Edgar Filing: LCNB CORP

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

( X )

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2007

( )

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

For the transition period from

Commission File Number 000-26121

LCNB Corp.

(Exact name of registrant as specified in its charter)

Ohio

31-1626393

(State or other jurisdiction of

(I.R.S. Employer

incorporation or organization)

Identification Number)

2 North Broadway, Lebanon, Ohio 45036

(Address of principal executive offices, including Zip Code)

(513) 932-1414

(Registrant's telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

. [X] Yes [ ] No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act. (Check one):

[ ] Large accelerated filer [X] Accelerated filer [ ] Non-accelerated filer

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).

. [ ] Yes [X] No

The number of shares outstanding of the issuer's common stock, without par value, as of July __, 2007 was 6,345,486 shares.

LCNB CORP. AND SUBSIDIARIES

INDEX

Page No.

Part I - Financial Information

Item 1. Financial Statements

Consolidated Balance Sheets -

June 30, 2007, and December 31, 2006

Consolidated Statements of Income -

Three and Six Months Ended June 30, 2007 and 2006

Consolidated Statements of Comprehensive Income -

Three and Six Months Ended June 30, 2007 and 2006

Consolidated Statements of Stockholders' Equity -

Six Months Ended June 30, 2007 and 2006

Consolidated Statements of Cash Flows -

Six Months Ended June 30, 2007 and 2006

Notes to Consolidated Financial Statements

6-16

Report of Independent Registered Public Accounting Firm

Item 2. Management's Discussion and Analysis of Financial

Condition and Results of Operations

18-28

Item 3. Quantitative and Qualitative Disclosures about

Market Risks

29-30

Item 4. Controls and Procedures

Part II - Other Information

Item 1. Legal Proceedings

Item 1A. Risk Factors

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

Item 3. Defaults Upon Senior Securities

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

Item 5. Other Information

Item 6. Exhibits

Signatures

PART I – FINANCIAL INFORMATION

Item 1. Financial Statements

	LCNB CORP. AND SUBSIDIARIES
	CONSOLIDATED BALANCE SHEETS
	(Dollars in thousands)

						June 30,		December 31,
						2007		2006
						(Unaudited)
ASSETS:
	Cash and due from banks				$		13,690	14,864
	Federal funds sold and interest-bearing demand deposits						4,783	641
		Total cash and cash equivalents					18,473	15,505

	Securities available for sale, at estimated fair value						95,650	111,142
	Federal Reserve Bank stock and Federal Home Loan Bank stock, at cost						2,332	3,332
	Loans, net						392,590	388,320
	Premises and equipment, net						12,941	12,090
	Intangibles, net						1,100	1,426
	Bank owned life insurance						11,212	10,979
	Other assets						5,994	5,421
				TOTAL ASSETS	$		540,292	548,215

LIABILITIES:
	Deposits –
		Noninterest-bearing			$		82,532	82,360
		Interest-bearing					397,314	396,255
			Total deposits				479,846	478,615
	Short-term borrowings						1,253	15,370
	Long-term debt						5,000	-
	Accrued interest and other liabilities						3,064	3,231
				TOTAL LIABILITIES			489,163	497,216

SHAREHOLDERS’ EQUITY:
	Preferred stock – no par value, authorized 1,000,000 shares,
		none outstanding
	Common stock – no par value, authorized 8,000,000 shares,
		issued 7,103,768 shares					10,560	10,560
	Surplus						10,588	10,577
	Retained earnings						43,269	42,245
	Treasury shares at cost, 758,282 and 724,132 shares at
		June 30, 2007 and December 31, 2006, respectively					(11,737)	(11,242)
	Accumulated other comprehensive income (loss), net of taxes						(1,551)	(1,141)
				TOTAL SHAREHOLDERS’ EQUITY			51,129	50,999

				TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY	$		540,292	548,215

The accompanying notes to consolidated financial statements are an integral part of these statements.

-1-

LCNB CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(Dollars in thousands, except per share data)
(Unaudited)

					Three Months Ended		Six Months Ended
					June 30,		June 30,
					2007	2006	2007	2006
INTEREST INCOME:
	Interest and fees on loans			$	6,704	6,159	13,364	12,135
	Dividends on Federal Reserve Bank
		and Federal Home Loan Bank stock			47	56	84	92
	Interest on investment securities –
		Taxable			545	649	1,186	1,346
		Non-taxable			476	486	965	1,027
	Other short-term investments				159	121	184	195
			TOTAL INTEREST INCOME		7,931	7,471	15,783	14,795

INTEREST EXPENSE:
	Interest on deposits				3,292	2,898	6,453	5,567
	Interest on short-term borrowings				14	10	161	42
	Interest on long-term debt				66	1	80	29
			TOTAL INTEREST EXPENSE		3,372	2,909	6,694	5,638
			NET INTEREST INCOME		4,559	4,562	9,089	9,157
	PROVISION FOR LOAN LOSSES				23	146	83	34

			NET INTEREST INCOME AFTER
			PROVISION FOR LOAN LOSSES		4,536	4,416	9,006	9,123

NON-INTEREST INCOME:
	Trust income				513	426	944	903
	Service charges and fees				1,018	1,084	1,950	2,004
	Net gain (loss) on sales of securities				-	-	-	(12)
	Insurance agency income				430	466	836	848
	Bank owned life insurance income				119	116	233	230
	Other operating income				77	62	140	126
			TOTAL NON-INTEREST INCOME		2,157	2,154	4,103	4,099

NON-INTEREST EXPENSE:
	Salaries and wages				2,021	1,988	4,048	3,903
	Pension and other employee benefits				487	481	1,040	1,016
	Equipment expenses				243	266	484	521
	Occupancy expense, net				350	317	721	651
	State franchise tax				162	153	321	313
	Marketing				113	103	209	195
	Intangible amortization				157	151	315	297
	Other non-interest expense				1,027	947	2,011	2,026
			TOTAL NON-INTEREST EXPENSE		4,560	4,406	9,149	8,922
			INCOME BEFORE INCOME TAXES		2,133	2,164	3,960	4,300
PROVISION FOR INCOME TAXES					536	555	965	1,082
			NET INCOME	$	1,597	1,609	2,995	3,218

Dividends declared per common share				$	0.155	0.15	0.31	0.30

Earnings per common share:
	Basic			$	0.25	0.25	0.47	0.49
	Diluted				0.25	0.25	0.47	0.49

Average shares outstanding:
	Basic				6,360,845	6,512,264	6,368,322	6,523,890
	Diluted				6,361,771	6,514,809	6,369,632	6,526,388

The accompanying notes to consolidated financial statements are an integral part of these statements.

-2-

LCNB CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(In thousands)
(Unaudited)

				Three Months Ended		Six Months Ended
				June 30,		June 30,
				2007	2006	2007	2006

Net Income			$	1,597	1,609	2,995	3,218

Other comprehensive income (loss):

	Net unrealized loss on available-for-sale securities (net of taxes of $256 and $161 for the three months ended June 30, 2007 and 2006, respectively, and net of taxes of $212 and $251 for the six months ended June 30, 2007 and 2006, respectively)			(498)	(311)	(413)	(487)

	Reclassification adjustment for net realized loss on sale of available-for-sale securities included in net income (net of taxes $4 for the six months ended June 30, 2006)			-	-	-	8

	Amortization of pension plan unrecognized net loss (net of taxes of $1 for the three and six months ended June 30, 2007)			3	-	3	-

		TOTAL COMPREHENSIVE INCOME	$	1,102	1,298	2,585	2,739

The accompanying notes to consolidated financial statements are an integral part of these statements.

-3-

LCNB CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY
(In thousands)
(Unaudited)


						Accumulated
						Other		Total
		Common		Retained	Treasury	Comprehensive		Shareholders’
		Shares	Surplus	Earnings	Shares	Income (Loss)		Equity
Balance January 1, 2007	$	10,560	10,577	42,245	(11,242)		(1,141)	50,999

Net income				2,995				2,995

Change in estimated fair value of securities available-for-sale, net of tax							(413)	(413)

Amortization of pension plan unrecognized net loss							3	3

Compensation expense relating to stock options			11					11

Treasury shares purchased					(495)			(495)

Cash dividends declared, $0.31 per share				(1,971)				(1,971)
Balance June 30, 2007	$	10,560	10,588	43,269	(11,737)		(1,551)	51,129


Balance January 1, 2006	$	10,560	10,562	39,612	(8,011)		(701)	52,022

Net income				3,218				3,218

Change in estimated fair value of securities available-for-sale, net of tax							(479)	(479)

Compensation expense relating to stock options			7					7

Treasury shares purchased					(896)			(896)

Cash dividends declared, $0.30 per share				(1,956)				(1,956)
Balance June 30, 2006	$	10,560	10,569	40,874	(8,907)		(1,180)	51,916

The accompanying notes to consolidated financial statements are an integral part of these statements.

-4-

LCNB CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(unaudited)

					Six Months Ended
					June 30,
					2007	2006
CASH FLOWS FROM OPERATING ACTIVITIES:
	Net income			$	2,995	3,218
	Adjustments to reconcile net income to net cash flows from operating activities-
		Depreciation, amortization, and accretion			1,076	1,114
		Provision for loan losses			83	34
		Federal Home Loan Bank stock dividends			-	(73)
		Bank owned life insurance income			(233)	(230)
		Realized loss on sales of securities available for sale			-	12
		Mortgage loans originated for sale			(2,006)	(2,125)
		Realized gains from sales of mortgage loans			(35)	(35)
		Proceeds from sales of mortgage loans			2,018	2,137
		Compensation expense related to stock options			11	7
		Increase (decrease) due to changes in assets and liabilities:
		Income receivable			55	145
		Other assets			(417)	(444)
		Other liabilities			(167)	64
			NET CASH FLOWS FROM OPERATING ACTIVITIES		3,380	3,824

CASH FLOWS FROM INVESTING ACTIVITIES:
	Proceeds from sales of securities available for sale				-	8,204
	Proceeds from maturities of securities available for sale				17,681	20,270
	Purchases of securities available for sale				(2,881)	(7,848)
	Proceeds from redemption of Federal Home Loan Bank stock				1,000	-
	Net decrease (increase) in loans				(4,516)	(14,739)
	Net cash paid for acquisition				-	(514)
	Proceeds from sale of other real estate acquired through foreclosure				-	84
	Additions to other real estate acquired through foreclosure				(2)	-
	Purchases of premises and equipment				(1,348)	(174)
	Proceeds from sales of premises and equipment				7	-
			NET CASH FLOWS FROM INVESTING ACTIVITIES		9,941	5,283

CASH FLOWS FROM FINANCING ACTIVITIES:
	Net change in deposits				1,231	9,435
	Net change in short-term borrowings				(14,118)	(780)
	Proceeds from long-term debt				5,000	-
	Principal payments on long-term debt				-	(2,033)
	Cash dividends paid				(1,971)	(1,956)
	Purchases of treasury shares				(495)	(896)
			NET CASH FLOWS FROM FINANCING ACTIVITIES		(10,353)	3,770

			NET CHANGE IN CASH AND CASH EQUIVALENTS		2,968	12,877

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD					15,505	15,324

CASH AND CASH EQUIVALENTS AT END OF PERIOD				$	18,473	28,201

SUPPLEMENTAL CASH FLOW INFORMATION:
CASH PAID DURING THE YEAR FOR:
	Interest			$	6,713	5,605
	Income taxes				1,214	1,031
NON-CASH INVESTING ACTIVITY:
	Transfer from loans to real estate acquired through foreclosure				-	752

The accompanying notes to consolidated financial statements are an integral part of these statements.

-5-

LCNB CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Note 1 - Basis of Presentation

Substantially all of the assets, liabilities and operations of LCNB Corp. ("LCNB") are attributable to its wholly-owned subsidiaries, Lebanon Citizens National Bank ("Lebanon Citizens") and Dakin Insurance Agency, Inc. ("Dakin"). The accompanying unaudited consolidated financial statements include the accounts of LCNB, Lebanon Citizens, and Dakin.

The unaudited interim consolidated financial statements, which have been reviewed by J.D. Cloud & Co. L.L.P., LCNB’s independent registered public accounting firm, in accordance with standards established by the Public Company Accounting Oversight Board, as indicated by their report included herein and which does not express an opinion on those statements, have been prepared in accordance with U.S. generally accepted accounting principles for interim financial information and the rules and regulations of the Securities and Exchange Commission (the “SEC”). Accordingly, they do not include all of the information and footnotes required by U.S. generally accepted accounting principles for complete financial statements. In the opinion of management, the unaudited consolidated financial statements include all adjustments (consisting of normal, recurring accruals) considered necessary for a fair presentation of financial position, results of operations, and cash flows for the interim periods, as required by Regulation S-X, Rule 10-01.

Certain prior period data presented in the financial statements have been reclassified to conform with the current year presentation.

Share and per share data have been restated to reflect a 100% stock dividend, accounted for as a stock split, declared by the Board of Directors on April 10, 2007 and paid on May 10, 2007 to shareholders of record on April 25, 2007.

The preparation of financial statements in conformity with U.S. 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.

Results of operations for the three and six months ended June 30, 2007 are not necessarily indicative of the results to be expected for the full year ending December 31, 2007. These unaudited consolidated financial statements should be read in conjunction with the consolidated financial statements, accounting policies, and financial notes thereto included in LCNB's 2006 Form 10-K filed with the SEC.

-6-

LCNB CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Continued)

Note 2 - Earnings Per Share

Basic earnings per share is calculated by dividing net income by the weighted average number of common shares outstanding during the period. Diluted earnings per share is adjusted for the dilutive effects of stock options. The diluted average number of common shares outstanding has been increased for the assumed exercise of stock options with proceeds used to purchase treasury shares at the average market price for the period. The computations were as follows for the three and six months ended June 30 (in thousands, except share and per share data):

			For the Three Months			For the Six Months
			Ended June 30,			Ended June 30,
		2007		2006	2007		2006

Net income	$	1,597		1,609	2,995		3,218

Weighted average number of shares outstanding used in the calculation of basic earnings per common share		6,360,845		6,512,264	6,368,322		6,523,890

Add dilutive effect of stock options		926		2,545	1,310		2,498

Adjusted weighted average number of shares outstanding used in the calculation of diluted earnings per common share		6,361,771		6,514,809	6,369,632		6,526,388

Basic earnings per common share	$	0.25		0.25	0.47		0.49

Diluted earnings per common share	$	0.25		0.25	0.47		0.49

Note 3 - Investment Securities

The amortized cost and estimated fair value of available-for-sale investment securities at June 30, 2007 and December 31, 2006 are summarized as follows (in thousands):

	June 30, 2007
		Amortized Cost	Unrealized Gains	Unrealized Losses	Fair Value
U.S. Treasury notes	$	1,199	-	9	1,190
U.S. Agency notes		21,341	-	240	21,101
U.S. Agency mortgage-backed securities		21,993	-	728	21,265
Municipal securities:
Non-taxable		47,028	216	494	46,750
Taxable		5,402	1	80	5,323
Marketable equity securities		15	6	-	21
	$	96,978	223	1,551	95,650

- 7 -

LCNB CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Continued)

Note 3 - Investment Securities (continued)

	December 31, 2006
		Amortized Cost	Unrealized Gains	Unrealized Losses	Fair Value

U.S. Treasury notes	$	1,198	-	19	1,179
U.S. Agency notes		30,749	16	272	30,493
U.S. Agency mortgage-backed securities		22,792	26	518	22,300
Municipal securities:
Non-taxable		50,409	351	247	50,513
Taxable		6,683	32	79	6,636
Marketable equity securities		14	7	-	21
	$	111,845	432	1,135	111,142

Information concerning securities with gross unrealized losses at June 30, 2007, aggregated by length of time that individual securities have been in a continuous loss position, is as follows (in thousands):

		Less than Twelve Months		Twelve Months or Greater
		Fair Value	Unrealized Losses	Fair Value	Unrealized Losses

U.S. Treasury notes	$	-	-	1,190	9
U.S. Agency notes		6,076	118	15,025	122
U.S. Agency mortgage- backed securities		7,380	134	13,759	594
Municipal securities:
Non-taxable		8,625	182	19,706	312
Taxable		810	3	2,257	77
	$	22,891	437	51,937	1,114

The decline in fair values is primarily due to increases in market interest rates. Unrealized losses on securities at June 30, 2007 have not been recognized into income currently because management has the intent and ability to hold the securities for a period of time sufficient to allow for any anticipated recovery in fair values. Therefore, no individual declines are deemed to be other than temporary.

- 8 -

LCNB CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Continued)

Note 4 - Loans

Major classifications of loans at June 30, 2007 and December 31, 2006 are as follows (in thousands):

			June 30,	December 31,
			2007		2006
Commercial and industrial		$	30,981			26,952
Commercial, secured by real estate			141,794			141,863
Residential real estate			174,388			173,890
Consumer			33,961			36,471
Agricultural			3,467			2,232
Other loans, including deposit overdrafts			9,237			8,101
Lease financing			16			16
			393,844			389,525
Deferred net origination costs			796			845
			394,640			390,370
Less allowance for loan losses			2,050			2,050
	Loans, net	$	392,590			388,320

Changes in the allowance for loan losses for the six months ended June 30, 2007 and 2006 were as follows (in thousands):

			Six Months Ended
			June 30,
			2007	2006
Balance, beginning of period		$	2,050	2,150
Provision for loan losses			83	34
Charge-offs			(271)	(324)
Recoveries			188	191
	Balance, end of period	$	2,050	2,051

-9-

LCNB CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Continued)

Note 4 - Loans (continued)

Charge-offs for the six months ended June 30, 2007 and 2006 consisted primarily of consumer loans and checking and NOW account overdrafts.

Non-accrual, past-due, and restructured loans as of June 30, 2007 and December 31, 2006 were as follows (in thousands):

			June 30,	December 31,
			2007		2006
Non-accrual loans		$	183		872
Past-due 90 days or more and still accruing			131		126
Restructured loans			2,198		-
	Total	$	2,512		998

Non-accrual loans at June 30, 2007 consisted of one real estate mortgage loan and one home equity line of credit loan. Non-accrual loans at December 31, 2006 consisted of a real estate mortgage loan and a home equity line of credit loan made to the same borrower, and a loan secured by farmland. The real estate mortgage loan and home equity loan were paid current during the second quarter, 2007 and the loan secured by farmland was paid in full during the second quarter, 2007.

Loans past-due 90 days or more and still accruing interest at June 30, 2007 consisted of two residential mortgage loans totaling $91,000 and 7 consumer loans totaling $40,000. Loans past-due 90 days or more at December 31, 2006 consisted of six consumer loans totaling $52,000 and two residential mortgage loans totaling $74,000.

Restructured loans at June 30, 2007 consist of a commercial loan secured by commercial real estate. It was previously classified as restructured and was removed from that classification during the fourth quarter, 2006 because it was current and had a market interest rate. It was returned to the restructured classification during the second quarter, 2007 because of the Bank’s agreement to waive the required principal payments for a period of one year, pending the sale of the underlying collateral property.

Not included in the above table is a commercial loan with a balance of $1,277,000 secured by a combination of mortgages and other collateral that was past-due 72 days at June 30, 2007. This loan was also previously classified as a restructured loan and was removed from that classification during the fourth quarter, 2006 because it was current at that time and had a market interest rate.

Real estate acquired through foreclosure was $754,000 and $752,000 at June 30, 2007 and December 31, 2006, respectively, and is included in “other assets” in the consolidated balance sheets. Real estate acquired at June 30, 2007 and December 31, 2006 consisted of one single-family residential home.

-10-

LCNB CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Continued)

Note 4 - Loans (continued)

Mortgage loans sold to and serviced for the Federal Home Loan Mortgage Corporation ("FHLMC") are not included in the accompanying balance sheets. The unpaid principal balances of those loans at June 30, 2007 and December 31, 2006 were $41,608,000 and $42,431,000, respectively. Loans sold to the FHLMC during the three and six months ended June 30, 2007 totaled $1,364,000 and $2,006,000, respectively, and $902,000 and $2,125,000 during the three and six months ended June 30, 2006, respectively.

Note 5 – Borrowings

During March, 2007, LCNB obtained a $5 million advance from the Federal Home Loan Bank of Cincinnati. The term of the advance is ten years and interest is payable monthly at a fixed rate of 5.25%. The loan is secured by a blanket pledge of LCNB’s 1-4 family first lien mortgage loans.

At June 30, 2007, short-term borrowings included U.S. Treasury demand note borrowings of approximately $1,253,000. The interest rate on the U.S. Treasury demand note borrowings is variable and was 5.10% at June 30, 2007.

At December 31, 2006, short-term borrowings included federal funds borrowed of $14,100,000 and U.S. Treasury demand note borrowings of approximately $1,264,000. The interest rate on federal funds borrowed was 5.25% and the interest rate on the U.S. Treasury demand note borrowings was 5.04% at December 31, 2006.

Note 6 – Regulatory Capital

Lebanon Citizens and LCNB are required by regulators to meet certain minimum levels of capital adequacy. These are expressed in the form of certain ratios. Capital is separated into Tier 1 capital (essentially shareholders' equity less goodwill and other intangibles) and Tier 2 capital (essentially the allowance for loan losses limited to 1.25% of risk-weighted assets). The first two ratios, which are based on the degree of credit risk in LCNB's assets, provide for weighting assets based on assigned risk factors and include off-balance sheet items such as loan commitments and stand-by letters of credit. The ratio of Tier 1 capital to risk-weighted assets must be at least 4.0% and the ratio of Total capital (Tier 1 capital plus Tier 2 capital) to risk-weighted assets must be at least 8.0%. The capital leverage ratio supplements the risk-based capital guidelines. Banks are required to maintain a minimum ratio of Tier 1 capital to adjusted quarterly average total assets of 3.0%.

For various regulatory purposes, financial institutions are classified into categories based upon capital adequacy. The highest "well-capitalized" category requires capital ratios of at least 10% for total risk-based, 6% for Tier 1 risk-based, and 5% for leverage. As of the most recent notification from their regulators, Lebanon Citizens and LCNB were categorized as "well-capitalized" under the regulatory framework for prompt corrective action. Management believes that no conditions or events have occurred since the last notification that would change the Lebanon Citizens' or LCNB's category. A summary of the regulatory capital and capital ratios of LCNB follows (dollars in thousands):

-11-

LCNB CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Continued)

Note 6 – Regulatory Capital (continued)

				At		At
				June 30,	December 31,
				2007		2006

Regulatory Capital:
	Shareholders' equity		$	51,129		50,999
	Goodwill and other intangibles			(921)		(1,238)
	Accumulated other comprehensive loss			1,551		1,141
		Tier 1 risk-based capital		51,759		50,902

Eligible allowance for loan losses				2,050		2,050
		Total risk-based capital	$	53,809		52,952

Capital ratios:
	Total risk-based (required 8.00%)			14.02%		13.95%
	Tier 1 risk-based (required 4.00%)			13.48%		13.41%
	Leverage (required 3.00%)			9.51%		9.27%

Note 7 - Commitments and Contingent Liabilities

LCNB is a party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments included commitments to extend credit. They involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the balance sheets. Exposure to credit loss in the event of nonperformance by the other parties to financial instruments for commitments to extend credit is represented by the contract amount of those instruments.

LCNB uses the same credit policies in making commitments and conditional obligations as it does for on-balance-sheet instruments. Financial instruments whose contract amounts represent off-balance-sheet credit risk at June 30, 2007 and December 31, 2006 were as follows (in thousands):

-12-

LCNB CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Continued)

Note 7 – Commitments and Contingent Liabilities (continued)

		June 30,	December 31,
		2007		2006
Commitments to extend credit:
Fixed rate	$	1,455		679
Adjustable rate		4,012		1,425
Unused lines of credit:
Fixed rate		4,302		5,201
Adjustable rate		64,624		65,845
Unused overdraft protection amounts on
Demand and NOW accounts		10,000		10,082
Standby letters of credit		8,594		5,728
	$	92,987		88,960

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. Unused lines of credit include amounts not drawn in line of credit loans. Commitments to extend credit and unused lines of credit generally have fixed expiration dates or other termination clauses.

Standby letters of credit are conditional commitments issued to guarantee the performance of a customer to a third party. At June 30, 2007 and December 31, 2006, outstanding guarantees of $2,256,000 and $1,674,000, respectively, were issued to developers and contractors. These guarantees generally are fully secured and have varying maturities. In addition, LCNB has a participation in a letter of credit securing payment of principal and interest on a bond issue. The participation amount at June 30, 2007 and December 31, 2006 were approximately $6.3 million and $4.1 million, respectively. The letter of credit balance is greater at June 30, 2007 because it was re-written in April, 2007. At that time, LCNB’s participation amount was increased to the higher amount. The new agreement has a final maturity date of January, 2012.

LCNB evaluates each customer's credit worthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary, is based on management's credit evaluation of the borrower. Collateral held varies, but may include accounts receivable; inventory; property, plant and equipment; residential realty; and income-producing commercial properties.

-13-

LCNB CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Continued)

Note 7 – Commitments and Contingent Liabilities (continued)

Management believes that LCNB has sufficient liquidity to fund its lending and capital expenditure commitments.

LCNB and its subsidiaries are parties to various claims and proceedings arising in the normal course of business. Management, after consultation with legal counsel, believes that the liabilities, if any, arising from such proceedings and claims will not be material to the consolidated financial position or results of operations.

Note 8 - Stock Options

Under the Ownership Incentive Plan (the "Plan"), LCNB may grant stock-based awards to eligible employees. The awards may be in the form of stock options, share awards, and/or appreciation rights. The Plan provides for the issuance of up to 200,000 shares. As of March 31, 2007, only stock options have been granted under the Plan. Options granted to date vest ratably over a five year period and expire ten years after the date of grant. Stock options outstanding at June 30, 2007, as adjusted for the 100% stock dividend paid May 10, 2007, were as follows:

		Outstanding			Exercisable
	Exercise Price	Number	Weighted Average Exercise Price		Number	Weighted Average Exercise Price		Number Exercised	Expiration Date
$	13.09	11,056	$	13.09	8,845	$	13.09	-	Feb, 2013
	17.66	8,108		17.66	4,865		17.66	-	Jan, 2014
	18.95	7,934		18.95	1,587		18.95	-	Jan, 2016
	17.88	8,116		17.88	-		17.88	-	Feb, 2017
		35,214		16.57	15,297		15.15	-

The following table summarizes stock option activity for the periods indicated, as restated for the 100% stock dividend declared April 10, 2007:

	Six Months ended June 30,
	2007		2006
	Options	Weighted Average Exercise Price	Options	Weighted Average Exercise Price
Outstanding, January 1,	27,098	$16.17	19,164	$15.02
Granted	8,116	17.88	7,934	18.95
Exercised	-	-	-	-
Outstanding, June 30,	35,214	$16.57	27,098	$16.17
Exercisable, June 30,	15,297	$15.15	9,877	$14.59

- 14 -

LCNB CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Continued)

Note 8 - Stock Options (continued)

At June 30, 2007, the aggregate intrinsic value (the amount by which the current market value of the underlying stock exceeds the exercise price of the option) for options outstanding at that date and that were “in the money” (market price greater than exercise price) was approximately $10,000. The aggregate intrinsic value at that date for only the options that were exercisable was approximately $8,000. The intrinsic value changes based on changes in the market value of the Company’s stock.

The estimated weighted-average fair value of the options granted in the first quarter of 2007 and 2006 were $3.76 and $4.51 per option, respectively. The fair value was estimated at the dates of grant using the Black-Scholes option-pricing model and the following assumptions:

	2007	2006
Risk-free interest rate	4.83%	4.64%
Average dividend yield	3.68%	3.04%
Volatility factor of the expected market
price of LCNB’s common stock	22.41%	22.70%
Average life	8.3 years	8.5 years

Total expense related to options included in salaries and wages in the consolidated statements of income for the three and six months ended June 30, 2007 were $6,000 and $11,000, respectively and $4,000 and $7,000 for the three and six months ended June 30, 2006, respectively.

Note 9 – Employee Benefits

LCNB has a noncontributory defined benefit retirement plan that covers all regular full-time employees. The components of net periodic pension cost for the three and six months ended June 30, 2007 and 2006, are summarized as follows (in thousands):

		For the Three Months		For the Six Months
		Ended June 30,		Ended June 30,
		2007	2006	2007	2006

Service cost	$	171	161	341	322
Interest cost		96	83	191	165
Expected return on plan assets		(105)	(91)	(209)	(181)
Amortization of net loss		2	1	4	1
Net periodic pension cost		164	154	327	307

LCNB previously disclosed in its consolidated financial statements for the year ended December 31, 2006, that it expected to contribute $975,000 to its pension plan in 2007. As of June 30, 2007, no contributions have been made.

At June 30, 2007, accumulated other comprehensive income included $673,000, net of tax, of unrecognized net actuarial loss.

-15-

LCNB CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Continued)

Note 10 – Recent Accounting Pronouncements

SFAS No. 157, “Fair Value Measurements,” was issued by the FASB in September, 2006. SFAS No. 157 defines fair value, establishes a framework for measuring fair value in accordance with U.S. generally accepted accounting principles, and expands disclosures about fair value measurements. This statement does not require any new fair value measurements, but increases consistency and comparability in the use of fair value measurements and calculations. This statement is effective for financial statements issued for fiscal years beginning after November 15, 2007 and for interim periods within those fiscal years. Management does not anticipate that the adoption of SFAS No. 157 will have a material effect on LCNB’s consolidated balance sheet or income statement.

SFAS No. 159, “The Fair Value Option for Financial Assets and Financial Liabilities,” was issued by the FASB in February, 2007. It permits, but does not require, corporations to measure many financial instruments and certain other items at fair value. The decision to elect the fair value option is made individually for each instrument and is irrevocable once made. Changes in fair value will be recorded in earnings. SFAS No. 159 is effective as of the beginning of an entity’s first fiscal year that begins after November 15, 2007. Early adoption is permitted. Management intends to adopt SFAS No. 159 in the year beginning January 1, 2008 and does not anticipate that adoption of this standard will have a material effect on LCNB’s consolidated balance sheet or income statement.

-16-

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Shareholders

LCNB Corp. and subsidiaries

Lebanon, Ohio

We have reviewed the accompanying consolidated balance sheet of LCNB Corp. and subsidiaries as of June 30, 2007, and the related consolidated statements of income and comprehensive income for each of the three-month and six-month periods ended June 30, 2007 and 2006, and the related consolidated statements of shareholders’ equity and cash flows for each of the six-month periods ended June 30, 2007 and 2006. These financial statements are the responsibility of the Company's management.

We conducted our review in accordance with the standards of the Public Company Accounting Oversight Board (United States). A review of interim financial information consists principally of applying analytical procedures to financial data and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with the standards of the Public Company Accounting Oversight Board (United States), the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material modifications that should be made to the accompanying consolidated interim financial statements for them to be in conformity with U.S. generally accepted accounting principles.

We previously audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheet of LCNB Corp. and subsidiaries as of December 31, 2006 (presented herein), and the related consolidated statements of income, shareholders' equity, and cash flows for the year then ended (not presented herein), and in our report dated February 21, 2007, we expressed an unqualified opinion on those consolidated financial statements. In our opinion, the information set forth in the accompanying consolidated balance sheet as of December 31, 2006, is fairly stated in all material respects, in relation to the consolidated balance sheet from which it has been derived.

/s/ J.D. Cloud & Co. L.L.P.

Cincinnati, Ohio

July 27, 2007

-17-

LCNB CORP. AND SUBSIDIARIES

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

Operations

Forward Looking Statements

Certain matters disclosed herein may be deemed to be forward-looking statements that involve risks and uncertainties. Forward looking statements are statements that include projections, predictions, expectations or beliefs about future events or results or otherwise are not statements of historical fact. Such statements are often characterized by the use of qualifying words and their derivatives such as “expects,” “anticipates,” “believes,” “estimates,” “plans,” “projects,” or other statements concerning opinions or judgments of the Company and its management about future events. Factors that could influence the accuracy of such forward looking statements include, but are not limited to, regulatory policy changes, interest rate fluctuations, loan demand, loan delinquencies and losses, general economic conditions and other risks. Such forward-looking statements represent management's judgment as of the current date. Actual strategies and results in future time periods may differ materially from those currently expected. LCNB Corp. disclaims, however, any intent or obligation to update such forward-looking statements. LCNB intends such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995.

Acquisition

On May 31, 2006, Dakin purchased the existing book of business of Altemeier Oliver & Company Agency, Inc. (“AOC”), an independent insurance agency located in Blue Ash, Ohio. The acquisition of AOC was accounted for using the purchase accounting method and the results of operations of AOC have been included in the consolidated financial statements of LCNB since the acquisition date. The acquired assets consisted solely of a customer list intangible asset. This intangible asset is being amortized on a straight-line basis over a ten year period.

Results of Operations

LCNB earned $1,597,000 or $0.25 basic and diluted earnings per share for the three months ended June 30, 2007, compared to $1,609,000 or $0.25 basic and diluted earnings per share for the three months ended June 30, 2006. The return on average assets (ROAA) for the second quarter, 2007 was 1.18% and the return on average equity (ROAE) was 12.35%, compared with an ROAA of 1.19% and an ROAE of 12.35% for the second quarter of 2006. The decrease in net income for the second quarter, 2007 is primarily attributable to an increase in non-interest expense, partially offset by a decrease in the provision for loan losses.

LCNB earned $2,995,000 or $0.47 basic and diluted earnings per share during the first six months of 2007 compared to $3,218,000 or $0.49 basic and diluted earnings per share for the first six months of 2006. The ROAA and ROAE for the first six months of 2007 were 1.11% and 11.69%, respectively. The comparable ratios for the first six months of 2006 were 1.20% and 12.41%, respectively. The decrease in net income for the first half of 2007 is primarily attributable to decreased net interest income, increased non-interest expenses, and an increase in the provision for loan losses.

-18-

LCNB CORP. AND SUBSIDIARIES

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

Operations (continued)

Net Interest Income

Three Months Ended June 30, 2007 vs. 2006.

LCNB's primary source of earnings is net interest income, which is the difference between earnings from loans and other investments and interest paid on deposits and other liabilities. The following table presents, for the three months ended June 30, 2007 and 2006, average balances for interest-earning assets and interest-bearing liabilities, the income or expense related to each item, and the resulting average yields earned or rates paid.

			Three Months Ended June 30,
			2007							2006
				Average		Interest	Average			Average		Interest	Average
				Outstanding		Earned/	Yield/			Outstanding		Earned/	Yield/
				Balance		Paid	Rate			Balance		Paid	Rate
							(Dollars in thousands)

Loans (1)			$	390,468	$	6,704	6.89%	$	368,541		$	6,160	6.70%
Federal funds sold and interest- bearing demand deposits				11,862		159	5.38%		9,903			121	4.90%
Federal Reserve Bank stock				648		19	11.76%		647			19	11.78%
Federal Home Loan Bank stock				1,685		28	6.67%		2,571			37	5.77%
Investment securities:
	Taxable			50,226		545	4.35%		66,080			649	3.94%
	Non-taxable (2)			47,489		721	6.09%		50,658			736	5.83%
		Total earnings assets		502,378		8,176	6.53%		498,400			7,722	6.21%
Non-earning assets				43,348					43,860
Allowance for loan losses				(2,055)					(2,052)
		Total assets	$	543,671				$	540,208

Interest-bearing deposits			$	402,689		3,292	3.28%	$	404,434			2,898	2.87%
Short-term debt				1,090		14	5.15%		854			10	4.70%
Long-term debt				5,000		66	5.29%		48			1	8.36%
		Total interest-bearing liabilities		408,779		3,372	3.31%		405,336			2,909	2.88%
Demand deposits				80,038					79,779
Other liabilities				3,014					2,813
Capital				51,840					52,280
		Total liabilities and capital	$	543,671				$	540,208

Net interest rate spread (3)							3.22%						3.33%

Net interest income and net interest margin on a taxable- equivalent basis (4)					$	4,804	3.84%				$	4,813	3.87%

Ratio of interest-earning assets to interest-bearing liabilities				122.90%					122.96%

(1)

Includes nonaccrual loans, if any.

(2)

Income from tax-exempt securities is included in interest income on a taxable-equivalent basis. Interest income has been divided by a factor comprised of the complement of the incremental tax rate of 34%.

(3)

The net interest spread is the difference between the average rate on total interest-earning assets and interest-bearing liabilities.

(4)

The net interest margin is the taxable-equivalent net interest income divided by average interest-earning assets.

-19-

LCNB CORP. AND SUBSIDIARIES

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

Operations (continued)

The following table presents the changes in taxable-equivalent basis interest income and expense for each major category of interest-earning assets and interest-bearing liabilities and the amount of change attributable to volume and rate changes for the three months ended June 30, 2007 as compared to the same period in 2006. Changes not solely attributable to rate or volume have been allocated to volume and rate changes in proportion to the relationship of absolute dollar amounts of the changes in each.

						Three Months Ended
						June 30, 2007 vs. 2006
						Increase (decrease) due to:
						Volume		Rate	Total
						(In thousands)
Interest-earning Assets:
	Loans				$	373	171		544
	Federal funds sold and interest-bearing demand deposits					25	13		38
	Federal Home Loan Bank stock					(14)	5		(9)
	Investment securities:
		Taxable				(167)	63		(104)
		Nontaxable				(47)	32		(15)
			Total interest income			170	284		454

Interest-bearing Liabilities:
	Deposits					(13)	407		394
	Short-term borrowings					3	1		4
	Long-term debt					66	(1)		65
			Total interest expense			56	407		463
				Net interest income	$	114	(123)		(9)

-20-

LCNB CORP. AND SUBSIDIARIES

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

Operations (continued)

Net interest income on a fully tax-equivalent basis for the three months ended June 30, 2007 totaled $4,804,000, a decrease of $9,000 from the comparable period in 2006. Total interest income increased $454,000, which was more than offset by an increase in total interest expense of $463,000.

The increase in total interest income was due to a 32 basis point (one basis point equals 0.01%) increase in the average rate earned on earning assets and to a $4.0 million increase in average interest earning assets, from $498.4 million for the three months ended June 30, 2006 to $502.4 million for the same period in 2007. The increase in interest earning assets was primarily from loan growth, which increased by $21.9 million on an average basis, partially offset by a $19.0 million decrease in investment securities. The increase in the average rate earned on earning assets was primarily due to general increases in market interest rates.

The increase in total interest expense was primarily due to a 43 basis point increase in the average rate paid and secondarily due to a new $5.0 million advance obtained from the Federal Home Loan Bank (“FHLB”) of Cincinnati during March, 2007. The increase in the average rate paid on interest-bearing liabilities was primarily due to general increases in market interest rates.

The net interest margin narrowed 3 basis points in the second quarter, 2007 compared to the second quarter, 2006. The lower margin reflects highly competitive market pricing conditions for both loans and deposits and a relatively flat yield curve between short-term and long-term interest rates. As a result, average deposit rates increased faster than average loan rates.

Six Months Ended June 30, 2007 vs. 2006.

The following table presents, for the six months ended June 30, 2007 and 2006, average balances for interest-earning assets and interest-bearing liabilities, the income or expense related to each item, and the resultant average yields earned or rates paid.

-21-

LCNB CORP. AND SUBSIDIARIES

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

Operations (continued)

				Six Months Ended June 30,
				2007						2006
					Average		Interest	Average		Average		Interest	Average
					Outstanding		Earned/	Yield/		Outstanding		Earned/	Yield/
					Balance		Paid	Rate		Balance		Paid	Rate
								(Dollars in thousands)

Loans (1)				$	390,430	$	13,364	6.90%	$	365,520	$	12,136	6.70%
Federal funds sold and interest- bearing demand deposits					6,920		184	5.36%		8,273		195	4.75%
Federal Reserve Bank stock					647		19	5.92%		647		19	5.92%
Federal Home Loan Bank stock					2,011		65	6.52%		2,553		73	5.77%
Investment securities:
		Taxable			53,489		1,186	4.47%		68,401		1,346	3.97%
		Non-taxable (2)			48,385		1,462	6.09%		52,862		1,556	5.94%
			Total earnings assets		501,882		16,280	6.54%		498,256		15,325	6.20%
Non-earning assets					44,354					44,289
Allowance for loan losses					(2,056)					(2,106)
			Total assets	$	544,180				$	540,439

Interest-bearing deposits				$	400,942		6,453	3.25%	$	402,796		5,567	2.79%
Short-term debt					5,931		161	5.47%		1,823		42	4.65%
Long-term debt					3,066		80	5.26%		1,040		29	5.62%
			Total interest-bearing liabilities		409,939		6,694	3.29%		405,659		5,638	2.80%
Demand deposits					79,531					79,698
Other liabilities					3,068					2,766
Capital					51,642					52,316
			Total liabilities and capital	$	544,180				$	540,439

Net interest rate spread (3)								3.25%					3.40%

	Net interest income and net interest margin on a taxable- equivalent basis (4)					$	9,586	3.85%			$	9,687	3.92%

	Ratio of interest-earning assets to interest-bearing liabilities				122.43%					122.83%

(1)

Includes nonaccrual loans, if any. Income from tax-exempt loans is included in interest income on a tax-equivalent basis, using an incremental rate of 34%.

(2)

(3)

The net interest spread is the difference between the average rate on total interest-earning assets and interest-bearing liabilities.

(4)

The net interest margin is the taxable-equivalent net interest income divided by average interest-earning assets.

-22-

LCNB CORP. AND SUBSIDIARIES

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

Operations (continued)

						Six Months Ended
						June 30, 2007 vs. 2006
						Increase (decrease) due to:
						Volume	Rate	Total
						(In thousands)
Interest-earning Assets:
	Loans				$	845	383	1,228
	Federal funds sold and interest-bearing demand deposits					(34)	23	(11)
	Federal Home Loan Bank stock					(17)	9	(8)
	Investment securities:
		Taxable				(317)	157	(160)
		Nontaxable				(134)	40	(94)
			Total interest income			343	612	955

Interest-bearing Liabilities:
	Deposits					(26)	912	886
	Short-term borrowings					110	9	119
	Long-term debt					53	(2)	51
			Total interest expense			137	919	1,056
				Net interest income	$	206	(307)	(101)

Net interest income on a fully tax-equivalent basis for the first half of 2007 totaled $9,586,000, a $101,000 decrease from the first half of 2006. Total interest income increased $955,000 and was more than offset by an increase in total interest expense of $1,056,000.

The increase in total interest income was primarily due to a 34 basis point increase in the average rate earned on earning assets, from 6.20% for the first half of 2006 to 6.54% for the first half of 2007, and secondarily to a $3.6 million increase in average total earning assets. The increase in average earning assets was due to a $24.9 million increase in average loans, largely offset by a $19.4 million decrease in investment securities.

-23-

LCNB CORP. AND SUBSIDIARIES

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

Operations (continued)

The increase in total interest expense was due primarily to a 49 basis point increase in the average rate paid on interest-bearing liabilities and secondarily due to the $5.0 FHLB advance obtained during the first quarter of 2007.

The net interest margin decreased 7 basis points in the first half of 2007 compared to the first half of 2006 for substantially the same reasons previously discussed.

Provision and Allowance For Loan Losses

The total provision for loan losses is determined based upon management's evaluation as to the amount needed to maintain the allowance for loan losses at a level considered appropriate in relation to the risk of losses inherent in the portfolio. In addition to historic charge-off percentages, factors taken into consideration to determine the adequacy of the allowance for loan losses include the nature, volume, and consistency of the loan portfolio, overall portfolio quality, a review of specific problem loans, and current economic conditions that may affect borrowers’ ability to pay. The provision for loan losses for the three months ended June 30, 2007 and 2006 was $23,000 and $146,000, respectively, and $83,000 and $34,000 for the six months ended June 30, 2007 and 2006, respectively. The provision for the six-month period in 2006 was less than for the three-month period because of a reduction in the allowance for loan losses of $112,000 during the three months ended March 31, 2006. This reduction was due primarily to an improvement in the credit quality of one significant loan during the quarter.

Non -Interest Income

Three Months Ended June 30, 2007 vs. 2006.

Non-interest income for the second quarter of 2007 was $3,000 greater than for the same period in 2006. Trust income was $87,000 greater, largely offset by a $66,000 decrease in service charges and fees. Trust income increased partially due to executor fees received. Service charges and fees decreased primarily due to a decrease in non-sufficient fund charges, partially offset by an increase in check card income. Check card income grew because a greater number of cards were outstanding and because of the increasing popularity of check cards as a retail payment method.

Six Months Ended June 30, 2007 vs. 2006.

Non-interest income for the first half of 2007 was $4,000 greater than for the same period in 2006. Trust income increased $41,000 and service charges and fees decreased $54,000, both for substantially the same reasons discussed above.

-24-

LCNB CORP. AND SUBSIDIARIES

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

Operations (continued)

Non-Interest Expense

Three Months Ended June 30, 2007 vs. 2006.

Total non-interest expense increased $154,000 during the second quarter, 2007 as compared to the second quarter, 2006, primarily due to a $33,000 increase in salaries and wages, a $33,000 increase in occupancy expense, and an $80,000 increase in other non-interest expense. These increases were partially offset by a $23,000 decrease in equipment expenses. Salaries and wages increased primarily due to additional employees and routine salary and wage increases. Occupancy expense increased due to rent and real estate taxes for the new Oakwood office. Equipment expenses decreased due to lower equipment rental and depreciation expenses.

Six Months Ended June 30, 2007 vs. 2006.

Total non-interest expense increased $227,000 during the first half, 2007 as compared to the first half of 2006 primarily due to a $145,000 increase in salaries and wages and a $70,000 increase in occupancy expenses for substantially the same reasons discussed above. Equipment expenses decreased $37,000 for substantially the same reasons discussed above.

Income Taxes

LCNB’s effective tax rates for the six months ended June 30, 2007 and 2006 were 24.4% and 25.2%, respectively. The difference between the statutory rate of 34.0% and the effective tax rate is primarily due to tax-exempt interest income from municipal securities and tax-exempt earnings from bank owned life insurance.

Financial Condition

The fair value of securities available for sale was $95.6 million at June 30, 2007, approximately $15.5 million less than at December 31, 2006. The decrease was due to maturities and calls; no securities were sold during the first six months of 2007. These additional funds, along with a $5.0 million FHLB advance obtained in March, 2007, were primarily used to pay down short-term borrowings.

The term of the $5.0 million FHLB advance is ten years and interest is payable monthly at a fixed rate of 5.25%.

Short-term borrowings at June 30, 2007 were $1.3 million, a $14.1 million decrease from the December 31, 2006 balance of $15.4 million.

Net loans outstanding at June 30, 2007 totaled $392.6 million, approximately $4.3 million greater than at December 31, 2006. Commercial and industrial loans comprised most of the increase.

-25-

LCNB CORP. AND SUBSIDIARIES

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

Operations (continued)

The following table highlights the changes in the balance sheets. The analysis uses quarterly averages to give a better indication of balance sheet trends.

CONDENSED QUARTERLY AVERAGE BALANCE SHEETS

				June 30,	March 31,	December 31,
				2007	2007	2006
			(In thousands)
ASSETS
Interest earning:
	Federal funds sold and interest-bearing demand deposits		$	11,862	1,923		7,843
	Investment securities			100,048	109,066		110,826
	Loans			390,468	390,392		388,404
		Total interest-earning assets		502,378	501,381		507,073

Noninterest-earning:
	Cash and due from banks			12,669	15,067		13,260
	All other assets			30,679	30,265		30,889
	Allowance for credit losses			(2,055)	(2,056)		(2,055)
		TOTAL ASSETS	$	543,671	544,657		549,167

LIABILITIES
Interest-bearing:
	Interest-bearing deposits		$	402,689	399,176		410,496
	Short-term borrowings			1,090	10,825		2,579
	Long-term debt			5,000	1,111		-
		Total interest-bearing liabilities		408,779	411,112		413,075

Noninterest-bearing:
	Noninterest-bearing deposits			80,038	78,940		80,794
	All other liabilities			3,014	3,164		3,181
		TOTAL LIABILITIES		491,831	493,216		497,050

SHAREHOLDERS' EQUITY				51,840	51,441		52,117

		TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY	$	543,671	544,657		549,167

-26-

LCNB CORP. AND SUBSIDIARIES

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

Operations (continued)

Average interest-bearing deposits for the first quarter, 2007 were $399.2 million, an $11.3 million decrease from the average balance for the fourth quarter, 2006. The average balance of interest-bearing deposits for the second quarter increased $3.5 million to $402.7 million. Most of the decrease in average interest-bearing deposits during the first quarter, 2007 was in NOW and money fund deposits.

The decrease in average deposits was substantially replaced by an $8.2 million increase in average short-term borrowings and a $5.9 million decrease in federal funds sold and interest-bearing demand deposits during the first quarter, 2007, as compared to the fourth quarter, 2006.

Short-term borrowings, in turn, were paid down late in the first quarter, 2007 from the proceeds of the $5.0 million FHLB advance obtained during March, 2007 and from the proceeds from investment security maturities and calls. As a result, average investment securities for the second quarter, 2007 were $9.0 million less than for the first quarter, 2007 and average long-term debt for the second quarter, 2007 was $3.9 million greater than for the first quarter, 2007. Also comparing the second and first quarters of 2007, average short-term borrowings for the second quarter, 2007 decreased $9.7 million to an average balance of $1.1 million and average federal funds sold and interest-bearing demand deposits increased $9.9 million to an average balance of $11.9 million.

Liquidity

LCNB depends on dividends from its subsidiaries for the majority of its liquid assets, including the cash needed to pay dividends to its shareholders. National banking law limits the amount of dividends Lebanon Citizens may pay to the sum of retained net income, as defined, for the current year plus retained net income for the previous two years. Prior approval from the Office of the Comptroller of the Currency, Lebanon Citizens’ primary regulator, would be necessary for Lebanon Citizens to pay dividends in excess of this amount. In addition, dividend payments may not reduce capital levels below minimum regulatory guidelines. Management believes Lebanon Citizens will be able to pay anticipated dividends to LCNB without needing to request approval.

Liquidity is the ability to have funds available at all times to meet the commitments of LCNB. Asset liquidity is provided by cash and assets which are readily marketable or pledgeable or which will mature in the near future. Liquid assets include cash and cash equivalents and securities available for sale. At June 30, 2007, LCNB’s liquid assets amounted to $114.1 million or 21.1% of total gross assets, a decrease from $126.6 million or 23.1% at December 31, 2006. Liquid assets decreased, despite a $3.0 million increase in cash and cash equivalents, due to the $15.5 million decrease in securities available for sale. The decrease in liquidity was used primarily to pay down short-term borrowings.

Liquidity is also provided by access to core funding sources, primarily core depositors in the bank’s market area. Approximately 79.0% of total deposits at June 30, 2007 were “core” deposits, a decrease from 80.4% at December 31, 2006. Core deposits, for this purpose, are defined as total deposits less public funds and certificates of deposit greater than $100,000. Core deposits decreased because of a $5.4 million increase in public fund deposits, while total deposits, including public fund deposits, increased only $1.2 million.

-27-

LCNB CORP. AND SUBSIDIARIES

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

Operations (continued)

Secondary sources of liquidity include LCNB’s ability to sell loan participations, borrow funds from the Federal Home Loan Bank, purchase federal funds, or use a line of credit established with another bank.

Management closely monitors the level of liquid assets available to meet ongoing funding needs. It is management’s intent to maintain adequate liquidity so that sufficient funds are readily available at a reasonable cost. LCNB experienced no liquidity or operational problems as a result of the current liquidity levels.

Recent Accounting Pronouncements

-28-

LCNB CORP. AND SUBSIDIARIES

Item 3. Quantitative and Qualitative Disclosures about Market Risks

LCNB and the Bank are exposed to interest rate risk. The banking business consists of investments in interest-earning assets, which are funded by interest-bearing liabilities, both of which have varying levels of sensitivity to changes in rates of interest. The Bank’s Asset and Liability Management Committee (“ALCO”) meets on a regular basis and attempts to manage this interest rate risk, primarily using a combination of Interest Rate Sensitivity Analysis (IRSA) and Economic Value of Equity (EVE) analysis.

The IRSA model is used to estimate the effect on net interest income during a one-year period of instantaneous and sustained movements in interest rates, also called interest rate shocks, of 100, 200, and 300 basis points. The base projection uses a current interest rate scenario. As shown below, the June 30, 2007 IRSA indicates that an increase in interest rates would have a positive effect on net interest income, and a decrease in rates would have a negative effect on net interest income. The changes in net interest income for the up and down 100, 200, and 300 basis point rate assumptions are within LCNB’s acceptable ranges.

Rate Shock Scenario in Basis Points		Amount (In thousands)	$ Change in Net Interest Income	% Change in Net Interest Income
Up 300	$	18,577	3	0.02%
Up 200		18,586	12	0.07%
Up 100		18,589	15	0.08%
Base		18,574	-	-%
Down 100		18,485	(89)	-0.48%
Down 200		18,300	(274)	-1.47%
Down 300		18,052	(522)	-2.81%

IRSA shows the affect on net interest income during a one-year period only. A more long-range model is the EVE analysis, which shows the estimated present value of future cash inflows from interest-earning assets less the present value of future cash outflows for interest-bearing liabilities for the same rate shocks. The EVE analysis at June 30, 2007 is shown below. The changes in the economic value of equity for these rate assumptions are within LCNB’s acceptable ranges.

Rate Shock Scenario in Basis Points		Amount (In thousands)	$ Change in EVE	% Change in EVE
Up 300	$	66,254	(13,657)	-17.09%
Up 200		68,912	(10,999)	-13.76%
Up 100		71,418	(8,493)	-10.63%
Base		79,911	-	-%
Down 100		73,106	(6,805)	-8.52%
Down 200		72,080	(7,831)	-9.80%
Down300		71,223	(8,688)	-10.87%

- 29 -

LCNB CORP. AND SUBSIDIARIES

Item 3. Quantitative and Qualitative Disclosures about Market Risks (continued)

The IRSA and EVE simulations discussed above are not projections of future income or equity and should not be relied on as being indicative of future operating results. Assumptions used, including the nature and timing of interest rate levels, yield curve shape, prepayments on loans and securities, deposit decay rates, pricing decisions on loans and deposits, and reinvestment or replacement of asset and liability cash flows, are inherently uncertain and, as a result, the models cannot precisely measure future net interest income or equity. Furthermore, the models do not reflect actions that borrowers, depositors, and management may take in response to changing economic conditions and interest rate levels.

Item 4. Controls and Procedures

a) Disclosure controls and procedures. The Chief Executive Officer and the Chief Financial Officer have carried out an evaluation of the effectiveness of LCNB's disclosure controls and procedures that ensure that information relating to LCNB required to be disclosed by LCNB in the reports that it files or submits under the Securities and Exchange Act of 1934, as amended, is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission's rules and forms. Based upon this evaluation, these officers have concluded, that as of June 30, 2007, LCNB's disclosure controls and procedures were effective.

b) Changes in internal control over financial reporting. During the period covered by this report, there were no changes in LCNB's internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, LCNB's internal control over financial reporting.

-30-

PART II. OTHER INFORMATION

LCNB CORP. AND SUBSIDIARIES

Item 1. Legal Proceedings - None

Item 1A. Risk Factors – No material changes

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

On April 17, 2001, LCNB's Board of Directors authorized three separate stock repurchase programs, two phases of which continue. The shares purchased will be held for future corporate purposes.

Under the "Market Repurchase Program" LCNB was originally authorized to purchase up to 200,000 shares of its stock through market transactions with a selected stockbroker. On November 14, 2005, the Board of Directors extended the Market Repurchase Program by increasing the shares authorized for repurchase to 400,000 total shares. Through June 30, 2007, 290,440 shares had been purchased under this program. No shares were purchased during the second quarter, 2007.

The "Private Sale Repurchase Program" is available to shareholders who wish to sell large blocks of stock at one time. Because LCNB's stock is not widely traded, a shareholder releasing large blocks may not be able to readily sell all shares through normal procedures. Purchases of blocks will be considered on a case-by-case basis and will be made at prevailing market prices. There is no limit to the number of shares that may be purchased under this program. A total of 466,018 shares have been purchased under this program since its inception. The following table shows information relating to private sale repurchases during the three months ended June 30, 2007:

	Total Number of Shares Purchased		Average Price Paid Per Share	Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs	Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs
April 1-30, 2007	-	$	-	-	Not Applicable
May 1-31, 2007	23,950		13.78	23,950
June 1-30, 2007	-		-	-
Total	23,950		13.78	23,950

-31-

PART II. OTHER INFORMATION

LCNB CORP. AND SUBSIDIARIES

Item 3. Defaults Upon Senior Securities - None

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

The Annual Meeting of the shareholders of LCNB Corp. was held on April 10, 2007.

One item was voted on by the shareholders of LCNB: Election of two Class II directors

to serve until the 2010 Annual Meeting.

The following nominees were elected as Class II directors by the votes indicated:

Director	For	Withheld
Joseph W. Schwarz	2,720,319	43,780
Kathleen Porter Stolle	2,614,326	149,773

The following Class III and I members of the Board of Directors have terms expiring in

2008 and 2009, respectively:

Class III: Rick L. Blossom, Steve P. Foster, William H. Kaufman, George L. Leasure

Class I: David S. Beckett, Spencer S. Cropper, Stephen P. Wilson

Item 5. Other Information - None

-32-

PART II. OTHER INFORMATION

LCNB CORP. AND SUBSIDIARIES

Item 6. Exhibits

Exhibit No.		Title
	3(i)	Articles of Incorporation – incorporated by reference to Form 10-Q
		for the quarterly period ended March 31, 2005, Exhibit 3(i).

	3(ii)	Regulations – incorporated by reference to Form 10-Q for the quarterly
		period ended March 31, 2005, Exhibit 3(ii).

	10.1	LCNB Corp. Ownership Incentive Plan – incorporated by reference to
		Registrant’s Form DEF 14A Proxy Statement pursuant to Section 14(a),
		Dated March 15, 2002, Exhibit A (000-26121).

	10.2	Form of Option Grant Agreement under the LCNB Corp. Ownership
		Incentive Plan – incorporated by reference to Form 10-K for the fiscal year
		Ended December 31, 2005, Exhibit 10.2.

	15	Letter regarding unaudited interim financial information.

	31.1	Certification of Chief Executive Officer under Section 302 of the
		Sarbanes-Oxley Act of 2002.

	31.2	Certification of Chief Financial Officer under Section 302 of the
		Sarbanes-Oxley Act of 2002.

	32	Certification of Chief Financial Officer and Chief Financial Officer
		under Section 906 of the Sarbanes-Oxley Act of 2002.

-33-

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.

LCNB Corp.

July 30, 2007

/s/ Stephen P. Wilson

Stephen P. Wilson, President, CEO &

Chairman of the Board of Directors

July 30, 2007

/s/Steve P. Foster

Steve P. Foster, Executive Vice President

and Chief Financial Officer

-34-