<Page>1

================================================================================

                                  UNITED STATES
                       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 the quarterly period ended June 30, 2008

                                       OR

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

                               ------------------

                        Commission file number 000-23777

                     PENSECO FINANCIAL SERVICES CORPORATION
                Incorporated pursuant to the laws of Pennsylvania
                               ------------------

       Internal Revenue Service -- Employer Identification No. 23-2939222

         150 North Washington Avenue, Scranton, Pennsylvania 18503-1848
                                 (570) 346-7741
                               ------------------

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 checkmark whether the registrant is a large accelerated filer, an
accelerated filer, a non-accelerated filer, or a smaller reporting company. See
the definitions of "large accelerated filer," "accelerated filer" and "smaller
reporting company" in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer /_/ Accelerated filer /X/ Non-accelerated filer /_/
Smaller reporting company /_/

                                   (Do not check if a smaller reporting company)
Indicate by checkmark whether the registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act).
Yes /_/     No /X/

The total number of shares of the registrant's Common Stock, $0.01 par value,
outstanding on July 25, 2008 was 2,148,000.

================================================================================

<Page>2

                     PENSECO FINANCIAL SERVICES CORPORATION

                                                                           Page

Part I -- FINANCIAL INFORMATION

     Item 1. Unaudited Financial Statements - Consolidated

             Balance Sheets:
               June 30, 2008................................................  3
               December 31, 2007............................................  3

             Statements of Income:
               Three Months Ended June 30, 2008.............................  4
               Three Months Ended June 30, 2007.............................  4
               Six Months Ended June 30, 2008...............................  5
               Six Months Ended June 30, 2007...............................  5

             Statements of Cash Flows:
               Six Months Ended June 30, 2008...............................  6
               Six Months Ended June 30, 2007...............................  6

             Notes to Unaudited Consolidated Financial Statements...........  7

     Item 2. Management's Discussion and Analysis of Financial Condition
               and Results of Operations....................................  15

     Item 3. Quantitative and Qualitative Disclosures About Market Risk.....  28

     Item 4. Controls and Procedures........................................  29

Part II -- OTHER INFORMATION

     Item 1.  Legal Proceedings.............................................. 30

     Item 1A. Risk Factors................................................... 30

     Item 2. Unregistered Sales of Equity Securities and Use of Proceeds..... 32

     Item 3. Defaults Upon Senior Securities................................. 32

     Item 4. Submission of Matters to a Vote of Security Holders............. 32

     Item 5. Other Information............................................... 33

     Item 6. Exhibits........................................................ 33

Signatures................................................................... 33



                                                                               2

<Page>3

PART I. FINANCIAL INFORMATION,  ITEM 1 --  FINANCIAL STATEMENTS

                     PENSECO FINANCIAL SERVICES CORPORATION
                           CONSOLIDATED BALANCE SHEETS
                                   (UNAUDITED)
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

<Table>
<Caption>


                                                   June 30,      December 31,
                                                     2008            2007
                                                 -------------   ------------
                                                           
ASSETS
Cash and due from banks                            $ 15,054       $ 10,677
Interest bearing balances with banks                  4,171            967
Federal funds sold                                        -              -
                                                 -------------   ------------
    Cash and Cash Equivalents                        19,225         11,644
Investment securities:
    Available-for-sale, at fair value               103,154         77,328
    Held-to-maturity (fair value of $65,685
      and $69,491, respectively)                     64,670         68,120
                                                 -------------   ------------
    Total Investment Securities                     167,824        145,448
Loans, net of unearned income                       422,293        404,639
   Less: Allowance for loan losses                    5,140          4,700
                                                 -------------   ------------
   Loans, Net                                       417,153        399,939
Bank premises and equipment                           9,092          9,323
Other real estate owned                                   -              -
Accrued interest receivable                           3,641          3,558
Cash surrender value of life insurance                7,525          7,368
Other assets                                          4,436          3,513
                                                 -------------   ------------
    Total Assets                                   $628,896       $580,793
                                                 =============   ============
LIABILITIES
Deposits:
    Non-interest bearing                           $ 75,049       $ 73,926
    Interest bearing                                361,980        342,607
                                                 -------------   ------------
    Total Deposits                                  437,029        416,533
Other borrowed funds:
    Repurchase agreements                            38,376         20,492
    Short-term borrowings                               454         13,201
    Long-term borrowings                             77,807         55,966
Accrued interest payable                              1,423          1,498
Other liabilities                                     1,416          3,388
                                                 -------------   ------------
    Total Liabilities                               556,505        511,078
                                                 -------------   ------------
STOCKHOLDERS' EQUITY
Common stock ($ .01 par value, 15,000,000
    shares authorized, 2,148,000 shares
    issued and outstanding)                              21             21
Surplus                                              10,819         10,819
Retained earnings                                    62,820         59,697
Accumulated other comprehensive income               (1,269)          (822)
                                                 -------------   ------------
    Total Stockholders' Equity                       72,391         69,715
                                                 -------------   ------------
    Total Liabilities and Stockholders' Equity     $628,896       $580,793
                                                 =============   ============
</Table>

(See accompanying Notes to Unaudited Consolidated Financial Statements)
                                                                               3

<Page>4

                     PENSECO FINANCIAL SERVICES CORPORATION
                        CONSOLIDATED STATEMENTS OF INCOME
                                   (UNAUDITED)
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

<Table>
<Caption>
                                                          Three Months Ended        Three Months Ended
                                                                Ended                     Ended
                                                             June 30, 2008             June 30, 2007
                                                          ------------------        ------------------
                                                                              
INTEREST INCOME
Interest and fees on loans                                    $  6,436                  $  6,559
Interest and dividends on investments:
   U.S. Treasury securities and U.S.
   Agency obligations                                            1,100                       952
   States & political subdivisions                                 836                       724
   Other securities                                                 69                        97
Interest on Federal funds sold                                       -                       219
Interest on balances with banks                                     23                       102
                                                          ------------------        ------------------
   Total Interest Income                                         8,464                     8,653
                                                          ------------------        ------------------
INTEREST EXPENSE
Interest on time deposits of $100,000 or more                      355                       527
Interest on other deposits                                       1,424                     1,915
Interest on other borrowed funds                                 1,018                       869
                                                          ------------------        ------------------
   Total Interest Expense                                        2,797                     3,311
                                                          ------------------        ------------------
   Net Interest Income                                           5,667                     5,342
Provision for loan losses                                          216                       124
                                                          ------------------        ------------------
   Net Interest Income After Provision for Loan Losses           5,451                     5,218
                                                          ------------------        ------------------
NON-INTEREST INCOME
Trust department income                                            382                       367
Service charges on deposit accounts                                396                       260
Merchant transaction income                                        935                       873
Other fee income                                                   489                       373
Bank-owned life insurance income                                    80                        77
Other operating income                                              82                        30
VISA mandatory share redemption                                      -                         -
Realized gains (losses) on securities, net                           -                         -
                                                          ------------------        ------------------
   Total Non-Interest Income                                     2,364                     1,980
                                                          ------------------        ------------------
NON-INTEREST EXPENSES
Salaries and employee benefits                                   2,509                     2,330
Expense of premises and fixed assets                               667                       725
Merchant transaction expenses                                      703                       671
Other operating expenses                                         1,578                     1,385
                                                          ------------------        ------------------
   Total Non-Interest Expenses                                   5,457                     5,111
                                                          ------------------        ------------------
Income before income taxes                                       2,358                     2,087
Applicable income taxes                                            430                       387
                                                          ------------------        ------------------
   Net Income                                                    1,928                     1,700
Other comprehensive income, net of taxes:
   Unrealized securities (losses) gains                         (1,299)                     (222)
   Unrealized gains on employee benefit plans                      445                         -
                                                          ------------------        ------------------
   Comprehensive Income                                       $  1,074                  $  1,478
                                                          ==================        ==================
Earnings per Common Share
   (Based on 2,148,000 shares outstanding)                    $   0.89                  $   0.79
Cash Dividends Declared Per Common Share                      $   0.41                  $   0.37

</Table>

(See accompanying Notes to Unaudited Consolidated Financial Statements)
                                                                               4
<Page>5

                     PENSECO FINANCIAL SERVICES CORPORATION
                        CONSOLIDATED STATEMENTS OF INCOME
                                   (UNAUDITED)
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

<Table>
<Caption>
                                                           Six Months Ended          Six Months Ended
                                                                Ended                     Ended
                                                             June 30, 2008             June 30, 2007
                                                          ------------------        ------------------
                                                                              
INTEREST INCOME
Interest and fees on loans                                    $  13,097                  $  12,852
Interest and dividends on investments:
   U.S. Treasury securities and U.S. Agency obligations           2,005                      1,963
   States & political subdivisions                                1,672                      1,445
   Other securities                                                 143                        238
Interest on Federal funds sold                                        -                        304
Interest on balances with banks                                      34                        193
                                                          ------------------        ------------------
   Total Interest Income                                         16,951                     16,995
                                                          ------------------        ------------------
INTEREST EXPENSE
Interest on time deposits of $100,000 or more                       806                      1,036
Interest on other deposits                                        2,957                      3,727
Interest on other borrowed funds                                  1,944                      1,645
                                                          ------------------        ------------------
   Total Interest Expense                                         5,707                      6,408
                                                          ------------------        ------------------
   Net Interest Income                                           11,244                     10,587
Provision for loan losses                                           451                        220
                                                          ------------------        ------------------
   Net Interest Income After Provision for Loan Losses           10,793                     10,367
                                                          ------------------        ------------------
NON-INTEREST INCOME
Trust department income                                             747                        739
Service charges on deposit accounts                                 659                        511
Merchant transaction income                                       2,119                      1,920
Other fee income                                                    968                        654
Bank-owned life insurance income                                    158                        155
Other operating income                                              118                         46
VISA mandatory share redemption                                   1,213                          -
Realized gains (losses) on securities, net                            -                         51
                                                          ------------------        ------------------
   Total Non-Interest Income                                      5,982                      4,076
                                                          ------------------        ------------------
NON-INTEREST EXPENSES
Salaries and employee benefits                                    4,924                      4,705
Expense of premises and fixed assets                              1,435                      1,350
Merchant transaction expenses                                     1,605                      1,495
Other operating expenses                                          2,551                      2,793
                                                          ------------------        ------------------
   Total Non-Interest Expenses                                   10,515                     10,343
                                                          ------------------        ------------------
Income before income taxes                                        6,260                      4,100
Applicable income taxes                                           1,375                        730
                                                          ------------------        ------------------
   Net Income                                                     4,885                      3,370
Other comprehensive income, net of taxes:
   Unrealized securities (losses) gains                            (892)                      (200)
   Unrealized gains on employee benefit plans                       445                          -
                                                          ------------------        ------------------
   Comprehensive Income                                       $   4,438                   $  3,170
                                                          ==================        ==================
Earnings per Common Share
   (Based on 2,148,000 shares outstanding)                    $    2.27                   $   1.57
Cash Dividends Declared Per Common Share                      $    0.82                   $   0.74

</Table>

(See accompanying Notes to Unaudited Consolidated Financial Statements)
                                                                               5
<Page>6

                     PENSECO FINANCIAL SERVICES CORPORATION
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)
                                 (IN THOUSANDS)

<Table>
<Caption>

                                                                   Six Months Ended          Six Months Ended
                                                                        Ended                     Ended
                                                                     June 30, 2008             June 30, 2007
                                                                  ------------------        ------------------
                                                                                      
OPERATING ACTIVITIES
Net Income                                                            $   4,885                  $   3,370
Adjustments to reconcile net income to net cash
  provided by operating activities:
    Depreciation                                                            417                        418
    Provision for loan losses                                               451                        220
    Deferred income tax provision (benefit)                                  13                          7
    Amortization of securities, (net of accretion)                          148                        196
    Gain on VISA mandatory share redemption                              (1,213)                         -
    Net realized (gains) losses on securities                                 -                        (51)
    (Gain) loss on other real estate                                          -                        (20)
    (Increase) decrease in interest receivable                              (83)                       (35)
    (Increase) decrease in cash surrender value of life insurance          (157)                      (155)
    (Increase) decrease in other assets                                    (936)                      (602)
    Increase (decrease) in income taxes payable                           1,386                         96
    (Decrease) increase in interest payable                                 (75)                        89
    (Decrease) increase in other liabilities                               (800)                      (313)
                                                                  ------------------        ------------------
      Net cash provided (used) by operating activities                    4,036                      3,220
                                                                  ------------------        ------------------
INVESTING ACTIVITIES
    Purchase of investment securities available-for-sale                (38,465)                   (10,922)
    Proceeds from sales and maturities of investment
      securities available-for-sale                                       6,282                     21,366
    Purchase of investment securities to be held-to-maturity                  -                          -
    Proceeds from repayments of investment securities
      available-for-sale                                                  5,000                      5,941
    Proceeds from repayments of investment securities
      held-to-maturity                                                    3,306                      3,097
    Net loans (originated) repaid                                       (18,105)                   (16,122)
    Proceeds from other real estate                                           -                         65
    Investment in premises and equipment                                   (186)                      (742)
                                                                  ------------------        ------------------
      Net cash (used) provided by investing activities                  (42,168)                     2,683
                                                                  ------------------        ------------------
FINANCING ACTIVITIES
    Net increase (decrease) in demand and savings deposits               15,864                      9,290
    Net proceeds (payments) on time deposits                              4,632                      1,060
    Increase (decrease) in federal funds purchased                            -                          -
    Increase (decrease) in repurchase agreements                         17,884                     15,119
    Net (decrease) increase in short-term borrowings                    (12,747)                    (5,068)
    Increase in long-term borrowings                                     27,000                          -
    Repayments of long-term borrowings                                   (5,159)                    (4,900)
    Cash dividends paid                                                  (1,761)                    (1,590)
                                                                  ------------------        ------------------
      Net cash provided (used) by financing activities                   45,713                     13,911
                                                                  ------------------        ------------------
      Net increase (decrease) in cash and cash equivalents                7,581                     19,814
Cash and cash equivalents at January 1                                   11,644                     14,778
                                                                  ------------------        ------------------
Cash and cash equivalents at June 30                                  $  19,225                  $  34,592
                                                                  ==================        ==================

</Table>

The Company paid interest and income taxes of $5,782 and $1,928 and $6,319 and
$640, for the six month period ended June 30, 2008 and 2007, respectively.

(See accompanying Notes to Unaudited Consolidated Financial Statements)
                                                                               6
<Page>7

              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
                       FOR THE QUARTER ENDED JUNE 30, 2008
                                   (UNAUDITED)

These Notes to Unaudited Consolidated Financial Statements reflect events
subsequent to December 31, 2007, the date of the most recent Report of
Independent Registered Public Accounting Firm, through the date of this
Quarterly Report on Form 10-Q. These Notes to Unaudited Consolidated Financial
Statements should be read in conjunction with Parts I and II of this Report, in
particular, (1) Part I, Item 2, Management's Discussion and Analysis of
Financial Condition and Results of Operations for the three and six month
periods ended June 30, 2008 and June 30, 2007, with respect to the Company's net
interest income, capital requirements and liquidity, (2) Part II, Item 6,
Exhibits and (3) the Company's Annual Report on Form 10-K for the year ended
December 31, 2007, which was filed with the Securities and Exchange Commission
on March 17, 2008 and is incorporated herein by reference.

FORWARD LOOKING INFORMATION

This Quarterly Report on Form 10-Q contains forward-looking statements that are
based on assumptions and may describe future plans, strategies and expectations
of Penseco Financial Services Corporation. These forward-looking statements are
generally identified by use of the words "believe," "expect," "intend,"
"anticipate," "estimate," "project" or similar expressions. Penseco Financial
Services Corporation's ability to predict results or the actual effect of future
plans or strategies is inherently uncertain. Factors which could have a material
adverse effect on the operations of Penseco Financial Services Corporation and
its subsidiary include, but are not limited to, changes in interest rates,
national and regional economic conditions, legislative and regulatory changes,
monetary and fiscal policies of the U.S. government, including policies of the
U.S. Treasury and the Federal Reserve Board, the quality and composition of the
loan or investment portfolios, demand for loan products, deposit flows,
competition, demand for financial services in Penseco Financial Services
Corporation's market area, changes in real estate market values in Penseco
Financial Services Corporation's market area, changes in relevant accounting
principles and guidelines and inability of third party service providers to
perform. Additional factors that may affect our results are discussed in Item 1A
to this Quarterly Report on Form 10-Q titled "Risk Factors".

These risks and uncertainties should be considered in evaluating forward-looking
statements and undue reliance should not be placed on such statements. Except as
required by applicable law or regulation, Penseco Financial Services Corporation
does not undertake, and specifically disclaims any obligation, to release
publicly the result of any revisions that may be made to any forward-looking
statements to reflect events or circumstances after the date of the statements
or to reflect the occurrence of anticipated or unanticipated events.

Unless the context indicates otherwise, all references in this Quarterly Report
to "Company," "we," "us" and "our" refer to Penseco Financial Services
Corporation and its subsidiary.

NOTE 1 -- PRINCIPLES OF CONSOLIDATION

Penseco Financial Services Corporation is a financial holding company
incorporated under the laws of Pennsylvania. It is the parent company of Penn
Security Bank and Trust Company (Bank), a Pennsylvania state chartered bank.

Intercompany transactions have been eliminated in preparing the consolidated
financial statements.

The accounting policies of the Company conform with accounting principles
generally accepted in the United States of America and with general practices
within the banking industry.

NOTE 2 -- BASIS OF PRESENTATION

The unaudited consolidated financial statements have been prepared in accordance
with generally accepted accounting principles for interim financial information.
In the opinion of management, all adjustments that are of a normal recurring
nature and are considered necessary for a fair presentation have been included.
They are not, however, necessarily indicative of the results of consolidated
operations for a full year.

All information is presented in thousands of dollars, except per share amounts.

For further information, refer to the consolidated financial statements and
accompanying notes included in the Company's Annual Report on Form 10-K for the
year ended December 31, 2007.

                                                                               7
<Page>8

NOTE 3 -- USE OF ESTIMATES

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.

Material estimates that are particularly susceptible to significant change
relate to the determination of the allowance for losses on loans and the
valuation of real estate acquired in connection with foreclosures or in
satisfaction of loans. In connection with the determination of the allowances
for losses on loans and foreclosed real estate, management obtains independent
appraisals for significant properties.

NOTE 4 -- INVESTMENT SECURITIES

Investments in securities are classified in two categories and accounted for as
follows:

Securities Held-to-Maturity Bonds, notes, debentures and mortgage-backed
- ---------------------------
securities for which the Company has the positive intent and ability to hold to
maturity are reported at cost, adjusted for amortization of premiums and
accretion of discounts computed on the straight-line basis, which approximates
the interest method, over the remaining period to maturity.

Securities Available-for-Sale Bonds, notes, debentures, mortgage-backed
- -----------------------------
securities and certain equity securities not classified as securities to be held
to maturity are carried at fair value with unrealized holding gains and losses,
net of tax, reported as a net amount in a separate component of stockholders'
equity until realized.

The amortization of premiums on mortgage-backed securities is done based on
management's estimate of the lives of the securities, adjusted, when necessary,
for advanced prepayments in excess of those estimates.

Realized gains and losses on the sale of securities available-for-sale are
determined using the specific identification method and are reported as a
separate component of other income in the Statements of Income. Unrealized gains
and losses are included as a separate item in computing comprehensive income.

The amortized cost and fair value of investment securities at June 30, 2008 and
December 31, 2007 are as follows:

                           AVAILABLE-FOR-SALE

<Table>
<Caption>
                                                     Gross       Gross
                                      Amortized   Unrealized   Unrealized     Fair
June 30, 2008                            Cost        Gains       Losses      Value
- ------------------------------------------------------------------------------------
                                                               
U.S. Agency securities                $ 20,224     $   154     $    77     $ 20,301
Mortgage-backed securities              35,190         161         641       34,710
States & political subdivisions         40,398         507         234       40,671
- ------------------------------------------------------------------------------------
    Total Debt Securities               95,812         822         952       95,682
Equity securities                        7,249       1,048         825        7,472
- ------------------------------------------------------------------------------------
    Total Available-for-Sale          $103,061     $ 1,870     $ 1,777     $103,154
- ------------------------------------------------------------------------------------
</Table>

<Table>
<Caption>

                               AVAILABLE-FOR-SALE

                                                     Gross       Gross
                                      Amortized   Unrealized   Unrealized     Fair
June 30, 2008                            Cost        Gains       Losses      Value
- ------------------------------------------------------------------------------------
                                                               

U.S. Agency securities                $ 14,929     $   144     $     -     $ 15,073
Mortgage-backed securities              15,402         161           -       15,563
States & political subdivisions         38,740         830          96       39,474
- ------------------------------------------------------------------------------------
    Total Debt Securities               69,071       1,135          96       70,110
Equity securities                        6,812         921         515        7,218
- ------------------------------------------------------------------------------------
    Total Available-for-Sale          $ 75,883     $ 2,056     $   611     $ 77,328
- ------------------------------------------------------------------------------------
</Table>
                                                                               8

<Page>9

<Table>
<Caption>

                                HELD-TO-MATURITY

                                                     Gross       Gross
                                      Amortized   Unrealized   Unrealized     Fair
June 30, 2008                            Cost        Gains       Losses      Value
- ------------------------------------------------------------------------------------
                                                               
Mortgage-backed securities            $ 35,434      $    1     $   441     $ 34,994
States & political subdivisions         29,236       1,455           -       30,691
- ------------------------------------------------------------------------------------
    Total Held-to-Maturity            $ 64,670      $1,456     $   441     $ 65,685
- ------------------------------------------------------------------------------------
</Table>

                                HELD-TO-MATURITY

<Table>
<Caption>

                                                     Gross       Gross
                                      Amortized   Unrealized   Unrealized     Fair
June 30, 2008                            Cost        Gains       Losses      Value
- ------------------------------------------------------------------------------------
                                                               
Mortgage-backed securities            $ 38,880      $    3     $   341     $ 38,542
States & political subdivisions         29,240       1,709           -       30,949
- ------------------------------------------------------------------------------------
    Total Held-to-Maturity            $ 68,120      $1,712     $   341     $ 69,491
- ------------------------------------------------------------------------------------
</Table>

The amortized cost and fair value of debt securities at June 30, 2008 by
contractual maturity are shown below. Expected maturities will differ from
contractual maturities because borrowers may have the right to call or prepay
obligations with or without call or prepayment penalties.

<Table>
<Caption>

June 30, 2008                                Available-for-Sale             Held-to-Maturity
- -------------------------------------------------------------------------------------------------
                                           Amortized         Fair        Amortized         Fair
                                              Cost          Value           Cost          Value
- -------------------------------------------------------------------------------------------------
                                                                            
Due in one year or less:
    U.S. Agency securities                 $  4,990       $  5,019       $      -       $     -
After one year through five years:
    U.S. Agency securities                   15,234         15,282              -             -
After five year through ten years:
    States & political subdivisions             460            484          3,043         3,170
After ten years:
    States & political subdivisions          39,938         40,187         26,193        27,521
- -------------------------------------------------------------------------------------------------
    Subtotal                                 60,622         60,972         29,236        30,691
Mortgage-backed securities                   35,190         34,710         35,434        34,994
- -------------------------------------------------------------------------------------------------
    Total Debt Securities                  $ 95,812       $ 95,682       $ 64,670       $65,685
- -------------------------------------------------------------------------------------------------
</Table>

The gross fair value and unrealized losses of the Company's investments,
aggregated by investment category and length of time that individual securities
have been in a continuous unrealized loss position, at June 30, 2008 and
December 31, 2007 are as follows:

<Table>
<Caption>

                                  Less than twelve         Twelve months or
                                      months                    more                  Totals
                                 --------------------   ---------------------   ---------------------
                                  Fair     Unrealized    Fair      Unrealized   Fair      Unrealized
June 30, 2008                     Value      Losses      Value      Losses      Value       Losses
- ------------------------------------------------------  ---------------------  ---------------------
                                                                         
U.S. Agency securities           $10,154   $   77       $    -     $    -      $10,154     $   77
Mortgage-backed securities        58,058    1,082            -          -       58,058      1,082
States & political subdivisions   16,036      234            -          -       16,036        234
Equities                              90       33        1,140        792        1,230        825
                                ----------------------  ---------------------  ---------------------
   Total                         $84,338   $1,426       $1,140     $  792      $85,478     $2,218
                                ======================  =====================  =====================
</Table>

The table above at June 30, 2008, includes thirty-one (31) securities that have
unrealized losses for less than twelve months and fifteen (15) securities that
have been in an unrealized loss position for twelve or more months.
                                                                               9

<Page>10

<Table>
<Caption>

                                  Less than twelve         Twelve months or
                                      months                    more                  Totals
                                 --------------------   ---------------------   ---------------------
                                  Fair     Unrealized    Fair      Unrealized   Fair      Unrealized
June 30, 2008                     Value      Losses      Value      Losses      Value       Losses
- ------------------------------------------------------  ---------------------  ---------------------
                                                                         
Mortgage-backed securities       $    -    $    -       $38,285     $   341    $38,285     $   341
States & political subdivisions   8,817        96             -           -      8,817          96
Equities                          1,075       285           464         230      1,539         515
                                ----------------------  ---------------------  ---------------------
   Total                         $9,892    $  381       $38,749     $   571    $48,641     $   952
                                ======================  =====================  =====================
</Table>

U.S. AGENCY SECURITIES

The unrealized losses on the Company's investments in these obligations were
caused by interest rate fluctuations. The contractual terms of these investments
do not permit the issuer to settle the securities at price less than the par
value of the investment. Because the Company has the ability to hold these
investments until a recovery of fair value, which may be maturity, the Company
does not consider these investments to be other-than-temporarily impaired at
June 30, 2008.

MORTGAGE-BACKED SECURITIES

The unrealized losses on the Company's investments in mortgage-backed securities
were caused by interest rate fluctuations. The contractual cash flows of these
investments are guaranteed by an agency of the U.S. government. Accordingly, it
is expected that these securities would not be settled at a price less than the
amortized cost of the Company's investment. Because the decline in market value
is attributable to changes in interest rates and not credit quality and because
the Company has the ability to hold these investments until a recovery of fair
value, which may be maturity, the Company does not consider these investments to
be other-than-temporarily impaired at June 30, 2008.

STATE AND POLITICAL SUBDIVISIONS

The unrealized losses on the Company's investments in these obligations were
caused by interest rate fluctuations. The contractual terms of these investments
do not permit the issuer to settle the securities at price less than the par
value of the investment. Because the Company has the ability to hold these
investments until a recovery of fair value, which may be maturity, the Company
does not consider these investments to be other-than-temporarily impaired at
June 30, 2008.

MARKETABLE EQUITY SECURITIES

The unrealized losses on the Company's investments in marketable equity
securities were caused primarily by interest rate fluctuations and other market
conditions. The Company's investments in marketable equity securities consist
primarily of investments in common stock of companies in the financial services
industry. Because the Company has the ability and intent to hold these
investments for a reasonable period of time sufficient for a forecasted recovery
of fair value, the Company does not consider these investments to be
other-than-temporarily impaired at June 30, 2008.
                                                                              10

<Page>11

NOTE 5 -- LOAN PORTFOLIO

Details regarding the Company's loan portfolio are as follows:

<Table>
<Caption>

                                                     June 30,      December 31,
As of:                                                 2008            2007
- -------------------------------------------------------------------------------
                                                              
Real estate - construction and land development      $ 24,657       $ 25,858
Real estate mortgages                                 337,936        318,437
Commercial                                             24,583         24,505
Credit card and related plans                           3,114          3,324
Installment and other                                  27,363         26,542
Obligations of states & political subdivisions          4,640          5,973
- -------------------------------------------------------------------------------
     Loans, net of unearned income                    422,293        404,639
Less:  Allowance for loan losses                        5,140          4,700
- -------------------------------------------------------------------------------
     Loans, net                                      $417,153       $399,939
- -------------------------------------------------------------------------------
</Table>

The Company does not engage in any sub-prime or Alt-A credit lending. Therefore,
the Company is not subject to any credit risks associated with such loans.

NOTE 6 -- LOAN SERVICING

The Company generally retains the right to service mortgage loans sold to
others. The cost allocated to the mortgage servicing rights retained has been
recognized as a separate asset and is being amortized in proportion to and over
the period of estimated net servicing income.

Mortgage servicing rights are evaluated for impairment based on the fair value
of those rights. Fair values are estimated using discounted cash flows based on
current market rates of interest and expected future prepayment rates. For
purposes of measuring impairment, the rights must be stratified by one or more
predominant risk characteristics of the underlying loans. The Company stratifies
its capitalized mortgage servicing rights based on the product type, interest
rate and term of the underlying loans. The amount of impairment recognized is
the amount, if any, by which the amortized cost of the rights for each stratum
exceed the fair value.

NOTE 7 -- LONG-TERM DEBT

A summary of the long-term debt at June 30, 2008 are as follows:

<Table>
<Caption>

Monthly
Installment                   Fixed Rate      Maturity Date      Balance
- -------------------------------------------------------------------------------
                                                        
Amortizing loans
   $ 253                         3.22%          03/15/10         $  5,158
      90                         3.10%          02/28/13            4,690
     430                         3.74%          03/13/13           22,427
      67                         3.44%          03/02/15            4,788
      13                         3.48%          03/31/15              969
      10                         3.83%          04/02/18              986
     186                         4.69%          03/13/23           23,789
- -------------------------------------------------------------------------------
     Total amortizing                                              62,807
- -------------------------------------------------------------------------------
Non-amortizing loans
                                 2.61%          03/02/09            1,000
                                 2.62%          08/31/09            1,000
                                 2.61%          03/01/10            1,000
                                 2.61%          08/30/10            1,000
                                 2.88%          02/28/11            2,000
                                 3.27%          02/29/12            2,000
                                 3.49%          02/28/13            7,000
- -------------------------------------------------------------------------------
     Total non-amortizing                                          15,000
- -------------------------------------------------------------------------------
     Total long term debt                                        $ 77,807
- -------------------------------------------------------------------------------
</Table>

The loans are secured by a general collateral pledge of the Company.

The Company has agreed to maintain sufficient qualifying collateral to fully
secure the above borrowings.
                                                                              11
<Page>12

Aggregate maturities of long-term debt at June 30, 2008 are as follows:

<Table>
<Caption>

                 June 30,    Principal
                 --------    ---------
                          
                   2009      $ 11,268
                   2010        11,885
                   2011        10,932
                   2012        10,237
                   2013        13,898
             Thereafter        19,587
                            ---------
                             $ 77,807
                            =========

</Table>

NOTE 8 -- EMPLOYEE BENEFIT PLANS

The Company provides a post-retirement benefit plan for eligible employees.

The components of the post-retirement benefit costs are as follows:

<Table>
<Caption>

                                                    Post-retirement Benefits
                                                    ------------------------
                Six months ended June 30,              2008         2007
                ------------------------------------------------------------
                                                             
                Service cost                          $  2         $  2
                Interest cost                            9            8
                Expected return on plan assets           -            -
                Amortization of prior service cost       4            4
                Amortization of net loss (gain)          -            -
                ------------------------------------------------------------
                Net periodic pension cost             $ 15         $ 14
                ------------------------------------------------------------

</Table>

Contributions
- -------------

The Company previously disclosed in its financial statements for the year ended
December 31, 2007 that it expected to contribute $290 to its pension plan and
$14 to its postretirement plan for 2008. The final actuarial calculation for
2008 was revised to $400 and $32, respectively. As of June 30, 2008, $100 has
been contributed to the pension plan for 2008. Readers should refer to the
Annual Report on Form 10-K for further details on the Company's defined benefit
pension plan.

Effective June 21, 2008 the Company has frozen its defined benefit pension plan.
The following information as of June 30, 2008 reflects the curtailment of the
pension plan.

Obligations and funded status:

<Table>
<Caption>
                                                          Pension Benefits
                                                 ----------------------------------
As of:                                           June 30, 2008    December 31, 2007
- -----------------------------------------------------------------------------------
                                                               
Change in benefit obligation
   Benefit obligation, beginning                   $  13,558         $  12,600
   Service cost                                          201               438
   Interest cost                                         409               738
   Amendments                                         (1,941)                -
   Change in assumptions                                 354              (154)
   Actuarial (gain) loss                                   -               559
   Benefits paid                                        (301)             (623)
- -----------------------------------------------------------------------------------
   Benefit obligation, ending                         12,280            13,558
- -----------------------------------------------------------------------------------
Change in plan assets
   Fair value of plan assets, beginning                12,255           11,548
   Actual return on plan assets                          (523)           1,051
   Employer contributions                                 173              279
   Benefits paid                                         (301)            (623)
- -----------------------------------------------------------------------------------
   Fair value of plan assets, ending                   11,604           12,255
- -----------------------------------------------------------------------------------
Funded status at end of year                       $     (676)       $ (1,303)
- -----------------------------------------------------------------------------------
</Table>
                                                                              12
<Page>13

Amounts recognized in the balance sheet consist of:

<Table>
<Caption>
                                                          Pension Benefits
                                                 ----------------------------------
As of:                                           June 30, 2008    December 31, 2007
- -----------------------------------------------------------------------------------
                                                               
Noncurrent assets                                 $   443            $  230
Noncurrent liabilities                            $   676            $1,303
- -----------------------------------------------------------------------------------
</Table>

 Amounts recognized in accumulated other comprehensive income consist of:

<Table>
<Caption>
                                                          Pension Benefits
                                                 ----------------------------------
As of:                                           June 30, 2008    December 31, 2007
- -----------------------------------------------------------------------------------
                                                               
Prior service cost                                $    -             $   52
Net actuarial loss (gain)                          2,033              2,656
Deferred taxes                                      (691)              (921)
- -----------------------------------------------------------------------------------
      Net amount recognized                       $1,342             $1,787
- -----------------------------------------------------------------------------------
</Table>

Components of net periodic pension and other amounts recognized in other
comprehensive income:

<Table>
<Caption>
                                                          Pension Benefits
                                                 ----------------------------------
As of:                                           June 30, 2008    December 31, 2007
- -----------------------------------------------------------------------------------
                                                               
Net periodic benefit cost
  Service cost                                    $   201            $   438
  Interest cost                                       409                738
  Expected return on plan assets                     (510)              (962)
  Amortization of prior service cost                    -                  1
  Amortization of unrecognized net loss                69                141
  Curtailment loss                                     52                  -
- -----------------------------------------------------------------------------------
  Net periodic pension cost                       $   221            $   356
- -----------------------------------------------------------------------------------
</Table>

Effective July 1, 2008, the Company is sponsoring a new 401(k) pension plan for
all eligible employees.

NOTE 9 -- REGULATORY MATTERS

The Company and the Bank are subject to various regulatory capital requirements
administered by the Federal banking agencies. Failure to meet minimum capital
requirements can initiate certain mandatory--and possibly additional
discretionary--actions by regulators that, if undertaken, could have a direct
material effect on the Company and the Bank's Consolidated Financial Statements.
Under capital adequacy guidelines and the regulatory framework for prompt
corrective action, the Company and the Bank must meet specific capital
guidelines that involve quantitative measures of their assets, liabilities, and
certain off-balance sheet items as calculated under regulatory accounting
practices. The Company's and the Bank's capital amounts and classifications are
also subject to qualitative judgments by the regulators about components, risk
weightings and other factors.

Quantitative measures established by regulation to ensure capital adequacy
require the Company and the Bank to maintain minimum amounts and ratios (set
forth in the Capital Adequacy table on the following page) of Tier I and Total
Capital to risk-weighted assets and of Tier I Capital to average assets
(Leverage ratio). The table also presents the Company's actual capital amounts
and ratios. Management believes, as of June 30, 2008, that the Company and the
Bank meet all capital adequacy requirements to which they are subject.

As of June 30, 2008, the most recent notification from the Federal Deposit
Insurance Corporation (FDIC) categorized the Company as "well capitalized" under
the regulatory framework for prompt corrective action. To be categorized as
"well capitalized", the Company must maintain minimum Tier I Capital, Total
Capital and Leverage ratios as set forth in the following Capital Adequacy
table. There are no conditions or events since that notification that management
believes have changed the Company's categorization by the FDIC.

The Company and Bank are also subject to minimum capital levels, which could
limit the payment of dividends, although the Company and Bank currently have
capital levels which are in excess of minimum capital level ratios required.
                                                                              13

<Page>14

The Pennsylvania Banking Code restricts capital funds available for payment of
dividends to the Retained Earnings of the Bank. Accordingly, at June 30, 2008,
the balances in the capital stock and surplus accounts totaling $10,840 are
unavailable for dividends.

In addition, the Bank is subject to restrictions imposed by Federal law on
certain transactions with the Company's affiliates. These transactions include
extensions of credit, purchases of or investments in stock issued by the
affiliate, purchases of assets subject to certain exceptions, acceptance of
securities issued by an affiliate as collateral for loans, and the issuance of
guarantees, acceptances, and letters of credit on behalf of affiliates. These
restrictions prevent the Company's affiliates from borrowing from the Bank
unless the loans are secured by obligations of designated amounts. Further, the
aggregate of such transactions by the Bank with a single affiliate is limited in
amount to 10 percent of the Bank's Capital Stock and Surplus, and the aggregate
of such transactions with all affiliates is limited to 20 percent of the Bank's
Capital Stock and Surplus. The Federal Reserve System has interpreted "Capital
Stock and Surplus" to include undivided profits.

<Table>
<Caption>

                  Actual                                                       Regulatory Requirements
- -------------------------------------------                      -------------------------------------------------
                                                                        For Capital             To Be
                                                                     Adequacy Purposes    "Well Capitalized"
                                                                    ------------------    -------------------
As of June 30, 2008                          Amount     Ratio       Amount     Ratio      Amount       Ratio
- ------------------------------------------------------------------------------------------------------------------
                                                                         
Total Capital (to Risk Weighted Assets)
  PFSC (Company)                            $78,588    19.67%  >   $31,934  >   8.0%  >  $39,918   >   10.0%
                                                               -            -         -            -
  PSB (Bank)                                $75,224    18.92%  >   $31,788  >   8.0%  >  $39,735   >   10.0%
                                                               -            -         -            -

Tier 1 Capital (to Risk Weighted Assets)
  PFSC                                      $73,600    18.42%  >   $15,967  >   4.0%  >  $23,951   >    6.0%
                                                               -            -         -            -
  PSB                                       $70,255    17.67%  >   $15,894  >   4.0%  >  $23,841   >    6.0%
                                                               -            -         -            -

Tier 1 Capital (to Average Assets)
  PFSC                                      $73,600    12.19%  >   $     *  >     *   >  $30,198   >    5.0%
                                                               -            -         -            -
  PSB                                       $70,255    11.97%  >   $     *  >     *   >  $29,347   >    5.0%
                                                               -            -         -            -

</Table>

PFSC - *3.0% ($18,119), 4.0% ($24,158) or 5.0% ($30,198) depending on the bank's
CAMELS Rating and other regulatory risk factors
PSB - *3.0% ($17,608), 4.0% ($23,478) or 5.0% ($29,347) depending on the bank's
CAMELS Rating and other regulatory risk factors.

<Table>
<Caption>

                  Actual                                                       Regulatory Requirements
- -------------------------------------------                      -------------------------------------------------
                                                                        For Capital             To Be
                                                                     Adequacy Purposes    "Well Capitalized"
                                                                    ------------------    -------------------
As of December 31, 2007                      Amount     Ratio       Amount     Ratio      Amount       Ratio
- ------------------------------------------------------------------------------------------------------------------
                                                                         
Total Capital (to Risk Weighted Assets)
  PFSC                                      $75,145    19.89%  >   $30,222  >   8.0%  >  $37,777   >   10.0%
                                                               -            -         -            -
  PSB                                       $71,840    19.11%  >   $30,080  >   8.0%  >  $37,601   >   10.0%
                                                               -            -         -            -
Tier 1 Capital (to Risk Weighted Assets)
  PFSC                                      $70,445    18.65%  >   $15,111  >   4.0%  >  $22,666   >    6.0%
                                                               -            -         -            -
  PSB                                       $67,140    17.86%  >   $15,040  >   4.0%  >  $22,561   >    6.0%
                                                               -            -         -            -
Tier 1 Capital (to Average Assets)
  PFSC                                      $70,445    12.11%  >   $     *  >     *   >  $29,081   >    5.0%
                                                               -            -         -            -
  PSB                                       $67,140    11.62%  >   $     *  >     *   >  $28,900   >    5.0%
                                                               -            -         -            -
</Table>

PFSC - *3.0% ($17,449), 4.0% ($23,265) or 5.0% ($29,081) depending on the bank's
CAMELS Rating and other regulatory risk factors.
PSB - *3.0% ($17,340), 4.0% ($23,120) or 5.0% ($28,900) depending on the bank's
CAMELS Rating and other regulatory risk factors.
                                                                              14
<Page>15

PART 1.  FINANCIAL INFORMATION,  ITEM 2 --

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

The following commentary provides an overview of the financial condition and
significant changes in the results of operations of Penseco Financial Services
Corporation and its subsidiary, Penn Security Bank and Trust Company, at June
30, 2008, for the three and six month periods ended June 30, 2008 and June 30,
2007. All information is presented in thousands of dollars, except as indicated.

CRITICAL ACCOUNTING POLICIES

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.

Provision (allowance) for possible loan losses - The provision for loan losses
is based on past loan loss experience, management's evaluation of the potential
loss in the current loan portfolio under current economic conditions and such
other factors as, in management's best judgment, deserve current recognition in
estimating loan losses. The annual provision for loan losses charged to
operating expense is that amount which is sufficient to bring the balance of the
allowance for possible loan losses to an adequate level to absorb anticipated
losses.

Actuarial assumptions associated with pension, post-retirement and other
employee benefit plans - These assumptions include discount rate, rate of future
compensation increases and expected return on plan assets.

Provision for income taxes - Management believes that the assumptions and
judgments used to record tax related assets or liabilities have been
appropriate.

Fair value of certain investment securities - Fair value of investment
securities are based on quoted market prices.

Loan servicing rights - Mortgage servicing rights are evaluated for impairment
based on the fair value of those rights. Fair values are estimated using
discounted cash flows based on current market rates of interest and current
expected future prepayment rates. For purposes of measuring impairment, the
rights must be stratified by one or more predominant risk characteristics of the
underlying loans. The Company stratifies its capitalized mortgage servicing
rights based on the product type, interest rate and term of the underlying
loans. The amount of impairment recognized is the amount, if any, by which the
amortized cost of the rights for each stratum exceed the fair value.

Premium amortization - The amortization of premiums on mortgage-backed
securities is done based on management's estimate of the lives of the
securities, adjusted, when necessary, for advanced prepayments in excess of
those estimates.

NON-GAAP FINANCIAL MEASURES: (VISA TRANSACTION)

Certain financial measures contained in this 10-Q exclude the decrease of the
liability accrual related to VISA's covered litigation provision as well as the
gain from the mandatory redemption of a portion of the Company's class B shares
in VISA. Financial measures which exclude the above-referenced items have not
been determined in accordance with generally accepted accounting principles and
are therefore non-GAAP financial measures. Management of the Company believes
that investors' understanding of the Company's performance is enhanced by
disclosing these non-GAAP financial measures as a reasonable basis for
comparison of the Company's ongoing results of operations. These non-GAAP
measures should not be considered a substitute for GAAP-basis measures and
results. Our non-GAAP measures may not be comparable to non-GAAP measures of
other companies. The attached Non-GAAP Reconciliation Schedule provides a
reconciliation of these non-GAAP financial measures to the most closely
analogous measure determined in accordance with GAAP.
                                                                              15

<Page>16

In March 2008, VISA, Inc. (VISA) completed its initial public offering. Penn
Security Bank & Trust Company and certain other VISA member banks are
shareholders in VISA. Following the initial public offering, the Company
received $1.2 million in proceeds from the offering, as a mandatory partial
redemption of 28,351 shares, reducing the Company's holding from 73,333 to
44,982 shares of Class B common stock. Using proceeds from this offering, VISA
established a $3.0 billion escrow account to cover the resolution of pending
litigation and related claims. The partial redemption proceeds of $1.2 million
are reflected in other non-interest income in the first quarter of 2008.

The remaining unredeemed shares of VISA Class B common stock are restricted and
may not be transferred until the later of (1) three years from the date of the
initial public offering or (2) the period of time necessary to resolve the
covered litigation. A conversion ratio of 0.71429 was established for the
conversion rate of Class B shares into Class A shares. If the funds in the
escrow account are insufficient to settle all the covered litigation, VISA may
sell additional Class A shares, use the proceeds to settle litigation, and
further reduce the conversion ratio. If funds remain in the escrow account after
all litigation is settled, the Class B conversion ratio will be increased to
reflect that surplus. As of June 30, 2008, the value of the Class A shares was
$81.31 per share. The value of unredeemed Class A equivalent shares owned by the
Company was $2.6 million as of June 30, 2008, and has not yet been reflected in
the accompanying financial statements.

In connection with VISA's establishment of the litigation escrow account, the
Company reversed a $497,000 reserve in the first quarter of 2008, reflected as a
reduction of other non-interest expense. This reserve was created in the fourth
quarter of 2007, pending completion of the VISA, Inc. initial public offering as
a charge to other non-interest expense.

                        NON-GAAP RECONCILIATION SCHEDULE
                     PENSECO FINANCIAL SERVICES CORPORATION
                                   (UNAUDITED)
                                 (IN THOUSANDS)

The following tables present the reconciliation of non-GAAP financial measures
to reported GAAP financial measures.

<Table>
<Caption>

                                                                Six Months Ended
                                                                    June 30,
                                                              2008            2007           Change
                                                          --------------  --------------  --------------
                                                                                    
Net interest income after provision for loan losses         $ 10,793        $ 10,367         $   426
Non-interest income                                            5,982           4,076           1,906
Non-interest expense                                         (10,515)        (10,343)           (172)
Income tax provision                                          (1,375)           (730)           (645)
                                                          --------------  --------------  --------------
   Net income                                                  4,885           3,370           1,515
ADJUSTMENTS
- -----------
Non-interest income Gain on mandatory
  redemption of VISA, Inc. class B common stock               (1,213)              -          (1,213)
Non-interest expense
  Covered litigation provision                                  (497)              -            (497)
                                                          --------------  --------------  --------------
   Total Adjustments pre-tax                                  (1,710)              -          (1,710)
Income tax provision                                             581               -             581
                                                          --------------  --------------  --------------
   After tax adjustments to GAAP                              (1,129)              -          (1,129)
                                                          --------------  --------------  --------------
   Adjusted net income                                      $  3,756        $  3,370         $   386
                                                          ==============  ==============  ==============
Return on Average Assets                                        1.24%           1.16%
Return on Average Equity                                       10.45%           9.96%
</Table>

Return on average equity (ROE) and return on average assets (ROA) for the six
months ended June 30, 2008 was 13.59% (10.45% excluding the VISA IPO impact) and
1.62% (1.24% excluding the VISA IPO impact), respectively. ROE was 9.96% and ROA
was 1.16% for the same period last year.
                                                                              16
<Page>17

EXECUTIVE SUMMARY

Penseco Financial Services Corporation reported an increase in net income of
$228 or 13.4% for the three months ended June 30, 2008 to $1,928 or $.89 per
share compared with $1,700 or $.79 per share from the year ago period. Largely,
the increase in net income was attributed to increased net interest income of
$325 or 6.1% and higher non interest income. Interest on investments increased
mainly due to purchases of securities of states & political subdivisions and
U.S. Agencies while total interest expense declined mainly from lower deposit
costs. The provision for loan losses increased $92 from the year ago period.
While the Company's asset quality improved, management felt it prudent to
increase the allowance for loan losses due to the general decline in market and
economic conditions.

Non-interest income increased $384 or 19.4% to $2,364 for the three months ended
June 30, 2008, compared with $1,980 for the similar period of 2007. Total
non-interest expense increased $346 or 6.8% to $5,457 for the three months ended
June 30, 2008 compared with $5,111 for the same period of last year.

For the six months ended June 30, 2008, net income increased $1,515 or 45%, to
$4,885 or $2.27 per share compared with the year ago period of $3,370 or $1.57
per share. Largely, the increase in net income was attributed to one time after
tax income of $1,129 ($.53 per share) related to VISA, Inc.'s Initial Public
Offering, which consisted of a gain from the mandatory partial share redemption
by VISA and the reversal of a litigation liability accrual that had been
recorded by the Company in the fourth quarter of 2007. Excluding the impact of
the VISA transaction, net income increased $386 or 11.5% from the first six
months of 2007(1). Net interest income increased $657 or 6.2% to $11,244 for the
six months ended June 30, 2008 compared to $10,587 for the same quarter of 2007.
The increase resulted from higher interest income on loans of $245 or 1.9% due
to net loan growth of $35.7 million since June 30, 2007, including $17.2 million
from December 31, 2007. Interest on investments declined due to maturing
investments being redeployed to fund loan demand and total interest expense
declined mainly from lower deposit costs. Net interest income after provision
for loan losses increased $426 or 4.1% as the provision for loan losses
increased $231 from the year ago period. While the Company's asset quality
improved, management felt it prudent to increase the allowance for loan losses
due to the general decline in market and economic conditions.

Non-interest income increased $1,906 or 46.8% to $5,982 for the six months ended
June 30, 2008, compared with $4,076 for the similar period of 2007 due primarily
to the gain on the VISA stock redemption of $1,213. Total non-interest expenses
increased $172 or 1.7% to $10,515 for the six months ended June 30, 2008
compared with $10,343 for the same period of 2007 primarily due increased
salaries and employee benefits. Without the impact of the VISA reversal, total
non-interest expenses would have increased $669 or 6.5%.

NET INTEREST INCOME AND NET INTEREST MARGIN

Net interest income, the largest contributor to the Company's earnings, is
defined as the difference between interest income on assets and the cost of
funds supporting those assets. Average earning assets are composed primarily of
loans and investments while deposits, short-term and long-term borrowings
represent interest-bearing liabilities. Variations in the volume and mix of
these assets and liabilities, as well as changes in the yields earned and rates
paid, are determinants of changes in net interest income.

Net interest income after provision for loan losses increased $233 or 4.5% to
$5,451 for the three months ended June 30, 2008 compared to $5,218 for the three
months ended June 30, 2007. The average yield on interest earning assets
decreased 45 basis points, largely from the Federal Reserve Bank lowering its
target for the federal funds rate 325 basis points from the fall of 2007 through
the first quarter of 2008, offset by increases in the investment securities
portfolio.

- -----------------------------
(1) See pages 15 & 16 for a reconciliation of GAAP net income to net income
excluding the gain related to the VISA, Inc. initial public offering during the
six months ended June 30, 2008.
                                                                              17

<Page>18

The net interest margin represents the Company's net yield on its average
interest earning assets and is calculated as net interest income divided by
average interest earning assets. In the three months ended June 30, 2008, net
interest margin was 3.86% increasing one basis point from 3.85% in the same
period of 2007.

Total average interest earning assets and average interest bearing funds
increased in the three months ended June 30, 2008 as compared to 2007. Average
interest earning assets increased $32.5 million or 5.9%, from $554.8 million in
2007 to $587.3 million in 2008 and average interest bearing funds increased
$28.8 million, or 6.6%, from $439.2 million to $468.0 million for the same
period, mainly due to higher loans and increases in money market accounts,
repurchase agreements, and short-term borrowings, offset by lower time-deposits.
Long-term borrowings increased a net of $16.9 million or 27.3% reflecting new
borrowings during the first quarter of 2008. Average earning assets, including
Bank-Owned Life Insurance (BOLI), increased to 96.4% for the three months ended
June 30, 2008 from 96.0% for the year ago period.

Changes in the mix of both interest earning assets and funding sources also
impacted net interest income in the three months ended June 30, 2008 and 2007.
Average loans as a percentage of average interest earning assets increased from
68.6% in 2007 to 70.4% in 2008, due in part to the increase of new and
refinanced residential mortgages. Average investments increased $19.0 million
from 27.1% to 28.8% of interest earning assets. Average short-term investments,
federal funds sold and interest bearing balances with banks decreased $19.4
million to $4.9 million from $24.3 million. Average time deposits decreased
$15.1 million to $108.4 million from $123.5 million, average long-term
borrowings increased, a net of $16.9 million, while repurchase agreements
increased $9.2 million.

Shifts in the interest rate environment and competitive factors affected the
rates paid for funds as well as the yields earned on assets. The investment
securities tax equivalent yield increased 4 basis points from 5.72% for the
three months ended June 30, 2007 to 5.76% for the three months ended June 30,
2008. Average loan yields decreased 67 basis points, from 6.90% for the three
months ended June 30, 2007 to 6.23% for the three months ended June 30, 2008.

The average time deposit costs decreased 57 basis points from 4.42% for the
three months ended June 30, 2007 to 3.85% for the three months ended June 30,
2008, along with the average cost of money market accounts decreasing 125 basis
points from 3.14% for the three months ended June 30, 2007 to 1.89% for the
three months ended June 30, 2008.
                                                                              18

<Page>19

DISTRIBUTION OF ASSETS, LIABILITIES AND STOCKHOLDERS' EQUITY/INTEREST RATES AND
INTEREST DIFFERENTIAL

The table below presents average balances, interest income on a fully taxable
equivalent basis and interest expense, as well as average rates earned and paid
on the Company's major asset and liability items for the three months ended June
30, 2008 and June 30, 2007.

<Table>
<Caption>
- -----------------------------------------------------------------------------------------------------------
                                                            June 30, 2008               June 30, 2007
ASSETS                                           Average   Revenue/   Yield/    Average   Revenue/   Yield/
                                                 Balance   Expense     Rate     Balance   Expense    Rate
- -----------------------------------------------------------------------------------------------------------
                                                                                   
Investment Securities
  Available-for-sale:
    U.S. Agency obligations                   $ 54,708     $  670      4.90%   $ 40,116   $  459     4.58%
    States & political subdivisions             41,115        448      6.60%     30,248      335     6.71%
    Federal Home Loan Bank stock                 4,733         46      3.89%      3,925       63     6.42%
    Other                                        3,035         23      3.03%      3,829       34     3.55%
  Held-to-maturity:
    U.S. Agency obligations                     36,311        430      4.74%     42,698      493     4.62%
    States & political subdivisions             29,237        388      8.04%     29,247      389     8.06%
Loans, net of unearned income:
  Real estate mortgages                        266,310      4,037      6.06%    241,096    3,860     6.40%
  Commercial real estate                        86,626      1,364      6.30%     75,418    1,436     7.62%
  Commercial                                    24,384        413      6.77%     23,650      498     8.42%
  Consumer and other                            35,909        622      6.93%     40,287      765     7.60%
Federal funds sold                                   -          -         -      16,579      219     5.28%
Interest on balances with banks                  4,903         23      1.88%      7,734      102     5.28%
- -----------------------------------------------------------------------------------------------------------
Total Interest Earning Assets/
  Total Interest Income                       $587,271     $8,464      6.06%   $554,827   $8,653     6.51%
- -----------------------------------------------------------------------------------------------------------
Cash and due from banks                         10,197                           10,284
Bank premises and equipment                      9,139                            9,855
Accrued interest receivable                      3,299                            3,259
Cash surrender value of life insurance           7,476                            7,159
Other assets                                     4,671                            3,977
Less:  Allowance for loan losses                 4,933                            4,203
- -----------------------------------------------------------------------------------------------------------
Total Assets                                  $617,120                         $585,158
- -----------------------------------------------------------------------------------------------------------
LIABILITIES AND STOCKHOLDERS' EQUITY
Deposits:
  Demand-Interest bearing                     $ 54,413        104      0.76%     57,555      163     1.13%
  Savings                                       76,082        106      0.56%     81,528      241     1.18%
  Money markets                                111,071        526      1.89%     85,883      675     3.14%
  Time - Over $100                              36,649        355      3.87%     43,213      527     4.88%
  Time - Other                                  71,773        688      3.83%     80,269      836     4.17%
Federal funds purchased                              -          -         -           -        -        -
Repurchase agreements                           37,488        253      2.70%     28,333      240     3.39%
Short-term borrowings                            1,505          9      2.39%        281        4     5.69%
Long-term borrowings                            79,044        756      3.83%     62,108      625     4.03%
- -----------------------------------------------------------------------------------------------------------
Total Interest Bearing Liabilities/
  Total Interest Expense                       468,025     $2,797      2.39%    439,170   $3,311     3.02%
- -----------------------------------------------------------------------------------------------------------
Demand - Non-interest bearing                   70,721                           73,226
All other liabilities                            5,114                            4,636
Stockholders' equity                            73,260                           68,126
- -----------------------------------------------------------------------------------------------------------
Total Liabilities and Stockholders' Equity    $617,120                         $585,158
- -----------------------------------------------------------------------------------------------------------
Interest Spread                                                        3.67%                         3.49%
- -----------------------------------------------------------------------------------------------------------
Net Interest Income
                                                           $ 5,667                       $5,342
- -----------------------------------------------------------------------------------------------------------
FINANCIAL RATIOS
  Net interest margin                                                  3.86%                         3.85%
  Return on average assets                                             1.25%                         1.16%
  Return on average equity                                            10.53%                         9.98%
  Average equity to average assets                                    11.87%                        11.64%
  Dividend payout ratio                                               46.07%                        46.84%
- -----------------------------------------------------------------------------------------------------------
</Table>
                                                                              19
<Page>20

Net interest income after provision for loan losses increased $426 or 4.1% to
$10,793 for the six months ended June 30, 2008, compared to $10,367 for the six
months ended June 30, 2007. The average yield on interest earning assets
decreased 25 basis points, largely from the Federal Reserve Bank lowering its
target for the federal funds rate 325 basis points from the fall of 2007 through
the first quarter of 2008, offset by increases in the investment securities
portfolio.

The net interest margin represents the Company's net yield on its average
interest earning assets and is calculated as net interest income divided by
average interest earning assets. For the six months ended June 30, 2008, net
interest margin was 3.92% increasing 6 basis points from 3.86% in the same
period of 2007.

Total average interest earning assets and average interest bearing funds
increased for the six months ended June 30, 2008 as compared to the six months
ended June 30, 2007. Average interest earning assets increased $24.9 million or
4.5%, from $549.2 million in 2007 to $574.1 million in 2008 and average interest
bearing funds increased $23.7 million, or 5.5%, from $432.4 million to $456.1
million for the same periods. As a percentage of average assets, average earning
assets, including BOLI, increased to 96.3% for the six months ended June 30,
2008 from 96.0% for the year ago period.

Changes in the mix of both interest earning assets and funding sources also
impacted net interest income in the six months ended June 30, 2008 and 2007.
Average loans as a percentage of average interest earning assets increased from
68.2% in 2007 to 71.5% in 2008, due in part to the increase of new and
refinanced residential mortgages as well as an increase in commercial loans
secured by real estate. Average investments increased $4.9 million year over
year however decreased as a percentage of average assets to 27.9% at June 30,
2008 from 28.3% at June 30, 2007. Average short-term investments, federal funds
sold and interest bearing balances with banks, decreased $15.9 million to $3.2
from $19.1 and also decreased as a percentage of average interest earning assets
from 3.5% in 2007 to 0.6% in 2008. Average time deposits decreased $16.6 million
or 13.3% from 28.8% of interest bearing liabilities in 2007 to 23.7% in 2008.
Average short-term borrowings increased $8.2 million; average long-term
borrowings increased $7.9 million, while repurchase agreements increased $7.7
million.

Shifts in the interest rate environment and competitive factors affected the
rates paid for funds as well as the yields earned on assets. The investment
securities tax equivalent yield increased 19 basis points from 5.65% for the six
months ended June 30, 2007 to 5.84% for the six months ended June 30, 2008.
Also, average loan yields decreased 48 basis points, from 6.86% for the six
months ended June 30, 2007 to 6.38% in the same period of 2008.

The average time deposit costs decreased 35 basis points from 4.38% for the six
months ended June 30, 2007 to 4.03% for the six months ended June 30, 2008,
along with the average cost of money market accounts decreasing 96 basis points
from 3.08% for the six months ended June 30, 2007 to 2.12% for the six months
ended June 30, 2008.
                                                                              20

<Page>21

DISTRIBUTION OF ASSETS, LIABILITIES AND STOCKHOLDERS' EQUITY/INTEREST RATES AND
INTEREST DIFFERENTIAL

The table below presents average balances, interest income on a fully taxable
equivalent basis and interest expense, as well as average rates earned and paid
on the Company's major asset and liability items for the six months ended June
30, 2008 and June 30, 2007.

<Table>
<Caption>
- -----------------------------------------------------------------------------------------------------------
                                                            June 30, 2008               June 30, 2007
ASSETS                                           Average   Revenue/   Yield/    Average   Revenue/   Yield/
                                                 Balance   Expense     Rate     Balance   Expense    Rate
- -----------------------------------------------------------------------------------------------------------
                                                                                   
Investment Securities
  Available-for-sale:
    U.S. Agency obligations                   $ 45,349     $1,140      5.03%   $ 42,964  $   977     4.55%
    States & political subdivisions             40,855        896      6.65%     30,219      670     6.72%
    Federal Home Loan Bank stock                 4,809         94      3.91%      4,083      132     6.47%
    Other                                        2,885         49      3.40%      5,448      106     3.89%
  Held-to-maturity:
    U.S. Agency obligations                     37,270        865      4.64%     43,490      986     4.53%
    States & political subdivisions             29,238        776      8.04%     29,248      775     8.03%
Loans, net of unearned income:
    Real estate mortgages                      264,659      8,136      6.15%    236,503    7,544     6.38%
    Commercial real estate                      85,520      2,808      6.57%     74,599    2,807     7.53%
    Commercial                                  24,045        857      7.13%     23,359      987     8.45%
    Consumer and other                          36,287      1,296      7.14%     40,154    1,514     7.54%
Federal funds sold                                   -          -         -      11,564      304     5.26%
Interest on balances with banks                  3,192         34      2.13%      7,522      193     5.13%
- -----------------------------------------------------------------------------------------------------------
Total Interest Earning Assets/
  Total Interest Income                        574,109     $16,951     6.21%    549,153  $16,995     6.46%
- -----------------------------------------------------------------------------------------------------------
Cash and due from banks                         10,049                          10,345
Bank premises and equipment                      9,198                           9,690
Accrued interest receivable                      3,317                           3,251
Cash surrender value of life insurance           7,436                           7,120
Other assets                                     4,720                           4,035
Less:  Allowance for loan losses                 4,818                           4,197
- -----------------------------------------------------------------------------------------------------------
Total Assets                                  $604,011                         $579,397
- -----------------------------------------------------------------------------------------------------------
LIABILITIES AND STOCKHOLDERS' EQUITY
Deposits:
  Demand-Interest bearing                     $ 53,424     $   216      0.81%  $ 54,425     $  257   0.94%
  Savings                                       76,943         237      0.62%    80,688        455   1.13%
  Money markets                                107,355       1,136      2.12%    86,097      1,325   3.08%
  Time - Over $100                              38,390         806      4.20%    42,107      1,036   4.92%
  Time - Other                                  69,496       1,368      3.94%    82,369      1,690   4.10%
Federal funds purchased                              -           -         -          -          -      -
Repurchase agreements                           30,571         407      2.66%    22,913        361   3.15%
Short-term borrowings                            8,670         149      3.44%       458         12   5.25%
Long-term borrowings                            71,228       1,388      3.90%    63,345      1,272   4.02%
- -----------------------------------------------------------------------------------------------------------
Total Interest Bearing Liabilities/
  Total Interest Expense                       456,077      $5,707      2.50%   432,402     $6,408   2.96%
- -----------------------------------------------------------------------------------------------------------
Demand - Non-interest bearing                   70,784                           74,452
All other liabilities                            5,264                            4,864
Stockholders' equity                            71,886                           67,679
- -----------------------------------------------------------------------------------------------------------
Total Liabilities and Stockholders' Equity    $604,011                         $579,397
- -----------------------------------------------------------------------------------------------------------
Interest Spread                                                         3.71%                       3.50%
- -----------------------------------------------------------------------------------------------------------
Net Interest Income                             11,244                           10,587
- -----------------------------------------------------------------------------------------------------------
FINANCIAL RATIOS
  Net interest margin                                                   3.92%                       3.86%
  Return on average assets                                              1.62%                       1.16%
  Return on average equity                                             13.59%                       9.96%
  Average equity to average assets                                     11.90%                      11.68%
  Dividend payout ratio                                                36.12%                      47.13%
- -----------------------------------------------------------------------------------------------------------
</Table>
                                                                              21

<Page>22

INVESTMENTS

The Company's investment portfolio consists primarily of two functions: To
provide liquidity and to contribute to earnings. To provide liquidity the
Company may invest in short-term securities such as Federal funds sold, interest
bearing deposits with banks, U.S. Treasury securities and U.S. Agency securities
all with maturities of one year or less. These funds are invested short-term to
ensure the availability of funds to meet customer demand for credit needs. The
Company enhances interest income by securing long-term investments within its
investment portfolio, by means of U.S. Treasury securities, U.S. Agency
securities, municipal securities and mortgage-backed securities, generally with
maturities greater than one year. The Company's mortgage-backed securities
portfolio does not contain any sub-prime or Alt-A credits.

Investments in securities are classified in two categories and accounted for as
follows:

Securities Held-to-Maturity Bonds, notes, debentures and mortgage-backed
- ---------------------------
securities for which the Company has the positive intent and ability to hold to
maturity are reported at cost, adjusted for amortization of premiums and
accretion of discounts computed on the straight-line basis, which approximates
the interest method, over the remaining period to maturity.

Securities Available-for-Sale Bonds, notes, debentures, mortgage-backed
- -----------------------------
securities and certain equity securities not classified as securities to be held
to maturity are carried at fair value with unrealized holding gains and losses,
net of tax, reported as a net amount in a separate component of stockholders'
equity until realized.

The amortization of premiums on mortgage-backed securities is done based on
management's estimate of the lives of the securities, adjusted, when necessary,
for advanced prepayments in excess of those estimates.

Realized gains and losses on the sale of securities available-for-sale are
determined using the specific identification method and are reported as a
separate component of other income in the Statements of Income. Unrealized gains
and losses are included as a separate item in computing comprehensive income.

DEPOSITS

The Company is largely dependent on its core deposit base to fund operations.
Management has competitively priced its deposit products in checking, savings,
money market and time deposits to provide a stable source of funding.

As general interest rates in the economy change, there is migration of some
deposits among investment options as customers seek increased yields.
Historically, such changes in the Company's deposit base have been minimal.

PROVISION FOR LOAN LOSSES

The provision for loan losses represents management's determination of the
amount necessary to bring the allowance for loan losses to a level that
management considers adequate to reflect the risk of future losses inherent in
the Company's loan portfolio. The process of determining the adequacy of the
allowance is necessarily judgmental and subject to changes in external
conditions. The allowance for loan losses reflects management's judgment as to
the level considered appropriate to absorb such losses based upon a review of
many factors, including historical loss experience, adverse situations that may
affect the borrower's ability to repay (including the timing of future
payments), economic conditions and trends, loan portfolio volume and mix, loan
performance trends, the value and adequacy of collateral, and the Company's
internal credit review process. Accordingly, there can be no assurance that
existing levels of the allowance will ultimately prove adequate to cover actual
loan losses. The quarterly provision for loan losses charged to operating
expense is that amount which is sufficient to bring the balance of the allowance
for possible loan losses to an adequate level to absorb anticipated losses.
Based on this ongoing evaluation, management determines the provision necessary
to maintain an appropriate allowance.

For the three months ended June 30, 2008, the provision for loan losses
increased to $92 from $124 in the three months ended June 30, 2007 to $216 in
the three months ended June 30, 2008. Loans charged off totaled $12 and
recoveries were $11 for the three months ended June 30, 2008. In the same period
of 2007, loans charged off totaled $4 and recoveries were $0. For the six months
ended June 30, 2008, the provision for loan losses was $451, an increase from
$220 in the first six months of 2007. Loans charged-off totaled $27 and
recoveries were $16 for the six months ended June 30, 2008. In the same period
of 2007 loans charged off were $102, offset by recoveries of $2. At June 30,
2008 the allowance for loan losses was $5,140, or 1.22% of gross loans.
                                                                              22

<Page>23

NON-INTEREST INCOME

The following table sets forth information by category of non-interest income
for the Company for three months ended June 30, 2008 and June 30, 2007,
respectively:

<Table>
<Caption>

                                                        June 30,     June 30,
Three Months Ended:                                       2008         2007
- -------------------------------------------------------------------------------
                                                               
Trust department income                                 $  382       $  367
Service charges on deposit accounts                        396          260
Merchant transaction income                                935          873
Other fee income                                           489          373
Bank-owned life insurance income                            80           77
Other operating income                                      82           30
VISA mandatory share redemption                              -            -
Realized gains (losses) on securities, net                   -            -
- -------------------------------------------------------------------------------
  Total Non-Interest Income                             $2,364       $1,980
- -------------------------------------------------------------------------------
</Table>

Total non-interest income increased $384 or 19.4% to $2,364 for the three months
ended June 30, 2008, compared with $1,980 for the same period of 2007. Merchant
transaction income increased $62 or 7.1% due to higher transaction volume and
new business. Service charges on deposit accounts increased $136 or 52.3%
primarily due to increased service charge fees. Other fee income increased $116
or 31.1% from prior year levels mostly due to increases in brokerage income of
$119.

The following table sets forth information by category of non-interest income
for the Company for six months ended June 30, 2008 and June 30, 2007,
respectively:

<Table>
<Caption>

                                                        June 30,     June 30,
Six Months Ended:                                         2008         2007
- -------------------------------------------------------------------------------
                                                               
Trust department income                                 $  747       $  739
Service charges on deposit accounts                        659          511
Merchant transaction income                              2,119        1,920
Other fee income                                           968          654
Bank-owned life insurance income                           158          155
Other operating income                                     118           46
VISA mandatory share redemption                          1,213            -
Realized gains (losses) on securities, net                   -           51
- -------------------------------------------------------------------------------
  Total Non-Interest Income                             $5,982       $4,076
- -------------------------------------------------------------------------------
</Table>

Total non-interest income increased $1,906 or 46.8% to $5,982 during the first
half of 2008 from $4,076 for the same period of 2007. Service charges on deposit
accounts increased $148 or 29.0%. Merchant transaction income increased $199 or
10.4%, mainly due to higher transaction volume and new business. Other fee
income increased $314 or 48.0% mainly from increased brokerage fee income of
$280 compared to last year. Other operating income increased $72 or 156.5% due
to a gain in other real estate owned of $43, gains on the sale of mortgage loans
of $16, along with an increase in general operating income. The Company realized
a gain of $1,213 related to VISA, Inc.'s Initial Public Offering, which
consisted of a mandatory partial share redemption, during the first quarter of
2008, discussed earlier, compared to a realized gain of $51 due to the sale of
equity securities in the first quarter of 2007.

NON-INTEREST EXPENSES

The following table sets forth information by category of non-interest expenses
for the Company for the three months ended June 30, 2008 and June 30, 2007,
respectively:

<Table>
<Caption>

                                                        June 30,     June 30,
Three Months Ended:                                       2008         2007
- -------------------------------------------------------------------------------
                                                               
Salaries and employee benefits                          $2,509       $2,330
Expense of premises and fixed assets                       667          725
Merchant transaction expenses                              703          671
Other operating expenses                                 1,578        1,385
- -------------------------------------------------------------------------------
  Total Non-Interest Expenses                           $5,457       $5,111
- -------------------------------------------------------------------------------
</Table>
                                                                              23

<Page>24

Total non-interest expenses increased $346 or 6.8% to $5,457 for the three
months ended June 30, 2008 compared with $5,111 for the same period of 2007.
Salaries and employee benefits expense increased $179 or 7.7% mainly due to
increased salaries resulting from additional employees from year ago levels,
along with increased commissions related to our wealth management division.
Expense of premises and equipment decreased $58 or 8.0% due to a reduction of
general occupancy expenses. Merchant transaction expense increased $32 or 4.8%
due to higher transaction volume. Other operating expenses increased $193 or
13.9% with the largest increases in advertising expenses of $35, professional
services of $44 and general operating expenses.

The following table sets forth information by category of non-interest expenses
for the Company for the six months ended June 30, 2008 and June 30, 2007,
respectively:

<Table>
<Caption>

                                                        June 30,     June 30,
Six Months Ended:                                         2008         2007
- -------------------------------------------------------------------------------
                                                               
Salaries and employee benefits                          $ 4,924       $ 4,705
Expense of premises and fixed assets                      1,435         1,350
Merchant transaction expenses                             1,605         1,495
Other operating expenses                                  2,551         2,793
- -------------------------------------------------------------------------------
  Total Non-Interest Expenses                           $10,515       $10,343
- -------------------------------------------------------------------------------
</Table>

Total non-interest expenses increased $172 or 1.7% to $10,515 during the first
half of 2008 compared with $10,343 for the same period of 2007. Salaries and
employee benefits expense increased $219 or 4.7% mainly due to increased
salaries resulting from additional employees from year ago levels, along with
increased commissions related to our wealth management division. Premises and
fixed assets expense increased $85 or 6.3% due to computer system upgrades and
increased occupancy expense. Merchant transaction expenses increased $110 or
7.4% due to higher transaction volume. Other operating expenses decreased $242
or 8.7% due to the reversal in the first quarter of 2008 of the $497 VISA
litigation accrual recorded by the Company in the fourth quarter of 2007, offset
by an increase in advertising expenses of $69, professional services of $62 and
increased general operating expenses. Without the impact of the VISA reversal,
total other expenses would have increased $669 or 6.5%.

INCOME TAXES

Applicable income taxes increased $43 or 11.1% to $430 for the three months
ended June 30, 2008 due to increased overall operating income. Also, applicable
income taxes increased $645 or 88.4% during the first half of 2008 primarily due
to the income on the VISA initial public offering and overall higher income.

LOAN PORTFOLIO

Details regarding the Company's loan portfolio are as follows:

<Table>
<Caption>

                                                   June 30,       December 31,
As of:                                              2008             2007
- -------------------------------------------------------------------------------
                                                            
Real estate - construction and land development    $ 24,657       $ 25,858
Real estate mortgages                               337,936        318,437
Commercial                                           24,583         24,505
Credit card and related plans                         3,114          3,324
Installment and other                                27,363         26,542
Obligations of states & political subdivisions        4,640          5,973
- -------------------------------------------------------------------------------
  Loans, net of unearned income                     422,293        404,639
Less:  Allowance for loan losses                      5,140          4,700
- -------------------------------------------------------------------------------
  Loans, net                                       $417,153       $399,939
- -------------------------------------------------------------------------------
</Table>

The Company does not engage in any sub-prime or Alt-A credit lending. Therefore,
the Company is not subject to any credit risks associated with such loans.
                                                                              24

<Page>25

LOAN QUALITY

The lending activities of the Company are guided by the comprehensive lending
policy established by the Board of Directors. Loans must meet criteria which
include consideration of the character, capacity and capital of the borrower,
collateral provided for the loan, and prevailing economic conditions.

Regardless of credit standards, there is risk of loss inherent in every loan
portfolio. The allowance for loan losses is an amount that management believes
will be adequate to absorb possible losses on existing loans that may become
uncollectible, based on evaluations of the collectibility of the loans. The
evaluations take into consideration such factors as change in the nature and
volume of the loan portfolio, overall portfolio quality, review of specific
problem loans, industry experience, collateral value and current economic
conditions that may affect the borrower's ability to pay. Management believes
that the allowance for loan losses is adequate. While management uses available
information to recognize losses on loans, future additions to the allowance may
be necessary based on changes in economic conditions. In addition, various
regulatory agencies, as an integral part of their examination process,
periodically review the Company's allowance for loan losses. Such agencies may
require the Company to recognize additions to the allowance based on their
judgment of information available to them at the time of their examination.

The allowance for loan losses is increased by periodic charges against earnings
as a provision for loan losses, and decreased periodically by charge-offs of
loans (or parts of loans) management has determined to be uncollectible, net of
actual recoveries on loans previously charged-off.

NON-PERFORMING ASSETS

The following table sets forth information regarding non-accrual loans and loans
past due 90 days or more and still accruing interest:

<Table>
<Caption>
                                                 June 30,    December 31,    June 30,
As of:                                            2008          2007           2007
- -----------------------------------------------------------------------------------------
                                                                    
Non-accrual loans                                $  550        $ 1,610       $ 2,825
Other real estate owned                               -              -            31
- -----------------------------------------------------------------------------------------
  Total non-performing assets                    $  550        $ 1,610       $ 2,856
- -----------------------------------------------------------------------------------------
Loans past due 90 days or more and accruing:
  Secured by real estate                         $  442        $    57        $  494
  Guaranteed student loans                          236            408           440
  Credit card loans                                   9              2             7
  Commercial                                          -              -             -
  Other loans to individuals for household,
    family, and other personal expenditures           -             12             -
- -----------------------------------------------------------------------------------------
  Total loans past due 90 days or more
    and accruing                                 $  687        $   479        $  941
- -----------------------------------------------------------------------------------------
</Table>

Non-accrual loans decreased $2,275 to $550 at June 30, 2008 from $2,825 at June
30, 2007. This decrease was due to two borrowing relationships being resolved
during the first quarter of 2008.

Loans are generally placed on a non-accrual status when principal or interest is
past due 90 days or when payment in full is not anticipated. When a loan is
placed on non-accrual status, all interest previously accrued but not collected
is charged against current income. Loans are returned to accrual status when
past due interest is collected and the collection of principal is probable.

Loans on which the accrual of interest has been discontinued or reduced amounted
to $550,000 at June 30, 2008 down from $2,825,000 at June 30, 2007. If interest
on those loans had been accrued, such income would have been $28 and $209 for
the six months ended June 30, 2008 and June 30, 2007, respectively. Interest
income on those loans, which is recorded only when received, amounted to $15 and
$127 for June 30, 2008 and June 30, 2007, respectively. There are no commitments
to lend additional funds to individuals whose loans are in non-accrual status.
                                                                              25

<Page>26

The management process for evaluating the adequacy of the allowance for loan
losses includes reviewing each month's loan committee reports which list all
loans that do not meet certain internally developed criteria as to collateral
adequacy, payment performance, economic conditions and overall credit risk.
These reports also address the current status and actions in process on each
listed loan. From this information, adjustments are made to the allowance for
loan losses. Such adjustments include both specific loss allocation amounts and
general provisions by loan category based on present and past collection
experience, nature and volume of the loan portfolio, overall portfolio quality,
and current economic conditions that may affect the borrower's ability to pay.

As of June 30, 2008 there are no significant loans as to which management has
serious doubt about their collectibility. During the second quarter of 2008, the
Company was notified that The Education Resources Institute, Inc. (TERI), a
guarantor of a portion of our student loan portfolio, had filed for
Reorganization under Chapter 11 of the Bankruptcy Act. Currently, the Company
holds $8.6 million of TERI loans out of a total student loan portfolio of $21.2
million. The Company does not anticipate that TERI's bankruptcy filing will
significantly impact the Company's financial statements. These loans are placed
on non-accrual status when they become more than 90 days past due. At June 30,
2008 there were $162,000 of such loans placed on non-accrual status.

At June 30, 2008 and December 31, 2007, the Company did not have any loans
specifically classified as impaired.

Most of the Company's lending activity is with customers located in the
Company's geographic market area and repayment thereof is affected by economic
conditions in this market area.

LOAN LOSS EXPERIENCE

The following tables present the Company's loan loss experience during the
periods indicated:

<Table>
<Caption>
                                                 June 30,       June30,
Three Months Ended:                               2008            2007
- ------------------------------------------------------------------------
                                                          
Balance at beginning of period                  $ 4,925         $ 4,200
Charge-offs:
  Real estate mortgages                               -               -
  Commercial and all others                           -               -
  Credit card and related plans                       4               4
  Installment loans                                   8               -
- ------------------------------------------------------------------------
Total charge-offs                                    12               4
- ------------------------------------------------------------------------
Recoveries:
  Real estate mortgages                               -               -
  Commercial and all others                          10               -
  Credit card and related plans                       1               -
  Installment loans                                   -               -
- ------------------------------------------------------------------------
Total recoveries                                     11               -
- ------------------------------------------------------------------------
Net charge-offs (recoveries)                          1               4
- ------------------------------------------------------------------------
Provision charged to operations                     216             124
- ------------------------------------------------------------------------
  Balance at End of Period                      $ 5,140         $ 4,320
- ------------------------------------------------------------------------
Ratio of net charge-offs (recoveries)
  to average loans outstanding                    0.000%          0.001%
- ------------------------------------------------------------------------
</Table>
                                                                              26
<Page>27

<Table>
<Caption>
                                                 June 30,       June30,
Six Months Ended:                                 2008            2007
- ------------------------------------------------------------------------
                                                          
Balance at beginning of period                  $ 4,700         $ 4,200
Charge-offs:
  Real estate mortgages                               -              84
  Commercial and all others                           -               -
  Credit card and related plans                      14              16
  Installment loans                                  13               2
- ------------------------------------------------------------------------
Total charge-offs                                    27             102
- ------------------------------------------------------------------------
Recoveries:
  Real estate mortgages                               -               -
  Commercial and all others                          13               -
  Credit card and related plans                       3               1
  Installment loans                                   -               1
- ------------------------------------------------------------------------
Total recoveries                                     16               2
- ------------------------------------------------------------------------
Net charge-offs (recoveries)                         11             100
- ------------------------------------------------------------------------
Provision charged to operations                     451             220
- ------------------------------------------------------------------------
  Balance at End of Period                      $ 5,140         $ 4,320
- ------------------------------------------------------------------------
Ratio of net charge-offs (recoveries)
  to average loans outstanding                    0.003%          0.027%
- ------------------------------------------------------------------------
</Table>

The allowance for loan losses at June 30, 2008 was $5,140 or 1.22% of total
loans compared to $4,320 or 1.12% of total loans at June 30, 2007. Management
believes the loan loss reserve is adequate.

The allowance for loan losses is allocated as follows:

<Table>
<Caption>

As of:                                  June 30, 2008       December 31, 2007     June 30, 2007
- -----------------------------------------------------------------------------------------------
                                        Amount      % *    Amount       % *    Amount      % *
- -----------------------------------------------------------------------------------------------
                                                                         
Real estate mortgages                   $1,200      86%    $1,200       85%    $1,200      84%
Commercial and all others                3,340       6%     2,900        7%     2,600       6%
Credit card and related plans              300       1%       300        1%       250       1%
Personal installment loans                 300       7%       300        7%       270       9%
- -----------------------------------------------------------------------------------------------
  Total                                 $5,140     100%    $4,700      100%    $4,320     100%
- -----------------------------------------------------------------------------------------------
</Table>

* Percent of loans in each category to total loans

LIQUIDITY

The objective of liquidity management is to maintain a balance between sources
and uses of funds in such a way that the cash requirements of customers for
loans and deposit withdrawals are met in the most economical manner. Management
monitors its liquidity position continuously in relation to trends of loans and
deposits for short-term as well as long-term requirements. Liquid assets are
monitored on a daily basis to assure maximum utilization. Management also
manages its liquidity requirements by maintaining an adequate level of readily
marketable assets and access to short-term funding sources. Management does not
foresee any adverse trends in liquidity.

The Company remains in a highly liquid condition both in the short and long
term. Sources of liquidity include the Company's U.S. Agency bond portfolios,
additional deposits, earnings, overnight loans to and from other companies
(Federal Funds) and lines of credit at the Federal Reserve Bank and the Federal
Home Loan Bank (FHLB). The Company is not a party to any commitments, guarantees
or obligations that could materially affect its liquidity.

The Company offers collateralized repurchase agreements, which have a one day
maturity, as an alternative deposit option for its customers. The Company also
has long-term debt outstanding to the FHLB, which was used to purchase a Freddie
                                                                              27

<Page>28

Mac pool of residential mortgages, as described earlier in this report. At June
30, 2008 the Company had $150,861 of available borrowing capacity with the FHLB.

COMMITMENTS AND CONTINGENT LIABILITIES

In the normal course of business, there are outstanding commitments and
contingent liabilities, created under prevailing terms and collateral
requirements such as commitments to extend credit, financial guarantees and
letters of credit, which are not reflected in the accompanying Financial
Statements. The Company does not anticipate any losses as a result of these
transactions. These instruments involve, to varying degrees, elements of credit
and interest rate risk in excess of the amount recognized in the Balance Sheets.

The contract or notional amounts of those instruments reflect the extent of
involvement the Company has in particular classes of financial instruments.

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

Standby letters of credit are conditional commitments issued to guarantee the
performance of a customer to a third party. The credit risk involved in issuing
letters of credit is essentially the same as that involved in extending loan
facilities to customers.

At June 30, 2008 the Bank has entered into contracts, for the renovation of
various branches, in the amount of $3,094.

RELATED PARTIES

The Company does not have any material transactions involving related persons or
entities, other than traditional banking transactions, which are made on the
same terms and conditions as those prevailing at the time for comparable
transactions with unrelated parties. At June 30, 2008 the Bank has issued
standby letters of credit for the accounts of related parties in the amount of
$8,194.

CAPITAL RESOURCES

A strong capital position is important to the continued profitability of the
Company and promotes depositor and investor confidence. The Company's capital
provides a basis for future growth and expansion and also provides additional
protection against unexpected losses.

Additional sources of capital would come from retained earnings from the
operations of the Company and from the sale of additional common stock.
Management has no plans to offer additional common stock at this time.

The Company's total risk-based capital ratio was 19.67% at June 30, 2008. The
Company's risk-based capital ratio is more than the 10.00% ratio that Federal
regulators use as the "well capitalized" threshold. This is the current criteria
which the FDIC uses in determining the lowest insurance rate for deposit
insurance. The Company's risk-based capital ratio is more than double the 8.00%
limit, which determines whether a company is "adequately capitalized". Under
these rules, the Company could significantly increase its assets and still
comply with these capital requirements without the necessity of increasing its
equity capital.

PART 1.  FINANCIAL INFORMATION,  ITEM 3 --

           QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company currently does not enter into derivative financial instruments,
which include futures, forwards, interest rate swaps, option contracts and other
financial instruments with similar characteristics. However, the Company is
party to traditional financial instruments with off-balance sheet risk in the
normal course of business to meet the financing needs of its customers. These
financial instruments include commitments to extend credit, financial guarantees
and letters of credit. These traditional instruments involve to varying degrees,
elements of credit and interest rate risk in excess of the amount recognized in
the Consolidated Balance Sheets.
                                                                              28
<Page>29

Commitments to extend credit are agreements to lend to a customer as long as
there is no violation of any condition established in the contract. Commitments
generally have fixed expiration dates or other termination clauses and may
require payment of a fee. Standby letters of credit are conditional commitments
issued to guarantee the performance of a customer to a third party up to a
stipulated amount and with specified terms and conditions.

Commitments to extend credit and standby letters of credit are not recorded as
an asset or liability by the Company until the instrument is exercised.

The Company's exposure to market risk is reviewed on a regular basis by its
Asset/Liability Committee. Interest rate risk is the potential of economic
losses due to future interest rate changes. These economic losses can be
reflected as a loss of future net interest income and/or a loss of current fair
market values. The objective is to measure the effect on net interest income and
to adjust the balance sheet to minimize the inherent risk while at the same time
maximizing income. Management realizes certain risks are inherent and that the
goal is to identify and minimize the risks. Tools used by management include the
standard GAP report and an interest rate shock simulation report. The Company
has no market risk sensitive instruments held for trading purposes. It appears
the Company's market risk is reasonable at this time.

For a discussion of the Company's asset and liability management policies, as
well as the potential impact of interest rate changes upon the market value of
the Company's financial instruments, see Item 7A in the Company's Annual Report
on Form 10-K for the year ended December 31, 2007. Management, as part of its
regular practices, performs periodic reviews of the impact of interest rate
changes upon net interest income and market value of the Company's portfolio
equity. Based on, among other factors, such reviews, management believes that
there have been no material changes in the market risk of the Company's asset
and liability position since December 31, 2007.

PART 1.  FINANCIAL INFORMATION,  ITEM 4 --

                             CONTROLS AND PROCEDURES

Under the supervision and with the participation of our management, including
our Chief Executive Officer and Controller, we conduction an evaluation of our
disclosure controls and procedures, as such term is defined under Rule 12a-15(e)
under the Securities Exchange Act of 1934. Based upon this evaluation, our Chief
Executive Officer and our Controller (our Principal Financial Officer) concluded
that our disclosure controls and procedures were effective as of the end of the
period covered by this quarterly report.

The Company continually assesses the adequacy of its internal control over
financial reporting and enhances its controls in response to internal control
assessments, and internal and external audit and regulatory recommendations.

Management maintains a comprehensive system of controls intended to ensure that
transactions are executed in accordance with management's authorization, assets
are safeguarded, and financial records are reliable. Management also takes steps
to see that information and communication flows are effective and to monitor
performance, including performance of internal control procedures.

Because of its inherent limitations, internal control over financial reporting
may not prevent or detect misstatements. Also, projections of any evaluation of
effectiveness to future periods are subject to the risk that controls may become
inadequate due to changes in conditions, or that the degree of compliance with
the policies or procedures may deteriorate.

There have been no substantive changes in the internal control over financial
reporting during the quarter ended June 30, 2008 that have materially affected,
or are reasonably likely to materially affect, the Company's internal control
over financial reporting.
                                                                              29
<Page>30

PART II. OTHER INFORMATION

ITEM 1   -- LEGAL PROCEEDINGS

    None.

ITEM 1A -- RISK FACTORS

In addition to the other information set forth in this report, you should
carefully consider the factors discussed below, which could materially affect
our business, financial condition or future results. The risks described below
are not the only risks that the Company faces. Additional risks and
uncertainties not currently known to us or that we currently deem to be
immaterial also may materially adversely affect our business, financial
condition and /or operating results.

                          RISKS RELATED TO OUR BUSINESS

CREDIT RISK

Changes in the credit quality of our loan portfolio may impact the level of our
allowance for loan losses.

We make various judgments about the collectibility of our loans, including the
creditworthiness of our borrowers and the value of the real estate and other
assets serving as collateral for our loans. In determining the amount of the
allowance for loan losses, we review our loans and our loan loss and delinquency
experience, and we evaluate economic conditions. If our judgments are incorrect,
our allowance for loan losses may not be sufficient to cover future losses,
which will result in additions to our allowance through increased provisions for
loan losses. In addition, bank regulators periodically review our allowance for
loan losses and may require us to increase our provision for loan losses or
recognize further loan charge-offs. Increased provisions for loan losses would
increase our expenses and reduce our profits.

Nonetheless, to the best of management's knowledge, there are also no particular
risk elements in the local economy that put a group or category of loans at
increased risk. The Company does not engage in any sub-prime or Alt-A credit
lending. Therefore, the Company is not subject to any credit risks associated
with such loans.

Also the Company is not dependent upon a single customer, or a few customers,
the loss of one or more of which would have a material adverse effect on its
operations. The operations and earnings of the Corporation are also not
materially affected by seasonal changes.

MARKET RISK

CHANGES IN INTEREST RATES COULD AFFECT OUR INVESTMENT VALUES AND NET INTEREST
INCOME WHICH COULD HURT OUR PROFITS.

At June 30, 2008, the Company owned approximately $103.2 million of marketable
securities available for sale. These securities are carried at fair value on the
consolidated balance sheets. Unrealized gains or losses on these securities,
that is, the difference between the fair value and the amortized cost of these
securities, is reflected in stockholders' equity, net of deferred taxes. As of
June 30, 2008, the Company's available for sale marketable securities portfolio
had a net unrealized gain, net of taxes, of $61.4 thousand. The fair value of
the Company's available for sale marketable securities is subject to interest
rate change, which would not affect recorded earnings, but would increase or
decrease comprehensive income and stockholders' equity.

The principal component of the Company's earnings is net interest income, which
is the difference between interest and fees earned on interest-earning assets
and interest paid on deposits and other borrowings. The most significant impact
on net interest income between periods is derived from the interaction of
changes in the volume of and rates earned or paid on interest-earning assets and
interest-bearing liabilities. The volume of earning dollars in loans and
investments, compared to the volume of interest-bearing liabilities represented
by deposits and borrowings, combined with the spread, produces the changes in
net interest income between periods.
                                                                              30
<Page>31

The Company continually monitors the relationship of its interest rate sensitive
assets and liabilities through its Asset/Liability Committee.

STRONG COMPETITION WITHIN OUR MARKET COULD AFFECT OUR PROFITS AND INHIBIT
GROWTH.

The Bank operates in a competitive environment in which it must share its market
with many local independent banks as well as several banks which are affiliates
or branches of very large regional holding companies. The Bank encounters
competition from diversified financial institutions, ranging in size from small
banks to the nationwide banks operating in its region. The competition includes
commercial banks, savings and loan associations, credit unions, other lending
institutions and mortgage originators.

The principal competitive factors among the Company's competitors can be grouped
into two categories: pricing and services. In the Company's primary service
area, interest rates on deposits, especially time deposits, and interest rates
and fees charged to customers on loans are very competitive. From a service
perspective, the Bank competes in areas such as convenience of location, types
of services, service costs and banking hours. Our profitability depends on our
continued ability to compete successfully in our market area.

COMPLIANCE RISK

WE OPERATE IN A HIGHLY REGULATED ENVIRONMENT AND MAY BE ADVERSELY AFFECTED BY
CHANGES IN LAWS AND REGULATIONS.

The Company is registered as a financial holding company under the Bank Holding
Company Act of 1956, as amended, and, as such, is subject to supervision and
regulation by the Board of Governors of the Federal Reserve System ("FRB"). The
Company is required to file quarterly reports of its operations with the FRB.

As a financial holding company, the Company is permitted to engage in
banking-related activities as authorized by the FRB, directly or through
subsidiaries or by acquiring companies already established in such activities
subject to the FRB regulations relating to those activities.

Our banking subsidiary, Penn Security Bank and Trust Company, as a Pennsylvania
state-chartered financial institution, is subject to supervision, regulation and
examination by the Commonwealth of Pennsylvania Department of Banking and by the
Federal Deposit Insurance Corporation (the "FDIC"), which insures the Bank's
deposits to the maximum extent permitted by law.

Any change in such regulation and oversight, whether in the form of regulatory
policy, regulations, legislation or supervisory actions, may have a material
impact on our operations.

OPERATIONAL RISK

THE COMPANY NEEDS TO CONTINUALLY ATTRACT AND RETAIN QUALIFIED PERSONNEL FOR ITS
OPERATIONS.

High quality customer services, as well as efficient and profitable operations,
are dependent on the Company's ability to attract and retain qualified
individuals for key positions within the organization. The Company has
successfully recruited several individuals for management positions in recent
years. As of June 30, 2008, the Company employed 178 full-time equivalent
employees. The employees of the Company are not represented by any collective
bargaining group. Management of the Company considers relations with its
employees to be good.

OUR OPERATIONS COULD BE AFFECTED IF WE DO NOT HAVE ACCESS TO MODERN AND RELIABLE
TECHNOLOGY.

The Company operates in a highly-automated environment, wherein almost all
transactions are processed by computer software to produce results. To remain
competitive, the Company must continually evaluate the adequacy of its data
processing capabilities and make revisions as needed.

The Company regularly tests its ability to restore data capabilities in the
event of a natural disaster, sustained power failure or other inability to
utilize its primary systems.
                                                                              31
<Page>32

LIQUIDITY RISK

INCREASED NEEDS FOR DISBURSEMENT OF FUNDS ON LOANS AND DEPOSITS CAN AFFECT OUR
LIQUIDITY.

The objective of liquidity management is to maintain a balance between sources
and uses of funds in such a way that the cash requirements of customers for
loans and deposit withdrawals are met in the most economical manner. Management
monitors its liquidity position continuously in relation to trends of loans and
deposits for short-term as well as long-term requirements. Liquid assets are
monitored on a daily basis to assure maximum utilization. Management also
manages its liquidity requirements by maintaining an adequate level of readily
marketable assets and access to short-term funding sources. Management does not
foresee any adverse trends in liquidity.

OUR FUTURE PENSION PLAN COSTS AND CONTRIBUTIONS COULD BE UNFAVORABLY IMPACTED BY
THE FACTORS THAT ARE USED IN THE ACTUARIAL CALCULATIONS.

Our costs of providing non-contributory defined benefit pension plans are
dependent upon a number of factors, such as the rates of return on plan assets,
discount rates, the level of interest rates used to measure the required minimum
funding levels of the plans, future government regulation and our required or
voluntary contributions made to the plans. Without sustained growth in the
pension investments over time to increase the value of our plan assets and
depending upon the other factors impacting our costs as listed above, we could
be required to fund our plans with higher amounts of cash than are anticipated
by our actuaries. Such increased funding obligations could have a material
impact on our liquidity by reducing our cash flows.

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

    None.

ITEM 3   -- DEFAULTS UPON SENIOR SECURITIES

    None.

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

    The Annual Meeting of Shareholders of Penseco Financial Services Corporation
was held on May 6, 2008.

    The results of the items submitted for a vote are as follows:

    The following three Directors, whose term will expire in 2012, were elected:

<Table>
<Caption>
                                      Number of votes        Number of votes         Number of
                                     cast for director    cast against director    votes not cast
                                     -----------------    ---------------------    --------------
                                                                            
      Russell C. Hazelton               1,751,813                 76,679              319,508
      Robert W. Naismith, Ph.D.         1,785,675                 42,817              319,508
      Emily S. Perry                    1,758,138                 70,354              319,508
</Table>

    The Penseco Financial Services Corporation 2008 Long-Term Incentive Plan.

           Votes for                 1,240,357
           Votes against               107,480
           Votes abstained              70,652
           Votes not cast              729,511

    The ratification of the appointment of McGrail Merkel Quinn and Associates
    as independent auditors for the year ending December 31, 2008.

           Votes for                 1,796,346
           Votes against                18,469
           Votes abstained              13,674
           Votes not cast              319,511
                                                                              32

<Page>33

ITEM 5   -- OTHER INFORMATION

    None.

ITEM 6   -- EXHIBITS

    31   Rule 13a-14(a) / 15-d-4(a) Certifications

    32   Section 1350 Certifications



                                   SIGNATURES

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




PENSECO FINANCIAL SERVICES CORPORATION



By     /s/ CRAIG W. BEST
       ----------------------------------
       Craig W. Best
       President and CEO

Dated: August 6, 2008



By     /s/ PATRICK SCANLON
       ----------------------------------
       Patrick Scanlon
       Senior Vice President, Controller
       (Principal Financial Officer)

Dated: August 6, 2008
                                                                              33

<Page>34

                                                                      EXHIBIT 31

                                 CERTIFICATIONS

I, Craig W. Best, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Penseco Financial
Services Corporation;

2. Based on my knowledge, this report does not contain any untrue statement of a
material fact or omit to state a material fact necessary to make the statements
made, in light of the circumstances under which such statements were made, not
misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial
information included in this report, fairly present in all material respects the
financial condition, results of operations and cash flows of the registrant as
of, and for, the periods presented in this report;

4. The registrant's other certifying officer and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

   a) Designed such disclosure controls and procedures, or caused such
   disclosure controls and procedures to be designed under our supervision, to
   ensure that material information relating to the registrant, including its
   consolidated subsidiaries, is made known to us by others within those
   entities, particularly during the period in which this report is being
   prepared;

   b) Designed such internal control over financial reporting, or caused such
   internal control over financial reporting to be designed under our
   supervision, to provide reasonable assurance regarding the reliability of
   financial reporting and the preparation of financial statements for external
   purposes in accordance with generally accepted accounting principles;

   c) Evaluated the effectiveness of the registrant's disclosure controls and
   procedures and presented in this report our conclusions about the
   effectiveness of the disclosure controls and procedures, as of the end of the
   period covered by this report based on such evaluation; and

   d) Disclosed in this report any change in the registrant's internal control
   over financial reporting that occurred during the registrant's most recent
   fiscal quarter (the registrant's fourth fiscal quarter in the case of an
   annual report) that has materially affected, or is reasonably likely to
   materially affect, the registrant's internal control over financial
   reporting; and

5. The registrant's other certifying officer and I have disclosed, based on our
most recent evaluation of internal control over financial reporting, to the
registrant's auditors and the audit committee of the registrant's board of
directors:

   a) All significant deficiencies and material weaknesses in the design or
   operation of internal control over financial reporting which are reasonably
   likely to adversely affect the registrant's ability to record, process,
   summarize and report financial information; and

   b) Any fraud, whether or not material, that involves management or other
   employees who have a significant role in the registrant's internal control
   over financial reporting.


August 4, 2008                                  /s/  CRAIG W. BEST
                                                ------------------------------
                                                Craig W. Best
                                                President and CEO
                                                                              34

<Page>35

                                 CERTIFICATIONS

I, Patrick Scanlon, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Penseco Financial
Services Corporation;

2. Based on my knowledge, this report does not contain any untrue statement of a
material fact or omit to state a material fact necessary to make the statements
made, in light of the circumstances under which such statements were made, not
misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial
information included in this report, fairly present in all material respects the
financial condition, results of operations and cash flows of the registrant as
of, and for, the periods presented in this report;

4. The registrant's other certifying officer and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

   a) Designed such disclosure controls and procedures, or caused such
   disclosure controls and procedures to be designed under our supervision, to
   ensure that material information relating to the registrant, including its
   consolidated subsidiaries, is made known to us by others within those
   entities, particularly during the period in which this report is being
   prepared;

   b) Designed such internal control over financial reporting, or caused such
   internal control over financial reporting to be designed under our
   supervision, to provide reasonable assurance regarding the reliability of
   financial reporting and the preparation of financial statements for external
   purposes in accordance with generally accepted accounting principles;

   c) Evaluated the effectiveness of the registrant's disclosure controls and
   procedures and presented in this report our conclusions about the
   effectiveness of the disclosure controls and procedures, as of the end of the
   period covered by this report based on such evaluation; and

   d) Disclosed in this report any change in the registrant's internal control
   over financial reporting that occurred during the registrant's most recent
   fiscal quarter (the registrant's fourth fiscal quarter in the case of an
   annual report) that has materially affected, or is reasonably likely to
   materially affect, the registrant's internal control over financial
   reporting; and

5. The registrant's other certifying officer and I have disclosed, based on our
most recent evaluation of internal control over financial reporting, to the
registrant's auditors and the audit committee of the registrant's board of
directors:

   a) All significant deficiencies and material weaknesses in the design or
   operation of internal control over financial reporting which are reasonably
   likely to adversely affect the registrant's ability to record, process,
   summarize and report financial information; and

   b) Any fraud, whether or not material, that involves management or other
   employees who have a significant role in the registrant's internal control
   over financial reporting.


August 4, 2008                                /s/  PATRICK SCANLON
                                              ------------------------------
                                              Patrick Scanlon
                                              Senior Vice President, Controller
                                              (Principal Financial Officer)
                                                                              35

<Page>36

                                                                      Exhibit 32

                                 CERTIFICATIONS

Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (subsection (a) and
(b) of Section 1350, Chapter 63 of Title 18, United States Code), the
undersigned officer of Penseco Financial Services Corporation (the "Company")
certifies to his knowledge that:

      (1) The Quarterly Report on Form 10-Q of the Company for the quarter ended
          June 30, 2008 (the "Form 10-Q") fully complies with the requirements
          of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

      (2) The information contained in the Form 10-Q fairly presents, in all
          material respects, the financial conditions and results of operations
          of the Company as for the dates and for the periods referred to in the
          Form 10-Q.

                                           /s/  CRAIG W. BEST
                                           -----------------------------
                                           Craig W. Best
                                           President and CEO
                                           August 4, 2008



                                 CERTIFICATIONS


Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (subsection (a) and
(b) of Section 1350, Chapter 63 of Title 18, United States Code), the
undersigned officer of Penseco Financial Services Corporation (the "Company")
certifies to his knowledge that:


      (1) The Quarterly Report on Form 10-Q of the Company for the quarter ended
          June 30, 2008 (the "Form 10-Q") fully complies with the requirements
          of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and


      (2) The information contained in the Form 10-Q fairly presents, in all
          material respects, the financial conditions and results of operations
          of the Company as for the dates and for the periods referred to in the
          Form 10-Q.



                                           /s/  PATRICK SCANLON
                                           -----------------------------
                                           Patrick Scanlon
                                           Senior Vice President, Controller
                                           (Principal Financial Officer)
                                           August 4, 2008
                                                                              36