##### Table of Contents

As filed with the Securities and Exchange Commission on May 15, 2006



---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---

FORM 10-Q



---

(Mark One)

|x | Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934.
|- | ----------------------------------------------------------------------------------------

For the quarterly period ended     March 31, 2006



| ̈ | Transition report pursuant to Section 13 or 15(d) of the Exchange Act
|- | ---------------------------------------------------------------------

For the transition period  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 ofincorporation or organization) |  | (I.R.S. EmployerIdentification 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)

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 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

Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date.



|                                       |  |                              
|-------------------------------------- |  | -----------------------------
|Class                                  |  | Outstanding at April 30, 2006
|Common Stock, $.01 par value per share |  | 3,784,001 shares             



---



---

##### Table of Contents

AUBURN NATIONAL BANCORPORATION, INC. AND SUBSIDIARY

INDEX



|                                                                                                |  |                                                                                                                                              |  |  
|----------------------------------------------------------------------------------------------- |  | -------------------------------------------------------------------------------------------------------------------------------------------- |  | -
|                                                                                                |  | PAGE                                                                                                                                        
|PART I.  FINANCIAL INFORMATION                                                                  |  |                                                                                                                                             
|                                                                                                | 
|Item 1    Financial Statements                                                                  |  |                                                                                                                                             
|                                                                                                |  |                                                                                                                                             
|                                                                                                |  | Condensed Consolidated Balance Sheets as of March 31, 2006 and December 31, 2005                                                             |  | 3
|                                                                                                |  |                                                                                                                                             
|                                                                                                |  | Condensed Consolidated Statements of Earnings (Unaudited) for the Three Months Ended March 31, 2006 and 2005                                 |  | 4
|                                                                                                |  |                                                                                                                                             
|                                                                                                |  | Condensed Consolidated Statement of Stockholders Equity and Comprehensive Income/loss (Unaudited) for the Three Months Ended March 31, 2006 |  | 5
|                                                                                                |  |                                                                                                                                             
|                                                                                                |  | Condensed Consolidated Statements of Cash Flows (Unaudited) for the Three Months Ended March 31, 2006 and 2005                               |  | 6
|                                                                                                |  |                                                                                                                                             
|                                                                                                |  | Notes to Condensed Consolidated Financial Statements                                                                                         |  | 7
|                                                                                                | 
|Item 2    Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 8                                                                                                                                           
|                                                                                                | 
|Item 3    Quantitative and Qualitative Disclosures About Market Risk                            |  | 17                                                                                                                                          
|                                                                                                | 
|Item 4    Controls and Procedures                                                               |  | 17                                                                                                                                          
|                                                                                                | 
|PART II. OTHER INFORMATION                                                                      |  |                                                                                                                                             
|                                                                                                | 
|Item 1A Risk Factors                                                                            |  | 18                                                                                                                                          
|                                                                                                | 
|Item 2    Unregistered Sales of Equity Securities and Use of Proceeds                           |  | 18                                                                                                                                          
|                                                                                                | 
|Item 6    Exhibits                                                                              |  | 18                                                                                                                                          



2



---

##### Table of Contents

AUBURN NATIONAL BANCORPORATION, INC.

AND SUBSIDIARY

Condensed Consolidated Balance Sheets

March 31, 2006 and December 31, 2005

(Unaudited)



|                                                                                                                                   |  |           |             |   |            |             |  
|---------------------------------------------------------------------------------------------------------------------------------- |  | --------- | ----------- | - | ---------- | ----------- | -
|                                                                                                                                   |  | 3/31/2006 |             |   | 12/31/2005 |            
|Assets                                                                                                                             |  |           |             |   |            |             |  
|Cash and due from banks                                                                                                            |  | $         | 12,411,203  |   |            | 13,704,096  |  
|Federal funds sold                                                                                                                 |  |           | 12,524,845  |   |            | 10,237,409  |  
|                                                                                                                                   |  |           |             |   |            |             |  
|Cash and cash equivalents                                                                                                          |  |           | 24,936,048  |   |            | 23,941,505  |  
|                                                                                                                                   |  |           |             |   |            |             |  
|Interest-earning deposits with other banks                                                                                         |  |           | 1,476,734   |   |            | 2,140,856   |  
|Investment securities held to maturity (fair value of $604,493 and $636,962 at March 31, 2006 and December 31, 2005,
respectively) |  |           | 602,678     |   |            | 633,478     |  
|Investment securities available for sale                                                                                           |  |           | 292,343,883 |   |            | 274,327,424 |  
|Loans held for sale                                                                                                                |  |           | 1,427,646   |   |            | 1,400,269   |  
|                                                                                                                                   |  |          
|Loans                                                                                                                              |  |           | 281,333,681 |   |            | 282,059,247 |  
|Less allowance for loan losses                                                                                                     |  |           | (3,925,480  | ) |            | (3,843,374  | )
|                                                                                                                                   |  |           |             |   |            |             |  
|Loans, net                                                                                                                         |  |           | 277,408,201 |   |            | 278,215,873 |  
|                                                                                                                                   |  |           |             |   |            |             |  
|Premises and equipment, net                                                                                                        |  |           | 2,357,981   |   |            | 2,428,619   |  
|Rental property, net                                                                                                               |  |           | 1,660,171   |   |            | 1,236,583   |  
|Other assets                                                                                                                       |  |           | 25,309,360  |   |            | 23,829,154  |  
|                                                                                                                                   |  |           |             |   |            |             |  
|Total assets                                                                                                                       |  | $         | 627,522,702 |   |            | 608,153,761 |  
|                                                                                                                                   |  |           |             |   |            |             |  
|Liabilities and Stockholders Equity                                                                                               |  |           |             |   |            |             |  
|Deposits:                                                                                                                          |  |           |             |   |            |             |  
|Noninterest-bearing                                                                                                                |  | $         | 72,743,693  |   |            | 70,784,282  |  
|Interest-bearing                                                                                                                   |  |           | 398,605,617 |   |            | 384,211,006 |  
|                                                                                                                                   |  |           |             |   |            |             |  
|Total deposits                                                                                                                     |  |           | 471,349,310 |   |            | 454,995,288 |  
|                                                                                                                                   |  |          
|Securities sold under agreements to repurchase                                                                                     |  |           | 5,322,201   |   |            | 1,731,391   |  
|Other borrowed funds                                                                                                               |  |           | 98,200,693  |   |            | 98,205,256  |  
|Note payable to Trust                                                                                                              |  |           | 7,217,000   |   |            | 7,217,000   |  
|Accrued expenses and other liabilities                                                                                             |  |           | 906,419     |   |            | 2,050,348   |  
|                                                                                                                                   |  |           |             |   |            |             |  
|Total liabilities                                                                                                                  |  |           | 582,995,623 |   |            | 564,199,283 |  
|                                                                                                                                   |  |           |             |   |            |             |  
|Stockholders equity:                                                                                                              |  |           |             |   |            |             |  
|Preferred stock of $.01 par value; authorized 200,000 shares; issued shares  none                                                 |  |           |            |   |            |            |  
|Common stock of $.01 par value; authorized 8,500,000 shares; issued 3,957,135 shares                                               |  |           | 39,571      |   |            | 39,571      |  
|Additional paid-in capital                                                                                                         |  |           | 3,734,425   |   |            | 3,734,425   |  
|Retained earnings                                                                                                                  |  |           | 47,957,614  |   |            | 46,918,896  |  
|Accumulated other comprehensive loss, net                                                                                          |  |           | (4,205,858  | ) |            | (3,981,772  | )
|Less treasury stock at cost, 172,599 and 162,119 shares at March 31, 2006 and December 31, 2005, respectively                      |  |           | (2,998,673  | ) |            | (2,756,642  | )
|                                                                                                                                   |  |           |             |   |            |             |  
|Total stockholders equity                                                                                                         |  |           | 44,527,079  |   |            | 43,954,478  |  
|                                                                                                                                   |  |           |             |   |            |             |  
|Total liabilities and stockholders equity                                                                                         |  | $         | 627,522,702 |   |            | 608,153,761 |  
|                                                                                                                                   |  |           |             |   |            |             |  

See accompanying notes to condensed consolidated financial statements.



3



---

##### Table of Contents

AUBURN NATIONAL BANCORPORATION, INC.

AND SUBSIDIARY

Condensed Consolidated Statements of Earnings

For the Three Months Ended March 31, 2006 and 2005

(Unaudited)



|                                                    |  |                              |           |      |          
|--------------------------------------------------- |  | ---------------------------- | --------- | ---- | ---------
|                                                    |  | Three Months Ended March 31,
|                                                    |  | 2006                         |           | 2005
|Interest and dividend income:                       |  |                              |           |      |          
|Loans, including fees                               |  | $                            | 4,969,063 |      | 4,142,637
|Investment securities:                              |  |                              |           |      |          
|Taxable                                             |  |                              | 2,477,069 |      | 2,403,189
|Tax-exempt                                          |  |                              | 516,043   |      | 437,104  
|Federal funds sold                                  |  |                              | 128,044   |      | 51,550   
|Interest-earning deposits with other banks          |  |                              | 6,832     |      | 4,815    
|                                                    |  |                              |           |      |          
|Total interest and dividend income                  |  |                              | 8,097,051 |      | 7,039,295
|                                                    |  |                              |           |      |          
|Interest expense:                                   |  |                              |           |      |          
|Deposits                                            |  |                              | 3,283,961 |      | 2,179,068
|Securities sold under agreements to repurchase      |  |                              | 35,590    |      | 15,666   
|Other borrowings                                    |  |                              | 1,126,049 |      | 1,163,287
|                                                    |  |                              |           |      |          
|Total interest expense                              |  |                              | 4,445,600 |      | 3,358,021
|                                                    |  |                              |           |      |          
|Net interest income                                 |  |                              | 3,651,451 |      | 3,681,274
|Provision for loan losses                           |  |                              | 105,000   |      | 150,000  
|                                                    |  |                              |           |      |          
|Net interest income after provision for loan losses |  |                              | 3,546,451 |      | 3,531,274
|                                                    |  |                              |           |      |          
|Noninterest income:                                 |  |                              |           |      |          
|Service charges on deposit accounts                 |  |                              | 342,546   |      | 358,035  
|Investment securities gains, net                    |  |                              | 31,794    |      | 13,180   
|Other                                               |  |                              | 802,075   |      | 1,366,336
|                                                    |  |                              |           |      |          
|Total noninterest income                            |  |                              | 1,176,415 |      | 1,737,551
|                                                    |  |                              |           |      |          
|Noninterest expense:                                |  |                              |           |      |          
|Salaries and benefits                               |  |                              | 1,441,331 |      | 1,415,706
|Net occupancy expense                               |  |                              | 267,567   |      | 282,146  
|Other                                               |  |                              | 836,837   |      | 1,512,095
|                                                    |  |                              |           |      |          
|Total noninterest expense                           |  |                              | 2,545,735 |      | 3,209,947
|                                                    |  |                              |           |      |          
|Earnings before income taxes                        |  |                              | 2,177,131 |      | 2,058,878
|Income tax expense                                  |  |                              | 532,887   |      | 479,417  
|                                                    |  |                              |           |      |          
|Net earnings                                        |  | $                            | 1,644,244 |      | 1,579,461
|                                                    |  |                              |           |      |          
|Basic and diluted earnings per share:               |  | $                            | 0.43      |      | 0.41     
|                                                    |  |                              |           |      |          
|Weighted-average shares outstanding, basic          |  |                              | 3,786,250 |      | 3,845,715
|                                                    |  |                              |           |      |          
|Weighted-average shares outstanding, diluted        |  |                              | 3,786,741 |      | 3,846,653
|                                                    |  |                              |           |      |          

See accompanying notes to condensed consolidated financial statements.



4



---

##### Table of Contents

AUBURN NATIONAL BANCORPORATION, INC.

AND SUBSIDIARY

Condensed Consolidated Statement of Stockholders Equity and Comprehensive Income/(Loss)

For the Three Months Ended March 31, 2006

(Unaudited)



|                                                                                                                          |  |                            |           |        |              |           |                          |   |                  |  |           |                                   |            |   |               |            |   |       |            |   |  |            |  
|------------------------------------------------------------------------------------------------------------------------- |  | -------------------------- | --------- | ------ | ------------ | --------- | ------------------------ | - | ---------------- |  | --------- | --------------------------------- | ---------- | - | ------------- | ---------- | - | ----- | ---------- | - |  | ---------- | -
|                                                                                                                          |  | Comprehensiveincome/(loss) |           |        | Common stock |           | Additionalpaid-incapital |   | Retainedearnings |  |           | AccumulatedOthercomprehensiveloss |            |   | Treasurystock |            |   | Total |           
|                                                                                                                          |  | Shares                     |           | Amount |              |           |                          |   |                 
|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                                                                                                              |  | $                          | 1,644,244 |        |              |          |                          |   |                 |  |          |                                   | 1,644,244  |   |               |           |   |       |           |   |  | 1,644,244  |  
|Other comprehensive loss due to change in unrealized loss on investment securities available for sale and derivative, net |  |                            | (224,086  | )      |              |          |                          |   |                 |  |          |                                   |           |   |               | (224,086   | ) |       |           |   |  | (224,086   | )
|                                                                                                                          |  |                            |           |        |              |           |                          |   |                  |  |           |                                   |            |   |               |            |   |       |            |   |  |            |  
|Total comprehensive income                                                                                                |  | $                          | 1,420,158 |        |              |           |                          |   |                  |  |           |                                   |            |   |               |            |   |       |            |   |  |            |  
|                                                                                                                          |  |                            |           |        |              |           |                          |   |                  |  |           |                                   |            |   |               |            |   |       |            |   |  |            |  
|Cash dividends paid ($0.16 per share)                                                                                     |  |                            |           |        |              |          |                          |   |                 |  |          |                                   | (605,526   | ) |               |           |   |       |           |   |  | (605,526   | )
|Purchase of treasury stock (10,480 shares)                                                                                |  |                            |           |        |              |          |                          |   |                 |  |          |                                   |           |   |               |           |   |       | (242,031   | ) |  | (242,031   | )
|                                                                                                                          |  |                            |           |        |              |           |                          |   |                  |  |           |                                   |            |   |               |            |   |       |            |   |  |            |  
|Balances at March 31, 2006                                                                                                |  |                            |           |        |              | 3,957,135 |                          | $ | 39,571           |  | 3,734,425 |                                   | 47,957,614 |   |               | (4,205,858 | ) |       | (2,998,673 | ) |  | 44,527,079 |  
|                                                                                                                          |  |                            |           |        |              |           |                          |   |                  |  |           |                                   |            |   |               |            |   |       |            |   |  |            |  

See accompanying notes to condensed consolidated financial statements.



5



---

##### Table of Contents

AUBURN NATIONAL BANCORPORATION, INC.

AND SUBSIDIARY

Condensed Consolidated Statements of Cash Flows

For the Three Months Ended March 31, 2006 and 2005

(Unaudited)



|                                                                                    |  |      |             |   |      |             |  
|----------------------------------------------------------------------------------- |  | ---- | ----------- | - | ---- | ----------- | -
|                                                                                    |  | 2006 |             |   | 2005 |            
|Cash flows from operating activities:                                               |  |      |             |   |      |             |  
|Net earnings                                                                        |  | $    | 1,644,244   |   |      | 1,579,461   |  
|Adjustments to reconcile net earnings to net cash provided by operating activities: |  |      |             |   |      |             |  
|Depreciation and amortization                                                       |  |      | 87,225      |   |      | 116,864     |  
|Net amortization of premiums/discounts on investment securities                     |  |      | 197,576     |   |      | 243,290     |  
|Provision for loan losses                                                           |  |      | 105,000     |   |      | 150,000     |  
|Loss on disposal of premises and equipment                                          |  |      | 158         |   |      |            |  
|Investment securities gains                                                         |  |      | (31,794     | ) |      | (13,180     | )
|Net increase in loans held for sale                                                 |  |      | (27,377     | ) |      | (1,824,424  | )
|Increase in interest receivable                                                     |  |      | (236,545    | ) |      | (191,603    | )
|Increase in other assets                                                            |  |      | (1,074,102  | ) |      | (802,671    | )
|(Decrease)/increase in interest payable                                             |  |      | (125,137    | ) |      | 99,086      |  
|Decrease in accrued expenses and other liabilities                                  |  |      | (1,001,192  | ) |      | (104,122    | )
|                                                                                    |  |      |             |   |      |             |  
|Net cash used by operating activities                                               |  |      | (461,944    | ) |      | (747,299    | )
|                                                                                    |  |      |             |   |      |             |  
|Cash flows from investing activities:                                               |  |      |             |   |      |             |  
|Proceeds from sales of investment securities available for sale                     |  |      | 3,769,225   |   |      | 20,997,743  |  
|Proceeds from maturities/calls/paydowns of investment securities held to maturity   |  |      | 30,787      |   |      | 30,663      |  
|Proceeds from maturities/calls/paydowns of investment securities available for sale |  |      | 6,745,134   |   |      | 11,263,385  |  
|Purchases of investment securities available for sale                               |  |      | (29,094,064 | ) |      | (36,850,004 | )
|Net decrease/(increase) in loans                                                    |  |      | 702,672     |   |      | (8,321,345  | )
|Purchases of premises and equipment                                                 |  |      | (6,825      | ) |      | (37,462     | )
|Proceeds from the sale of other real estate                                         |  |      |            |   |      | 20,072      |  
|Proceeds from the sale of premises and equipment                                    |  |      | 4,494       |   |      |            |  
|Purchase of rental property                                                         |  |      | (451,770    | ) |      |            |  
|Net decrease/(increase) in interest-earning deposits with other banks               |  |      | 664,122     |   |      | (900,555    | )
|                                                                                    |  |      |             |   |      |             |  
|Net cash used in investing activities                                               |  |      | (17,636,225 | ) |      | (13,797,503 | )
|                                                                                    |  |      |             |   |      |             |  
|Cash flows from financing activities:                                               |  |      |             |   |      |             |  
|Net increase in noninterest-bearing deposits                                        |  |      | 1,959,411   |   |      | 1,235,221   |  
|Net increase in interest-bearing deposits                                           |  |      | 14,394,611  |   |      | 13,259,873  |  
|Net increase/(decrease) in securities sold under agreements to repurchase           |  |      | 3,590,810   |   |      | (4,963,367  | )
|Repayments of other borrowed funds                                                  |  |      | (4,563      | ) |      | (4,562      | )
|Sale of treasury stock                                                              |  |      |            |   |      | 2,270       |  
|Purchase of treasury stock                                                          |  |      | (242,031    | ) |      | (92,061     | )
|Dividends paid                                                                      |  |      | (605,526    | ) |      | (557,367    | )
|                                                                                    |  |      |             |   |      |             |  
|Net cash provided by financing activities                                           |  |      | 19,092,712  |   |      | 8,880,007   |  
|                                                                                    |  |      |             |   |      |             |  
|Net increase/(decrease) in cash and cash equivalents                                |  |      | 994,543     |   |      | (5,664,795  | )
|Cash and cash equivalents at beginning of period                                    |  |      | 23,941,505  |   |      | 26,431,412  |  
|                                                                                    |  |      |             |   |      |             |  
|Cash and cash equivalents at end of period                                          |  | $    | 24,936,048  |   |      | 20,766,617  |  
|                                                                                    |  |      |             |   |      |             |  
|Supplemental information on cash payments:                                          |  |      |             |   |      |             |  
|Interest paid                                                                       |  | $    | 4,219,753   |   |      | 3,258,935   |  
|                                                                                    |  |      |             |   |      |             |  
|Income taxes paid                                                                   |  | $    | 2,050,000   |   |      | 1,000,000   |  
|                                                                                    |  |      |             |   |      |             |  
|Supplemental information on noncash transactions:                                   |  |      |             |   |      |             |  
|Real estate acquired through foreclosure                                            |  | $    | 60,000      |   |      | 20,072      |  
|                                                                                    |  |      |             |   |      |             |  

See accompanying notes to condensed consolidated financial statements.



6



---

##### Table of Contents

AUBURN NATIONAL BANCORPORATION, INC. AND SUBSIDIARY

Notes to the Condensed Consolidated Financial Statements

March 31, 2006

Note 1 -
General

The condensed consolidated financial statements in this report have been prepared in accordance with accounting principles
generally accepted in the United States and have not been audited. Accordingly, these financial statements do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In
the opinion of management, all adjustments necessary to present fairly the financial position and the results of operations for the interim periods have been made. All such adjustments are of a normal recurring nature. The results of operations are
not necessarily indicative of the results of operations that Auburn National Bancorporation, Inc. (the Company) may achieve for future interim periods or the entire year. For further information, refer to the consolidated financial
statements and footnotes included in the Companys annual report on Form 10-K for the year ended December 31, 2005.

Note 2 - Comprehensive
Income

The primary component of the differences between net income and comprehensive income for the Company is unrealized gains/losses
on available for sale securities and derivatives. Total comprehensive income for the three months ended March 31, 2006 was $1,420,000 compared to comprehensive loss of $814,000 for the three months ended March 31, 2005.

Note 3 - Pending and New Accounting Pronouncements

In March 2004, the Financial Accounting Standards Boards (FASB) Emerging Issues Task Force reached a consensus on EITF Issue No. 03-1, The Meaning of Other-Than-Temporary Impairment and Its Application to
Certain Investments. EITF 03-1 provides guidance for determining when an investment is considered impaired, whether impairment is other-than-temporary, and measurement of an impairment loss. An investment is considered impaired if the fair
value of the investment is less than its cost. Generally, an impairment is considered other-than-temporary unless: (i) the investor has the ability and intent to hold an investment for a reasonable period of time sufficient for an anticipated
recovery of fair value up to (or beyond) the cost of the investment; and (ii) evidence indicating that the cost of the investment is recoverable within a reasonable period of time outweighs evidence to the contrary. If impairment is determined
to be other-than-temporary, then an impairment loss should be recognized equal to the difference between the investments cost and its fair value. Certain disclosure requirements of EITF 03-1 were adopted in 2003 and the Company began
presenting the new disclosure requirements in its consolidated financial statements for the year ended December 31, 2003. The recognition and measurement provisions were initially effective for other-than-temporary impairment evaluations in
reporting periods beginning after June 15, 2004. However, in September 2004, the effective date of these provisions was delayed until the finalization of a FASB Staff Position (FSP) to provide additional implementation
guidance. On November 3, 2005, the FASB issued FASB Staff Position (FSP) FAS 115-1 and FAS 124-1. The Meaning of Other-Than-Temporary Impairment and Its Application to Certain Investments. The FSP addresses determining
when an investment is considered impaired and whether the impairment is other than temporary, and measuring an impairment loss. The FSP also addresses the accounting after an entry recognizes an other-than-temporary impairment, and requires certain
disclosures about unrealized losses that the entry did not recognize as other-than-temporary impairments. The FSP is effective for reporting periods beginning after December 15, 2005. The adoption of this FSP did not have a material impact on
the consolidated balance sheets or statements of earnings for the Company.

In December 2004, the FASB issued SFAS No. 123
(revised 2004), Share-Based Payment (SFAS 123R), which revised SFAS No. 123, Accounting for Stock-Based Compensation. This statement supercedes APB Opinion No. 25, Accounting for Stock Issued to
Employees. The revised statement 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 operations. The Company adopted SFAS No. 123(R) on January 1, 2006. The impact of its adoption did not have a material impact on the
consolidated balance sheets or statements of earnings for the Company as all of the options outstanding were fully vested.

In February
2006, the FASB issued SFAS No. 155, Accounting for Certain Hybrid Financial Instruments  an amendment of FASB Statements No 133 and 140. This statement amends SFAS No. 133, Accounting for Derivatives



7



---

##### Table of Contents

and Hedging Activities and SFAS No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of
Liabilities, and allows the entity to re-measure at fair value a hybrid financial instrument that contains an embedded derivative that otherwise would require bifurcation from the host, if the holder irrevocably elects to account for the whole
instrument on a fair value basis. Subsequent changes in the fair value of the instrument would be recognized in earnings. SFAS No. 155 is effective for all financial instruments acquired or issued after the beginning of an entitys
first fiscal year that begins after September 15, 2006. The Company does not expect the adoption of SFAS No. 155 to have a material impact on the consolidated balance sheets or statements of earnings of the Company.

In March 2006, the FASB issued SFAS No. 156, Accounting for Servicing of Financial Assets  an amendment of FASB Statement
No. 140. SFAS No. 156 amends SFAS No. 140, with respect to the accounting for separately recognized servicing assets and liabilities. The statement 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 No. 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 No. 156 to have a material impact on the consolidated balance sheets or statements of earnings of the Company.

ITEM 2. 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 results of operations and financial condition of the Company and its wholly-owned subsidiary, AuburnBank (the Bank). This
discussion is intended to supplement and highlight information contained in the accompanying unaudited consolidated financial statements for the three months ended March 31, 2006 and 2005.

Certain of the statements made herein under the caption Managements Discussion and Analysis of Financial Condition and Results of
Operations, 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 and business conditions;
| | - |  | ----------------------------------------



| |  |  | 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;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | credit risks;
| | - |  | -------------



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



| |  |  | the risks of mergers and acquisitions, including, without limitation, the related costs and time of integrating operations as part of these transactions and the failure to achieve
expected gains, 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;
| | - |  | ----------------------------------------------------



8



---

##### Table of Contents

| |  |  | 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 information described in any of our subsequent reports that we make with the SEC under the Exchange Act.
| | - |  | --------------------------------------------------------------------------------------------------------------------------

All written or oral forward-looking statements that are made by or 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.

Business

Auburn National Bancorporation, Inc. (the
Company) is a one-bank holding company established in 1984, and incorporated under the laws of the State of Delaware. AuburnBank (the Bank), the Companys principal subsidiary, is an Alabama state-chartered bank that is
a member of the Federal Reserve System and has operated continuously since 1907. Both the Company and the Bank are headquartered in Auburn, Alabama. The Bank conducts its business in East Alabama, including Lee County and surrounding areas. The Bank
operates full-service branches in Opelika, Hurtsboro and Notasulga, Alabama. In-store branches are located in the Auburn Kroger store, as well as Wal-Mart SuperCenter stores in Auburn, Opelika and Phenix City, Alabama. Mortgage loan offices are
located in Phenix City, Valley and Gulf Shores, Alabama. A new in-store branch is planned to open in 2007 at the Kroger supermarket to be located in the Tiger Town shopping center in Opelika, Alabama.

Summary

Net income of $1,644,000 for the quarter
ended March 31, 2006 represented an increase of $65,000 (4.1%) from the Companys net income of $1,579,000 for the same period of 2005. Basic and diluted net earnings per share increased $0.02 (4.9%) to $0.43 during the first
quarter of 2006 from $0.41 for the first quarter of 2005. The increase in the Companys net income during the three month period ended March 31, 2006 compared to the same period of 2005, was primarily due to a decrease in noninterest
expense and provision for loan losses. This is offset by a decrease in noninterest income. The net yield on total interest-earning assets decreased to 2.78% for the three months ended March 31, 2006 from 2.84% for the three months ended
March 31, 2005. The decrease in the net yield on interest-earning assets is due to larger increase in the cost of funds compared to the increase on the yield on interest-earning assets. See the CONSOLIDATED
AVERAGE BALANCES, INTEREST INCOME/EXPENSE AND YIELDS/RATES table.

Total assets of $627,523,000 at March 31, 2006 represented an increase of $19,369,000 (3.2%) over total assets of $608,154,000, at
December 31, 2005. This increase in total assets resulted primarily from an increase of $18,017,000 in investment securities available for sale. The primary sources for these investment securities available for sale were an increase in total
deposits of $16,354,000 and an increase in securities sold under agreements to repurchase of $3,591,000 during the first three months of 2006.

Critical
Accounting Policies

The accounting and financial policies of the Company conform to accounting principles generally accepted in the
United States and to general practices within the banking industry. The allowance for loan losses is an accounting policy applied by the Company which is deemed critical. Critical accounting policies are defined as policies which 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. These estimates and judgments involve significant uncertainties, and are
susceptible to change. If different conditions exist or occur, and depending upon the magnitude of the changes, then our actual financial condition and financial results could differ significantly. See ALLOWANCE
FOR LOAN LOSSES AND RISK RLEMENTS.

For a
more detailed discussion on these critical accounting policies, see CRITICAL ACCOUNTING POLICIES on page 22 of the Companys Annual Report on Form 10-K for the year ended
December 31, 2005.



9



---

##### Table of Contents

Financial Condition

Investment Securities and Federal Funds Sold

Investment securities held to maturity were $603,000
and $633,000 at March 31, 2006 and December 31, 2005, respectively. This decrease of $30,000 (4.7%) was primarily the result of scheduled paydowns and calls of principal amounts. These funds were reinvested in investment securities
available for sale.

Investment securities available for sale increased $18,017,000 (6.6%) to $292,344,000 at March 31, 2006 from
$274,327,000 at December 31, 2005. This increase is a result of purchases of $17,965,000 in U.S. agency securities, $4,315,000 in mortgage backed securities, $1,941,000 in state and political subdivision securities, and $4,873,000 in
collateralized mortgage obligations. This is offset by $6,745,000 in scheduled paydowns, maturities and issuer calls of principal amounts. In addition, $3,769,000 in collateralized mortgage obligations were sold in the first three months of 2006.

Federal funds sold increased to $12,525,000 at March 31, 2006 from $10,237,000 at December 31, 2005. This reflects normal
activity in the Banks funds management efforts.

Loans

Total loans of $281,334,000 at March 31, 2006 reflected a decrease of $725,000 (0.3%) compared to the total loans of $282,059,000, at
December 31, 2005. This decrease is primarily due to a decrease in commercial, financial and agricultural loans. This was somewhat offset by growth in commercial real estate mortgage loans during the three months ended March 31, 2006.
Three loan categories represented the majority of the loan portfolio with commercial real estate mortgage loans consisting of 54.42%, residential real estate mortgage loans consisting of 21.09% and commercial, financial and agricultural loans
consisting of 16.71%, of the Banks total loans at March 31, 2006. The net yield on loans was 7.17% for the three months ended March 31, 2006 compared to 6.36% for the three months ended March 31, 2005 primarily due to an
increase in interest rates. See the CONSOLIDATED AVERAGE BALANCES, INTEREST INCOME/EXPENSE AND
YIELDS/RATES table.

Allowance for Loan Losses and Risk Elements

The allowance for loan losses reflects managements assessment and estimates of the risks associated with extending credit and its evaluation of the
quality of the loan portfolio. Management reviews the components of the loan portfolio in order to estimate the appropriate provision required to maintain the allowance at a level believed adequate in relation to losses inherent in the loan
portfolio. In assessing 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, amounts, and values of nonperforming assets (including loans), underlying collateral values securing loans, current and anticipated economic conditions, and other factors, including developments anticipated by management
with respect to various credits which management believes affects the allowance for loan losses.

The Companys policy generally is to
place a loan on nonaccrual status when it is contractually past due 90 days or more in payment of principal or interest. A loan may be placed on nonaccrual status at an earlier date when concerns exist as to the ultimate collectability 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, but are well secured and in the
process of collection, are generally not placed on nonaccrual status.



10



---

##### Table of Contents

The table below summarizes the changes in the allowance for loan losses for the three months ended
March 31, 2006 and 2005 and the year ended December 31, 2005.



|                                           |  |                                |       |                                |   |       |                            |  |   |      
|------------------------------------------ |  | ------------------------------ | ----- | ------------------------------ | - | ----- | -------------------------- |  | - | -----
|                                           |  | Three monthsendedMarch 31,2006 |       | Three monthsendedMarch 31,2005 |   |       | Year endedDecember 31,2005
|                                           |  | (In thousands)                
|Balance at beginning of period, January 1, |  | $                              | 3,843 |                                | $ | 3,456 |                            |  | $ | 3,456
|                                           |  |                                |      
|Charge-offs                                |  |                                | 33    |                                |   | 77    |                            |  |   | 356  
|Recoveries                                 |  |                                | 10    |                                |   | 196   |                            |  |   | 258  
|                                           |  |                                |       |                                |   |       |                            |  |   |      
|Net charge-offs                            |  |                                | 23    |                                |   | (119  | )                          |  |   | 98   
|                                           |  |                                |      
|Provision for loan losses                  |  |                                | 105   |                                |   | 150   |                            |  |   | 485  
|                                           |  |                                |       |                                |   |       |                            |  |   |      
|Ending balance                             |  | $                              | 3,925 |                                | $ | 3,725 |                            |  | $ | 3,843
|                                           |  |                                |       |                                |   |       |                            |  |   |      

The allowance for loan losses was $3,925,000 at March 31, 2006 compared to $3,843,000 at
December 31, 2005. Management believes that the current level of allowance for loan losses (1.40% of total outstanding loans at March 31, 2006) is adequate to absorb anticipated losses identified in the portfolio at March 31, 2006. No
assurance can be given, however, that adverse economic circumstances 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 provision to the allowance for loan losses.

During the first three months of 2006, the Bank made $105,000
in provisions to the allowance for loan losses based on managements assessment of the credit quality of the loan portfolio. For the three months ended March 31, 2006, the Bank had charge-offs of $33,000 and recoveries of $10,000.

Nonperforming assets, comprised of nonaccrual loans, other nonperforming assets, and accruing loans 90 days or more past due, were
$251,000 at March 31, 2006, an increase of 132.4% from the $108,000 of non-performing assets at December 31, 2005. This increase is mainly due to $60,000 in other real estate owned obtained in the first quarter of 2006 and an increase in
accruing loans 90 days or more past due. If nonaccrual loans had performed in accordance with their original contractual terms, interest income would have increased by approximately $1,000 for the three months ended March 31, 2006.

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



|                                                                                                   |  |                |         |   |                  |         |  
|-------------------------------------------------------------------------------------------------- |  | -------------- | ------- | - | ---------------- | ------- | -
|                                                                                                   |  | March 31,2006  |         |   | December 31,2005 |        
|                                                                                                   |  | (In thousands) |        
|Nonaccrual loans                                                                                   |  | $              | 21      |   |                  | 108     |  
|Other nonperforming assets (primarily other real estate owned)                                     |  |                | 60      |   |                  |        |  
|Accruing loans 90 days or more past due                                                            |  |                | 170     |   |                  |        |  
|                                                                                                   |  |                |         |   |                  |         |  
|Total nonperforming assets                                                                         |  | $              | 251     |   |                  | 108     |  
|                                                                                                   |  |                |         |   |                  |         |  
|Ratio of allowance for loan losses as a percent of total loans outstanding                         |  |                | 1.40    | % |                  | 1.36    | %
|Ratio of allowance for loan losses as a percent of nonaccrual loans and other nonperforming assets |  |                | 4845.67 | % |                  | 3558.33 | %

Potential problem loans consist of those loans where management has serious doubt as to the
borrowers ability to comply with the contractual loan repayment terms. At March 31, 2006, 60 loans totaling $5,376,000, or 1.9% of total loans outstanding, net of unearned income, were considered potential problem loans compared to 65
loans totaling



11



---

##### Table of Contents

$5,365,000, or 1.9% of total loans outstanding, net of unearned income, at December 31, 2005. At March 31, 2006 and December 31, 2005, the
Company had no impaired loans.

Deposits

Total deposits increased $16,354,000 (3.6%) to $471,349,000 at March 31, 2006, compared to $454,995,000 at December 31, 2005. Noninterest-bearing deposits increased $1,960,000 (2.8%) during the
first three months of 2006, while total interest-bearing deposits increased $14,395,000 (3.7%) to $398,606,000 at March 31, 2006 from $384,211,000 at December 31, 2005. The increase in noninterest-bearing deposits is due primarily to
an increase in regular demand deposit accounts. During the first three months of 2006, the Bank primarily experienced increases in money market accounts of $7,790,000 (6.8%) and NOW accounts of $3,847,000 (5.6%). The Company considers the
shifts in the deposit mix to be within the normal course of business and in line with the Banks funding strategy. The average rate paid on interest-bearing deposits was 3.43% for the three months ended March 31, 2006 compared to 2.39% for
the same period of 2005 due to an increase in interest rates. See the CONSOLIDATED AVERAGE BALANCES, INTEREST INCOME/EXPENSE AND
YIELDS/RATES table.

Capital Resources and Liquidity

The Companys consolidated stockholders equity was $44,527,000 at March 31, 2006, compared to $43,954,000 at December 31, 2005. This
represents an increase of $573,000 (1.3%) during the first three months of 2006 primarily due to net earnings. Net earnings for the first three months of 2006 were $1,644,000 compared to $1,579,000 for the same period of 2005. In addition, the
Companys accumulated other comprehensive loss was $4,206,000 at March 31, 2006 compared to an accumulated other comprehensive loss of $3,982,000 at December 31, 2005. The increase in the accumulated other comprehensive loss is due to
a decrease in the fair value of investment securities available for sale. During the first three months of 2006, cash dividends of $606,000 or $0.16 per share, were declared on Common Stock.

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



|                                      |  |                |   |  |                   |  
|------------------------------------- |  | -------------- | - |  | ----------------- | -
|                                      |  | March 31, 2006 |   |  | December 31, 2005 |  
|Return on average assets  annualized |  | 1.08           | % |  | 1.08              | %
|Return on average equity  annualized |  | 15.68          | % |  | 14.26             | %

The Companys Tier 1 leverage ratio was 9.21%, Tier 1 risk-based capital ratio was 15.26% and
Total risk-based capital ratio was 16.33% at March 31, 2006. These ratios exceed the minimum regulatory capital percentages of 4.0% for Tier 1 leverage ratio, 4.0% for Tier 1 risk-based capital ratio and 8.0% for Total risk-based capital ratio.
Based on current regulatory standards, the Company believes it is well capitalized.

The primary source of liquidity during the
first three months of 2006 was deposit growth. The Company used these funds primarily to fund loan growth. Under the advance program with Federal Home Loan Bank of Atlanta (FHLB-Atlanta), the Bank had outstanding advances totaling
approximately $98,201,000 at March 31, 2006, under total FHLB-Atlanta facilities of 30% of the Banks total assets or $187,562,000 as of March 31, 2006.

Net cash used by operating activities of $462,000 for the three months ended March 31, 2006 consisted primarily of a decrease in accrued expenses offset by net earnings. Net cash used in investing activities of
$17,636,000 principally resulted from investment securities purchases of $29,094,000. This is offset by proceeds from maturities, calls and paydowns of investment securities available for sale and held to maturity of $6,776,000 and proceeds from
sales of investment securities available for sale of $3,769,000 and a decrease in loans of $703,000. The $19,093,000 in net cash provided by financing activities resulted primarily from an increase of $14,395,000 in interest-bearing deposits and an
increase of $1,959,000 in non-interest bearing deposits. In addition, securities sold under agreements to repurchase increased by $3,591,000 and the Company paid cash dividends of $606,000.

Note Payable to Trust

The Company
wholly owns a Delaware statutory trust, Auburn National Bancorporation Capital Trust I. This unconsolidated subsidiary issued approximately $7 million in trust preferred securities, guaranteed by the Company on a subordinated basis. The Company
obtained these proceeds through a note payable to the trust (junior subordinated debentures). As of March 31, 2006, $7,217,000 of the note payable to trust was classified as Tier 1 Capital for regulatory purposes. For regulatory purposes, the
trust preferred securities represent a minority investment in a consolidated subsidiary, which is currently included in Tier 1 Capital so long as it does not exceed 25% of total Tier 1 capital.



12



---

##### Table of Contents

According to FASB Interpretation No.46 (FIN 46) and Revised Amendment to FIN 46 (FIN 46R), however, the trust subsidiary must be
deconsolidated for accounting purposes. As a result of this accounting pronouncement, the Federal Reserve Board on March 1, 2005 announced changes to its capital adequacy rules, including the capital treatment of trust preferred securities. The
Federal Reserves new rules, which took effect in early April 2005, permit the Company to continue 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 notes. During the last five years preceding maturity, the amount included as capital will decline 20% per year. We believe that the Federal Reserves final rule with respect to the capital treatment of trust preferred
securities has not adversely affect our regulatory capital and that the Company and the Banks capital ratios will remain at an adequate level to allow the Company and the Bank to continue to be well capitalized under applicable
banking regulations.

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
with contract amounts that represent credit risk as of March 31, 2006 are as follows:



|                             |  |   |           
|---------------------------- |  | - | ----------
|Commitments to extend credit |  | $ | 56,616,000
|Standby letters of credit    |  |   | 5,190,000 

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. Most 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.

Interest Rate Sensitivity Management

At March 31, 2006, interest sensitive assets that reprice or mature within the next 12 months were $239,913,000 compared to interest sensitive liabilities that reprice or mature within the same time frame totaling $289,974,000. The
cumulative GAP position (the difference between interest sensitive assets and interest sensitive liabilities) of a negative $50,061,000 resulted in a GAP ratio (calculated as interest sensitive assets divided by interest sensitive liabilities) of
83%. This compares to a twelve month cumulative GAP position at December 31, 2005, of a negative $32,496,000 and a GAP ratio of 0.88%. A negative GAP position indicates that the Company has more interest-bearing liabilities than
interest-earning assets that reprice within the GAP period, and that net interest income may be adversely affected in a rising rate environment as rates earned on interest-earning assets rise more slowly than rates paid on interest-bearing
liabilities. A positive GAP position indicates that the Company has more interest-earning assets than interest-bearing liabilities that reprice within the GAP period. The Banks Asset/Liability Management Committee (ALCO) is charged
with the responsibility of managing, to the degree prudently possible, the Companys exposure to interest rate risk, while attempting to provide earnings enhancement opportunities. The Banks ALCO Committee realizes that GAP is
limited in scope since it does not capture all the options or repricing opportunities in the balance sheet. Therefore, the ALCO Committee places its emphasis on Income at Risk and Economic Value of Equity measurements. Based on ALCOs
alternative interest rate scenarios used by the Company in modeling for asset/liability planning purposes, the GAP position at March 31, 2006 and various assumptions and estimates, the Companys asset/liability model predicts that the
changes in the Companys net interest income would be less than 10.0% when rates are gradually increased or decreased 200 basis points over 12 months. Economic Value of Equity would not change more than the target 25% if rates were shocked up



13



---

##### Table of Contents

and down 2%. Such estimates and predictions are forecasts which may or may not be realized. See ITEM 3. QUANTITATIVE
AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

Results
of Operations

Net Income

Net income increased $65,000 (4.1%) to $1,644,000 for the three month period ended March 31, 2006, compared to $1,579,000 for the same period of 2005. Basic and diluted net earnings per share were $0.43 and $0.41 for the first
quarters of 2006 and 2005, respectively. During the three month period ended March 31, 2006 compared to the same period of 2005, the decrease was primarily due to a decrease in noninterest expense and provision for loan losses. This is offset
by a decrease in noninterest income.

Net Interest Income

Net interest income was $3,651,000 for the first quarter of 2006, a decrease of $30,000 (0.8%) from $3,681,000 for the same period of 2005. Net interest
income remained fairly stable and only decreased slightly for the three month period ending March 31, 2006, while the net yield on interest-earning assets also remained relatively stable and only decreased by 6 basis points. Although the
average volume of interest-earning assets remained fairly stable, the Company invested in higher yielding loans from lower yielding investment securities compared to March 31, 2005. Also, the average volume of interest-bearing deposits at
March 31, 2006 increased from the same period of 2005 while the yield on interest-bearing liabilities also increased. Through the first quarter of 2006, the Companys GAP position was more liability sensitive to changes in interest rates.
The Company continues to regularly review and manage its asset/liability position in an effort to manage the negative effects of changing rates. See the CONSOLIDATED AVERAGE BALANCES,
INTEREST INCOME/EXPENSE AND YIELDS/RATES table.

Interest and Dividend Income

Interest income is a function of the volume of interest earning assets and their related
yields. Interest and dividend income was $8,097,000 and $7,039,000 for the three months ended March 31, 2006 and 2005, respectively. This represents an increase of $1,058,000 (15.0%) for the first quarter of 2006 compared to 2005. This
change for the first three months of 2006 resulted as the Companys yield on interest-earning assets increased 65 basis points while the average volume of interest-earning assets outstanding also increased by $13,832,000 (2.5%) over the
same period of 2005. See the CONSOLIDATED AVERAGE BALANCES, INTEREST INCOME/EXPENSE AND YIELDS/RATES
table.

Loans are the main component of the Banks earning assets. Interest and fees on loans were $4,969,000 and $4,143,000 for the
first quarters of 2006 and 2005, respectively. This reflects an increase of $826,000 (19.9%) during the three months ended March 31, 2006 over the same period of 2005. The average volume of loans increased $17,056,000 (6.5%) for the
three months ended March 31, 2006 compared to the same period for 2005, while the Companys yield on loans also increased by 81 basis points resulting in the increase in interest and fees on loans for the three months ended March 31,
2006 compared to the same period for 2005.

For the three month period ended March 31, 2006, interest income on investment securities
decreased $153,000 (5.4%) to $2,993,000 from $2,840,000 for the same period of 2005. The Companys average volume of investment securities decreased by $5,769,000 (2.0%) for the first three months of 2006, compared to the same period
of 2005, while the net yield on these average balances increased by 37 basis points. See the CONSOLIDATED AVERAGE BALANCES, INTEREST INCOME/EXPENSE
AND YIELDS/RATES table.

Interest Expense

Total interest expense increased $1,088,000 (32.4%) to $4,446,000 for the first quarter of 2006 compared to $3,358,000 for the same period of 2005.
This change was due to an increase of 77 basis points in the rates paid on those liabilities during the first three months of 2006 compared to the same period of 2005 offset and a 4.2% increase in the Companys average interest-bearing
liabilities. See the CONSOLIDATED AVERAGE BALANCES, INTEREST INCOME/EXPENSE AND YIELDS/RATES table.



14



---

##### Table of Contents

Interest on deposits, the primary component of total interest expense, increased $1,105,000
(50.7%) to $3,284,000 for the first quarter of 2006 compared to $2,179,000 for the same period of 2005. The increase for the three month period ended March 31, 2006 is due to a 104 basis point increase in the rate paid on interest-bearing
deposits partially and a 5.2% increase in the average volume of deposits.

Interest expense on other borrowings, was $1,126,000 and
$1,163,000 for the first quarters of 2006 and 2005, respectively. This represents a decrease of $37,000 or 3.2%. This decrease for the three month period ended March 31, 2006 is mainly due to a 14 basis point decrease in the rate paid on other
borrowed funds.

Provision for Loan Losses

The provision for loan losses is based on managements assessments and estimates of the risks associated with extending credit and its evaluation of the quality of the loan portfolio. The provision for loan
losses was $105,000 and $150,000 for the three months ended March 31, 2006 and 2005, respectively. Despite that loans remained fairly consistent, the provision for loan losses decreased slightly for the three month period ended March 31,
2006 compared to the same period of 2005 due to improved performance in the loan portfolio compared to the same period last year. This improved performance resulted from a decrease in nonperforming assets and a decrease in net charge offs. See
ALLOWANCE FOR LOAN LOSS AND RISK ELEMENTS.

Noninterest
Income

Noninterest income decreased $562,000 (32.3%) to $1,176,000 for the first quarter of 2006 from $1,738,000 for the same
period of 2005. This decrease is mainly due to a decrease in other noninterest income.

Other noninterest income decreased $564,000
(41.3%) to $802,000 for the first quarter of 2006 from $1,366,000 for the same period of 2005. This decrease was mainly due to a decrease in MasterCard/VISA discounts and fees due to the Company moving its MasterCard/VISA merchant processing to
a third party in mid 2005. This decrease is slightly offset by an increase in the gains on the sale of mortgage loans over amounts reported in the three months ended March 31, 2005.

Noninterest Expense

Total
noninterest expense was $2,546,000 and $3,210,000 for the first quarters of 2006 and 2005, respectively, representing a decrease of $664,000 or 20.7%. This decrease for the three months ended March 31, 2006 was mainly due to a decrease in other
noninterest expense.

For the first quarter of 2006, other noninterest expense decreased $675,000 (44.6%) to $837,000 from $1,512,000
for the first quarter of 2005. This decrease is primarily due to a 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.

Income Taxes

Income tax expense was
$533,000 and $479,000 for the first quarters of 2006 and 2005, respectively representing an increase of $54,000 (11.3%). These levels represent an effective tax rate on pre-tax earnings of 24.5% and 23.3% for the three months ended March 31,
2006 and 2005, respectively. The Companys effective tax rate has remained fairly consistent for the first quarter of 2006 compared to the same period last year.

Effects of Inflation and Changing Prices

Virtually all of the assets and liabilities of the Company
are monetary in nature. As a result, interest rates have a more significant effect on the Companys performance than the effects of general levels of inflation. Interest rates do not necessarily move in the same direction or with the same
magnitude as the price of goods and services because such prices are affected by inflation. In the current interest rate environment, liquidity and the maturity structure of the Companys assets and liabilities are critical to the maintenance
of desired performance levels.



15



---

##### Table of Contents

AUBURN NATIONAL BANCORPORATION, INC. & SUBSIDIARY

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

Taxable Equivalent Basis



|                                                                           |  |                              |         |   |          |   |            |  |      |                |  |         |          |  |            |  |      |  
|-------------------------------------------------------------------------- |  | ---------------------------- | ------- | - | -------- | - | ---------- |  | ---- | -------------- |  | ------- | -------- |  | ---------- |  | ---- | -
|                                                                           |  | Three Months Ended March 31, |        
|                                                                           |  | 2006                         |         |   | 2005     |  
|ASSETS                                                                     |  | AverageBalance               |         |   | Interest |   | Yield/Rate |  |      | AverageBalance |  |         | Interest |  | Yield/Rate | 
|                                                                           |  | (Dollars in thousands)       |        
|Interest-earning assets:                                                   |  |                              |         |   |          |   |            |  |      |                |  |         |          |  |            |  |      |  
|Loans, net of unearned income (1)                                          |  | $                            | 281,225 |   |          |   | 4,969      |  | 7.17 | %              |  | 264,169 |          |  | 4,143      |  | 6.36 | %
|Investment securities:                                                     |  |                              |         |   |          |   |            |  |      |                |  |         |          |  |            |  |      |  
|Taxable                                                                    |  |                              | 228,793 |   |          |   | 2,477      |  | 4.39 | %              |  | 242,129 |          |  | 2,403      |  | 4.02 | %
|Tax-exempt (2)                                                             |  |                              | 49,689  |   |          |   | 781        |  | 6.37 | %              |  | 42,122  |          |  | 661        |  | 6.36 | %
|                                                                           |  |                              |         |   |          |   |            |  |      |                |  |         |          |  |            |  |      |  
|Total investment securities                                                |  |                              | 278,482 |   |          |   | 3,258      |  | 4.74 | %              |  | 284,251 |          |  | 3,064      |  | 4.37 | %
|Federal funds sold                                                         |  |                              | 11,290  |   |          |   | 128        |  | 4.60 | %              |  | 8,500   |          |  | 52         |  | 2.48 | %
|Interest-earning deposits with other banks                                 |  |                              | 646     |   |          |   | 7          |  | 4.39 | %              |  | 891     |          |  | 5          |  | 2.28 | %
|                                                                           |  |                              |         |   |          |   |            |  |      |                |  |         |          |  |            |  |      |  
|Total interest-earning assets                                              |  |                              | 571,643 |   |          |   | 8,362      |  | 5.93 | %              |  | 557,811 |          |  | 7,264      |  | 5.28 | %
|Allowance for loan losses                                                  |  |                              | (3,863  | ) |          |   |            |  |      |                |  | (3,570  | )        |  |            |  |      |  
|Cash and due from banks                                                    |  |                              | 13,214  |   |          |   |            |  |      |                |  | 11,617  |          |  |            |  |      |  
|Premises and equipment                                                     |  |                              | 2,402   |   |          |   |            |  |      |                |  | 2,654   |          |  |            |  |      |  
|Rental property, net                                                       |  |                              | 1,409   |   |          |   |            |  |      |                |  | 1,349   |          |  |            |  |      |  
|Other assets                                                               |  |                              | 24,531  |   |          |   |            |  |      |                |  | 23,608  |          |  |            |  |      |  
|                                                                           |  |                              |         |   |          |   |            |  |      |                |  |         |          |  |            |  |      |  
|Total assets                                                               |  | $                            | 609,336 |   |          |   |            |  |      |                |  | 593,469 |          |  |            |  |      |  
|                                                                           |  |                              |         |   |          |   |            |  |      |                |  |         |          |  |            |  |      |  
|                                                                           |  |                              |         |   |          |  
|LIABILITIES & STOCKHOLDERS
EQUITY                                         |  |                              |         |   |          |   |            |  |      |                |  |         |          |  |            | 
|Interest-bearing liabilities:                                              |  |                              |         |   |          |   |            |  |      |                |  |         |          |  |            |  |      |  
|Deposits:                                                                  |  |                              |         |   |          |   |            |  |      |                |  |         |          |  |            |  |      |  
|NOW                                                                        |  | $                            | 69,797  |   |          |   | 433        |  | 2.52 | %              |  | 67,843  |          |  | 252        |  | 1.51 | %
|Savings and money market                                                   |  |                              | 136,520 |   |          |   | 1,146      |  | 3.40 | %              |  | 115,650 |          |  | 505        |  | 1.77 | %
|Certificates of deposits less than $100,000                                |  |                              | 85,435  |   |          |   | 878        |  | 4.17 | %              |  | 87,579  |          |  | 745        |  | 3.45 | %
|Certificates of deposits and other time deposits of $100,000 or more       |  |                              | 96,998  |   |          |   | 827        |  | 3.46 | %              |  | 98,449  |          |  | 677        |  | 2.79 | %
|                                                                           |  |                              |         |   |          |   |            |  |      |                |  |         |          |  |            |  |      |  
|Total interest-bearing deposits                                            |  |                              | 388,750 |   |          |   | 3,284      |  | 3.43 | %              |  | 369,521 |          |  | 2,179      |  | 2.39 | %
|Federal funds purchased and securities sold under agreements to repurchase |  |                              | 3,253   |   |          |   | 36         |  | 4.49 | %              |  | 2,381   |          |  | 16         |  | 2.73 | %
|Other borrowed funds                                                       |  |                              | 105,419 |   |          |   | 1,126      |  | 4.33 | %              |  | 105,437 |          |  | 1,163      |  | 4.47 | %
|                                                                           |  |                              |         |   |          |   |            |  |      |                |  |         |          |  |            |  |      |  
|Total interest-bearing liabilities                                         |  |                              | 497,422 |   |          |   | 4,446      |  | 3.62 | %              |  | 477,339 |          |  | 3,358      |  | 2.85 | %
|Noninterest-bearing deposits                                               |  |                              | 65,495  |   |          |   |            |  |      |                |  | 65,349  |          |  |            |  |      |  
|Accrued expenses and other liabilities                                     |  |                              | 1,784   |   |          |   |            |  |      |                |  | 4,775   |          |  |            |  |      |  
|Stockholders equity                                                       |  |                              | 44,635  |   |          |   |            |  |      |                |  | 46,006  |          |  |            |  |      |  
|                                                                           |  |                              |         |   |          |   |            |  |      |                |  |         |          |  |            |  |      |  
|Total liabilities and stockholders equity                                 |  | $                            | 609,336 |   |          |   |            |  |      |                |  | 593,469 |          |  |            |  |      |  
|                                                                           |  |                              |         |   |          |   |            |  |      |                |  |         |          |  |            |  |      |  
|Net interest income                                                        |  |                              |         |   |          | $ | 3,916      |  |      |                |  |         |          |  | 3,906      |  |      |  
|                                                                           |  |                              |         |   |          |   |            |  |      |                |  |         |          |  |            |  |      |  
|Net yield on total interest-earning assets                                 |  |                              |         |   |          |   |            |  | 2.78 | %              |  |         |          |  |            |  | 2.84 | %
|                                                                           |  |                              |         |   |          |   |            |  |      |                |  |         |          |  |            |  |      |  

---

|(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%.
|--- | -------------------------------------------------------------------------------------------------------------



16



---

##### Table of Contents

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Companys interest rate risk
remained liability sensitive during the first quarter of 2006. Also, the Companys long term market risk slightly increased in volatility during the first quarter of 2006.

The Company models economic value of equity as a measure of market risk. As of December 2005, economic value of equity would increase 2.36% if rates
decrease 200 basis points and decrease 0.95% if rates increase 200 basis points. As of March 2006, if rates decrease 200 basis points, economic value of equity would increase 6.80% and, if rates increase 200 basis points, economic value of equity
would decrease 23.31%. This is primarily due to the Company increasing the volume of fixed rate agency investments and a convertible FHLB advance that will convert to a floating rate in the next 12 months.

The Company became slightly more liability-sensitive for a 12 month forecast. The Companys model projection for the next 12 months reflects greater
volatility in assets while liabilities remain virtually unchanged. This is primarily due to variable loans with interest rate caps closing in on the cap rate which is slightly offset by an increase in fed funds volume. The rate received on fed funds
varies daily. In a rising rate scenario the decreased variability of loans and investments is again somewhat offset by an increased volume of fed funds. The Company measures its exposure to interest risk by modeling a 200 (+ and -) basis point
ramp in interest rates. Given these conditions, the Companys modeling projects that net interest income could decrease by 1.38% given a ramp up in interest rates of 200 basis points. For a ramp down in interest rates of 200 basis points, the
modeling projects the Companys net interest income could increase by 2.95%. In December, the exposure in a ramp down scenario was 2.36% and the ramp up exposure was (1.38%). The Company recognizes there is uncertainty concerning the direction
of future interest rates but believes that it needs to prepare for the risk of rising interest rates. The Company continues to work toward becoming asset-sensitive. As the Company does not consider this change in market sensitivity to be
significant, the market rate table, as shown in the Companys Annual Report on Form 10-K for the year ended December 31, 2005, has not been updated in this filing.

ITEM 4. CONTROLS AND PROCEDURES

As of March 31, 2006, 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 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, in all material respects, to provide reasonable assurance that information required to be
disclosed in the Companys reports under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SECs rules and regulations, 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.

During the
period covered by this report, there has not been any change in the Companys internal controls over financial reporting that has materially affected, or is reasonably likely to materially affect, the Companys internal controls over
financial reporting.



17



---

##### Table of Contents

PART II OTHER INFORMATION

ITEM 1A. RISK FACTORS

In addition to the other information set forth in this report, you should carefully
consider the factors discussed in Part I Item 1A. Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2005, which could materially affect our business, financial condition or future results. The risks
described in our Annual Report on Form 10-K are not only the risks facing our Company. Additional risks and uncertainties not currently know to us or that we currently deem to be immaterial also may materially adversely affect our business financial
condition and/or operating results.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.

ISSUER PURCHASES OF EQUITY
SECURITIES1



|                                         |  |                                           |  |                                       |       |                                                                                         |     |                                                                                                                     |   |  
|---------------------------------------- |  | ----------------------------------------- |  | ------------------------------------- | ----- | --------------------------------------------------------------------------------------- | --- | ------------------------------------------------------------------------------------------------------------------- | - | -
|Period                                   |  | Total Number ofShares (or Units)Purchased |  | Average Price Paidper Share (or Unit) |       | Total Number of Shares(or Units) Purchased asPart of PubliclyAnnounced Plans
orPrograms |     | Maximum Number (orApproximate Dollar Value) ofShares (or Units) that MayYet Be
Purchased Under thePlans or Programs
|(Dollars in thousands except share data)
|January 1  January 31                   |  | 9,630                                     |  | $                                     | 23.08 |                                                                                         | N/A |                                                                                                                     | $ | 0
|February 1  February 28                 |  | 850                                       |  | $                                     | 23.22 |                                                                                         | N/A |                                                                                                                     | $ | 0
|March 1  March 31                       |  |                                          |  |                                       | N/A   |                                                                                         | N/A |                                                                                                                     | $ | 0
|Total                                    |  | 10,480                                    |  |                                       |       |                                                                                         |     |                                                                                                                     |   |  

---

|1 | A total of 10,480 shares were purchased in privately negotiated transactions.
|- | -----------------------------------------------------------------------------

ITEM 6. EXHIBITS



|              |  |                                                                                                                                                                                                                                           
|------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description                                                                                                                                                                                                                               
|3.1           |  | Certificate of Incorporation of Auburn National Bancorporation, Inc. and all amendments thereto.*                                                                                                                                         
|              | 
|3.2           |  | Bylaws of Auburn National Bancorporation, Inc. **                                                                                                                                                                                         
|              | 
|31.1          |  | Certification Pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, As Adopted Pursuant To Section 302 of the Sarbanes-Oxley Act of 2002, by E.L. Spencer, Jr., President, Chief
Executive Officer and Chairman of the Board.
|              | 
|31.2          |  | Certification Pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, As Adopted Pursuant To Section 302 of the Sarbanes-Oxley Act of 2002, by C. Wayne Alderman, Director of
Financial Operations.                            
|              | 
|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 30, 2002.
|- | --------------------------------------------------------------------------

|** | Incorporated by reference from Registrants Form 8-K dated April 13, 2004.
|-- | --------------------------------------------------------------------------

|*** | The certifications attached as exhibits 32.1 and 32.2 accompany this Quarterly Report on Form 10-Q and are furnished to the Securities and Exchange Commission pursuant
to Section 906 of the Sarbanes-Oxley Act of 2002 and shall not be deemed filed by the Company for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



18



---

##### Table of Contents

SIGNATURES

In accordance with 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.



|      |  |              |  |  |  |                                      |  |                                  |  |                                  
|----- |  | ------------ |  |  |  | ------------------------------------ |  | -------------------------------- |  | ---------------------------------
|      |  |              |  |  |  | AUBURN NATIONAL BANCORPORATION, INC.
|      |  |              |  |  |  |                                      |  |                                  |  | (Registrant)                     
|      |  |              |  |  | 
|Date: |  | May 15, 2006 |  |  |  |                                      |  | By:                              |  | /s/ E. L. Spencer, Jr.           
|      |  |              |  |  |  |                                      |  |                                  |  | E. L. Spencer, Jr.               
|      |  |              |  |  |  |                                      |  |                                  |  | President, Chief Executive       
|      |  |              |  |  |  |                                      |  |                                  |  | Officer and Chairman of the Board
|      |  |              |  | 
|Date: |  | May 15, 2006 |  |  |  | By:                                  |  | /s/ C. Wayne Alderman           
|      |  |              |  |  |  |                                      |  | C. Wayne Alderman               
|      |  |              |  |  |  |                                      |  | Director of Financial Operations



19