10-Q

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, 2008

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

For the transition period from _____ to ______

Commission file number:    000-51685

CNB Financial Corp.

(Exact name of registrant as specified in its charter)

Massachusetts	20-3801620
(State or other jurisdiction of incorporation or organization)	(IRS Employer Identification No.)
33 Waldo Street, P.O. Box 830, Worcester, MA  01613-0830
(Address of principal executive offices)
(508) 752-4800
(Registrant’s telephone number)
Not  Applicable
(Former name, former address and former fiscal year, if changed since last report)

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

Yes [X] No [   ]

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

Large accelerated filer [  ]	Accelerated filer [  ]
Non-accelerated filer [  ]	Smaller Reporting Company [X]
(Do not check if a smaller reporting company)

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

Yes [   ] No [X]

At August 13, 2008, the registrant had 2,283,208 shares of common stock, $1.00 par value, issued and outstanding.

TABLE OF CONTENTS

PART I – FINANCIAL INFORMATION			PAGE
	Item 1-	Financial Statements
		Unaudited Condensed Consolidated Balance Sheets	1
		Unaudited Condensed Consolidated Statements of Income	2
		Unaudited Condensed Consolidated Statements of Changes in Stockholders’ Equity	3
		Unaudited Condensed Consolidated Statements of Cash Flows	4
		Notes to Unaudited Condensed Consolidated Financial Statements	5
	Item 2-	Management’s Discussion and Analysis of Financial Condition and Results of Operations	11
	Item 3-	Quantitative and Qualitative Disclosures About Market Risk	19
	Item 4T-	Controls and Procedures	19

PART II – OTHER INFORMATION

Item 1-	Legal Proceedings	20
Item 1A-	Risk Factors	20
Item 2-	Unregistered Sales of Equity Securities and Use of Proceeds	20
Item 3-	Defaults Upon Senior Securities	20
Item 4-	Submission of Matters to a Vote of Security Holders	20
Item 5-	Other Information	20
Item 6-	Exhibits	21
Signatures
		22

CNB FINANCIAL CORP. AND SUBSIDIARY

Consolidated Balance Sheets

June 30, 2008 and December 31, 2007

(Unaudited)

ASSETS	June 30,			December 31,
	2008			2007
Cash and Cash Equivalents	$	29,622,000		$	8,825,000
Investment Securities Available-for-Sale		40,892,000			45,597,000
Investment Securities Held-to-Maturity, (fair value of $9,221,000 as of  June 30, 2008 and $11,720,000 as of December 31, 2007)		9,311,000			11,687,000
Federal Reserve Bank Stock		786,000			761,000
Federal Home Loan Bank Stock		3,143,000			3,052,000
Loans		228,402,000			217,321,000
Less: Allowance for Loan Losses		(2,917,000	)		(2,844,000	)
Loans, Net		225,485,000			214,477,000
Premises and Equipment, Net		2,236,000			2,378,000
Accrued Interest Receivable		1,082,000			1,100,000
Deferred Tax Asset		1,366,000			1,123,000
Other Real Estate Owned		879,000			-
Prepaid Expenses and Other Assets		471,000			494,000
	$	315,273,000		$	289,494,000
LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
Deposits	$	215,353,000		$	202,238,000
Federal Home Loan Bank Advances		60,650,000			48,750,000
Subordinated Debentures		7,732,000			7,732,000
Securities Under Agreement to Repurchase		8,457,000			7,214,000
Accrued Expenses and Other Liabilities		1,880,000			2,407,000
Total Liabilities:		294,072,000			268,341,000
Commitments and Contingencies (Note 8)
Stockholders' Equity:
Common Stock
Par Value: $1.00
Shares Authorized: 10,000,000 as of June 30, 2008 and December 31, 2007
Issued and Outstanding: 2,283,000 as of June 30,2008   and December 31, 2007		2,283,000			2,283,000
Additional Paid-in Capital		20,366,000			20,291,000
Accumulated Deficit		(1,347,000	)		(1,754,000	)
Accumulated Other Comprehensive (Loss) Income, net of taxes		(101,000	)		333,000
Total Stockholders' Equity		21,201,000			21,153,000
	$	315,273,000		$	289,494,000

See Notes to Consolidated Financial Statements

1

CNB FINANCIAL CORP. AND SUBSIDIARY

Consolidated Statements of Income

For the Three and Six Months Ended June 30, 2008 and 2007

(Unaudited)

	Three Months Ended				Six Months Ended
	June 30,				June 30,
	2008		2007		2008		2007
Interest and Dividend Income:
Interest and Fees on Loans	$	3,612,000	$	3,896,000	$	7,367,000	$	7,648,000
Interest and Dividends on Investments		784,000		830,000		1,627,000		1,694,000
Total Interest and Dividend Income		4,396,000		4,726,000		8,994,000		9,342,000
Interest Expense:
Interest Expense on Deposits		1,255,000		1,836,000		2,816,000		3,521,000
Interest Expense on Borrowings		703,000		814,000		1,426,000		1,710,000
Total Interest Expense		1,958,000		2,650,000		4,242,000		5,231,000
Net Interest Income		2,438,000		2,076,000		4,752,000		4,111,000
Provision for Loan Losses		184,000		-		284,000		30,000
Net Interest Income, After Provision for Loan Losses		2,254,000		2,076,000		4,468,000		4,081,000
Other Income:
Fees on Deposit Accounts		59,000		53,000		111,000		103,000
Loan Related Fees		26,000		37,000		55,000		78,000
Other		47,000		26,000		73,000		54,000
Security Gains (net of losses)		-		-		184,000		-
Total Other Income		132,000		116,000		423,000		235,000
Operating Expense:
Employee Compensation and Benefits		1,218,000		1,106,000		2,434,000		2,196,000
Occupancy and Equipment		320,000		344,000		646,000		698,000
Professional Fees		289,000		183,000		467,000		323,000
Marketing and Public Relations		4,000		95,000		81,000		187,000
Data Processing Expense		132,000		109,000		254,000		233,000
Other General and Administrative Expenses		239,000		232,000		470,000		461,000
Total Operating Expense		2,202,000		2,069,000		4,352,000		4,098,000
Income Before Taxes		184,000		123,000		539,000		218,000
Provision for Income Taxes		47,000		42,000		132,000		78,000
Net Income	$	137,000	$	81,000	$	407,000	$	140,000
Net Income per Basic Share	$	0.06	$	0.04	$	0.18	$	0.06
Net Income per Diluted Share	$	0.06	$	0.04	$	0.18	$	0.06
Weighted Average Shares - Basic		2,283,000		2,283,000		2,283,000		2,283,000
Weighted Average Shares - Diluted		2,283,000		2,294,000		2,283,000		2,303,000

See Notes to Consolidated Financial Statements

2

CNB FINANCIAL CORP.

Consolidated Statements of Changes in Stockholders’ Equity

For the Six Months Ended June 30, 2008 and 2007

(Unaudited)

	Common Stock
	Number of Shares		Par Value		Additional Paid-in Capital		Accumulated Deficit			Accumulated Other Comprehensive Income (Loss) net of taxes			Total
Balance, December 31, 2007		2,283,000	$	2,283,000	$	20,291,000	$	(1,754,000	)	$	333,000		$	21,153,000
Net Income								407,000						407,000
Other Comprehensive Income               Unrealized Gains (Losses) on Securities Available-for-Sale, net of reclassification for $184,000 realized gain and deferred taxes
											(434,000	)		(434,000	)
Total Comprehensive Loss														(27,000	)
Share-based Compensation						75,000								75,000
Balance, June 30, 2008		2,283,000	$	2,283,000	$	20,366,000	$	(1,347,000	)	$	(101,000	)	$	21,201,000

See Notes to Consolidated Financial Statements

3

CNB FINANCIAL CORP. AND SUBSIDIARY

Consolidated Statements of Cash Flows

For the Six Months Ended June 30, 2008 and 2007

(Unaudited)

	Six Months Ended
	June 30,
	2008			2007
Cash Flows from Operating Activities:
Net Income	$	407,000		$	140,000
Adjustments to reconcile Net Income to Net Cash  (Used) Provided by Operating Activities:
Share-based Compensation		75,000			86,000
Provision for Loan Losses		284,000			30,000
Gains on sale of securities Available-for-Sale		(184,000	)		-
Increase in Net Deferred Loan Costs		(6,000	)		(8,000	)
Depreciation, Amortization of Premiums and Accretion of Discounts on Securities		120,000			157,000
Increase in Accrued Interest Receivable		18,000			157,000
Decrease in Other Assets		23,000			59,000
Decrease in Accrued Expenses and Other Liabilities		(527,000	)		(575,000	)
Net Cash Provided in Operating Activities		210,000			46,000
Cash Flows from Investing Activities:
Purchase of Investment Securities Held-to-Maturity		(50,000	)		(50,000	)
Purchase of Investment Securities Available-for-Sale		(7,001,000	)		-
Principal Payments on Mortgage Backed Securities (CMOs)		2,895,000			3,033,000
Proceeds from Maturity of Investment Securities Held-to-Maturity		2,000,000			2,000,000
Proceeds from Maturity (Call) of Investment Securities Available-for-Sale		8,789,000			4,000,000
Purchase of Federal Reserve Stock, FHLBB Stock and other bonds		(116,000	)		(18,000	)
Loan Originations, net of Principal Repayments		(12,165,000	)		(13,858,000	)
Purchases of Premises and Equipment		(23,000	)		(175,000	)
Net Cash Used in Investing Activities		(5,671,000	)		(5,068,000	)
Cash Flows from Financing Activities:
Increase in Deposits		13,115,000			15,540,000
Advances from FHLBB		28,900,000			60,750,000
Repayment of FHLBB Advances		(17,000,000	)		(65,000,000	)
Reduction of Federal Funds Purchased		-			(500,000	)
Increase of Securities Under Agreement to Repurchase		1,243,000			914,000
Net Cash Provided by Financing Activities		26,258,000			11,704,000
Net Change in Cash and Cash Equivalents		20,797,000			6,682,000
Cash and Cash Equivalents, Beginning of the Period		8,825,000			6,736,000
Cash and Cash Equivalents, End of the Period	$	29,622,000		$	13,418,000
Supplemental noncash investing and financing activities
Transfer to other real estate owned	$	879,000			-

See Notes to Consolidated Financial Statements

4

CNB FINANCIAL CORP. AND SUBSIDIARY

Notes to Consolidated Financial Statement

1.  ORGANIZATION

CNB Financial Corp. (the “Company”) is a bank holding company.  Its wholly-owned subsidiary Commonwealth National Bank, N.A. (the “Bank”) is a nationally chartered bank operating primarily in Worcester County, Massachusetts.  The Bank operates out of its main office at 33 Waldo Street, Worcester, Massachusetts and has branch offices at One West Boylston Street, Worcester, Massachusetts, 564 Main Street, Shrewsbury, Massachusetts, 701 Church Street, Northbridge, Massachusetts, 1393 Grafton Street, Worcester, Massachusetts and 25A West Boylston Street, West Boylston, Massachusetts.  The Bank is subject to competition from other financial institutions, including commercial banks, savings banks, credit unions and mortgage banking companies.  The Company is subject to the regulations of, and periodic examinations by, the Federal Reserve Board.  The Bank is also subject to the regulations of, and periodic examinations by, the Office of the Comptroller of the Currency (the  “OCC”) and the Federal Deposit Insurance Corporation (the “FDIC”).  The FDIC insures the Bank’s deposits for amounts up to $100,000 and amounts up to $250,000 for deposit retirement accounts.

Company Formation

The Company was formed on December 16, 2005 upon the reorganization of the Bank into a bank holding company structure.  The Bank was organized as a national bank under the National Bank Act and received its charter to operate as a national bank from the OCC effective November 19, 2001.

In connection with the reorganization, the holders of common stock of the Bank received one share of common stock of the Company in exchange for each share of common stock of the Bank.  Outstanding certificates representing shares of common stock of the Bank now represent shares of the common stock of the Company and such certificates may, but need not, be exchanged by the holders for new certificates for the appropriate number of shares of the Company.  The par value of the Company’s common stock is $1 per share, and the par value of the Bank’s common stock is $5 per share.  The holders of Bank options and warrants immediately prior to the reorganization received one option or warrant to acquire shares of the common stock of the Company for each Bank option or warrant then held by them on the same terms and conditions.

2.  BASIS OF PRESENTATION

In the opinion of management, the accompanying unaudited financial statements contain all adjustments (consisting of only normal recurring accruals) necessary to present fairly the financial position as of June 30, 2008, the results of operations for the three and six months ended June 30, 2008 and 2007 and cash flows for the six-month periods ended June 30, 2008 and 2007.  These statements should be read in conjunction with the Consolidated Financial Statements included in the Company’s Annual Report on Form 10-KSB for the year ended December 31, 2007.  The consolidated financial statements include the accounts of the Company and the Bank.  All material inter-company transactions have been eliminated in consolidation.  The Company, as a separately incorporated bank holding company, has no significant operations other than serving as the sole stockholder of the Bank.  Its commitments and debt service requirement, at June 30, 2008, consist of subordinated debentures, including accrued interest amounting to $7.8 million issued to the unconsolidated subsidiary, Commonwealth National Bank Statutory Trust I.  Commonwealth National Bank Statutory Trust I is an unconsolidated special purpose subsidiary of the Company that was formed to facilitate the issuance of trust preferred securities to the public.  The Company has one reportable operating segment.  The results of operations for the six-month period ended June 30, 2008 are not necessarily indicative of the results to be expected for the full year.

3.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Allowance for Loan Losses

The allowance for loan losses is established as losses are estimated to have occurred, through a provision for loan losses charged to earnings.  Losses are charged against the allowance when management believes the collectibility of principal is doubtful.  Subsequent recoveries, if any, are credited to the allowance.

The allowance for loan losses is based on management’s estimate of the amount required to reflect the risks in the loan portfolio, based on circumstances and conditions known or anticipated at each reporting date.  There are inherent uncertainties with respect to the final outcome of loans and nonperforming loans.  Because of these inherent uncertainties, actual losses may differ from the amounts reflected in these consolidated financial statements.  Factors considered in evaluating the adequacy of the allowance include previous loss experience, current economic conditions and its effect on borrowers, the size and composition of the loan portfolio, the amount of non-performing loans and classified assets, the performance of individual loans in relation to contract term, industry peer standards and estimated fair values of underlying collateral.

The allowance consists of allocated and general components. The allocated component relates to loans that are classified as impaired.  For those loans that are classified as impaired, an allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan is lower than the carrying value of that loan.  The general component covers non-classified loans and is based on historical loss experience for each loan type adjusted for qualitative factors.

5

Key elements of the above estimates, including assumptions used in independent appraisals, are dependent upon the economic conditions prevailing at the time of the estimates.  Accordingly, uncertainty exists as to the final outcome of certain of the valuation judgments as a result of economic conditions in the Company’s lending areas.  The inherent uncertainties in the assumptions relative to projected sales prices or rental rates may result in the ultimate realization of amounts on certain loans that are significantly different from the amounts reflected in these consolidated financial statements

A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due in accordance with the contractual terms of the loan agreement.  All loans are individually evaluated for impairment, except for smaller balance homogeneous residential and consumer loans.  These loans are evaluated in the aggregate, according to the Company’s normal loan review process, which reviews overall credit evaluation, non-accrual status and payment experience.  Loans identified as impaired are further evaluated to determine the estimated extent of impairment.

Impaired loans are measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate or the fair value of the collateral, if the loan is collateral-dependent.  For collateral-dependent loans, the extent of impairment is the shortfall, if any, between the collateral value, less costs to dispose of such collateral, and the carrying value of the loan.  Loans on non-accrual status and restructured troubled debts are considered to be impaired.

Income Taxes

The Company records income taxes under the asset and liability method.  Under this method, deferred tax assets and liabilities are established for the temporary difference between the accounting bases and the tax bases of the Company’s assets and liabilities.  Deferred taxes are measured using enacted tax rates that are expected to be in effect when the amounts related to such temporary differences are realized or settled.  A valuation allowance is established against deferred tax assets when, based upon the available evidence, management believes it is more likely than not that some or all of the deferred tax assets will not be realized.  The Company accounts for interest and penalties related to uncertain tax positions as part of its provision for federal and state income taxes.

The Company and its subsidiaries file a consolidated federal income tax return in the United States and separate income tax returns in Massachusetts.  The Company’s federal and state income tax returns filed for 2003 and prior are no longer subject to examination by the federal or state jurisdictions.

4.  INVESTMENT SECURITIES

The amortized cost and fair value of investment securities available-for-sale and held-to-maturity, with gross unrealized gains and losses, at June 30, 2008 are as follows:

	Amortized cost		Unrealized					Fair Value
Available-for-sale:			Gains		Losses
Government Sponsored Enterprises         Due within one year	$	3,165,000	$	9,000	$	-		$	3,174,000
Due after one year through five years		1,946,000		61,000		-			2,007,000
Due after five years through ten years		1,882,000		107,000		-			1,989,000
Due after ten years		2,000,000		-		(15,000	)		1,985,000
Mortgage-backed Securities (including CMOs)
Due within one year		1,457,000		4,000		(6,000	)		1,455,000
Due after five years through ten years		3,600,000		-		(29,000	)		3,571,000
Due after ten years		23,999,000		200,000		(351,000	)		23,848,000
Equity Securities
Due after one year through five years		3,018,000		-		(155,000	)		2,863,000
	$	41,067,000	$	381,000	$	(556,000	)	$	40,892,000
Held-to-maturity:
Mortgage-backed Securities(including CMOs)
Due after five years through ten years	$	2,697,000	$	7,000	$	(22,000	)	$	2,682,000
Due after ten years		1,091,000		-		(10,000	)		1,081,000
Municipals
Due after five years through ten years		330,000		1,000		-			331,000
Due after ten years		5,043,000		11,000		(77,000	)		4,977,000
Other Bonds                Due after one year through five years		150,000		-		-			150,000
	$	9,311,000	$	19,000		(109,000	)	$	9,221,000
Total Investment Securities	$	50,378,000	$	400,000	$	(665,000	)	$	50,113,000

6

The amortized cost and fair value of investment securities available-for-sale and held-to-maturity, with gross unrealized gains and losses, at December 31, 2007 are as follows:

	Amortized cost		Unrealized					Fair Value
Available-for-sale:			Gains		Losses
Government Sponsored Enterprises         Due within one year	$	4,999,000	$	-	$	(9,000	)	$	4,990,000
Due after one year through five years		4,164,000		18,000		(7,000	)		4,175,000
Due after five years through ten years		941,000		55,000		-			996,000
Due after ten years		3,876,000		131,000		-			4,007,000
Mortgage-backed Securities (including CMOs)
Due within one year		1,729,000		12,000		(3,000	)		1,738,000
Due after five years through ten years		2,911,000				(45,000	)		2,866,000
Due after ten years		26,476,000		476,000		(127,000	)		26,825,000
	$	45,096,000	$	692,000	$	(191,000	)	$	45,597,000
Held-to-maturity:
Government Sponsored Enterprises
Due within one year	$	2,000,000	$	-	$	(3,000	)	$	1,997,000
Mortgage-backed Securities(including CMOs)
Due after five years through ten years		3,017,000		15,000		(7,000	)		3,025,000
Due after ten years		1,197,000		-		(7,000	)		1,190,000
Municipals
Due after five years through ten years		330,000		3,000		-			333,000
Due after ten years		5,043,000		42,000		(10,000	)		5,075,000
Other Bonds         Due after one year through five years		100,000		-		-			100,000
	$	11,687,000	$	60,000		(27,000	)	$	11,720,000
Total Investment Securities	$	56,783,000	$	752,000	$	(218,000	)	$	57,317,000

5.  LOANS

Major classifications of loans at June 30, 2008 and December 31, 2007 follow:

	June 30,			December31,
	2008			2007
Commercial and Industrial	$	55,626,000		$	54,987,000
Commercial Real Estate		138,594,000			128,283,000
Residential Real Estate		21,463,000			21,610,000
Consumer		12,719,000			12,441,000
Total loans		228,402,000			217,321,000
Less: Allowance for loan losses		(2,917,000	)		(2,844,000	)
Total loans, net	$	225,485,000		$	214,477,000

The Bank’s lending activities are conducted principally in Worcester County, Massachusetts.  The Bank originates commercial real estate loans, commercial loans, commercial construction loans, commercial lines of credit, consumer loans and residential real estate loans.  At June 30, 2008, no loans accruing interest were past due 90 days or more and $2.4 million of loans were on non-accrual status.  Net deferred costs totaled $330,000 and $320,000 at June 30, 2008 and December 31, 2007, respectively.

7

A summary of changes in the allowance for loan losses for the six-month periods ended June 30, 2008 and 2007 follows:

	2008		2007
Balance, Beginning of Year	$	2,844,000	$	2,807,000
Provision for loan losses		284,000		30,000
Recoveries		1,000		6,000
Less: Loans charged-off		212,000		70,000
Balance as of June 30,	$	2,917,000	$	2,773,000

6.  STOCK-BASED PLANS

Stock Option Plan

On November 6, 2001, the shareholders’ voted to approve the Bank’s 2001 Stock Option Plan (the “2001 Plan”) for employees and directors of the Bank.  The Compensation Committee of the Board of Directors administers the 2001 Plan (as amended on May 19, 2005 and March 22, 2007), which has authorized 400,000 shares for grant.  Both incentive stock options and non-qualified stock options may be granted under the Plan.  The authorization of grants, the determination of number of shares to be granted, the exercise date and the option price of each award will be determined by the Compensation Committee of the Board of Directors on the date of grant.  The options vest annually at a rate of 25% over a four-year period and will expire on the tenth anniversary of the grant date.

Upon the reorganization of the Bank into a holding company structure, the 2001 Plan was assumed and restated by the Company on the same terms and conditions as the Bank’s 2001 Plan.  All shares of common stock of the Bank under the 2001 Plan which remained available on the date of reorganization for issuance of options were converted into the same number of shares of common stock of the Company and are available for future option grants made by the Company.  Any options thereafter granted pursuant to the 2001 Plan shall be options granted by the Company and shall relate to the common stock of the Company.  Awards of 72,365 shares with a fair value of $1.55 were granted during the second quarter of 2008.  The following table depicts the average of the assumptions that were used to estimate the fair value of options that remained outstanding at June 30, 2008.

Dividend yield	2.36%
Expected volatility	32.71%
Risk free interest rate	3.75%
Expected lives	6.0 years

On May 15, 2008, the stockholders of CNB Financial Corp. (the “Company”) approved the CNB Financial Corp. 2008 Equity Incentive Plan (the “2008 Plan”).  Employees, officers and directors of the Company or its affiliates are eligible to participate in the 2008 Plan.  The Board of Directors has reserved a total of 100,000 shares of common stock for issuance upon the grant of shares of restricted stock or exercise of incentive or non-statutory stock options made pursuant to the 2008 Plan.  A copy of the 2008 Plan was contained as an appendix to the Company’s definitive proxy materials for the Annual Meeting of Stockholders filed with the Securities and Exchange Commission on April 11, 2008.  The authorization of grants and the determination of number of shares to be granted will be determined by the Compensation Committee of the Board of Directors on the date of grant.

7.  WEIGHTED AVERAGE SHARES – BASIC AND DILUTED

A reconciliation of the weighted-average shares used in the basic and diluted earnings per common share computations for the three and six month periods ended June 30, 2008 and 2007 is presented below:

	Three Months Ended June 30,
	2008		2007
Weighted-average shares outstanding:
Weighted-average shares outstanding—Basic		2,283,000		2,283,000
Dilutive securities		-		11,000
Weighted-average shares outstanding—Diluted		2,283,000		2,294,000

	Six Months Ended June 30,
	2008		2007
Weighted-average shares outstanding:
Weighted-average shares outstanding—Basic		2,283,000		2,283,000
Dilutive securities		-		20,000
Weighted-average shares outstanding—Diluted		2,283,000		2,303,000

8

Diluted earnings per share reflect the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock.  Options with an exercise price in excess of the average market value of the Company’s common stock during the period have been excluded from the calculation as their effect would be antidilutive.  For the three months ended June 30, 2008 and 2007, options and warrants outstanding totaling 452,000 and 224,000 shares, respectively, were excluded from the calculations, as their effect would have been antidilutive.

8.  LOAN COMMITMENTS

Financial instruments with off-balance-sheet risk at June 30, 2008 follow:

Commitments whose contract amounts represent credit risk–
Commitments to originate loans	$	4,944,000
Unadvanced Loan Proceeds		19,496,000
Unused lines of credit		15,904,000
Secured commercial lines of credit		31,205,000
Letters of Credit		2,359,000

9.  FAIR VALUES OF ASSETS AND LIABILITIES

Effective January 1, 2008, the Company adopted Statement of Financial Accounting Standards No. 157 (“SFAS 157”), Fair Value Measurements, which provides a framework for measuring fair value under generally accepted accounting principles.

The Company also adopted SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities, including an amendment of FASB Statement No. 115.  SFAS 159 allows an entity the irrevocable option to elect fair value for the initial and subsequent measurement for certain financial assets and liabilities on a contract-by-contract basis.  The Company did not elect fair value treatment for any financial assets or liabilities upon adoption.

In accordance with SFAS 157, the Company groups its financial assets and financial liabilities measured at fair value in three levels, based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value.

Level 1 – Quoted prices in active markets for identical assets or liabilities.  Level 1 assets and liabilities include debt and equity securities that are traded in an active exchange market.  Valuations are obtained from readily available pricing sources for market transactions involving identical assets or liabilities.

Level 2 – Observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. For example, Level 2 assets and liabilities may include debt securities with quoted prices that are traded less frequently than exchange-traded instruments or mortgage loans held for sale, for which the fair value is based on what the securitization market is currently offering for mortgage loans with similar characteristics.

Level 3 - Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Level 3 assets and liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation. This category generally includes certain private equity investments, residential mortgage servicing rights, and long-term derivative contracts.

Assets and liabilities measured at fair value on a recurring basis are summarized below:

							Asset/Liabilities
	Level 1		Level 2		Level 3		at Fair Value
Assets
Securities available for sale	$	2,863,000	$	38,029,000	$	-	$	40,892,000
Total Assets	$	2,863,000	$	38,029,000	$	-	$	40,892,000

9

Also, the Company may be required, from time to time, to measure certain other financial assets on a nonrecurring basis in accordance with GAAP.  These adjustments to fair value usually result from application of lower-of-cost-or-market accounting or write-downs of individual assets.  The following table summarizes the fair value hierarchy used to determine each adjustment and the carrying value of the related individual assets as of June 30, 2008.

				Three months ended June 30, 2008	Six-months ended June 30, 2008
	Level 1	Level 2	Level 3	Total Gains/(Losses)	Total Gains/(Losses)
Assets
Impaired Loans	$            -	$            -	$ 271,000	$            -	($ 44,000)
Total Assets	$            -	$            -	$ 271,000	$            -	($ 44,000)

The amount of loans represents the carrying value and related write-downs of impaired loans for which adjustments are based on the estimated value of the collateral.  Determination of the fair value of level 3 items in the above table included management’s consideration of the value of loan collateral such as accounts receivable (discounted for the probability of collection), and equipment, (estimating the equipment value at the time of a potential sale) plus the value of underlying personal guarantees of principals of the borrowing entities.  During the six months ended June 30, 2008, $481,000 in loans carried at fair value on a nonrecurring basis were written-down by a $210,000 charge to the allowance for loan losses to bring their fair value to $271,000.

10.  MINIMUM REGULATORY CAPITAL REQUIREMENTS

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’s consolidated financial statements and the Bank’s financial statements.  Under capital adequacy guidelines and the regulatory framework for Prompt Corrective Action (“PCA”), the Company and the Bank must meet specific capital guidelines that involve quantitative measures of assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices.  The Bank’s capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings and other factors.  As of June 30, 2008, the Company and the Bank met all capital adequacy requirements to which they are subject.

Quantitative measures established by regulation to ensure capital adequacy require the Company and the Bank to maintain minimum amounts and ratios of Total and Tier I Capital (as defined in the regulations) to risk-weighted assets (as defined), and of Tier I capital (as defined) to average assets (as defined).  The minimum ratios necessary for the Bank to be categorized as “Well Capitalized” are also reflected in the table below.  At June 30, 2008, the Bank was categorized as “Well Capitalized” as defined by federal regulations.  There are no conditions or events since the last filing with the FDIC that management believes have changed the Bank’s category.

 (Dollars in Thousands)

	Company				Bank
		Amount	Ratio			Amount	Ratio		Minimum  Capital Requirements		For Bank to be “Well Capitalized” under PCA provisions
Leverage Ratio	$	27,615	9.34	%	$	25,407	8.60	%	4.00	%	5.00	%
Tier 1 risk-based ratio		27,615	11.59	%		25,407	10.68	%	4.00	%	6.00	%
Total risk-based ratio		30,532	12.82	%		28,324	11.91	%	8.00	%	10.00	%

10

ITEM 2- MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

CNB Financial Corp. (the “Company”) is the parent of Commonwealth National Bank, N.A. (the “Bank”), a national bank with six full-service branches located in the greater Worcester, Massachusetts area.  The Company reports its financial results on a consolidated basis with the Bank.

The following analysis of financial condition and results of operations should be read in conjunction with the Company’s Consolidated Financial Statements and Notes thereto appearing in Part I, Item 1 of this report and in the Annual Report on Form 10-KSB for the year ended December 31, 2007.

General

The operating results of the Company depend primarily upon net interest income, which is the difference between interest income on interest-earning assets, primarily loans and investment securities, and interest expense on interest-bearing liabilities, primarily deposits and borrowings.  Net earnings are also affected by other income and operating expense, such as employee compensation and benefits, occupancy and equipment expense, and other operating expenses.

Forward-looking Statements Safe Harbor Statement

This report may contain forward-looking statements that are subject to numerous assumptions, risks and uncertainties.  These forward looking statements are generally identified by the use of the words “believe,” “expect,” “intend,” “anticipate,” “estimate,” “project” or similar expressions.  Statements pertaining to future periods are subject to numerous uncertainties because of the possibility of changes in underlying factors and assumptions.  Actual results could differ materially from those contained in or implied by such forward-looking statements for a variety of factors including: changes in interest rates; changes in the economic scenario from the current anticipated scenario which could materially change anticipated credit quality trends and the ability to generate loans; significant delay in or inability to execute strategic initiatives designed to grow revenues and/or control expenses; competition; and changes in accounting, tax or regulatory practices or requirements.  The Company’s forward-looking statements may also be subject to other risks and uncertainties, including those discussed elsewhere in this report, in its Form 10-KSB for the year ended December 31, 2007, including in the Risk Factors section of that report or in its other filings with the SEC.  Because of the risks and uncertainties inherent in forward-looking statements, readers are cautioned not to place undue reliance on them, whether included in this report or made elsewhere from time to time by the Company or on its behalf.  The Company does not undertake, and specifically disclaims any obligation, to publicly release the result of any revisions that may be made to any forward-looking statements to reflect events or circumstances after the date of such statements or to reflect the occurrence if anticipated or unanticipated events.

Significant Accounting Policies

Disclosure of the Company's significant accounting policies is included in Note 2 to the consolidated financial statements of the Company's Annual Report on Form 10-KSB for the year ended December 31, 2007 and Note 3 to the consolidated financial statements of this Form 10-Q.  Some of these policies are particularly sensitive, requiring significant judgments, estimates and assumptions to be made by management, most particularly in connection with determining the provision for loan losses and the appropriate level of the allowance for loan losses.  Additional information is contained on pages 16 and 17 of this Form 10-Q regarding the provision and allowance for loan losses.

Comparison of Operating Results for the Three and Six Months Ended June 30, 2008 and 2007

Overview

The Company recorded net income of $137,000 for the three-month period ended June 30, 2008, a 69% increase compared to $81,000 for the same quarter of 2007.  Diluted earnings per diluted share were $0.06 and $0.04 for the second quarters of 2008 and 2007, respectively.  Year-to-date net income equaled $407,000 for the 2008 period, a 191% increase compared to $140,000 for the 2007 period.  Diluted earnings per diluted share were $0.18 and $0.06 for the year-to-date periods of 2008 and 2007, respectively.  The increase in net income was predominantly due to an increase in net interest income (a 17%, or $362,000, increase comparing the second quarter of 2008 to the second quarter of 2007 and a 16%, or $641,000, increase comparing the year-to-date periods) primarily caused by the change in the interest rate environment in the 2008 period.  Fee-related income

11

increased $16,000, or 14%, for the quarterly period and $4,000, or 2%, for the year-to date period.  The Company also recorded a gain on the sale of available-for-sale investments during the first quarter of 2008 of $184,000 on a pre-tax basis ($119,000 after-tax).  No gains were recorded in the second quarter of 2008 or during the first six months of 2007.  Partially offsetting these second quarter increases were an $184,000 provision for loan losses during the second quarter of 2008 compared to no provision during the same quarter of 2007 and a $133,000, or 6%, increase in operating expenses.  For the year-to-date period the provision for loan losses equaled $284,000 compared to $30,000 during the first six months of 2007.  Operating expenses increased by $254,000, or 6%, during the first half of 2008 compared to the same period of 2007.

Analysis of Net Interest Income

Net interest income is the difference between the income the Company earns on interest-earning assets such as loans and investments and the interest the Company pays for its deposits and borrowed funds.  As the Company’s primary source of earnings, net interest income will fluctuate with interest rate movements.  To lessen the impact of changes in interest rates, the Company endeavors to structure the balance sheet so that there will be regular opportunities to change the interest rates on (or “reprice”) many of the interest-earning assets in order to match the variability of interest rates paid on the Company’s deposits and other interest-bearing liabilities.  Imbalance among interest-earning assets and interest-bearing liabilities at any point in time constitutes interest rate risk.

Net interest income equaled $2,438,000 for the three-month period ended June 30, 2008 compared to $2,076,000 for the three-month period ended June 30, 2007, an increase of $362,000 or 17%.  The following table provides the average balances of the major balance sheet categories that generate interest income or interest expense and the resulting asset yields or rate paid for the three-month period ended June 30, 2008 compared to the three months ended June 30, 2007.  The difference between asset yields and the rate paid equals the net interest spread.  The difference between interest income and interest expense equals net interest income, which is divided into the average balance of interest-earning assets to arrive at the net interest margin.  The total dollar amount of interest income from assets and the subsequent yields are calculated on a taxable equivalent basis, using a federal tax rate of 34%.

12

Distribution of Assets, Liabilities and Stockholders’ Equity Yields and Rates

For the Three Months Ended June 30, 2008 and 2007

	Three Months Ended									Three Months Ended
(Dollars in Thousands)	June 30, 2008									June 30, 2007
(Fully Taxable Equivalent)	Average Balance			Interest Income and Expense (Taxable Equivalent)			Average Yield/Rate			Average Balance			Interest Income and Expense (Taxable Equivalent)			Average Yield/Rate
INTEREST EARNING ASSETS
Total Loans	$	222,823		$	3,612			6.52	%	$	210,571		$	3,896			7.42	%
Investments, Fed Funds and Int. Bearing Balances		65,633			821			5.03	%		66,411			848			5.12	%
Total Interest Earning Assets		288,456			4,433			6.18	%		276,982		$	4,744			6.87	%
Allowance for Loan Losses		(2,736	)								(2,840	)
Cash and Due from Banks		5,280									5,800
Premises and Equipment		2,273									2,537
Other Assets		3,286									3,272
Total Assets	$	296,559								$	285,751
INTEREST BEARING LIABILITIES
Savings, NOW and Money Market Deposits	$	55,400		$	179			1.30	%	$	47,484		$	263			2.21	%
Time Deposits		114,205			1,076			3.79	%		123,357			1,573			5.11	%
Borrowed Funds		68,140			615			3.63	%		58,273			677			4.66	%
Subordinated Debentures		7,500			88			4.64	%		7,500			137			7.23	%
Total Interest Bearing Liabilities		245,245			1,958			3.21	%		236,614			2,650			4.49	%
Demand Deposits		27,013									26,987
Total Deposits and Borrowed Funds		272,258			1,958			2.89	%		263,601			2,650			4.03	%
Other Liabilities		2,781									1,743
Stockholders' Equity		21,520									20,407
Total Liabilities and Stockholders' Equity	$	296,559								$	285,751
Interest Rate Spread								3.29	%								2.84	%
Net Interest Income (tax equivalent basis)				$	2,475								$	2,094
Net Interest Margin								3.45	%								3.03	%
Less: adjustment of tax exempt income					(37	)								(18	)
Net Interest Income				$	2,438								$	2,076

Earning assets averaged $288.5 million during the three-month period ended June 30, 2008, a 4% increase compared to the same period of 2007, primarily due to loan growth.  Total deposits and borrowed funds averaged $272.3 million during the three-month period ended June 30, 2008, a 3% increase since the same period of 2007, primarily due to a growth in savings accounts and borrowed funds, offset by a decrease in the average balance of NOW, money market accounts and certificates of deposit.  Asset yields decreased by 69 basis points and the cost of deposits and borrowed funds declined by 114 basis points causing a 45 basis point improvement in the net interest spread. The Company’s net interest margin climbed to 3.45% for the three months ended June 30, 2008, from the year earlier period’s 3.03% as a result of the lower and more normally sloped interest rate environment in the 2008 period versus the environment during the 2007 period, which was mostly characterized by a flat or inverted yield curve and higher market rates.

The average balance of loans grew by 6% compared to the second quarter of 2007.  The yield on the loan portfolio declined by 90 basis points from period to period as the portfolio reacted to the lower interest rate environment (the

13

prime rate ended the second quarter of 2008 325 basis points lower than its level at the end of the second quarter of 2007).  The growth in the average balance of loans of $12.3 million, or 6%, was concentrated in residential and commercial real estate loans, which increased $4.4 million, or 27%, to $20.8 million, and $11.0 million, or 9% to $131.6 million, respectively.  The average balance of commercial loans declined $4.5 million, or 7%, period to period, to $56.8 million during the quarter. The average balance of consumer loans increased by $49,000, or less than 1%, to $12.3 million.  During the 2008 quarter, $1.4 million of loans were in non-accrual status compared to $200,000 during the same quarter of 2007.

The total cost of deposits and borrowed funds declined by 114 basis points comparing the three-month period ended June 30, 2008 to the same period of 2007 as a result of lower market interest rates and a change in the composition of the Company’s deposit and borrowed funds portfolio.  The rate on time deposits decreased by 132 basis points as maturing certificates of deposit, originally written at higher interest rates, were replaced at lower market rates. Not all maturing time deposits were replaced, causing the average balance to decline by $9.2 million, or 7%, compared to the second quarter of 2007.  A new product designed to attract funds at lower rates than that paid on time deposits was introduced in the latter part of 2007.  This product caused a shift in the composition of deposits as the average balance of savings accounts (which includes the new product) increased by $20.5 million, or 148%, compared to the second quarter of 2007 and their average cost decreased by 93 basis points.  The average balance of NOW and money market accounts decreased by $12.6 million, or 37%, compared to the second quarter of 2007 and their average cost decreased by 144 basis points.  Borrowed funds increased by $9.9 million, or 17%, and their cost declined by 103 basis points from the 2007 period to the 2008 period.  The average balance of subordinated debentures remained unchanged at $7.5 million and carried an average rate of 4.64% during the second quarter of 2008 compared to a rate of 7.23% during the corresponding quarter of 2007, a decline of 259 basis points.  Compared to the same quarter of 2007 total deposits and borrowed funds increased by $8.7 million, or 3%, and their total cost has declined by 114 basis points to an average rate of 2.89% for the second quarter of 2008.  The resulting net interest margin has improved to 3.45% for the 2008 period compared to 3.03% for the same period of 2007, an increase of 42 basis points.  While changes in the level of interest rates since the latter part of 2007 have caused the yield curve to return to a more normal upward slope, we expect management of the net interest margin to remain a challenge given the economic environment and the competitive nature of the deposit market.

14

The following table provides the average balances of the major balance sheet categories that generate interest income or interest expense and the resulting asset yields or rate paid for the six-month period ended June 30, 2008 compared to the six months ended June 30, 2007.

Distribution of Assets, Liabilities and Stockholders’ Equity Yields and Rates

For the Six Months Ended June 30, 2008 and 2007

	Six Months Ended									Six Months Ended
(Dollars in Thousands)	June 30, 2008									June 30, 2007
(Fully Taxable Equivalent)	Average  Balance			Interest Income and  Expense (Taxable Equivalent)			Average Yield/Rate			Average Balance			Interest Income and Expense  (Taxable Equivalent)			Average Yield/Rate
INTEREST EARNING ASSETS
Total Loans	$	221,286		$	7,367			6.69	%	$	207,263		$	7,648			7.44	%
Investments, Fed Funds and Int. Bearing Balances		63,888			1,696			5.34	%		68,280			1,731			5.11	%
Total Interest Earning Assets		285,174			9,063			6.39	%		275,543			9,379			6.86	%
Allowance for Loan Losses		(2,786	)								(2,826	)
Cash and Due from Banks		4,846									5,399
Premises and Equipment		2,312									2,541
Other Assets		2,964									3,224
Total Assets	$	292,510								$	283,881
INTEREST BEARING LIABILITIES
Savings, NOW and Money Market Deposits	$	56,273		$	457			1.63	%	$	44,605		$	453			2.05	%
Time Deposits		113,488			2,359			4.18	%		121,698			3,068			5.09	%
Borrowed Funds		63,951			1,215			3.82	%		61,539			1,438			4.71	%
Subordinated Debentures		7,500			211			5.66	%		7,500			272			7.21	%
Total Interest Bearing Liabilities		241,212			4,242			3.54	%		235,342			5,231			4.48	%
Demand Deposits		27,380									26,863
Total Deposits and Borrowed Funds		268,592			4,242			3.18	%		262,205			5,231			4.02	%
Other Liabilities		2,508									1,366
Stockholders' Equity		21,410									20,310
Total Liabilities and Stockholders' Equity	$	292,510								$	283,881
Interest Rate Spread								3.21	%								2.84	%
Net Interest Income (tax equivalent basis)				$	4,821								$	4,148
Net Interest Margin								3.40	%								3.03	%
Less: adjustment of tax exempt income					(69	)								(37	)
Net Interest Income				$	4,752								$	4,111

Earning assets averaged $285.2 million during the six-month period June 30, 2008, a 3% increase compared to the same period of 2007, primarily due to loan growth.  Total deposits and borrowed funds averaged $268.6 million during the six-month period ended June 30, 2008, a 2% increase since the same period of 2007, primarily due to growth in transaction accounts and, to a lesser extent borrowed funds, offset by a decrease in certificates of deposit.  Asset yields decreased by 47 basis points and the cost of deposits and borrowed funds declined by 84 basis points causing a 37 basis point improvement in the net interest spread. The Company’s net interest margin climbed to 3.40% for the six months ended June 30, 2008, from the year earlier 3.03% as a result of the lower and more normally sloped interest rate environment in the 2008 period versus the environment during the 2007 period, which was mostly characterized by a flat or inverted yield curve and a higher level of market rates.

15

The average balance of loans grew by $14.0 million, or 7%, compared to the first half of 2007.  A portion of this growth ($4.4 million) was funded by reducing the level of the lower-yielding investment securities and federal funds portfolio.  The yield on the loan portfolio declined by 75 basis points from period to period as the portfolio reacted to the lower interest rate environment.  The growth in loans was concentrated primarily in commercial and residential real estate loans, which increased 10%, or $12.1 million, and 35%, or $5.5 million, for the six months ended June 30, 2008 and 2007, respectively.  The average balance of commercial loans declined $4.7 million, or 8%, period to period, to $56.0 million during the year-to-date period.  The average balance of consumer loans declined by $211,000, or 2%, to $12.3 million during the year-to-date period.  An average $1.5 million of loans were in non-accrual status during the period compared to $100,000 during the same period of 2007.

The total cost of deposits and borrowed funds declined by 84 basis points comparing the six-month period of 2008 to the same period of 2007 as a result of lower market interest rates and a change in the composition of the Company’s deposit and borrowed funds portfolio.  The rate on time deposits decreased by 91 basis points as maturing certificates of deposit, originally written at higher interest rates, were replaced at lower market rates.  Not all maturing time deposits were replaced, causing the average balance to decline by $8.2 million, or 7%, compared to the first half of 2007.  As noted in the quarter-to-quarter comparison, the growth of the new product offering caused the average balance of savings, NOW and money market accounts to increase by $11.7 million, or 26%, compared to the first half of 2007.  The average cost of these categories declined by 42 basis points.  The increased balances carried in these categories offset the balance declines in the certificates of deposit category and allowed for the reduction in the average cost of deposits.  The cost of borrowed funds declined by 89 basis points and the average balance increased by $2.4 million, or 4%, from the 2007 period to the 2008 period.  The average balance of subordinated debentures remained unchanged at $7.5 million and carried an average rate of 5.66% during the first half of 2008 compared to a rate of 7.21% during the corresponding period of 2007.  Compared to the same period of 2007, total deposits and borrowed funds increased by $6.4 million, or 2%, and their total cost declined by 84 basis points to an average rate of 3.18% for the first half of 2008.  The resulting net interest margin improved to 3.40% for the 2008 period compared to 3.03% for the same period of 2007; an increase of 37 basis points.

Provision for Loan Losses

The provision for loan losses was $184,000 during the second quarter and $284,000 for 2008 year-to-date compared to no provision for the second quarter of 2007 and a $30,000 provision for the first half of 2007.  The provision increased in 2008 primarily due to an increase in non-accrual loans, net charge-offs of $211,000 and continued loan growth.  During the same period of 2007 net charge-offs equaled $63,000.  Management, based upon known circumstances and conditions on individual loans, industry trends, regional and national economic conditions and estimates of the potential for losses, determines the necessary level of the allowance for loan losses.

Other Income

Other income (non-interest income) consists of service charges on deposits and other fee based services, including loan document preparation fees and mortgage referral fees.  For the second quarter of 2008, other income (excluding security gains) increased by 14% to $132,000, compared to $116,000 for the same period of 2007.  For the first half of 2008, other income (excluding security gains) increased by 2% to $239,000, compared to $235,000 for the same period of 2007.  Increased amounts of other income recorded during both the first quarter and the first half of 2008 compared to 2007 were the result of increased fees on deposit accounts partially offset by reduced loan related fees.  Additionally, during the half of 2008, the Company recorded an $184,000 pre-tax gain on the sale of available-for-sale investments.  No investment sales were recorded during the corresponding period of 2007.  The gain recorded during the 2008 period was the result of the sale of $3.8 million of mortgage-backed securities which were sold to facilitate the repositioning of the balance sheet in response to declines in the interest rate environment.

Operating Expense

Operating expense, alternatively known as non-interest expense, totaled $4.4 million for the first six months of 2008, an increase of 6%, or $254,000, compared to the same period of 2007.  Employee compensation and benefits expense comprised 56% of non-interest expense.  This category increased by $238,000, or 11%, to $2.4 million due to merit increases, accruals for incentive payments (which were not incurred in the first half of 2007) and increases in the cost of employee benefit programs.  Occupancy and equipment expenses equaled $646,000 for the period, a decrease of 7%, or $52,000, compared to the 2007 period as the Company recorded lower costs for weather related expenses and depreciation.  Professional fees totaled $467,000, a $144,000, or 45%, increase since the same period of 2007.  Included in professional fees were higher costs for legal, consulting regarding

16

compensation, benefit matters and Sarbanes-Oxley compliance.  Marketing and public relations fees declined by $106,000, or 57%, compared to the prior year period to $81,000 as a result of fewer advertising placements in the local print, radio and outdoor media and a greater reliance upon more effective direct marketing.  Data processing expense increased by $21,000, or 9%, as a result of increased numbers of loan and deposit accounts maintained on the data processing systems and the introduction of new deposit products, including remote deposit capture.

Operating expense for the three-month period ended June 30, 2008 also increased by 6% compared to the comparable prior year’s period.  The causes of the changes in each category mirror the factors identified as impacting the six-month trends as noted above.

Income Taxes

During the second quarter of 2008, the Company recorded income tax expense of $47,000 (an effective tax rate of 26%) compared to $132,000 (an effective tax rate of 34%) recorded during the same period of 2007.  For the six month period ended June 30, 2008, the Company recorded income tax expense of $132,000, equivalent to an effective rate of 25%.  During the same period of 2007, the Company recorded income tax expense of $78,000, equivalent to an effective rate of 36%.  The improvement in the effective tax rate was attributable to an increased level of tax advantaged income (primarily generated by municipal securities and preferred corporate stock) as a percentage of taxable income.

Comparison of Financial Condition at June 30, 2008 and December 31, 2007

Overview

Total assets were $315.3 million at June 30, 2008, compared to $289.5 million at December 31, 2007, an increase of $25.8 million or approximately 9%.  The increase in total assets was primarily caused by an $11.0 million increase in loans and a $20.8 million increase in cash equivalents (federal funds sold) partially offset by a $7.1 million reduction in investment securities.

Loans

The increase of $11.1 million, or 5%, in the loan portfolio to $228.4 million since December 31, 2007 was primarily due to a 7%, or $8.6 million, growth in commercial real estate loans and a 3%, or $1.4 million, increase in commercial and industrial (C+I) loans.  Consumer loans grew by $300,000, or 2%, and residential real estate loans declined slightly (less than 1%).  The growth in loans was primarily the result of new customer relationships acquired through ongoing business development efforts.  Non accrual loans increased to $2.4 million as of June 30, 2008 compared to $1.5 million at December 31, 2007.

The allowance for loan losses increased $73,000 since December 31, 2007 and equaled $2.9 million at June 30, 2008.  Net charge-offs of $211,000, offset by a $284,000 provision for loan losses, were recorded during the six-month period.  At June 30, 2008, the allowance for loan losses equaled 1.28% of total loans versus 1.31% at December 31, 2007.  Increased non-accrual loans caused non-performing loans at June 30, 2008 to equal $2.4 million (1.1% of loans) compared to $1.5 million (0.7% of loans) at December 31, 2007.  Non-performing commercial real estate loans equaled $1.7 million at June 30, 2008, an increase from $468,000 at December 31, 2007.  Non-performing commercial and industrial loans declined to $710,000 at June 30, 2008 compared to $1.0 million at December 31, 2007.  Management, based upon known circumstances and conditions, determines the level of the allowance for loan losses.  In addition to assessing risk on individual loans, the Company considers industry trends and regional and national economic conditions.  In addition to the allowance for loan losses, the Company maintains a separate liability account as a reserve for probable losses on currently unfunded loan commitments.  At June 30, 2008, this reserve equaled $61,000.

Other real estate owned (OREO) was $879,000 at June 30, 2008.  The increase in OREO resulted from foreclosure of commercial real estate collateral during the most recent quarter.  There was no OREO at December 31, 2007.

Investment Securities

Investment securities available-for-sale are carried at estimated fair value and totaled $40.9 million at June 30, 2008, a decrease of $4.7 million, or 10%, from December 31, 2007 due to the sale of two mortgage-backed securities , normal amortization and the call of certain investments prior to their scheduled maturity.  Investment securities classified as held-to-maturity were $9.3 million at June 30, 2008, a decrease of $2.4 million, or 20%, from

17

December 31, 2007 as a result of normal amortization.  The net positive cash flows generated by the investment portfolio were redeployed to support the growth of the higher-yielding loan portfolio.

Short-term Investments

Cash and cash equivalents increased by $20.8 million since December 31, 2007 and equaled $29.6 million at June 30, 2008.  The increase was the result of a significant inflow of deposits immediately prior to June 30, 2008.  The excess liquidity was invested in overnight federal funds sold, which equaled $23.9 million at June 30, 2008 compared to $4.7 million at December 31, 2007.

Deposits

Deposits, in conjunction with borrowed funds, are the Bank’s primary source of funds.  Total deposits increased to $215.4 million at June 30, 2008, a $13.1 million, or 6.5%, increase since December 31, 2007.  Significant deposit increases occurred in the savings and time deposits, with much on the inflows of new money occurring late in the second quarter.  Certificates of deposit increased $17.6 million, or 16%, since December 31, 2007 to $125.0 million at June 30, 2008.  Savings deposits increased $2.8 million, or 7%, since December 31, 2007 to $39.9 million at June 30, 2008.  Interest-bearing transaction accounts decreased $5.5 million, or 19%, since December 31, 2008 and equaled $23.0 million at June 30, 2008.  Demand deposits decreased 6%, or $1.7 million, from the year-end levels.  The majority of the increases in time deposits occurred in the second quarter of the year, as a result of competitive pricing and increased marketing, after market interest rates had considerably declined.  The effect of this timing allowed the Company to obtain time deposit funding at a cost which was significantly lower than the rates which had been paid on the time deposits that had matured and continue to mature.  As a result, the Company has been able to significantly reduce its cost of deposits and has also extended the average maturity of time deposits, which will help to stabilize the cost of funds at current favorable rates for future periods.  During the first quarter of 2008, the Company re-priced all deposit categories in response to the significant change in the interest rate environment.  The combination of these tactics in response to the lower interest rate environment, has allowed the Company to significantly reduce the total cost of funds while suffering minimal loss of core deposit balances.  To attract new core deposits, the Company periodically conducts deposit promotion campaigns that are comprised of newspaper, radio and outdoor advertisements, competitive pricing and in-branch promotions.  These programs continue to generate increases in customer relationships.  Management believes that the new relationships that result from these marketing efforts provide valuable opportunities to cross sell other deposit and loan products and services, as well as build a solid base of core deposits.

Borrowed Funds

Borrowed funds include Federal Home Loan Bank advances, federal funds purchased, subordinated debentures and securities under agreement to repurchase.  During the first six months of 2008, these items increased $13.1 million or 23%.  Advances from the Federal Home Loan Bank of Boston comprise most of the increase by growing $11.9 million since the end of 2007.  Securities under agreement to repurchase grew by $1.2 million, or 17%, from December 31, 2007 as a result of new customers using the commercial deposit sweep product.  As is the case in the deposit portfolio, the FHLBB advance growth occurred during a significantly lower interest rate environment allowing for a reduction in the average cost of borrowed funds and the lengthening of the portfolio’s maturity structure, thereby procuring long-term funding at relatively low and advantageous interest rates.

Stockholders’ Equity

Stockholders’ equity at June 30, 2008 was $21.2 million, an increase of $48,000 since December 31, 2007.  The increase was due to year-to-date earnings of $407,000 and the $75,000 impact of the accounting treatment for share-based compensation offset by a $434,000 (net of taxes) decrease in the market value of available-for sale investment securities that resulted from movements in market interest rates.  The current level of net unrealized gains on available-for-sale investment securities is $113,000, net of taxes.  Book value per basic and diluted share at June 30, 2008 is $9.29, compared to the $9.26 at December 31, 2007.

Liquidity and Capital Resources

Liquidity represents the Bank’s ability to generate adequate amounts of funds to meet its needs for cash.  Specifically, liquidity ensures that adequate funds are available to fund loan demand, meet deposit withdrawals, maintain reserve requirements, pay operating expenses and satisfy other commitments.  The Bank’s ability to maintain and increase deposits will serve as its primary source of liquidity.  Secondary sources of liquidity are principal and interest payments on loans and scheduled maturities of the investment portfolio.  In addition, the

18

 liquidity is supplemented through the use of borrowings.  The Company maintains cash balances that are available to pay the interest expense associated with the subordinated debentures and to pay normal operating expenses.  These cash balances are considered sufficient to provide adequate liquidity for the payment of these expenses until such time that the Bank is permitted to pay dividends to the Company.

The Company’s most liquid assets are cash and cash equivalents.  The levels of these assets depend on our operating, financing, lending and investing activities during any given period.  At June 30, 2008, cash and cash equivalents totaled $29.6 million, including overnight federal funds sold of $23.9 million.  Securities classified as available-for-sale, which provide additional sources of liquidity, totaled $40.9 million at June 30, 2008.  In addition, at June 30, 2008, the Company had the ability to borrow an additional $13.1 million from a combination of Federal Home Loan Bank of Boston advances and federal funds purchased.

At June 30, 2008, the Company had $24.4 million in loan commitments and unadvanced loan proceeds outstanding.  In addition to commitments to originate loans, the Company had $47.1 million in unused and secured lines of credit.  Letters of credit at June 30, 2008 equaled $2.4 million.  Certificates of deposit due within one year of June 30, 2008 totaled $98.1 million, or 46% of total deposits.  If these deposits do not remain with the Company, the Company will be required to seek other sources of funds, including other certificates of deposit or other borrowed funds.  Depending on market conditions, the Company may be required to pay higher rates on such deposits or other borrowings than the Company currently pays on its certificates of deposit.  The Company believes, however, based on past experience that a significant portion of our certificates of deposit will remain with the Company.  The Company has the ability to attract and retain deposits by adjusting the offered interest rates.

The primary investing activity of the Bank is the origination of loans to businesses and individuals.  The primary financing activity of the Bank is accepting demand, savings and time deposits from businesses and individuals.  Other sources of funds for the Bank are overnight borrowings from customers in the form of repurchase agreements, federal funds purchases and advances (borrowings) from the Federal Home Loan Bank of Boston.

The Bank anticipates that it will have sufficient funds available to meet commitments outstanding and to meet loan demand.  In estimating uses of funds, cash requirements for expected loan originations and initial funding amounts of those loans for the forward looking 90-day period are constantly developed, reviewed and evaluated.  Estimating the expected deposit trends for the ensuing 90-day period projects the primary source of funds.  Expected changes in the interest rate environment are considered when estimating loan originations and pay-downs, as well as deposit flows.  Mismatches between expected uses and sources of funds identify the need to adjust the level of the Bank’s investment portfolio or the level of borrowed funds.

Under applicable provisions of federal law, the Company and the Bank must meet specific quantitative capital requirements.  As of June 30, 2008, the Company’s and the Bank’s Tier 1 Leverage Capital ratios were 9.34% and 8.60%, respectively.  The Company’s Tier 1 and Total Risk Based Capital ratios were 11.59% and 12.82%, respectively. The Bank’s Tier 1 and Total Risk Based Capital ratios were 10.68% and 11.91%, respectively.  These levels of capital place the Company and the Bank above the regulatory guidelines and requirements, which provides the opportunity to take advantage of business opportunities while ensuring that it has the resources to protect against risk inherent in its business.  At June 30, 2008, the Company and the Bank were “well capitalized” as defined by federal regulations.

Off-Balance Sheet Arrangements

In the normal course of operations, the Company engages in a variety of financial transactions that, in accordance with generally accepted accounting principles, are not recorded in the Company’s financial statements.  These transactions involve, to varying degrees, elements of credit, interest rate and liquidity risk.  Such transactions are used primarily to manage customers’ requests for funding and take the form of loan commitments and lines of credit.  For the six months ended June 30, 2008, the Company engaged in no off-balance sheet transactions reasonably likely to have a material effect on the Company’s financial condition, results of operations or cash flows.

ITEM 3 – Quantitative and Qualitative Disclosures About Market Risk

This item is not applicable as the Company is a smaller reporting company.

ITEM 4T - Controls and Procedures

The Company’s management, with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the Company’s disclosure controls and procedures as such term is defined in Rule 13a-15(c) promulgated under the Security Exchange Act of 1934, as amended(the “Exchange

19

Act”).  Based upon this evaluation, the Company’s Chief Executive Officer and Chief Financial Officer have concluded that as of the end of the fiscal quarter covered by this report, the Company’s disclosure controls and procedures were effective for the purpose of ensuring that the information required to be disclosed in the reports that the Company files or submits under the Exchange Act with the Securities and Exchange Commission (the “SEC”) (1) is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and (2) is accumulated and communicated to the Company’s management, including its principal executive and principal financial officers, as appropriate to allow timely decisions regarding required disclosure.  There have not been any changes in the Company’s internal control over financial reporting during the Company’s last fiscal quarter that have materially affected, or which are reasonably likely to materially affect, the Company’s internal control over financial reporting.

PART II

Item 1 – Legal Proceedings

The Company is not involved in any pending legal proceedings.  The Bank is not involved in any pending legal proceedings other than routine legal proceedings occurring in the ordinary course of business.  Such routine legal proceedings, in the aggregate, are believed by management to be immaterial to its financial condition and results of operations.

Item1A – Risk Factors

In addition to the other information set forth in this report, you should carefully consider the factors discussed in Part I, “Item 1A. Risk Factors” in our Annual Report on Form 10-KSB for the year ended December 31, 2007, which could materially affect our business, financial condition or future results.  As of June 30, 2008, the risk factors of the Company have not changed materially from those reported in the Company’s Annual Report on Form 10-KSB.  However, the risks described in our Annual Report on Form 10-KSB are not the only risks that we face.  Additional risks and uncertainties are not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition and/or operating results.

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

The Company did not repurchase any shares of common stock during the quarter ended June 30, 2008.

Item 3 – Defaults Upon Senior Securities

None

Item 4 – Submission of Matters to Vote of Security Holders

On May 15, 2008, the Company held its annual meeting of shareholders.  Shareholders approved the election of five Class I directors to serve for terms of three years and approved the CNB Financial Corp. 2008 Equity Incentive Plan (the “Plan”).

The voting results for the election of directors were as follows:

Name	For	Withheld
George L. Kaplan	1,566,794	23,259
John P. Lauring	1,567,451	22,602
Harris L. MacNeill	1,572,044	18,009
Henry T. Michie	1,564,888	25,165
J. Robert Seder	1,543,015	47,038

The voting results for the approval of the Plan were as follows:

	For	Withheld
CNB Financial Corp. 2008 Equity Incentive Plan	1,212,722	57,981
There were 319,350 broker non-votes.

Item 5 – Other Information

None

20

Item 6 – Exhibits

Exhibit No.	Description
3.1	Articles of Association(1)
3.2	Bylaws(1)
4.1	Common Stock Certificate(2)
10.1	CNB Financial Corp. 2008 Equity Incentive Plan (3)
31.1	Sarbanes-Oxley Section 302 Certification of Charles R. Valade
31.2	Sarbanes-Oxley Section 302 Certification of William M. Mahoney
32.1	Sarbanes-Oxley Section 906 Certification of Charles R. Valade
32.2	Sarbanes-Oxley Section 906 Certification of William M. Mahoney

(1)   Incorporated by reference in this document to the Form 8-K filed with the Securities and Exchange Commission on December 19, 2006.

(2)   Incorporated by reference in this document to the Annual Report on Form 10-KSB for the year ended December 31, 2005.

(3)   Incorporated by reference in this document to the Proxy Statement filed with the Securities and Exchange Commission on April 11, 2008

21

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.

	CNB FINANCIAL CORP.
Date:     August 14, 2008	By:  /s/ Charles R. Valade
		Charles R. Valade
		President and Chief Executive Officer
Date:     August 14, 2008	By:  /s/ William M. Mahoney
		William M. Mahoney
		Treasurer & Chief Financial Officer

22

EX-31.1

Exhibit 31.1

RULE 13a-14(a)/15d-14(a)

CHIEF EXECUTIVE OFFICER CERTIFICATION

I, Charles R. Valade, President and Chief Executive Officer of CNB Financial Corp. (the “Company”), certify that:

1.   I have reviewed this quarterly report on Form 10-Q of the Company;

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

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

4.   The Company’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the Company and we have:

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

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

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

d)   disclosed in this report any changes in the Company’s internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) that occurred during the Company’s most recent fiscal quarter (the Company’s fourth quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.

5.   The Company’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the Company’s auditors and the audit committee of Company’s board of directors (or persons performing the equivalent functions):

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

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

Date: August 14, 2008	/s/ Charles R. Valade
	Charles R. Valade
	President and Chief Executive Officer

EX-31.2

Exhibit 31.2

RULE 13a-14(a)/15d-14(a)

CHIEF FINANCIAL OFFICER CERTIFICATION

I, William M. Mahoney, Treasurer and Chief Financial Officer of CNB Financial Corp. (the “Company”), certify that:

1.   I have reviewed this quarterly report on Form 10-Q of the Company;

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

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

4.   The Company’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the Company and we have:

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

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

c.   evaluated the effectiveness of the Company’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d.   disclosed in this report any changes in the Company’s internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) that occurred during the Company’s most recent fiscal quarter (the Company’s fourth quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.

5.   The Company’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the Company’s auditors and the audit committee of Company’s board of directors (or persons performing the equivalent functions):

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

b.   any fraud, whether or not material, that involves management or other employees who have a significant role in the Company’s internal control over financial reporting.

Date:      August 14, 2008	/s/ William M. Mahoney
	William M. Mahoney
	Treasurer and Chief Financial Officer

EX-32.1

Exhibit 32.1

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report on Form 10-Q of CNB Financial Corp. (the “Company”) for the period ended June 30, 2008 (the “Report”), I, Charles R. Valade, acting as principal executive officer of the Company, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, hereby certify that:

(1)   The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

(2)   The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company as of June 30, 2008 and for the period covered by this Report.

/s/ Charles R. Valade

Charles R. Valade

President

CNB Financial Corp.

August 14, 2008

EX-32.2

Exhibit 32.2

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report on Form 10-Q of CNB Financial Corp. (the “Company”) for the period ended June 30, 2008 (the “Report”), I, William M. Mahoney, acting as principal financial officer of the Company, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, hereby certify that:

(1)   The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

(2)   The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company as of June 30, 2008 and for the period covered by this Report.

/s/ William M Mahoney

William M. Mahoney

Treasurer and CFO

CNB Financial Corp.

August 14, 2008