##### Table of Contents





SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549





FORM 10-Q







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

For Quarter Ended March 31, 2008



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

Commission File Number 000-24147





KILLBUCK BANCSHARES, INC.

(Exact name of registrant as specified in its Charter)







|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|OHIO                                                           |  | 34-1700284                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)

165 N. Main Street, Killbuck, OH 44637

(Address of principal executive offices and zip code)

(330) 276-2771

(Registrants telephone number, including area code)





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

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



|                           |  |                             
|-------------------------- |  | ----------------------------
|Large accelerated filer   ̈ |  | Accelerated filer   ̈        
|Non-accelerated filer   ̈   |  | Smaller reporting Company  x

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

State the number of shares outstanding for each of the issuers classes of common equity as of the latest practicable date:

Class: Common Stock, no par value

Outstanding at May 5, 2008: 627,217









---

##### Table of Contents

KILLBUCK BANCSHARES, INC.

Index



|                              |  |                                                                                                      |  |            
|----------------------------- |  | ---------------------------------------------------------------------------------------------------- |  | -----------
|                              |  |                                                                                                      |  | Page Number
|PART I. FINANCIAL INFORMATION |  |                                                                                                     
|Item 1.                       |  | Financial Statements (Unaudited):                                                                    |  |            
|                              |  |                                                                                                     
|                              |  | Consolidated Balance Sheet as of March 31, 2008 and December 31, 2007                                |  | 3          
|                              |  |                                                                                                     
|                              |  | Consolidated Statements of Income for the three months ended March 31, 2008 and 2007                 |  | 4          
|                              |  |                                                                                                     
|                              |  | Consolidated Statements of Changes In Shareholders Equity for the three months ended March 31, 2008 |  | 5          
|                              |  |                                                                                                     
|                              |  | Consolidated Statements of Cash Flows for the three months ended March 31, 2008 and 2007             |  | 6          
|                              |  |                                                                                                     
|                              |  | Notes to Unaudited Consolidated Financial Statements                                                 |  | 7-10       
|                              |  |                                                                                                     
|Item 2.                       |  | Managements Discussion and Analysis of Financial Condition                                          |  | 11-17      
|                              |  |                                                                                                     
|Item 3.                       |  | Quantitative and Qualitative Disclosures About Market Risk                                           |  | 18         
|                              |  |                                                                                                     
|Item 4.                       |  | Controls and Procedures                                                                              |  | 18         
|                              | 
|PART II. OTHER INFORMATION    |  |                                                                                                     
|Item 1.                       |  | Legal Proceedings                                                                                    |  | 19         
|                              |  |                                                                                                     
|Item 1A.                      |  | Risk Factors                                                                                         |  | 19         
|                              |  |                                                                                                     
|Item 2.                       |  | Unregistered Sales of Equity Securities and Use of Proceeds                                          |  | 19         
|                              |  |                                                                                                     
|Item 3.                       |  | Default Upon Senior Securities                                                                       |  | 19         
|                              |  |                                                                                                     
|Item 4.                       |  | Submissions of Matters to a Vote of Security Holders                                                 |  | 19         
|                              |  |                                                                                                     
|Item 5.                       |  | Other Information                                                                                    |  | 19         
|                              |  |                                                                                                     
|Item 6.                       |  | Exhibits                                                                                             |  | 20         
|                              | 
|SIGNATURES                    |  | 21                                                                                                  



-2-



---

##### Table of Contents

Killbuck Bancshares, Inc. and Subsidiary

CONSOLIDATED BALANCE SHEET (UNAUDITED)



|                                                                         |  |               |             |   |                  |   |             |  
|------------------------------------------------------------------------ |  | ------------- | ----------- | - | ---------------- | - | ----------- | -
|                                                                         |  | March 31,2008 |             |   | December 31,2007 |  
|ASSETS                                                                   |  |               |             |   |                  |   |             |  
|Cash and cash equivalents:                                               |  |               |             |   |                  |   |             |  
|Cash and amounts due from depository institutions                        |  | $             | 10,641,548  |   |                  | $ | 11,794,750  |  
|Federal funds sold                                                       |  |               | 25,691,000  |   |                  |   | 29,378,000  |  
|                                                                         |  |               |             |   |                  |   |             |  
|Total cash and cash equivalents                                          |  |               | 36,332,548  |   |                  |   | 41,172,750  |  
|                                                                         |  |               |             |   |                  |   |             |  
|Investment securities:                                                   |  |               |             |   |                  |   |             |  
|Securities available for sale                                            |  |               | 54,639,450  |   |                  |   | 54,115,975  |  
|Securities held to maturity (fair value of $31,677,204 and $30,247,416)  |  |               | 30,481,448  |   |                  |   | 29,552,217  |  
|                                                                         |  |               |             |   |                  |   |             |  
|Total investment securities                                              |  |               | 85,120,898  |   |                  |   | 83,668,192  |  
|                                                                         |  |               |             |   |                  |   |             |  
|Loans (net of allowance for loan losses of $2,501,458 and $2,510,011     |  |               | 201,136,004 |   |                  |   | 196,519,881 |  
|Loans held for sale                                                      |  |               | 325,000     |   |                  |   | 170,000     |  
|Premises and equipment, net                                              |  |               | 6,550,911   |   |                  |   | 6,537,553   |  
|Accrued interest receivable                                              |  |               | 2,015,690   |   |                  |   | 1,589,899   |  
|Goodwill, net                                                            |  |               | 1,329,249   |   |                  |   | 1,329,249   |  
|Other assets                                                             |  |               | 7,573,474   |   |                  |   | 5,349,524   |  
|                                                                         |  |               |             |   |                  |   |             |  
|Total assets                                                             |  | $             | 340,383,774 |   |                  | $ | 336,337,048 |  
|                                                                         |  |               |             |   |                  |   |             |  
|LIABILITIES                                                              |  |               |             |   |                  |   |             |  
|Deposits:                                                                |  |               |             |   |                  |   |             |  
|Noninterest bearing demand                                               |  | $             | 47,351,994  |   |                  | $ | 51,195,017  |  
|Interest bearing demand                                                  |  |               | 25,645,652  |   |                  |   | 27,475,379  |  
|Money market                                                             |  |               | 21,349,988  |   |                  |   | 16,306,095  |  
|Savings                                                                  |  |               | 38,453,545  |   |                  |   | 37,467,917  |  
|Time                                                                     |  |               | 156,051,217 |   |                  |   | 153,006,933 |  
|                                                                         |  |               |             |   |                  |   |             |  
|Total deposits                                                           |  |               | 288,852,396 |   |                  |   | 285,451,341 |  
|Short-term borrowings                                                    |  |               | 5,280,000   |   |                  |   | 5,745,000   |  
|Federal Home Loan Bank advances                                          |  |               | 2,357,260   |   |                  |   | 2,536,851   |  
|Accrued interest and other liabilities                                   |  |               | 1,647,850   |   |                  |   | 1,486,215   |  
|                                                                         |  |               |             |   |                  |   |             |  
|Total liabilities                                                        |  |               | 298,137,506 |   |                  |   | 295,219,407 |  
|                                                                         |  |               |             |   |                  |   |             |  
|SHAREHOLDERS EQUITY                                                     |  |               |             |   |                  |   |             |  
|Common stock  No par value: 1,000,000 shares authorized, 718,431 issued |  |               | 8,846,670   |   |                  |   | 8,846,670   |  
|Retained earnings                                                        |  |               | 40,836,110  |   |                  |   | 39,848,570  |  
|Accumulated other comprehensive income                                   |  |               | 876,160     |   |                  |   | 498,651     |  
|Treasury stock, at cost (90,854 and 88,849 shares)                       |  |               | (8,312,672  | ) |                  |   | (8,076,250  | )
|                                                                         |  |               |             |   |                  |   |             |  
|Total shareholders equity                                               |  |               | 42,246,268  |   |                  |   | 41,117,641  |  
|                                                                         |  |               |             |   |                  |   |             |  
|Total liabilities and shareholders equity                               |  | $             | 340,383,774 |   |                  | $ | 336,337,048 |  
|                                                                         |  |               |             |   |                  |   |             |  

See accompanying notes to the unaudited consolidated financial statements.



-3-



---

##### Table of Contents

Killbuck Bancshares, Inc. and Subsidiary

CONSOLIDATED STATEMENT OF INCOME (UNAUDITED)



|                                                    |  |                             |           |      |   |          
|--------------------------------------------------- |  | --------------------------- | --------- | ---- | - | ---------
|                                                    |  | Three Months EndedMarch 31,
|                                                    |  | 2008                        |           | 2007
|INTEREST INCOME                                     |  |                             |           |      |   |          
|Interest and fees on loans                          |  | $                           | 3,842,642 |      | $ | 4,165,457
|Federal funds sold                                  |  |                             | 197,013   |      |   | 291,276  
|Investment securities:                              |  |                             |           |      |   |          
|Taxable                                             |  |                             | 696,805   |      |   | 508,377  
|Exempt from federal income tax                      |  |                             | 344,624   |      |   | 334,993  
|                                                    |  |                             |           |      |   |          
|Total interest income                               |  |                             | 5,081,084 |      |   | 5,300,103
|                                                    |  |                             |           |      |   |          
|INTEREST EXPENSE                                    |  |                             |           |      |   |          
|Deposits                                            |  |                             | 1,881,351 |      |   | 1,789,032
|Federal Home Loan Bank advances                     |  |                             | 34,834    |      |   | 44,530   
|Short term borrowing                                |  |                             | 8,300     |      |   | 38,469   
|                                                    |  |                             |           |      |   |          
|Total interest expense                              |  |                             | 1,924,485 |      |   | 1,872,031
|                                                    |  |                             |           |      |   |          
|NET INTEREST INCOME                                 |  |                             | 3,156,599 |      |   | 3,428,072
|Provision for loan losses                           |  |                             |          |      |   | 5,220    
|                                                    |  |                             |           |      |   |          
|NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES |  |                             | 3,156,599 |      |   | 3,422,852
|                                                    |  |                             |           |      |   |          
|NON INTEREST INCOME                                 |  |                             |           |      |   |          
|Service charges on deposit accounts                 |  |                             | 85,291    |      |   | 79,571   
|NSF & OD fees, net                                  |  |                             | 209,978   |      |   | 184,083  
|Gain on sale of loans, net                          |  |                             | 16,203    |      |   | 1,964    
|Other income                                        |  |                             | 88,496    |      |   | 64,768   
|                                                    |  |                             |           |      |   |          
|Total non interest income                           |  |                             | 399,968   |      |   | 330,386  
|                                                    |  |                             |           |      |   |          
|NON INTEREST EXPENSE                                |  |                             |           |      |   |          
|Salaries and employee benefits                      |  |                             | 1,373,598 |      |   | 1,320,480
|Occupancy expense                                   |  |                             | 278,860   |      |   | 247,531  
|Professional fees                                   |  |                             | 86,250    |      |   | 68,921   
|Franchise tax                                       |  |                             | 123,050   |      |   | 117,050  
|Postage, Express, & Freight                         |  |                             | 46,146    |      |   | 49,259   
|Other expenses                                      |  |                             | 345,339   |      |   | 359,803  
|                                                    |  |                             |           |      |   |          
|Total non interest expense                          |  |                             | 2,253,243 |      |   | 2,163,044
|                                                    |  |                             |           |      |   |          
|INCOME BEFORE INCOME TAXES                          |  |                             | 1,303,324 |      |   | 1,590,194
|Income taxes                                        |  |                             | 315,784   |      |   | 422,359  
|                                                    |  |                             |           |      |   |          
|NET INCOME                                          |  | $                           | 987,540   |      | $ | 1,167,835
|                                                    |  |                             |           |      |   |          
|Earning per common share                            |  | $                           | 1.57      |      | $ | 1.83     
|                                                    |  |                             |           |      |   |          
|Weighted Average shares outstanding                 |  |                             | 629,418   |      |   | 638,244  
|                                                    |  |                             |           |      |   |          

See accompanying notes to the unaudited consolidated financial statements.



-4-



---

##### Table of Contents

Killbuck Bancshares, Inc. and Subsidiary

CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY
(UNAUDITED)

THREE MONTHS ENDED MARCH 31, 2008



|                                                       |  |             |           |                  |   |                                     |  |               |         |  |                          |            |   |                     |   |            |   |  |   |          
|------------------------------------------------------ |  | ----------- | --------- | ---------------- | - | ----------------------------------- |  | ------------- | ------- |  | ------------------------ | ---------- | - | ------------------- | - | ---------- | - |  | - | ---------
|                                                       |  | CommonStock |           | RetainedEarnings |   | AccumulatedOtherComprehensiveIncome |  | TreasuryStock |         |  | TotalShareholdersEquity |            |   | ComprehensiveIncome
|                                                       |  |             |           |                  |  
|                                                       |  |             |           |                  |  
|                                                       |  |             |           |                  |  
|Balance, December 31, 2007                             |  | $           | 8,846,670 |                  | $ | 39,848,570                          |  | $             | 498,651 |  | $                        | (8,076,250 | ) |                     | $ | 41,117,641 |   |  |   |          
|Net income                                             |  |             |           |                  |   | 987,540                             |  |               |         |  |                          |            |   |                     |   | 987,540    |   |  | $ | 987,540  
|Purchase of Treasury stock, at cost (2,005 shares)     |  |             |           |                  |   |                                     |  |               |         |  |                          | (236,422   | ) |                     |   | (236,422   | ) |  |   |          
|Other comprehensive income:                            |  |             |           |                  |   |                                     |  |               |         |  |                          |            |   |                     |   |            |   |  |   |          
|Net unrealized gain on securities, net of tax $194,474 |  |             |           |                  |   |                                     |  |               | 377,509 |  |                          |            |   |                     |   | 377,509    |   |  |   | 377,509  
|                                                       |  |             |           |                  |   |                                     |  |               |         |  |                          |            |   |                     |   |            |   |  |   |          
|Comprehensive income                                   |  |             |           |                  |   |                                     |  |               |         |  |                          |            |   |                     |   |            |   |  | $ | 1,365,049
|                                                       |  |             |           |                  |   |                                     |  |               |         |  |                          |            |   |                     |   |            |   |  |   |          
|Balance, March 31, 2008                                |  | $           | 8,846,670 |                  | $ | 40,836,110                          |  | $             | 876,160 |  | $                        | (8,312,672 | ) |                     | $ | 42,246,268 |   |  |   |          
|                                                       |  |             |           |                  |   |                                     |  |               |         |  |                          |            |   |                     |   |            |   |  |   |          

See accompanying notes to the unaudited consolidated financial statements.



-5-



---

##### Table of Contents

Killbuck Bancshares, Inc. and Subsidiary

CONSOLIDATED STATEMENT OF CASH FLOWS (UNAUDITED)



|                                                                     |  |                             |            |   |      |   |             |  
|-------------------------------------------------------------------- |  | --------------------------- | ---------- | - | ---- | - | ----------- | -
|                                                                     |  | Three Months EndedMarch 31, |           
|                                                                     |  | 2008                        |            |   | 2007 |  
|OPERATING ACTIVITIES                                                 |  |                             |            |   |      |   |             |  
|Net income                                                           |  | $                           | 987,540    |   |      | $ | 1,167,835   |  
|Adjustments to reconcile net income to net cash provided by          |  |                             |            |   |      |   |             |  
|Operating activities:                                                |  |                             |            |   |      |   |             |  
|Provision for loan losses                                            |  |                             |           |   |      |   | 5,220       |  
|Gain on sale of loans                                                |  |                             | (16,203    | ) |      |   | (1,964      | )
|Provision for depreciation and amortization                          |  |                             | 135,658    |   |      |   | 109,509     |  
|Origination of loans held for sale                                   |  |                             | (1,940,500 | ) |      |   | (561,000    | )
|Proceeds from the sale of loans                                      |  |                             | 1,801,703  |   |      |   | 735,464     |  
|Federal Home Loan Bank stock dividend                                |  |                             |           |   |      |   | (19,700     | )
|Net change in:                                                       |  |                             |            |   |      |   |             |  
|Accrued interest and other assets                                    |  |                             | (745,392   | ) |      |   | (899,937    | )
|Accrued expenses and other liabilities                               |  |                             | 62,812     |   |      |   | 197,690     |  
|                                                                     |  |                             |            |   |      |   |             |  
|Net cash provided by operating activities                            |  |                             | 285,618    |   |      |   | 733,117     |  
|                                                                     |  |                             |            |   |      |   |             |  
|INVESTING ACTIVITIES                                                 |  |                             |            |   |      |   |             |  
|Investment securities available for sale:                            |  |                             |            |   |      |   |             |  
|Proceeds from maturities and repayments                              |  |                             | 6,040,684  |   |      |   | 4,051,624   |  
|Purchases                                                            |  |                             | (5,996,250 | ) |      |   | (5,980,700  | )
|Investment securities held to maturity:                              |  |                             |            |   |      |   |             |  
|Proceeds from maturities and repayments                              |  |                             |           |   |      |   | 139,315     |  
|Purchases                                                            |  |                             | (940,032   | ) |      |   | (1,725,264  | )
|Net (increase) decrease in loans                                     |  |                             | (4,616,123 | ) |      |   | (12,090,041 | )
|Purchase of premises and equipment                                   |  |                             | (134,141   | ) |      |   | (186,383    | )
|Purchase of BOLI                                                     |  |                             | (2,000,000 | ) |      |   |            |  
|                                                                     |  |                             |            |   |      |   |             |  
|Net cash used in investing activities                                |  |                             | (7,645,862 | ) |      |   | (15,791,449 | )
|                                                                     |  |                             |            |   |      |   |             |  
|FINANCING ACTIVITIES                                                 |  |                             |            |   |      |   |             |  
|Net increase (decrease) in demand, money market and savings deposits |  |                             | 356,771    |   |      |   | 81,458      |  
|Net increase in time deposits                                        |  |                             | 3,044,284  |   |      |   | 6,382,277   |  
|Net (decrease) increase in short term borrowings                     |  |                             | (465,000   | ) |      |   | (545,281    | )
|Repayment of Federal Home Loan Bank advances                         |  |                             | (179,591   | ) |      |   | (189,893    | )
|Purchase of Treasury stock                                           |  |                             | (236,422   | ) |      |   | (168,586    | )
|                                                                     |  |                             |            |   |      |   |             |  
|Net cash provided by financing activities                            |  |                             | 2,520,042  |   |      |   | 5,559,975   |  
|                                                                     |  |                             |            |   |      |   |             |  
|Net decrease in cash and cash equivalents                            |  |                             | (4,840,202 | ) |      |   | (9,498,357  | )
|Cash and cash equivalents at beginning of period                     |  |                             | 41,172,750 |   |      |   | 42,705,362  |  
|                                                                     |  |                             |            |   |      |   |             |  
|Cash and cash equivalents at end of period                           |  | $                           | 36,332,548 |   |      | $ | 33,207,005  |  
|                                                                     |  |                             |            |   |      |   |             |  
|Supplemental Disclosures of Cash Flows Information                   |  |                             |            |   |      |   |             |  
|Cash Paid During the Period For:                                     |  |                             |            |   |      |   |             |  
|Interest on deposits and borrowings                                  |  | $                           | 1,986,131  |   |      | $ | 1,849,956   |  
|                                                                     |  |                             |            |   |      |   |             |  
|Income taxes                                                         |  | $                           |           |   |      | $ |            |  
|                                                                     |  |                             |            |   |      |   |             |  

See accompanying notes to the unaudited consolidated financial statements.



-6-



---

##### Table of Contents

Killbuck Bancshares, Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 1  BASIS OF PRESENTATION

The consolidated financial
statements include the accounts of Killbuck Bancshares, Inc. (the Company) and its wholly owned subsidiary Killbuck Savings Bank Company (the Bank). All significant intercompany balances and transactions have been eliminated
in the consolidation.

The accompanying reviewed consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q and,
therefore, do not necessarily include all information that would be included in audited financial statements. The information furnished reflects all adjustments, which are, in the opinion of management, necessary for a fair statement of the results
of operations. All such adjustments are of a normal recurring nature. The results of operations for the interim periods are not necessarily indicative of the results to be expected for the full year.

These statements should be read in conjunction with the consolidated statements of and for the year ended December 31, 2007 and related notes which are included on
the Form 10-K (file no. 000-24147)

NOTE 2  EARNINGS PER SHARE

The Company currently maintains a simple capital structure; therefore, there are no dilutive effects on earnings per share. As such, earnings per share are calculated using the weighted number of shares for the
period.

NOTE 3  COMPREHENSIVE INCOME

The
Company is required to present comprehensive income and its components in a full set of general purpose financial statements. Comprehensive income is comprised of the following:



|                                         |  |                                 |           |   |                                 |   |           |  
|---------------------------------------- |  | ------------------------------- | --------- | - | ------------------------------- | - | --------- | -
|                                         |  | Three MonthsEndedMarch 31, 2008 |           |   | Three MonthsEndedMarch 31, 2007 |  
|Net income                               |  | $                               | 987,540   |   |                                 | $ | 1,167,835 |  
|Other comprehensive income:              |  |                                 |           |   |                                 |   |           |  
|Net unrealized gain (loss) on securities |  |                                 | 571,983   |   |                                 |   | 47,592    |  
|Tax effect                               |  |                                 | (194,474  | ) |                                 |   | (16,181   | )
|                                         |  |                                 |           |   |                                 |   |           |  
|Total comprehensive income               |  | $                               | 1,365,049 |   |                                 | $ | 1,199,246 |  
|                                         |  |                                 |           |   |                                 |   |           |  



-7-



---

##### Table of Contents

NOTE 4 FAIR VALUE MEASUREMENTS (SFAS No. 157)

Effective January 1, 2008, the Company adopted SFAS No. 157, which, among other things, requires enhanced disclosures about assets and liabilities carried at
fair value. SFAS No. 157 establishes a hierarchal disclosure framework associated with the level of pricing observability utilized in measuring assets and liabilities at fair value. The three broad levels defined by SFAS No. 157 hierarchy
are as follows:



|           |  |                                                                                                                                                                                                                                                                                                                                                                                          
|---------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Level I:   |  | Quoted prices are available in active markets for identical assets or liabilities as of the reported date.                                                                                                                                                                                                                                                                               
|           | 
|Level II:  |  | Pricing inputs are other than quoted prices in active markets, which are either directly or indirectly observable as of the reported date. The nature of these assets and liabilities include
items for which quoted prices are available but traded less frequently, and items that are fair valued using other financial instruments, the parameters of which can be directly observed.
|           | 
|Level III: |  | Assets and liabilities that have little to no pricing observability as of the reported date. These items do not have two-way markets and are measured using managements best estimate of
fair value, where the inputs into the determination of fair value require significant management judgment or estimation.                                                                       

The following table presents the assets reported on the consolidated statements of financial condition at their
fair value as of March 31, 2008 by level within the fair value hierarchy. As required by SFAS No. 157, financial assets are classified in their entirety based on the lowest level of input that is significant to the fair value measurement.



|                              |  |                |         |          |   |            |  |       |   |  |   |           
|----------------------------- |  | -------------- | ------- | -------- | - | ---------- |  | ----- | - |  | - | ----------
|                              |  | March 31, 2008
|                              |  | Level I        |         | Level II |   | Level III  |  | Total
|                              |  | (In thousands)
|Assets:                       |  |                |         |          |   |            |  |       |   |  |   |           
|Securities available for sale |  | $              |        |          | $ | 54,639,450 |  | $     |  |  | $ | 54,639,450
|Loans held for sale           |  |                | 325,000 |          |   |           |  |       |  |  |   | 325,000   



-8-



---

##### Table of Contents

NOTE 5  RECENT ACCOUNTING PRONOUNCEMENTS

In December 2007, the FASB issued FAS No. 141 (revised 2007), Business Combinations (FAS 141(R)), which establishes principles and requirements for how an acquirer recognizes and measures
in its financial statements the identifiable assets acquired, the liabilities assumed, and any noncontrolling interest in an acquiree, including the recognition and measurement of goodwill acquired in a business combination. FAS
No. 141(R) is effective for fiscal years beginning on or after December 15, 2008. Earlier adoption is prohibited. The adoption of this standard is not expected to have a material effect on the Companys results of
operations or financial position.

In September 2006, the FASB issued FAS No. 157, Fair Value Measurements, which provides enhanced guidance
for using fair value to measure assets and liabilities. The standard applies whenever other standards require or permit assets or liabilities to be measured at fair value. The Standard does not expand the use of fair value in any new circumstances.
FAS No. 157 is effective for financial statements issued for fiscal years beginning after November 15, 2007 and interim periods within those fiscal years. In February 2008, the FASB issued Staff Position No. 157-1, Application of
FASB Statement No. 157 to FASB Statement No. 13 and Other Accounting Pronouncements That Address Fair Value Measurements for Purposes of Lease Classification or Measurement under Statement 13, which removed leasing transactions
accounted for under FAS No. 13 and related guidance from the scope of FAS No. 157. Also in February 2008, the FASB issued Staff Position No.157-2, Partial Deferral of the Effective Date of Statement 157, which deferred the effective
date of FAS No. 157 for all nonfinancial assets and nonfinancial liabilities to fiscal years beginning after November 15, 2008. The adoption of this standard did not have a material effect on the Companys results of operations or
financial position.

In September 2006, the FASB issued FAS No. 158, Employers Accounting for Defined Benefit Pension and Other Post
Retirement Plans, an amendment of FASB Statements No. 87, 88, 106 and 132(R). This Statement requires that employers measure plan assets and obligations as of the balance sheet date. This requirement is effective for fiscal years ending
after December 15, 2008. The other provisions of the Statement were effective as of the end of the fiscal year ending after December 15, 2006, for public companies. The adoption of this standard is not expected to have a material effect on
the Companys results of operations or financial position.

In February 2007, the FASB issued FAS No. 159, The Fair Value Option for Financial
Assets and Financial Liabilities  Including an amendment of FASB Statement No. 115, which provides all entities with an option to report selected financial assets and liabilities at fair value. The objective of the FAS No. 159 is
to improve financial reporting by providing entities with the opportunity to mitigate volatility in earnings caused by measuring related assets and liabilities differently without having to apply the complex provisions of hedge accounting. FAS
No. 159 is effective as of the beginning of an entitys first fiscal year beginning after November 15, 2007. Early adoption is permitted as of the beginning of a fiscal year that begins on or before November 15, 2007 provided the
entity also elects to apply the provisions of FAS No. 157, Fair Value Measurements. The adoption of this standard is not expected to have a material effect on the Companys results of operations or financial position.

In December 2007, the FASB issued FAS No. 160, Noncontrolling Interests in Consolidated Financial Statements  an amendment of ARB No. 51. FAS
No. 160 amends ARB No. 51 to establish accounting and reporting standards for the noncontrolling interest in a subsidiary and for the deconsolidation of a subsidiary. It clarifies that a noncontrolling interest in a subsidiary, which
is sometimes referred to as minority interest, is an ownership interest in the consolidated entity that should be reported as equity in the consolidated financial statements. Among other requirements, this statement requires consolidated net
income to be reported at amounts that include the amounts attributable to both the parent and the noncontrolling interest. It also requires disclosure, on the face of the consolidated income statement, of the amounts of consolidated net income
attributable to the parent and to the noncontrolling interest. FAS No. 160 is effective for fiscal years beginning on or after December 15, 2008. Earlier adoption is prohibited. The adoption of this standard is not expected to
have a material effect on the Companys results of operations or financial position.



-9-



---

##### Table of Contents

In September 2006, the FASB reached consensus on the guidance provided by 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. The guidance is applicable to endorsement split-dollar life insurance arrangements,
whereby the employer owns and controls the insurance policy, that are associated with a postretirement benefit. EITF 06-4 requires that for a split-dollar life insurance arrangement within the scope of the Issue, an employer should recognize a
liability for future benefits in accordance with FAS No. 106 (if, in substance, a postretirement benefit plan exists) or Accounting Principles Board Opinion No. 12 (if the arrangement is, in substance, an individual deferred compensation
contract) based on the substantive agreement with the employee. EITF 06-4 is effective for fiscal years beginning after December 15, 2007. The adoption of this EITF did not have a material effect on the Companys results of operations or
financial position.

In March 2007, the FASB ratified Emerging Issues Task Force Issue No. 06-10 (EITF 06-10), Accounting for
Collateral Assignment Split-Dollar Life Insurance Agreements. EITF 06-10 provides guidance for determining a liability for the postretirement benefit obligation as well as recognition and measurement of the associated asset on the basis of the
terms of the collateral assignment agreement. EITF 06-10 is effective for fiscal years beginning after December 15, 2007. The adoption of this EITF did not have a material effect on the Companys results of operations or financial
position.

In June 2007, the FASB ratified Emerging Issues Task Force Issue No. 06-11 (EITF 06-11), Accounting for Income Tax Benefits
of Dividends on Share-Based Payment Awards. EITF 06-11 applies to share-based payment arrangements with dividend protection features that entitle employees to receive (a) dividends on equity-classified nonvested shares, (b) dividend
equivalents on equity-classified nonvested share units, or (c) payments equal to the dividends paid on the underlying shares while an equity-classified share option is outstanding, when those dividends or dividend equivalents are charged to
retained earnings under FAS No. 123R, Share-Based Payment, and result in an income tax deduction for the employer. A consensus was reached that a realized income tax benefit from dividends or dividend equivalents that are charged to
retained earnings and are paid to employees for equity-classified nonvested equity shares, nonvested equity share units, and outstanding equity share options should be recognized as an increase in additional paid-in capital. EITF 06-11 is effective
for fiscal years beginning after December 15, 2007, and interim periods within those fiscal years. The adoption of this EITF did not have a material effect on the Companys results of operations or financial position.

In March 2008, the FASB issued FAS No. 161, Disclosures about Derivative Instruments and Hedging Activities, to require enhanced disclosures about derivative
instruments and hedging activities. The new standard has revised financial reporting for derivative instruments and hedging activities by requiring more transparency about how and why an entity uses derivative instruments, how derivative instruments
and related hedged items are accounted for under FAS No. 133, Accounting for Derivative Instruments and Hedging Activities; and how derivative instruments and related hedged items affect an entitys financial position, financial
performance, and cash flows. FAS No. 161 requires disclosure of the fair values of derivative instruments and their gains and losses in a tabular format. It also requires entities to provide more information about their liquidity by requiring
disclosure of derivative features that are credit risk-related. Further, it requires cross-referencing within footnotes to enable financial statement users to locate important information about derivative instruments. FAS No. 161 is effective
for financial statements issued for fiscal years and interim periods beginning after November 15, 2008, with early application encourage. The adoption of this standard is not expected to have a material effect on the Companys results of
operations or financial position.



-10-



---

##### Table of Contents

MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION

AND RESULTS OF OPERATIONS

The Private Securities Litigation Reform Act of 1995 contains safe harbor provisions regarding forward-looking statements. When used in this discussion, the words
believes, anticipates, contemplates, expects, and similar expressions are intended to identify forward-looking statements. Such statements are subject to certain risks and uncertainties, which could
cause actual results to differ materially from those projected. Those risks and uncertainties include changes in interest rates, risks associated with the ability to control costs and expenses, and general economic conditions. Killbuck Bancshares,
Inc. undertakes no obligation to publicly release the results of any revisions to those forward-looking statements, which may be made to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.

The Company conducts no significant business or operations of its own other than holding all of the outstanding stock of the Killbuck Savings Bank
Company. As a result, references to the Company generally refer to the Bank unless the context indicates otherwise.

Critical Accounting
Policies

The Companys accounting policies are integral to understanding the results reported. The accounting policies are described in detail in
Note 1 of the consolidated financial statements filed with the Commission as part of the Companys annual report on Form 10-K for its fiscal year ended December 31, 2007. Our most complex accounting policies require managements
judgment to ascertain the valuation of assets, liabilities, commitments and contingencies. We have established detailed policies and control procedures that are intended to ensure valuation methods are well controlled and applied consistently from
period to period. In addition, the policies and procedures are intended to ensure that the process for changing methodologies occurs in an appropriate manner. The following is a brief description of our current accounting policies involving
significant management valuation judgments.

Allowance for Loan Losses - Arriving at an appropriate level of allowance for loan losses involve a
high degree of judgment. The Companys allowance for loan losses provides for probable losses based upon evaluations of known and inherent risks in the loan portfolio.

Management uses historical information to assess the adequacy of the allowance for loan losses as well as the prevailing business environment as it is affected by changing economic conditions and various external
factors, which may impact the portfolio in ways currently unforeseen. The allowance is increased by provisions for loan losses and by recoveries of loans previously charged-off and reduced by loans charged-off. For a full discussion of the
Companys methodology of assessing the adequacy of the reserve for loan losses, refer to Note 1 of the consolidated financial statements filed with the Commission as part of the Companys annual report on Form 10-K for its fiscal year
ended December 31, 2007.

Goodwill and Other Intangible Assets - As discussed in Note 7 of the consolidated financial statements, filed with
the Commission as part of the Companys annual report on Form 10-K for its fiscal year ended December 31, 2007; the Company must assess goodwill and other intangible assets each year for impairment. This assessment involves estimating cash
flows for future periods. If the future cash flows were less than the recorded goodwill and other intangible assets balances, we would be required to take a charge against earnings to write down the assets to the lower value.

Deferred Tax Assets - We use an estimate of future earnings to support our position that the benefit of our deferred tax assets will be realized. If future income
should prove non-existent or less than the amount of the deferred tax assets within the tax years to which they may be applied, the asset may not be realized and our net income will be reduced. Our deferred tax assets are described further in Note
14 of the consolidated financial statements filed with the Commission as part of the Companys annual report on Form 10-K for its fiscal year ended December 31, 2007.



-11-



---

##### Table of Contents

Financial Condition

Total assets at March 31, 2008 were $340,384,000 compared to $336,337,000 at December 31, 2007.

Cash and cash
equivalents decreased by $4,840,000 or 11.8% from December 31, 2007, to March 31, 2008, with federal funds sold decreasing $3,687,000. The federal funds were used to partially fund the increase in loans.

Investment securities available for sale increased by $523,000 or 1.0% from December 31, 2007 to March 31, 2008, due to a continued effort to rebuild the
securities portfolio. Investments held to maturity increased $929,000 or 3.1% due to the same effort to rebuild the securities portfolio.

Net loans
increased by $4,616,000 or 2.3% from December 31, 2007, to March 31, 2008. A decrease of $113,000 occurred in the real estate loan category, which is attributable primarily to decreases in residential real estate of $1,959,000 with
additional decreases in farm lending activity of $319,000. These decreases were partially offset by an increase in commercial real estate loan activity of $1,664,000 and construction lending of $501,000. Commercial and other loan balances increased
by $4,945,000 due to seasonal changes and inventory growth while consumer loan balances continued to decrease by $216,000.

Total deposits at
March 31, 2008 were $288,852,000 compared to $285,451,000 at December 31, 2007. Time deposits increased $3,044,000, demand accounts decreased $5,672,000, and money market and savings accounts increased $6,029,000. Management believes
demand account decreases are attributable to normal fluctuations due to customer usage; business accounts using demand account funds to build up seasonal inventories; the fact that demand deposit accounts at December 31, 2007 included
additional funds due to the holiday period; and the disintermediation into other financial markets.

Short-term borrowings decreased $465,000 and Federal
Home Loan Bank advances decreased $180,000 due to scheduled repayments at March 31, 2008 from December 31, 2007.

Shareholders Equity
increased by $1,129,000 or 2.7%, which was mainly due to earnings of $988,000 for the first three months of 2008 enhanced by a $377,000 unrealized gain on securities included in other comprehensive income and decreased by the purchase of Treasury
stock for $236,000. Treasury stock purchases are monitored against the Companys Strategic Plan and the goals set forth in the plan. The Treasury stock purchases have not exceeded the Strategic Plans guidelines for the first three months
of 2008. Management monitors risk-based capital and leveraged capital ratios in order to assess compliance with the regulatory guidelines. At March 31, 2008, the total capital ratio was 18.86%; the Tier I capital ratio was 17.76%, and the
leverage ratio was 12.05%, compared to regulatory capital requirements of 8.00%, 4.00% and 4.00% respectively. These ratios are well in excess of regulatory capital requirements.



-12-



---

##### Table of Contents

RESULTS OF OPERATIONS

Comparison of the Three Months Ended March 31, 2008 and 2007

Net income for the three-month period
ended March 31, 2008, was $988,000 a decrease of $180,000 or 15.4% from the $1,168,000 reported at March 31, 2007.

Total interest income of
approximately $5,081,000 for the three-month period ended March 31, 2008, compares to $5,300,000 for the same period in 2007, a decrease of $219,000 or 4.1%. The decrease in total interest income is mainly attributable to the interest and fees
on loans decreasing $322,000 or 7.7% for the three-month period ended March 31, 2008 compared to the same period for 2007. The decrease in interest and fees on loans is due to a decrease in the interest rates on the loan portfolio. The yield
was 7.68% compared to 8.33% for this three-month period of 2008 and 2007 respectively. Average loan balances were $200,231,000 for 2008 compared to $200,125,000 for 2007. See Average Balance Sheet for the three-month periods ended
March 31, 2008 and 2007. The increase in interest on taxable investment securities including equities partially offset the decrease on the loans. The increase in interest on taxable investment securities of $184,000 was due to the increase in
volume. The average balances outstanding of $53,997,000 for 2008 compared to $38,019,000 for 2007 and the yield was 4.99% compared to 5.14% for this three-month period of 2008 and 2007 respectively.

Total interest expense of $1,924,000 for the three-month period ending March 31, 2008, represents an increase of $52,000 from the $1,872,000 reported for the same
three-month period in 2007. The increase in interest expense on deposits is due mainly to an increase in the volume of the time deposits. Average time deposits were $153,836,000 for this three-month period of 2008 compared to $136,114,000 for the
same three months of 2007. The cost of time deposits was 4.35% compared to 4.52% for this three-month period of 2008 and 2007 respectively. The cost of interest bearing deposits was 3.17% compared to 3.25% for this three-month period of 2008 and
2007 respectively. See Average Balance Sheet for the three-month periods ended March 30, 2008 and 2007.

Net interest income of $3,157,000
for the three months ended March 31, 2008, compares to $3,428,000 for the same three-month period in 2007, a decrease of $271,000 or 7.9%. The net interest margin is expected to experience compression in 2008.

Total non-interest income for the three-month period ended March 31, 2008 increased approximately $70,000 or 21.2% to $400,000 from $330,000 for the same
three-month period in 2007. Net NSF and overdraft fees increased approximately $26,000 or 14.1% on the overdraft program, which began in the fourth quarter of 2006. Gains on sale of loans increased $14,000 due to increased activity in fixed rate
residential lending. Other income increased approximately $23,000. Approximately $14,000 of the increase is attributable to an additional $2 million purchase of Bank Owned Life Insurance (BOLI) purchased on certain bank officers. The remaining
increase is due to fees from the alternative investment program in 2008 compared to the same three-month period ended March 31, 2007.

Total
non-interest expense of $2,253,000 for the three months ended March 31, 2008, compares to $2,163,000 for the same three-month period in 2007. This represents an increase of $90,000 or 4.2%. Approximately $54,000 of the increase was attributable
to normal recurring employee cost increases for annual salary increases, staff additions and employee benefits. Approximately $9,000 of the increase was attributable to snow related expenses associated with more severe winter weather conditions. The
changes in the remaining expense accounts were attributable to increases/decreases in items that are normal and recurring in nature.



-13-



---

##### Table of Contents

Liquidity

Management monitors projected liquidity needs and determines the level desirable based in part on the Companys commitments to make loans and managements assessment of the Companys ability to generate
funds.

The primary sources of funds are deposits, repayment of loans, maturities of investments, funds provided from operations and advances from the FHLB
of Cincinnati. While scheduled repayments of loans and maturities of investment securities are predictable sources of funds, deposit flows and loan repayments are greatly influenced by the general level of interest rates, economic conditions and
competition. The Company uses its sources of funds to fund existing and future loan commitments, to fund maturing time deposits and demand deposit withdrawals, to invest in other interest-earning assets, to maintain liquidity, and to meet operating
expenses.

Cash and amounts due from depository institutions and federal funds sold totaled $36,333,000 at March 31, 2008. These assets provide the
primary source of liquidity for the Company. In addition, management has designated a portion of the investment portfolio, $54,639,000 as available for sale and has an available unused line of credit of $39,621,000 with the Federal Home Loan Bank of
Cincinnati to provide additional sources of liquidity at March 31, 2008. As of March 31, 2008, the Company had commitments to fund loans of approximately $1,509,000 and unused lines of credit totaling $39,164,000.

Cash was provided during the three month period ended March 31, 2008, mainly from the maturities and repayments of investment securities of $6.0 million, operating
activities of $.3 million, and a net increase in deposits of $3.4 million. Cash was used during the three month period ended March 31, 2008, mainly to fund a net increase in loans of $4.6 million, for the purchase of investment securities of
$7.0 million, and for the purchase of BOLI of $2 million. $.1 million was also used in the purchase of premises and equipment. In addition, $.2 million was used to reduce Federal Home Loan Bank advances during the first three months of 2008,
short-term borrowings decreased $.5 million, and $.2 million was used to purchase Treasury Stock. Cash and cash equivalents totaled $36.3 million at March 31, 2008, a decrease of $4.9 million from $41.2 million at December 31, 2007.

Management is not aware of any conditions, including any regulatory recommendations or requirements, which would adversely affect its liquidity or ability
to meet its funding needs in the normal course of business.



-14-



---

##### Table of Contents

Risk Elements

The table below presents information concerning nonperforming assets including nonaccrual loans, renegotiated loans, loans 90 days or more past due, other real estate loans and repossessed assets at March 31,
2008, and December 31, 2007. The Company ceased accruing interest on residential mortgages secured by real estate and consumer loans when principal or interest payments are delinquent 90 days or more. Commercial loans, that are 90 days or more
past due, are reviewed by the Executive Vice President and the loan officer to determine whether they will be classified as nonperforming. These officers review various factors, which include, but are not limited to, the timing of the maturity of
the loan in relation to the ability to collect, whether the loan is deemed to be well secured, whether the loan is in the process of collection, and the favorable results of the analysis of customer financial data. A nonperforming loan will only be
re-classified as a performing loan when stringent criteria have been met. At the time the accrual of interest is discontinued, future income is recognized only when cash is received or the loan has been returned to performing loan status.
Renegotiated loans are those loans which terms have been renegotiated to provide a reduction or deferral of principal or interest as of result of the deterioration of the borrower.



|                                                  |  |                        |      |   |                  |   |      |  
|------------------------------------------------- |  | ---------------------- | ---- | - | ---------------- | - | ---- | -
|                                                  |  | March 31,2008          |      |   | December 31,2007 |  
|                                                  |  | (dollars in thousands) |     
|Loans on nonaccrual basis                         |  | $                      | 149  |   |                  | $ | 839  |  
|Loans past due 90 days or more                    |  |                        | 144  |   |                  |   |     |  
|Renegotiated loans                                |  |                        |     |   |                  |   |     |  
|                                                  |  |                        |      |   |                  |   |      |  
|Total nonperforming loans                         |  |                        | 293  |   |                  |   | 839  |  
|Other real estate                                 |  |                        |     |   |                  |   |     |  
|Repossessed assets                                |  |                        |     |   |                  |   |     |  
|                                                  |  |                        |      |   |                  |   |      |  
|Total nonperforming assets                        |  | $                      | 293  |   |                  | $ | 839  |  
|                                                  |  |                       
|Nonperforming loans as a percent of total loans   |  |                        | 0.14 | % |                  |   | 0.42 | %
|                                                  |  |                       
|Nonperforming loans as a percent of total assets  |  |                        | 0.09 | % |                  |   | 0.25 | %
|                                                  |  |                       
|Nonperforming assets as a percent of total assets |  |                        | 0.09 | % |                  |   | 0.25 | %

Management monitors impaired loans on a continual basis. As of March 2008, impaired loans had no material effect
on the Companys financial position or results from operations.

The allowance for loan losses at March 31, 2008, totaled $2,501,000 or 1.23% of
total loans as compared to $2,510,000 or 1.26% at December 31, 2007. Provisions for loan losses were $0 for the three months ended March 31, 2008 and $5,000 for the three months ended March 31, 2007.

The level of funding for the provision is a reflection of the overall loan portfolio. Nonperforming loans consist of approximately $81,000 in commercial real estate,
$164,000 in one to four family residential mortgages, $46,000 in commercial and other loans, and $2,000 in consumer loans. The collateral requirements on such loans reduce the risk of potential losses to an acceptable level in managements
opinion.

Management performs a quarterly evaluation of the allowance for loan losses. The evaluation incorporates internal loan review, actual historical
losses, as well as any negative economic trends in the local market. The evaluation is presented to and approved by the Board of Directors. Although the Company maintains its allowance for loan losses at a level that it considers to be adequate to
provide for the inherent risk of loss in its portfolio, there can be no assurance that future losses will not exceed estimated amounts or that additional provisions for loan losses will not be required in future periods.



-15-



---

##### Table of Contents

AVERAGE BALANCE SHEET

Average Balance Sheet for the Three-Month Period Ended March 31

The following table sets forth certain
information relating to the Companys average balance sheet and reflects the average yield on assets and average cost of liabilities for the periods indicated and the average yields earned and rates paid. Such yields and costs are derived by
dividing income or expense by the average balance of assets or liabilities, respectively, for the periods presented. Average balances are derived from month-end balances. Management does not believe that the use of month-end balances instead of
daily average balances has caused any material differences in the information presented.



|                                         |  |                 |             |   |                |   |            |  |      |                 |  |   |              |   |            |   |           |  |      |  
|---------------------------------------- |  | --------------- | ----------- | - | -------------- | - | ---------- |  | ---- | --------------- |  | - | ------------ | - | ---------- | - | --------- |  | ---- | -
|                                         |  | March 31, 2008  |             |   | March 31, 2007 |  
|                                         |  | Average Balance |             |   | Interest       |   | Yield/Rate |  |      | Average Balance |  |   | Interest     |   | Yield/Rate |  
|Assets                                   |  |                 |             |   |                |   |            |  |      |                 |  |   |              |   |            |   |           |  |      |  
|Interest Earnings Assets:                |  |                 |             |   |                |   |            |  |      |                 |  |   |              |   |            |   |           |  |      |  
|Loans (1)(2)(2)(3)                       |  | $               | 200,231,008 |   |                | $ | 3,842,642  |  | 7.68 | %               |  | $ | 200,124,648  |   |            | $ | 4,165,457 |  | 8.33 | %
|Securities-taxable (4)                   |  |                 | 53,997,140  |   |                |   | 673,422    |  | 4.99 |                 |  |   | 38,018,794   |   |            |   | 488,632   |  | 5.14 |  
|Securities-nontaxable                    |  |                 | 29,806,864  |   |                |   | 344,624    |  | 4.62 |                 |  |   | 30,462,561   |   |            |   | 334,993   |  | 4.40 |  
|Securities-equity (4)(5)                 |  |                 | 1,680,910   |   |                |   | 23,383     |  | 5.56 |                 |  |   | 1,680,063    |   |            |   | 19,745    |  | 4.70 |  
|Federal funds sold                       |  |                 | 24,449,445  |   |                |   | 197,013    |  | 3.22 |                 |  |   | 21,609,632   |   |            |   | 291,276   |  | 5.39 |  
|                                         |  |                 |             |   |                |   |            |  |      |                 |  |   |              |   |            |   |           |  |      |  
|Total interest earnings assets           |  |                 | 310,165,367 |   |                |   | 5,081,084  |  | 6.55 |                 |  |   | 291,895,698  |   |            |   | 5,300,103 |  | 7.26 |  
|                                         |  |                 |             |   |                |   |            |  |      |                 |  |   |              |   |            |   |           |  |      |  
|Noninterest earning assets               |  |                 |             |   |                |   |            |  |      |                 |  |   |              |   |            |   |           |  |      |  
|Cash and due from other institutions     |  | $               | 11,004,192  |   |                |   |            |  |      |                 |  | $ | 10,134,693   |   |            |   |           |  |      |  
|Premises and equipment, net              |  |                 | 6,549,278   |   |                |   |            |  |      |                 |  |   | 5,698,017    |   |            |   |           |  |      |  
|Accrued interest                         |  |                 | 1,376,733   |   |                |   |            |  |      |                 |  |   | 1,342,351    |   |            |   |           |  |      |  
|Other assets                             |  |                 | 7,161,635   |   |                |   |            |  |      |                 |  |   | 5,768,370    |   |            |   |           |  |      |  
|Less allowance for loan losses           |  |                 | (2,504,000  | ) |                |   |            |  |      |                 |  |   | (2,401,604   | ) |            |   |           |  |      |  
|                                         |  |                 |             |   |                |   |            |  |      |                 |  |   |              |   |            |   |           |  |      |  
|Total noninterest earnings assets        |  |                 | 23,587,838  |   |                |   |            |  |      |                 |  |   | 20,541,827   |   |            |   |           |  |      |  
|                                         |  |                 |             |   |                |   |            |  |      |                 |  |   |              |   |            |   |           |  |      |  
|Total Assets                             |  | $               | 333,753,205 |   |                |   |            |  |      |                 |  | $ | 312,437,525  |   |            |   |           |  |      |  
|                                         |  |                 |             |   |                |   |            |  |      |                 |  |   |              |   |            |   |           |  |      |  
|Liabilities and Shareholders Equity      |  |                 |             |   |                |   |            |  |      |                 |  |   |              |   |            |   |           |  |      |  
|Interest bearing liabilities:            |  |                 |             |   |                |   |            |  |      |                 |  |   |              |   |            |   |           |  |      |  
|Interest bearing demand                  |  | $               | 26,095,256  |   |                | $ | 30,836     |  | 0.47 | %               |  | $ | 28,283,918   |   |            | $ | 40,645    |  | 0.57 | %
|Money market accounts                    |  |                 | 19,050,357  |   |                |   | 94,717     |  | 1.99 |                 |  |   | 18,087,816   |   |            |   | 117,674   |  | 2.60 |  
|Savings deposits                         |  |                 | 37,991,536  |   |                |   | 83,029     |  | 0.87 |                 |  |   | 37,482,879   |   |            |   | 94,184    |  | 1.01 |  
|Time deposits                            |  |                 | 153,836,201 |   |                |   | 1,672,769  |  | 4.35 |                 |  |   | 136,114,490  |   |            |   | 1,536,529 |  | 4.52 |  
|Short term borrowings                    |  |                 | 5,376,376   |   |                |   | 8,300      |  | 0.62 |                 |  |   | 5,098,876    |   |            |   | 38,469    |  | 3.02 |  
|Federal Home Loan Advances               |  |                 | 2,418,358   |   |                |   | 34,834     |  | 5.76 |                 |  |   | 3,115,996    |   |            |   | 44,530    |  | 5.72 |  
|                                         |  |                 |             |   |                |   |            |  |      |                 |  |   |              |   |            |   |           |  |      |  
|Total interest bearing liabilities       |  |                 | 244,768,084 |   |                |   | 1,924,485  |  | 3.14 |                 |  |   | _228,183,975 |   |            |   | 1,872,031 |  | 3.28 |  
|                                         |  |                 |             |   |                |   |            |  |      |                 |  |   |              |   |            |   |           |  |      |  
|Noninterest bearing liabilities:         |  |                 |             |   |                |   |            |  |      |                 |  |   |              |   |            |   |           |  |      |  
|Demand deposits                          |  |                 | 46,577,118  |   |                |   |            |  |      |                 |  |   | 43,190,330   |   |            |   |           |  |      |  
|Accrued expenses and other liabilities   |  |                 | 2,147,708   |   |                |   |            |  |      |                 |  |   | 1,913,246    |   |            |   |           |  |      |  
|                                         |  |                 |             |   |                |   |            |  |      |                 |  |   |              |   |            |   |           |  |      |  
|Total noninterest bearing liabilities    |  |                 | 48,724,826  |   |                |   |            |  |      |                 |  |   | 45,103,576   |   |            |   |           |  |      |  
|                                         |  |                 |             |   |                |   |            |  |      |                 |  |   |              |   |            |   |           |  |      |  
|Shareholders equity                     |  |                 | 40,260,295  |   |                |   |            |  |      |                 |  |   | 39,149,974   |   |            |   |           |  |      |  
|                                         |  |                 |             |   |                |   |            |  |      |                 |  |   |              |   |            |   |           |  |      |  
|Total Liabilities and Equity             |  | $               | 333,753,205 |   |                |   |            |  |      |                 |  | $ | 312,437,525  |   |            |   |           |  |      |  
|                                         |  |                 |             |   |                |   |            |  |      |                 |  |   |              |   |            |   |           |  |      |  
|Net interest income                      |  |                 |             |   |                | $ | 3,156,599  |  |      |                 |  |   |              |   |            | $ | 3,428,072 |  |      |  
|                                         |  |                 |             |   |                |   |            |  |      |                 |  |   |              |   |            |   |           |  |      |  
|Interest rate spread (6)                 |  |                 |             |   |                |   |            |  | 3.41 | %               |  |   |              |   |            |   |           |  | 3.98 | %
|                                         |  |                 |             |   |                |   |            |  |      |                 |  |   |              |   |            |   |           |  |      |  
|Net yield on interest earning assets (7) |  |                 |             |   |                |   |            |  | 4.07 | %               |  |   |              |   |            |   |           |  | 4.70 | %
|                                         |  |                 |             |   |                |   |            |  |      |                 |  |   |              |   |            |   |           |  |      |  



|(1) | For purposes of these computations, the daily average loan amounts outstanding are net of deferred loan fees.
|--- | -------------------------------------------------------------------------------------------------------------

|(2) | Included in loan interest income are loan related fees of $85,367 and $84,481 in 2008 and 2007, respectively.
|--- | -------------------------------------------------------------------------------------------------------------

|(3) | Nonaccrual loans are included in loan totals and do not have a material impact on the information presented.
|--- | ------------------------------------------------------------------------------------------------------------

|(4) | Average balance is computed using the carrying value of securities. The average yield has been computed using the historical amortized cost average balance for available for sale
securities.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(5) | Equity securities are comprised of common stock of the Federal Home Loan Bank, Federal Reserve Bank, and Great Lakes Bankers Bank.
|--- | ----------------------------------------------------------------------------------------------------------------------------------

|(6) | Interest rate spread represents the difference between the average yield on interest earning assets and the average cost of interest bearing liabilities.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------

|(7) | Net yield on interest earning assets represents net interest income as a percentage of average interest earning assets.
|--- | -----------------------------------------------------------------------------------------------------------------------



-16-



---

##### Table of Contents

Rate/Volume Analysis

The table below sets forth certain information regarding changes in interest income and interest expense of the Company for the periods indicated. For each category of interest-earning assets and interest-bearing
liabilities, information is provided on changes attributable to (i) changes in volume (changes in average volume multiplied by old rate) and (ii) changes in rates (changes in rate multiplied by old average volume). Changes, which are not
solely attributable to rate, or volume are allocated to changes in rate due to rate sensitivity of interest-earning assets and interest-bearing liabilities (dollars in thousands).



|                                  |  |                                |     |   |      |   |        |     |  |   |      |  
|--------------------------------- |  | ------------------------------ | --- | - | ---- | - | ------ | --- |  | - | ---- | -
|                                  |  | Three-Month Period Ended March |    
|                                  |  | 2008 Compared to 2007          |    
|                                  |  | Increase (Decrease) Due To     |    
|                                  |  | Volume                         |     |   | Rate |   |        | Net | 
|Interest income                   |  |                                |     |   |      |   |        |     |  |   |      |  
|Loans                             |  | $                              | 9   |   |      | $ | (331   | )   |  | $ | (322 | )
|Securities-taxable                |  |                                | 822 |   |      |   | (638   | )   |  |   | 184  |  
|Securities-nontaxable             |  |                                | (29 | ) |      |   | 39     |     |  |   | 10   |  
|Securities-equities               |  |                                | 0   |   |      |   | 3      |     |  |   | 3    |  
|Federal funds sold                |  |                                | 153 |   |      |   | (247   | )   |  |   | (94  | )
|                                  |  |                                |     |   |      |   |        |     |  |   |      |  
|Total interest earning            |  |                                |     |   |      |   |        |     |  |   |      |  
|Assets                            |  |                                | 955 |   |      |   | (1,174 | )   |  |   | (219 | )
|                                  |  |                                |     |   |      |   |        |     |  |   |      |  
|Interest expense                  |  |                                |     |   |      |   |        |     |  |   |      |  
|Interest bearing demand           |  |                                | (12 | ) |      |   | 2      |     |  |   | (10  | )
|Money market accounts             |  |                                | 25  |   |      |   | (49    | )   |  |   | (24  | )
|Savings deposits                  |  |                                | 5   |   |      |   | (16    | )   |  |   | (11  | )
|Time deposits                     |  |                                | 802 |   |      |   | (665   | )   |  |   | 137  |  
|Short-term borrowing              |  |                                | 8   |   |      |   | (38    | )   |  |   | (30  | )
|Federal Home Loan Bank            |  |                                |     |   |      |   |        |     |  |   |      |  
|Advances                          |  |                                | (40 | ) |      |   | 30     |     |  |   | (10  | )
|                                  |  |                                |     |   |      |   |        |     |  |   |      |  
|Total interest bearing            |  |                                |     |   |      |   |        |     |  |   |      |  
|Liabilities                       |  |                                | 788 |   |      |   | (736   | )   |  |   | 52   |  
|                                  |  |                                |     |   |      |   |        |     |  |   |      |  
|Net change in net interest income |  | $                              | 167 |   |      | $ | (438   | )   |  | $ | (271 | )
|                                  |  |                                |     |   |      |   |        |     |  |   |      |  



-17-



---

##### Table of Contents

Item 3  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Not Applicable to Smaller Reporting Companies.

Item 4  CONTROLS AND PROCEDURES

The Company has carried out an evaluation, under the supervision and with the
participation of the Companys management, including the Companys President and Chief Executive Officer and Vice President and Chief Financial Officer, of the effectiveness of the design and operation of the Companys disclosure
controls and procedures pursuant to Exchange Act Rule 13a-15. Based upon that evaluation, the President and Chief Executive Officer and Vice President and Chief Financial Officer concluded that the Companys disclosure controls and procedures
are effective, as of the end of the period covered by this report, in timely alerting them to material information relating to the Company (including its consolidated subsidiaries) required to be included in the Companys periodic SEC filings.

Disclosure controls and procedures are the control and other procedures of the Company that are designed to ensure that the information required to be
disclosed by the Company in its reports or submitted under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchanges Commissions rules and forms.

There was no change in the Companys internal control over financial reporting that occurred during the Companys fiscal quarter ended March 31, 2008 that
has materially affected, or is reasonably likely to materially affect, the Companys internal control over financial reporting.



-18-



---

##### Table of Contents

Part II  OTHER INFORMATION

Item 1  Legal Proceedings

None

Item 1A  Risk Factors

Not applicable to Smaller Reporting Companies.

Item 2  Unregistered sales of equity securities and use of proceeds

The Company did not
engage in any unregistered sales of its securities during the quarter ended March 31, 2008.

ISSUER PURCHASES OF EQUITY SECURITIES



|                      |  |                                             |  |                                        |        |                                                                                             |     |                                                                                                                        |    
|--------------------- |  | ------------------------------------------- |  | -------------------------------------- | ------ | ------------------------------------------------------------------------------------------- | --- | ---------------------------------------------------------------------------------------------------------------------- | ---
|Period                |  | (a) TotalNumber ofShares (orUnits)Purchased |  | (b)AveragePrice Paidper Share (orUnit) |        | (c) Total Number ofShares (or Units)Purchased as Part ofPublicly AnnouncedPlans or
Programs |     | (d) Maximum Number(or Approximate DollarValue) of Shares (orUnits) that May Yet BePurchased Under
thePlans or Programs
|January 1  31, 2008  |  | 1,300                                       |  | $                                      | 117.56 |                                                                                             | N/A |                                                                                                                        | N/A
|February 1  29, 2008 |  | 100                                         |  | $                                      | 117.56 |                                                                                             | N/A |                                                                                                                        | N/A
|March 1  31, 2008    |  | 605                                         |  | $                                      | 118.74 |                                                                                             | N/A |                                                                                                                        | N/A
|Total (1)             |  | 2,005                                       |  | $                                      | 117.92 |                                                                                             | N/A |                                                                                                                        | N/A



|(1) | 2,005 shares of common stock were purchased by Killbuck Bancshares in an open-market transaction.
|--- | -------------------------------------------------------------------------------------------------

Item 3  Default upon senior securities

None

Item 4  Submissions of matters to a vote of security holders

None

Item 5  Other Information

None



-19-



---

##### Table of Contents

|Item 6Exhibits | 
|--------------- | 



|   |  |                                                                                         |  |                                                                                                        
|-- |  | --------------------------------------------------------------------------------------- |  | -------------------------------------------------------------------------------------------------------
|a) |  | The following exhibits are included in this report or incorporated herein by reference:
|   |  |                                                                                        
|   |  | 3.1(i)                                                                                  |  | Articles of Incorporation of Killbuck Bancshares, Inc.*                                                
|   |  |                                                                                        
|   |  | 3.1(ii)                                                                                 |  | Amendment to the Articles of Incorporation of Killbuck Bancshares, Inc. increasing authorized shares.**
|   |  |                                                                                        
|   |  | 3.2                                                                                     |  | Code of Regulations of Killbuck Bancshares, Inc.*                                                      
|   |  |                                                                                        
|   |  | 31.1                                                                                    |  | Rule 13a-14(a) Certification                                                                           
|   |  |                                                                                        
|   |  | 31.2                                                                                    |  | Rule 13a-14(a) Certification                                                                           
|   |  |                                                                                        
|   |  | 32.1                                                                                    |  | Section 1350 Certifications                                                                            
|   |  |                                                                                        
|   |  | 32.2                                                                                    |  | Section 1350 Certifications                                                                            
|   |  |                                                                                        
|   |  | 99.1                                                                                    |  | Report of Independent Registered Public Accounting Firm.                                               



|* | Incorporated by reference to an identically numbered exhibit to the Form 10 (file No. 0-24147) filed with SEC on April 30, 1998 and subsequently amended on July 8, 1998
and July 31, 1998.
|- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|** | Incorporated by reference to Registrants report on Form 10-Q for the quarter ended March 31, 2004, filed with the Commission on May 13, 2004.
|-- | ----------------------------------------------------------------------------------------------------------------------------------------------



-20-



---

##### Table of Contents

Signatures

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



|                  |  |                           |  |                                      
|----------------- |  | ------------------------- |  | -------------------------------------
|                  |  | Killbuck Bancshares, Inc.
|                  |  |                          
|Date: May 7, 2008 |  | By:                       |  | /s/ Luther E. Proper                 
|                  |  |                           |  | Luther E. Proper                     
|                  |  |                           |  | President and Chief Executive Officer
|                  |  |                          
|Date: May 7, 2008 |  | By:                       |  | /s/ Diane Knowles                    
|                  |  |                           |  | Diane Knowles                        
|                  |  |                           |  | Chief Financial Officer              



-21-