approximately
18.7%, and certificates of deposit and other time deposits of $100,000 or more comprised 21.1%.

The composition of total deposits for the
last three years is presented in the following table:



|                                                                     |  |                        |         |                            |        |   |        |         |                            |       |   |        |         |                             |        |  
|-------------------------------------------------------------------- |  | ---------------------- | ------- | -------------------------- | ------ | - | ------ | ------- | -------------------------- | ----- | - | ------ | ------- | --------------------------- | ------ | -
|                                                                     |  | December 31,           |        
|                                                                     |  | 2006                   |         |                            | 2005   |   |        | 2004    |                           
|                                                                     |  | Amount                 |         | % Changefrom prioryear end |        |   | Amount |         | % Changefrom prioryear end |       |   | Amount |         | % Changefrom prior year end |       
|                                                                     |  | (Dollars in thousands) |        
|Demand deposits                                                      |  | $                      | 79,102  |                            | 11.75  | % |        | 70,784  |                            | 8.29  | % |        | 65,364  |                             | 8.03   | %
|Interest bearing deposits:                                           |  |                        |         |                            |        |   |        |         |                            |       |   |        |         |                             |        |  
|NOWs                                                                 |  |                        | 58,942  |                            | -13.58 | % |        | 68,203  |                            | 5.03  | % |        | 64,938  |                             | -25.66 | %
|MMDAs                                                                |  |                        | 119,370 |                            | 3.43   | % |        | 115,415 |                            | 19.01 | % |        | 96,983  |                             | 22.95  | %
|Savings                                                              |  |                        | 19,157  |                            | -2.12  | % |        | 19,573  |                            | -0.42 | % |        | 19,656  |                             | 9.04   | %
|Certificates of deposit under $100,000                               |  |                        | 82,790  |                            | -2.56  | % |        | 84,967  |                            | -2.54 | % |        | 87,185  |                             | 2.09   | %
|Certificates of deposit and other time deposits of $100,000 and over |  |                        | 110,287 |                            | 14.82  | % |        | 96,053  |                            | 0.88  | % |        | 95,213  |                             | -8.34  | %
|                                                                     |  |                        |         |                            |        |   |        |         |                            |       |   |        |         |                             |        |  
|Total interest bearing deposits                                      |  |                        | 390,546 |                            | 1.65   | % |        | 384,211 |                            | 5.56  | % |        | 363,975 |                             | -2.56  | %
|                                                                     |  |                        |         |                            |        |   |        |         |                            |       |   |        |         |                             |        |  
|Total deposits                                                       |  | $                      | 469,648 |                            | 3.22   | % |        | 454,995 |                            | 5.98  | % |        | 429,339 |                             | -1.08  | %
|                                                                     |  |                        |         |                            |        |   |        |         |                            |       |   |        |         |                             |        |  

The average balances outstanding and the average rates paid for certain categories of deposits at
the end of the last three years are disclosed in the Consolidated Average Balances, Interest Income/Expense and Yields/Rates table immediately following:



30



---

AUBURN NATIONAL BANCORPORATION, INC. & SUBSIDIARIES

Consolidated Average Balances, Interest Income/Expense and Yields/Rates

Taxable Equivalent Basis



|                                                                           |  |                                  |         |   |                        |   |            |      |      |                |  |         |          |  |            |        |  |                |   |  |          |   |            |   |        |  |      |  
|-------------------------------------------------------------------------- |  | -------------------------------- | ------- | - | ---------------------- | - | ---------- | ---- | ---- | -------------- |  | ------- | -------- |  | ---------- | ------ |  | -------------- | - |  | -------- | - | ---------- | - | ------ |  | ---- | -
|                                                                           |  | Twelve Months Ended December 31, |        
|                                                                           |  | 2006                             |         |   | 2005                   |   |            | 2004 |     
|                                                                           |  | AverageBalance                   |         |   | Interest               |   | Yield/Rate |      |      | AverageBalance |  |         | Interest |  | Yield/Rate |        |  | AverageBalance |   |  | Interest |   | Yield/Rate |  
|                                                                           |  | (Dollars in thousands)           |         |   | (Dollars in thousands) |  
|ASSETS                                                                     |  |                                  |         |   |                        |   |            |      |      |                |  |         |          |  |            |        |  |                |   |  |          |   |            |   |        |  |      |  
|Interest-earning assets:                                                   |  |                                  |         |   |                        |   |            |      |      |                |  |         |          |  |            |        |  |                |   |  |          |   |            |   |        |  |      |  
|Loans, net of unearned income (1)                                          |  | $                                | 286,613 |   |                        |   | 22,304     |      | 7.78 | %              |  | 275,972 |          |  |            | 19,682 |  | 7.13           | % |  | 262,800  |   |            |   | 16,763 |  | 6.38 | %
|Investment securities:                                                     |  |                                  |         |   |                        |   |            |      |      |                |  |         |          |  |            |        |  |                |   |  |          |   |            |   |        |  |      |  
|Taxable                                                                    |  |                                  | 241,298 |   |                        |   | 10,882     |      | 4.51 | %              |  | 234,577 |          |  |            | 9,475  |  | 4.04           | % |  | 252,482  |   |            |   | 9,822  |  | 3.89 | %
|Tax-exempt (2)                                                             |  |                                  | 47,748  |   |                        |   | 3,043      |      | 6.37 | %              |  | 44,892  |          |  |            | 2,814  |  | 6.27           | % |  | 33,307   |   |            |   | 2,148  |  | 6.45 | %
|                                                                           |  |                                  |         |   |                        |   |            |      |      |                |  |         |          |  |            |        |  |                |   |  |          |   |            |   |        |  |      |  
|Total investment securities                                                |  |                                  | 289,046 |   |                        |   | 13,925     |      | 4.82 | %              |  | 279,469 |          |  |            | 12,289 |  | 4.40           | % |  | 285,789  |   |            |   | 11,970 |  | 4.19 | %
|Federal funds sold                                                         |  |                                  | 7,321   |   |                        |   | 365        |      | 4.99 | %              |  | 8,254   |          |  |            | 261    |  | 3.16           | % |  | 8,819    |   |            |   | 118    |  | 1.34 | %
|Interest-earning deposits with other banks                                 |  |                                  | 1,264   |   |                        |   | 64         |      | 5.06 | %              |  | 1,276   |          |  |            | 38     |  | 2.98           | % |  | 955      |   |            |   | 13     |  | 1.36 | %
|                                                                           |  |                                  |         |   |                        |   |            |      |      |                |  |         |          |  |            |        |  |                |   |  |          |   |            |   |        |  |      |  
|Total interest-earning assets                                              |  |                                  | 584,244 |   |                        |   | 36,658     |      | 6.27 | %              |  | 564,971 |          |  |            | 32,270 |  | 5.71           | % |  | 558,363  |   |            |   | 28,864 |  | 5.17 | %
|Allowance for loan losses                                                  |  |                                  | (3,967  | ) |                        |   |            |      |      |                |  | (3,722  | )        |  |            |        |  |                |   |  | (4,378   | ) |            |   |        |  |      |  
|Cash and due from banks                                                    |  |                                  | 13,142  |   |                        |   |            |      |      |                |  | 11,985  |          |  |            |        |  |                |   |  | 11,078   |   |            |   |        |  |      |  
|Premises and equipment                                                     |  |                                  | 2,304   |   |                        |   |            |      |      |                |  | 2,559   |          |  |            |        |  |                |   |  | 2,764    |   |            |   |        |  |      |  
|Rental property, net                                                       |  |                                  | 2,248   |   |                        |   |            |      |      |                |  | 1,297   |          |  |            |        |  |                |   |  | 1,376    |   |            |   |        |  |      |  
|Other assets                                                               |  |                                  | 25,956  |   |                        |   |            |      |      |                |  | 22,857  |          |  |            |        |  |                |   |  | 21,106   |   |            |   |        |  |      |  
|                                                                           |  |                                  |         |   |                        |   |            |      |      |                |  |         |          |  |            |        |  |                |   |  |          |   |            |   |        |  |      |  
|Total assets                                                               |  | $                                | 623,927 |   |                        |   |            |      |      |                |  | 599,947 |          |  |            |        |  |                |   |  | 590,309  |   |            |   |        |  |      |  
|                                                                           |  |                                  |         |   |                        |   |            |      |      |                |  |         |          |  |            |        |  |                |   |  |          |   |            |   |        |  |      |  
|LIABILITIES & STOCKHOLDERS EQUITY                                         |  |                                  |         |   |                        |   |            |      |      |                |  |         |          |  |            |        |  |                |   |  |          |   |            |   |        |  |      |  
|Interest-bearing liabilities:                                              |  |                                  |         |   |                        |   |            |      |      |                |  |         |          |  |            |        |  |                |   |  |          |   |            |   |        |  |      |  
|Deposits:                                                                  |  |                                  |         |   |                        |   |            |      |      |                |  |         |          |  |            |        |  |                |   |  |          |   |            |   |        |  |      |  
|NOWs                                                                       |  | $                                | 65,029  |   |                        |   | 1,595      |      | 2.45 | %              |  | 66,472  |          |  |            | 1,201  |  | 1.81           | % |  | 76,313   |   |            |   | 864    |  | 1.13 | %
|Savings and money market                                                   |  |                                  | 142,610 |   |                        |   | 5,238      |      | 3.67 | %              |  | 121,961 |          |  |            | 2,962  |  | 2.43           | % |  | 118,218  |   |            |   | 1,723  |  | 1.46 | %
|Certificates of deposits less than $100,000                                |  |                                  | 84,227  |   |                        |   | 3,836      |      | 4.55 | %              |  | 86,670  |          |  |            | 3,296  |  | 3.80           | % |  | 87,581   |   |            |   | 2,937  |  | 3.35 | %
|Certificates of deposits and other time deposits of $100,000 or more       |  |                                  | 104,446 |   |                        |   | 4,037      |      | 3.87 | %              |  | 100,213 |          |  |            | 3,061  |  | 3.05           | % |  | 94,032   |   |            |   | 2,601  |  | 2.77 | %
|                                                                           |  |                                  |         |   |                        |   |            |      |      |                |  |         |          |  |            |        |  |                |   |  |          |   |            |   |        |  |      |  
|Total interest-bearing deposits                                            |  |                                  | 396,312 |   |                        |   | 14,706     |      | 3.71 | %              |  | 375,316 |          |  |            | 10,520 |  | 2.80           | % |  | 376,144  |   |            |   | 8,125  |  | 2.16 | %
|Federal funds purchased and securities sold under agreements to repurchase |  |                                  | 6,817   |   |                        |   | 325        |      | 4.77 | %              |  | 2,675   |          |  |            | 91     |  | 3.40           | % |  | 2,632    |   |            |   | 32     |  | 1.22 | %
|Other borrowed funds                                                       |  |                                  | 103,533 |   |                        |   | 4,613      |      | 4.46 | %              |  | 105,431 |          |  |            | 4,710  |  | 4.47           | % |  | 103,345  |   |            |   | 4,351  |  | 4.21 | %
|                                                                           |  |                                  |         |   |                        |   |            |      |      |                |  |         |          |  |            |        |  |                |   |  |          |   |            |   |        |  |      |  
|Total interest-bearing liabilities                                         |  |                                  | 506,662 |   |                        |   | 19,644     |      | 3.88 | %              |  | 483,422 |          |  |            | 15,321 |  | 3.17           | % |  | 482,121  |   |            |   | 12,508 |  | 2.59 | %
|Noninterest-bearing deposits                                               |  |                                  | 70,240  |   |                        |   |            |      |      |                |  | 68,408  |          |  |            |        |  |                |   |  | 62,900   |   |            |   |        |  |      |  
|Accrued expenses and other liabilities                                     |  |                                  | 2,120   |   |                        |   |            |      |      |                |  | 2,758   |          |  |            |        |  |                |   |  | 3,803    |   |            |   |        |  |      |  
|Stockholders equity                                                       |  |                                  | 44,905  |   |                        |   |            |      |      |                |  | 45,359  |          |  |            |        |  |                |   |  | 41,485   |   |            |   |        |  |      |  
|                                                                           |  |                                  |         |   |                        |   |            |      |      |                |  |         |          |  |            |        |  |                |   |  |          |   |            |   |        |  |      |  
|Total liabilities and stockholders equity                                 |  | $                                | 623,927 |   |                        |   |            |      |      |                |  | 599,947 |          |  |            |        |  |                |   |  | 590,309  |   |            |   |        |  |      |  
|                                                                           |  |                                  |         |   |                        |   |            |      |      |                |  |         |          |  |            |        |  |                |   |  |          |   |            |   |        |  |      |  
|Net interest income                                                        |  |                                  |         |   |                        | $ | 17,014     |      |      |                |  |         |          |  | $          | 16,949 |  |                |   |  |          |   |            | $ | 16,356 |  |      |  
|                                                                           |  |                                  |         |   |                        |   |            |      |      |                |  |         |          |  |            |        |  |                |   |  |          |   |            |   |        |  |      |  
|Net yield on total interest-earning assets                                 |  |                                  |         |   |                        |   |            |      | 2.91 | %              |  |         |          |  |            |        |  | 3.00           | % |  |          |   |            |   |        |  | 2.93 | %
|                                                                           |  |                                  |         |   |                        |   |            |      |      |                |  |         |          |  |            |        |  |                |   |  |          |   |            |   |        |  |      |  

---

|(1) | 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%.
|--- | -------------------------------------------------------------------------------------------------------------



31



---

The following table presents the maturities of certificates of deposit and other time deposits of
$100,000 or more:



|                                                                         |  |                                                           |         |  
|------------------------------------------------------------------------ |  | --------------------------------------------------------- | ------- | -
|                                                                         |  | Maturities of TimeDeposits over $100,000December 31, 2006 |        
|                                                                         |  | (Dollars in thousands)                                    |        
|Three months or less                                                     |  | $                                                         | 8,929   |  
|After three within six months                                            |  |                                                           | 20,710  |  
|After six within twelve months                                           |  |                                                           | 46,260  |  
|After twelve months                                                      |  |                                                           | 34,388  |  
|                                                                         |  |                                                           |         |  
|Total                                                                    |  | $                                                         | 110,287 |  
|                                                                         |  |                                                           |         |  
|Weighted Average rate on time deposits of $100,000 or more at period end |  |                                                           | 4.60    | %

Schedule of Short-term Borrowings (1)

The
following table shows the maximum amount of short-term borrowings and the average and year-end amount of borrowings, as well as interest rates:



|                       |  |                                      |        |                 |   |                           |  |      |                |  |                                            |        |  |      |  
|---------------------- |  | ------------------------------------ | ------ | --------------- | - | ------------------------- |  | ---- | -------------- |  | ------------------------------------------ | ------ |  | ---- | -
|Year ended December 31 |  | Maximum Outstanding at any
Month-end |        | Average Balance |   | Interest Rate During Year |  |      | Ending Balance |  | Weighted Average Interest Rate at
Year-end |       
|(Dollars in thousands) | 
|2006                   |  | $                                    | 14,401 |                 | $ | 6,817                     |  | 4.77 | %              |  | $                                          | 14,401 |  | 5.28 | %
|2005                   |  |                                      | 4,078  |                 |   | 2,502                     |  | 3.18 | %              |  |                                            | 1,731  |  | 3.91 | %
|2004                   |  |                                      | 7,613  |                 |   | 2,525                     |  | 1.20 | %              |  |                                            | 7,613  |  | 2.23 | %

---

|(1) | Consists of federal funds purchased and securities sold under agreements to repurchase.
|--- | ---------------------------------------------------------------------------------------

Contractual Obligations

The following table presents additional information about our contractual
obligations as of December 31, 2006, which by their terms have contractual maturity and termination dates subsequent to December 31, 2006:



|                            |  |                        |         |                   |   |                        |  |                    |        |                     |   |        |  |   |       
|--------------------------- |  | ---------------------- | ------- | ----------------- | - | ---------------------- |  | ------------------ | ------ | ------------------- | - | ------ |  | - | ------
|                            |  | Payments Due by Period
|                            |  | Total                  |         | Less thanone year |   | Over one tothree years |  | Three tofive years |        | More thanfive years
|                            |  | (In thousands)        
|FHLB advances               |  |                        | 93,187  |                   |   | 10,018                 |  |                    | 15,037 |                     |   | 15,036 |  |   | 53,096
|Operating lease obligations |  |                        | 452     |                   |   | 223                    |  |                    | 199    |                     |   | 30     |  |   |      
|Note payable to trust       |  |                        | 7,217   |                   |   |                       |  |                    |       |                     |   |       |  |   | 7,217 
|                            |  |                        |         |                   |   |                        |  |                    |        |                     |   |        |  |   |       
|Total                       |  | $                      | 100,856 |                   | $ | 10,241                 |  | $                  | 15,236 |                     | $ | 15,066 |  | $ | 60,313
|                            |  |                        |         |                   |   |                        |  |                    |        |                     |   |        |  |   |       

Note Payable to Trust

The Company owns all the common securities of a Delaware statutory trust, Auburn National Bancorporation Capital Trust I. This unconsolidated subsidiary
issued approximately $7,000,000 million in trust preferred securities, guaranteed by the Company on a junior subordinated basis. The Company obtained these proceeds through a note payable to the trust in the form of junior subordinated debentures.
As of December 31, 2006, $7,000,000 of the $7,217,000 note payable to trust was classified as Tier 1 Capital for regulatory purposes. For regulatory purposes, the trust preferred securities are currently included in Tier 1 Capital so long as
such securities do not exceed 25% of total Tier 1 capital. The Federal Reserves new trust preferred capital rules, which took effect in early April 2006, permit the Company to treat its outstanding trust preferred



32



---

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.

Off-Balance Sheet Arrangements

The Company is a party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers.
These financial instruments include commitments to extend credit and standby letters of credit. Such instruments involve elements of credit risk in excess of the amounts recognized in the consolidated financial statements.

The Companys exposure to credit loss in the event of nonperformance by the other party to these financial instruments is represented by the
contractual amount of these instruments. The Company uses the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments.

The financial instruments whose contract amounts represent credit risk as of December 31, 2006 are as follows:



|                             |  |   |           
|---------------------------- |  | - | ----------
|Commitments to extend credit |  | $ | 51,665,000
|Standby letters of credit    |  |   | 10,612,000

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

Standby letters of credit are commitments issued by the Company
to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support public and private borrowing arrangements. All guarantees expire 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.

Capital Resources and Stockholders Equity

The Companys consolidated stockholders equity increased $4,464,000 or 10.2% to $48,418,000 at December 31, 2006 from $43,954,000 at December 31, 2005. The increase in stockholders equity
for 2006 is mainly due to an increase in the fair value of investment securities available for sale and net earnings for 2006. This is offset by cash dividends paid and treasury stock repurchases in 2006. The Company has funded its capital growth
primarily through retained earnings since its 1995 common stock offering. The Company has $7,000,000 of trust preferred securities that count as Tier 1 Capital for regulatory purposes. See SUPERVISION AND
REGULATION.

During 2006, cash dividends of $2,417,000 or $0.64 per share, were declared on the common stock as
compared to $2,220,000 or $0.58 per share, in 2005. The Company plans to continue a dividend payout policy that provides cash returns to its investors and allows the Company to maintain adequate capital to support future growth and capital adequacy;
however, the Company is dependent on dividends from the Bank as discussed subsequently. Management believes that a strong capital position is important to the continued profitability of the Company and provides a foundation for future growth as well
as promoting depositor and investor confidence in the institution. See SUPERVISION AND REGULATION.

Certain financial ratios for the Company for the last three years are presented in the following table:



|                                      |  |                                     |   |  |       |   |  |       |  
|------------------------------------- |  | ----------------------------------- | - |  | ----- | - |  | ----- | -
|                                      |  | Equity and Asset RatiosDecember 31, |  
|                                      |  | 2006                                |   |  | 2005  |   |  | 2004  |  
|Return on average assets              |  | 1.06                                | % |  | 1.08  | % |  | 1.10  | %
|Return on average equity              |  | 14.66                               | % |  | 14.26 | % |  | 15.69 | %
|Dividend payout ratio                 |  | 36.78                               | % |  | 34.32 | % |  | 29.76 | %
|Average equity to average asset ratio |  | 7.20                                | % |  | 7.56  | % |  | 7.03  | %



33



---

The Bank is subject to the regulatory capital requirements administered by the Federal Reserve and the
Company must maintain capital required by the Alabama Superintendent. Failure to meet minimum capital requirements can initiate certain mandatory actions, and possibly additional discretionary actions by regulators that, if undertaken, could have a
direct material effect on the Companys financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the
Banks assets, liabilities and certain off-balance-sheet items as calculated under regulatory accounting practices. The capital amounts and classification of the Bank are also subject to qualitative judgments by the regulators about components,
risk weightings and other factors. Management believes, as of December 31, 2006, that the Bank meets all capital adequacy requirements to which it is subject. See SUPERVISION AND
REGULATION.

The following table sets forth the Banks actual capital levels and the related required capital
levels at December 31, 2006:



|                          |  |                        |        |             |       |   |                       |   |               |  |       |  
|------------------------- |  | ---------------------- | ------ | ----------- | ----- | - | --------------------- | - | ------------- |  | ----- | -
|                          |  | ActualCapitalAmount    |        | ActualRatio |       |   | RequiredCapitalAmount |   | RequiredRatio | 
|                          |  | (Dollars in thousands) |       
|Tier 1 risk-based capital |  | $                      | 53,024 |             | 14.44 | % |                       | $ | 14,684        |  | > 4   | %
|Leverage ratio            |  |                        | 53,024 |             | 8.51  | % |                       |   | 24,936        |  | 3 - 5 | %
|Total risk-based capital  |  |                        | 57,068 |             | 15.55 | % |                       |   | 29,368        |  | > 8   | %

Liquidity

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 liabilities. Without proper
management, 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.

At the Bank, asset liquidity is provided primarily through cash, the repayment and maturity of investment securities, and the sale and
repayment of loans.

Sources of liability liquidity include customer deposits, federal funds purchased and investment securities sold under
agreements to repurchase. Although deposit growth historically has been a primary source of liquidity, such balances may be influenced by changes in the banking industry, interest rates available on other investments, general economic conditions,
competition and other factors. 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. This line is collateralized by a
blanket lien against the Banks one-to-four family residential mortgage loans and investment securities. At December 31, 2006, the Bank had $93,187,000 in advances from FHLB.

Net cash used in operating activities of $534,000 for the year ended December 31, 2006 consisted primarily of an increase in other assets offset by
net earnings. In addition, the Company had $79,744,000 in proceeds from the sale of loans that were originated for resale. This was offset by $80,803,000 in loans originated for resale. Net cash used in investing activities of $25,069,000
principally resulted from investment securities purchases of $89,736,000. This is offset by proceeds from maturities, calls and paydowns of investment securities available for sale and held to maturity of $33,770,000 and proceeds from sales of
investment securities available for sale of $31,146,000. The $18,536,000 in net cash provided by financing activities resulted primarily from an increase of $6,335,000 in interest-bearing deposits, an increase of $8,317,000 in non-interest bearing
deposits, and an increase in federal funds sold and securities sold under agreements to repurchase of $12,670,000. This is offset by repayments on borrowings from FHLB of $5,018,000 and cash dividends paid of $2,417,000.

The Company depends mainly on dividends, management fees and lease payments from the Bank for its liquidity. The Company only receives cash dividends
from the Bank if the cash flow from other sources is not sufficient to maintain a positive cash flow, also giving consideration to regulatory restrictions. Accordingly, the Bank paid the Company $6,934,000, $3,199,000, and $2,237,000 in cash
dividends for 2006, 2005, and 2004 respectively. The Company provides services to the Bank for which it is paid a management fee comparable to the fee an unaffiliated vendor would receive. In addition, the Bank leases premises and equipment from the
Company for its operations. Leases between the Bank and the Company are based



34



---

on the same terms and conditions as leases to unaffiliated parties leasing space in the same building. The Bank paid the Company $17,000 in management fees
for the years ended December 31, 2006 and 2005, respectively. The Bank also paid $149,000 and $180,000 in lease payments for the years ended December 31, 2006 and 2005, respectively. These funds were used to purchase property for future
expansion, pay operating expenses and fund dividends to the Companys shareholders. In addition, the Bank makes transfers to the Company, under its tax sharing agreement, for payment of consolidated tax obligations. The tax sharing agreement
calls for the allocation of the consolidated tax liability or benefit between the Company and each subsidiary based on their individual tax positions as if each entity filed a separate tax return.

The Banks loan to deposit ratio decreased slightly to 60.04% at December 31, 2006 from 61.99% at December 31, 2005. The Bank has been
monitoring its liquidity, and has sought to better price its loans consistent with its costs of funds and the Banks assessment of potential credit risk.

Interest Rate Sensitivity Management

An integral part of the funds management of the Company and the
Bank is to maintain a reasonably balanced position between interest rate sensitive assets and liabilities. The Banks Asset/Liability Management Committee (ALCO) is charged with the responsibility of managing, to the degree
prudently possible, its exposure to interest rate risk, while attempting to provide earnings enhancement opportunities. 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, 2006, the Banks net
interest income would increase approximately 5.74% in a falling rate environment and would decrease approximately 5.61% in a rising rate environment. Interest rate scenario models are prepared using software created and licensed by The Bankers Bank.

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.



35



---

Interest Sensitivity Analysis

December 31, 2006



|                                                                           |  |                |         |   |                   |         |   |                     |         |   |                 |         |   |                                     |         |       |        
|-------------------------------------------------------------------------- |  | -------------- | ------- | - | ----------------- | ------- | - | ------------------- | ------- | - | --------------- | ------- | - | ----------------------------------- | ------- | ----- | -------
|                                                                           |  | Immediate      |         |   | One toThreeMonths |         |   | Four toTwelveMonths |         |   | One toFiveYears |         |   | Over FiveYears andNon-rateSensitive |         | Total
|                                                                           |  | (In thousands)
|Earning Assets:                                                            |  |                |         |   |                   |         |   |                     |         |   |                 |         |   |                                     |         |       |        
|Loans (1)                                                                  |  | $              |        |   |                   | 148,525 |   |                     | 36,359  |   |                 | 90,190  |   |                                     | 10,017  |       | 285,091
|Taxable investment securities                                              |  |                |        |   |                   | 26,982  |   |                     | 25,299  |   |                 | 126,294 |   |                                     | 73,845  |       | 252,420
|Tax-exempt investment securities                                           |  |                |        |   |                   |        |   |                     |        |   |                 | 9,107   |   |                                     | 40,411  |       | 49,518 
|Federal funds sold                                                         |  |                |        |   |                   |        |   |                     |        |   |                 |        |   |                                     |        |       |       
|Interest-earning deposits with other banks                                 |  |                | 151     |   |                   |        |   |                     |        |   |                 |        |   |                                     |        |       | 151    
|                                                                           |  |                |         |   |                   |         |   |                     |         |   |                 |         |   |                                     |         |       |        
|Total interest-earning assets                                              |  |                | 151     |   |                   | 175,507 |   |                     | 61,658  |   |                 | 225,591 |   |                                     | 124,273 |       | 587,180
|                                                                           |  |                |         |   |                   |         |   |                     |         |   |                 |         |   |                                     |         |       |        
|Interest-bearing liabilities:                                              |  |                |         |   |                   |         |   |                     |         |   |                 |         |   |                                     |         |       |        
|NOW                                                                        |  |                |        |   |                   | 29,314  |   |                     | 4,687   |   |                 | 24,941  |   |                                     |        |       | 58,942 
|Savings and money market                                                   |  |                |        |   |                   | 120,332 |   |                     | 2,880   |   |                 | 15,315  |   |                                     |        |       | 138,527
|Certificates of deposits less than $100,000                                |  |                | 3,476   |   |                   | 13,189  |   |                     | 36,167  |   |                 | 29,958  |   |                                     |        |       | 82,790 
|Certificates of deposits and other time deposits of $100,000 or more       |  |                | 5,291   |   |                   | 8,598   |   |                     | 64,432  |   |                 | 31,966  |   |                                     |        |       | 110,287
|Federal funds purchased and securities sold under agreements to repurchase |  |                | 14,401  |   |                   |        |   |                     |        |   |                 |        |   |                                     |        |       | 14,401 
|Other borrowed funds                                                       |  |                | 10,000  |   |                   | 3       |   |                     | 9       |   |                 | 60,062  |   |                                     | 23,113  |       | 93,187 
|                                                                           |  |                |         |   |                   |         |   |                     |         |   |                 |         |   |                                     |         |       |        
|Total interest-bearing liabilities                                         |  |                | 33,168  |   |                   | 171,436 |   |                     | 108,175 |   |                 | 162,242 |   |                                     | 23,113  |       | 498,134
|                                                                           |  |                |         |   |                   |         |   |                     |         |   |                 |         |   |                                     |         |       |        
|Interest sensitivity gap                                                   |  |                | (33,017 | ) |                   | 4,071   |   |                     | (46,517 | ) |                 | 63,349  |   |                                     | 101,160 |       | 89,046 
|                                                                           |  |                |         |   |                   |         |   |                     |         |   |                 |         |   |                                     |         |       |        
|Cumulative interest sensitivity gap                                        |  | $              | (33,017 | ) |                   | (28,946 | ) |                     | (75,463 | ) |                 | (12,114 | ) |                                     | 89,046  |       |        
|                                                                           |  |                |         |   |                   |         |   |                     |         |   |                 |         |   |                                     |         |       |        

---

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

The interest sensitive
assets at December 31, 2006 that reprice or mature within 12 months were $237,316,000 while the interest sensitive liabilities that reprice or mature within the same time frame were $312,779,000. At December 31, 2006, the 12 month
cumulative GAP position was a negative $75,463,000 resulting in a GAP ratio of interest sensitive assets to interest sensitive liabilities of 0.76%. This negative GAP indicates that the Company has more interest-bearing liabilities than
interest-earning assets that reprice within the GAP period. 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 Bank may enter into interest rate protection contracts to help manage its interest rate
exposure. These contracts include interest rate swaps, caps and floors. Interest rate swap transactions involve the exchange of fixed and floating rate interest payment obligations based on the underlying notional principal amounts. Interest rate
caps and floors are purchased by the Bank for a non-refundable fixed amount. The Bank receives interest based on the underlying notional principal amount if the specified index rises above the cap rate or falls below the floor strike rate. Notional
principal amounts are used to express the volume of these transactions, but because they are never exchanged, the amounts subject to credit risk are much smaller. Risks associated with interest rate contracts include interest rate risk and
creditworthiness of the counterparty. These risks are considered in the Banks overall asset liability management program. The Bank utilizes periodic financial statements issued by the counterparty to analyze the creditworthiness of the
counterparty prior to entering into a contract and to monitor changes in the financial condition of the counterparty throughout the term of the contract. Previous contracts were issued by a securities broker-dealer and were entered into with the
purpose of managing the Banks interest rate exposure. Although none of the interest rate protection agreements were traded on any organized exchange, an active secondary market was available to the Company for such contracts.



36



---

The Banks Asset Liability Management Policy states that establishing limits on interest rate swaps,
caps and floors can be somewhat confusing or misleading since the notional amount by which these instruments are expressed is never exchanged between counterparties and therefore is not at risk. Furthermore, since they represent tools
used by ALCO to manage imbalances in the Banks balance sheet in a prudent and cost effective manner, the appropriate volume of swaps for the Bank is not static; it changes with elements such as the economic environment, the capital position
and the ability to efficiently replicate hedging actions in the cash markets. The Bank endeavors to limit outstanding notional value of cash contracts executed for purposes of managing net interest income to 25% of total assets as reported in the
most recent quarterly call report. Notional value of cash contracts executed with one counterparty are limited to 10% of total assets as reported in the Banks most recent quarterly call report.

As of December 31, 2005, the Company had a cash flow hedge with a notional amount of $10,000,000 for the purpose of converting the interest payments
on floating rate money market accounts to a fixed rate. The Company started exchanging payments in March 2005 for this interest rate swap based on the three month Treasury bill investment rate. The Company recorded a liability for this swap of
$8,000 for the year ended December 31, 2005. This interest rate swap was sold in August of 2006, before its scheduled maturity in July 2007. There was not any material hedge ineffectiveness from this cash flow hedge recognized in the income
statement during 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 financial statements. As of December 31, 2006, the Company had
no cash flow hedges. In addition, the Company had no fair value hedges at December 31, 2006 and 2005.

Effects of Inflation and
Changing Prices

Inflation generally increases the costs of funds and operating overhead, and to the extent loans and other assets bear
variable rates, the yields on such assets. Unlike most industrial companies, virtually all of the assets and liabilities of a financial institution are monetary in nature. As a result, interest rates generally have a more significant effect on the
performance of a financial institution than the effects of general levels of inflation. In addition, inflation affects financial institutions cost of goods and services purchased, the cost of salaries and benefits, occupancy expense and
similar items. Inflation and related increases in interest rates generally decrease the market value of investments and loans held and may adversely affect liquidity, earnings and stockholders equity. Mortgage originations and refinancings
tend to slow as interest rates increase, and such increases likely will reduce the Companys volume of such activities and the income from the sale of residential mortgage loans in the secondary market.

Pending Accounting Pronouncements

In
December 2005, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standards (SFAS) No. 123 (revised 2005), Share-Based Payment(SFAS 123R), which
revised SFAS No. 123, Accounting for Stock-Based Compensation. This statement supercedes Accounting Principles Board (APB) Opinion No. 25, Accounting for Stock Issued to Employees(APB
25). SFAS 123R 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 123R 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.

In February 2006, the FASB issued
SFAS No. 155, Accounting for Certain Hybrid Financial Instruments. SFAS 155 is an amendment of SFAS 133 and SFAS 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishment of Liabilities. SFAS 155
permits companies to elect, on a deal-by-deal basis, to apply a fair-value remeasurement for any hybrid financial instrument that contains an embedded derivative that otherwise would require bifurcation. The Company will be required to apply the
provisions of SFAS 155 to all financial instruments acquired or issued after January 1, 2007. The Company does not expect the adoption of SFAS 155 will have a material effect on the consolidated financial statements of the Company.

In March 2006, the FASB issued SFAS No. 156, Accounting for Servicing of Financial Assets  an amendment of FASB Statement
140. SFAS 156 amends SFAS No. 140 with respect to the accounting for separately recognized servicing assets and liabilities. SFAS 156 addresses the recognition and measurement of separately recognized servicing assets and
liabilities and provides an approach to simplify efforts to obtain hedge-like accounting. SFAS 156 is effective as of the



37



---

beginning of the first fiscal year that begins after September 15, 2006. The Company does not expect the adoption of SFAS 156 will have a material
effect on the consolidated financial statements of the Company.

In June 2006, the FASB issued Interpretation No. 48, Accounting
for Uncertainty in Income Taxesan interpretation of FASB Statement No. 109. This Interpretation prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position
taken, or expected to be taken in a tax return, and provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure and transition. This interpretation is effective for fiscal years beginning
after December 15, 2006. The Company does not expect the adoption of FIN 48 will have a material effect on the consolidated financial statements of the Company.

In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements. SFAS 157 defines fair value, establishes a framework for measuring fair value, and expands disclosure about fair value
measurements. The statement does not require any new fair value measurements, however, does clarify the proper measurement of fair value as the hypothetical price that would be received to sell the asset or paid to transfer the liability (an exit
price), not the price that would be paid to acquire the asset or receive the assumed liability (an entry price) at the measurement date. The Company will be required to adopt this standard beginning January 1, 2008. The Company does not expect
the adoption of SFAS 157 will have a material effect on the consolidated financial statements of the Company.

In September 2006, the
Securities and Exchange Commission issued Staff Accounting Bulletin No. 108 (SAB 108), Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements. SAB 108
requires the use of both an income statement approach and a balance sheet approach when evaluating whether an error is material to an entitys financial statements, based on all relevant quantitative and qualitative factors. The SEC issued SAB
108 to address what the SEC identified as diversity in practice whereby entities were using either an income statement approach or a balance sheet approach, but not both. SAB 108 became effective December 31, 2006, and any material adjustments
arising from the adoption of SAB 108 were required to be recorded as a cumulative effect adjustment to beginning retained earnings. The Company completed its analysis in accordance with SAB 108 using both the income statement approach and the
balance sheet approach and concluded the Company had no prior year misstatements that were material to its consolidated financial statements.

In September 2006, the FASB issued SFAS No. 158, An Amendment to Employers Accounting for Defined Benefit Pension and Other Postretirement Plans. SFAS 158 requires the recognition on the balance sheet of the
overfunded or underfunded status of a defined benefit postretirement obligation measured as the difference between the fair value of plan assets and the benefit obligation. Recognition of delayed items should be considered in other
comprehensive income. This statement is effective for fiscal years ending after December 15, 2006. Adoption of SFAS No. 158 did not have a material impact on the consolidated financial statements of the Company.

In February 2007, the FASB issued SFAS No.159, The Fair Value Option for Financial Assets and Financial LiabilitiesIncluding an amendment of
FASB Statement No. 115. SFAS 159 permits entities to choose to measure many financial instruments and certain other items at fair value. The objective is to improve financial reporting by providing entities with the opportunity to
mitigate volatility in reported earnings caused by measuring related assets and liabilities differently without having to apply complex hedge accounting provisions. This Statement is expected to expand the use of fair value measurement, which is
consistent with the Boards long-term measurement objectives for accounting for financial instruments. SFAS 159 is effective as of the beginning of an entitys first fiscal year that begins after November 15, 2007, with early adoption
permitted as of the beginning of a fiscal year that begins on or before November 15, 2007, provided the entity also elects to apply the provisions of FASB Statement No. 157, Fair Value Measurements. Management is currently evaluating this
statement and its effect on the consolidated financial statements of the Company.

Results of Operations

Net Earnings

Net earnings increased
$115,000, or 1.8%, to $6,585,000 during 2006 from $6,470,000 for the year ended December 31, 2005. Basic and diluted earnings per share was $1.74 and $1.69 for 2006 and 2005, respectively, an increase of 3.0%. Comparatively, net earnings during
2005 decreased $40,000, or 0.6%, to $6,470,000 from the 2004 total of $6,510,000, while basic and diluted earnings per share increased $0.01 per share to $1.69 for 2005 from $1.68 in 2004.



38



---

The increase in net earnings for 2006 is primarily attributable to a decrease in provision for loan
losses compared to 2005. The decrease in net earnings for 2005 is attributable to a decrease in noninterest income compared to 2004. This is offset by an increase in net interest income and a decrease in noninterest expense and provision for loan
losses.

Net Interest Income

Net interest income is the difference between the interest the Company earns on its loans, investment securities and other earning assets and the interest cost of its deposits, borrowed funds and other interest-bearing liabilities. This is
the primary component of the Companys earnings. Net interest income was $15,980,000 for the year ended December 31, 2006. This slight decrease of $14,000, or 0.1%, over 2005 is due to a decrease in the net yield on total interest earning
assets of 9 basis points to 2.91%.

Net interest income was $15,994,000 for the year ended December 31, 2005. This increase of
$368,000, or 2.4%, over 2004 is due to an increase in average interest earning assets and an increase in the net yield on total interest earning assets of 7 basis points to 3.00%.

The Company may use interest rate protection contracts, primarily interest rate swaps, caps and floors, to protect the yields on earning assets and the
rates paid on interest-bearing liabilities. Such contracts act as hedges against unfavorable rate changes. The income and expense associated with interest rate swaps, caps and floors are ultimately reflected as adjustments to the net interest income
or expense of the underlying assets or liabilities. The effect of such interest rate protection contracts resulted in a net increase in net interest income of $36,000 for 2006, a net decrease in net interest income of $73,000 for 2005 and a net
increase in net interest income of $65,000 for 2004. As of December 31, 2006, the Company had no interest rate swaps outstanding. At December 31, 2005, the Company had one interest rate swap that was accounted for as a cash flow hedge.
This interest rate swap was sold during the third quarter of 2006. It is the intention of the Company to continue to utilize interest rate protection contracts to manage exposure to certain future changes in interest rate environments to the extent
management deems advisable. However, there can be no assurance that such transactions will positively affect earnings. See  INTEREST RATE SENSITIVITY MANAGEMENT, the
CONSOLIDATED AVERAGE BALANCES, INTEREST INCOME/EXPENSE AND YIELDS/RATES table appearing elsewhere
herein and the RATE/VOLUME VARIANCE ANALYSIS tables immediately following.



39



---

Rate/Volume Variance Analysis



|                                                                               |           |                |       |      |  |       |        |  |       |              |  |     |  
|------------------------------------------------------------------------------ | --------- | -------------- | ----- | ---- |  | ----- | ------ |  | ----- | ------------ |  | --- | -
|Taxable-Equivalent Basis (1)(2) Years Ended December 31, 2006 Compared to 2005 |           | Change Due to  |      
|                                                                               | NetChange |                |       | Rate |  |       | Volume |  |       | Rate/ Volume | 
|                                                                               |           | (In thousands) |      
|Earning Assets:                                                                |           |                |       |      |  |       |        |  |       |              |  |     |  
|Loans                                                                          |           | $              | 2,622 |      |  | 1,794 |        |  | 759   |              |  | 69  |  
|Investment securities:                                                         |           |                |       |      |  |       |        |  |       |              |  |     |  
|Taxable                                                                        |           |                | 1,407 |      |  | 1,104 |        |  | 271   |              |  | 32  |  
|Tax-exempt                                                                     |           |                | 229   |      |  | 47    |        |  | 179   |              |  | 3   |  
|                                                                               |           |                |       |      |  |       |        |  |       |              |  |     |  
|Total investment securities                                                    |           |                | 1,636 |      |  | 1,151 |        |  | 450   |              |  | 35  |  
|Federal funds sold                                                             |           |                | 104   |      |  | 151   |        |  | (30   | )            |  | (17 | )
|Interest earning deposits with other banks                                     |           |                | 26    |      |  | 26    |        |  | 0     |              |  | 0   |  
|                                                                               |           |                |       |      |  |       |        |  |       |              |  |     |  
|Total earning assets                                                           |           | $              | 4,388 |      |  | 3,122 |        |  | 1,179 |              |  | 87  |  
|                                                                               |           |                |       |      |  |       |        |  |       |              |  |     |  
|Interest bearing liabilities:                                                  |           |                |       |      |  |       |        |  |       |              |  |     |  
|Deposits:                                                                      |           |                |       |      |  |       |        |  |       |              |  |     |  
|NOWs                                                                           |           | $              | 394   |      |  | 429   |        |  | (26   | )            |  | (9  | )
|Savings and money market                                                       |           |                | 2,276 |      |  | 1,518 |        |  | 501   |              |  | 257 |  
|Certificates of deposit less than $100,000                                     |           |                | 540   |      |  | 651   |        |  | (93   | )            |  | (18 | )
|Certificates of deposit and other time deposits of $100,000 or more            |           |                | 976   |      |  | 813   |        |  | 129   |              |  | 34  |  
|                                                                               |           |                |       |      |  |       |        |  |       |              |  |     |  
|Total interest bearing deposits                                                |           |                | 4,186 |      |  | 3,411 |        |  | 511   |              |  | 264 |  
|Federal funds purchased and securities sold under agreements to repurchase     |           |                | 234   |      |  | 37    |        |  | 140   |              |  | 57  |  
|Other borrowed funds                                                           |           |                | (97   | )    |  | (12   | )      |  | (85   | )            |  | 0   |  
|                                                                               |           |                |       |      |  |       |        |  |       |              |  |     |  
|Total interest bearing liabilities                                             |           | $              | 4,323 |      |  | 3,436 |        |  | 566   |              |  | 321 |  
|                                                                               |           |                |       |      |  |       |        |  |       |              |  |     |  

---

|(1) | For analytical purposes, income for tax-exempt assets, primarily securities issued by state and local governments or authorities, is adjusted by an increment which equates
tax-exempt income to interest from taxable assets (assuming a 34% effective federal income tax rate).
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | The change in interest due to rate is calculated by multiplying the previous volume by the rate change and the change in interest due to volume is calculated by multiplying the
change in volume by the previous rate. Changes attributable to both changes in rate and volume are calculated by multiplying the change in volume by the change in rate, in proportion to the relationship of the absolute dollar amounts of the change
in each.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



40



---

Rate/Volume Variance Analysis



|                                                                               |           |                |       |      |  |       |        |  |      |              |  |     |  
|------------------------------------------------------------------------------ | --------- | -------------- | ----- | ---- |  | ----- | ------ |  | ---- | ------------ |  | --- | -
|Taxable-Equivalent Basis (1)(2) Years Ended December 31, 2005 Compared to 2004 |           | Change Due to  |      
|                                                                               | NetChange |                |       | Rate |  |       | Volume |  |      | Rate/ Volume | 
|                                                                               |           | (In thousands) |      
|Earning Assets:                                                                |           |                |       |      |  |       |        |  |      |              |  |     |  
|Loans                                                                          |           | $              | 2,919 |      |  | 1,980 |        |  | 840  |              |  | 99  |  
|Investment securities:                                                         |           |                |       |      |  |       |        |  |      |              |  |     |  
|Taxable                                                                        |           |                | (347  | )    |  | 376   |        |  | (696 | )            |  | (27 | )
|Tax-exempt                                                                     |           |                | 666   |      |  | (60   | )      |  | 747  |              |  | (21 | )
|                                                                               |           |                |       |      |  |       |        |  |      |              |  |     |  
|Total investment securities                                                    |           |                | 319   |      |  | 316   |        |  | 51   |              |  | (48 | )
|Federal funds sold                                                             |           |                | 143   |      |  | 161   |        |  | (8   | )            |  | (10 | )
|Interest earning deposits with other banks                                     |           |                | 25    |      |  | 16    |        |  | 4    |              |  | 5   |  
|                                                                               |           |                |       |      |  |       |        |  |      |              |  |     |  
|Total earning assets                                                           |           | $              | 3,071 |      |  | 2,200 |        |  | 839  |              |  | 32  |  
|                                                                               |           |                |       |      |  |       |        |  |      |              |  |     |  
|Interest bearing liabilities:                                                  |           |                |       |      |  |       |        |  |      |              |  |     |  
|Deposits:                                                                      |           |                |       |      |  |       |        |  |      |              |  |     |  
|NOWs                                                                           |           | $              | 337   |      |  | 515   |        |  | (111 | )            |  | (67 | )
|Savings and money market                                                       |           |                | 1,239 |      |  | 1,148 |        |  | 55   |              |  | 36  |  
|Certificates of deposit less than $100,000                                     |           |                | 359   |      |  | 394   |        |  | (31  | )            |  | (4  | )
|Certificates of deposit and other time deposits of $100,000 or more            |           |                | 460   |      |  | 271   |        |  | 171  |              |  | 18  |  
|                                                                               |           |                |       |      |  |       |        |  |      |              |  |     |  
|Total interest bearing deposits                                                |           |                | 2,395 |      |  | 2,328 |        |  | 84   |              |  | (17 | )
|Federal funds purchased and securities sold under agreements to repurchase     |           |                | 59    |      |  | 57    |        |  | 1    |              |  | 1   |  
|Other borrowed funds                                                           |           |                | 359   |      |  | 266   |        |  | 88   |              |  | 5   |  
|                                                                               |           |                |       |      |  |       |        |  |      |              |  |     |  
|Total interest bearing liabilities                                             |           | $              | 2,813 |      |  | 2,651 |        |  | 173  |              |  | (11 | )
|                                                                               |           |                |       |      |  |       |        |  |      |              |  |     |  

---

| | (1) | For analytical purposes, income for tax-exempt assets, primarily securities issued by state and local governments or authorities, is adjusted by an increment which equates
tax-exempt income to interest from taxable assets (assuming a 34% effective federal income tax rate).
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (2) | The change in interest due to rate is calculated by multiplying the previous volume by the rate change and the change in interest due to volume is calculated by multiplying the
change in volume by the previous rate. Changes attributable to both changes in rate and volume are calculated by multiplying the change in volume by the change in rate, in proportion to the relationship of the absolute dollar amounts of the change
in each.
| | --- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Interest Income

Interest income is a function of the volume of interest-earning assets and their related yields. Interest income was $35,625,000, $31,315,000 and $28,134,000 for the years ended December 31, 2006, 2005, and 2004, respectively. The
increase in interest income during 2006 resulted primarily from an increase in the average volume outstanding of loans and investment securities and an increase in yields for all components of interest earning assets. Average interest-earning assets
increased $19,273,000 or 3.4% during 2006, compared to an increase of $6,608,000 or 1.2% during 2005, while the fully taxable equivalent yields on average earning assets increased 56 basis points and 54 basis points in 2006 and 2005, respectively.
The combination of these factors resulted in an increase in interest income of $4,310,000, or 13.8%, for 2006 and an increase of $3,181,000, or 11.3%, during 2005. See CONSOLIDATED AVERAGE
BALANCES, INTEREST INCOME/EXPENSE AND YIELDS/RATES and THE RATE/VOLUME
VARIANCE ANALYSIS tables.

Loans are the main component of the Banks earning assets. Interest and
fees on loans were $22,304,000, $19,682,000 and $16,763,000 for the years ended December 31, 2006, 2005 and 2004, respectively. These levels reflected an increase of $2,622,000 or 13.3% during 2006, and an increase of $2,919,000 or 17.4% during
2005. The increase in 2006 and 2005, respectively is due to an increase in the yield on loans and an increase in the average volume outstanding on loans. The level of average balances increased to $286,613,000 in 2006 from $275,972,000 in 2005 and
$262,800,000 for 2004. The yield on



41



---

loans increased 65 basis points to 7.78% in 2006 and increased 75 basis points to 7.13% in 2005 from the 2004 average yield of 6.38%.

Interest income on investment securities increased $1,558,000 or 13.7% to $12,891,000 in 2006, following an increase of $93,000 or 0.8% to $11,333,000 in
2005 from $11,240,000 in 2004. The 2006 increase was due to an increase in the fully taxable equivalent yield of 42 basis points and a $9,577,000 increase in average volume outstanding compared to 2005 levels. The 2005 increase was due to an
increase in the fully taxable equivalent yield of 21 basis points offset by a $6,320,000 decrease in average volume outstanding compared to 2004 levels. The fully taxable equivalent yields on investment securities were 4.82% in 2006, 4.40% in 2005
and 4.19% in 2004. See FINANCIAL CONDITIONINVESTMENT SECURITIES.

Interest Expense

Total interest expense was $19,645,000, $15,321,000 and $12,508,000 for the years ended December 31,
2006, 2005 and 2004 respectively, representing an increase of $4,324,000 or 28.2% during 2006 and an increase of $2,813,000 or 22.5% during 2005. Total average balances outstanding of interest-bearing liabilities have continued an upward trend over
the last three years to $506,662,000 in 2006 from $483,422,000 in 2005 and $482,121,000 in 2004. The rates paid on these liabilities increased 71 basis points in 2006 to 3.88% after increasing 58 basis points to 3.17% during 2005 from 2.59% in 2004.

Interest on deposits, the primary component of total interest expense, increased $4,186,000 to $14,706,000, or 39.8%, during 2006 from
$10,520,000 in 2005, which in turn represented a $2,395,000 or 29.5% increase from the 2004 level of $8,125,000. The average balance outstanding of interest-bearing deposits has increased to the 2006 level of $396,312,000 as compared to $375,316,000
in 2005 and $376,144,000 in 2004. The average rates paid on interest-bearing deposits were 3.71%, 2.80% and 2.16% for 2006, 2005 and 2004, respectively.

Interest expense on borrowed funds was $4,613,000, $4,710,000 and $4,352,000 for the year ended December 31, 2006, 2005 and 2004, respectively. These levels represent a decrease of $97,000 or 2.1% during 2006 and
an increase of $358,000 or 8.2% during 2005. The 2006 decrease was due to repayments on FHLB advances during 2006. The 2005 increase was due to an increase in interest rates on FHLB advances.

Provision for Loan Losses

During
2006, the Company recorded a total provision for loan losses of $330,000 based on managements reviews and assessments of the risks in the loan portfolio, the amount of the loan portfolio and historical loan loss trends, and an evaluation of
certain significant problem loans. During 2005 and 2004, the Company made total provisions for loan losses of $485,000 and $600,000, respectively. The decrease in 2006 and 2005 are due to improved performance in the loan portfolio.

Provision for loan losses also decreased in 2006 due to the decrease in charge-offs compared to 2005. See FINANCIAL
CONDITION  ALLOWANCE FOR LOAN LOSSES AND RISK ELEMENTS.

Noninterest Income

Noninterest
income decreased $1,744,000, or 27.3%, to $4,649,000 for the year ended December 31, 2006, from the 2005 total of $6,393,000, which in turn represented a decrease of $646,000, or 9.2%, from the total of $7,039,000 for 2004.

Service charges on deposit accounts decreased $110,000, or 7.3%, during 2006 to $1,387,000 and increased $7,000, or 0.5%, in 2005 to $1,497,000 from
$1,490,000 in 2004. Service charge income remained fairly stable in 2006, 2005 and 2004.

Net gains from investment securities decreased
$1,000 or 9.1% to $10,000 for the year ended December 31, 2006, from $11,000 in 2005. Net gains from investment securities decreased $722,000, or 98.5%, to $11,000 for the year ended December 31, 2005. This decrease was primarily due to a
gain of $566,000 in 2004, net of applicable income tax effects, upon the sale of a private equity investment.

Other noninterest income
decreased $1,632,000 or 33.4% to $3,252,000 in 2006 from $4,884,000 in 2005. Comparatively, the 2005 total represented an increase of $68,000 or 1.4% from $4,816,000 in 2004. The decrease in 2006



42



---

was primarily due to a $1,849,000 decrease in MasterCard/VISA discounts and fees as a result of the Company moving its MasterCard/VISA merchant processing to
a third party in mid 2005. The net effect of the decrease in other noninterest income related to MasterCard/Visa discounts and fees and in other noninterest expense related to MasterCard/Visa processing expense, discussed below, was a benefit of
$83,000 for the year ended December 31, 2006 as compared to December 31, 2005. The increase in noninterest income during 2005 was primarily due to a $321,000 increase in the gain on sale of mortgage loans. This was offset by a $293,000
decrease in MasterCard/VISA discounts and fees.

Noninterest Expense

Total noninterest expense was $11,402,000, $13,223,000 and $13,205,000 for the years ended December 31, 2006, 2005 and 2004, respectively,
representing a decrease of $1,821,000, or 13.8% during 2006 and an increase of $18,000, or 0.1%, during 2005. The decrease in noninterest expense during 2006 was primarily due to a decrease in other noninterest expense.

Salaries and benefits increased $55,000, or 0.8%, to $6,714,000 for the year ended December 31, 2006, and increased $365,000, or 5.8%, to $6,659,000
for the year ended December 31, 2005, from $6,294,000 for 2004. At December 31, 2006, the Company had 137 full-time equivalent employees, a number which has remained stable compared to 133 and 135 for 2005 and 2004, respectively. The
increase in salary and benefit expenses for 2006 and 2005 was primarily due to merit raises and the cost of benefits associated with such increases.

Net occupancy expense was $1,058,000, $1,079,000 and $1,234,000 for 2006, 2005 and 2004, respectively, representing a decrease of $21,000, or 1.9%, in 2006 and a decrease of $155,000, or 12.6%, in 2005 over the
previous years levels. 2006 net occupancy expense was consistent with 2005 results. The decrease in 2005 was primarily due to a decrease in technology lease payments.

Other noninterest expense was $3,630,000 for 2006, $5,486,000 for 2005, and $5,677,000 for 2004. These levels represent a decrease of $1,856,000 or 33.8%
in 2006 and a decrease of $191,000 or 3.4% in 2005 over the respective previous year. The 2006 decrease is due to a $1,932,000 decrease in MasterCard/VISA processing expense as a result of the Company moving its MasterCard/VISA processing to a third
party in mid 2005, as mentioned above. The 2005 decrease is also due to a $263,000 decrease in MasterCard/VISA processing expense as a result of the Company moving its MasterCard/VISA processing to a third party in mid 2005.

Income Taxes

The Companys
income tax expense was $2,312,000, $2,209,000 and $2,349,000 in 2006, 2005 and 2004, respectively. These levels represent an effective tax rate on pre-tax earnings of 26.0% for 2006, 25.5% for 2005, and 26.5% for 2004. The effective tax rate has
remained consistent for the years ended December 31, 2006, 2005, and 2004. Details of the tax provision for income taxes are included in Note 12, Income Tax Expense in the Notes to the Consolidated Financial Statements included
elsewhere herein.



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

Market risk, with respect to the Company, is the risk of loss arising from adverse changes in interest rates and prices. The risk of loss can result in either lower fair market values or reduced net interest income. Although the Company
manages other risk, such as credit and liquidity, management considers interest rate risk to be the more significant market risk and such risk could potentially have the largest material effect on the Companys financial condition. Further, the
Company believes the potential reduction of net interest income may be more significant than the effect of reduced fair market values. The Company does not maintain a trading portfolio or deal in international instruments; therefore, it is not
exposed to risks related to trading activities or foreign currencies.

The Companys interest rate risk management is the
responsibility of ALCO. ALCO has established policies and limits to monitor, measure and coordinate the Companys sources, uses and pricing of funds.

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



43



---

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.

The following chart reflects the Companys sensitivity to changes in interest rates as of December 31, 2006. 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 (000)

(Dollars in thousands)



|                             |  |         |   |  |        |  |         |   
|---------------------------- |  | ------- | - |  | ------ |  | ------- | --
|                             |  | -200 BP |   |  | Base   |  | +200 BP |   
|Year 1 Net Interest Income   |  | 15,320  |   |  | 14,448 |  | 13,674  |   
|$ Change Net Interest Income |  | 832     |   |  |       |  | (814    | ) 
|% Change Net Interest Income |  | 5.74    | % |  |       |  | (5.61   | )%

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 the INTEREST SENSITIVITY ANALYSIS table.



|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.



44



---

|ITEM 9A. | CONTROLS AND PROCEDURES
|-------- | -----------------------

As of the end of the
period covered by this report, an evaluation was performed under the supervision and with the participation of the Companys management, including the Chief Executive Officer (CEO) and Director of Financial Operations (DFO), of the
effectiveness of the design and operation of the Companys disclosure controls and procedures. Based on that evaluation, the Companys management, including the CEO and DFO, concluded that the Companys disclosure controls and
procedures were effective to provide reasonable assurance that information required to be disclosed in the Companys reports under the Securities Exchange Act of 1934 (Exchange Act) is recorded, processed, summarized and reported within the
time periods specified in the SECs rules and forms, and that such information is accumulated and communicated to the Companys management, including the CEO and DFO, as appropriate, to allow timely decisions regarding disclosure. There
have been no significant changes in the Companys internal controls or in other factors that could significantly affect internal controls subsequent to the end of the period covered by this report.



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

None.

PART III



|ITEM 10. | DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT
|-------- | --------------------------------------------------

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 officer, and principal accounting officer, controller and other senior financial officers. Upon request, the Company will provide a copy
of its Code of Conduct and Ethics, without charge, to any person. Written requests for a copy of the Companys Code of Conduct 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.



|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.



45



---

|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.

Equity Compensation Plan Information



|                                                           |  |                                                                                          |  |                                                                          |  |                                                                                                                                       
|---------------------------------------------------------- |  | ---------------------------------------------------------------------------------------- |  | ------------------------------------------------------------------------ |  | --------------------------------------------------------------------------------------------------------------------------------------
|                                                           |  | Number of securities tobe issued upon exerciseof outstanding options,warrants and
rights |  | Weighted average exerciseprice of outstandingoptions, warrants andrights |  | Number of securitiesremaining available forfuture issuance
underequity compensation plans(excluding securitiesreflected in column (a))
|Equity compensation plans approved by security holders     |  |                                                                                         |  |                                                                         |  |                                                                                                                                      
|Equity compensation plans not approved by security holders |  |                                                                                         |  |                                                                         |  |                                                                                                                                      
|Total                                                      |  |                                                                                         |  |                                                                         |  |                                                                                                                                      

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 ACCOUNTING 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.

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,
2006 and 2005

Consolidated Statement of Earnings for the years ended December 31, 2006, 2005, and 2004

Consolidated Statements of Stockholders Equity and Comprehensive Income for the years ended December 31, 2006, 2005, and 2004

Consolidated Statements of Cash Flows for the years ended December 31, 2006, 2005, and 2004



46



---

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.   |  | Bylaws of Auburn National Bancorporation, Inc. (incorporated by reference from Registrants Annual Report on Form 10K, dated March 30, 2004 (File No. 000-26486)).                                        
|       | 
|*10.1. |  | Auburn National Bancorporation, Inc. 1994 Long-Term Incentive Plan (incorporated by reference from Registrants Registration Statement on Form SB-2 (File No. 33-86180)).                                 
|       | 
|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)).                                   
|       | 
|*10.3. |  | Summary of Descriptions of Director and Executive Compensation.                                                                                                                                           
|       | 
|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 C. Wayne Alderman, Director of Financial Operations.                            

---

|* | Indicates management contracts and compensatory plans and arrangements
|- | ----------------------------------------------------------------------



|(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.



47



---

AUBURN NATIONAL BANCORPORATION, INC.

AND SUBSIDIARIES

Consolidated Financial Statements

December 31, 2006, 2005 and 2004

(With
Independent Auditors Report Thereon)



48



---

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, 2006 and 2005,
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, 2006. 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, 2006 and 2005, and the results of their operations and their cash flows for each of the years in the threeyear period ended December 31, 2006 in conformity with U.S. generally
accepted accounting principles.



|                   
|-------------------
|/s/ KPMG LLP       
|Birmingham, Alabama
|March 27, 2007     



49



---

AUBURN NATIONAL BANCORPORATION, INC.

AND SUBSIDIARIES

Consolidated Balance Sheets

December 31, 2006 and 2005



|                                                                                                                          |  |      |             |   |      |             |  
|------------------------------------------------------------------------------------------------------------------------- |  | ---- | ----------- | - | ---- | ----------- | -
|                                                                                                                          |  | 2006 |             |   | 2005 |            
|Assets                                                                                                                    |  |      |             |   |      |             |  
|Cash and due from banks                                                                                                   |  | $    | 16,875,025  |   |      | 13,704,096  |  
|Federal funds sold                                                                                                        |  |      |            |   |      | 10,237,409  |  
|                                                                                                                          |  |      |             |   |      |             |  
|Cash and cash equivalents                                                                                                 |  |      | 16,875,025  |   |      | 23,941,505  |  
|                                                                                                                          |  |      |             |   |      |             |  
|Interest-earning deposits with other banks                                                                                |  |      | 150,868     |   |      | 2,140,856   |  
|Investment securities held to maturity (fair value of $514,517 and $636,962 for December 31, 2006 and 2005, respectively) |  |      |             |   |      |             |  
|                                                                                                                          |  |      | 513,424     |   |      | 633,478     |  
|Investment securities available for sale                                                                                  |  |      | 301,424,234 |   |      | 274,327,424 |  
|Loans held for sale                                                                                                       |  |      | 3,109,015   |   |      | 1,400,269   |  
|Loans                                                                                                                     |  |      | 281,982,696 |   |      | 282,059,247 |  
|Less allowance for loan losses                                                                                            |  |      | (4,043,955  | ) |      | (3,843,374  | )
|                                                                                                                          |  |      |             |   |      |             |  
|Loans, net                                                                                                                |  |      | 277,938,741 |   |      | 278,215,873 |  
|                                                                                                                          |  |      |             |   |      |             |  
|Premises and equipment, net                                                                                               |  |      | 2,181,969   |   |      | 2,428,619   |  
|Rental property, net                                                                                                      |  |      | 3,613,674   |   |      | 1,236,583   |  
|Other assets                                                                                                              |  |      | 29,318,875  |   |      | 23,829,154  |  
|                                                                                                                          |  |      |             |   |      |             |  
|Total assets                                                                                                              |  | $    | 635,125,825 |   |      | 608,153,761 |  
|                                                                                                                          |  |      |             |   |      |             |  
|                                                                                                                          |  |     
|Liabilities and Stockholders Equity                                                                                      |  |      |             |   |      |             |  
|Deposits:                                                                                                                 |  |      |             |   |      |             |  
|Noninterest-bearing                                                                                                       |  | $    | 79,101,735  |   |      | 70,784,282  |  
|Interest-bearing                                                                                                          |  |      | 390,546,049 |   |      | 384,211,006 |  
|                                                                                                                          |  |      |             |   |      |             |  
|Total deposits                                                                                                            |  |      | 469,647,784 |   |      | 454,995,288 |  
|                                                                                                                          |  |     
|Federal funds purchased and securities sold under agreements to repurchase                                                |  |      | 14,401,113  |   |      | 1,731,391   |  
|Other borrowed funds                                                                                                      |  |      | 93,187,006  |   |      | 98,205,256  |  
|Note payable to trust                                                                                                     |  |      | 7,217,000   |   |      | 7,217,000   |  
|Accrued expenses and other liabilities                                                                                    |  |      | 2,254,821   |   |      | 2,050,348   |  
|                                                                                                                          |  |      |             |   |      |             |  
|Total liabilities                                                                                                         |  |      | 586,707,724 |   |      | 564,199,283 |  
|                                                                                                                          |  |      |             |   |      |             |  
|Stockholders equity:                                                                                                     |  |      |             |   |      |             |  
|Preferred stock of $0.01 par value. Authorized 200,000 shares; issued shares  none                                       |  |      |            |   |      |            |  
|Common stock of $0.01 par value. Authorized 8,500,000 shares; issued 3,957,135 shares                                     |  |      | 39,571      |   |      | 39,571      |  
|Additional paid-in capital                                                                                                |  |      | 3,748,205   |   |      | 3,734,425   |  
|Retained earnings                                                                                                         |  |      | 51,087,166  |   |      | 46,918,896  |  
|Accumulated other comprehensive loss, net of tax                                                                          |  |      | (2,335,384  | ) |      | (3,981,772  | )
|Less treasury stock, at cost  213,348 shares and 162,119 shares for December 31, 2006 and 2005, respectively             |  |      | (4,121,457  | ) |      | (2,756,642  | )
|                                                                                                                          |  |      |             |   |      |             |  
|Total stockholders equity                                                                                                |  |      | 48,418,101  |   |      | 43,954,478  |  
|                                                                                                                          |  |      |             |   |      |             |  
|Total liabilities and stockholders equity                                                                                |  | $    | 635,125,825 |   |      | 608,153,761 |  
|                                                                                                                          |  |      |             |   |      |             |  

See accompanying notes to consolidated financial statements.



50



---

AUBURN NATIONAL BANCORPORATION, INC.

AND SUBSIDIARIES

Consolidated Statements of Earnings

Years ended December 31, 2006, 2005, and 2004



|                                                                           |  |      |            |      |            |      |           
|-------------------------------------------------------------------------- |  | ---- | ---------- | ---- | ---------- | ---- | ----------
|                                                                           |  | 2006 |            | 2005 |            | 2004
|Interest and dividend income:                                              |  |      |            |      |            |      |           
|Loans, including fees                                                      |  | $    | 22,304,365 |      | 19,682,315 |      | 16,763,236
|Investment securities:                                                     |  |      |            |      |            |      |           
|Taxable                                                                    |  |      | 10,882,198 |      | 9,475,483  |      | 9,821,817 
|Tax-exempt                                                                 |  |      | 2,009,409  |      | 1,857,737  |      | 1,417,907 
|Federal funds sold                                                         |  |      | 365,019    |      | 260,989    |      | 118,321   
|Interest-earning deposits with other banks                                 |  |      | 63,775     |      | 38,204     |      | 12,634    
|                                                                           |  |      |            |      |            |      |           
|Total interest and dividend income                                         |  |      | 35,624,766 |      | 31,314,728 |      | 28,133,915
|                                                                           |  |      |            |      |            |      |           
|Interest expense:                                                          |  |      |            |      |            |      |           
|Deposits                                                                   |  |      | 14,706,163 |      | 10,519,733 |      | 8,124,708 
|Securities sold under agreements to repurchase and federal funds purchased |  |      | 325,450    |      | 90,871     |      | 32,032    
|Other borrowings                                                           |  |      | 4,613,245  |      | 4,710,160  |      | 4,351,595 
|                                                                           |  |      |            |      |            |      |           
|Total interest expense                                                     |  |      | 19,644,858 |      | 15,320,764 |      | 12,508,335
|                                                                           |  |      |            |      |            |      |           
|Net interest income                                                        |  |      | 15,979,908 |      | 15,993,964 |      | 15,625,580
|Provision for loan losses                                                  |  |      | 330,000    |      | 485,000    |      | 600,000   
|                                                                           |  |      |            |      |            |      |           
|Net interest income after provision for loan losses                        |  |      | 15,649,908 |      | 15,508,964 |      | 15,025,580
|                                                                           |  |      |            |      |            |      |           
|Noninterest income:                                                        |  |      |            |      |            |      |           
|Service charges on deposit accounts                                        |  |      | 1,387,216  |      | 1,497,117  |      | 1,489,612 
|Investment securities gains, net                                           |  |      | 9,664      |      | 11,306     |      | 733,428   
|Other                                                                      |  |      | 3,252,156  |      | 4,884,080  |      | 4,815,857 
|                                                                           |  |      |            |      |            |      |           
|Total noninterest income                                                   |  |      | 4,649,036  |      | 6,392,503  |      | 7,038,897 
|                                                                           |  |      |            |      |            |      |           
|Noninterest expense:                                                       |  |      |            |      |            |      |           
|Salaries and benefits                                                      |  |      | 6,714,141  |      | 6,658,516  |      | 6,293,979 
|Net occupancy expense                                                      |  |      | 1,057,754  |      | 1,078,826  |      | 1,234,234 
|Other                                                                      |  |      | 3,630,333  |      | 5,485,646  |      | 5,677,252 
|                                                                           |  |      |            |      |            |      |           
|Total noninterest expense                                                  |  |      | 11,402,228 |      | 13,222,988 |      | 13,205,465
|                                                                           |  |      |            |      |            |      |           
|Earnings before income taxes                                               |  |      | 8,896,716  |      | 8,678,479  |      | 8,859,012 
|Income tax expense                                                         |  |      | 2,311,788  |      | 2,208,916  |      | 2,349,236 
|                                                                           |  |      |            |      |            |      |           
|Net earnings                                                               |  | $    | 6,584,928  |      | 6,469,563  |      | 6,509,776 
|                                                                           |  |      |            |      |            |      |           
|Earnings per share  basic                                                 |  |      | 1.74       |      | 1.69       |      | 1.68      
|Earnings per share  diluted                                               |  |      | 1.74       |      | 1.69       |      | 1.68      
|Weighted average shares outstanding  basic                                |  |      | 3,777,721  |      | 3,830,002  |      | 3,870,198 
|Weighted average shares outstanding  diluted                              |  |      | 3,778,055  |      | 3,830,794  |      | 3,871,273 

See accompanying notes to consolidated financial statements.



51



---

AUBURN NATIONAL BANCORPORATION, INC.

AND SUBSIDIARIES

Consolidated Statements of Stockholders Equity and
Comprehensive Income (Loss)

Years ended December 31, 2006, 2005, and 2004



|                                                                                                                  |  |                            |            |        |              |           |                           |   |                  |  |           |                                             |            |   |               |            |   |       |            |   |  |            |  
|----------------------------------------------------------------------------------------------------------------- |  | -------------------------- | ---------- | ------ | ------------ | --------- | ------------------------- | - | ---------------- |  | --------- | ------------------------------------------- | ---------- | - | ------------- | ---------- | - | ----- | ---------- | - |  | ---------- | -
|                                                                                                                  |  | Comprehensiveincome (loss) |            |        | Common
stock |           | Additional paid-incapital |   | Retainedearnings |  |           | AccumulatedOther comprehensiveincome (loss) |            |   | Treasurystock |            |   | Total |           
|                                                                                                                  |  | Shares                     |            | Amount |              |           |                           |   |                 
|Balances at December 31, 2003                                                                                     |  |                            |            |        |              | 3,957,135 |                           | $ | 39,571           |  | 3,712,246 |                                             | 38,092,829 |   |               | (828,816   | ) |       | (607,946   | ) |  | 40,407,884 |  
|                                                                                                                  |  |                            |            |        |              |           |                           |  
|Comprehensive income:                                                                                             |  |                            |            |        |              |           |                           |   |                  |  |           |                                             |            |   |               |            |   |       |            |   |  |            |  
|Net earnings                                                                                                      |  | $                          | 6,509,776  |        |              |          |                           |   |                 |  |          |                                             | 6,509,776  |   |               |           |   |       |           |   |  | 6,509,776  |  
|Other comprehensive income due to unrealized gain on investment securities available for sale and derivative, net |  |                            | 467,707    |        |              |          |                           |   |                 |  |          |                                             |           |   |               | 467,707    |   |       |           |   |  | 467,707    |  
|                                                                                                                  |  |                            |            |        |              |           |                           |   |                  |  |           |                                             |            |   |               |            |   |       |            |   |  |            |  
|Total comprehensive income                                                                                        |  | $                          | 6,977,483  |        |              |           |                           |   |                  |  |           |                                             |            |   |               |            |   |       |            |   |  |            |  
|                                                                                                                  |  |                            |            |        |              |           |                           |   |                  |  |           |                                             |            |   |               |            |   |       |            |   |  |            |  
|Cash dividends paid ($0.50 per share)                                                                             |  |                            |            |        |              |          |                           |   |                 |  |          |                                             | (1,933,544 | ) |               |           |   |       |           |   |  | (1,933,544 | )
|Purchase of treasury stock (3,000 shares)                                                                         |  |                            |            |        |              |          |                           |   |                 |  |          |                                             |           |   |               |           |   |       | (972,394   | ) |  | (972,394   | )
|Sale of treasury stock (750 shares)                                                                               |  |                            |            |        |              |          |                           |   |                 |  | 11,332    |                                             |           |   |               |           |   |       | 13,487     |   |  | 24,819     |  
|                                                                                                                  |  |                            |            |        |              |           |                           |   |                  |  |           |                                             |            |   |               |            |   |       |            |   |  |            |  
|Balances at December 31, 2004                                                                                     |  |                            |            |        |              | 3,957,135 |                           |   | 39,571           |  | 3,723,578 |                                             | 42,669,061 |   |               | (361,109   | ) |       | (1,566,853 | ) |  | 44,504,248 |  
|                                                                                                                  |  |                            |            |        |              |           |                           |  
|Comprehensive income (loss):                                                                                      |  |                            |            |        |              |           |                           |   |                  |  |           |                                             |            |   |               |            |   |       |            |   |  |            |  
|Net earnings                                                                                                      |  | $                          | 6,469,563  |        |              |          |                           |   |                 |  |          |                                             | 6,469,563  |   |               |           |   |       |           |   |  | 6,469,563  |  
|Other comprehensive loss due to unrealized loss on investment securities available for sale and derivative, net   |  |                            | (3,620,663 | )      |              |          |                           |   |                 |  |          |                                             |           |   |               | (3,620,663 | ) |       |           |   |  | (3,620,663 | )
|                                                                                                                  |  |                            |            |        |              |           |                           |   |                  |  |           |                                             |            |   |               |            |   |       |            |   |  |            |  
|Total comprehensive income                                                                                        |  | $                          | 2,848,900  |        |              |           |                           |   |                  |  |           |                                             |            |   |               |            |   |       |            |   |  |            |  
|                                                                                                                  |  |                            |            |        |              |           |                           |   |                  |  |           |                                             |            |   |               |            |   |       |            |   |  |            |  
|Cash dividends paid ($0.58 per share)                                                                             |  |                            |            |        |              |          |                           |   |                 |  |          |                                             | (2,219,728 | ) |               |           |   |       |           |   |  | (2,219,728 | )
|Purchase of treasury stock (53,745 shares)                                                                        |  |                            |            |        |              |          |                           |   |                 |  |          |                                             |           |   |               |           |   |       | (1,202,139 | ) |  | (1,202,139 | )
|Sale of treasury stock (1,900 shares)                                                                             |  |                            |            |        |              |          |                           |   |                 |  | 10,847    |                                             |           |   |               |           |   |       | 12,350     |   |  | 23,197     |  
|                                                                                                                  |  |                            |            |        |              |           |                           |   |                  |  |           |                                             |            |   |               |            |   |       |            |   |  |            |  
|Balances at December 31, 2005                                                                                     |  |                            |            |        |              | 3,957,135 |                           |   | 39,571           |  | 3,734,425 |                                             | 46,918,896 |   |               | (3,981,772 | ) |       | (2,756,642 | ) |  | 43,954,478 |  
|                                                                                                                  |  |                            |            |        |              |           |                           |  
|Comprehensive income:                                                                                             |  |                            |            |        |              |           |                           |   |                  |  |           |                                             |            |   |               |            |   |       |            |   |  |            |  
|Net earnings                                                                                                      |  | $                          | 6,584,928  |        |              |          |                           |   |                 |  |          |                                             | 6,584,928  |   |               |           |   |       |           |   |  | 6,584,928  |  
|Other comprehensive income due to unrealized gain on investment securities available for sale and derivative, net |  |                            | 1,646,388  |        |              |          |                           |   |                 |  |          |                                             |           |   |               | 1,646,388  |   |       |           |   |  | 1,646,388  |  
|                                                                                                                  |  |                            |            |        |              |           |                           |   |                  |  |           |                                             |            |   |               |            |   |       |            |   |  |            |  
|Total comprehensive income                                                                                        |  | $                          | 8,231,316  |        |              |           |                           |   |                  |  |           |                                             |            |   |               |            |   |       |            |   |  |            |  
|                                                                                                                  |  |                            |            |        |              |           |                           |   |                  |  |           |                                             |            |   |               |            |   |       |            |   |  |            |  
|Cash dividends paid ($0.64 per share)                                                                             |  |                            |            |        |              |          |                           |   |                 |  |          |                                             | (2,416,658 | ) |               |           |   |       |           |   |  | (2,416,658 | )
|Purchase of treasury stock (53,229 shares)                                                                        |  |                            |            |        |              |          |                           |   |                 |  |          |                                             |           |   |               |           |   |       | (1,377,815 | ) |  | (1,377,815 | )
|Sale of treasury stock (2,000 shares)                                                                             |  |                            |            |        |              |          |                           |   |                 |  | 13,780    |                                             |           |   |               |           |   |       | 13,000     |   |  | 26,780     |  
|                                                                                                                  |  |                            |            |        |              |           |                           |   |                  |  |           |                                             |            |   |               |            |   |       |            |   |  |            |  
|Balances at December 31, 2006                                                                                     |  |                            |            |        |              | 3,957,135 |                           | $ | 39,571           |  | 3,748,205 |                                             | 51,087,166 |   |               | (2,335,384 | ) |       | (4,121,457 | ) |  | 48,418,101 |  
|                                                                                                                  |  |                            |            |        |              |           |                           |   |                  |  |           |                                             |            |   |               |            |   |       |            |   |  |            |  

See accompanying notes to consolidated financial statements.



52



---

AUBURN NATIONAL BANCORPORATION, INC.

AND SUBSIDIARIES

Consolidated Statements of Cash Flows

Years ended December 31, 2006, 2005, and 2004



|                                                                                              |  |      |             |   |      |             |   |      |              |  
|--------------------------------------------------------------------------------------------- |  | ---- | ----------- | - | ---- | ----------- | - | ---- | ------------ | -
|                                                                                              |  | 2006 |             |   | 2005 |             |   | 2004 |             
|Cash flows from operating activities:                                                         |  |      |             |   |      |             |   |      |              |  
|Net earnings                                                                                  |  | $    | 6,584,928   |   |      | 6,469,563   |   |      | 6,509,776    |  
|Adjustments to reconcile net earnings to net cash (used in) provided by operating activities: |  |      |             |   |      |             |   |      |              |  
|Depreciation and amortization                                                                 |  |      | 396,041     |   |      | 444,200     |   |      | 492,732      |  
|Net amortization of investment security discounts/premiums                                    |  |      | 469,545     |   |      | 994,182     |   |      | 1,246,042    |  
|Provision for loan losses                                                                     |  |      | 330,000     |   |      | 485,000     |   |      | 600,000      |  
|Deferred tax benefit                                                                          |  |      | (388,942    | ) |      | (1,639,770  | ) |      | (1,079,698   | )
|Loans originated for sale                                                                     |  |      | (80,803,104 | ) |      | (86,399,869 | ) |      | (63,708,998  | )
|Proceeds from sale of loans                                                                   |  |      | 79,743,513  |   |      | 87,778,809  |   |      | 66,657,583   |  
|Loss on sale of premises and equipment                                                        |  |      | 158         |   |      | 2,661       |   |      | 2,305        |  
|(Gain) loss on sale and calls of investment securities                                        |  |      | (9,664      | ) |      | (11,306     | ) |      | 183,633      |  
|Net gain on sale of loans held for sale                                                       |  |      | (649,155    | ) |      | (669,259    | ) |      | (348,173     | )
|Gain on exchange of privately-held stock investment                                           |  |      |            |   |      |            |   |      | (917,061     | )
|(Gain) loss on sale of other real estate                                                      |  |      | (7,010      | ) |      | (15,428     | ) |      | 6,984        |  
|(Increase) decrease in interest receivable                                                    |  |      | (679,209    | ) |      | (253,802    | ) |      | 68,748       |  
|(Increase) decrease in other assets                                                           |  |      | (6,122,330  | ) |      | 1,058,393   |   |      | 991,820      |  
|Increase (decrease) in interest payable                                                       |  |      | 450,314     |   |      | 234,986     |   |      | (247,079     | )
|Increase (decrease) in accrued expenses and other liabilities                                 |  |      | 151,101     |   |      | (601,732    | ) |      | 1,954,272    |  
|                                                                                              |  |      |             |   |      |             |   |      |              |  
|Net cash (used in) provided by operating activities                                           |  |      | (533,814    | ) |      | 7,876,628   |   |      | 12,412,886   |  
|                                                                                              |  |      |             |   |      |             |   |      |              |  
|Cash flows from investing activities:                                                         |  |      |             |   |      |             |   |      |              |  
|Proceeds from sales of investment securities available for sale                               |  |      | 31,145,690  |   |      | 33,346,426  |   |      | 77,533,760   |  
|Proceeds from maturities/calls/paydowns of investment securities available for sale           |  |      | 33,769,541  |   |      | 38,879,781  |   |      | 40,209,751   |  
|Purchases of investment securities available for sale                                         |  |      | (89,735,847 | ) |      | (72,388,252 | ) |      | (115,486,766 | )
|Proceeds from maturities/calls/paydowns of investment securities held to maturity             |  |      | 119,959     |   |      | 174,900     |   |      | 428,908      |  
|Net increase in loans                                                                         |  |      | (328,468    | ) |      | (25,609,338 | ) |      | (6,196,353   | )
|Purchases of premises and equipment                                                           |  |      | (11,605     | ) |      | (59,494     | ) |      | (135,073     | )
|Proceeds from sale of premises and equipment and other real estate                            |  |      | 280,094     |   |      | 385,763     |   |      | 279,051      |  
|Additions to rental property                                                                  |  |      | (2,490,893  | ) |      | (15,129     | ) |      | (11,499      | )
|Net decrease (increase) in interest-earning deposits with other banks                         |  |      | 1,989,988   |   |      | (1,435,560  | ) |      | (439,567     | )
|Proceeds from sale of privately-held stock investment                                         |  |      |            |   |      |            |   |      | (1,044,061   | )
|Decrease (increase) in investment in FHLB stock                                               |  |      | 192,600     |   |      | (3,700      | ) |      | (683,000     | )
|                                                                                              |  |      |             |   |      |             |   |      |              |  
|Net cash used in investing activities                                                         |  |      | (25,068,941 | ) |      | (26,724,603 | ) |      | (5,544,849   | )
|                                                                                              |  |      |             |   |      |             |   |      |              |  
|Cash flows from financing activities:                                                         |  |      |             |   |      |             |   |      |              |  
|Net increase in noninterest-bearing deposits                                                  |  | $    | 8,317,453   |   |      | 5,420,669   |   |      | 4,856,468    |  
|Net increase (decrease) in interest-bearing deposits                                          |  |      | 6,335,043   |   |      | 20,235,849  |   |      | (9,559,838   | )
|Net increase (decrease) in securities sold under agreements to repurchase                     |  |      | 12,669,722  |   |      | (5,881,531  | ) |      | 958,590      |  
|Borrowings from FHLB                                                                          |  |      |            |   |      | 28,000,000  |   |      | 10,000,000   |  
|Repayments to FHLB                                                                            |  |      | (5,018,250  | ) |      | (28,018,249 | ) |      | (10,018,250  | )
|Repayments of other borrowed funds                                                            |  |      |            |   |      |            |   |      | (130,433     | )
|Purchase of treasury stock                                                                    |  |      | (1,377,815  | ) |      | (1,202,139  | ) |      | (972,394     | )
|Sale of treasury stock                                                                        |  |      | 26,780      |   |      | 23,197      |   |      | 24,819       |  
|Dividends paid                                                                                |  |      | (2,416,658  | ) |      | (2,219,728  | ) |      | (1,933,544   | )
|                                                                                              |  |      |             |   |      |             |   |      |              |  
|Net cash provided by (used in) financing activities                                           |  |      | 18,536,275  |   |      | 16,358,068  |   |      | (6,774,582   | )
|                                                                                              |  |      |             |   |      |             |   |      |              |  
|Net (decrease) increase in cash and cash equivalents                                          |  |      | (7,066,480  | ) |      | (2,489,907  | ) |      | 93,455       |  
|Cash and cash equivalents at beginning of year                                                |  |      | 23,941,505  |   |      | 26,431,412  |   |      | 26,337,957   |  
|                                                                                              |  |      |             |   |      |             |   |      |              |  
|Cash and cash equivalents at end of year                                                      |  | $    | 16,875,025  |   |      | 23,941,505  |   |      | 26,431,412   |  
|                                                                                              |  |      |             |   |      |             |   |      |              |  
|Supplemental information on cash payments:                                                    |  |      |             |   |      |             |   |      |              |  
|Interest paid                                                                                 |  | $    | 19,194,544  |   |      | 15,085,778  |   |      | 12,755,414   |  
|Income taxes paid                                                                             |  |      | 4,320,041   |   |      | 3,292,413   |   |      | 1,843,388    |  
|Supplemental information on noncash transactions:                                             |  |      |             |   |      |             |   |      |              |  
|Real estate acquired through foreclosure                                                      |  |      | 275,600     |   |      | 285,834     |   |      | 338,825      |  
|Loans held for sale transferred to loan portfolio                                             |  |      |            |   |      | 5,766,585   |   |      |             |  

See accompanying notes to consolidated financial statements.



53



---

AUBURN NATIONAL BANCORPORATION, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

December 31, 2006, 2005, and 2004



|(1) | Summary of Significant Accounting Policies
|--- | ------------------------------------------

Auburn
National Bancorporation, Inc. (the Company) provides a full range of banking services to individual and corporate customers in Lee County, Alabama and surrounding counties through its subsidiary, AuburnBank (the Bank). The Company and the Bank are
subject to competition from other financial institutions. The Company and the Bank are also subject to the regulations of certain federal and state agencies and undergo periodic examinations by those regulatory authorities. The Company does not have
any segments other than banking that are considered material.

The accounting policies followed by the Company and its subsidiary and the
methods of applying these principles conform with accounting principles generally accepted in the United States of America and with general practice within the banking industry. Certain principles which significantly affect the determination of
financial position, results of operations and cash flows are summarized below.



| | (a) | Basis of Financial Statement Presentation
| | --- | -----------------------------------------

The consolidated financial statements have been prepared in conformity with United States generally accepted accounting principles. In preparing the financial statements, management is required 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 date of the balance sheet and revenues and expenses for the period. Actual results could differ from those estimates.

Material estimates that are particularly susceptible to significant change in the nearterm relate to the determination of the allowance for loan
losses. In connection with the determination of the allowance for loan losses, management obtains independent appraisals for significant properties that serve as collateral.

Management believes that the allowance for losses on loans is adequate. While management uses available information to recognize losses on loans, future
additions to the allowance may be necessary based on changes in economic conditions. In addition, various regulatory agencies, as an integral part of their examination process, periodically review the Banks allowance for losses on loans. Such
agencies may require the Bank to recognize additions to the allowance based on their judgments about information available to them at the time of their examination.

The Banks real estate loans are secured by real estate located principally in Lee County, Alabama and surrounding areas. In addition, foreclosed real estate owned by the Bank is typically located in this same
area. Accordingly, the ultimate collectibility of a substantial portion of the Banks loan portfolio and the recovery of real estate owned are susceptible to changes in market conditions in this area.



| | (b) | Principles of Consolidation
| | --- | ---------------------------

The
consolidated financial statements include the accounts of the Company and its subsidiary, AuburnBank.



| |  |    |  |            
| |  | -- |  | -----------
| |  | 54 |  | (Continued)



---

AUBURN NATIONAL BANCORPORATION, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

December 31, 2006, 2005, and 2004



| | (c) | Cash Equivalents
| | --- | ----------------

Cash equivalents include
amounts due from banks and federal funds sold. Federal funds are generally sold for oneday periods.



| | (d) | Investment Securities
| | --- | ---------------------

The Company accounts
for investment securities under the provisions of Statement of Financial Accounting Standards (SFAS) No. 115, Accounting for Certain Investments in Debt and Equity Securities whereby investment securities are classified in one of three
portfolios: (i) trading account securities, (ii) held to maturity securities, and (iii) securities available for sale. Trading account securities are stated at fair value. The Company does not have trading account securities.
Investment securities held to maturity are those for which the Company has both the intent and ability to hold until maturity and are stated at cost adjusted for amortization of premiums and accretion of discounts. Investment securities available
for sale are stated at fair value with any unrealized gains and losses reported as a separate component of stockholders equity, net of taxes, until realized.

Accretion of discounts and amortization of premiums are calculated using a method that approximates the effective interest method over the anticipated life of the security, taking into consideration prepayment
assumptions. Gains and losses from the sale of investment securities are computed under the specific identification method.

A decline in
the fair value below cost of any available for sale or held to maturity security that is deemed other than temporary results in a charge to earnings and the establishment of a new cost basis for the security.



| | (e) | Loans
| | --- | -----

Loans that the Company has the intent
and ability to hold for the foreseeable future or until maturity are recorded at principal amounts outstanding, net of unearned income and allowance for loan losses. Interest on loans is credited to income on the effective interest method.

It is the policy of the Company to discontinue the accrual of interest when principal or interest payments become more than ninety days
delinquent. When a loan is placed on a nonaccrual basis, any interest previously accrued but not collected is reversed against current income unless the collateral for the loan is sufficient to cover the accrued interest. Income on such loans is
then recognized only to the extent that cash is received and where the future collection of principal is probable. Interest accruals are recorded on such loans only when they are brought fully current with respect to interest and principal and when,
in the judgment of management, the loans are estimated to be fully collectible as to both principal and interest.

The Company accounts for
impaired loans in accordance with SFAS No. 114, Accounting by Creditors for Impairment of a Loan, as amended by SFAS No. 118, Accounting by Creditors for Impairment of a Loan  Income Recognition and Disclosures. Under
the provisions of SFAS No. 114 and SFAS No. 118, management considers a loan to be impaired when it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan



| |  |    |  |            
| |  | -- |  | -----------
| |  | 55 |  | (Continued)



---

AUBURN NATIONAL BANCORPORATION, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

December 31, 2006, 2005, and 2004



agreement. A loan is also considered impaired if its terms are modified in a troubled debt restructuring and the restructuring agreement specifies an
interest rate below the rate that the Company is willing to accept for a new loan with comparable risk. When a loan is considered impaired, the amount of impairment is measured based on the present value of expected future cash flows discounted at
the notes effective interest rate, unless the loan is collateraldependent, in which case the fair value of the collateral is used to determine the amount of impairment. Impairment losses are included in the allowance for loan losses
through the provision for loan losses. Impaired loans are charged to the allowance when such loans are deemed to be uncollectible. Subsequent recoveries are added to the allowance.

When a loan is considered impaired, cash receipts are applied under the contractual terms of the loan agreement, first to principal and then to interest
income. Once the recorded principal balance has been reduced to zero, future cash receipts are applied to interest income, to the extent that any interest has not been recognized. Any further cash receipts are recorded as recoveries of any amount
previously charged off.

The Company originates mortgage loans to be held for sale only for loans that have been preapproved by the
investor. The Company bears minimal interest rate risk on these loans. Such loans are stated at the lower of cost or aggregate fair value.



| | (f) | Allowance for Loan Losses
| | --- | -------------------------

The amount of
provision for loan losses charged to earnings is based on actual loss experience, periodic specific reviews of significant and nonperforming loan relationships, and managements evaluation of the loan portfolio under current economic
conditions. Such provisions, adjusted for loan chargeoffs and recoveries, comprise the allowance for loan losses. Provision amounts are largely determined based on loan classifications determined through credit quality reviews using estimated
loss factors based on historical loss experience. Such loss factors are adjusted periodically based on changes in loss experience.

Loans
are charged against the allowance when management determines such loans to be uncollectible. Subsequent recoveries are credited to the allowance.



| | (g) | Premises and Equipment
| | --- | ----------------------

Land is stated at
cost. Premises and equipment are stated at cost, less accumulated depreciation. Depreciation is computed principally on a straightline method for buildings, furniture, fixtures, and equipment over the estimated useful lives of the assets,
which range from three to 39 years.



| | (h) | Rental Property
| | --- | ---------------

Rental property consists of
land, buildings, furniture, fixtures, and equipment which are rented by the Company to the Bank and to unrelated other parties. Rental property is stated at cost less accumulated depreciation. Depreciation is computed principally on a
straightline method for buildings, furniture, fixtures, and equipment over the shorter of estimated useful lives of the assets or the lease period.



| |  |    |  |            
| |  | -- |  | -----------
| |  | 56 |  | (Continued)



---

AUBURN NATIONAL BANCORPORATION, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

December 31, 2006, 2005, and 2004



| | (i) | Other Real Estate
| | --- | -----------------

Real estate acquired
through foreclosure or in lieu of foreclosure is carried at the lower of cost or fair value, as determined by independent appraisals, adjusted for estimated selling costs. Any writedown at the time of foreclosure is charged to the allowance
for loan losses. Subsequent declines in fair value below acquisition cost and gains or losses on the sale of these properties are credited or charged to earnings.



| | (j) | Derivative Financial Instruments and Hedging Activities
| | --- | -------------------------------------------------------

As part of its overall interest rate risk management activities, the Company utilizes derivative instruments (i) to modify the repricing characteristics of assets and liabilities and (ii) to hedge the fair
value risk of fixedrate liabilities. The primary instruments utilized by the Company are interest rate swaps and interest rate floor and cap arrangements. Interest rate swap transactions generally involve the exchange of fixed and floating
rate interest payment obligations without the exchange of the underlying principal amounts. Entering into interest rate swap agreements involves not only the risk of dealing with counterparties and their ability to meet the terms of the contracts
but also the risk associated with the movements in interest rates. These risks are considered in the Banks overall asset liability management program. Notional principal amounts often are used to express the volume of these transactions;
however, the amounts potentially subject to credit risk are much smaller. The Bank utilizes periodic financial statements issued by the counterparty to analyze the creditworthiness of the counterparty prior to entering into a contract and to monitor
changes in the financial condition of the counterparty throughout the term of the contract.

The fair value of these derivative financial
instruments is based on dealer quotes or thirdparty financial models and are recorded as assets or liabilities and are recognized on the balance sheet at their fair value. Changes in the fair value of a derivative that is designated and
qualifies as a fair value hedge along with the gain or loss on the hedged asset or liability that are attributable to the risk being hedged is recognized in earnings in the period of change. If the hedged exposure is a cash flow exposure, the
effective portion of the gain or loss on the derivative instrument is recorded initially as a component of accumulated other comprehensive income, and subsequently reclassified into earnings when the forecasted transaction affects earnings. Any
amounts excluded from the assessment of hedge effectiveness, as well as the ineffective portion of the gain or loss, are reported in earnings immediately. If the derivative instrument is not designated as a hedge, the gain or loss would be
recognized in earnings in each period. The net settlement on the Companys fair value hedges is recorded in earnings on an accrual basis.



| | (k) | Income Taxes
| | --- | ------------

Income taxes are accounted for
under the asset and liability method, whereby deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and
their respective tax bases and operating loss and tax credit carry forwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected
to be recovered or settled. The effect on deferred tax assets and liabilities of a



| |  |    |  |            
| |  | -- |  | -----------
| |  | 57 |  | (Continued)



---

AUBURN NATIONAL BANCORPORATION, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

December 31, 2006, 2005, and 2004



change in tax rates is recognized in income in the period that includes the enactment date. The Company files its federal income tax returns on a
consolidated basis.



| | (l) | Earnings per Share
| | --- | ------------------

Basic earnings per share
are computed on the weighted average number of shares outstanding in accordance with SFAS No. 128, Earnings Per Share. In May 1994, the Company reserved 450,000 shares of common stock for issuance under stock option plans. This plan
expired in May 2004. During 2003, the Company granted 4,000 options with an exercise price of $13.39 which was equal to the closing market price on the date of grant. These options expired on December 31, 2006. During 2002, the Company granted
3,000 options 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. No options were granted in 2006, 2005 and 2004.

A reconciliation of the numerator and denominator of the basic EPS computation to the diluted EPS computation for the three years ended December 31
is as follows:



|                                   |  |      |           |      |           |      |          
|---------------------------------- |  | ---- | --------- | ---- | --------- | ---- | ---------
|                                   |  | 2006 |           | 2005 |           | 2004
|Basic:                             |  |      |           |      |           |      |          
|Net income                         |  | $    | 6,584,928 |      | 6,469,563 |      | 6,509,776
|Average common shares outstanding  |  |      | 3,777,721 |      | 3,830,002 |      | 3,870,198
|                                   |  |      |           |      |           |      |          
|Earnings per share                 |  | $    | 1.74      |      | 1.69      |      | 1.68     
|                                   |  |      |           |      |           |      |          
|Diluted:                           |  |      |           |      |           |      |          
|Net income                         |  | $    | 6,584,928 |      | 6,469,563 |      | 6,509,776
|Average common shares outstanding  |  |      | 3,777,721 |      | 3,830,002 |      | 3,870,198
|Dilutive effect of options issued  |  |      | 334       |      | 792       |      | 1,075    
|                                   |  |      |           |      |           |      |          
|Average diluted shares outstanding |  |      | 3,778,055 |      | 3,830,794 |      | 3,871,273
|                                   |  |      |           |      |           |      |          
|Earnings per share                 |  | $    | 1.74      |      | 1.69      |      | 1.68     
|                                   |  |      |           |      |           |      |          

The Company had no options that were issued and not included in the calculation of diluted
earnings per share for the years ended December 31, 2006, 2005 and 2004.



| | (m) | 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 and 2004, 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



| |  |    |  |            
| |  | -- |  | -----------
| |  | 58 |  | (Continued)



---

AUBURN NATIONAL BANCORPORATION, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

December 31, 2006, 2005, and 2004



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.



|                                                                                                                                     |  |                                       |           |      |          
|------------------------------------------------------------------------------------------------------------------------------------ |  | ------------------------------------- | --------- | ---- | ---------
|                                                                                                                                     |  | 2005                                  |           | 2004
|                                                                                                                                     |  | (In thousands, except per share data)
|Net earnings  as reported                                                                                                           |  | $                                     | 6,469,563 |      | 6,509,776
|Deduct:                                                                                                                              |  |                                       |           |      |          
|Total stockbased employee compensation expense determined under fair value based method for all options, net of related tax
effects |  |                                       | 2,588     |      | 7,738    
|                                                                                                                                     |  |                                       |           |      |          
|Net earnings  pro forma                                                                                                             |  | $                                     | 6,466,975 |      | 6,502,038
|                                                                                                                                     |  |                                       |           |      |          
|Earnings per share  as reported                                                                                                     |  |                                       |           |      |          
|Basic                                                                                                                                |  | $                                     | 1.69      |      | 1.68     
|Diluted                                                                                                                              |  |                                       | 1.69      |      | 1.68     
|Earnings per share  pro forma                                                                                                       |  |                                       |           |      |          
|Basic                                                                                                                                |  | $                                     | 1.69      |      | 1.68     
|Diluted                                                                                                                              |  |                                       | 1.69      |      | 1.68     

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 and $2.06 at December 31, 2005 and 2004, respectively. These options vested on the date of grant and expired on December 31, 2006. During
2006, 2005 and 2004, 2,000, 800 and 800 options were exercised, respectively. At December 31, 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. Each option had a fair value of $3.51 at
December 31, 2004. During 2005 and 2004, 1,100 and 1,200 options were exercised, respectively.



| |  |    |  |            
| |  | -- |  | -----------
| |  | 59 |  | (Continued)



---

AUBURN NATIONAL BANCORPORATION, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

December 31, 2006, 2005, and 2004



| | (n) | Recent Accounting Pronouncements
| | --- | --------------------------------

In
February 2006, the FASB issued SFAS No. 155, Accounting for Certain Hybrid Financial Instruments. SFAS 155 is an amendment of SFAS 133 and SFAS 140. SFAS 155 permits companies to elect, on a deal-by-deal basis, to apply a
fair-value remeasurement for any hybrid financial instrument that contains an embedded derivative that otherwise would require bifurcation. The Company will be required to apply the provisions of SFAS 155 to all financial instruments acquired or
issued after January 1, 2007. The Company does not expect the adoption of SFAS 155 will have a material effect on the consolidated financial statements of the Company.

In March 2006, the FASB issued SFAS No. 156, Accounting for Servicing of Financial Assets  an amendment of FASB Statement
140. SFAS 156 amends SFAS No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishment of Liabilities, with respect to the accounting for separately recognized servicing assets and
liabilities. SFAS 156 addresses the recognition and measurement of separately recognized servicing assets and liabilities and provides an approach to simplify efforts to obtain hedge-like accounting. SFAS 156 is effective as of the beginning of
the first fiscal year that begins after September 15, 2006. The Company does not expect the adoption of SFAS 156 will have a material effect on the consolidated financial statements of the Company.

In June 2006, the FASB issued Interpretation No. 48, Accounting for Uncertainty in Income Taxesan interpretation of FASB Statement
No. 109. This Interpretation prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken, or expected to be taken in a tax return, and provides guidance on
derecognition, classification, interest and penalties, accounting in interim periods, disclosure and transition. This interpretation is effective for fiscal years beginning after December 15, 2006. The Company does not expect the adoption of
FIN 48 will have a material effect on the consolidated financial statements of the Company.

In September 2006, the FASB issued SFAS
No. 157, Fair Value Measurements. SFAS 157 defines fair value, establishes a framework for measuring fair value, and expands disclosure about fair value measurements. The statement does not require any new fair value measurements,
however, does clarify the proper measurement of fair value as the hypothetical price that would be received to sell the asset or paid to transfer the liability (an exit price), not the price that would be paid to acquire the asset or receive the
assumed liability (an entry price) at the measurement date. The Company will be required to adopt this standard beginning January 1, 2008. The Company does not expect the adoption of SFAS 157 will have a material effect on the consolidated
financial statements of the Company.

In September 2006, the Securities and Exchange Commission issued Staff Accounting Bulletin
No. 108 (SAB 108), Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements. SAB 108 requires the use of both an income statement approach and a balance sheet approach
when evaluating whether an error is material to an entitys financial statements, based on all relevant quantitative and qualitative factors. The SEC issued SAB 108 to address what the SEC identified as diversity in practice whereby entities
were using



| |  |    |  |            
| |  | -- |  | -----------
| |  | 60 |  | (Continued)



---

AUBURN NATIONAL BANCORPORATION, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

December 31, 2006, 2005, and 2004



either an income statement approach or a balance sheet approach, but not both. SAB 108 became effective December 31, 2006, and any material adjustments
arising from the adoption of SAB 108 were required to be recorded as a cumulative effect adjustment to beginning retained earnings. The Company completed its analysis in accordance with SAB 108 using both the income statement approach and the
balance sheet approach and concluded the Company had no prior year misstatements that were material to its consolidated financial statements.

In September 2006, the FASB issued SFAS No. 158, An Amendment to Employers Accounting for Defined Benefit Pension and Other Postretirement Plans. SFAS 158 requires the recognition on the balance sheet of the
overfunded or underfunded status of a defined benefit postretirement obligation measured as the difference between the fair value of plan assets and the benefit obligation. Recognition of delayed items should be considered in other
comprehensive income. This statement is effective for fiscal years ending after December 15, 2006. Adoption of SFAS No. 158 did not have a material impact on the consolidated financial statements of the Company.

In February 2007, the FASB issued SFAS No.159, The Fair Value Option for Financial Assets and Financial LiabilitiesIncluding an amendment of
FASB Statement No. 115. SFAS 159 permits entities to choose to measure many financial instruments and certain other items at fair value. The objective is to improve financial reporting by providing entities with the opportunity to
mitigate volatility in reported earnings caused by measuring related assets and liabilities differently without having to apply complex hedge accounting provisions. This Statement is expected to expand the use of fair value measurement, which is
consistent with the Boards long-term measurement objectives for accounting for financial instruments. SFAS 159 is effective as of the beginning of an entitys first fiscal year that begins after November 15, 2007, with early adoption
permitted as of the beginning of a fiscal year that begins on or before November 15, 2007, provided the entity also elects to apply the provisions of FASB Statement No. 157, Fair Value Measurements. Management is currently evaluating this
statement and its effect on the consolidated financial statements of the Company.



| | (o) | Reclassifications
| | --- | -----------------

Certain amounts in 2005
and 2004 were reclassified to conform with the presentation in 2006. These reclassifications had no effect on the Companys previously reported total stockholders equity or net earnings during the periods involved.



|(2) | Cash and Due from Banks
|--- | -----------------------

The Bank is required to
maintain certain average cash reserve balances in accordance with Federal Reserve requirements. There were no required balances as of December 31, 2006 and 2005.



| |  |    |  |            
| |  | -- |  | -----------
| |  | 61 |  | (Continued)



---

AUBURN NATIONAL BANCORPORATION, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

December 31, 2006, 2005, and 2004



|(3) | Investment Securities
|--- | ---------------------

The amortized cost and fair
value of investment securities at December 31, 2006, were as follows:



|                                                               |  |                |             |                      |           |                       |           |            |            
|-------------------------------------------------------------- |  | -------------- | ----------- | -------------------- | --------- | --------------------- | --------- | ---------- | -----------
|                                                               |  | Amortized cost |             | Grossunrealizedgains |           | Grossunrealizedlosses |           | Fair value
|Investment securities held to maturity:                        |  |                |             |                      |           |                       |           |            |            
|State and political subdivisions                               |  | $              | 340,000     |                      |          |                       |          |            | 340,000    
|Mortgage-backed securities                                     |  |                | 173,424     |                      | 1,127     |                       | 34        |            | 174,517    
|                                                               |  |                |             |                      |           |                       |           |            |            
|                                                               |  | $              | 513,424     |                      | 1,127     |                       | 34        |            | 514,517    
|                                                               |  |                |             |                      |           |                       |           |            |            
|Investment securities available for sale:                      |  |                |             |                      |           |                       |           |            |            
|U.S. government agencies, excluding mortgage-backed securities |  | $              | 100,723,133 |                      | 193,936   |                       | 809,413   |            | 100,107,656
|State and political subdivisions                               |  |                | 48,932,404  |                      | 654,739   |                       | 68,894    |            | 49,518,249 
|Corporate securities                                           |  |                | 10,704,838  |                      | 51,646    |                       | 170,234   |            | 10,586,250 
|Collateralized mortgage obligations                            |  |                | 14,978,700  |                      | 34,219    |                       | 300,035   |            | 14,712,884 
|Mortgage-backed securities                                     |  |                | 129,977,465 |                      | 203,748   |                       | 3,682,018 |            | 126,499,195
|                                                               |  |                |             |                      |           |                       |           |            |            
|                                                               |  | $              | 305,316,540 |                      | 1,138,288 |                       | 5,030,594 |            | 301,424,234
|                                                               |  |                |             |                      |           |                       |           |            |            

The composition of the investment securities with an unrealized loss position at December 31,
2006 and 2005 is shown below including the investment securities with an unrealized loss of less than twelve months and twelve months or longer.



|                                                               |  |                                                          |            |                                                          |         |            |             |                  |           |            |             |                  |          
|-------------------------------------------------------------- |  | -------------------------------------------------------- | ---------- | -------------------------------------------------------- | ------- | ---------- | ----------- | ---------------- | --------- | ---------- | ----------- | ---------------- | ---------
|                                                               |  | Investments With anUnrealized Loss of Less than12 Months |            | Investments With anUnrealized Loss of 12 Monthsor Longer |         | Total     
|                                                               |  | Fair value                                               |            | Unrealizedlosses                                         |         | Fair value |             | Unrealizedlosses |           | Fair value |             | Unrealizedlosses
|December 31, 2006:                                             |  |                                                          |            |                                                          |         |            |             |                  |           |            |             |                  |          
|                                                               |  |                                                          |            |                                                          |         |           
|U.S. government agencies, excluding mortgage-backed securities |  | $                                                        | 24,377,601 |                                                          | 38,501  |            | 48,749,379  |                  | 770,912   |            | 73,126,980  |                  | 809,413  
|State and political subdivisions                               |  |                                                          | 5,646,442  |                                                          | 51,126  |            | 902,228     |                  | 17,768    |            | 6,548,670   |                  | 68,894   
|Corporate securities                                           |  |                                                          | 5,106,900  |                                                          | 143,284 |            | 980,800     |                  | 26,950    |            | 6,087,700   |                  | 170,234  
|Collateralized mortgage obligations                            |  |                                                          |           |                                                          |        |            | 10,110,148  |                  | 300,035   |            | 10,110,148  |                  | 300,035  
|Mortgage-backed securities                                     |  |                                                          | 19,121     |                                                          | 34      |            | 108,082,278 |                  | 3,682,018 |            | 108,101,399 |                  | 3,682,052
|                                                               |  |                                                          |            |                                                          |         |            |             |                  |           |            |             |                  |          
|                                                               |  | $                                                        | 35,150,064 |                                                          | 232,945 |            | 168,824,833 |                  | 4,797,683 |            | 203,974,897 |                  | 5,030,628
|                                                               |  |                                                          |            |                                                          |         |            |             |                  |           |            |             |                  |          



| |  |    |  |            
| |  | -- |  | -----------
| |  | 62 |  | (Continued)



---

AUBURN NATIONAL BANCORPORATION, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

December 31, 2006, 2005, and 2004



|                                                               |  |                                                          |            |                                                          |           |            |             |                  |           |            |             |                  |          
|-------------------------------------------------------------- |  | -------------------------------------------------------- | ---------- | -------------------------------------------------------- | --------- | ---------- | ----------- | ---------------- | --------- | ---------- | ----------- | ---------------- | ---------
|                                                               |  | Investments With anUnrealized Loss of Less than12 Months |            | Investments With anUnrealized Loss of 12 Monthsor Longer |           | Total     
|                                                               |  | Fair value                                               |            | Unrealizedlosses                                         |           | Fair value |             | Unrealizedlosses |           | Fair value |             | Unrealizedlosses
|December 31, 2005:                                             |  |                                                          |            |                                                          |           |            |             |                  |           |            |             |                  |          
|                                                               |  |                                                          |            |                                                          |           |           
|U.S. government agencies, excluding mortgage-backed securities |  | $                                                        | 15,278,527 |                                                          | 188,598   |            | 43,151,212  |                  | 1,114,665 |            | 58,429,739  |                  | 1,303,263
|State and political subdivisions                               |  |                                                          | 19,013,670 |                                                          | 213,141   |            | 509,330     |                  | 9,940     |            | 19,523,000  |                  | 223,081  
|Corporate securities                                           |  |                                                          | 1,000,000  |                                                          | 9,819     |            |            |                  |          |            | 1,000,000   |                  | 9,819    
|Collateralized mortgage obligations                            |  |                                                          | 7,605,956  |                                                          | 150,329   |            | 8,666,958   |                  | 337,211   |            | 16,272,914  |                  | 487,540  
|Mortgage-backed securities                                     |  |                                                          | 47,299,320 |                                                          | 1,255,935 |            | 86,933,037  |                  | 3,806,147 |            | 134,232,357 |                  | 5,062,082
|                                                               |  |                                                          |            |                                                          |           |            |             |                  |           |            |             |                  |          
|                                                               |  | $                                                        | 90,197,473 |                                                          | 1,817,822 |            | 139,260,537 |                  | 5,267,963 |            | 229,458,010 |                  | 7,085,785
|                                                               |  |                                                          |            |                                                          |           |            |             |                  |           |            |             |                  |          

Management evaluates securities for other-than-temporary impairment when economic or market
concerns warrant such evaluation. Consideration is given to (1) the length of time and the extent to which the fair value has been less than costs, (2) the financial condition and near-term prospects of the issuer, and (3) the intent
and ability of the Company to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value. The declines in fair value noted above were attributable to increases in interest rates and not
attributable to credit quality. Since the Company has the ability and intent to hold all of these investments until a market price recovery or maturity, these investments were not considered other-than-temporarily impaired.

The amortized cost and fair value of investment securities at December 31, 2005 were as follows:



|                                                               |  |                |             |                      |         |                       |           |            |            
|-------------------------------------------------------------- |  | -------------- | ----------- | -------------------- | ------- | --------------------- | --------- | ---------- | -----------
|                                                               |  | Amortized cost |             | Grossunrealizedgains |         | Grossunrealizedlosses |           | Fair value
|Investment securities held to maturity:                        |  |                |             |                      |         |                       |           |            |            
|State and political subdivisions                               |  | $              | 355,000     |                      |        |                       |          |            | 355,000    
|Mortgage-backed securities                                     |  |                | 278,478     |                      | 3,505   |                       | 21        |            | 281,962    
|                                                               |  |                |             |                      |         |                       |           |            |            
|                                                               |  | $              | 633,478     |                      | 3,505   |                       | 21        |            | 636,962    
|                                                               |  |                |             |                      |         |                       |           |            |            
|Investment securities available for sale:                      |  |                |             |                      |         |                       |           |            |            
|U.S. government agencies, excluding mortgage-backed securities |  | $              | 62,733,001  |                      | 5,625   |                       | 1,303,263 |            | 61,435,363 
|State and political subdivisions                               |  |                | 48,888,702  |                      | 371,986 |                       | 223,081   |            | 49,037,607 
|Corporate securities                                           |  |                | 10,171,066  |                      | 58,858  |                       | 9,819     |            | 10,220,105 
|Collateralized mortgage obligations                            |  |                | 17,036,006  |                      | 938     |                       | 487,540   |            | 16,549,404 
|Mortgage-backed securities                                     |  |                | 142,126,936 |                      | 20,070  |                       | 5,062,061 |            | 137,084,945
|                                                               |  |                |             |                      |         |                       |           |            |            
|                                                               |  | $              | 280,955,711 |                      | 457,477 |                       | 7,085,764 |            | 274,327,424
|                                                               |  |                |             |                      |         |                       |           |            |            



| |  |    |  |            
| |  | -- |  | -----------
| |  | 63 |  | (Continued)



---

AUBURN NATIONAL BANCORPORATION, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

December 31, 2006, 2005, and 2004



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



|                                          |  |                |             |            |            
|----------------------------------------- |  | -------------- | ----------- | ---------- | -----------
|                                          |  | Amortized cost |             | Fair value
|Investment securities held to maturity:   |  |                |             |            |            
|Due after ten years                       |  | $              | 340,000     |            | 340,000    
|Mortgage-backed securities                |  |                | 173,424     |            | 174,517    
|                                          |  |                |             |            |            
|Total                                     |  | $              | 513,424     |            | 514,517    
|                                          |  |                |             |            |            
|Investment securities available for sale: |  |                |             |            |            
|Due after one year through five years     |  | $              | 44,446,446  |            | 43,922,315 
|Due after five years through ten years    |  |                | 40,876,839  |            | 40,770,710 
|Due after ten years                       |  |                | 64,332,252  |            | 64,932,880 
|                                          |  |                |             |            |            
|Subtotal                                  |  |                | 149,655,537 |            | 149,625,905
|Corporate securities                      |  |                | 10,704,838  |            | 10,586,250 
|Mortgage-backed securities                |  |                | 129,977,465 |            | 126,499,195
|Collateralized mortgage obligations       |  |                | 14,978,700  |            | 14,712,884 
|                                          |  |                |             |            |            
|Total                                     |  | $              | 305,316,540 |            | 301,424,234
|                                          |  |                |             |            |            

Proceeds from the sale of investment securities available for sale during the years ended
December 31, 2006, 2005, and 2004 were $31,145,690, $33,346,426, and $77,533,760, respectively. Gross gains of $260,981, $123,208, and $405,507 were realized on the sales for the years ended December 31, 2006, 2005, and 2004, respectively.
Gross losses of $251,317, $111,902, and $589,140 were realized on the sales for the years ended December 31, 2006, 2005 and 2004, respectively. In addition, the Company sold a privately-held investment in 2004 for a realized gain of $917,061.
Also in 2004, the Company sold its ownership in First Data stock and realized a loss of $214,818.

Investment securities with an aggregate
fair value of $190,831,677 and $192,188,818 at December 31, 2006 and 2005, respectively, were pledged to secure public and trust deposits as required by law and for other purposes.

The Company maintains a diversified investment portfolio, including held to maturity and availableforsale securities, with limited
concentration in any given region, industry, or economic characteristic.

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 $5,406,300 and $5,598,900 at December 31, 2006 and 2005, respectively.



| |  |    |  |            
| |  | -- |  | -----------
| |  | 64 |  | (Continued)



---

AUBURN NATIONAL BANCORPORATION, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

December 31, 2006, 2005, and 2004



|(4) | Loans
|--- | -----

At December 31, 2006 and 2005, the
composition of the loan portfolio was as follows:



|                                        |  |      |             |      |            
|--------------------------------------- |  | ---- | ----------- | ---- | -----------
|                                        |  | 2006 |             | 2005
|Commercial, financial, and agricultural |  | $    | 52,588,735  |      | 51,490,822 
|Leases  commercial                     |  |      | 761,449     |      | 1,488,292  
|Real estate  construction:             |  |      |             |      |            
|Commercial                              |  |      | 4,683,777   |      | 2,039,161  
|Residential                             |  |      | 9,911,845   |      | 8,832,065  
|Real estate  mortgage:                 |  |      |             |      |            
|Commercial                              |  |      | 142,092,480 |      | 148,118,376
|Residential                             |  |      | 62,596,235  |      | 59,756,144 
|Consumer installment                    |  |      | 9,348,175   |      | 10,334,387 
|                                        |  |      |             |      |            
|Total loans                             |  |      | 281,982,696 |      | 282,059,247
|Less allowance for loan losses          |  |      | 4,043,955   |      | 3,843,374  
|                                        |  |      |             |      |            
|Loans, net                              |  | $    | 277,938,741 |      | 278,215,873
|                                        |  |      |             |      |            

During 2006 and 2005, 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, 2006 and 2005 amounted to $7,146,650 and $5,375,880, respectively. The change from 2005 to 2006
reflects payments of $6,184,612 and advances of $7,955,382. 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.

A summary of the transactions in the allowance for loan losses for the years ended December 31, 2006, 2005
and 2004 is as follows:



|                              |  |      |           |   |      |           |   |      |            |  
|----------------------------- |  | ---- | --------- | - | ---- | --------- | - | ---- | ---------- | -
|                              |  | 2006 |           |   | 2005 |           |   | 2004 |           
|Balance at beginning of year  |  | $    | 3,843,374 |   |      | 3,455,515 |   |      | 4,312,554  |  
|Provision charged to earnings |  |      | 330,000   |   |      | 485,000   |   |      | 600,000    |  
|Loan recoveries               |  |      | 59,712    |   |      | 258,654   |   |      | 309,042    |  
|Loans charged off             |  |      | (189,131  | ) |      | (355,795  | ) |      | (1,766,081 | )
|                              |  |      |           |   |      |           |   |      |            |  
|Balance at end of year        |  | $    | 4,043,955 |   |      | 3,843,374 |   |      | 3,455,515  |  
|                              |  |      |           |   |      |           |   |      |            |  

The Company had no impaired loans at December 31, 2006 and 2005.

For the year ended December 31, 2006, the Company had no average recorded investment in impaired loans. For the years ended December 31, 2005
and 2004, the average recorded investment in impaired



| |  |    |  |            
| |  | -- |  | -----------
| |  | 65 |  | (Continued)



---

AUBURN NATIONAL BANCORPORATION, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

December 31, 2006, 2005, and 2004



loans was $85,561 and $339,593, respectively. The Company did not recognize any interest income on impaired loans in 2006, 2005, or 2004.

Nonperforming loans, consisting of loans on nonaccrual status and accruing loans past due greater than 90 days, amounted to $71,857 and $108,441 at
December 31, 2006 and 2005, respectively. Nonaccrual loans were $71,857 and $108,441, at December 31, 2006 and 2005, respectively. Interest that would have been recorded on nonaccrual loans had they been in accruing status was
approximately $4,000, $36,000 and $92,000, in 2006, 2005, and 2004, respectively.

The Company had no real estate acquired by foreclosure at
December 31, 2006 and 2005.

The Company originates real estate mortgage loans which are sold in the secondary market. The Company
retains the servicing for residential real estate loans that are sold to the Federal National Mortgage Association (FNMA). The Companys loan servicing portfolio consisted of 1,415 loans with an outstanding balance of $140,836,207,
1,499 loans with an outstanding balance of $152,790,298 and 1,518 loans with an outstanding balance of $154,020,527, as of December 31, 2006, 2005, and 2004, respectively.



|(5) | Premises and Equipment
|--- | ----------------------

Premises and equipment at
December 31, 2006 and 2005 are summarized as follows:



|                                   |  |      |           |      |          
|---------------------------------- |  | ---- | --------- | ---- | ---------
|                                   |  | 2006 |           | 2005
|Land                               |  | $    | 407,747   |      | 407,747  
|Buildings                          |  |      | 3,047,875 |      | 3,047,875
|Furniture, fixtures, and equipment |  |      | 3,188,218 |      | 3,327,058
|                                   |  |      |           |      |          
|Total premises and equipment       |  |      | 6,643,840 |      | 6,782,680
|Less accumulated depreciation      |  |      | 4,461,871 |      | 4,354,061
|                                   |  |      |           |      |          
|                                   |  | $    | 2,181,969 |      | 2,428,619
|                                   |  |      |           |      |          



|(6) | Rental Property
|--- | ---------------

Rental property at
December 31, 2006 and 2005 are summarized as follows:



|                                   |  |      |           |      |          
|---------------------------------- |  | ---- | --------- | ---- | ---------
|                                   |  | 2006 |           | 2005
|Land                               |  | $    | 2,196,622 |      | 390,900  
|Buildings                          |  |      | 2,893,039 |      | 2,207,869
|Furniture, fixtures, and equipment |  |      | 212,737   |      | 226,737  
|                                   |  |      |           |      |          
|Total rental property              |  |      | 5,302,398 |      | 2,825,506
|Less accumulated depreciation      |  |      | 1,688,724 |      | 1,588,923
|                                   |  |      |           |      |          
|                                   |  | $    | 3,613,674 |      | 1,236,583
|                                   |  |      |           |      |          



| |  |    |  |            
| |  | -- |  | -----------
| |  | 66 |  | (Continued)



---

AUBURN NATIONAL BANCORPORATION, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

December 31, 2006, 2005, and 2004



|(7) | InterestBearing Deposits
|--- | -------------------------

At
December 31, 2006 and 2005, the composition of interestbearing deposits was as follows:



|                                                                     |  |      |             |      |            
|-------------------------------------------------------------------- |  | ---- | ----------- | ---- | -----------
|                                                                     |  | 2006 |             | 2005
|NOW                                                                  |  | $    | 58,942,390  |      | 68,203,383 
|Money market                                                         |  |      | 119,370,172 |      | 115,415,273
|Savings                                                              |  |      | 19,157,280  |      | 19,572,723 
|Certificates of deposit under $100,000                               |  |      | 82,789,594  |      | 84,966,427 
|Certificates of deposit and other time deposits of $100,000 and over |  |      | 110,286,613 |      | 96,053,200 
|                                                                     |  |      |             |      |            
|                                                                     |  | $    | 390,546,049 |      | 384,211,006
|                                                                     |  |      |             |      |            

The following table presents the maturities of certificates of deposit and other time deposits of
$100,000 or more at December 31, 2006:



|                          |  |   |            
|------------------------- |  | - | -----------
|Years ending December 31: |  |  
|2007                      |  | $ | 75,899,081 
|2008                      |  |   | 19,357,082 
|2009                      |  |   | 11,303,742 
|2010                      |  |   | 1,584,763  
|2011                      |  |   | 2,141,945  
|Thereafter                |  |   |           
|                          |  |   |            
|                          |  | $ | 110,286,613
|                          |  |   |            

During 2006 and 2005, 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 of these persons at December 31, 2006 and 2005 amounted to $14,061,974 and $11,142,655, respectively.



| |  |    |  |            
| |  | -- |  | -----------
| |  | 67 |  | (Continued)



---

AUBURN NATIONAL BANCORPORATION, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

December 31, 2006, 2005, and 2004



|(8) | Federal Funds Purchased and Securities Sold Under Agreements to Repurchase
|--- | --------------------------------------------------------------------------

As of December 31, 2006 and 2005, federal funds purchased and securities sold under agreements to repurchase were $14,401,113 and $1,731,391, respectively. The following summarizes pertinent data related to the
federal funds purchased and securities sold under agreements to repurchase as of and for the years ended December 31, 2006, 2005, and 2004.



|                                                |  |      |            |   |      |           |   |      |           |  
|----------------------------------------------- |  | ---- | ---------- | - | ---- | --------- | - | ---- | --------- | -
|                                                |  | 2006 |            |   | 2005 |           |   | 2004 |          
|Weighted average borrowing rate at year end     |  |      | 5.28       | % |      | 3.91      | % |      | 2.23      | %
|Weighted average borrowing rate during the year |  |      | 4.77       | % |      | 3.18      | % |      | 1.20      | %
|Average daily balance during the year           |  | $    | 6,817,038  |   |      | 2,502,058 |   |      | 2,524,643 |  
|Maximum month-end balance during the year       |  | $    | 14,401,113 |   |      | 4,078,104 |   |      | 7,612,922 |  



|(9) | Other Borrowed Funds
|--- | --------------------

Other borrowed funds at
December 31, 2006 and 2005 consisted of the following:



|                          |  |               |  |                              |   |  |      |            |      |           
|------------------------- |  | ------------- |  | ---------------------------- | - |  | ---- | ---------- | ---- | ----------
|                          |  | MaturityDates |  | WeightedAverageInterest rate |   |  | 2006 |            | 2005
|FHLB borrowings:          |  |               |  |                              |   |  |      |            |      |           
|Fixed rate                |  | 2009-2017     |  | 5.40                         | % |  | $    | 10,187,006 |      | 10,205,256
|Convertible - LIBOR based |  | 2007-2015     |  | 4.27                         | % |  |      | 83,000,000 |      | 88,000,000
|                          |  |               |  |                              |   |  |      |            |      |           
|                          |  |               |  |                              |   |  | $    | 93,187,006 |      | 98,205,256
|                          |  |               |  |                              |   |  |      |            |      |           



| |  |    |  |            
| |  | -- |  | -----------
| |  | 68 |  | (Continued)



---

AUBURN NATIONAL BANCORPORATION, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

December 31, 2006, 2005, and 2004



Required annual principal payments on longterm debt for years subsequent to
December 31, 2006 are as follows:



|           |  |                |           
|---------- |  | -------------- | ----------
|           |  | FHLBBorrowings
|2007       |  | $              | 10,018,250
|2008       |  |                | 10,018,250
|2009       |  |                | 5,018,250 
|2010       |  |                | 10,018,250
|2011       |  |                | 5,018,250 
|Thereafter |  |                | 53,095,756
|           |  |                |           
|Total      |  | $              | 93,187,006
|           |  |                |           

The Banks available line with the FHLB is 30% of the Banks total assets, or
$189,670,000 at December 31, 2006 and $181,880,000 at December 31, 2005. The Banks remaining available line was $99,419,000 and $83,675,000 at December 31, 2006 and 2005, respectively. Interest expense on FHLB advances was
$4,053,245, $4,281,410, and $4,045,403 in 2006, 2005, and 2004, respectively. The advances and line of credit are collateralized by the Banks investment in the stock of the FHLB, all eligible first mortgage residential loans, and investment
securities.



|(10) | Note Payable to Trust
|---- | ---------------------

The Company owns Auburn
National Bancorporation Capital Trust I (Trust), a wholly-owned statutory business trust. The Company is the sole sponsor of the trust and owns $217,000 of the Trusts common securities. The Trust was created for the exclusive
purpose of issuing capital trust preferred securities (Trust Preferred Securities) in the aggregate amount of $7,000,000 and using the proceeds from the issuance of the common and preferred securities to purchase $7,217,000 of junior
subordinated debentures (Note Payable to Trust) issued by the Company. The sole asset of the Trust is the Note Payable to Trust. The Companys $217,000 investment in the Trust is included in other assets in the accompanying
consolidated balance sheet and the $7,217,000 obligation of the Company is included in notes payable.

The Trust Preferred Securities bear a
floating interest rate equal to the prime rate of interest plus 0.125% reset quarterly. Distributions are payable quarterly. The Trust Preferred Securities are subject to mandatory redemption upon repayment of the Note Payable to Trust at their
stated maturity date or their earlier redemption in an amount equal to their liquidation amount plus accumulated and unpaid distributions to the date of redemption. The Company guarantees the payment of distributions and payments for redemption or
liquidation of the Trust Preferred Securities to the extent of funds held by the Trust. The Companys obligations under the Note Payable to Trust together with the guarantee and other back-up obligations, in the aggregate, constitute a full and
unconditional guarantee by the Company of the obligations of the Trust under the Trust Preferred Securities.

The Note Payable to the Trust
is unsecured, bears interest at a rate equal to the prime rate of interest plus 0.125% reset quarterly and matures on December 31, 2033. Interest is payable quarterly. The Company may defer the payment of interest at any time for a period not
exceeding 20 consecutive quarters provided that



| |  |    |  |            
| |  | -- |  | -----------
| |  | 69 |  | (Continued)



---

AUBURN NATIONAL BANCORPORATION, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

December 31, 2006, 2005, and 2004



the deferral period does not extend past the stated maturity. During any such deferral period, distributions on the Trust Preferred Securities will also be
deferred and the Companys ability to pay dividends on its shares of common stock will be restricted.

Subject to approval by the
Federal Reserve Bank of Atlanta, the Trust Preferred Securities may be redeemed at our option on or after December 31, 2008. The Trust Preferred Securities may also be redeemed at any time in whole (but not in part) in the event of unfavorable
changes in laws or regulations that result in (1) the Trust becoming subject to federal income tax on income received on the Note Payable to Trust, (2) interest payable by the parent company on the Note Payable to Trust becoming
non-deductible for federal tax purposes, (3) the requirement for the Trust to register under the Investment Company Act of 1940, as amended, or (4) loss of the ability to treat the Trust Preferred Securities as Tier I capital
under the Federal Reserve capital adequacy guidelines.

For regulatory purposes, the trust preferred securities are currently included in
Tier 1 Capital so long as such securities do not exceed 25% of total Tier 1 capital. The Federal Reserves new 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.



| |  |    |  |            
| |  | -- |  | -----------
| |  | 70 |  | (Continued)



---

AUBURN NATIONAL BANCORPORATION, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

December 31, 2006, 2005, and 2004



|(11) | Other Comprehensive Income (Loss)
|---- | ---------------------------------

The following
table sets forth the amounts of other comprehensive income (loss) included in stockholders equity along with the related tax effect for the years ended December 31, 2006, 2005, and 2004.



|                                                                                                  |  |              |            |   |                      |            |   |                   |            |  
|------------------------------------------------------------------------------------------------- |  | ------------ | ---------- | - | -------------------- | ---------- | - | ----------------- | ---------- | -
|                                                                                                  |  | Pretaxamount |            |   | Tax (expense)benefit |            |   | Net of tax amount |           
|2006:                                                                                             |  |              |            |   |                      |            |   |                   |            |  
|Net unrealized holding gains on investment securities available for sale arising during the year  |  | $            | 2,745,645  |   |                      | (1,098,259 | ) |                   | 1,647,386  |  
|Reclassification adjustment for net gains realized in net income                                  |  |              | 9,664      |   |                      | (3,866     | ) |                   | 5,798      |  
|                                                                                                  |  |              |            |   |                      |            |   |                   |            |  
|                                                                                                  |  |              | 2,735,981  |   |                      | (1,094,393 | ) |                   | 1,641,588  |  
|                                                                                                  |  |              |            |   |                      |            |   |                   |            |  
|Net unrealized holding gain on derivatives used as cash flow hedges arising during the year       |  |              | 8,000      |   |                      | (3,200     | ) |                   | 4,800      |  
|                                                                                                  |  |              |            |   |                      |            |   |                   |            |  
|Other comprehensive income                                                                        |  | $            | 2,743,981  |   |                      | (1,097,593 | ) |                   | 1,646,388  |  
|                                                                                                  |  |              |            |   |                      |            |   |                   |            |  
|2005:                                                                                             |  |              |            |   |                      |            |   |                   |            |  
|Net unrealized holding losses on investment securities available for sale arising during the year |  | $            | (6,231,131 | ) |                      | 2,492,452  |   |                   | (3,738,679 | )
|Reclassification adjustment for net gains realized in net income                                  |  |              | 11,306     |   |                      | (4,522     | ) |                   | 6,784      |  
|                                                                                                  |  |              |            |   |                      |            |   |                   |            |  
|                                                                                                  |  |              | (6,242,437 | ) |                      | 2,496,974  |   |                   | (3,745,463 | )
|                                                                                                  |  |              |            |   |                      |            |   |                   |            |  
|Net unrealized holding gain on derivatives used as cash flow hedges arising during the year       |  |              | 208,000    |   |                      | (83,200    | ) |                   | 124,800    |  
|                                                                                                  |  |              |            |   |                      |            |   |                   |            |  
|Other comprehensive loss                                                                          |  | $            | (6,034,437 | ) |                      | 2,413,774  |   |                   | (3,620,663 | )
|                                                                                                  |  |              |            |   |                      |            |   |                   |            |  
|2004:                                                                                             |  |              |            |   |                      |            |   |                   |            |  
|Net unrealized holding gains on investment securities available for sale arising during the year  |  | $            | 1,728,939  |   |                      | (691,575   | ) |                   | 1,037,364  |  
|Reclassification adjustment for net gains realized in net income                                  |  |              | 733,428    |   |                      | (293,371   | ) |                   | 440,057    |  
|                                                                                                  |  |              |            |   |                      |            |   |                   |            |  
|                                                                                                  |  |              | 995,511    |   |                      | (398,204   | ) |                   | 597,307    |  
|                                                                                                  |  |              |            |   |                      |            |   |                   |            |  
|Net unrealized holding losses on derivatives used as cash flow hedges arising during the year     |  |              | (216,000   | ) |                      | 86,400     |   |                   | (129,600   | )
|                                                                                                  |  |              |            |   |                      |            |   |                   |            |  
|Other comprehensive income                                                                        |  | $            | 779,511    |   |                      | (311,804   | ) |                   | 467,707    |  
|                                                                                                  |  |              |            |   |                      |            |   |                   |            |  



| |  |    |  |            
| |  | -- |  | -----------
| |  | 71 |  | (Continued)



---

AUBURN NATIONAL BANCORPORATION, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

December 31, 2006, 2005, and 2004



|(12) | Income Tax Expense
|---- | ------------------

Total income tax expense
(benefit) for the years ended December 31, 2006, 2005, and 2004 was allocated as follows:



|                                                                        |  |      |           |      |            |   |      |          
|----------------------------------------------------------------------- |  | ---- | --------- | ---- | ---------- | - | ---- | ---------
|                                                                        |  | 2006 |           | 2005 |            |   | 2004
|Income from continuing operations                                       |  | $    | 2,311,788 |      | 2,208,916  |   |      | 2,349,236
|Stockholders equity, for accumulated other comprehensive (loss) income |  |      | 1,097,593 |      | (2,413,774 | ) |      | 311,804  

For the years ended December 31, 2006, 2005, and 2004 the components of income tax expense
from continuing operations were as follows:



|                                       |  |      |           |   |      |            |   |      |            |  
|-------------------------------------- |  | ---- | --------- | - | ---- | ---------- | - | ---- | ---------- | -
|                                       |  | 2006 |           |   | 2005 |            |   | 2004 |           
|Current income tax expense:            |  |      |           |   |      |            |   |      |            |  
|Federal                                |  | $    | 2,305,138 |   |      | 3,409,223  |   |      | 3,141,152  |  
|State                                  |  |      | 395,592   |   |      | 439,463    |   |      | 287,782    |  
|                                       |  |      |           |   |      |            |   |      |            |  
|Total                                  |  |      | 2,700,730 |   |      | 3,848,686  |   |      | 3,428,934  |  
|                                       |  |      |           |   |      |            |   |      |            |  
|Deferred income tax (benefit) expense: |  |      |           |   |      |            |   |      |            |  
|Federal                                |  |      | (342,693  | ) |      | (1,480,834 | ) |      | (974,782   | )
|State                                  |  |      | (46,249   | ) |      | (158,936   | ) |      | (104,916   | )
|                                       |  |      |           |   |      |            |   |      |            |  
|Total                                  |  |      | (388,942  | ) |      | (1,639,770 | ) |      | (1,079,698 | )
|                                       |  |      |           |   |      |            |   |      |            |  
|                                       |  | $    | 2,311,788 |   |      | 2,208,916  |   |      | 2,349,236  |  
|                                       |  |      |           |   |      |            |   |      |            |  

Total income tax expense differed from the amount computed by applying the statutory federal
income tax rate of 34% to pretax earnings as follows:



|                                                    |  |      |           |   |      |           |   |      |           |  
|--------------------------------------------------- |  | ---- | --------- | - | ---- | --------- | - | ---- | --------- | -
|                                                    |  | 2006 |           |   | 2005 |           |   | 2004 |          
|Income tax expense at statutory rate                |  | $    | 3,024,883 |   |      | 2,950,683 |   |      | 3,012,064 |  
|Increase (decrease) resulting from:                 |  |      |           |   |      |           |   |      |           |  
|Tax-exempt interest                                 |  |      | (594,147  | ) |      | (581,760  | ) |      | (450,857  | )
|State income taxes net of Federal income tax effect |  |      | 230,566   |   |      | 185,148   |   |      | 120,692   |  
|Low-income housing credit                           |  |      | (227,823  | ) |      | (227,823  | ) |      | (227,823  | )
|Dividends received deduction                        |  |      | (5,731    | ) |      | (5,224    | ) |      | (20,208   | )
|Bank owned life insurance                           |  |      | (151,598  | ) |      | (156,060  | ) |      | (171,020  | )
|Other                                               |  |      | 35,638    |   |      | 43,952    |   |      | 86,388    |  
|                                                    |  |      |           |   |      |           |   |      |           |  
|                                                    |  | $    | 2,311,788 |   |      | 2,208,916 |   |      | 2,349,236 |  
|                                                    |  |      |           |   |      |           |   |      |           |  



| |  |    |  |            
| |  | -- |  | -----------
| |  | 72 |  | (Continued)



---

AUBURN NATIONAL BANCORPORATION, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

December 31, 2006, 2005, and 2004



The tax effects of temporary differences that give rise to significant portions of the deferred tax
assets and deferred tax liabilities at December 31, 2006 and 2005 are presented below:



|                                                                       |  |      |           |      |          
|---------------------------------------------------------------------- |  | ---- | --------- | ---- | ---------
|                                                                       |  | 2006 |           | 2005
|Deferred tax assets:                                                   |  |      |           |      |          
|Loans, principally due to allowance for loan losses                    |  | $    | 1,557,364 |      | 1,116,213
|Principal amortization of leases                                       |  |      | 2,803,968 |      | 2,535,796
|Unrealized loss on investment securities available for sale            |  |      | 1,556,920 |      | 2,651,313
|Unrealized loss on derivatives                                         |  |      |          |      | 3,200    
|Other                                                                  |  |      | 151,601   |      | 152,776  
|                                                                       |  |      |           |      |          
|Total deferred tax assets                                              |  |      | 6,069,853 |      | 6,459,298
|                                                                       |  |      |           |      |          
|Deferred tax liabilities:                                              |  |      |           |      |          
|Premises and equipment, principally due to differences in depreciation |  |      | 2,823,891 |      | 2,700,988
|Investments, principally due to discount accretion                     |  |      | 400,639   |      | 265,945  
|FHLB stock dividend                                                    |  |      | 28,142    |      | 18,616   
|Prepaid expenses                                                       |  |      | 106,252   |      | 103,634  
|Loans, principally due to differences in deferred loan fees            |  |      | 83,514    |      | 55,779   
|Other                                                                  |  |      | 115,604   |      | 93,874   
|                                                                       |  |      |           |      |          
|Total deferred tax liabilities                                         |  |      | 3,558,042 |      | 3,238,836
|                                                                       |  |      |           |      |          
|Net deferred tax asset                                                 |  | $    | 2,511,811 |      | 3,220,462
|                                                                       |  |      |           |      |          

In assessing the realizability 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.



|(13) | Retirement Plans
|---- | ----------------

The Bank has a defined
contribution retirement plan that covers substantially all employees. Participants become 20% vested in their accounts after two years of service and 100% vested after six years of service. Contributions to the plan are determined by the board of
directors. Company contributions to the plan amounted to $107,385, $119,637, and $112,319, in 2006, 2005, and 2004, respectively, and are included in salaries and benefits expense.



| |  |    |  |            
| |  | -- |  | -----------
| |  | 73 |  | (Continued)



---

AUBURN NATIONAL BANCORPORATION, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

December 31, 2006, 2005, and 2004



|(14) | Guarantees, Derivatives, and Contingent Liabilities
|---- | ---------------------------------------------------

OffBalanceSheet Arrangements

The Company is a party to financial instruments with
offbalance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit. Such instruments involve elements of
credit risk in excess of the amounts recognized in the consolidated financial statements.

The Companys exposure to credit loss in the
event of nonperformance by the other party to these financial instruments is represented by the contractual amount of these instruments. The Company uses the same credit policies in making commitments and conditional obligations as it does for
onbalancesheet instruments.

The financial instruments whose contract amounts represent credit risk as of
December 31, 2006 are as follows:



|                             |  |   |           
|---------------------------- |  | - | ----------
|Commitments to extend credit |  | $ | 51,665,729
|Standby letters of credit    |  |   | 10,611,585

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

Standby letters of credit are commitments issued by the Company
to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support public and private borrowing arrangements. All guarantees expire 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 of approximately $104,000 and $82,000 at December 31, 2006 and 2005, respectively, based on the fees charged for these arrangements.

Minimum lease payments under leases classified as operating leases due in each of the five years subsequent to December 31, 2006, are as follows:
2007, $223,000; 2008, $141,000; 2009, $58,000; 2010, $30,000; 2011 and subsequent years, $0.

Derivatives

As of December 31, 2005, the Company had a cash flow hedge with a notional amount of $10 million for the purpose of converting the interest payments
on floating rate money market accounts to a fixed rate. The Company started exchanging payments in March 2005 for this interest rate swap based on the three month Treasury bill investment rate. The Company recorded a liability for this swap of
$8,000 for the year ended



| |  |    |  |            
| |  | -- |  | -----------
| |  | 74 |  | (Continued)



---

AUBURN NATIONAL BANCORPORATION, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

December 31, 2006, 2005, and 2004



December 31, 2005. This interest rate swap was sold in August of 2006, before its scheduled maturity in July 2007 and as of December 31, 2006 the
Company had no cash flow hedges. There was not any material hedge ineffectiveness from this cash flow hedge recognized in the income statement during 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 financial statements. The Company had no fair value hedges at December 31, 2006 and 2005.

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 proceedings will not have a material adverse effect upon the financial position or results of
operations of the Company and Bank.



|(15) | 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:



| | (a) | Cash, Cash Equivalents, and InterestEarning Deposits with Other Banks
| | --- | ----------------------------------------------------------------------

Fair value equals the carrying value of such assets.



| | (b) | Investment Securities
| | --- | ---------------------

The fair value of
investment securities is based on quoted market prices.



| | (c) | 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.



| |  |    |  |            
| |  | -- |  | -----------
| |  | 75 |  | (Continued)



---

AUBURN NATIONAL BANCORPORATION, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

December 31, 2006, 2005, and 2004



| | (d) | Derivatives
| | --- | -----------

Fair value of interest rate
swaps is based on prices quoted by the counterparty. These values represent the estimated amount the Company would receive or pay to terminate the contracts or agreements, taking into account current interest rates and, when appropriate, the
creditworthiness of the counterparties.



| | (e) | Deposits
| | --- | --------

As required by SFAS 107, the fair
value of deposits with no stated maturity, such as noninterestbearing demand deposits, NOW accounts, savings and money market deposit accounts, is equal to the carrying value. Certificates of deposit have been valued using discounted cash
flows. The discount rates used are based on estimated market rates for deposits of similar remaining maturities.



| | (f) | 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.



| | (g) | Longterm Borrowings
| | --- | --------------------

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 estimated fair value of the Companys financial instruments at
December 31, 2006 and 2005 are as follows:



|                                            |  |                |         |                     |         |                |         |   |                     |         |  
|------------------------------------------- |  | -------------- | ------- | ------------------- | ------- | -------------- | ------- | - | ------------------- | ------- | -
|                                            |  | 2006           |         | 2005                |        
|                                            |  | Carryingamount |         | Estimatedfair value |         | Carryingamount |         |   | Estimatedfair value |        
|                                            |  | (in thousands) |        
|Financial assets:                           |  |                |         |                     |         |                |         |   |                     |         |  
|Cash and short-term investments             |  | $              | 17,026  |                     | 17,026  |                | 26,082  |   |                     | 26,082  |  
|Investment securities                       |  |                | 301,937 |                     | 301,939 |                | 274,961 |   |                     | 274,964 |  
|Loans, net of allowance for loan losses (1) |  |                | 281,048 |                     | 278,616 |                | 279,616 |   |                     | 276,046 |  
|                                            |  |                |         |                    
|Financial liabilities:                      |  |                |         |                     |         |                |         |   |                     |         |  
|Deposits                                    |  |                | 469,648 |                     | 447,256 |                | 454,995 |   |                     | 435,625 |  
|Short-term borrowings                       |  |                | 14,401  |                     | 14,401  |                | 1,731   |   |                     | 1,731   |  
|Long-term borrowings                        |  |                | 100,404 |                     | 98,343  |                | 105,422 |   |                     | 102,382 |  
|                                            |  |                |         |                    
|Interest rate contracts:                    |  |                |         |                     |         |                |         |   |                     |         |  
|Swaps                                       |  |                |        |                     |        |                | (8      | ) |                     | (8      | )

---

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



| |  |    |  |            
| |  | -- |  | -----------
| |  | 76 |  | (Continued)



---

AUBURN NATIONAL BANCORPORATION, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

December 31, 2006, 2005, and 2004



|(16) | Common Stock and Capital Requirements
|---- | -------------------------------------

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, 2006, that the Company and Bank meet all capital adequacy requirements to which they are subject.

As of
December 31, 2006, based on its most recent notification, the Bank is categorized as 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.



| |  |    |  |            
| |  | -- |  | -----------
| |  | 77 |  | (Continued)



---

AUBURN NATIONAL BANCORPORATION, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

December 31, 2006, 2005, and 2004



The actual capital amounts and ratios and the aforementioned minimums as of December 31, 2006
and 2005 are as follows (dollars in thousands):



|                                                    |  |        |        |       |                                      |   |        |                                                                        |       |      |   |        |        |       |       |  
|--------------------------------------------------- |  | ------ | ------ | ----- | ------------------------------------ | - | ------ | ---------------------------------------------------------------------- | ----- | ---- | - | ------ | ------ | ----- | ----- | -
|                                                    |  | Actual |        |       | Minimum for capitaladequacy purposes |   |        | Minimum to be well capitalizedunder prompt corrective actionprovisions |      
|                                                    |  | Amount |        | Ratio |                                      |   | Amount |                                                                        | Ratio |      |   | Amount |        | Ratio |      
|                                                    |  |        |        |       | (dollars in thousands)               |   |        |                                                                        |       |      |   |        |       
|Auburn National Bancorporation, Inc.                |  |        |        |       |                                      |   |        |                                                                        |       |      |   |        |        |       |       |  
|As of December 31, 2006                             |  |        |        |       |                                      |   |        |                                                                        |       |      |   |        |        |       |       |  
|Total capital (to risk-weighted assets)             |  | $      | 61,912 |       | 16.68                                | % |        | 29,700                                                                 |       | 8.00 | % |        | N/A    |       | N/A   |  
|Tier I risk-based capital (to risk-weighted assets) |  |        | 57,868 |       | 15.59                                | % |        | 14,850                                                                 |       | 4.00 | % |        | N/A    |       | N/A   |  
|Tier I leverage capital (to average assets)         |  |        | 57,868 |       | 9.22                                 | % |        | 25,102                                                                 |       | 4.00 | % |        | N/A    |       | N/A   |  
|                                                    |  |        |        |       |                                      |  
|As of December 31, 2005                             |  |        |        |       |                                      |   |        |                                                                        |       |      |   |        |        |       |       |  
|Total capital (to risk-weighted assets)             |  | $      | 59,007 |       | 16.99                                | % |        | 27,790                                                                 |       | 8.00 | % |        | N/A    |       | N/A   |  
|Tier I risk-based capital (to risk-weighted assets) |  |        | 55,164 |       | 15.88                                | % |        | 13,895                                                                 |       | 4.00 | % |        | N/A    |       | N/A   |  
|Tier I leverage capital (to average assets)         |  |        | 55,164 |       | 9.11                                 | % |        | 24,220                                                                 |       | 4.00 | % |        | N/A    |       | N/A   |  
|                                                    |  |        |        |       |                                      |  
|AuburnBank                                          |  |        |        |       |                                      |   |        |                                                                        |       |      |   |        |        |       |       |  
|As of December 31, 2006                             |  |        |        |       |                                      |   |        |                                                                        |       |      |   |        |        |       |       |  
|Total capital (to risk-weighted assets)             |  |        | 57,068 |       | 15.55                                | % |        | 29,368                                                                 |       | 8.00 | % |        | 36,710 |       | 10.00 | %
|Tier I risk-based capital (to risk-weighted assets) |  |        | 53,024 |       | 14.44                                | % |        | 14,684                                                                 |       | 4.00 | % |        | 22,026 |       | 6.00  | %
|Tier I leverage capital (to average assets)         |  |        | 53,024 |       | 8.51                                 | % |        | 24,936                                                                 |       | 4.00 | % |        | 31,170 |       | 5.00  | %
|                                                    |  |        |        |       |                                      |  
|As of December 31, 2005                             |  |        |        |       |                                      |   |        |                                                                        |       |      |   |        |        |       |       |  
|Total capital (to risk-weighted assets)             |  |        | 56,846 |       | 16.33                                | % |        | 27,851                                                                 |       | 8.00 | % |        | 34,813 |       | 10.00 | %
|Tier I risk-based capital (to risk-weighted assets) |  |        | 53,003 |       | 15.22                                | % |        | 13,925                                                                 |       | 4.00 | % |        | 20,888 |       | 6.00  | %
|Tier I leverage capital (to average assets)         |  |        | 53,003 |       | 8.78                                 | % |        | 24,251                                                                 |       | 4.00 | % |        | 30,314 |       | 5.00  | %



| |  |    |  |            
| |  | -- |  | -----------
| |  | 78 |  | (Continued)



---

AUBURN NATIONAL BANCORPORATION, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

December 31, 2006, 2005, and 2004

|(17) | Dividends from Subsidiary
|---- | -------------------------

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, 2006, the Bank could have declared additional dividends of approximately $8,183,000 without prior approval of regulatory authorities. As a result of this limitation, approximately $35,562,000 of the
Companys investment in the Bank was restricted from transfer in the form of dividends.



|(18) | Supplemental Information
|---- | ------------------------

Components of other
noninterest income exceeding 1% of revenues for any of the years in the threeyear period ended December 31, 2006, include:



|                                                            |  |      |         |      |           |      |          
|----------------------------------------------------------- |  | ---- | ------- | ---- | --------- | ---- | ---------
|                                                            |  | 2006 |         | 2005 |           | 2004
|Merchant discounts and fees on Master Card and Visa sales   |  | $    | 53,157  |      | 1,902,077 |      | 2,195,156
|Gains on the sale of mortgage loans                         |  |      | 649,155 |      | 669,259   |      | 348,173  
|Change in cash surrender value of bank owned life insurance |  |      | 445,875 |      | 459,000   |      | 503,000  
|Servicing fees                                              |  |      | 375,490 |      | 389,185   |      | 391,115  

Components of other noninterest expense exceeding 1% of revenues for any of the years in the
threeyear period ended December 31, 2006, include:



|                                     |  |      |         |      |           |      |          
|------------------------------------ |  | ---- | ------- | ---- | --------- | ---- | ---------
|                                     |  | 2006 |         | 2005 |           | 2004
|Master Card and Visa processing fees |  | $    |        |      | 1,931,622 |      | 2,194,296
|Professional fees                    |  |      | 476,150 |      | 491,039   |      | 470,646  



| |  |    |  |            
| |  | -- |  | -----------
| |  | 79 |  | (Continued)



---

AUBURN NATIONAL BANCORPORATION, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

December 31, 2006, 2005, and 2004



|(19) | Parent Company Financial Information
|---- | ------------------------------------

The condensed
financial information for Auburn National Bancorporation, Inc. (Parent Company Only) is presented as follows:

Parent Company Only

Condensed Balance Sheets

December 31, 2006 and 2005



|                                                                                                         |  |      |            |   |      |            |  
|-------------------------------------------------------------------------------------------------------- |  | ---- | ---------- | - | ---- | ---------- | -
|                                                                                                         |  | 2006 |            |   | 2005 |           
|Assets                                                                                                   |  |      |            |   |      |            |  
|Cash and due from banks                                                                                  |  | $    | 1,320,922  |   |      | 730,430    |  
|Investment in bank subsidiary                                                                            |  |      | 50,896,427 |   |      | 49,223,154 |  
|Rental property, net                                                                                     |  |      | 3,613,674  |   |      | 1,236,583  |  
|Other assets                                                                                             |  |      | 437,884    |   |      | 429,770    |  
|                                                                                                         |  |      |            |   |      |            |  
|Total assets                                                                                             |  | $    | 56,268,907 |   |      | 51,619,937 |  
|                                                                                                         |  |      |            |   |      |            |  
|Liabilities and Stockholders Equity                                                                     |  |      |            |   |      |            |  
|Accrued expenses and other liabilities                                                                   |  | $    | 633,806    |   |      | 448,459    |  
|Note payable to trust                                                                                    |  |      | 7,217,000  |   |      | 7,217,000  |  
|                                                                                                         |  |      |            |   |      |            |  
|Total liabilities                                                                                        |  |      | 7,850,806  |   |      | 7,665,459  |  
|                                                                                                         |  |      |            |   |      |            |  
|Stockholders equity:                                                                                    |  |      |            |   |      |            |  
|Preferred stock of $0.01 par value; Authorized 200,000 shares; issued shares  none                      |  |      |           |   |      |           |  
|Common stock of $0.01 par value; Authorized 8,500,000 shares; issued 3,957,135 shares                    |  |      | 39,571     |   |      | 39,571     |  
|Additional paid-in capital                                                                               |  |      | 3,748,205  |   |      | 3,734,425  |  
|Retained earnings                                                                                        |  |      | 51,087,166 |   |      | 46,918,896 |  
|Accumulated other comprehensive loss, net of tax                                                         |  |      | (2,335,384 | ) |      | (3,981,772 | )
|Less:                                                                                                    |  |      |            |   |      |            |  
|Treasury stock, at cost  213,348 shares and 162,119 shares for December 31, 2006 and 2005, respectively |  |      | (4,121,457 | ) |      | (2,756,642 | )
|                                                                                                         |  |      |            |   |      |            |  
|Total stockholders equity                                                                               |  |      | 48,418,101 |   |      | 43,954,478 |  
|                                                                                                         |  |      |            |   |      |            |  
|Total liabilities and stockholders equity                                                               |  | $    | 56,268,907 |   |      | 51,619,937 |  
|                                                                                                         |  |      |            |   |      |            |  



| |  |    |  |            
| |  | -- |  | -----------
| |  | 80 |  | (Continued)



---

AUBURN NATIONAL BANCORPORATION, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

December 31, 2006, 2005, and 2004



Parent Company Only

Condensed Statements of Earnings

Years ended December 31, 2006, 2005, and 2004



|                                                                                      |  |      |           |   |      |           |   |      |           |  
|------------------------------------------------------------------------------------- |  | ---- | --------- | - | ---- | --------- | - | ---- | --------- | -
|                                                                                      |  | 2006 |           |   | 2005 |           |   | 2004 |          
|Income:                                                                               |  |      |           |   |      |           |   |      |           |  
|Cash dividends from bank subsidiary                                                   |  | $    | 6,933,865 |   |      | 3,199,000 |   |      | 2,237,000 |  
|Interest on bank deposits                                                             |  |      |          |   |      | 8,810     |   |      | 29,114    |  
|Loss on exchange of investment securities                                             |  |      |          |   |      |          |   |      | (214,818  | )
|Other income                                                                          |  |      | 386,656   |   |      | 380,040   |   |      | 380,869   |  
|                                                                                      |  |      |           |   |      |           |   |      |           |  
|Total income                                                                          |  |      | 7,320,521 |   |      | 3,587,850 |   |      | 2,432,165 |  
|                                                                                      |  |      |           |   |      |           |   |      |           |  
|Expense:                                                                              |  |      |           |   |      |           |   |      |           |  
|Interest on borrowed funds                                                            |  |      | 560,000   |   |      | 428,750   |   |      | 306,193   |  
|Net occupancy expense                                                                 |  |      | 1,000     |   |      | 1,024     |   |      | 2,306     |  
|Salaries and benefits                                                                 |  |      | 5,007     |   |      | 2,185     |   |      | 4,654     |  
|Other                                                                                 |  |      | 430,508   |   |      | 433,556   |   |      | 398,583   |  
|                                                                                      |  |      |           |   |      |           |   |      |           |  
|Total expense                                                                         |  |      | 996,515   |   |      | 865,515   |   |      | 711,736   |  
|                                                                                      |  |      |           |   |      |           |   |      |           |  
|Earnings before income tax benefit and equity in undistributed earnings of subsidiary |  |      | 6,324,006 |   |      | 2,722,335 |   |      | 1,720,429 |  
|Applicable income tax benefit                                                         |  |      | (234,037  | ) |      | (182,375  | ) |      | (197,693  | )
|                                                                                      |  |      |           |   |      |           |   |      |           |  
|Earnings before equity in undistributed earnings of subsidiary                        |  |      | 6,558,043 |   |      | 2,904,710 |   |      | 1,918,122 |  
|Equity in undistributed earnings of bank subsidiary                                   |  |      | 26,885    |   |      | 3,564,853 |   |      | 4,591,654 |  
|                                                                                      |  |      |           |   |      |           |   |      |           |  
|Net earnings                                                                          |  | $    | 6,584,928 |   |      | 6,469,563 |   |      | 6,509,776 |  
|                                                                                      |  |      |           |   |      |           |   |      |           |  



| |  |    |  |            
| |  | -- |  | -----------
| |  | 81 |  | (Continued)



---

AUBURN NATIONAL BANCORPORATION, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

December 31, 2006, 2005, and 2004



Parent Company Only

Condensed Statements of Cash Flows

Years ended December 31, 2006, 2005, and 2004



|                                                                                   |  |      |            |   |      |            |   |      |            |  
|---------------------------------------------------------------------------------- |  | ---- | ---------- | - | ---- | ---------- | - | ---- | ---------- | -
|                                                                                   |  | 2006 |            |   | 2005 |            |   | 2004 |           
|Cash flows from operating activities:                                              |  |      |            |   |      |            |   |      |            |  
|Net earnings                                                                       |  | $    | 6,584,928  |   |      | 6,469,563  |   |      | 6,509,776  |  
|Adjustments to reconcile net earnings to net cash provided by operating activities |  |      |            |   |      |            |   |      |            |  
|Depreciation and amortization                                                      |  |      | 113,802    |   |      | 108,750    |   |      | 109,402    |  
|Loss on exchange of investment securities                                          |  |      |           |   |      |           |   |      | 214,818    |  
|Equity in undistributed earnings of subsidiary                                     |  |      | (26,885    | ) |      | (3,564,853 | ) |      | (4,591,654 | )
|(Increase) decrease in other assets                                                |  |      | (8,114     | ) |      | (203,830   | ) |      | (92,794    | )
|Increase (decrease) in other liabilities                                           |  |      | 185,347    |   |      | 190,559    |   |      | 26,001     |  
|                                                                                   |  |      |            |   |      |            |   |      |            |  
|Net cash provided by operating activities                                          |  |      | 6,849,078  |   |      | 3,000,189  |   |      | 2,175,549  |  
|                                                                                   |  |      |            |   |      |            |   |      |            |  
|Cash flows from investing activities:                                              |  |      |            |   |      |            |   |      |            |  
|Proceeds from sale of investment securities available for sale                     |  |      |           |   |      |           |   |      | 808,614    |  
|Return of investment in Bank                                                       |  |      |           |   |      | (1,000,000 | ) |      |           |  
|Additions to rental property                                                       |  |      | (2,490,893 | ) |      | (15,129    | ) |      | (11,498    | )
|                                                                                   |  |      |            |   |      |            |   |      |            |  
|Net cash (used in) provided by investing activities                                |  |      | (2,490,893 | ) |      | (1,015,129 | ) |      | 797,116    |  
|                                                                                   |  |      |            |   |      |            |   |      |            |  
|Cash flows from financing activities:                                              |  |      |            |   |      |            |   |      |            |  
|Repayments of other borrowed funds                                                 |  |      |           |   |      |           |   |      | (130,432   | )
|Dividends paid                                                                     |  |      | (2,416,658 | ) |      | (2,219,728 | ) |      | (1,933,544 | )
|Purchase of treasury stock                                                         |  |      | (1,377,815 | ) |      | (1,202,139 | ) |      | (972,394   | )
|Sale of treasury stock                                                             |  |      | 26,780     |   |      | 23,197     |   |      | 24,819     |  
|                                                                                   |  |      |            |   |      |            |   |      |            |  
|Net cash used in financing activities                                              |  |      | (3,767,693 | ) |      | (3,398,670 | ) |      | (3,011,551 | )
|                                                                                   |  |      |            |   |      |            |   |      |            |  
|Net increase (decrease) in cash and cash equivalents                               |  |      | 590,492    |   |      | (1,413,610 | ) |      | (38,886    | )
|Cash and cash equivalents at beginning of year                                     |  |      | 730,430    |   |      | 2,144,040  |   |      | 2,182,926  |  
|                                                                                   |  |      |            |   |      |            |   |      |            |  
|Cash and cash equivalents at end of year                                           |  | $    | 1,320,922  |   |      | 730,430    |   |      | 2,144,040  |  
|                                                                                   |  |      |            |   |      |            |   |      |            |  



| |  |    |  |            
| |  | -- |  | -----------
| |  | 82 |  | (Continued)



---

AUBURN NATIONAL BANCORPORATION, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

December 31, 2006, 2005, and 2004



|(20) | Quarterly Financial Data (Unaudited)
|---- | ------------------------------------

The
supplemental quarterly financial data for the years ended December 31, 2006 and 2005 is summarized as follows:



|                                           |  |               |           |              |           |                   |           |                  |          
|------------------------------------------ |  | ------------- | --------- | ------------ | --------- | ----------------- | --------- | ---------------- | ---------
|                                           |  | Quarter ended
|                                           |  | March 31,2006 |           | June 30,2006 |           | September 30,2006 |           | December 31,2006
|Interest and dividend income               |  | $             | 8,372,488 |              | 9,004,356 |                   | 9,192,649 |                  | 9,055,273
|Interest expense                           |  |               | 4,445,600 |              | 4,903,601 |                   | 5,067,501 |                  | 5,228,156
|Net interest income                        |  |               | 3,926,888 |              | 4,100,755 |                   | 4,125,148 |                  | 3,827,117
|Provision for loan losses                  |  |               | 105,000   |              | 105,000   |                   | 85,000    |                  | 35,000   
|Net earnings                               |  |               | 1,644,244 |              | 1,732,990 |                   | 1,660,649 |                  | 1,547,045
|Net earnings per share  basic and diluted |  |               | 0.43      |              | 0.46      |                   | 0.44      |                  | 0.41     
|                                           | 
|                                           |  | Quarter ended
|                                           |  | March 31,2005 |           | June 30,2005 |           | September 30,2005 |           | December 31,2005
|Interest and dividend income               |  | $             | 7,309,259 |              | 7,674,143 |                   | 8,063,343 |                  | 8,267,983
|Interest expense                           |  |               | 3,358,021 |              | 3,697,372 |                   | 4,000,486 |                  | 4,264,885
|Net interest income                        |  |               | 3,951,238 |              | 3,976,771 |                   | 4,062,857 |                  | 4,003,098
|Provision for loan losses                  |  |               | 150,000   |              | 150,000   |                   | 120,000   |                  | 65,000   
|Net earnings                               |  |               | 1,579,461 |              | 1,534,533 |                   | 1,625,534 |                  | 1,730,035
|Net earnings per share  basic and diluted |  |               | 0.41      |              | 0.40      |                   | 0.42      |                  | 0.46     



| |  |    |  | 
| |  | -- |  | 
| |  | 83 |  | 



---

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 30th day of March, 2007.



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               |  | March 30, 2007
|E. L. Spencer, Jr.      |  | Chairman of the Board            |  |               
|                        |  |                                 
|/s/ C. WAYNE ALDERMAN   |  | Director of Financial Operations |  | March 30, 2007
|C. Wayne Alderman       |  |                                  |  |               
|                        |  |                                 
|/s/ ROBERT W. DUMAS     |  | Director                         |  | March 30, 2007
|Robert W. Dumas         |  |                                  |  |               
|                        |  |                                 
|/s/ TERRY W. ANDRUS     |  | Director                         |  | March 30, 2007
|Terry W. Andrus         |  |                                  |  |               
|                        |  |                                 
|/s/ DAVID E. HOUSEL     |  | Director                         |  | March 30, 2007
|David E. Housel         |  |                                  |  |               
|                        |  |                                 
|/s/ WILLIAM F. HAM, JR. |  | Director                         |  | March 30, 2007
|William F. Ham, Jr.     |  |                                  |  |               



84



---

AUBURN NATIONAL BANCORPORATION, INC.

EXHIBIT INDEX



|               |  |                                                                                                                                                                                                           
|-------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  | Description                                                                                                                                                                                               
|3.1            |  | Certificate of Incorporation of Auburn National Bancorporation, Inc. *                                                                                                                                    
|               | 
|3.2            |  | Bylaws of Auburn National Bancorporation, Inc.**                                                                                                                                                          
|               | 
|10.1           |  | Auburn National Bancorporation, Inc. 1994 Long-Term Incentive Plan. ***                                                                                                                                   
|               | 
|10.2           |  | Lease and Equipment Purchase Agreement, dated September 15, 1987. ***                                                                                                                                     
|               | 
|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 C. Wayne Alderman, Director of Financial Operations.                            

---

|* | Incorporated by reference from Registrants Form 10-Q dated June 20, 2002 (File No. 000-26486).
|- | -----------------------------------------------------------------------------------------------

|** | Incorporated by reference from Registrants Annual Report on Form 10-K, dated March 30, 2004 (File No. 000-26486).
|-- | ------------------------------------------------------------------------------------------------------------------

|*** | Incorporated by reference from Registrants Registration Statement on Form SB-2 (File No. 33-86180).
|--- | ----------------------------------------------------------------------------------------------------