##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 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, 2007

OR



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

For the transition period from  to

Commission File Number: 0-18392



---

AMERIANA BANCORP

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Indiana                                                        |  | 35-1782688                          
|(State or Other Jurisdiction of Incorporation or Organization) |  | (I.R.S. Employer Identification No.)



|                                         |  |           
|---------------------------------------- |  | ----------
|2118 Bundy Avenue, New Castle, Indiana   |  | 47362-1048
|(Address of Principal Executive Offices) |  | (Zip Code)

Registrants telephone number, including area code: (765) 529-2230

Not Applicable

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



---

Indicate by check mark whether the registrant (l) 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
Act).    Yes ̈No  x

At May 10, 2007, the registrant had 2,988,952 shares of its common stock outstanding.



---



---

##### Table of Contents

AMERIANA BANCORP

Table of Contents



|                              |  |          |  |                                                                                                     |  |   
|----------------------------- |  | -------- |  | --------------------------------------------------------------------------------------------------- |  | --
|                              |  | Page No.
|Part I. Financial Information |  |         
|                              |  |          | 
|                              |  | Item 1.  |  | Financial Statements (Unaudited)                                                                    |  |   
|                              |  |          | 
|                              |  |          |  | Consolidated Condensed Balance Sheets at March 31, 2007 and December 31, 2006                       |  | 1 
|                              |  |          | 
|                              |  |          |  | Consolidated Condensed Statements of Operations for the Three Months Ended March 31, 2007 and 2006  |  | 2 
|                              |  |          | 
|                              |  |          |  | Consolidated Condensed Statements of Shareholders Equity for the Three Months Ended March 31, 2007 |  | 3 
|                              |  |          | 
|                              |  |          |  | Consolidated Condensed Statements of Cash Flows for the Three Months Ended March 31, 2007 and 2006  |  | 4 
|                              |  |          | 
|                              |  |          |  | Notes to Consolidated Condensed Financial Statements                                                |  | 5 
|                              |  |          | 
|                              |  | Item 2.  |  | Managements Discussion and Analysis of Financial Condition and Results of Operations               |  | 7 
|                              |  |          | 
|                              |  | Item 3.  |  | Quantitative and Qualitative Disclosure about Market Risk                                           |  | 15
|                              |  |          | 
|                              |  | Item 4.  |  | Controls and Procedures                                                                             |  | 16
|                              | 
|Part II. Other Information    |  |         
|                              |  |          | 
|                              |  | Item 1.  |  | Legal Proceedings                                                                                   |  | 17
|                              |  |          | 
|                              |  | Item 1A. |  | Risk Factors                                                                                        |  | 17
|                              |  |          | 
|                              |  | Item 2.  |  | Unregistered Sales of Equity Securities and Use of Proceeds                                         |  | 17
|                              |  |          | 
|                              |  | Item 3.  |  | Defaults upon Senior Securities                                                                     |  | 18
|                              |  |          | 
|                              |  | Item 4.  |  | Submission of Matters to a Vote of Security Holders                                                 |  | 18
|                              |  |          | 
|                              |  | Item 5.  |  | Other Information                                                                                   |  | 18
|                              |  |          | 
|                              |  | Item 6.  |  | Exhibits                                                                                            |  | 18
|                              | 
|Signatures                    |  |         



---

##### Table of Contents

PART IFINANCIAL INFORMATION

ITEM I   FINANCIAL STATEMENTS

Ameriana Bancorp

Consolidated Condensed Balance Sheets

(In thousands, except share data)

(Unaudited)



|                                                             |  |               |         |   |                  |   |         |  
|------------------------------------------------------------ |  | ------------- | ------- | - | ---------------- | - | ------- | -
|                                                             |  | March 31,2007 |         |   | December 31,2006 |  
|Assets                                                       |  |               |         |   |                  |   |         |  
|Cash on hand and in other institutions                       |  | $             | 4,794   |   |                  | $ | 7,986   |  
|Interest-bearing demand deposits                             |  |               | 4,769   |   |                  |   | 4,084   |  
|                                                             |  |               |         |   |                  |   |         |  
|Cash and cash equivalents                                    |  |               | 9,563   |   |                  |   | 12,070  |  
|Investment securities available for sale                     |  |               | 117,430 |   |                  |   | 129,776 |  
|Loans, net of allowance for loan losses of $2,707 and $2,616 |  |               | 262,999 |   |                  |   | 249,272 |  
|Premises and equipment                                       |  |               | 7,239   |   |                  |   | 7,346   |  
|Stock in Federal Home Loan Bank                              |  |               | 5,637   |   |                  |   | 5,646   |  
|Goodwill                                                     |  |               | 564     |   |                  |   | 564     |  
|Cash value of life insurance                                 |  |               | 22,125  |   |                  |   | 21,937  |  
|Other assets                                                 |  |               | 11,438  |   |                  |   | 10,635  |  
|                                                             |  |               |         |   |                  |   |         |  
|Total assets                                                 |  | $             | 436,995 |   |                  | $ | 437,246 |  
|                                                             |  |               |         |   |                  |   |         |  
|Liabilities and Shareholders Equity                         |  |               |         |   |                  |   |         |  
|Liabilities                                                  |  |               |         |   |                  |   |         |  
|Deposits                                                     |  |               |         |   |                  |   |         |  
|Noninterest-bearing                                          |  | $             | 19,991  |   |                  | $ | 19,905  |  
|Interest-bearing                                             |  |               | 299,376 |   |                  |   | 302,529 |  
|                                                             |  |               |         |   |                  |   |         |  
|Total deposits                                               |  |               | 319,367 |   |                  |   | 322,434 |  
|Borrowings                                                   |  |               | 76,634  |   |                  |   | 74,683  |  
|Drafts payable                                               |  |               | 2,242   |   |                  |   | 2,097   |  
|Other liabilities                                            |  |               | 6,356   |   |                  |   | 4,908   |  
|                                                             |  |               |         |   |                  |   |         |  
|Total liabilities                                            |  |               | 404,599 |   |                  |   | 404,122 |  
|                                                             |  |               |         |   |                  |   |         |  
|Commitments and contingencies                                |  |               |         |   |                  |   |         |  
|Shareholders equity                                         |  |               |         |   |                  |   |         |  
|Preferred stock5,000,000 shares authorized and unissued     |  |               |        |   |                  |   |        |  
|Common stock, $1.00 par value                                |  |               |         |   |                  |   |         |  
|Authorized 15,000,000 shares                                 |  |               |         |   |                  |   |         |  
|Issued  3,213,952 and 3,213,952 shares                      |  |               | 3,214   |   |                  |   | 3,214   |  
|Outstanding  2,988,952 and 3,051,948 shares                 |  |               |         |   |                  |   |         |  
|Additional paid-in capital                                   |  |               | 1,039   |   |                  |   | 1,039   |  
|Retained earnings                                            |  |               | 32,008  |   |                  |   | 32,152  |  
|Accumulated other comprehensive loss                         |  |               | (867    | ) |                  |   | (1,090  | )
|Treasury stock at cost  225,000 and 162,004 shares          |  |               | (2,998  | ) |                  |   | (2,191  | )
|                                                             |  |               |         |   |                  |   |         |  
|Total shareholders equity                                   |  |               | 32,396  |   |                  |   | 33,124  |  
|                                                             |  |               |         |   |                  |   |         |  
|Total liabilities and shareholders equity                   |  | $             | 436,995 |   |                  | $ | 437,246 |  
|                                                             |  |               |         |   |                  |   |         |  

See notes to consolidated condensed financial statements.



(1)



---

##### Table of Contents

Ameriana Bancorp

Consolidated Condensed Statements of Operations

(In thousands, except share data)

(Unaudited)



|                                                    |  |                              |       |   |      |   |      
|--------------------------------------------------- |  | ---------------------------- | ----- | - | ---- | - | -----
|                                                    |  | Three Months Ended March 31,
|                                                    |  | 2007                         |       |   | 2006
|Interest Income                                     |  |                              |       |   |      |   |      
|Interest and fees on loans                          |  | $                            | 4,528 |   |      | $ | 3,738
|Interest on mortgage-backed securities              |  |                              | 438   |   |      |   | 468  
|Interest on investment securities                   |  |                              | 789   |   |      |   | 940  
|Other interest and dividend income                  |  |                              | 135   |   |      |   | 187  
|                                                    |  |                              |       |   |      |   |      
|Total interest income                               |  |                              | 5,890 |   |      |   | 5,333
|                                                    |  |                              |       |   |      |   |      
|Interest Expense                                    |  |                              |       |   |      |   |      
|Interest on deposits                                |  |                              | 2,738 |   |      |   | 2,450
|Interest on borrowings                              |  |                              | 819   |   |      |   | 639  
|                                                    |  |                              |       |   |      |   |      
|Total interest expense                              |  |                              | 3,557 |   |      |   | 3,089
|                                                    |  |                              |       |   |      |   |      
|Net Interest Income                                 |  |                              | 2,333 |   |      |   | 2,244
|Provision for loan losses                           |  |                              | 90    |   |      |   | 75   
|                                                    |  |                              |       |   |      |   |      
|Net Interest Income After Provision for Loan Losses |  |                              | 2,243 |   |      |   | 2,169
|                                                    |  |                              |       |   |      |   |      
|Other Income                                        |  |                              |       |   |      |   |      
|Other fees and service charges                      |  |                              | 393   |   |      |   | 408  
|Brokerage and insurance commissions                 |  |                              | 324   |   |      |   | 282  
|Gains on sales of loans and servicing rights        |  |                              | 6     |   |      |   | 15   
|Increase in cash value of life insurance            |  |                              | 187   |   |      |   | 187  
|Other                                               |  |                              | 129   |   |      |   | 93   
|                                                    |  |                              |       |   |      |   |      
|Total other income                                  |  |                              | 1,039 |   |      |   | 985  
|                                                    |  |                              |       |   |      |   |      
|Other Expense                                       |  |                              |       |   |      |   |      
|Salaries and employee benefits                      |  |                              | 2,225 |   |      |   | 1,886
|Net occupancy expense                               |  |                              | 221   |   |      |   | 217  
|Furniture and equipment expense                     |  |                              | 178   |   |      |   | 175  
|Legal and professional fees                         |  |                              | 310   |   |      |   | 137  
|Data processing expense                             |  |                              | 135   |   |      |   | 122  
|Printing and office supplies                        |  |                              | 46    |   |      |   | 50   
|Advertising and marketing expense                   |  |                              | 57    |   |      |   | 72   
|Other                                               |  |                              | 427   |   |      |   | 402  
|                                                    |  |                              |       |   |      |   |      
|Total other expense                                 |  |                              | 3,599 |   |      |   | 3,061
|                                                    |  |                              |       |   |      |   |      
|Income (Loss) Before Income Taxes                   |  |                              | (317  | ) |      |   | 93   
|Income tax benefit                                  |  |                              | 293   |   |      |   | 125  
|                                                    |  |                              |       |   |      |   |      
|Net Income (Loss)                                   |  | $                            | (24   | ) |      | $ | 218  
|                                                    |  |                              |       |   |      |   |      
|Basic Earnings (Loss) Per Share                     |  | $                            | (0.01 | ) |      | $ | 0.07 
|                                                    |  |                              |       |   |      |   |      
|Diluted Earnings (Loss) Per Share                   |  | $                            | (0.01 | ) |      | $ | 0.07 
|                                                    |  |                              |       |   |      |   |      
|Dividends Declared Per Share                        |  | $                            | 0.04  |   |      | $ | 0.16 
|                                                    |  |                              |       |   |      |   |      

See notes to consolidated condensed financial statements.



(2)



---

##### Table of Contents

Ameriana Bancorp

Consolidated Condensed Statements of Shareholders Equity

(In thousands, except per share data)

(Unaudited)



|                                                                              |  |              |       |                            |   |                   |  |   |                                      |   |  |               |        |   |       |   |        |   |  |   |        |  
|----------------------------------------------------------------------------- |  | ------------ | ----- | -------------------------- | - | ----------------- |  | - | ------------------------------------ | - |  | ------------- | ------ | - | ----- | - | ------ | - |  | - | ------ | -
|                                                                              |  | Common Stock |       | Additional Paid-in Capital |   | Retained Earnings |  |   | Accumulated Other Comprehensive Loss |   |  | TreasuryStock |        |   | Total |  
|Balance at December 31, 2006                                                  |  | $            | 3,214 |                            | $ | 1,039             |  | $ | 32,152                               |   |  | $             | (1,090 | ) |       | $ | (2,191 | ) |  | $ | 33,124 |  
|Net loss                                                                      |  |              |      |                            |   |                  |  |   | (24                                  | ) |  |               |       |   |       |   |       |   |  |   | (24    | )
|Change in unrealized loss on available-for-sale securities, net of income tax |  |              |      |                            |   |                  |  |   |                                     |   |  |               | 223    |   |       |   |       |   |  |   | 223    |  
|                                                                              |  |              |       |                            |   |                   |  |   |                                      |   |  |               |        |   |       |   |        |   |  |   |        |  
|Comprehensive income                                                          |  |              |       |                            |   |                   |  |   |                                      |   |  |               |        |   |       |   |        |   |  |   | 199    |  
|Dividends declared ($0.04 per share)                                          |  |              |      |                            |   |                  |  |   | (120                                 | ) |  |               |       |   |       |   |       |   |  |   | (120   | )
|Common stock purchased                                                        |  |              |      |                            |   |                  |  |   |                                     |   |  |               |       |   |       |   | (807   | ) |  |   | (807   | )
|                                                                              |  |              |       |                            |   |                   |  |   |                                      |   |  |               |        |   |       |   |        |   |  |   |        |  
|Balance at March 31, 2007                                                     |  | $            | 3,214 |                            | $ | 1,039             |  | $ | 32,008                               |   |  | $             | (867   | ) |       | $ | (2,998 | ) |  | $ | 32,396 |  
|                                                                              |  |              |       |                            |   |                   |  |   |                                      |   |  |               |        |   |       |   |        |   |  |   |        |  

See notes to consolidated condensed financial statements.



(3)



---

##### Table of Contents

Ameriana Bancorp

Consolidated Condensed Statements of Cash Flows

(In thousands)

(Unaudited)



|                                                            |  |                              |         |   |      |   |         |  
|----------------------------------------------------------- |  | ---------------------------- | ------- | - | ---- | - | ------- | -
|                                                            |  | Three Months Ended March 31, |        
|                                                            |  | 2007                         |         |   | 2006 |  
|Operating Activities                                        |  |                              |         |   |      |   |         |  
|Net income (loss)                                           |  | $                            | (24     | ) |      | $ | 218     |  
|Items not requiring (providing) cash                        |  |                              |         |   |      |   |         |  
|Provision for losses on loans                               |  |                              | 90      |   |      |   | 75      |  
|Depreciation and amortization                               |  |                              | 247     |   |      |   | 325     |  
|Increase in cash value of life insurance                    |  |                              | (188    | ) |      |   | (187    | )
|Mortgage loans originated for sale                          |  |                              | (85     | ) |      |   | (1,078  | )
|Proceeds from sale of mortgage loans                        |  |                              | 86      |   |      |   | 882     |  
|Gains on sale of loans and servicing rights                 |  |                              | (6      | ) |      |   | (15     | )
|Increase in drafts payable                                  |  |                              | 145     |   |      |   | 525     |  
|Tax benefit related to exercise of stock options            |  |                              |        |   |      |   | 43      |  
|Increase in accrued interest payable                        |  |                              | 1,121   |   |      |   | 1,263   |  
|Other adjustments                                           |  |                              | (1,054  | ) |      |   | 9       |  
|                                                            |  |                              |         |   |      |   |         |  
|Net cash provided by operating activities                   |  |                              | 332     |   |      |   | 2,060   |  
|                                                            |  |                              |         |   |      |   |         |  
|Investing Activities                                        |  |                              |         |   |      |   |         |  
|Purchase of securities                                      |  |                              | (158    | ) |      |   | (132    | )
|Proceeds/principal from sale of securities                  |  |                              |        |   |      |   |        |  
|Proceeds/principal from maturity/calls of securities        |  |                              | 10,750  |   |      |   | 2,000   |  
|Principal collected on mortgage-backed securities           |  |                              | 2,025   |   |      |   | 2,251   |  
|Net change in loans                                         |  |                              | (13,931 | ) |      |   | 1,876   |  
|Proceeds from sales of other real estate owned              |  |                              | 371     |   |      |   |        |  
|Net purchases of premises and equipment                     |  |                              | (60     | ) |      |   | (198    | )
|Redemption/(purchase) of Federal Home Loan Bank stock       |  |                              | 9       |   |      |   | (15     | )
|Purchase of investment in Ameriana Capital Trust I          |  |                              |        |   |      |   | (310    | )
|Other investing activities                                  |  |                              | 3       |   |      |   | 364     |  
|                                                            |  |                              |         |   |      |   |         |  
|Net cash provided by (used in) investing activities         |  |                              | (991    | ) |      |   | 5,836   |  
|                                                            |  |                              |         |   |      |   |         |  
|Financing Activities                                        |  |                              |         |   |      |   |         |  
|Net change in demand and savings deposits                   |  |                              | (240    | ) |      |   | (9,573  | )
|Net change in certificates of deposit                       |  |                              | (2,827  | ) |      |   | 9,638   |  
|Net change in short-term borrowings                         |  |                              | 13,500  |   |      |   | (25,000 | )
|Proceeds from long-term borrowings                          |  |                              |        |   |      |   | 10,000  |  
|Repayment of long-term borrowings                           |  |                              | (11,549 | ) |      |   | (3,646  | )
|Proceeds from issuance of subordinated debentures           |  |                              |        |   |      |   | 10,310  |  
|Purchase of common stock                                    |  |                              | (807    | ) |      |   |        |  
|Exercise of stock options                                   |  |                              |        |   |      |   | 354     |  
|Net change in advances by borrowers for taxes and insurance |  |                              | 195     |   |      |   | 243     |  
|Cash dividends paid                                         |  |                              | (120    | ) |      |   | (508    | )
|                                                            |  |                              |         |   |      |   |         |  
|Net cash provided by (used in) financing activities         |  |                              | (1,848  | ) |      |   | (8,096  | )
|                                                            |  |                              |         |   |      |   |         |  
|Change in Cash and Cash Equivalents                         |  |                              | (2,507  | ) |      |   | (286    | )
|Cash and Cash Equivalents at Beginning of Year              |  |                              | 12,070  |   |      |   | 14,270  |  
|                                                            |  |                              |         |   |      |   |         |  
|Cash and Cash Equivalents at End of Quarter                 |  | $                            | 9,563   |   |      | $ | 13,984  |  
|                                                            |  |                              |         |   |      |   |         |  

See notes to consolidated condensed financial statements.



(4)



---

##### Table of Contents

AMERIANA BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

NOTE ABASIS OF PRESENTATION

The consolidated
financial statements include the accounts of Ameriana Bancorp (the Company) and its wholly-owned subsidiary, Ameriana Bank, SB (the Bank). The Bank has three direct wholly-owned subsidiaries, Ameriana Insurance Agency,
Ameriana Financial Services, Inc., and Ameriana Investment Management, Inc.

The unaudited interim consolidated condensed financial
statements have been prepared in accordance with the instructions to Form 10-Q and, therefore, do not include all information and disclosures required by generally accepted accounting principles (GAAP) for complete financial statements.
In the opinion of management, the financial statements reflect all adjustments (comprised only of normal recurring adjustments and accruals) necessary to present fairly the Companys financial position and results of operations and cash flows.
The results of operations for the period are not necessarily indicative of the results to be expected in the full year. These statements should be read in conjunction with the consolidated financial statements and related notes which are included in
the Companys Annual Report on Form 10-K for the year ended December 31, 2006.

NOTE BSHAREHOLDERS EQUITY

On March 14, 2007, the Board of Directors declared a quarterly cash dividend of $0.04 per share. This dividend, totaling $120,000, was accrued for
payment to shareholders of record on March 26, 2007, and was paid on April 9, 2007.

63,000 shares of common stock were
repurchased at a cost of $807,000, and no stock options were exercised during the first quarter of 2007.

NOTE CEARNINGS (LOSS) PER SHARE

Earnings per share were computed as follows:



|                                                                                                          |  |                                                                |     |   |                       |           |                 |   |       |        |  |                       |     |                 |           |  |   |     
|--------------------------------------------------------------------------------------------------------- |  | -------------------------------------------------------------- | --- | - | --------------------- | --------- | --------------- | - | ----- | ------ |  | --------------------- | --- | --------------- | --------- |  | - | ----
|                                                                                                          |  | (In thousands, except share data) Three Months Ended March 31,
|                                                                                                          |  | 2007                                                           |     |   | 2006                 
|                                                                                                          |  | Income                                                         |     |   | WeightedAverageShares |           | Per ShareAmount |   |       | Income |  | WeightedAverageShares |     | Per ShareAmount
|Basic Earnings (Loss) per Share: Income (loss) available to common shareholders                           |  | $                                                              | (24 | ) |                       | 3,031,948 |                 | $ | (0.01 | )      |  | $                     | 218 |                 | 3,195,758 |  | $ | 0.07
|                                                                                                          |  |                                                                |     |   |                       |           |                 |   |       |        |  |                       |     |                 |           |  |   |     
|Effect of dilutive stock options                                                                          |  |                                                                |    |   |                       |          |                 |   |       |        |  |                       |    |                 | 4,662     |  |   |     
|                                                                                                          |  |                                                                |     |   |                       |           |                 |   |       |        |  |                       |     |                 |           |  |   |     
|Diluted Earnings (Loss) Per Share: Income (loss) available to common shareholders and assumed conversions |  | $                                                              | (24 | ) |                       | 3,031,948 |                 | $ | (0.01 | )      |  | $                     | 218 |                 | 3,200,420 |  | $ | 0.07
|                                                                                                          |  |                                                                |     |   |                       |           |                 |   |       |        |  |                       |     |                 |           |  |   |     

Options to purchase 323,078 and 276,357 shares of common stock at exercise prices of $12.43 to
$18.30 and $14.25 to $18.30 per share were outstanding at March 31, 2007 and 2006, respectively, but were not included in the computation of diluted earnings per share because the options were anti-dilutive.

NOTE DFUTURE ACCOUNTING MATTERS

Fair Value Measurements

In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements. SFAS No. 157 defines fair value, establishes a framework for
measuring fair value in generally accepted accounting standards, and expands disclosures about fair value measurements. SFAS No. 157 is effective for financial statements issued for fiscal years beginning after



(5)



---

##### Table of Contents

November 15, 2007, and interim periods within those fiscal years. We do not expect the adoption of SFAS No. 157 to have a material impact on our
financial condition or results of operations.

Split-dollar life insurance agreements

In September 2006, the Emerging Issues Task Force Issue 064 (EITF 06-4), Accounting for Deferred Compensation and Postretirement Benefit Aspects of Endorsement SplitDollar Life Insurance Arrangements, was
ratified. EITF 06-4 addresses accounting for separate agreements which split life insurance policy benefits between an employer and employee. The Issue requires the employer to recognize a liability for future benefits payable to the employee under
these agreements. The effects of applying EITF 06-4 must be recognized through either a change in accounting principle through an adjustment to equity or through the retrospective application to all prior periods. For calendar year companies, EITF
06-4 is effective beginning January 1, 2008. Early adoption is permitted as of January 1, 2007. The Company is evaluating and has not yet determined the impact the new standard is expected to have on its financial position.

Fair Value Option for Financial Assets and Financial Liabilities

On
February 15, 2007, the FASB issued its Statement No. 159, The Fair Value Option for Financial Assets and Financial LiabilitiesIncluding an Amendment of FASB Statement No. 115. FAS 159 permits entities to elect to report most
financial assets and liabilities at their fair value with changes in fair value included in net income. The fair value option may be applied on an instrument-by-instrument or instrument class-by-class basis. The option is not available for deposits
withdrawable on demand, pension plan assets and obligations, leases, instruments classified as stockholders equity, investments in consolidated subsidiaries and variable interest entities and certain insurance policies. The new standard is
effective at the beginning of the Companys fiscal year beginning January 1, 2008, and early application may be elected in certain circumstances. The Company expects to first apply the new standard at the beginning of its 2008 fiscal year.
The Company is currently evaluating and has not yet determined the impact the new standard is expected to have on its financial position, results of operations or cash flows.

NOTE ETRUST PREFERRED SECURITIES

During March 2006, the Company completed a private placement
of $10 million in trust preferred securities through Ameriana Capital Trust I (the Trust), a statutory business trust formed by the Company. The securities were sold pursuant to an applicable exemption from registration under the
Securities Act of 1933, as amended. The Company received the proceeds from the sale of the securities in exchange for subordinated debt issued by the Company to the Trust. Because the Trust is not consolidated with the Company, pursuant to FASB
Interpretation No. 46, the Companys financial statements reflect the subordinated debt issued to the Trust.

NOTE FSTOCK REPURCHASE
PROGRAM

On May 2, 2006, the Company announced that the Board of Directors authorized the repurchase of up to 225,000 shares of its
common shares (approximately 7.1% of outstanding shares). The repurchases were conducted through open-market purchases or privately negotiated transactions and were made from time to time depending on market conditions and other factors. No time
limit was placed on the duration of the share repurchase program. As of March 31, 2007, the Company had repurchased the authorized total of 225,000 shares at an average cost of $13.32 per share. These repurchased shares are being held as
treasury stock and will be available for general corporate purposes.



(6)



---

##### Table of Contents

NOTE GCHANGE IN ACCOUNTING PRINCIPLE

The Company or one of its subsidiaries files income tax returns in the U.S. federal and Indiana jurisdictions. With few exceptions, the Company is no
longer subject to U.S. federal, state and local examinations by tax authorities for years before 2003.

The Company adopted the provisions
of the Financial Accounting Standards Board (FASB) Interpretation No. 48 (FIN 48), Accounting for Uncertainty in Income Taxes  an interpretation of FASB Statement No. 109,on January 1, 2007. FIN 48 prescribes a
recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. FIN 48 also provides guidance on derecognition, classification, interest and
penalties, accounting in interim periods, disclosure and transition. As a result of the implementation of FIN 48, the Company did not identify any uncertain tax positions that it believes should be recognized in the financial statements.

ITEM 2  MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Managements Discussion and Analysis of Financial Condition and Results of Operations (the MD&A) is designed to provide a reader of our financial statements with a narrative on our financial condition, results of
operations, liquidity, critical accounting policies, off-balance sheet arrangements and the future impact of accounting standards. We believe it is useful to read our MD&A in conjunction with the consolidated financial statements contained in
Part I in this Quarterly Report on Form 10-Q (this Form 10-Q), our Annual Report on Form 10-K for the fiscal year ended December 31, 2006, and our other reports on Forms 10-Q and 8-K and other publicly available information.

FORWARD-LOOKING STATEMENTS

This Form
10-Q may contain certain forward-looking statements within the meaning of the federal securities laws. These statements are not historical facts, rather statements based on Ameriana Bancorps current expectations regarding its
business strategies, intended results and future performance. Forward-looking statements are preceded by terms such as expects, believes, anticipates, intends and similar expressions. Such statements
are subject to certain risks and uncertainties including changes in economic conditions in the Companys market area, changes in policies by regulatory agencies, the outcome of litigation, fluctuations in interest rates, demand for loans in the
Companys market area, and competition that could cause actual results to differ materially from historical earnings and those presently anticipated or projected. Additional factors that may affect our results are discussed in the Form 10-K and
this Form 10-Q under the items titled Risk Factors. The Company cautions readers not to place undue reliance on any such forward-looking statements, which speak only as of the date made. The Company advises readers that the factors
listed above could affect the Companys financial performance and could cause the Companys actual results for future periods to differ materially from any opinions or statements expressed with respect to future periods in any current
statements.

The Company does not undertake, and specifically disclaims any obligation, to publicly release the result of any revisions,
which may be made to any forward-looking statements to reflect events or circumstances after the date of such statements or to reflect the occurrence of anticipated or unanticipated events.

Who We Are

Ameriana Bancorp (the
Company) is an Indiana chartered bank holding company organized in 1987 by Ameriana Savings Bank, FSB (the Bank). The Company is subject to regulation and supervision by the Federal Reserve Bank. The Bank began banking
operations in 1890. On June 29, 2002, the Bank converted to an Indiana savings bank and adopted the name, Ameriana Bank and Trust, SB. In August 2006, the Bank closed its Trust Department and adopted its present name. The Bank is subject to
regulation and supervision by the Federal Deposit Insurance Corporation (the FDIC), and the Indiana Department of Financial Institutions (the DFI). Our deposits are insured to applicable limits by the Deposit Insurance Fund
administered by the FDIC. References in this Form 10-Q to we, us, and our refer to Ameriana Bancorp and/or the Bank, as appropriate.



(7)



---

##### Table of Contents

We are headquartered in New Castle, Indiana. We conduct business through our main office at 2118 Bundy
Avenue, New Castle, Indiana and through nine branch offices located in New Castle, Middletown, Knightstown, Morristown, Greenfield, Anderson, Avon, McCordsville and New Palestine, Indiana, and through our commercial loan production office in Carmel,
Indiana.

The Bank has three wholly owned subsidiaries, Ameriana Insurance Agency (AIA), Ameriana Financial Services, Inc.
(AFS) and Ameriana Investment Management, Inc. (AIMI). AIA provides insurance sales from offices in New Castle, Greenfield and Avon, Indiana. AFS offers debt protection products through its ownership of an interest in Family
Financial Holdings, Incorporated, Columbus, Indiana. In 2002, AFS acquired a 20.9% ownership interest in Indiana Title Insurance Company, LLC (ITIC) through which it offers title insurance. AFS also operates a brokerage facility in
conjunction with Linsco/Private Ledger. AIMI manages the Banks investment portfolio. The Company holds a minority interest in a limited partnership, House Investments, organized to acquire and manage real estate investments which qualify for
federal tax credits.

What We Do

The Bank is a community-oriented financial institution. Our principal business consists of attracting deposits from the general public and investing those funds primarily in mortgage loans on single-family residences, multi-family loans,
construction loans, commercial real estate loans, and, to a lesser extent, commercial and industrial loans, small business lending, home improvement loans, and consumer loans. We have from time to time purchased loans and loan participations in the
secondary market. We also invest in various federal and government agency obligations and other investment securities permitted by applicable laws and regulations, including mortgage-backed, municipal and equity securities. We offer customers in our
market area time deposits with terms from three months to seven years, interest-bearing and non interest-bearing checking accounts, savings accounts and money market accounts. Our primary source of borrowings is Federal Home Loan Bank
(FHLB) advances. Through our subsidiaries, we engage in insurance and brokerage activities.

Our primary source of income is
net interest income, which is the difference between the interest income earned on our loan and investment portfolios and the interest expense incurred on our deposits and borrowing portfolios. Our loan portfolio typically earns more interest than
the investment portfolio, and our deposits typically have a lower average rate than FHLB advances. Several factors affect our net interest income. These factors include the loan, investment, deposit, and borrowing portfolio balances, their
composition, the length of their maturity, re-pricing characteristics, liquidity, credit, and interest rate risk, as well as market and competitive conditions.

Overview of the First Quarter of 2007

The Company achieved net interest income improvement through growth of the
commercial loan portfolio and from the prior quarters balance sheet restructuring strategy, but earnings were also negatively impacted by substantial unplanned operating expenses, which resulted in a slight net loss for the first quarter of
2007.



| |  |  | A net loss of $24,000 was recorded for the three months ended March 31, 2007, compared to net income of $218,000 for the same period in 2006.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The first quarter of 2007 included a severance cost of $273,00 related to a change in management that had an after-tax impact of approximately $180,000 on the
Companys earnings.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Additionally, operating expense for the three months ended March 31, 2007, also included recruiting expense related to our expansion strategy in metropolitan
Indianapolis, and continuing fees for litigating our complaint against RLI Insurance Co. over surety guarantees for certain lease pools in which Ameriana Bank had previously invested.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | A continuing balance sheet management strategy that provided positive results in the first quarter of 2007 was the redeployment of funds from investment securities
into higher-yielding commercial loans, which was the primary factor in the net interest margin improving to 2.61%, an increase of 35 basis points over the prior quarter and 25 basis points higher than the 2.36% net interest margin recorded for the
same quarter in the prior year.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



(8)



---

##### Table of Contents

Financial and Strategic Issues

The improvement in overall credit quality that was achieved in 2006 continued during the first quarter of 2007. While non-accruals increased slightly from
$3.1 million at December 31, 2006, to $3.5 million at March 31, 2007, the level of classified loans declined $1.3 million, or 12.1%, from the previous quarter and $6.0 million, or 39.6%, from a year earlier. The percentage of classified
loans to total risk-based capital was 22.2% at March 31, 2007, compared to 39.7% a year earlier. The decline was a result of improved work-out strategies undertaken by the Bank. Significant focus on underwriting, and a portfolio risk approach
should allow the Bank to manage credit risk effectively.

Our net interest margin, which was 2.61% for the first quarter of 2007, will
continue to be impacted by actions of the Federal Reserve. After 13 prior increases of 0.25% each, the Federal Reserve raised the Federal funds target rate four additional times in 0.25% increments during the first six months of 2006. The Federal
Reserve then held the rate at 5.25%, where it remained at the end of the first quarter of 2007. The U. S. Treasury yield curve remained relatively flat through most of 2006 and the entire first quarter of 2007, which created issues for most
financial institutions. Our interest-bearing liabilities re-price to current market conditions faster than our interest-earning assets, which can also be a factor in changes to our net interest margin. The expected improvement in the mix of
interest-earning assets in 2007, with the reinvestment of funds from lower-yielding investment securities into commercial loans, will further improve the net interest margin.

We expect that we will use future cash flows from securities sales or maturities to pay down short-term borrowings and fund new loan volume. The steady
redeployment of cash flows from the investment portfolio to pay down higher-costing borrowings or to fund higher-yielding assets should improve the net interest margin.

As part of the corporate plan, the Companys short and long-term action plans include:



| |  |  | Recruiting seasoned commercial lenders, credit analysts and key risk managers.
| | - |  | ------------------------------------------------------------------------------



| |  |  | Diversifying the loan portfolio by reducing the concentration in commercial real estate and expanding commercial, residential real estate and consumer lending.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Focusing on retail banking activities including emphasizing transactional deposit growth, expanding customer relationships as measured by products per household and
acquisition of new customer relationships.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Reducing the operating expenses of the Company.
| | - |  | -----------------------------------------------



| |  |  | Reducing the size of the investment portfolio as a percentage of total assets.
| | - |  | ------------------------------------------------------------------------------

We will continue to focus on these strategies in 2007 in order to continue the improvements realized in 2006 that were carried forward through the first quarter of 2007.

CRITICAL ACCOUNTING POLICIES

The accounting and
reporting policies of the Company are maintained in accordance with accounting principles generally accepted in the United States and conform to general practices within the banking industry. The Companys significant accounting policies are
described in detail in the Notes to the Companys Consolidated Financial Statements in the Companys Annual Report on Form 10-K for the fiscal year ended December 31, 2006. The preparation of financial statements in conformity with
generally accepted accounting principles (GAAP) requires management to make estimates and assumptions. The financial position and results of operations can be affected by these estimates and assumptions, and such estimates and
assumptions are integral to the understanding of reported results. Critical accounting policies are those policies that management believes are the most important to the portrayal of the Companys financial condition and results, and they
require management to make estimates that are difficult,



(9)



---

##### Table of Contents

subjective or complex. We consider the allowance for loan losses and mortgage servicing rights to be our critical accounting policies.

Allowance for Loan Losses. The allowance for loan losses provides coverage for probable losses inherent in the Companys loan
portfolio. Management evaluates the adequacy of the allowance for credit losses each quarter based on changes, if any, in underwriting activities, the loan portfolio composition (including product mix and geographic, industry or customer-specific
concentrations), trends in loan performance, regulatory guidance and economic factors. This evaluation is inherently subjective, as it requires the use of significant management estimates. Many factors can affect managements estimates of
specific and expected losses, including volatility of default probabilities, rating migrations, loss severity and economic and political conditions. The allowance is increased through provisions charged to operating earnings and reduced by net
charge-offs.

The Company determines the amount of the allowance based on relative risk characteristics of the loan portfolio. The
allowance recorded for commercial loans is based on reviews of individual credit relationships and an analysis of the migration of commercial loans and actual loss experience. The allowance recorded for non-commercial loans is based on an analysis
of loan mix, risk characteristics of the portfolio, fraud loss and bankruptcy experiences and historical losses, adjusted for current trends, for each loan category or group of loans. The allowance for loan losses relating to impaired loans is based
on the loans observable market price, the collateral for certain collateral-dependent loans, or the discounted cash flows using the loans effective interest rate.

Regardless of the extent of the Companys analysis of customer performance, portfolio trends or risk management processes, certain inherent but
undetected losses are probable within the loan portfolio. This is due to several factors, including inherent delays in obtaining information regarding a customers financial condition or changes in their unique business conditions, the
subjective nature of individual loan evaluations, collateral assessments and the interpretation of economic trends. Volatility of economic or customer-specific conditions affecting the identification and estimation of losses for larger,
non-homogeneous credits and the sensitivity of assumptions utilized to establish allowances for homogenous groups of loans are among other factors considered. The Company estimates a range of inherent losses related to the existence of these
exposures. The estimates are based upon the Companys evaluation of imprecision risk associated with the commercial and consumer allowance levels and the estimated impact of the current economic environment.

Mortgage Servicing Rights. Mortgage servicing rights (MSRs) associated with loans originated and sold, where servicing is
retained, are capitalized and included in other intangible assets in the consolidated balance sheet. The value of the capitalized servicing rights represents the present value of the future servicing fees arising from the right to service loans in
the portfolio. Critical accounting policies for MSRs relate to the initial valuation and subsequent impairment tests. The methodology used to determine the valuation of MSRs requires the development and use of a number of estimates, including
anticipated principal amortization and prepayments of that principal balance. Events that may significantly affect the estimates used are changes in interest rates, mortgage loan prepayment speeds and the payment performance of the underlying loans.
The carrying value of the MSRs is periodically reviewed for impairment based on a determination of fair value. Impairment, if any, is recognized through a valuation allowance and is recorded as amortization of intangible assets.

FINANCIAL CONDITION

Assets totaled $437.0 million at
March 31, 2007, almost identical to total assets of $437.2 million at December 31, 2006, but there was a material change in the asset mix as described below.

Cash and cash equivalents were reduced by $2.5 million to $9.6 million, and the proceeds were used to fund normal business operations. Maturities and paydowns on mortgage-backed securities decreased the size of the
investment securities available for sale portfolio by $12.3 million to $117.4 million in the first three months of 2007. The proceeds from the maturing securities and paydowns were used to fund loan portfolio growth.

Net loans increased $13.7 million, or 5.5%, to $263.0 million during the three-month period, primarily due to a $9.9 million, or 8.8%, increase in the
commercial loan portfolio to $122.3 million. This commercial loan growth was achieved primarily through the addition of commercial lenders as part of the Banks Indianapolis metropolitan market expansion strategy.



(10)



---

##### Table of Contents

The residential real estate mortgage loan portfolio grew by $3.1 million to $118.1 million, as no
originations were sold into the secondary market and $3.9 million in fixed-rate loans were purchased from Countrywide Financial. The residential mortgage loan strategy is reviewed on a regular basis to ensure that it remains consistent with the
Banks overall balance sheet management objectives.

Deposits declined $3.1 million, or 1.0%, during the first three months of 2007 to
$319.4 million, with $2.9 million of the decrease occurring in typically higher-costing certificate of deposit accounts. Totals for checking, savings, and money market accounts did not experience a notable change during the quarter. The Banks
markets remained very competitive for deposit products and the Bank continued to utilize pricing strategies designed to produce an acceptable marginal cost for both existing and new deposits.

Borrowings increased by $2.0 million during the first three months of 2007 to $76.6 million, as the Bank used short-term Federal Home Loan Bank advances
to meet immediate cash needs. Wholesale funding strategies and sources are continuously being explored in an effort to control the cost of this alternative to organic deposit account funding.

Total shareholders equity declined $728,000 during the quarter, primarily due to the Companys expenditure of $807,000 to repurchase the final
63,000 shares of the 225,000 shares of common stock approved by the Board of Directors and announced on May 2, 2006. The net loss for the quarter of $24,000 and $120,000 of dividend payments further reduced equity, but $222,000 was added to
equity as a result of an overall increase in the market value of the available for sale investment securities portfolio.

RESULTS OF OPERATIONS

First Quarter of 2007 compared to the First Quarter of 2006

The Company experienced a net loss of $24,000, or $(0.01) per diluted share, for the first quarter of 2007, compared to net income of $218,000, or $0.07 per diluted share, for the first quarter of 2006. The decreases
of $242,000 in net income and $0.08 in diluted earnings per share for the three months ended March 31, 2007, compared to the same period a year earlier, were the net result of the following factors:



| |  |  | An $89,000 increase in net interest income resulting from a 25 basis point improvement in net interest margin from 2.36% to 2.61%. The improvement in net interest
margin was partially offset by a higher average earning asset total for the first quarter of 2006;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | A $15,000 increase in the provision for loan losses;
| | - |  | ----------------------------------------------------



| |  |  | A $54,000 increase in other income due primarily to a $42,000 increase in brokerage and insurance commissions;
| | - |  | --------------------------------------------------------------------------------------------------------------



| |  |  | A $538,000 increase in other expense primarily a result of an increase of $339,000 in salaries and benefits that was related mostly to severance costs, and an
increase of $173,000 in legal and professional fees.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | A $168,000 increase in income tax benefit.
| | - |  | ------------------------------------------

Net Interest Income

Net interest income on a fully tax equivalent basis increased $167,000 to $2.5 million in the
first quarter of 2007 compared to $2.3 million in the first quarter of 2006. The Company improved its net interest margin on a fully tax equivalent basis 25 basis points to 2.61% in the first quarter of 2007 from 2.36% in the first quarter of 2006.
The improvement in net interest income and net interest margin was accomplished primarily through the balance sheet restructuring strategy implemented in November of 2006, coupled with growth in the Banks commercial loan portfolio. An increase
in the average cost of funds for the first quarter of 2007 compared to the same period in 2006,



(11)



---

##### Table of Contents

which was typical for the industry as the competition for deposits heightened, had a negative impact on efforts to further improve the net interest margin.

Tax-exempt interest was $330,000 for the first quarter of 2007 compared to $184,000 in the first quarter of 2006. Our tax-exempt interest
was from bank-qualified municipal securities. The tax equivalent adjustment was $170,000 and $92,000 for the first quarters of 2007 and 2006, respectively.

Provision for Loan Losses

The following table sets forth an analysis of the Banks allowance for loan losses
for the periods indicated:



|                                  |  |                             |       |   |      |   |       |  
|--------------------------------- |  | --------------------------- | ----- | - | ---- | - | ----- | -
|                                  |  | (Dollars in thousands)      |      
|                                  |  | Three Months EndedMarch 31, |      
|                                  |  | 2007                        |       |   | 2006 |  
|Balance at beginning of quarter   |  | $                           | 2,616 |   |      | $ | 2,835 |  
|Provision for loan losses         |  |                             | 90    |   |      |   | 75    |  
|Charge-offs                       |  |                             | (24   | ) |      |   | (46   | )
|Recoveries                        |  |                             | 25    |   |      |   | 48    |  
|                                  |  |                             |       |   |      |   |       |  
|Net recoveries                    |  |                             | 1     |   |      |   | 2     |  
|                                  |  |                             |       |   |      |   |       |  
|Balance at end of period          |  | $                           | 2,707 |   |      | $ | 2,912 |  
|                                  |  |                             |       |   |      |   |       |  
|Allowance to total loans          |  |                             | 1.02  | % |      |   | 1.33  | %
|                                  |  |                             |       |   |      |   |       |  
|Allowance to non-performing loans |  |                             | 76.69 | % |      |   | 93.12 | %
|                                  |  |                             |       |   |      |   |       |  

We had a provision of $90,000 in the first quarter of 2007 compared to $75,000 for the same period
in 2006. The increase in provision expense was primarily due to additional reserves for the increase in the loan portfolio.

The following
table summarizes the Companys non-performing loans:



|                                                      |  |                        |       |   |      |   |       |  
|----------------------------------------------------- |  | ---------------------- | ----- | - | ---- | - | ----- | -
|                                                      |  | (Dollars in thousands) |      
|                                                      |  | March 31,              |      
|                                                      |  | 2007                   |       |   | 2006 |  
|Loans accounted for on a non-accrual basis            |  | $                      | 3,528 |   |      | $ | 3,060 |  
|Accruing loans contractually past due 90 days or more |  |                        | 1     |   |      |   | 67    |  
|                                                      |  |                        |       |   |      |   |       |  
|Total of non-accrual and 90 days past due loans       |  | $                      | 3,529 |   |      | $ | 3,127 |  
|                                                      |  |                        |       |   |      |   |       |  
|Percentage of total net loans                         |  |                        | 1.34  | % |      |   | 1.45  | %
|                                                      |  |                        |       |   |      |   |       |  
|Other non-performing assets(1)                        |  | $                      | 480   |   |      | $ | 1,459 |  
|                                                      |  |                        |       |   |      |   |       |  

---

|(1) | Other non-performing assets represents property acquired through foreclosure or repossession. This property is carried at the lower of its fair market value or the principal balance
of the related loan.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Non-accrual loans increased $402,000 at March 31, 2007 compared to the year earlier period. This
increase was primarily due to an advance on a commercial loan in foreclosure to purchase an adjoining piece of real estate, and an increase in total balances on non-accrual residential mortgages in foreclosure or bankruptcy. Other non-performing
assets decreased to $480,000 at March 31, 2007 from $1.5 million at March 31, 2006. The decrease was primarily due to the fourth quarter 2006 sale of a $1.1 million commercial real estate property acquired through foreclosure.



(12)



---

##### Table of Contents

Other Income

The $54,000 increase in other income for the first quarter of 2007, compared to the same period in 2006, resulted primarily from an increase of $42,000 in brokerage and insurance commissions. This improvement in
brokerage and insurance commissions was mainly due to higher commission income from the investment center that resulted from increased sales.

Other
Expense

The $538,000 increase in other expense in the first quarter of 2007, compared to the first quarter of 2006, resulted
primarily from increases in salaries and benefits, and an increase in legal and professional fees.



| |  |  | A $339,000 increase in salaries and employee benefits was primarily due to a severance cost of $273,000 related to the departure of the CFO, and also due to higher
staffing levels, primarily in commercial lending and credit review.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The $173,000 increase in legal and professional fees was primarily due to a $111,000 increase in legal fees related totally to the RLI Insurance Company litigation
due to efforts to gain permission to file a motion for summary judgment, and $42,000 in recruiting expenses related to the expansion of our commercial lending effort in the Indianapolis metro market. See Part II. Other Information for
additional detail on legal proceedings.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Income Tax Expense

The decrease in income taxes in the first quarter of 2007, compared to the same period of 2006, resulted primarily from the operating loss sustained in
2007. We recorded an income tax benefit of $293,000 for the first three months of 2007 on a pre-tax loss of $317,000, compared to an income tax benefit of $125,000 for the same period of 2006 on pre-tax income of $93,000.

We have a deferred state tax asset that is primarily the result of operating losses sustained since 2003 for state tax purposes. We started recording a
valuation allowance against our current period state income tax benefit in 2005 due to our concern that we may not be able to use more than the tax asset already recorded on the books without modifying the use of AIMI, our investment subsidiary.
Operating income from AIMI is not subject to state income taxes under current state law, and is the primary reason for the tax asset.

OFF-BALANCE SHEET
ARRANGEMENTS

In the normal course of operations, we engage in a variety of financial transactions that, in accordance with GAAP, are
not recorded in our financial statements. These transactions involve, to varying degrees, elements of credit, interest rate and liquidity risk. Such transactions are used primarily to manage customers requests for funding and take the form of
loan commitments and lines of credit.

For the three months ended March 31, 2007, we did not engage in any off-balance sheet
transactions reasonably likely to have a material effect on our financial condition, results of operations or cash flows.

LIQUIDITY AND CAPITAL
RESOURCES

Liquidity is the ability to meet current and future obligations of a short-term nature. Historically, funds provided by
operations, loan repayments and new deposits have been our principal sources of liquid funds. In addition, we have the ability to obtain funds through the sale of mortgage loans, through borrowings from the FHLB system, through the brokered
certificates market, and securities sold under agreements to repurchase. We regularly adjust the investments in liquid assets based upon our assessment of (1) expected loan demand, (2) expected deposit flows, (3) yields available on
interest-earning deposits and securities and (4) the objectives of our asset/liability program.

At March 31, 2007, we had $9.6
million in loan commitments outstanding and $36.3 million of available commercial and home equity lines of credit. Certificates of deposit due within one year of March 31, 2007, totaled



(13)



---

##### Table of Contents

$159.3 million, or 49.9% of total deposits. If these maturing certificates of deposit do not remain with us, other sources of funds must be used, including
other certificates of deposit, brokered CDs, securities sold under agreements to repurchase, and other borrowings. Depending on market conditions, we may be required to pay higher rates on such deposits or other borrowings than currently paid on the
certificates of deposit due on or before March 31, 2007. However, based on past experiences we believe that a significant portion of the certificates of deposit will remain. We also have the ability to attract and retain deposits by adjusting
the interest rates offered.

Our primary investing activity, the origination and purchase of loans, produced first quarter growth of $13.7
million in net loans receivable, with $3.9 million coming from the purchase of one package of residential mortgage loans. In the first three months of 2006, we experienced a decline of $2.1 million in net loans receivable, and there were no loan
purchases.

Financing activities consist primarily of activity in retail deposit accounts, brokered certificates, and FHLB advances.
Deposit flows are affected by the overall level of interest rates, the interest rates and products we offer, and our local competitors and other factors. Total deposits declined by $3.1 million during the first three months of 2007, while FHLB
advances were increased by $2.0 million. There were no brokered certificates at either March 31, 2007, or December 31, 2006.

In
March 2006, the Company completed a private placement of $10.0 million in trust preferred securities. The proceeds from the private placement are included in Borrowings on the Consolidated Condensed Balance Sheets. The proceeds were used initially
for paying down short-term borrowings and were also used to fund the stock repurchase program. We paid $120,000 in cash dividends to our shareholders for the quarter ended March 31, 2007, compared to $514,000 for the same period of 2006. The
dividend rates were $0.04 per share and $0.16 per share for 2007 and 2006, respectively.

The Bank is subject to various regulatory capital
requirements set by the FDIC including a risk-based capital measure. The Company is also subject to similar capital requirements set by the Federal Reserve Bank. The risk-based capital guidelines include both a definition of capital and a framework
for calculating risk-weighted assets by assigning balance sheet assets and off-balance sheet items to broad risk categories. At March 31, 2007, both the Company and the Bank exceeded all of regulatory capital requirements and are considered
well capitalized under regulatory guidelines.

AVAILABLE INFORMATION

Our annual report on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, and any amendments to such reports filed or furnished
pursuant to Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended, are made available free of charge on our website, www.ameriana.com, as soon as reasonably practicable after such reports are electronically filed
with, or furnished to, the Securities and Exchange Commission. Information on our website should not be considered a part of this Form 10-Q.



(14)



---

##### Table of Contents

ITEM 3  QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

Interest Rate Risk
(IRR) is the risk to earnings and capital arising from movements in interest rates. IRR can result from:



| |  |  | timing differences in the maturity/repricing of an institutions assets, liabilities, and off-balance sheet contracts;
| | - |  | ----------------------------------------------------------------------------------------------------------------------



| |  |  | the effect of embedded options, such as call or convertible options, loan prepayments, interest rate caps, and deposit withdrawals;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------



| |  |  | unexpected shifts of the yield curve; and
| | - |  | -----------------------------------------



| |  |  | differences in the behavior of lending and funding rates, sometimes referred to as basis risk. An example would occur if floating rate assets and liabilities, with
otherwise identical repricing characteristics, were based on market indexes that were imperfectly correlated.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The
Asset-Liability Committee and the Board of Directors review our exposure to interest rate changes and market risk quarterly. This review is accomplished by the use of a cash flow simulation model using detailed securities, loan, deposit, borrowings
and market information to estimate fair values of assets and liabilities using discounted cash flows. We monitor IRR from two perspectives:



| |  |  | Economic value at risk  long term exposure
| | - |  | -------------------------------------------

The difference between the Banks estimated fair value of assets and the estimated fair value of liabilities is the fair value of equity, also referred to as net present value of equity (NPV). The
change in the NPV is calculated at different interest rate levels. This measures our IRR exposure from movements in interest rates and the resulting change in the NPV.



| |  |  | Earnings at risk  near term exposure
| | - |  | -------------------------------------

The model also tests the impact various interest rate scenarios have on net interest income over a stated period of time (one year, for example). See Interest Rate Scenarios below.

We recognize that effective management of IRR includes an understanding of when potential adverse changes in interest rates will flow through the income
statement. Accordingly, we manage our position so that exposure to net interest income is monitored over both a one year planning horizon (accounting perspective) and a longer term strategic horizon (economic perspective).

Our objective is to manage our exposure to IRR, bearing in mind that we will always be in the business of taking on rate risk and that complete rate risk
immunization is not possible. Also, it is recognized that as exposure to IRR is reduced, so too may the net interest margin be reduced.

Interest
Rate Scenarios

Effect of change in net interest income for Year 1 and Year 2

(Dollars in thousands)



|                  |  |                               |        |                          |   |           |  |             |        |  |           |    |  |       |   
|----------------- |  | ----------------------------- | ------ | ------------------------ | - | --------- |  | ----------- | ------ |  | --------- | -- |  | ----- | --
|                  |  | Projected Net Interest Income |        | % Change FromYear 1 Base |  
|                  |  | Down200 bp                    |        | Base                     |   | Up 200 bp |  | Down 200 bp |        |  | Up 200 bp |   
|March 31, 2007    |  |                               |        |                          |   |           |  |             |        |  |           |    |  |       |   
|Year 1            |  | $                             | 11,138 |                          | $ | 11,392    |  | $           | 11,395 |  | (2.23     | )% |  | 0.03  | % 
|Year 2            |  | $                             | 11,529 |                          | $ | 11,819    |  | $           | 11,304 |  | 1.21      | %  |  | (0.78 | )%
|                  |  |                               |        |                          |  
|December 31, 2006 |  |                               |        |                          |   |           |  |             |        |  |           |    |  |       |   
|Year 1            |  | $                             | 10,289 |                          | $ | 10,434    |  | $           | 10,517 |  | (1.39     | )% |  | 0.80  | % 
|Year 2            |  | $                             | 10,703 |                          | $ | 11,074    |  | $           | 11,051 |  | 2.58      | %  |  | 5.92  | % 



(15)



---

##### Table of Contents

The results from modeling our balance sheet structure as of March 31, 2007, incorporating current
replacement assumptions, indicate that our overall IRR exposure increased from December 31, 2006 as we utilized strategies designed to grow net interest income. It should be noted, though, that our IRR exposure has been maintained well within
acceptable levels. The substantial increase in projected base net interest income at March 31, 2007, compared to December 31, 2006, is reflective of an expected more intensified balance sheet management effort.

Management plans to remain highly focused on developing additional strategies designed to further grow net interest income, and also intends to add
interest rate risk hedge positions if it is determined to be necessary to keep the Company within reasonable risk levels.

ITEM 4  CONTROLS AND PROCEDURES

As of the end of the period covered by this report, we
carried out an evaluation, under the supervision and with the participation of our principal executive officer and principal financial officer, of the effectiveness of our disclosure controls and procedures. Based on this evaluation, our principal
executive officer and principal financial officer concluded that our disclosure controls and procedures are effective in ensuring that information required to be disclosed by us in reports that we file or submit under the Securities Exchange Act of
1934, as amended, (1) is recorded, processed, summarized and reported, within the time periods specified in the SECs rules and forms and (2) is accumulated and communicated to our management, including our principal executive and
principal financial officers as appropriate to allow timely discussions regarding required disclosures. It should be noted that the design of our disclosure controls and procedures is based in part upon certain reasonable assumptions about the
likelihood of future events, and there can be no reasonable assurance that any design of disclosure controls and procedures will succeed in achieving its stated goals under all potential future conditions, regardless of how remote, but our principal
executive and financial officers have concluded that our disclosure controls and procedures are, in fact, effective at a reasonable assurance level. In addition, based on that evaluation, no change in the Companys internal control over
financial reporting occurred during the quarter ended March 31, 2007 that has materially affected, or is reasonably likely to materially affect, the Companys internal control over financial reporting.



(16)



---

##### Table of Contents

PART IIOTHER INFORMATION

ITEM 1  Legal Proceedings

As previously reported, the Bank has been involved in
litigation relating to its interests in two pools of equipment leases originated by Commercial Money Center, Inc. (CMC), a California-based equipment leasing company that is now in bankruptcy. In June and September 2001, the Bank
purchased the income streams from two separate pools of commercial leases totaling $12.0 million. The leases within the pools were supported by surety bonds issued by American Motorist Insurance Company (AMICO) and RLI Insurance Company
(RLI), each rated at least A by A.M. Best at the time of the purchase. The bonds guaranteed payment of all amounts due under the leases in the event of default by the lessee. Each pool was sold under the terms of a Sales and
Servicing Agreement, which provided for the insurers to service the leases. In each case, the insurers assigned their servicing rights and responsibilities to Commercial Servicing Corporation, (CSC), a California-based company, which is
now in bankruptcy. When the lease pools went into default, notice was given to each insurer. AMICO made payments pursuant to the leases under a reservation of rights. RLI paid nothing. Both insurers claimed that they were defrauded by CMC, the
originator of the leases. Both denied responsibility for payment. The Bank has now settled all claims it has against AMICO arising from the pool of leases it bonded. The litigation continues against RLI. The pool of leases bonded by RLI consists of
approximately $6 million worth of lease payments.

During 2005, the Bank collected $1.1 million from the Trustee in the CMC/CSC
bankruptcies. These funds were applied to the balance owed in the RLI pool. Some of the lessees in that pool continue to pay and the Bank received $14,000 in payments during the quarter ended March 31, 2007, compared to $34,000 for the same
period in 2006. It is the Banks intent to continue to aggressively pursue its claims against RLI for the principal and interest owed plus attorneys fees, litigation expenses, and damages, and these amounts continue to grow. It is
unlikely that the RLI litigation will be resolved in 2007.

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, 2006 , which could materially affect our business, financial condition or future
results. The risks described in our Annual Report on Form 10-K are not the only risks that we face. Additional risks and uncertainties not currently known 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

During the
three-month period ended March 31, 2007, the Company repurchased 62,996 shares of common stock for $806,621, at an average cost of $12.80 per share as detailed in the following table:



|         |  |                                  |  |                        |       |                                                                              |        |                                                                             |       
|-------- |  | -------------------------------- |  | ---------------------- | ----- | ---------------------------------------------------------------------------- | ------ | --------------------------------------------------------------------------- | ------
|Period   |  | Total Number of Shares Purchased |  | Average Cost per Share |       | Total Number ofShares Purchased asPart of PubliclyAnnounced Plans
orPrograms |        | Maximum Number ofShares that May Yetbe Purchased
Underthe Plans or Programs
|January  |  |                                 |  |                        |      |                                                                              |       |                                                                             | 62,996
|February |  | 32,006                           |  | $                      | 12.94 |                                                                              | 32,006 |                                                                             | 30,990
|March    |  | 30,990                           |  | $                      | 12.66 |                                                                              | 30,990 |                                                                             |      
|Total    |  | 62,996                           |  | $                      | 12.80 |                                                                              | 62,996 |                                                                             |      

On May 2, 2006, the Company announced that the Board of Directors authorized the repurchase
of up to 225,000 shares of its common shares (approximately 7.1% of outstanding shares). The repurchases were conducted through open-market purchases and privately negotiated transactions . The final repurchase under this program occurred on
March 16, 2007, and all repurchased shares are being held as treasury stock and will be available for general corporate purposes.



(17)



---

##### Table of Contents

ITEM 3  Defaults Upon Senior Securities

Not Applicable

ITEM 4  Submission of Matters to a Vote of Security Holders

Not Applicable

ITEM 5  Other Information

Not Applicable

ITEM 6  Exhibits



|            |  |                                                                                                                                                                                                                                                     
|----------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|No.         |  | Description                                                                                                                                                                                                                                         
|Exhibit 10, |  | Employment Agreement, dated February 5, 2007, between Ameriana Bank, SB, and John J. Letter (incorporated herein by reference to the Companys Annual Report on Form 10-K for the year
ended December 31, 2006, filed with the SEC on April 2, 2007)
|            | 
|Exhibit 31, |  | Rule 13a-14(a)/15d-14(a) Certifications                                                                                                                                                                                                             
|            | 
|Exhibit 32, |  | Section 1350 Certifications                                                                                                                                                                                                                         



(18)



---

##### Table of Contents

SIGNATURES

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



|                   |  |                                                     
|------------------ |  | ----------------------------------------------------
|                   |  | AMERIANA BANCORP                                    
|                   | 
|DATE: May 14, 2007 |  | /s/ Jerome J. Gassen                                
|                   |  | Jerome J. Gassen                                    
|                   |  | President and Chief Executive Officer               
|                   |  | (Duly Authorized Representative)                    
|                   | 
|DATE: May 14, 2007 |  | /s/ John J. Letter                                  
|                   |  | John J. Letter                                      
|                   |  | Senior Vice President-Treasurer and                 
|                   |  | Chief Financial Officer                             
|                   |  | (Principal Financial Officer and Accounting Officer)