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



                                  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, 2007

                                       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, or a  non-accelerated  filer. See definition of "accelerated
filer and large  accelerated  filer" in Rule 12b-2 of the Exchange  Act.  (Check
one):

Large accelerated filer | |    Accelerated filer |X|   Non-accelerated filer | |

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 27, 2007 was 2,148,000.


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





                     PENSECO FINANCIAL SERVICES CORPORATION



                                                                            Page

Part I -- FINANCIAL INFORMATION

     Item 1.    Financial Statements - Consolidated

                    Balance Sheets:

                        June 30, 2007..........................................3
                        December 31, 2006......................................3

                    Statements of Income:

                        Three Months Ended June 30, 2007.......................4
                        Three Months Ended June 30, 2006.......................4
                        Six Months Ended June 30, 2007.........................5
                        Six Months Ended June 30, 2006.........................5

                    Statements of Cash Flows:

                        Six Months Ended June 30, 2007.........................6
                        Six Months Ended June 30, 2006.........................6

                    Notes to Financial Statements..............................7

     Item 2.    Management's Discussion and Analysis of Financial Condition
                    and Results of Operations.................................14

     Item 3.    Quantitative and Qualitative Disclosures About Market Risk....25

     Item 4.    Controls and Procedures.......................................25


Part II -- OTHER INFORMATION

     Item 1.    Legal Proceedings.............................................26

     Item 1A.   Risk Factors..................................................26

     Item 2.    Unregistered Sales of Equity Securities and Use of Proceeds...28

     Item 3.    Defaults Upon Senior Securities...............................28

     Item 4.    Submission of Matters to a Vote of Security Holders...........28

     Item 5.    Other Information.............................................28

     Item 6.    Exhibits......................................................28

Signatures      ..............................................................29

Certifications  ..............................................................30





PART I. FINANCIAL INFORMATION,  Item 1 --  Financial Statements

                     PENSECO FINANCIAL SERVICES CORPORATION
                           CONSOLIDATED BALANCE SHEETS
                                   (unaudited)
                    (in thousands, except per share amounts)


                                                             June 30,          December 31,
                                                               2007                2006
                                                         ----------------    ----------------
                                                                          
ASSETS
Cash and due from banks                                     $  11,099           $  12,999
Interest bearing balances with banks                            7,493               1,779
Federal funds sold                                             16,000                   -
                                                         ----------------    ----------------
  Cash and Cash Equivalents                                    34,592              14,778
Investment securities:
  Available-for-sale, at fair value                            75,059              91,705
  Held-to-maturity (fair value of $70,798
    and $75,120, respectively)                                 71,090              74,375
                                                         ----------------    ----------------
  Total Investment Securities                                 146,149             166,080
Loans, net of unearned income                                 385,868             369,922
  Less: Allowance for loan losses                               4,320               4,200
                                                         ----------------    ----------------
  Loans, Net                                                  381,548             365,722
Bank premises and equipment                                     9,795               9,471
Other real estate owned                                            31                   -
Accrued interest receivable                                     3,667               3,632
Cash surrender value of life insurance                          7,209               7,054
Other assets                                                    3,783               3,084
                                                         ----------------    ----------------
  Total Assets                                              $ 586,774           $ 569,821
                                                         ================    ================
LIABILITIES
Deposits:
  Non-interest bearing                                      $  73,686           $  71,585
  Interest bearing                                            350,464             342,215
                                                         ----------------    ----------------
  Total Deposits                                              424,150             413,800
Other borrowed funds:
  Repurchase agreements                                        28,560              13,441
  Short-term borrowings                                           418               5,486
  Long-term borrowings                                         60,953              65,853
Accrued interest payable                                        1,561               1,472
Other liabilities                                               2,981               3,198
                                                         ----------------    ----------------
  Total Liabilities                                           518,623             503,250
                                                         ----------------    ----------------
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                                              58,173              56,393
Accumulated other comprehensive income                           (862)               (662)
                                                         ----------------    ----------------
  Total Stockholders' Equity                                   68,151              66,571
                                                         ----------------    ----------------
  Total Liabilities and Stockholders' Equity                $ 586,774           $ 569,821
                                                         ================    ================


(See accompanying Notes to Consolidated Financial Statements)





                     PENSECO FINANCIAL SERVICES CORPORATION
                        CONSOLIDATED STATEMENTS OF INCOME
                                   (unaudited)
                    (in thousands, except per share amounts)


                                                             Three Months Ended           Three Months Ended
                                                                June 30, 2007                June 30, 2006
                                                            --------------------         --------------------
                                                                                         
INTEREST INCOME
Interest and fees on loans                                        $  6,559                     $  5,718
Interest and dividends on investments:
  U.S. Treasury securities and U.S. Agency obligations                 952                        1,399
  States & political subdivisions                                      724                          636
  Other securities                                                      97                          106
Interest on Federal funds sold                                         219                            -
Interest on balances with banks                                        102                           39
                                                            --------------------         --------------------
  Total Interest Income                                              8,653                        7,898
                                                            --------------------         --------------------
INTEREST EXPENSE
Interest on time deposits of $100,000 or more                          527                          287
Interest on other deposits                                           1,915                        1,533
Interest on other borrowed funds                                       869                          866
                                                            --------------------         --------------------
  Total Interest Expense                                             3,311                        2,686
                                                            --------------------         --------------------
  Net Interest Income                                                5,342                        5,212
Provision for loan losses                                              124                           27
                                                            --------------------         --------------------
  Net Interest Income After Provision for Loan Losses                5,218                        5,185
                                                            --------------------         --------------------
OTHER INCOME
Trust department income                                                367                          351
Service charges on deposit accounts                                    260                          227
Merchant transaction income                                            873                          732
Other fee income                                                       323                          303
Other operating income                                                 157                           42
Realized gains (losses) on securities, net                               -                            -
                                                            --------------------         --------------------
  Total Other Income                                                 1,980                        1,655
                                                            --------------------         --------------------
OTHER EXPENSES
Salaries and employee benefits                                       2,330                        2,340
Expense of premises and fixed assets                                   725                          582
Merchant transaction expenses                                          671                          602
Other operating expenses                                             1,385                        1,308
                                                            --------------------         --------------------
  Total Other Expenses                                               5,111                        4,832
                                                            --------------------         --------------------
Income before income taxes                                           2,087                        2,008
Applicable income taxes                                                387                          447
                                                            --------------------         --------------------
  Net Income                                                         1,700                        1,561
Other comprehensive income, net of taxes:
  Unrealized securities gains (losses)                                (222)                        (153)
                                                            --------------------         --------------------
  Comprehensive Income                                            $  1,478                     $  1,408
                                                            ====================         ====================
Earnings per Common Share
  (Based on 2,148,000 shares outstanding)                         $   0.79                     $   0.73
Cash Dividends Declared Per Common Share                          $   0.37                     $   0.35


(See accompanying Notes to Consolidated Financial Statements)





                     PENSECO FINANCIAL SERVICES CORPORATION
                        CONSOLIDATED STATEMENTS OF INCOME
                                   (unaudited)
                    (in thousands, except per share amounts)


                                                              Six Months Ended             Six Months Ended
                                                               June 30, 2007                June 30, 2006
                                                            --------------------         --------------------
                                                                                         
INTEREST INCOME
Interest and fees on loans                                        $ 12,852                     $ 11,233
Interest and dividends on investments:
  U.S. Treasury securities and U.S. Agency obligations               1,963                        2,911
  States & political subdivisions                                    1,445                        1,261
  Other securities                                                     238                          164
Interest on Federal funds sold                                         304                            -
Interest on balances with banks                                        193                           48
                                                            --------------------         --------------------
  Total Interest Income                                             16,995                       15,617
                                                            --------------------         --------------------
INTEREST EXPENSE
Interest on time deposits of $100,000 or more                        1,036                          506
Interest on other deposits                                           3,727                        2,959
Interest on other borrowed funds                                     1,645                        1,769
                                                            --------------------         --------------------
  Total Interest Expense                                             6,408                        5,234
                                                            --------------------         --------------------
  Net Interest Income                                               10,587                       10,383
Provision for loan losses                                              220                          154
                                                            --------------------         --------------------
  Net Interest Income After Provision for Loan Losses               10,367                       10,229
                                                            --------------------         --------------------
OTHER INCOME
Trust department income                                                739                          705
Service charges on deposit accounts                                    511                          416
Merchant transaction income                                          1,920                        1,840
Other fee income                                                       583                          558
Other operating income                                                 272                          174
Realized gains (losses) on securities, net                              51                            -
                                                            --------------------         --------------------
  Total Other Income                                                 4,076                        3,693
                                                            --------------------         --------------------
OTHER EXPENSES
Salaries and employee benefits                                       4,705                        4,780
Expense of premises and fixed assets                                 1,350                        1,234
Merchant transaction expenses                                        1,495                        1,454
Other operating expenses                                             2,793                        2,487
                                                            --------------------         --------------------
  Total Other Expenses                                              10,343                        9,955
                                                            --------------------         --------------------
Income before income taxes                                           4,100                        3,967
Applicable income taxes                                                730                          832
                                                            --------------------         --------------------
  Net Income                                                         3,370                        3,135
Other comprehensive income, net of taxes:
  Unrealized securities gains (losses)                                (200)                        (252)
                                                            --------------------         --------------------
  Comprehensive Income                                            $  3,170                     $  2,883
                                                            ====================         ====================
Earnings per Common Share
  (Based on 2,148,000 shares outstanding)                         $   1.57                     $   1.46
Cash Dividends Declared Per Common Share                          $   0.74                     $   0.70


(See accompanying Notes to Consolidated Financial Statements)





                     PENSECO FINANCIAL SERVICES CORPORATION
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (unaudited)
                                 (in thousands)


                                                                                      Six Months Ended         Six Months Ended
                                                                                       June 30 2007             June 30 2006
                                                                                    --------------------     --------------------
                                                                                                            
OPERATING ACTIVITIES
Net Income                                                                               $  3,370                 $  3,135
Adjustments to reconcile net income to net cash provided by operating activities:
  Depreciation                                                                                418                      349
  Provision for loan losses                                                                   220                      154
  Deferred income tax provision (benefit)                                                       7                       44
  Amortization of securities, (net of accretion)                                              196                      266
  Net realized losses (gains) on securities                                                   (51)                       -
  (Gain) loss on other real estate                                                            (20)                       -
  (Increase) decrease in interest receivable                                                  (35)                      21
  (Increase) decrease in cash surrender value of life insurance                              (155)                       -
  (Increase) decrease in other assets                                                        (602)                  (1,969)
  Increase (decrease) in income taxes payable                                                  96                      200
  Increase (decrease) in interest payable                                                      89                       31
  (Decrease) increase in other liabilities                                                   (313)                    (286)
                                                                                    --------------------     --------------------
    Net cash provided by operating activities                                               3,220                    1,945
                                                                                    --------------------     --------------------
INVESTING ACTIVITIES
  Purchase of investment securities available-for-sale                                    (10,922)                  (1,564)
  Proceeds from sales and maturities of investment securities
  available-for-sale                                                                       21,366                   32,251
  Purchase of investment securities to be held-to-maturity                                      -                        -
  Proceeds from repayments of investment securities available-for-sale                      5,941                    6,692
  Proceeds from repayments of investment securities held-to-maturity                        3,097                    3,803
  Net loans (originated) repaid                                                           (16,122)                 (14,256)
  Proceeds from other real estate                                                              65                       91
  Investment in premises and equipment                                                       (742)                    (277)
                                                                                    --------------------     --------------------
    Net cash provided (used) by investing activities                                        2,683                   26,740
                                                                                    --------------------     --------------------
FINANCING ACTIVITIES
  Net increase (decrease) in demand and savings deposits                                    9,290                  (16,773)
  Net proceeds (payments) on time deposits                                                  1,060                   18,538
  Increase (decrease) in federal funds purchased                                                -                        -
  Increase (decrease) in repurchase agreements                                             15,119                  (10,026)
  Net (decrease) increase in short-term borrowings                                         (5,068)                  (4,626)
  Repayments of long-term borrowings                                                       (4,900)                  (4,732)
  Cash dividends paid                                                                      (1,590)                  (1,504)
                                                                                    --------------------     --------------------
    Net cash provided (used) by financing activities                                       13,911                  (19,123)
                                                                                    --------------------     --------------------
    Net increase (decrease) in cash and cash equivalents                                   19,814                    9,562
Cash and cash equivalents at January 1                                                     14,778                   11,573
                                                                                    --------------------     --------------------
Cash and cash equivalents at June 30                                                     $ 34,592                 $ 21,135
                                                                                    ====================     ====================


The Company paid interest and income taxes of $6,319 and $640 and $5,203 and
$606, for the six month periods ended June 30, 2007 and 2006, respectively.

(See accompanying Notes to Consolidated Financial Statements)



                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                       For the Quarter Ended June 30, 2007
                                   (unaudited)

These Notes to Financial  Statements  reflect events  subsequent to December 31,
2006,  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 Financial  Statements should be read in conjunction with Parts I and II
of this Report,  in  particular,  (1)  Management's  Discussion  and Analysis of
Financial  Condition and Results of  Operations  for the three months ended June
30, 2007 and June 30,  2006 and for the six months  ended June 30, 2007 and June
30,  2006,  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 - Form 10-K for the year ended December 31, 2006,  which was filed
with  the  Securities  and  Exchange   Commission  on  March  16,  2007  and  is
incorporated herein by reference.

FORWARD LOOKING INFORMATION

This Form 10-Q contains forward-looking informational statements, in addition to
the  historical  financial  information  required by the Securities and Exchange
Commission.  There are certain  risks and  uncertainties  associated  with these
forward-looking statements which could cause actual results to differ materially
from those  stated  herein.  Such risks are  discussed  in the section  entitled
"Management  Discussion  and  Analysis  of  Financial  Condition  and Results of
Operations".  These forward-looking  statements reflect management's analysis as
of this point in time.  Readers  should  review the other  documents the Company
periodically files with the Securities and Exchange  Commission in order to keep
apprised of any  material  changes.  The Company  undertakes  no  obligation  to
publicly  release  the  results  of  any  revisions  to  those   forward-looking
statements  that may be made to reflect events or  circumstances  after the date
hereof or to reflect the occurrence of unanticipated events.

NOTE 1 -- Principles of Consolidation

Penseco Financial Services Corporation  (Company) 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 - Form 10-K for the
year ended December 31, 2006.

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, 2007 and
December 31, 2006 are as follows:


                               Available-for-Sale


                                               Gross       Gross
                                Amortized   Unrealized   Unrealized      Fair
June 30, 2007                     Cost         Gains       Losses        Value
- --------------------------------------------------------------------------------
U.S. Agency securities          $  14,913   $        -   $       37    $  14,876
Mortgage-backed securities         23,262           94           70       23,286
States & political subdivisions    29,286          612            1       29,897
- --------------------------------------------------------------------------------
  Total Debt Securities            67,461          706          108       68,059
Equity securities                   6,370          801          171        7,000
- --------------------------------------------------------------------------------
  Total Available-for-Sale      $  73,831   $    1,507   $      279    $  75,059
- --------------------------------------------------------------------------------


                               Available-for-Sale

                                               Gross       Gross
                                Amortized   Unrealized   Unrealized      Fair
December 31, 2006                 Cost         Gains       Losses        Value
- --------------------------------------------------------------------------------
U.S. Agency securities          $  24,897   $        9   $       23    $  24,883
Mortgage-backed securities         29,231           91           82       29,240
States & political subdivisions    29,281          939            -       30,220
- --------------------------------------------------------------------------------
  Total Debt Securities            83,409        1,039          105       84,343
Equity securities                   6,764          628           30        7,362
- --------------------------------------------------------------------------------
  Total Available-for-Sale      $  90,173   $    1,667   $      135    $  91,705
- --------------------------------------------------------------------------------


                                Held-to-Maturity

                                               Gross       Gross
                                Amortized   Unrealized   Unrealized      Fair
June 30, 2007                     Cost        Gains        Losses        Value
- --------------------------------------------------------------------------------
Mortgage-backed securities      $  41,844   $        2   $    1,607    $  40,239
States & political subdivisions    29,246        1,313            -       30,559
- --------------------------------------------------------------------------------
  Total Held-to-Maturity        $  71,090   $    1,315   $    1,607    $  70,798
- --------------------------------------------------------------------------------





                                Held-to-Maturity

                                               Gross       Gross
                                Amortized   Unrealized   Unrealized      Fair
December 31, 2006                 Cost         Gains       Losses        Value
- --------------------------------------------------------------------------------
Mortgage-backed securities      $  45,124   $        4   $    1,074    $  44,054
States & political subdivisions    29,251        1,815            -       31,066
- --------------------------------------------------------------------------------
  Total Held-to-Maturity        $  74,375   $    1,819   $    1,074    $  75,120
- --------------------------------------------------------------------------------

The  amortized  cost  and  fair  value of debt  securities  at June 30,  2007 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.


June 30, 2007                        Available-for-Sale       Held-to-Maturity
- --------------------------------------------------------------------------------
                                    Amortized    Fair       Amortized    Fair
                                      Cost       Value         Cost      Value
- --------------------------------------------------------------------------------
Due in one year or less:
  U.S. Agency securities            $   4,949   $  4,940    $       -   $      -
After one year through five years:
  U.S. Agency securities                9,964      9,936            -          -
After five year through ten years:
  States & political subdivisions         460        486          987      1,102
After ten years:
  States & political subdivisions      28,826     29,411       28,259     29,457
- --------------------------------------------------------------------------------
  Subtotal                             44,199     44,773       29,246     30,559
Mortgage-backed securities             23,262     23,286       41,844     40,239
- --------------------------------------------------------------------------------
  Total Debt Securities             $  67,461   $ 68,059    $  71,090   $ 70,798
- --------------------------------------------------------------------------------


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,  2007 and
December 31, 2006 are as follows:




                                   Less than twelve months            Twelve months or more                    Totals
                                ------------------------------    ------------------------------    ------------------------------
                                    Fair          Unrealized          Fair          Unrealized          Fair          Unrealized
June 30, 2007                       Value           Losses            Value           Losses            Value           Losses
- --------------------------------------------------------------    ------------------------------    ------------------------------
                                                                                                     
U.S. Agency securities             $ 14,876         $    37         $      -         $      -         $ 14,876         $     37
Mortgage-backed securities            7,034              32           43,178            1,645           50,212            1,677
States & political subdivisions         244               1                -                -              244                1
Equities                              1,151              69              468              102            1,619              171
                                -------------    -------------    -------------    -------------    -------------    -------------
  Total                            $ 23,305         $   139         $ 43,646         $  1,747         $ 66,951         $  1,886
                                =============    =============    =============    =============    =============    =============



The table above at June 30, 2007,  includes  thirteen (13)  securities that have
unrealized losses for less than twelve months and eight (8) securities that have
been in an unrealized loss position for twelve or more months.




                                   Less than twelve months            Twelve months or more                    Totals
                                ------------------------------    ------------------------------    ------------------------------
                                    Fair          Unrealized          Fair          Unrealized          Fair          Unrealized
December 31, 2006                   Value           Losses            Value           Losses            Value           Losses
- --------------------------------------------------------------    ------------------------------    ------------------------------
                                                                                                     
U.S. Agency securities             $  9,868         $    9          $  9,985         $    14          $ 19,853         $     23
Mortgage-backed securities                -              -            50,379           1,156            50,379            1,156
Equities                                160              1               541              29               701               30
                                -------------    -------------    -------------    -------------    -------------    -------------
  Total                            $ 10,028         $   10          $ 60,905         $ 1,199          $ 70,933         $  1,209
                                =============    =============    =============    =============    =============    =============






U.S. Agency Securities

The unrealized  losses on the Company's  investments in these  obligations  were
caused  by  recent  interest  rate  increases.  The  contractual  terms of these
investments  do not permit the issuer to settle the  securities  at a 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, 2007.

Mortgage-Backed Securities

The unrealized losses on the Company's investment in mortgage-backed  securities
were caused by recent  interest rate increases.  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,
2007. The Company's  Mortgage-Backed  Securities  portfolio does not contain any
Sub-Prime or Alt-A credits.

States & Political Subdivisions

The unrealized  losses on the Company's  investments in these  obligations  were
caused  by  recent  interest  rate  increases.  The  contractual  terms of these
investments  do not permit the issuer to settle the  securities  at a 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, 2007.

Marketable Equity Securities

The  unrealized  losses  on  the  Company's   investment  in  marketable  equity
securities  were caused  primarily by recent  interest rate  increases 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, 2007.


NOTE 5 -- Loan Portfolio


Details regarding the Company's loan portfolio:

                                                    June 30,      December 31,
As of:                                                2007            2006
- --------------------------------------------------------------------------------
Real estate - construction and land development    $  25,910       $  23,714
Real estate mortgages                                296,870         284,323
Commercial                                            22,953          26,265
Credit card and related plans                          3,259           3,282
Installment and other                                 30,295          25,532
Obligations of states & political subdivisions         6,581           6,806
- --------------------------------------------------------------------------------
  Loans, net of unearned income                      385,868         369,922
Less:  Allowance for loan losses                       4,320           4,200
- --------------------------------------------------------------------------------
  Loans, net                                       $ 381,548       $ 365,722
- --------------------------------------------------------------------------------

The Company does not engage in any Sub-Prime or Alt-A credit lending. Therefore,
the Company is not subject to any associated credit risks.





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 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.

NOTE 7 -- Long-Term Debt

In a prior year, the Bank borrowed $100,000 from the Federal Home Loan Bank of
Pittsburgh, in four loans with various maturity dates, to finance the purchase
of a mortgaged-backed security.

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

  A summary of the long-term debt at June 30, 2007 is as follows:

Note payable, due in monthly installments of $161, including
  principal and interest at a fixed rate of 2.73%, maturing March, 2008. $ 1,430

Note payable, due in monthly installments of $253, including
  principal and interest at a fixed rate of 3.22%, maturing March, 2010.   7,978

Note payable, due in monthly installments of $430, including
  principal and interest at a fixed rate of 3.74%, maturing March, 2013.  26,663

Note payable, due in monthly installments of $186, including
  principal and interest at a fixed rate of 4.69%, maturing March, 2023.  24,882
                                                                         -------
  Total long-term debt                                                   $60,953
                                                                         =======

The Company has agreed to maintain  sufficient  qualifying  collateral  to fully
secure the above borrowings.


Aggregate maturities of long-term debt at June 30, 2007 are as follows:


     June 30,     Principal
     --------     ----------
         2008      $  9,579
         2009         8,455
         2010         8,011
         2011         5,996
         2012         6,237
   Thereafter        22,675
                  ----------
                   $ 60,953
                  ==========





NOTE 8 -- Employee Benefit Plans

The Company provides a defined benefit pension plan for eligible employees.

The components of the net periodic benefit costs are as follows:

                                        Pension Benefits     Other Benefits
                                        ----------------    ----------------
Six months ended June 30,                2007       2006     2007      2006
- ----------------------------------------------------------------------------
Service cost                            $  218    $  218    $    2    $   2
Interest cost                              370       334         8        8
Expected return on plan assets            (482)     (445)        -        -
Amortization of prior service cost           -         -         4        4
Amortization of net loss (gain)             72        83         -        -
- ----------------------------------------------------------------------------
  Net periodic pension cost             $  178    $  190    $   14    $  14
- ----------------------------------------------------------------------------

Contributions

The Company previously  disclosed in its financial statements for the year ended
December 31, 2006,  that it expected to contribute  $250 to its pension plan and
$13 to its  postretirement  plan for 2007.  As of July 15,  2007,  $146 has been
contributed  to the  pension  plan for  2007.  The  pension  and  postretirement
contribution  estimates have not changed  substantially since December 31, 2006.
Readers should refer to the Annual Report on Form 10K for further details on the
Company's defined benefit pension plan.

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 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.  The Bank's  actual  capital  amounts  and ratios are  substantially
identical to the Company's.  Management believes,  as of June 30, 2007, that the
Company and the Bank meet all capital  adequacy  requirements  to which they are
subject.

As of June 30,  2007,  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 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.

The Pennsylvania  Banking Code restricts  capital funds available for payment of
dividends to the Retained Earnings of the Bank.  Accordingly,  at June 30, 2007,
the balances in the Capital  Stock and Surplus  accounts  totalling  $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.





                          Actual                                       Regulatory Requirements
- ---------------------------------------------------------    --------------------------------------------
                                                                  For Capital                To Be
                                                               Adequacy Purposes       "Well Capitalized"
                                                               -----------------       ------------------
As of June 30, 2007                       Amount   Ratio        Amount    Ratio          Amount    Ratio
- ---------------------------------------------------------------------------------------------------------
                                                                               
Total Capital (to Risk Weighted Assets)
          PFSC (Company)                 $ 73,192  19.73%    > $ 29,684  > 8.0%      > $ 37,105  > 10.0%
                                                             -           -           -           -
          PSB (Bank)                     $ 68,259  18.50%    > $ 29,518  > 8.0%      > $ 36,897  > 10.0%
                                                             -           -           -           -

Tier 1 Capital (to Risk Weighted Assets)
          PFSC                           $ 68,872  18.56%    > $ 14,842  > 4.0%      > $ 22,263  >  6.0%
                                                             -           -           -           -
          PSB                            $ 63,939  17.33%    > $ 14,759  > 4.0%      > $ 22,138  >  6.0%
                                                             -           -           -           -

Tier 1 Capital (to Average Assets)
          PFSC                           $ 68,872  11.77%    >        *  >   *       > $ 29,251  >  5.0%
                                                             -           -           -           -
          PSB                            $ 63,939  11.00%    >        *  >   *       > $ 29,053  >  5.0%
                                                             -           -           -           -


PFSC - *3.0% ($17,550), 4.0% ($23,401) or 5.0% ($29,251) depending on the bank's
CAMELS Rating and other regulatory risk factors.

PSB - *3.0% ($17,432),  4.0% ($23,242) or 5.0% ($29,053) depending on the bank's
CAMELS Rating and other regulatory risk factors.




                          Actual                                       Regulatory Requirements
- ---------------------------------------------------------    --------------------------------------------
                                                                  For Capital                To Be
                                                               Adequacy Purposes       "Well Capitalized"
                                                               -----------------       ------------------
As of December 31, 2006                   Amount   Ratio        Amount    Ratio          Amount    Ratio
- ---------------------------------------------------------------------------------------------------------
                                                                               
Total Capital (to Risk Weighted Assets)
          PFSC (Company)                 $ 71,235  19.65%    > $ 28,998  > 8.0%      > $ 36,248  > 10.0%
                                                             -           -           -           -
          PSB (Bank)                     $ 68,029  18.84%    > $ 28,882  > 8.0%      > $ 36,103  > 10.0%
                                                             -           -           -           -
Tier I Capital (to Risk Weighted Assets)
          PFSC                           $ 67,035  18.49%    > $ 14,499  > 4.0%      > $ 21,749  >  6.0%
                                                             -           -           -           -
          PSB                            $ 63,829  17.68%    > $ 14,441  > 4.0%      > $ 21,662  >  6.0%
                                                             -           -           -           -
Tier I Capital (to Average Assets)
          PFSC                           $ 67,035  11.93%    > $      *  >   *       > $ 28,105  >  5.0%
                                                             -                       -           -
          PSB                            $ 63,829  11.36%    > $      *  >   *       > $ 28,083  >  5.0%
                                                             -           -           -           -



PFSC - *3.0% ($16,863), 4.0% ($22,484) or 5.0% ($28,105) depending on the bank's
CAMELS Rating and other regulatory risk factors.

PSB - *3.0% ($16,850),  4.0% ($22,466) or 5.0% ($28,083) depending on the bank's
CAMELS Rating and other regulatory risk factors.





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,  for the
three  months ended June 30, 2007 and June 30, 2006 and for the six months ended
June 30, 2007 and June 30, 2006.  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.

Executive Summary

Penseco  Financial  Services  Corporation  reported an increase in net income of
$139 or 8.9% for the  three  months  ended  June 30,  2007 to $1,700 or $.79 per
share  compared  with  $1,561 or $.73 per share  from the year ago  period.  Net
interest income after provision for loan losses  increased $33 or .6%, to $5,218
for three months ended June 30, 2007  compared to $5,185 for the same quarter of
2006.  Partly,  the increase  resulted from higher  interest on loans due to net
loan growth of $49.8 million since June 30, 2006,  including  $15.8 million from
December 31, 2006. Interest on investments  declined $86 or 3.9% due to maturing
investments being redeployed to fund future loan demand.

Other income increased $325 or 19.6% for the three months ended June 30, 2007 to
$1,980  compared  with $1,655 for the three months  ended June 30,  2006.  Total
other expenses  increased $279 or 5.8% to $5,111 for the three months ended June
30, 2007,  compared with $4,832 for the same period of 2006.  Applicable  income
taxes  decreased  $60 or 13.4% to $387 due to more tax free  income  included in
overall operating income.

For the six months ended June 30,  2007,  net income  increased  $235 or 7.5% to
$3,370 or $1.57 per share  compared  with the year ago period of $3,135 or $1.46
per share. Net interest income after provision for loan losses increased





$138 or 1.3% to  $10,367  for the first half of 2007 from  $10,229  for the same
period of 2006.  Largely,  the  increase  came from higher  interest and fees on
loans of $1,619 or 14.4%,  as net loans  increased  $49.8  million.  Interest on
investments  declined $241 or 5.5% due to maturing  investments being redeployed
to fund future loan demand.

Other income  increased $383 or 10.4% mostly in merchant  transaction  income as
volumes increased.  Total other expenses increased $388 or 3.9% mainly due to an
increase in other operating  expense.  Applicable income taxes decreased $102 or
12.3% to $730 due to more tax free income included in overall operating income.

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  $33 or .6% to
$5,218 for the three months ended June 30, 2007 compared to $5,185 for the three
months ended June 30, 2006.  The average  yield on earning  assets  increased 34
basis points,  largely due to an increase in interest rates.  Also, there was an
increase of $48.5 million in average loans from the comparable period of 2006.

The net  interest  margin  represents  the  Company's  net yield on its  average
earning  assets and is  calculated  as net  interest  income  divided by average
earning assets. In the three months ended June 30, 2007, net interest margin was
3.85% decreasing 5 basis points from 3.90% in the same period of 2006.

Total  average  interest  earning  assets and  average  interest  bearing  funds
increased in the three  months ended June 30, 2007 as compared to 2006.  Average
interest  earning assets increased $19.6 million or 3.7%, from $535.2 million in
2006 to $554.8  million in 2007 and average  interest  bearing  funds  increased
$29.7  million,  or 7.3%,  from  $409.5  million to $439.2  million for the same
period,  mainly  due to  higher  loans  and time  and  demand  interest  bearing
accounts,  along with  increased  repurchase  agreements.  Long-term  borrowings
decreased  $9.7 million or 13.5%.  As a percentage  of average  assets,  earning
assets  increased  to 96.0% for the three  months ended June 30, 2007 from 95.7%
for the year ago period.  This  increase  was a result of average loan growth of
$48.5 million.

Changes in the mix of both earning assets and funding  sources also impacted net
interest income in the three months ended June 30, 2007 and 2006.  Average loans
as a percentage of average earning assets  increased from 62.0% in 2006 to 68.6%
in 2007, 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  decreased  $49.9  million  from 37.4% to 27.1% of  earning  assets.
Average short-term investments, federal funds sold and interest bearing balances
with banks increased  $21.1 million to $24.3 million from $3.2 million.  Average
time deposits  increased  $15.6  million or 14.5% to $123.5  million from $107.9
million, average short-term borrowings decreased $3.1 million, average long-term
borrowings  decreased $9.7 million,  while repurchase  agreements increased $9.4
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  78 basis points from 4.94% in the
three  months  ended  June 30,  2006 to 5.72%  for  2007.  Average  loan  yields
decreased 20 basis points, from 7.10% in the three months ended June 30, 2006 to
6.90%  in 2007,  partly  due to the  inverted  yield  curve  and its  impact  on
residential mortgage loan rates.

The average time deposit  costs  increased 66 basis points from 3.76% in 2006 to
4.42% in 2007,  along with the average cost of money market accounts  increasing
50 basis points from 2.64% in 2006 to 3.14% in 2007.





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, 2007 and June 30, 2006.



- ----------------------------------------------------------------------------------------------------------
                                                     June 30, 2007                     June 30, 2006
ASSETS                                      Average    Revenue/   Yield/      Average    Revenue/   Yield/
                                            Balance    Expense     Rate       Balance    Expense    Rate
- ----------------------------------------------------------------------------------------------------------
                                                                                  
Investment Securities
  Available-for-sale:
    U.S. Treasury securities               $       -   $      -       -      $       -   $      -       -
    U.S. Agency obligations                   40,116        459    4.58%        91,738        838    3.65%
    States & political subdivisions           30,248        335    6.71%        21,348        241    6.84%
    Federal Home Loan Bank stock               3,925         63    6.42%         4,853         80    6.59%
    Other                                      3,829         34    3.55%         3,140         26    3.31%
  Held-to-maturity:
    U.S. Agency obligations                   42,698        493    4.62%        49,661        561    4.52%
    States & political subdivisions           29,247        389    8.06%        29,253        395    8.18%
Loans, net of unearned income:
    Real estate mortgages                    316,514      5,296    6.69%       263,475      4,445    6.75%
    Commercial                                23,650        498    8.42%        29,783        628    8.43%
    Consumer and other                        40,287        765    7.60%        38,704        645    6.67%
Federal funds sold                            16,579        219    5.28%             -          -       -
Interest on balances with banks                7,734        102    5.28%         3,225         39    4.84%
- ----------------------------------------------------------------------------------------------------------
Total Interest Earning Assets/
  Total Interest Income                      554,827   $  8,653    6.24%       535,180   $  7,898    5.90%
- ----------------------------------------------------------------------------------------------------------
Cash and due from banks                       10,284                            10,509
Bank premises and equipment                    9,855                             9,466
Accrued interest receivable                    3,259                             2,940
Cash surrender value of life insurance         7,159                                 -
Other assets                                   3,977                             4,868
Less:  Allowance for loan losses               4,203                             3,888
- ----------------------------------------------------------------------------------------------------------
Total Assets                               $ 585,158                         $ 559,075
- ----------------------------------------------------------------------------------------------------------
LIABILITIES AND STOCKHOLDERS' EQUITY
Deposits:
  Demand-Interest bearing                  $  57,555   $    163    1.13%     $  39,397   $     63    0.64%
  Savings                                     81,528        241    1.18%        83,463        185    0.89%
  Money markets                               85,883        675    3.14%        84,613        558    2.64%
  Time - Over $100                            43,213        527    4.88%        30,441        287    3.77%
  Time - Other                                80,269        836    4.17%        77,505        727    3.75%
Federal funds purchased                            -          -       -              -          -       -
Repurchase agreements                         28,333        240    3.39%        18,872        107    2.27%
Short-term borrowings                            281          4    5.69%         3,412         49    5.74%
Long-term borrowings                          62,108        625    4.03%        71,793        710    3.96%
- ----------------------------------------------------------------------------------------------------------
Total Interest Bearing Liabilities/
  Total Interest Expense                     439,170   $  3,311    3.02%       409,496   $  2,686    2.62%
- ----------------------------------------------------------------------------------------------------------
Demand - Non-interest bearing                 73,226                            81,191
All other liabilities                          4,636                             3,588
Stockholders' equity                          68,126                            64,800
- ----------------------------------------------------------------------------------------------------------
Total Liabilities and
  Stockholders' Equity                     $ 585,158                         $ 559,075
- ----------------------------------------------------------------------------------------------------------
Interest Spread                                                    3.22%                             3.28%
- ----------------------------------------------------------------------------------------------------------
Net Interest Income                                    $  5,342                          $  5,212
- ----------------------------------------------------------------------------------------------------------
FINANCIAL RATIOS
  Net interest margin                                              3.85%                             3.90%
  Return on average assets                                         1.16%                             1.12%
  Return on average equity                                         9.98%                             9.64%
  Average equity to average assets                                11.64%                            11.59%
  Dividend payout ratio                                           46.84%                            47.95%
- ----------------------------------------------------------------------------------------------------------






Net interest  income after  provision for loan losses  increased $138 or 1.3% to
$10,367  for the six months  ended June 30,  2007,  compared  to $10,229 for the
first half of 2006.  The  average  yield on earning  assets  increased  40 basis
points,  largely due to higher  interest  rates and growth in our  average  loan
portfolio of $46.6 million from the similar period of 2006.

The net  interest  margin  represents  the  Company's  net yield on its  average
earning  assets and is  calculated  as net  interest  income  divided by average
earning assets.  For the six months ended June 30, 2007, net interest margin was
3.86% increasing one basis point from 3.85% in the same period of 2006.

Total average  earning assets and average  interest  bearing funds increased for
the six months ended June 30, 2007 as compared to 2006.  Average  earning assets
increased $9.4 million or 1.7%, from $539.8 million in 2006 to $549.2 million in
2007 and average interest  bearing funds increased $21.6 million,  or 5.3%, from
$410.8 million to $432.4 million for the same period. As a percentage of average
assets, earning assets remained unchanged at 96.0% for the six months ended June
30, 2007 and 2006.

Changes in the mix of both earning assets and funding  sources also impacted net
interest income in the six months ended June 30, 2007 and 2006. Average loans as
a percentage of average earning assets  increased from 60.8% in 2006 to 68.2% in
2007, 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  decreased  $54.3  million from 38.9% to 28.3%.  Average  short-term
investments,  federal  funds  sold and  interest  bearing  balances  with  banks
increased $17.1 million to $2.0 from $19.1 and also increased as a percentage of
average  earning assets from .4% in 2006 to 3.5% in 2007.  Average time deposits
increased $16.6 million or 15.5% from 26.3% of interest  bearing  liabilities in
2006 to 28.8% in 2007.  Average  short-term  borrowings  decreased $4.3 million;
average long-term borrowings decreased $9.7 million, while repurchase agreements
increased $3.1million.

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 90 basis points from 4.75% for the six
months  ended  June 30,  2006 to 5.65%  for  2007.  Also,  average  loan  yields
increased one basis point, from 6.85% for the first half of 2006 to 6.86% in the
same period of 2007.

The average time deposit  costs  increased 78 basis points from 3.60% in 2006 to
4.38% in 2007,  along with the average cost of money market accounts  increasing
61 basis points from 2.47% in 2006 to 3.08% in 2007.





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, 2007 and June 30, 2006.




- ----------------------------------------------------------------------------------------------------------
                                                     June 30, 2007                     June 30, 2006
ASSETS                                      Average    Revenue/   Yield/      Average    Revenue/   Yield/
                                            Balance    Expense     Rate       Balance    Expense    Rate
- ----------------------------------------------------------------------------------------------------------
                                                                                  
Investment Securities
  Available-for-sale:
    U.S. Treasury securities               $       -   $      -       -      $       -   $      -       -
    U.S. Agency obligations                   42,964        977    4.55%       100,483      1,785    3.55%
    States & political subdivisions           30,219        670    6.72%        21,492        476    6.71%
    Federal Home Loan Bank stock               4,083        132    6.47%         4,850        109    4.49%
    Other                                      5,448        106    3.89%         3,102         55    3.55%
  Held-to-maturity:
    U.S. Agency obligations                   43,490        986    4.53%        50,611      1,126    4.45%
    States & political subdivisions           29,248        775    8.03%        29,252        785    8.13%
Loans, net of unearned income:
  Real estate mortgages                      311,102     10,351    6.65%       252,818      8,634    6.83%
  Commercial                                  23,359        987    8.45%        36,180      1,207    6.67%
  Consumer and other                          40,154      1,514    7.54%        39,002      1,392    7.14%
Federal funds sold                            11,564        304    5.26%             -          -       -
Interest on balances with banks                7,522        193    5.13%         1,991         48    4.82%
- ----------------------------------------------------------------------------------------------------------
Total Interest Earning Assets/
  Total Interest Income                      549,153   $ 16,995    6.19%       539,781   $ 15,617    5.79%
- ----------------------------------------------------------------------------------------------------------
Cash and due from banks                       10,345                             9,849
Bank premises and equipment                    9,690                             9,518
Accrued interest receivable                    3,251                             2,981
Cash surrender value of life insurance         7,120                                 -
Other assets                                   4,035                             4,225
Less:  Allowance for loan losses               4,197                             3,839
- -----------------------------------------------------------------------------------------------------------
Total Assets                               $ 579,397                         $ 562,515
- ----------------------------------------------------------------------------------------------------------
LIABILITIES AND STOCKHOLDERS' EQUITY
Deposits:
  Demand-Interest bearing                  $  54,425   $    257    0.94%     $  35,552   $    115    0.65%
  Savings                                     80,688        455    1.13%        84,150        350    0.83%
  Money markets                               86,097      1,325    3.08%        85,697      1,060    2.47%
  Time - Over $100                            42,107      1,036    4.92%        29,439        506    3.44%
  Time - Other                                82,369      1,690    4.10%        78,443      1,434    3.66%
Federal funds purchased                            -          -       -              -          -       -
Repurchase agreements                         22,913        361    3.15%        19,754        198    2.00%
Short-term borrowings                            458         12    5.25%         4,778        130    5.44%
Long-term borrowings                          63,345      1,272    4.02%        72,994      1,441    3.95%
- ----------------------------------------------------------------------------------------------------------
Total Interest Bearing Liabilities/
  Total Interest Expense                     432,402   $  6,408    2.96%       410,807   $  5,234    2.55%
- ----------------------------------------------------------------------------------------------------------
Demand - Non-interest bearing                 74,452                            84,097
All other liabilities                          4,864                             2,883
Stockholders' equity                          67,679                            64,728
- ----------------------------------------------------------------------------------------------------------
Total Liabilities and
  Stockholders' Equity                     $ 579,397                         $ 562,515
- ----------------------------------------------------------------------------------------------------------
Interest Spread                                                    3.23%                             3.24%
- ----------------------------------------------------------------------------------------------------------
Net Interest Income                                    $ 10,587                          $ 10,383
- ----------------------------------------------------------------------------------------------------------
FINANCIAL RATIOS
  Net interest margin                                              3.86%                             3.85%
  Return on average assets                                         1.16%                             1.11%
  Return on average equity                                         9.96%                             9.69%
  Average equity to average assets                                11.68%                            11.51%
  Dividend payout ratio                                           47.13%                            47.95%
- ----------------------------------------------------------------------------------------------------------






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.

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.

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 the economy shows strength and improves, there is migration of some deposits,
mainly to higher  costing  time  deposits,  as  consumers  become  more prone to
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,  2007,  the  provision  for loan  losses
increased to $97 from $27 in the three months ended June 30, 2006 to $124 in the
three months ended June 30, 2007.  Loans  charged off totaled $4 and  recoveries
were $0 for the three months  ended June 30,  2007.  In the same period of 2006,
loans charged off totaled $28 and  recoveries  were $1. For the six months ended
June 30, 2007,  the provision for loan losses was $220, an increase from $154 in
the first six months of 2006. Loans charged-off totaled $102 and recoveries were
$2 for the six months  ended  June 30,  2007.  In the same  period of 2006 loans
charged off were $57, offset by recoveries of $3. At June 30, 2007 the allowance
for loan  losses was set at $4,320 or 1.12% of gross loans based upon the Bank's
analysis.





Other Income

The following  table sets forth  information by category of other income for the
Company for three months ended June 30, 2007 and June 30, 2006, respectively:

                                            June 30,       June 30,
Three Months Ended:                           2007           2006
- ---------------------------------------------------------------------
Trust department income                    $      367     $       351
Service charges on deposit accounts               260             227
Merchant transaction income                       873             732
Other fee income                                  323             303
Other operating income                            157              42
Realized gains (losses) on securities, net          -               -
- ---------------------------------------------------------------------
  Total Other Income                       $    1,980     $     1,655
- ---------------------------------------------------------------------

Other income  increased  $325 or 19.6% to $1,980 for the three months ended June
30,  2007  compared  with $1,655 for the similar  period of 2006.  Trust  income
increased $16 or 4.6% from new business.  Merchant  transaction income increased
$141 or 19.3% due to higher transaction volume and new business. Service charges
on deposit  accounts  increased $33 or 14.5% primarily due to increased  service
charge  collections during 2007, while other fee income increased $20 from prior
year levels.  Other  operating  income  increased $115 largely due to Bank-Owned
Life Insurance income of $77, in addition to higher brokerage income compared to
the prior year period.

The following  table sets forth  information by category of other income for the
Company for six months ended June 30, 2007 and June 30, 2006, respectively:

                                            June 30,       June 30,
Six Months Ended:                             2007           2006
- ---------------------------------------------------------------------
Trust department income                    $      739     $       705
Service charges on deposit accounts               511             416
Merchant transaction income                     1,920           1,840
Other fee income                                  583             558
Other operating income                            272             174
Realized gains (losses) on securities, net         51               -
- ---------------------------------------------------------------------
  Total Other Income                       $    4,076     $     3,693
- ----------------------------------------------------------------------

Other  income  increased  $383 or 10.4% to $4,076  during the first half of 2007
from $3,693 for the same  period of 2006.  Service  charges on deposit  accounts
increased $95 or 22.8%  primarily due to increased  service  charge  collections
during 2007.  Merchant  transaction  income  increased $80 or 4.3% mainly due to
higher  transaction  volume and new business.  Other fee income increased $25 or
4.5%. Other operating income increased $98 mainly from Bank-Owned Life Insurance
income of $155  offset by lower  brokerage  income  during the first  quarter of
2007. The Company realized a gain of $51 due to the sale of equity securities in
the first quarter of 2007.

Other Expenses

The following table sets forth information by category of other expenses for the
Company  for  the  three   months  ended  June  30,  2007  and  June  30,  2006,
respectively:

                                            June 30,       June 30,
Three Months Ended:                           2007           2006
- ---------------------------------------------------------------------
Salaries and employee benefits             $    2,330     $     2,340
Expense of premises and fixed assets              725             582
Merchant transaction expenses                     671             602
Other operating expenses                        1,385           1,308
- ---------------------------------------------------------------------
  Total Other Expenses                     $    5,111     $     4,832
- ---------------------------------------------------------------------

Total other expenses increased $279 or 5.8% to $5,111 for the three months ended
June 30, 2007  compared  with $4,832 for the same period of 2006.  Salaries  and
employee  benefits  decreased $10.  Premises and fixed assets expense  increased
$143  or  24.6%  mainly  due  to  higher  depreciation  expense  related  to the
conversion to a new computer  system during the first quarter of 2006.  Merchant
transaction  expense  increased $69 or 11.5% due to higher  transaction  volume.
Other operating  expenses  increased $77 or 5.9%, from increases in professional
fees and general operating expenses related to the promotion of our Totally Free
Checking program.





Applicable  income  taxes  decreased  $60 or  13.4% to $387 due to more tax free
income included in overall operating income.

The following table sets forth information by category of other expenses for the
Company for the six months ended June 30, 2007 and June 30, 2006, respectively:

                                            June 30,       June 30,
Six Months Ended:                             2007           2006
- ---------------------------------------------------------------------
Salaries and employee benefits             $    4,705     $     4,780
Expense of premises and fixed assets            1,350           1,234
Merchant transaction expenses                   1,495           1,454
Other operating expenses                        2,793           2,487
- ---------------------------------------------------------------------
  Total Other Expenses                     $   10,343     $     9,955
- ---------------------------------------------------------------------

Total other expenses  increased $388 or 3.9% to $10,343 during the first half of
2007  compared  with $9,955 for the same period of 2006.  Salaries  and employee
benefits  expense  decreased  $75 or 1.6%.  Premises  and fixed  assets  expense
increased  $116 or 9.4% mainly due to the  conversion  to a new computer  system
completed  during  the first  quarter  of 2006.  Merchant  transaction  expenses
increased $41 or 2.8% due to higher transaction volume. Other operating expenses
increased  $306 or 12.3%  mostly  from  higher  professional  fees  and  general
operating  expenses  related  to the  promotion  of our  Totally  Free  Checking
program.

Applicable  income  taxes  decreased  $102 or 12.3% to $730 due to more tax free
income included in overall operating income.


Loan Portfolio

Details regarding the Company's loan portfolio:


                                                    June 30,      December 31,
As of:                                                2007            2006
- ------------------------------------------------------------------------------
Real estate - construction and land development    $  25,910       $  23,714
Real estate mortgages                                296,870         284,323
Commercial                                            22,953          26,265
Credit card and related plans                          3,259           3,282
Installment and other                                 30,295          25,532
Obligations of states & political subdivisions         6,581           6,806
- ------------------------------------------------------------------------------
  Loans, net of unearned income                      385,868         369,922
Less:  Allowance for loan losses                       4,320           4,200
- ------------------------------------------------------------------------------
  Loans, net                                       $ 381,548       $ 365,722
- ------------------------------------------------------------------------------

The Company does not engage in any Sub-Prime or Alt-A credit lending. Therefore,
the Company is not subject to any associated credit risks.

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:



                                                       June 30,    December 31,    June 30,
As of:                                                   2007          2006          2006
- -------------------------------------------------------------------------------------------
                                                                          
Non-accrual loans                                      $  2,825      $  3,180      $  1,822
Other real estate owned                                      31             -             2
- -------------------------------------------------------------------------------------------
  Total non-performing assets                          $  2,856      $  3,180      $  1,824
- -------------------------------------------------------------------------------------------
Loans past due 90 days or more and accruing:
  Secured by real estate                               $    494      $    177      $      -
  Guaranteed student loans                                  440           251           306
  Credit card loans                                           7             6             6
- -------------------------------------------------------------------------------------------
  Total loans past due 90 days or more and accruing    $    941      $    434      $    312
- -------------------------------------------------------------------------------------------


Non-accrual  loans  increased  $1,003 to $2,825 at June 30,  2007 from $1,822 at
June of 2006.  This increase was due to a single  borrowing  relationship  being
placed into non-accrual  during the third quarter of 2006.  Management  believes
that the Company is well secured and anticipates no loss of principal as we work
toward a resolution to this credit.

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  $2,825  and  $1,822 at June 30,  2007 and June 30,  2006,  respectively.  If
interest on those loans had been  accrued,  such income would have been $209 and
$62 for the six months  ended  June 30,  2007 and June 30,  2006,  respectively.
Interest income on those loans,  which is recorded only when received,  amounted
to $127 and $14 for June 30, 2007 and June 30, 2006, respectively.  There are no
commitments  to  lend  additional  funds  to  individuals  whose  loans  are  in
non-accrual status.

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, 2007 there are no  significant  loans as to which  management has
serious doubt about their collectibility other than what is included above.

At June 30,  2007 and  December  31,  2006,  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:


                                                 June 30,       June 30,
Three Months Ended:                                2007           2006
- -------------------------------------------------------------------------
Balance at beginning of period                  $   4,200      $   3,900
Charge-offs:
  Real estate mortgages                                 -              -
  Commercial and all others                             -              -
  Credit card and related plans                         4             26
  Installment loans                                     -              2
- -------------------------------------------------------------------------
Total charge-offs                                       4             28
- -------------------------------------------------------------------------
Recoveries:
  Real estate mortgages                                 -              -
  Commercial and all others                             -              -
  Credit card and related plans                         -              1
  Installment loans                                     -              -
- -------------------------------------------------------------------------
Total recoveries                                        -              1
- -------------------------------------------------------------------------
Net charge-offs (recoveries)                            4             27
- -------------------------------------------------------------------------
Provision charged to operations                       124             27
- -------------------------------------------------------------------------
  Balance at End of Period                      $   4,320      $   3,900
- -------------------------------------------------------------------------
Ratio of net charge-offs (recoveries)
to average loans outstanding                       0.001%         0.008%
- -------------------------------------------------------------------------



                                                 June 30,       June 30,
Six Months Ended:                                  2007           2006
- -------------------------------------------------------------------------
Balance at beginning of period                  $   4,200      $   3,800
Charge-offs:
  Real estate mortgages                                84              -
  Commercial and all others                             -              8
  Credit card and related plans                        16             32
  Installment loans                                     2             17
- -------------------------------------------------------------------------
Total charge-offs                                     102             57
- -------------------------------------------------------------------------
Recoveries:
  Real estate mortgages                                 -              -
  Commercial and all others                             -              -
  Credit card and related plans                         1              3
  Installment loans                                     1              -
- -------------------------------------------------------------------------
Total recoveries                                        2              3
- -------------------------------------------------------------------------
Net charge-offs (recoveries)                          100             54
- -------------------------------------------------------------------------
Provision charged to operations                       220            154
- -------------------------------------------------------------------------
  Balance at End of Period                      $   4,320      $   3,900
- -------------------------------------------------------------------------
Ratio of net charge-offs (recoveries)
to average loans outstanding                       0.027%         0.016%
- -------------------------------------------------------------------------


The  allowance  for loan  losses at June 30,  2007 was  $4,320 or 1.12% of total
loans  compared to $3,900 or 1.16% of total loans at June 30,  2006.  Management
continues to believe the loan loss reserve is adequate.





The allowance for loan losses is allocated as follows:



As of:                             June 30, 2007      December 31, 2006      June 30, 2006
- --------------------------------------------------------------------------------------------
                                   Amount       %*     Amount        %*      Amount       %*
- --------------------------------------------------------------------------------------------
                                                                     
Real estate mortgages             $ 1,200     84%     $ 1,200      83%      $ 1,200     81%
Commercial and all others           2,600      6%       2,500       9%        2,225     10%
Credit card and related plans         250      1%         250       1%          225      1%
Personal installment loans            270      9%         250       7%          250      8%
- --------------------------------------------------------------------------------------------
  Total                           $ 4,320    100%     $ 4,200     100%      $ 3,900    100%
- --------------------------------------------------------------------------------------------


* 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.  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
Mac pool of  residential  mortgages,  as described  earlier in this report.  The
Company maintains a collateralized  maximum borrowing  capacity of $174,019 with
the Federal Home Loan Bank of Pittsburgh.

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.

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.  The Bank has issued  standby  letters of
credit for the accounts of related parties in the amount of $6,248.





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 19.73% at June 30, 2007. 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.  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 the
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.


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 conducted an evaluation of our
disclosure controls and procedures, as such term is defined under Rule 13a-15(e)
under the Securities Exchange Act of 1934. Based upon this evaluation, our Chief
Executive Officer and our Controller  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.





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.


PART II. OTHER INFORMATION


Item 1   -- Legal Proceedings

     None.

Item 1A -- Risk Factors

                          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. 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.

At June 30, 2007,  the Company owned  approximately  $75.1 million of marketable
securities available for sale. These securities are carried at fair value on the
consolidated balance sheet. Unrealized gains or losses on these securities, that
is,  the  difference  between  the fair  value and the  amortized  cost of these
securities,  are reflected in stockholders' equity, net of deferred taxes. As of
June 30, 2007, the Company's available for sale marketable  securities portfolio
had a net  unrealized  gain,  net of  taxes,  of  $811.  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.

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 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.

Compliance Risk

We operate in a highly  regulated  environment and may be 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 Federal Reserve Board, 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.

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.  As of June 30, 2007, the
Company  employed  168  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.

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 1, 2007.

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

     The following three Directors, whose term will expire in 2011, were
     elected:



                              Number of votes        Number of votes         Number of
                             cast for director    cast against director    votes not cast
                             -----------------    ---------------------    --------------
                                                                      
     Edwin J. Butler             1,797,787                9,175                341,038
     P. Frank Kozik              1,769,800               37,162                341,038
     Steven L. Weinberger        1,798,230                8,732                341,038


     The ratification of  the appointment of McGrail Merkel Quinn and Associates
     as independent auditors for the year ending December 31, 2007.

         Votes for               1,796,910
         Votes against               8,122
         Votes abstained             1,930
         Votes not cast            341,038

Item 5   -- Other Information

     None.

Item 6   -- Exhibits

     31  Certifications required under Section 302 of the  Sarbanes-Oxley Act of
         2002

     32  Certifications required under Section 906 of the  Sarbanes-Oxley Act of
         2002





                                   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:    July 30, 2007



By             /s/ PATRICK SCANLON
         ------------------------------
                 Patrick Scanlon
                   Controller

Dated:    July 30, 2007