##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549





FORM 10-Q







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

For the quarterly period ended March 31, 2010

OR



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

For the transition period from  to

Commission File Number: 000-15366





ALLIANCE FINANCIAL CORPORATION

(Exact name of Registrant as specified in its charter)







|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|New York                                                       |  | 16-1276885                          
|(State or Other Jurisdiction of
Incorporation or Organization) |  | (IRS Employer
Identification Number)

120 Madison Street,Syracuse, New York 13202

(Address of Principal Executive Offices) (Zip Code)

(315) 475-2100

(Registrants Telephone Number including area code)





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

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File
required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such
files).    Yes   ̈    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 definition of accelerated filer, large accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one):



|                        |  |   |  |                           |  |  
|----------------------- |  | - |  | ------------------------- |  | -
|Large Accelerated Filer |  |  ̈ |  | Accelerated Filer         |  | x
|                        |  |   | 
|Non-accelerated filer   |  |  ̈ |  | Smaller Reporting Company |  |  ̈

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

The number of shares outstanding of the Registrants common stock, $1.00 par value, on May 4, 2010 was 4,662,792 shares.









---

##### Table of Contents

TABLE OF CONTENTS



|         |  |                       |  |                                                                                       |  |      
|-------- |  | --------------------- |  | ------------------------------------------------------------------------------------- |  | -----
|         |  |                       |  | Page Number(s)                                                                       
|Part I.  |  | FINANCIAL INFORMATION |  |                                                                                      
|         |  |                       | 
|         |  | Item 1.               |  | Financial Statements (All Unaudited)                                                  |  |      
|         |  |                       | 
|         |  |                       |  | Consolidated Balance Sheets                                                           |  | 4    
|         |  |                       |  | Consolidated Statements of Income                                                     |  | 5    
|         |  |                       |  | Consolidated Statements of Changes in Shareholders Equity                            |  | 6    
|         |  |                       |  | Consolidated Statements of Cash Flow                                                  |  | 7    
|         |  |                       |  | Notes to Consolidated Financial Statements                                            |  | 8-18 
|         |  |                       | 
|         |  | Item 2.               |  | Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 19-31
|         |  |                       | 
|         |  | Item 3.               |  | Quantitative and Qualitative Disclosures About Market Risk                            |  | 32   
|         |  |                       | 
|         |  | Item 4.               |  | Disclosure Controls and Procedures                                                    |  | 33   
|         |  |                      
|Part II. |  | OTHER INFORMATION     |  |                                                                                      
|         |  |                       | 
|         |  | Item 1.               |  | Legal Proceedings                                                                     |  | 34   
|         |  |                       | 
|         |  | Item 1A.              |  | Risk Factors                                                                          |  | 34   
|         |  |                       | 
|         |  | Item 2.               |  | Unregistered Sales of Equity Securities and Use of Proceeds                           |  | 34   
|         |  |                       | 
|         |  | Item 3.               |  | Defaults Upon Senior Securities                                                       |  | 34   
|         |  |                       | 
|         |  | Item 4.               |  | Removed and Reserved                                                                  |  | 34   
|         |  |                       | 
|         |  | Item 5.               |  | Other Information                                                                     |  | 34   
|         |  |                       | 
|         |  | Item 6.               |  | Exhibits                                                                              |  | 34   
|         |  |                      
|         |  | Signatures            |  | 35                                                                                   



- 2 -



---

##### Table of Contents

FORWARD-LOOKING STATEMENTS

This Quarterly Report on Form 10-Q contains certain forward-looking statements (within the meaning of the Private Securities Litigation
Reform Act of 1995) with respect to the financial conditions, results of operations and business of Alliance. The words may, could, should, would, believe, anticipate,
estimate, expect, intend, plan and similar expressions are intended to identify forward-looking statements. These forward-looking statements involve certain risks and uncertainties. Factors that may
cause actual results to differ materially from those contemplated by such forward-looking statements include, among others, the following possibilities:



| |  |  | changes in the interest rate environment that reduce margins;
| | - |  | -------------------------------------------------------------



| |  |  | changes in the regulatory environment;
| | - |  | --------------------------------------



| |  |  | we operate in a highly competitive industry and market area;
| | - |  | ------------------------------------------------------------



| |  |  | general economic conditions, either nationally or regionally, resulting in, among other things, a deterioration in credit quality;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------



| |  |  | changes in business conditions and inflation;
| | - |  | ---------------------------------------------



| |  |  | changes in credit market conditions;
| | - |  | ------------------------------------



| |  |  | changes in the securities markets which affect investment management revenues;
| | - |  | ------------------------------------------------------------------------------



| |  |  | increases in FDIC deposit insurance premiums and assessments could adversely affect our financial condition;
| | - |  | ------------------------------------------------------------------------------------------------------------



| |  |  | changes in technology used in the banking business;
| | - |  | ---------------------------------------------------



| |  |  | the soundness of other financial services institutions may adversely affect our credit risk;
| | - |  | --------------------------------------------------------------------------------------------



| |  |  | certain of our intangible assets may become impaired in the future;
| | - |  | -------------------------------------------------------------------



| |  |  | our controls and procedures may fail or be circumvented;
| | - |  | --------------------------------------------------------



| |  |  | new line of business or new products and services may subject Alliance to additional risks;
| | - |  | -------------------------------------------------------------------------------------------



| |  |  | changes in key management personnel may adversely impact our operations;
| | - |  | ------------------------------------------------------------------------



| |  |  | we cannot predict the effect on our operations of recent legislative and regulatory initiatives that were or may be enacted in response to the ongoing
financial crisis;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | severe weather, natural disasters, acts of war or terrorism and other external events could significantly impact our business; and
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------



| |  |  | other factors detailed from time to time in Alliances Securities and Exchange Commission filings
| | - |  | -------------------------------------------------------------------------------------------------

Although we believe that the expectations reflected in such forward-looking statements are reasonable, actual results may differ materially from the
results discussed in these forward-looking statements. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof. Neither Alliance nor the Bank undertakes any obligation to republish
revised forward-looking statements to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.

Throughout this report, the terms Company, Alliance, we, our refers to the consolidated entity of
Alliance Financial Corporation, its wholly-owned subsidiaries, including Alliance Bank, N.A. (the Bank) and Ladds Agency, Inc., and the Banks subsidiaries, Alliance Preferred Funding Corp. and Alliance Leasing, Inc. Alliance
is a New York corporation which was formed in November 1998 as a result of the merger of Cortland First Financial Corporation and Oneida Valley Bancshares, Inc.



- 3 -



---

##### Table of Contents

PART I. FINANCIAL INFORMATION

Alliance Financial Corporation and Subsidiaries

Consolidated Balance Sheets (Unaudited)



(In thousands, except share data)



|                                                                                                                                                                  |  |                |           |   |                   |   |           |  
|----------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------- | --------- | - | ----------------- | - | --------- | -
|                                                                                                                                                                  |  | March 31, 2010 |           |   | December 31, 2009 |  
|Assets                                                                                                                                                            |  |                |           |   |                   |   |           |  
|Cash and cash equivalents                                                                                                                                         |  | $              | 20,782    |   |                   | $ | 26,696    |  
|Securities available-for-sale                                                                                                                                     |  |                | 408,348   |   |                   |   | 362,158   |  
|Federal Home Loan Bank of New York (FLHB) and Federal Reserve Bank (FRB) stock                                                                                |  |                | 8,729     |   |                   |   | 10,074    |  
|Loans and leases held-for-sale                                                                                                                                    |  |                | 401       |   |                   |   | 1,023     |  
|Loans and leases, net of unearned income and deferred costs                                                                                                       |  |                | 904,653   |   |                   |   | 914,162   |  
|Allowance for credit losses                                                                                                                                       |  |                | 9,717     |   |                   |   | 9,414     |  
|                                                                                                                                                                  |  |                |           |   |                   |   |           |  
|Net loans and leases                                                                                                                                              |  |                | 894,936   |   |                   |   | 904,748   |  
|                                                                                                                                                                  |  |               
|Premises and equipment, net                                                                                                                                       |  |                | 19,708    |   |                   |   | 20,086    |  
|Accrued interest receivable                                                                                                                                       |  |                | 4,961     |   |                   |   | 4,167     |  
|Bank-owned life insurance                                                                                                                                         |  |                | 27,623    |   |                   |   | 27,354    |  
|Goodwill                                                                                                                                                          |  |                | 32,073    |   |                   |   | 32,073    |  
|Intangible assets, net                                                                                                                                            |  |                | 9,785     |   |                   |   | 10,075    |  
|Other assets                                                                                                                                                      |  |                | 17,980    |   |                   |   | 18,790    |  
|                                                                                                                                                                  |  |                |           |   |                   |   |           |  
|Total assets                                                                                                                                                      |  | $              | 1,445,326 |   |                   | $ | 1,417,244 |  
|                                                                                                                                                                  |  |                |           |   |                   |   |           |  
|                                                                                                                                                                  |  |               
|Liabilities and shareholders equity                                                                                                                              |  |                |           |   |                   |   |           |  
|Liabilities                                                                                                                                                       |  |                |           |   |                   |   |           |  
|Deposits:                                                                                                                                                         |  |                |           |   |                   |   |           |  
|Non-interest-bearing deposits                                                                                                                                     |  |                | 161,730   |   |                   |   | 159,149   |  
|Interest-bearing deposits                                                                                                                                         |  |                | 968,202   |   |                   |   | 916,522   |  
|                                                                                                                                                                  |  |                |           |   |                   |   |           |  
|Total deposits                                                                                                                                                    |  |                | 1,129,932 |   |                   |   | 1,075,671 |  
|Borrowings                                                                                                                                                        |  |                | 144,121   |   |                   |   | 172,707   |  
|Accrued interest payable                                                                                                                                          |  |                | 1,332     |   |                   |   | 1,745     |  
|Other liabilities                                                                                                                                                 |  |                | 16,680    |   |                   |   | 17,412    |  
|Junior subordinated obligations issued to unconsolidated subsidiary trusts                                                                                        |  |                | 25,774    |   |                   |   | 25,774    |  
|                                                                                                                                                                  |  |                |           |   |                   |   |           |  
|Total liabilities                                                                                                                                                 |  |                | 1,317,839 |   |                   |   | 1,293,309 |  
|                                                                                                                                                                  |  |               
|Shareholders equity                                                                                                                                              |  |                |           |   |                   |   |           |  
|Preferred stock  par value $1.00 a share; 900,000 shares authorized, none issued and outstanding                                                                 |  |                |          |   |                   |   |          |  
|Preferred stock  par value $1.00 a share; 100,000 shares authorized, Series A, junior preferred stock, none issued and
outstanding                               |  |                |          |   |                   |   |          |  
|Common stock - par value $1.00; 10,000,000 shares authorized, 4,978,604 and 4,937,233 shares issued; and 4,656,292 and 4,614,921
shares outstanding, respectively |  |                | 4,979     |   |                   |   | 4,937     |  
|Surplus                                                                                                                                                           |  |                | 44,040    |   |                   |   | 43,013    |  
|Undivided profits                                                                                                                                                 |  |                | 87,639    |   |                   |   | 86,194    |  
|Accumulated other comprehensive income                                                                                                                            |  |                | 2,076     |   |                   |   | 946       |  
|Directors stock-based deferred compensation plan (106,942 and 103,512 shares, respectively)                                                                      |  |                | (2,591    | ) |                   |   | (2,499    | )
|Treasury stock, at cost: 322,312 shares                                                                                                                           |  |                | (8,656    | ) |                   |   | (8,656    | )
|                                                                                                                                                                  |  |                |           |   |                   |   |           |  
|Total shareholders equity                                                                                                                                        |  |                | 127,487   |   |                   |   | 123,935   |  
|                                                                                                                                                                  |  |                |           |   |                   |   |           |  
|                                                                                                                                                                  |  |               
|Total liabilities & shareholders equity                                                                                                                          |  | $              | 1,445,326 |   |                   | $ | 1,417,244 |  
|                                                                                                                                                                  |  |                |           |   |                   |   |           |  

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



- 4 -



---

##### Table of Contents

Alliance Financial Corporation and Subsidiaries

Consolidated Statements of Income (Unaudited)



(In thousands, except per share data)



|                                                                           |  |                              |        |      |   |        |  
|-------------------------------------------------------------------------- |  | ---------------------------- | ------ | ---- | - | ------ | -
|                                                                           |  | Three months ended March 31, |       
|                                                                           |  | 2010                         |        | 2009 |  
|Interest income:                                                           |  |                              |        |      |   |        |  
|Interest and fees on loans and leases                                      |  | $                            | 11,821 |      | $ | 12,685 |  
|Federal funds sold and interest bearing deposits                           |  |                              | 2      |      |   | 9      |  
|Securities                                                                 |  |                              | 3,633  |      |   | 3,195  |  
|                                                                           |  |                              |        |      |   |        |  
|Total interest income                                                      |  |                              | 15,456 |      |   | 15,889 |  
|                                                                           |  |                             
|Interest expense:                                                          |  |                              |        |      |   |        |  
|Deposits:                                                                  |  |                              |        |      |   |        |  
|Savings accounts                                                           |  |                              | 106    |      |   | 117    |  
|Money market accounts                                                      |  |                              | 773    |      |   | 963    |  
|Time accounts                                                              |  |                              | 1,971  |      |   | 2,709  |  
|NOW accounts                                                               |  |                              | 143    |      |   | 150    |  
|                                                                           |  |                              |        |      |   |        |  
|Total deposits                                                             |  |                              | 2,993  |      |   | 3,939  |  
|Borrowings:                                                                |  |                              |        |      |   |        |  
|Repurchase agreements                                                      |  |                              | 203    |      |   | 251    |  
|FHLB advances                                                              |  |                              | 985    |      |   | 1,399  |  
|Junior subordinated obligations issued to unconsolidated subsidiary trusts |  |                              | 154    |      |   | 255    |  
|                                                                           |  |                              |        |      |   |        |  
|Total interest expense                                                     |  |                              | 4,335  |      |   | 5,844  |  
|                                                                           |  |                             
|Net interest income                                                        |  |                              | 11,121 |      |   | 10,045 |  
|Provision for credit losses                                                |  |                              | 1,095  |      |   | 1,750  |  
|                                                                           |  |                              |        |      |   |        |  
|Net interest income after provision for credit losses                      |  |                              | 10,026 |      |   | 8,295  |  
|                                                                           |  |                             
|Non-interest income:                                                       |  |                              |        |      |   |        |  
|Investment management income                                               |  |                              | 1,807  |      |   | 1,761  |  
|Service charges on deposit accounts                                        |  |                              | 1,050  |      |   | 1,193  |  
|Card-related fees                                                          |  |                              | 591    |      |   | 521    |  
|Insurance agency income                                                    |  |                              | 346    |      |   | 315    |  
|Income from bank-owned life insurance                                      |  |                              | 269    |      |   | 247    |  
|Gain on the sale of loans                                                  |  |                              | 193    |      |   | 25     |  
|Gain on sale of securities available-for-sale                              |  |                              |       |      |   | 1,015  |  
|Other non-interest income                                                  |  |                              | 305    |      |   | 283    |  
|                                                                           |  |                              |        |      |   |        |  
|Total non-interest income                                                  |  |                              | 4,561  |      |   | 5,360  |  
|                                                                           |  |                             
|Non-interest expense:                                                      |  |                              |        |      |   |        |  
|Salaries and employee benefits                                             |  |                              | 5,569  |      |   | 4,700  |  
|Occupancy and equipment expense                                            |  |                              | 1,840  |      |   | 1,764  |  
|Communication expense                                                      |  |                              | 176    |      |   | 191    |  
|Office supplies and postage expense                                        |  |                              | 269    |      |   | 311    |  
|Marketing expense                                                          |  |                              | 293    |      |   | 251    |  
|Amortization of intangible assets                                          |  |                              | 290    |      |   | 388    |  
|Professional fees                                                          |  |                              | 740    |      |   | 677    |  
|FDIC insurance premium                                                     |  |                              | 402    |      |   | 347    |  
|Other non-interest expense                                                 |  |                              | 1,382  |      |   | 1,438  |  
|                                                                           |  |                              |        |      |   |        |  
|Total non-interest expense                                                 |  |                              | 10,961 |      |   | 10,067 |  
|                                                                           |  |                             
|Income before income tax expense                                           |  |                              | 3,626  |      |   | 3,588  |  
|Income tax expense                                                         |  |                              | 877    |      |   | 631    |  
|                                                                           |  |                              |        |      |   |        |  
|Net income                                                                 |  | $                            | 2,749  |      | $ | 2,957  |  
|                                                                           |  |                              |        |      |   |        |  
|Dividend and accretion of discount on preferred stock                      |  |                              |       |      |   | (358   | )
|                                                                           |  |                              |        |      |   |        |  
|Net income available to common shareholders                                |  | $                            | 2,749  |      | $ | 2,599  |  
|                                                                           |  |                              |        |      |   |        |  
|                                                                           |  |                             
|Net income per common share:                                               |  |                              |        |      |   |        |  
|Basic earnings per common share                                            |  | $                            | 0.59   |      | $ | 0.57   |  
|Diluted earnings per common share                                          |  | $                            | 0.59   |      | $ | 0.57   |  
|Cash dividends declared per share                                          |  | $                            | 0.28   |      | $ | 0.26   |  

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



- 5 -



---

##### Table of Contents

Alliance Financial Corporation and Subsidiaries

Consolidated Statements of Changes in Shareholders Equity (Unaudited)



(In thousands, except per share data)



|                                                                                     |  |                                   |   |  |                |        |             |   |         |  |   |                  |   |  |                                     |        |               |  |   |                         |  |   |        |   |  |   |        |   |  |   |         |  
|------------------------------------------------------------------------------------ |  | --------------------------------- | - |  | -------------- | ------ | ----------- | - | ------- |  | - | ---------------- | - |  | ----------------------------------- | ------ | ------------- |  | - | ----------------------- |  | - | ------ | - |  | - | ------ | - |  | - | ------- | -
|                                                                                     |  | Issued
andOutstandingCommonShares |   |  | PreferredStock |        | CommonStock |   | Surplus |  |   | UndividedProfits |   |  | AccumulatedOtherComprehensiveIncome |        | TreasuryStock |  |   | DirectorsDeferredStock |  |   | Total  |  
|Balance at January 1, 2009                                                           |  | 4,578,910                         |   |  | $              | 26,331 |             | $ | 4,901   |  | $ | 41,922           |   |  | $                                   | 81,110 |               |  | $ | 971                     |  | $ | (8,656 | ) |  | $ | (2,098 | ) |  | $ | 144,481 |  
|                                                                                     |  |                                   |   |  |                |        |             |   |         |  |   |                  |   |  |                                     |        |               |  |   |                         |  |   |        |   |  |   |        |   |  |   |         |  
|Comprehensive income:                                                                |  |                                   |   |  |                |        |             |   |         |  |   |                  |   |  |                                     |        |               |  |   |                         |  |   |        |   |  |   |        |   |  |   |         |  
|Net income                                                                           |  |                                  |   |  |                |       |             |   |        |  |   |                 |   |  |                                     | 2,957  |               |  |   |                        |  |   |       |   |  |   |       |   |  |   | 2957    |  
|Other comprehensive income, net of taxes:                                            |  |                                   |   |  |                |        |             |   |         |  |   |                  |   |  |                                     |        |               |  |   |                         |  |   |        |   |  |   |        |   |  |   |         |  
|Change in unrealized appreciation in available-for-sale securities (net of tax)      |  |                                  |   |  |                |       |             |   |        |  |   |                 |   |  |                                     |       |               |  |   | 448                     |  |   |       |   |  |   |       |   |  |   | 448     |  
|Change in accumulated unrealized losses and prior service costs for retirement plans |  |                                  |   |  |                |       |             |   |        |  |   |                 |   |  |                                     |       |               |  |   | 4                       |  |   |       |   |  |   |       |   |  |   | 4       |  
|                                                                                     |  |                                   |   |  |                |        |             |   |         |  |   |                  |   |  |                                     |        |               |  |   |                         |  |   |        |   |  |   |        |   |  |   |         |  
|Total comprehensive income                                                           |  |                                  |   |  |                |       |             |   |        |  |   |                 |   |  |                                     | 2,957  |               |  |   | 452                     |  |   |       |   |  |   |       |   |  |   | 3,409   |  
|                                                                                     |  |                                   |   |  |                |        |             |   |         |  |   |                  |   |  |                                     |        |               |  |   |                         |  |   |        |   |  |   |        |   |  |   |         |  
|Accretion of preferred stock discount                                                |  |                                  |   |  |                | 23     |             |   |        |  |   |                 |   |  |                                     | (23    | )             |  |   |                        |  |   |       |   |  |   |       |   |  |   |        |  
|Issuance of restricted stock                                                         |  | 11,850                            |   |  |                |       |             |   | 12      |  |   | (12              | ) |  |                                     |       |               |  |   |                        |  |   |       |   |  |   |       |   |  |   |        |  
|Forfeiture of restricted stock                                                       |  | (100                              | ) |  |                |       |             |   |        |  |   | (2               | ) |  |                                     |       |               |  |   |                        |  |   |       |   |  |   |       |   |  |   | (2      | )
|Amortization of restricted stock                                                     |  |                                  |   |  |                |       |             |   |        |  |   | 97               |   |  |                                     |       |               |  |   |                        |  |   |       |   |  |   |       |   |  |   | 97      |  
|Tax benefit of stock-based compensation                                              |  |                                  |   |  |                |       |             |   |        |  |   | 10               |   |  |                                     |       |               |  |   |                        |  |   |       |   |  |   |       |   |  |   | 10      |  
|Cash dividend $0.26 per common share                                                 |  |                                  |   |  |                |       |             |   |        |  |   |                 |   |  |                                     | (1,193 | )             |  |   |                        |  |   |       |   |  |   |       |   |  |   | (1,193  | )
|Preferred stock dividend                                                             |  |                                  |   |  |                |       |             |   |        |  |   |                 |   |  |                                     | (335   | )             |  |   |                        |  |   |       |   |  |   |       |   |  |   | (335    | )
|Directors deferred stock plan purchase                                              |  |                                  |   |  |                |       |             |   |        |  |   | 115              |   |  |                                     |       |               |  |   |                        |  |   |       |   |  |   | (115   | ) |  |   |        |  
|                                                                                     |  |                                   |   |  |                |        |             |   |         |  |   |                  |   |  |                                     |        |               |  |   |                         |  |   |        |   |  |   |        |   |  |   |         |  
|Balance at March 31, 2009                                                            |  | 4,590,660                         |   |  | $              | 26,354 |             | $ | 4,913   |  | $ | 42,130           |   |  | $                                   | 82,516 |               |  | $ | 1,423                   |  | $ | (8,656 | ) |  | $ | (2,213 | ) |  | $ | 146,467 |  
|                                                                                     |  |                                   |   |  |                |        |             |   |         |  |   |                  |   |  |                                     |        |               |  |   |                         |  |   |        |   |  |   |        |   |  |   |         |  
|                                                                                     |  |                                   |   |  |                |        |             |   |        
|Balance at January 1, 2010                                                           |  | 4,614,921                         |   |  | $              |       |             | $ | 4,937   |  | $ | 43,013           |   |  | $                                   | 86,194 |               |  | $ | 946                     |  | $ | (8,656 | ) |  | $ | (2,499 | ) |  | $ | 123,935 |  
|                                                                                     |  |                                   |   |  |                |        |             |   |         |  |   |                  |   |  |                                     |        |               |  |   |                         |  |   |        |   |  |   |        |   |  |   |         |  
|Comprehensive income:                                                                |  |                                   |   |  |                |        |             |   |         |  |   |                  |   |  |                                     |        |               |  |   |                         |  |   |        |   |  |   |        |   |  |   |         |  
|Net income                                                                           |  |                                  |   |  |                |       |             |   |        |  |   |                 |   |  |                                     | 2,749  |               |  |   |                        |  |   |       |   |  |   |       |   |  |   | 2,749   |  
|Other comprehensive income, net of taxes:                                            |  |                                   |   |  |                |        |             |   |         |  |   |                  |   |  |                                     |        |               |  |   |                         |  |   |        |   |  |   |        |   |  |   |         |  
|Change in unrealized appreciation in available-for-sale securities (net of tax)      |  |                                  |   |  |                |       |             |   |        |  |   |                 |   |  |                                     |       |               |  |   | 1,107                   |  |   |       |   |  |   |       |   |  |   | 1,107   |  
|Change in accumulated unrealized losses and prior service costs for retirement plans |  |                                  |   |  |                |       |             |   |        |  |   |                 |   |  |                                     |       |               |  |   | 23                      |  |   |       |   |  |   |       |   |  |   | 23      |  
|                                                                                     |  |                                   |   |  |                |        |             |   |         |  |   |                  |   |  |                                     |        |               |  |   |                         |  |   |        |   |  |   |        |   |  |   |         |  
|Total comprehensive income                                                           |  |                                  |   |  |                |       |             |   |        |  |   |                 |   |  |                                     | 2,749  |               |  |   | 1,130                   |  |   |       |   |  |   |       |   |  |   | 3,879   |  
|                                                                                     |  |                                   |   |  |                |        |             |   |         |  |   |                  |   |  |                                     |        |               |  |   |                         |  |   |        |   |  |   |        |   |  |   |         |  
|Retirement of common stock                                                           |  | (629                              | ) |  |                |       |             |   | 1       |  |   | (16              | ) |  |                                     |       |               |  |   |                        |  |   |       |   |  |   |       |   |  |   | (15     | )
|Amortization of restricted stock                                                     |  |                                  |   |  |                |       |             |   |        |  |   | 81               |   |  |                                     |       |               |  |   |                        |  |   |       |   |  |   |       |   |  |   | 81      |  
|Stock options exercised                                                              |  | 42,000                            |   |  |                |       |             |   | 41      |  |   | 736              |   |  |                                     |       |               |  |   |                        |  |   |       |   |  |   |       |   |  |   | 777     |  
|Tax benefit of stock-based compensation                                              |  |                                  |   |  |                |       |             |   |        |  |   | 134              |   |  |                                     |       |               |  |   |                        |  |   |       |   |  |   |       |   |  |   | 134     |  
|Cash dividend $0.28 per common share                                                 |  |                                  |   |  |                |       |             |   |        |  |   |                 |   |  |                                     | (1,304 | )             |  |   |                        |  |   |       |   |  |   |       |   |  |   | (1,304  | )
|Directors deferred stock plan purchase                                              |  |                                  |   |  |                |       |             |   |        |  |   | 92               |   |  |                                     |       |               |  |   |                        |  |   |       |   |  |   | (92    | ) |  |   |        |  
|                                                                                     |  |                                   |   |  |                |        |             |   |         |  |   |                  |   |  |                                     |        |               |  |   |                         |  |   |        |   |  |   |        |   |  |   |         |  
|Balance at March 31, 2010                                                            |  | 4,656,292                         |   |  | $              |       |             | $ | 4,979   |  | $ | 44,040           |   |  | $                                   | 87,639 |               |  | $ | 2,076                   |  | $ | (8,656 | ) |  | $ | (2,591 | ) |  | $ | 127,487 |  
|                                                                                     |  |                                   |   |  |                |        |             |   |         |  |   |                  |   |  |                                     |        |               |  |   |                         |  |   |        |   |  |   |        |   |  |   |         |  

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



- 6 -



---

##### Table of Contents

Alliance Financial Corporation and Subsidiaries

Condensed Consolidated Statements of Cash Flow (Unaudited)





|                                                                                                                  |  |                              |         |   |      |   |         |  
|----------------------------------------------------------------------------------------------------------------- |  | ---------------------------- | ------- | - | ---- | - | ------- | -
|(In thousands, except per share data)                                                                             |  | Three months ended March 31, |        
|                                                                                                                  |  | 2010                         |         |   | 2009 |  
|Operating Activities:                                                                                             |  |                              |         |   |      |   |         |  
|Net Income                                                                                                        |  | $                            | 2,749   |   |      | $ | 2,957   |  
|                                                                                                                  |  |                             
|Adjustments to reconcile net income to net cash provided by operating activities:                                 |  |                              |         |   |      |   |         |  
|Provision for credit losses                                                                                       |  |                              | 1,095   |   |      |   | 1,750   |  
|Depreciation expense                                                                                              |  |                              | 595     |   |      |   | 611     |  
|Increase in surrender value of life insurance                                                                     |  |                              | (269    | ) |      |   | (247    | )
|Provision for deferred income taxes                                                                               |  |                              | (112    | ) |      |   |        |  
|Amortization of investment security discounts and premiums, net                                                   |  |                              | 536     |   |      |   | 140     |  
|Net gain on sale of securities available-for-sale                                                                 |  |                              |        |   |      |   | (1,015  | )
|Net gain on sale of premises and equipment                                                                        |  |                              | (4      | ) |      |   |        |  
|Proceeds from the sale of loans and leases held-for-sale                                                          |  |                              | 9,989   |   |      |   | 2,379   |  
|Origination of loans held-for-sale                                                                                |  |                              | (9,260  | ) |      |   | (1,823  | )
|Gain on sale of loans held-for-sale                                                                               |  |                              | (193    | ) |      |   | (25     | )
|Gain on foreclosed real estate                                                                                    |  |                              |        |   |      |   | (19     | )
|Amortization of capitalized servicing rights                                                                      |  |                              | 70      |   |      |   | 71      |  
|Amortization of intangible assets                                                                                 |  |                              | 290     |   |      |   | 388     |  
|Restricted stock expense, net                                                                                     |  |                              | 81      |   |      |   | 95      |  
|Amortization of prepaid FDIC insurance premium                                                                    |  |                              | 367     |   |      |   |        |  
|Change in other assets and liabilities                                                                            |  |                              | (1,920  | ) |      |   | (1,578  | )
|                                                                                                                  |  |                              |         |   |      |   |         |  
|Net cash provided by operating activities                                                                         |  |                              | 4,014   |   |      |   | 3,684   |  
|                                                                                                                  |  |                             
|Investing Activities:                                                                                             |  |                              |         |   |      |   |         |  
|Proceeds from maturities, redemptions, calls and principal repayments of investment securities available-for-sale |  |                              | 20,962  |   |      |   | 23,132  |  
|Proceeds from sales of investment securities available-for-sale                                                   |  |                              |        |   |      |   | 33,926  |  
|Purchase of investment securities available-for-sale                                                              |  |                              | (65,926 | ) |      |   | (85,683 | )
|Purchase of FHLB and FRB stock                                                                                    |  |                              | (2,916  | ) |      |   | (4,023  | )
|Redemption of FHLB stock                                                                                          |  |                              | 4,261   |   |      |   | 5,585   |  
|Net decrease (increase) in loans and leases                                                                       |  |                              | 8,717   |   |      |   | (17,342 | )
|Purchases of premises and equipment                                                                               |  |                              | (220    | ) |      |   | (206    | )
|Proceeds from the sale of premises and equipment                                                                  |  |                              | 7       |   |      |   |        |  
|Proceeds from disposition of foreclosed assets                                                                    |  |                              |        |   |      |   | 48      |  
|                                                                                                                  |  |                              |         |   |      |   |         |  
|Net cash used in investing activities                                                                             |  |                              | (35,115 | ) |      |   | (44,563 | )
|                                                                                                                  |  |                             
|Financing Activities:                                                                                             |  |                              |         |   |      |   |         |  
|Net increase in demand deposits, NOW and savings accounts                                                         |  |                              | 70,921  |   |      |   | 83,958  |  
|Net (decrease) increase in time deposits                                                                          |  |                              | (16,660 | ) |      |   | 8,421   |  
|Net decrease in short-term borrowings                                                                             |  |                              | (18,586 | ) |      |   | (47,661 | )
|Payments on long-term borrowings                                                                                  |  |                              | (10,000 | ) |      |   |        |  
|Proceeds from the exercise of stock options                                                                       |  |                              | 777     |   |      |   |        |  
|Retirement of common stock                                                                                        |  |                              | (15     | ) |      |   |        |  
|Tax benefit of stock-based compensation                                                                           |  |                              | 134     |   |      |   | 10      |  
|Purchase of shares for directors deferred stock-based plan                                                       |  |                              | (92     | ) |      |   | (115    | )
|Cash dividends paid to common shareholders                                                                        |  |                              | (1,292  | ) |      |   | (1,191  | )
|Cash dividends paid to preferred shareholders                                                                     |  |                              |        |   |      |   | (209    | )
|                                                                                                                  |  |                              |         |   |      |   |         |  
|Net cash provided by financing activities                                                                         |  |                              | 25,187  |   |      |   | 43,213  |  
|                                                                                                                  |  |                              |         |   |      |   |         |  
|Net (decrease) increase in cash and cash equivalents                                                              |  |                              | (5,914  | ) |      |   | 2,334   |  
|Cash and cash equivalents at beginning of period                                                                  |  |                              | 26,696  |   |      |   | 48,090  |  
|                                                                                                                  |  |                              |         |   |      |   |         |  
|Cash and cash equivalents at end of period                                                                        |  | $                            | 20,782  |   |      | $ | 50,424  |  
|                                                                                                                  |  |                              |         |   |      |   |         |  
|                                                                                                                  |  |                             
|Supplemental Disclosures of Cash Flow Information:                                                                |  |                              |         |   |      |   |         |  
|Interest received during the period                                                                               |  | $                            | 14,662  |   |      | $ | 15,264  |  
|Interest paid during the period                                                                                   |  |                              | 4,748   |   |      |   | 6,368   |  
|Income taxes                                                                                                      |  |                              | 439     |   |      |   | 301     |  
|Non-cash investing activities:                                                                                    |  |                              |         |   |      |   |         |  
|Change in unrealized gain/loss on available-for-sale securities                                                   |  |                              | 1,762   |   |      |   | 731     |  
|Transfer of loans to other real estate and repossessed assets                                                     |  |                              |        |   |      |   | 134     |  
|Non-cash financing activities:                                                                                    |  |                              |         |   |      |   |         |  
|Common dividend declared and unpaid                                                                               |  |                              | 1,304   |   |      |   | 1,193   |  
|Preferred dividend accrued and unpaid                                                                             |  |                              |        |   |      |   | 166     |  

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



- 7 -



---

##### Table of Contents

Alliance Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements



Nature of Operations

Alliance Financial Corporation (the Company) is a financial holding company which owns and operates Alliance Bank, N.A. (the
Bank), Alliance Financial Capital Trust I, Alliance Financial Capital Trust II (collectively the Capital Trusts) and Ladds Agency, Inc., a multi-line insurance agency. The Company provides financial services through its
Bank subsidiary from 29 retail branches and customer service facilities in the New York counties of Cortland, Madison, Oneida, Onondaga, Oswego, and from a Trust Administration Center in Buffalo, NY. Primary services include commercial, retail and
municipal banking, consumer finance, mortgage financing and servicing, and investment management services. The Capital Trusts were formed for the purpose of issuing corporation-obligated mandatorily redeemable capital securities to third-party
investors and investing the proceeds from the sale of such capital securities solely in junior subordinated debt securities of the Company. The Bank has a substantially wholly-owned subsidiary, Alliance Preferred Funding Corp., which is engaged in
residential real estate activity, and a wholly-owned subsidiary, Alliance Leasing, Inc., which was engaged in commercial equipment financing activity in over thirty states until the third quarter of 2008, at which time Alliance Leasing, Inc. ceased
the origination of new leases.



|1. | Basis of Presentation and Significant Accounting Policies
|-- | ---------------------------------------------------------

The accompanying unaudited financial statements were prepared in accordance with the instructions for Form 10-Q and Regulation S-X and, therefore, do not
include information for footnotes necessary for a complete presentation of financial condition, results of operations, and cash flows in conformity with accounting principles generally accepted in the United States of America (US GAAP).
The material under the heading Managements Discussion and Analysis of Financial Condition and Results of Operations is written with the presumption that the users of the interim financial statements have read, or have access to,
the latest audited financial statements and notes thereto of Alliance, together with Managements Discussion and Analysis of Financial Condition and Results of Operations as of December 31, 2009 and for the three-year period then ended,
included in the Alliances Annual Report on Form 10-K for the year ended December 31, 2009. Accordingly, only material changes in the results of operations and financial condition are discussed in the remainder of Part I. Certain amounts
from prior year periods are reclassified, when necessary, to conform to the current period presentation.

All adjustments that in the opinion
of management are necessary for a fair presentation of the financial statements have been included in the results of operations for the three months ended March 31, 2010 and 2009.

Critical Accounting Estimates and Policies

The preparation of financial statements in conformity with US GAAP 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. Management has identified the allowance for
credit losses, income taxes, and the carrying value and subsequent annual impairment analysis of goodwill and intangible assets to be the accounting areas that require the most subjective and complex judgments, and as such could be the most subject
to revision as new information becomes available. Actual results could differ from those estimates.

Securities

Alliance classifies securities as held-to-maturity or available-for-sale at the time of purchase. Held-to-maturity securities are those that Alliance has
the positive intent and ability to hold to maturity, and are reported at cost, adjusted for amortization of premiums and accretion of discounts. Securities not classified as held-to-maturity are classified as available-for-sale and are reported at
fair value, with net unrealized gains and losses reflected as a separate component of accumulated other comprehensive income, net of taxes. None of Alliances securities have been classified as trading securities or held-to-maturity.

Gains and losses on the sale of securities are based on the specific identification method. Premiums and discounts on securities are
amortized and accreted into income using the interest method over the life of the security. Securities are reviewed regularly for other than temporary impairment. Purchases and sales of securities are recognized on a trade-date basis.



- 8 -



---

##### Table of Contents

Alliance Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements





Loans and Leases

Loans and leases are stated at unpaid principal balances less the allowance for credit losses, unearned interest income and net deferred loan origination
fees and costs. Interest on loans is based upon the principal amount outstanding. Interest on loans is accrued except when in managements opinion the collectability of interest is doubtful, at which time the accrual of interest on the loan is
discontinued. Loan and lease origination fees and certain direct origination costs are deferred and the net amount is amortized as a yield adjustment over the life of the loan or lease.

Operating leases are stated at cost of the equipment less depreciation. Equipment on operating leases is depreciated on a straight-line basis to its
estimated residual value over the lease term. Operating lease income is recognized on a straight-line basis over the term of the lease. Lease financings, included in portfolio loans on the consolidated balance sheet consist of direct financing
leases of commercial equipment, primarily computers and office equipment, manufacturing equipment, commercial truck and trailers, and medical equipment. Income attributable to finance leases is initially recorded as unearned income and subsequently
recognized as finance income at level rates of return over the term of the leases. The recorded residual values of Alliances leased assets are estimated at the inception of the lease to be the expected fair market value of the assets at the
end of the lease term. Alliance reviews commercial lease residual values at least annually and recognizes residual value impairments deemed to be other than temporary. In accordance with U.S. generally accepted accounting principles, anticipated
increases in specific future residual values are not recognized before realization. Anticipated decreases in specific future residual values that are considered to be other than temporary are recognized immediately.

Allowance for Credit Losses

The
allowance for credit losses represents managements best estimate of probable incurred credit losses in Alliances loan and lease portfolio. Managements quarterly evaluation of the allowance for credit losses is a comprehensive
analysis that builds a total allowance by evaluating the probable incurred losses within each loan and lease type, or pool, of similar loans and leases. Alliance uses a general allocation methodology for all residential and consumer loan pools. This
methodology estimates an allowance for each pool based on the average loss rate for the time period that includes the current year and two full prior years. The average loss rate is adjusted to reflect the expected impact that current trends
regarding loan growth, delinquency, losses, economic conditions, loan concentrations, policy changes, experience and ability of lending personnel, and current interest rates have. For commercial loan and lease pools, Alliance establishes a specific
allocation for all loans and leases classified as being impaired in excess of $200,000, which have been risk rated under Alliances risk rating system as substandard, doubtful, or loss. For all other commercial loans and leases, Alliance uses
the general allocation methodology that establishes an allowance to estimate the probable incurred loss for each risk-rating category. The general allocation methodology for commercial loans and leases considers the same factors that are considered
when evaluating residential mortgage and consumer loan pools. The combination of using both the general and specific allocation methodologies reflects managements best estimate of the probable incurred credit losses in Alliances loan and
lease portfolio.

A loan or lease is considered impaired, based on current information and events, if it is probable that Alliance will be
unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan or lease agreement. The measurement of impaired loans and leases is generally discounted at the historical effective interest
rate, except that all collateral-dependent loans and leases are measured for impairment based on fair value of the collateral. Large groups of smaller balance homogenous loans, such as consumer and residential real estate loans less than $200,000,
are collectively evaluated for impairment, and accordingly, they are not separately identified for impairment disclosures.

Loans are charged
off when they are considered a loss regardless of the delinquency status. From a delinquency standpoint, the policy of Alliance is to charge off loans when they are 120 days past due unless extenuating circumstances are documented that attest to the
ability to collect the loan. Special circumstances to include fraudulent loans and loans in bankruptcy will be charged off no later than 90 days of discovery or 120 days delinquent, whichever is shorter. In lieu of charging off the entire loan
balance, loans with collateral may be written down to the value of the collateral, less cost to sell, if foreclosure or repossession of collateral is assured and is in process.



- 9 -



---

##### Table of Contents

Alliance Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements





Directors Stock-Based Deferral Plan

In accordance with Accounting Standards Codification (ASC) Topic 710-10-05-08, Deferred Compensation-Rabbi Trusts, the stock held
in the trust is classified in equity similar to the manner in which treasury stock is classified.

Recent Accounting Pronouncements

In June 2009, FASB issued ASC Topic 860-10-65-3: Accounting for Transfers of Financial Assets - An Amendment of FASB Statement No. 140
(ASC 810). The new accounting requirement amends previous guidance relating to the transfers of financial assets and eliminates the concept of a qualifying special purpose entity. This Statement must be applied as of the beginning of each reporting
entitys first annual reporting period that begins after November 15, 2009, for interim periods within that first annual reporting period and for interim and annual reporting periods thereafter.

This Statement must be applied to transfers occurring on or after the effective date. Additionally, on and after the effective date, the concept of a
qualifying special-purpose entity is no longer relevant for accounting purposes. Therefore, formerly qualifying special-purpose entities should be evaluated for consolidation by reporting entities on and after the effective date in accordance with
the applicable consolidation guidance. Additionally, the disclosure provisions of this Statement were also amended and apply to transfers that occurred both before and after the effective date of this Statement. The adoption did not have a material
impact on Alliances consolidated financial position, results of operations or cash flows.

ASC Topic 810-10-65-2, Amendments to FASB
Interpretation No. 46(R), which amended guidance for consolidation of variable interest entities by replacing the quantitative-based risks and rewards calculation for determining which enterprise, if any, has a controlling financial interest in
a variable interest entity with an approach focused on identifying which enterprise has the power to direct the activities of a variable interest entity that most significantly impact the entitys economic performance and (1) the
obligation to absorb losses of the entity or (2) the right to receive benefits from the entity. This Statement also requires additional disclosures about an enterprises involvement in variable interest entities. This Statement will be
effective as of the beginning of each reporting entitys first annual reporting period that begins after November 15, 2009, for interim periods within that first annual reporting period, and for interim and annual reporting periods
thereafter. Early adoption is prohibited. The adoption did not have a material impact on Alliances consolidated financial position, results of operations or cash flows.

FASB ASC 820 Fair Value Measurements and Disclosures (ASC 820) was amended to require some new disclosures and clarify some existing
disclosure requirements about fair value measurement. It requires separate presentation of significant transfers into and out of Levels 1 and 2 of the fair value hierarchy and disclosure of the reasons for such transfers. It will also require the
presentation of purchases, sales, issuances and settlements within Level 3 on a gross basis rather than a net basis. The amendments also clarify that disclosures should be disaggregated by class of asset or liability and that disclosures about
inputs and valuation techniques should be provided for both recurring and non-recurring fair value measurements. These new disclosure requirements were adopted by Alliance during the current period, with the exception of the requirement concerning
gross presentation of Level 3 activity, which is effective for fiscal years beginning after December 15, 2010. With respect to the portions of this amendment that were adopted during the current period, the adoption of this standard did not
have a significant impact on our consolidated financial statements. Alliance believes that the adoption of the remaining portion of this amendment will not have a significant impact on our consolidated financial statements.



- 10 -



---

##### Table of Contents

Alliance Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements





|2. | Securities
|-- | ----------

The amortized cost and
estimated fair value of securities for the dates indicated (in thousands):



|                                                      |  |                   |         |                      |   |                       |  |                     |       |  |   |        
|----------------------------------------------------- |  | ----------------- | ------- | -------------------- | - | --------------------- |  | ------------------- | ----- |  | - | -------
|                                                      |  | March 31, 2010   
|                                                      |  | Amortized Cost    |         | GrossUnrealizedGains |   | GrossUnrealizedLosses |  | EstimatedFair
Value
|Debt Securities:                                      |  |                   |         |                      |   |                       |  |                     |       |  |   |        
|U.S. Treasury obligations                             |  | $                 | 100     |                      | $ | 1                     |  | $                   |      |  | $ | 101    
|Obligations of U.S. government-sponsored corporations |  |                   | 5,526   |                      |   | 269                   |  |                     |      |  |   | 5,795  
|Obligations of states and political subdivisions      |  |                   | 75,765  |                      |   | 1,891                 |  |                     | 80    |  |   | 77,576 
|Mortgage-backed securities - residential              |  |                   | 317,604 |                      |   | 5,076                 |  |                     | 1,010 |  |   | 321,670
|                                                      |  |                   |         |                      |   |                       |  |                     |       |  |   |        
|Total debt securities                                 |  |                   | 398,995 |                      |   | 7,237                 |  |                     | 1,090 |  |   | 405,142
|Stock Investments:                                    |  |                   |         |                      |   |                       |  |                     |       |  |   |        
|Equity securities                                     |  |                   | 1,958   |                      |   | 248                   |  |                     | 5     |  |   | 2,201  
|Mutual Funds                                          |  |                   | 1,000   |                      |   | 23                    |  |                     | 18    |  |   | 1,005  
|                                                      |  |                   |         |                      |   |                       |  |                     |       |  |   |        
|Total stock investments                               |  |                   | 2,958   |                      |   | 271                   |  |                     | 23    |  |   | 3,206  
|                                                      |  |                   |         |                      |   |                       |  |                     |       |  |   |        
|Total available-for-sale                              |  | $                 | 401,953 |                      | $ | 7,508                 |  | $                   | 1,113 |  | $ | 408,348
|                                                      |  |                   |         |                      |   |                       |  |                     |       |  |   |        
|                                                      | 
|                                                      |  | December 31, 2009
|                                                      |  | Amortized Cost    |         | GrossUnrealizedGains |   | GrossUnrealizedLosses |  | EstimatedFair
Value
|Debt Securities:                                      |  |                   |         |                      |   |                       |  |                     |       |  |   |        
|U.S. Treasury obligations                             |  | $                 | 100     |                      | $ | 1                     |  | $                   |      |  | $ | 101    
|Obligations of U.S. government-sponsored corporations |  |                   | 5,864   |                      |   | 265                   |  |                     |      |  |   | 6,129  
|Obligations of states and political subdivisions      |  |                   | 75,104  |                      |   | 2,135                 |  |                     | 92    |  |   | 77,147 
|Mortgage-backed securities - residential              |  |                   | 273,499 |                      |   | 4,030                 |  |                     | 1,849 |  |   | 275,680
|                                                      |  |                   |         |                      |   |                       |  |                     |       |  |   |        
|Total debt securities                                 |  |                   | 354,567 |                      |   | 6,431                 |  |                     | 1,941 |  |   | 359,057
|Stock Investments:                                    |  |                   |         |                      |   |                       |  |                     |       |  |   |        
|Equity securities                                     |  |                   | 1,958   |                      |   | 153                   |  |                     | 7     |  |   | 2,104  
|Mutual funds                                          |  |                   | 1,000   |                      |   | 19                    |  |                     | 22    |  |   | 997    
|                                                      |  |                   |         |                      |   |                       |  |                     |       |  |   |        
|Total stock investments                               |  |                   | 2,958   |                      |   | 172                   |  |                     | 29    |  |   | 3,101  
|                                                      |  |                   |         |                      |   |                       |  |                     |       |  |   |        
|Total available-for-sale                              |  | $                 | 357,525 |                      | $ | 6,603                 |  | $                   | 1,970 |  | $ | 362,158
|                                                      |  |                   |         |                      |   |                       |  |                     |       |  |   |        

As of March 31, 2010 and December 31, 2009, the
mortgage-backed securities portfolio was comprised primarily of pass-through securities backed by conventional residential mortgages and guaranteed by Fannie Mae, Freddie Mac or Ginnie Mae, which in turn, are backed by the United States government.

At March 31, 2010 and December 31, 2009, securities with a carrying value of $364.8 million and $319.0 million, respectively, were
pledged as collateral for certain deposits and for other purposes as required or permitted by law.

There were no securities sales during the
first quarter of 2010. Alliance recognized gross gains on sales of securities of $1.0 million for the quarter ended March 31, 2009. Taxes on these net realized gains at Alliances marginal rate were $393,000.

The carrying value and estimated fair value of debt securities for the dates indicated, by contractual maturity, are shown below (in thousands). The
maturities of mortgage-backed securities are based on the average life of the security. All other expected maturities differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or
prepayment penalties.



|                                       |  |                |         |                     |   |        
|-------------------------------------- |  | -------------- | ------- | ------------------- | - | -------
|                                       |  | March 31, 2010
|                                       |  | Amortized Cost |         | EstimatedFair Value
|Due in one year or less                |  | $              | 86,145  |                     | $ | 87,730 
|Due after one year through five years  |  |                | 184,135 |                     |   | 187,760
|Due after five years through ten years |  |                | 87,880  |                     |   | 88,792 
|Due after ten years                    |  |                | 40,835  |                     |   | 40,860 
|                                       |  |                |         |                     |   |        
|Total debt securities                  |  | $              | 398,995 |                     | $ | 405,142
|                                       |  |                |         |                     |   |        



- 11 -



---

##### Table of Contents

Alliance Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements





Securities with unrealized losses, aggregated by investment category and length of time that individual
securities have been in a continuous unrealized loss position, at the dates indicated are as follows (in thousands):



|                                                 |  |                     |         |                       |   |                    |  |                       |       |                    |   |                       |  |   |         |  |   |      
|------------------------------------------------ |  | ------------------- | ------- | --------------------- | - | ------------------ |  | --------------------- | ----- | ------------------ | - | --------------------- |  | - | ------- |  | - | -----
|                                                 |  | March 31, 2010     
|                                                 |  | Less than 12 Months |         | 12 Months or Longer   |   | Total             
|Type of Security                                 |  | EstimatedFairValue  |         | GrossUnrealizedLosses |   | EstimatedFairValue |  | GrossUnrealizedLosses |       | EstimatedFairValue |   | GrossUnrealizedLosses
|Obligations of states and political subdivisions |  | $                   | 7,228   |                       | $ | 75                 |  | $                     | 200   |                    | $ | 5                     |  | $ | 7,428   |  | $ | 80   
|Mortgage-backed securities - residential         |  |                     | 112,116 |                       |   | 926                |  |                       | 1,632 |                    |   | 84                    |  |   | 113,748 |  |   | 1,010
|                                                 |  |                     |         |                       |   |                    |  |                       |       |                    |   |                       |  |   |         |  |   |      
|Subtotal, debt securities                        |  |                     | 119,344 |                       |   | 1,001              |  |                       | 1,832 |                    |   | 89                    |  |   | 121,176 |  |   | 1,090
|Equity securities                                |  |                     |        |                       |   |                   |  |                       | 18    |                    |   | 5                     |  |   | 18      |  |   | 5    
|Mutual funds                                     |  |                     |        |                       |   |                   |  |                       | 482   |                    |   | 18                    |  |   | 482     |  |   | 18   
|                                                 |  |                     |         |                       |   |                    |  |                       |       |                    |   |                       |  |   |         |  |   |      
|Total temporarily impaired securities            |  | $                   | 119,344 |                       | $ | 1,001              |  | $                     | 2,332 |                    | $ | 112                   |  | $ | 121,676 |  | $ | 1,113
|                                                 |  |                     |         |                       |   |                    |  |                       |       |                    |   |                       |  |   |         |  |   |      
|                                                 | 
|                                                 |  | December 31, 2009  
|                                                 |  | Less than 12 Months |         | 12 Months or Longer   |   | Total             
|Type of Security                                 |  | EstimatedFairValue  |         | GrossUnrealizedLosses |   | EstimatedFairValue |  | GrossUnrealizedLosses |       | EstimatedFairValue |   | GrossUnrealizedLosses
|Obligations of states and political subdivisions |  | $                   | 7,013   |                       | $ | 87                 |  | $                     | 200   |                    | $ | 5                     |  | $ | 7,213   |  | $ | 92   
|Mortgage-backed securities  residential         |  |                     | 82,274  |                       |   | 1,773              |  |                       | 1,747 |                    |   | 76                    |  |   | 84,021  |  |   | 1,849
|                                                 |  |                     |         |                       |   |                    |  |                       |       |                    |   |                       |  |   |         |  |   |      
|Subtotal debt securities                         |  |                     | 89,287  |                       |   | 1,860              |  |                       | 1,947 |                    |   | 81                    |  |   | 91,234  |  |   | 1,941
|Equity securities                                |  |                     |        |                       |   |                   |  |                       | 23    |                    |   | 7                     |  |   | 23      |  |   | 7    
|Mutual funds                                     |  |                     |        |                       |   |                   |  |                       | 478   |                    |   | 22                    |  |   | 478     |  |   | 22   
|                                                 |  |                     |         |                       |   |                    |  |                       |       |                    |   |                       |  |   |         |  |   |      
|Total temporarily impaired securities            |  | $                   | 89,287  |                       | $ | 1,860              |  | $                     | 2,448 |                    | $ | 110                   |  | $ | 91,735  |  | $ | 1,970
|                                                 |  |                     |         |                       |   |                    |  |                       |       |                    |   |                       |  |   |         |  |   |      

Management does not believe any individual unrealized loss as of
March 31, 2010 represents an other-than-temporary impairment. A total of 29 available-for-sale securities were in a continuous unrealized loss position for less than 12 months and 5 securities for 12 months or longer. The unrealized losses
relate primarily to securities issued by FNMA, GNMA, FHLMC, the State of New York and various political subdivisions within the State of New York. These unrealized losses are primarily attributable to changes in interest rates and other market
conditions. Alliance does not intend to sell these securities and does not believe it will be required to sell them prior to recovery of the amortized cost.



|3. | Loans and Leases
|-- | ----------------

Major classifications
of loans and leases at the dates indicated (in thousands):



|                            |  |           |         |   |              |   |         |  
|--------------------------- |  | --------- | ------- | - | ------------ | - | ------- | -
|                            |  | March 31, |         |   | December 31, |  
|                            |  | 2010      |         |   | 2009         |  
|Residential real estate     |  | $         | 355,033 |   |              | $ | 356,906 |  
|Commercial loans            |  |           | 113,513 |   |              |   | 111,243 |  
|Commercial real estate      |  |           | 98,061  |   |              |   | 96,753  |  
|Leases                      |  |           | 68,553  |   |              |   | 76,224  |  
|Indirect auto loans         |  |           | 181,537 |   |              |   | 184,947 |  
|Other consumer loans        |  |           | 91,157  |   |              |   | 92,022  |  
|                            |  |           |         |   |              |   |         |  
|                            |  |           | 907,854 |   |              |   | 918,095 |  
|                            |  |          
|Less: Unearned income       |  |           | 7,125   |   |              |   | 8,000   |  
|Net deferred loan costs     |  |           | 3,924   |   |              |   | 4,067   |  
|                            |  |           |         |   |              |   |         |  
|Total loans and leases      |  |           | 904,653 |   |              |   | 914,162 |  
|Allowance for credit losses |  |           | (9,717  | ) |              |   | (9,414  | )
|                            |  |           |         |   |              |   |         |  
|Net loans and leases        |  | $         | 894,936 |   |              | $ | 904,748 |  
|                            |  |           |         |   |              |   |         |  



- 12 -



---

##### Table of Contents

Alliance Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements





Nonperforming loans and leases at the dates indicated are as follows (in thousands):



|                                                     |  |                |       |                   |   |      
|---------------------------------------------------- |  | -------------- | ----- | ----------------- | - | -----
|                                                     |  | March 31, 2010 |       | December 31, 2009
|                                                     |  |               
|Loans and leases 90 days past due and still accruing |  | $              | 57    |                   | $ |     
|Non-accrual loans and leases                         |  |                | 9,532 |                   |   | 8,582
|                                                     |  |                |       |                   |   |      
|Total nonperforming loans and leases                 |  | $              | 9,589 |                   | $ | 8,582
|                                                     |  |                |       |                   |   |      

As of March 31, 2010 and December 31, 2009, impaired loans
and leases totaled approximately $3.2 million and $3.6 million, respectively. The recorded investment in loans and leases considered impaired for which there was a related valuation allowance for impairment included in the allowance for credit
losses and the amount of such impairment allowance were $343,000 and $128,000, respectively at March 31, 2010 and $908,000 and $332,000, respectively at December 31, 2009.

The following table summarizes changes in the allowance for credit losses arising from loans and leases charged off, recoveries on loans and leases
previously charged off and additions to the allowance, which have been charged to expense (in thousands):



|                                                      |  |                             |       |   |      |   |        |  
|----------------------------------------------------- |  | --------------------------- | ----- | - | ---- | - | ------ | -
|                                                      |  | Three months endedMarch 31, |      
|                                                      |  | 2010                        |       |   | 2009 |  
|                                                      |  |                            
|Allowance for credit losses, beginning of period      |  | $                           | 9,414 |   |      | $ | 9,161  |  
|                                                      |  |                            
|Loans and leases charged-off                          |  |                             | (992  | ) |      |   | (1,383 | )
|Recoveries of loans and leases previously charged-off |  |                             | 200   |   |      |   | 179    |  
|                                                      |  |                             |       |   |      |   |        |  
|Net loans and leases charged-off                      |  |                             | (792  | ) |      |   | (1,204 | )
|                                                      |  |                            
|Provision for credit losses                           |  |                             | 1,095 |   |      |   | 1,750  |  
|                                                      |  |                             |       |   |      |   |        |  
|Allowance for credit losses, end of period            |  | $                           | 9,717 |   |      | $ | 9,707  |  
|                                                      |  |                             |       |   |      |   |        |  



|4. | Deposits
|-- | --------

Deposits consisted of the
following at the periods indicated (in thousands):



|                              |  |                |           |                   |   |          
|----------------------------- |  | -------------- | --------- | ----------------- | - | ---------
|                              |  | March 31, 2010 |           | December 31, 2009
|                              |  |               
|Non-interest-bearing checking |  | $              | 161,730   |                   | $ | 159,149  
|Interest-bearing checking     |  |                | 134,021   |                   |   | 130,368  
|Savings accounts              |  |                | 98,048    |                   |   | 94,524   
|Money market accounts         |  |                | 378,214   |                   |   | 317,051  
|Time accounts                 |  |                | 357,919   |                   |   | 374,579  
|                              |  |                |           |                   |   |          
|Total deposits                |  | $              | 1,129,932 |                   | $ | 1,075,671
|                              |  |                |           |                   |   |          



|5. | Earnings Per Share
|-- | ------------------

Alliance has granted
stock compensation awards with non-forfeitable dividend rights which are considered participating securities. As such, earnings per share is computed using the two-class method as required by ASC Topic 260-10-45. Basic earnings per common share
is computed by dividing net income allocated to common stock by the weighted average number of common shares outstanding during the period which excludes the participating securities. Diluted earnings per common share includes the dilutive effect of
additional potential common shares from stock compensation awards and warrants, but excludes awards considered participating securities.



- 13 -



---

##### Table of Contents

Alliance Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements





Basic and diluted net income per common share calculations are as follows (in thousands, except per
share data):



|                                                                                                 |  |                                 |           |   |      |   |           |  
|------------------------------------------------------------------------------------------------ |  | ------------------------------- | --------- | - | ---- | - | --------- | -
|                                                                                                 |  | For three months endedMarch 31, |          
|                                                                                                 |  | 2010                            |           |   | 2009 |  
|Basic:                                                                                           |  |                                 |           |   |      |   |           |  
|Net income available to common shareholders                                                      |  | $                               | 2,749     |   |      | $ | 2,599     |  
|Less: Dividends and undistributed earnings allocated to unvested restricted shares               |  |                                 | (23       | ) |      |   | (54       | )
|                                                                                                 |  |                                 |           |   |      |   |           |  
|Net earnings allocated to common shareholders                                                    |  | $                               | 2,726     |   |      | $ | 2,545     |  
|                                                                                                 |  |                                 |           |   |      |   |           |  
|                                                                                                 |  |                                
|Weighted average common shares outstanding, including shares considered participating securities |  |                                 | 4,623,105 |   |      |   | 4,587,331 |  
|Less: average participating securities                                                           |  |                                 | (39,398   | ) |      |   | (94,521   | )
|                                                                                                 |  |                                 |           |   |      |   |           |  
|Weighted average shares                                                                          |  |                                 | 4,583,707 |   |      |   | 4,492,810 |  
|                                                                                                 |  |                                
|Net income per common share  basic                                                              |  | $                               | 0.59      |   |      | $ | 0.57      |  
|                                                                                                 |  |                                 |           |   |      |   |           |  
|                                                                                                 |  |                                
|Diluted:                                                                                         |  |                                 |           |   |      |   |           |  
|Net earnings allocated to common shareholders                                                    |  | $                               | 2,726     |   |      | $ | 2,545     |  
|                                                                                                 |  |                                 |           |   |      |   |           |  
|                                                                                                 |  |                                
|Weighted average common shares outstanding for basic earnings per common share                   |  |                                 | 4,583,707 |   |      |   | 4,492,810 |  
|Incremental shares from assumed conversion of stock options and warrants                         |  |                                 | 30,444    |   |      |   | 2,977     |  
|                                                                                                 |  |                                 |           |   |      |   |           |  
|Average common shares outstanding  diluted                                                      |  |                                 | 4,614,151 |   |      |   | 4,495,787 |  
|                                                                                                 |  |                                
|Net income per common share  diluted                                                            |  | $                               | 0.59      |   |      | $ | 0.57      |  
|                                                                                                 |  |                                 |           |   |      |   |           |  

Dividends of $11,000 and $25,000 were paid on unvested shares with non-forfeitable dividend rights for the quarters ending
March 31, 2010 and 2009, respectively. There were no anti-dilutive stock options for the three months ended March 31, 2010. For the three months ended March 31, 2009, 305,177 anti-dilutive stock options and warrants were excluded from
the diluted weighted average common share calculation.



|6. | Other Comprehensive Income
|-- | --------------------------

The
components of accumulated other comprehensive income, net of tax, for the periods indicated were as follows (in thousands):



|                                                                      |  |                                   |       |                     |   |                  |  |               |       |  |                     |        |                  |  |   |     |  |   |       |  
|--------------------------------------------------------------------- |  | --------------------------------- | ----- | ------------------- | - | ---------------- |  | ------------- | ----- |  | ------------------- | ------ | ---------------- |  | - | --- |  | - | ----- | -
|                                                                      |  | For three months ending March 31, |      
|                                                                      |  | 2010                              |       | 2009                |  
|                                                                      |  | Pre-taxamount                     |       | Taxexpense(benefit) |   | Net-of-taxamount |  | Pre-taxamount |       |  | Taxexpense(benefit) |        | Net-of-taxamount | 
|Securities available-for-sale:                                        |  |                                   |       |                     |   |                  |  |               |       |  |                     |        |                  |  |   |     |  |   |       |  
|Net unrealized gains arising during the period                        |  | $                                 | 1,762 |                     | $ | 655              |  | $             | 1,107 |  | $                   | 1,746  |                  |  | $ | 676 |  | $ | 1,070 |  
|Reclassification adjustment for (gains) losses included in net income |  |                                   |      |                     |   |                 |  |               |      |  |                     | (1,015 | )                |  |   | 393 |  |   | (622  | )
|                                                                      |  |                                   |       |                     |   |                  |  |               |       |  |                     |        |                  |  |   |     |  |   |       |  
|                                                                      |  |                                   | 1,762 |                     |   | 655              |  |               | 1,107 |  |                     | 731    |                  |  |   | 283 |  |   | 448   |  
|Retirement plan liabilities                                           |  |                                   | 38    |                     |   | 15               |  |               | 23    |  |                     | 7      |                  |  |   | 3   |  |   | 4     |  
|                                                                      |  |                                   |       |                     |   |                  |  |               |       |  |                     |        |                  |  |   |     |  |   |       |  
|Other comprehensive income                                            |  | $                                 | 1,800 |                     | $ | 670              |  | $             | 1,130 |  | $                   | 738    |                  |  | $ | 286 |  | $ | 452   |  
|                                                                      |  |                                   |       |                     |   |                  |  |               |       |  |                     |        |                  |  |   |     |  |   |       |  
|Net income                                                            |  |                                   |       |                     |   |                  |  |               | 2,749 |  |                     |        |                  |  |   |     |  |   | 2,957 |  
|                                                                      |  |                                   |       |                     |   |                  |  |               |       |  |                     |        |                  |  |   |     |  |   |       |  
|Comprehensive income                                                  |  |                                   |       |                     |   |                  |  | $             | 3,879 |  |                     |        |                  |  |   |     |  | $ | 3,409 |  
|                                                                      |  |                                   |       |                     |   |                  |  |               |       |  |                     |        |                  |  |   |     |  |   |       |  



- 14 -



---

##### Table of Contents

Alliance Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements





|7. | Employee and Director Benefit Plans
|-- | -----------------------------------

Defined Benefit Plan and Post-Retirement Benefits

Alliance has a noncontributory defined benefit pension plan (Pension Plan) which it assumed from Bridge Street Financial Inc. (Bridge
Street). The plan covers substantially all former Bridge Street full-time employees who met eligibility requirements on October 6, 2006, at which time all benefits were frozen. Under the plan, retirement benefits are primarily a function
of both the years of service and the level of compensation. The amount contributed to the plan is determined annually on the basis of (a) the maximum amount that can be deducted for federal income tax purposes, or (b) the amount certified
by an actuary as necessary to avoid an accumulated funding deficiency as defined by the Employee Retirement Income Security Act of 1974. Alliance has contributed $21,000 to the Pension Plan in 2010 and expects to contribute an additional $21,000 for
the remainder of 2010.

Post-retirement medical and life insurance benefits (Post-retirement Plan) are available to certain retirees and
their spouses, if applicable.

Supplemental Retirement Plans

Alliance has supplemental executive retirement plans (SRPs) for our current Chief Executive Officer and five former employees.

Directors Retirement Plan

Alliance has
a noncontributory defined benefit retirement plan for non-employee directors (Directors Plan). The Directors Plan provides for a cash benefit equivalent to 35% of their average annual directors fees, subject to increases based on
the directors length and extent of service, payable in a number of circumstances, including normal retirement, death or disability and a change in control. Upon termination of service, the normal retirement benefit is payable in a lump sum or
in ten equal annual installments.

The components of all of the plans net periodic costs for the three months ended March 31, 2010
and 2009 are as follows (in thousands):



|                                                |  |              |     |   |                     |   |     |          |  |                          |      |   |  |      |    |      |  |      |    |      |   |    |  |   |    |  |   |   
|----------------------------------------------- |  | ------------ | --- | - | ------------------- | - | --- | -------- |  | ------------------------ | ---- | - |  | ---- | -- | ---- |  | ---- | -- | ---- | - | -- |  | - | -- |  | - | --
|                                                |  | Pension Plan |     |   | Post-retirementPlan |   |     | SRP Plan |  | DirectorsRetirement Plan
|                                                |  | 2010         |     |   | 2009                |   |     | 2010     |  |                          | 2009 |   |  | 2010 |    | 2009 |  | 2010 |    | 2009
|Service cost                                    |  | $            |    |   |                     | $ |    |          |  | $                        |     |   |  | $    |   |      |  | $    | 20 |      | $ | 20 |  | $ | 17 |  | $ | 14
|Interest cost                                   |  |              | 71  |   |                     |   | 70  |          |  |                          | 58   |   |  |      | 57 |      |  |      | 48 |      |   | 48 |  |   | 10 |  |   | 8 
|Expected return on assets                       |  |              | (78 | ) |                     |   | (71 | )        |  |                          |     |   |  |      |   |      |  |      |   |      |   |   |  |   |   |  |   |  
|Amortization of unrecognized prior service cost |  |              | 38  |   |                     |   | 41  |          |  |                          | (7   | ) |  |      | (9 | )    |  |      | 6  |      |   | 5  |  |   | 13 |  |   | 11
|                                                |  |              |     |   |                     |   |     |          |  |                          |      |   |  |      |    |      |  |      |    |      |   |    |  |   |    |  |   |   
|Net periodic pension cost                       |  | $            | 31  |   |                     | $ | 40  |          |  | $                        | 51   |   |  | $    | 48 |      |  | $    | 74 |      | $ | 73 |  | $ | 40 |  | $ | 33
|                                                |  |              |     |   |                     |   |     |          |  |                          |      |   |  |      |    |      |  |      |    |      |   |    |  |   |    |  |   |   



|8. | Fair Value Measurements
|-- | -----------------------

Fair value is
the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement
date. There are three levels of inputs that may be used to measure fair values:

Level 1 - Quoted prices (unadjusted) for identical
assets or liabilities in active markets that the entity has the ability to access as of the measurement date.

Level 2  Significant
other 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.



- 15 -



---

##### Table of Contents

Alliance Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements





Level 3  Significant unobservable inputs that reflect a companys own assumptions about the
assumptions that market participants would use in pricing an asset or liability.

Assets Measured on a Recurring Basis

The fair values of debt securities available-for-sale are determined by obtaining matrix pricing, which is a mathematical technique used widely in the
industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities relationship to other benchmark quoted securities. The fair value of mutual fund and equity
securities available-for-sale are determined by obtaining quoted prices on nationally recognized securities exchanges when available (Level 1). For mutual fund and equity securities where quoted prices are not available, fair values are calculated
based on market prices of similar securities (Level 2).

Assets measured at fair value on a recurring basis are summarized below (in
thousands):



|                                                      |  |            |         |                                                                     |   |                                             |  |   |        
|----------------------------------------------------- |  | ---------- | ------- | ------------------------------------------------------------------- | - | ------------------------------------------- |  | - | -------
|                                                      |  |            |         | Fair Value Measurements at March 31, 2010 Using                    
|                                                      |  | Fair Value |         | Quoted market pricesin 
active markets foridentical assets(Level 1) |   | Significant
otherobservable inputs(Level 2)
|Debt Securities:                                      |  |            |         |                                                                     |   |                                             |  |   |        
|U.S. Treasury obligations                             |  | $          | 101     |                                                                     | $ |                                            |  | $ | 101    
|Obligations of U.S. government-sponsored corporations |  |            | 5,795   |                                                                     |   |                                            |  |   | 5,795  
|Obligations of states and political subdivisions      |  |            | 77,576  |                                                                     |   |                                            |  |   | 77,576 
|Mortgage-backed securities - residential              |  |            | 321,670 |                                                                     |   |                                            |  |   | 321,670
|                                                      |  |            |         |                                                                     |   |                                             |  |   |        
|Total debt securities                                 |  |            | 405,142 |                                                                     |   |                                            |  |   | 405,142
|Stock Investments:                                    |  |            |         |                                                                     |   |                                             |  |   |        
|Equity securities                                     |  |            | 2,201   |                                                                     |   | 18                                          |  |   | 2,183  
|Mutual Funds                                          |  |            | 1,005   |                                                                     |   | 1,005                                       |  |   |       
|                                                      |  |            |         |                                                                     |   |                                             |  |   |        
|Total stock investments                               |  |            | 3,206   |                                                                     |   | 1,023                                       |  |   | 2,183  
|                                                      |  |            |         |                                                                     |   |                                             |  |   |        
|Total available-for-sale                              |  | $          | 408,348 |                                                                     | $ | 1,023                                       |  | $ | 407,325
|                                                      |  |            |         |                                                                     |   |                                             |  |   |        
|                                                      |  |           
|                                                      |  |            |         | Fair ValueMeasurements at December 31, 2009 Using                  
|                                                      |  | Fair Value |         | Quoted market pricesin active markets
foridentical assets(Level 1)  |   | Significant otherobservable inputs(Level 2)
|Debt Securities:                                      |  |            |         |                                                                     |   |                                             |  |   |        
|U.S. Treasury obligations                             |  | $          | 101     |                                                                     | $ |                                            |  | $ | 101    
|Obligations of U.S. government-sponsored Corporations |  |            | 6,129   |                                                                     |   |                                            |  |   | 6,129  
|Obligations of states and political subdivisions      |  |            | 77,147  |                                                                     |   |                                            |  |   | 77,147 
|Mortgage-backed securities - residential              |  |            | 275,680 |                                                                     |   |                                            |  |   | 275,680
|                                                      |  |            |         |                                                                     |   |                                             |  |   |        
|Total debt securities                                 |  |            | 359,057 |                                                                     |   |                                            |  |   | 359,057
|Stock Investments:                                    |  |            |         |                                                                     |   |                                             |  |   |        
|Equity securities                                     |  |            | 2,104   |                                                                     |   | 16                                          |  |   | 2,088  
|Mutual Funds                                          |  |            | 997     |                                                                     |   | 997                                         |  |   |       
|                                                      |  |            |         |                                                                     |   |                                             |  |   |        
|Total stock investments                               |  |            | 3,101   |                                                                     |   | 1,013                                       |  |   | 2,088  
|                                                      |  |            |         |                                                                     |   |                                             |  |   |        
|Total available-for-sale                              |  | $          | 362,158 |                                                                     | $ | 1,013                                       |  | $ | 361,145
|                                                      |  |            |         |                                                                     |   |                                             |  |   |        

Assets Measured on a Non-Recurring Basis

Loans held-for-sale  The fair value of loans held-for-sale is determined, when possible, using quoted secondary-market prices (Level 2). If no such
quoted price exists, the fair value of a loan is determined using quoted prices for a similar asset or assets, adjusted for the specific attributes of that loan (Level 2). There was no fair value allowance recorded on loans held-for-sale at
March 31, 2010 and December 31, 2009.

Loans and leases are generally not recorded at fair value on a recurring
basis. Periodically, Alliance records nonrecurring adjustment to the carrying value of loans and leases based on fair value measurements for partial charge-offs of the uncollectible portions of those loans and leases. Nonrecurring
adjustments also include certain impairment amounts for collateral-dependent loans and leases calculated when establishing the allowance for credit losses. Such



- 16 -



---

##### Table of Contents

Alliance Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements





amounts are generally based on the fair value of the underlying collateral supporting the loan and, as a result, the carrying value of the loan or lease less the calculated valuation amount does
not necessarily represent the fair value of the loan or lease. Real estate collateral is typically valued using independent appraisals or other indications of value based on recent comparable sales of similar properties or assumptions generally
observable in the marketplace, adjusted based on non-observable inputs and the related nonrecurring fair value measurement adjustments and have generally been classified as Level 3. Estimates of fair value used for other collateral supporting
commercial loans and leases generally are based on assumptions not observable in the marketplace and, therefore, such valuations have been classified as Level 3.

Impaired loans and leases, which are measured for impairment using the fair value of the collateral for collateral dependent loans, had a carrying amount
of $343,000 with a valuation allowance of $128,000 at March 31, 2010. At December 31, 2009, impaired loans had a carrying amount of $908,000, with a valuation allowance of $332,000. Changes in fair value recognized for partial charge-offs
of loans and leases and impairment reserves on loans and leases were $211,000 and $846,000 for the three months ended March 31, 2010 and 2009, respectively.

The carrying amounts and estimated fair values of financial instruments, not previously presented, as of the dates indicated (in thousands):



|                                                          |  |                |           |                     |   |                |  |                      |           |  |   |          
|--------------------------------------------------------- |  | -------------- | --------- | ------------------- | - | -------------- |  | -------------------- | --------- |  | - | ---------
|                                                          |  | March 31, 2010 |           | December 31, 2009  
|                                                          |  | CarryingAmount |           | EstimatedFair Value |   | CarryingAmount |  | EstimatedFair 
Value
|Financial Assets:                                         |  |                |           |                     |   |                |  |                      |           |  |   |          
|Cash and cash equivalents                                 |  | $              | 20,782    |                     | $ | 20,782         |  | $                    | 26,696    |  | $ | 26,696   
|FHLB and FRB stock                                        |  |                | 8,729     |                     |   | N/A            |  |                      | 10,074    |  |   | N/A      
|Loans held for sale                                       |  |                | 401       |                     |   | 401            |  |                      | 1,023     |  |   | 1,023    
|Net loans and leases, including impaired loans and leases |  |                | 894,936   |                     |   | 928,197        |  |                      | 904,748   |  |   | 943,818  
|Accrued interest receivable                               |  |                | 4,961     |                     |   | 4,961          |  |                      | 4,167     |  |   | 4,167    
|Financial Liabilities:                                    |  |                |           |                     |   |                |  |                      |           |  |   |          
|Deposits                                                  |  |                | 1,129,932 |                     |   | 1,133,269      |  |                      | 1,075,671 |  |   | 1,080,083
|Borrowings                                                |  |                | 144,121   |                     |   | 147,485        |  |                      | 172,707   |  |   | 175,914  
|Junior subordinated obligations                           |  |                | 25,774    |                     |   | 9,398          |  |                      | 25,774    |  |   | 9,271    
|Accrued interest payable                                  |  |                | 1,332     |                     |   | 1,332          |  |                      | 1,745     |  |   | 1,745    

The fair value of commitments to
extend credit and standby letters of credit is not significant.

Alliances fair value estimates are based on our existing on and off
balance sheet financial instruments without attempting to estimate the value of any anticipated future business and the value of assets and liabilities that are not considered financial instruments. In addition, the tax ramifications related to the
realization of the unrealized gains and losses can have a significant effect on our fair value estimates and have not been considered in these estimates.

The fair value estimates are made as of a specific point in time, based on relevant market information and information about the financial instruments,
including our judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and other factors. These estimates are subjective in nature and involve uncertainties and matters
of significant judgment and therefore cannot be determined with precision. Changes in our assumptions could significantly affect the estimates.

We used the following methods and assumptions in estimating our fair value disclosures for financial instruments:

Cash and Cash Equivalents

The carrying
amounts reported in the consolidated balance sheet for cash and short-term instruments approximate those assets fair value.

FHLB and
FRB Stock

It is not practicable to determine the fair value of FHLB and FRB stock due to restrictions placed on its transferability.



- 17 -



---

##### Table of Contents

Alliance Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements





Loans and Leases

Variable-rate loans reprice as the associated rate index changes. Therefore, the carrying value of these loans approximates fair value. The fair value of
our fixed-rate loans and leases were calculated by discounting scheduled cash flows through the estimated maturity using current origination rates, credit adjusted for delinquent loans and leases. Our estimate of maturity is based on the contractual
cash flows adjusted for prepayment estimates based on current economic and lending conditions. The fair value of accrued interest approximates carrying value.

Deposits

The fair values disclosed for
non-interest-bearing accounts and accounts with no stated maturity are, by definition, equal to the amount payable on demand at the reporting date. The fair value of time deposits was estimated by discounting expected monthly maturities at interest
rates approximating those currently being offered at the FHLB on similar terms. The fair value of accrued interest approximates carrying value.

Borrowings

The fair value of borrowings
are estimated using discounted cash flow analysis, based on interest rates approximating those currently being offered for borrowings with similar terms.

Junior Subordinated Obligations

The
fair value of trust preferred debentures has been estimated using a discounted cash flow analysis to maturity.

Off-Balance-Sheet
Instruments

Off-balance-sheet financial instruments consist of commitments to extend credit and standby letters of credit, with fair value
based on fees currently charged to enter into agreements with similar terms and credit quality. Amounts are not significant.



- 18 -



---

##### Table of Contents

|Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------

This discussion is intended to further your understanding of the consolidated financial condition and results of operations of Alliance Financial
Corporation and its subsidiaries. It should be read in conjunction with the consolidated financial statements included in this report.

Comparison of Operating Results for the Three Months Ended March 31, 2010 and 2009

General

Net income was $2.7 million for
the first quarter of 2010, compared to $3.0 million for the same period in 2009. Net income available to common shareholders for the first quarter was $2.7 million or $0.59 per diluted share, compared to $2.6 million or $0.57 per diluted share for
the first quarter of 2009.

Preferred dividends and accretion on preferred stock issued by Alliance under the U.S. Treasurys Capital
Purchase Program (CPP) were $358,000 for the first quarter of 2009. There was no preferred stock outstanding in the first quarter of 2010.

The return on average assets and return on average common shareholders equity were 0.77% and 8.93%, respectively, for the first quarter of 2010,
compared to 0.86% and 8.69%, respectively, for the same period in 2009.

Net Interest Income

Net interest income totaled $11.1 million in the first quarter, representing an increase of $1.1 million or 10.7% compared to the first quarter of 2009.
The increase in net interest income was driven by a higher net interest margin combined with earning asset growth. Average earning assets increased $41.3 million in the first quarter compared with the year-ago quarter, due largely to increases in
the securities portfolio and residential mortgages. On a linked-quarter basis, net interest income decreased $363,000 or 3.2% as a result of a 7 basis point decrease in the net interest margin and a 1.8% decline in interest-earning assets, primarily
in the securities and lease portfolios.

Alliances tax-equivalent net interest margin increased 19 basis points in the first quarter
compared with the year-ago quarter, but was down 7 basis points compared to the fourth quarter of 2009. The net interest margin on a tax-equivalent basis was 3.61% in the first quarter of 2010, compared with 3.42% in the first quarter of 2009 and
3.68% in the fourth quarter of 2009. Without the effect of fewer days in the first quarter, net interest income and net interest margin would have been roughly comparable to that of the fourth quarter.

The overall net interest margin growth since the first quarter of 2009 is primarily the result of our ongoing active balance sheet management and deposit
pricing strategies and the positive effects of those strategies in the low interest rate environment of the past year. The rate of growth in Alliances net interest margin slowed in the second half of 2009 and leveled off in the first quarter
of 2010 as interest rates on a substantial portion of our interest-bearing liabilities have adjusted to the lower rates in effect during the period. Alliances net interest margin is expected to remain flat to slightly lower in coming quarters
due to the reinvestment of cash flows on our longer term, higher yielding assets at lower rates in the current market.

Alliances
tax-equivalent earning assets yield decreased 34 basis points in the first quarter of 2010 compared with the year-ago period, which was more than offset by a 66 basis point decrease in its cost of funds over the same period. The yield on our
interest-earning assets was 4.96% in the first quarter of 2010, compared with 5.30% in the first quarter of 2009. Alliances cost of funds for the same periods was 1.54% and 2.20%, respectively. On a linked-quarter basis, Alliances first
quarter earning-assets yield and its cost of funds declined 12 basis points and 7 basis points, respectively.

From September 2007 to December
2008, the Federal Reserve reduced its target fed funds rate from 5.25% to between zero and 0.25%. Over this same time period, a sharp drop in equity markets, economic recession and federal government monetary and economic stimulus efforts
contributed to a sharp decline in the yields on U.S. Treasury securities. As a result of these factors, the yields on two-year, five-year and ten-year treasury securities dropped 339 basis points, 272 basis points and 230 basis points, respectively
from August 31, 2007 to December 31, 2008. The target federal funds rate remains between zero and 0.25%, however treasury yields have rebounded somewhat, with yields increasing 26 basis points, 101 basis points and 158 basis points on the
two-year, five-year and ten-year treasury securities, respectively from the end of 2008. The low interest rate environment of the past two years has resulted in lower yields for all of Alliances earning assets. Yields on our commercial loans
and consumer loans were most affected by these conditions, with yields on these assets down 122 basis points and 185 basis points, respectively, in 2009 compared with 2008. Yields on commercial loans and consumer loans decreased 36 basis points and
57 basis points, respectively, in the first quarter of 2010 compared to the first quarter of 2009. These asset types are more sensitive than our other interest-bearing assets to changes in market interest rates due to the variable rate
characteristics



19



---

##### Table of Contents

of a portion of these portfolios and to the high levels of annual amortization in the portfolios as a result of their relatively shorter duration.

Average interest-earning assets increased 3.3% in the first quarter to $1.3 billion compared with the same period last year, due primarily to growth in
the securities and residential mortgage portfolios, which offset declines in the commercial loans and equipment lease portfolios. Changes in our asset mix also contributed to the decline in the earning-assets yield, as securities and residential
mortgages comprised a larger portion of Alliances earning assets in the first quarter of 2010 compared with the year-ago quarter. The yields on these assets are typically lower than yields on commercial loans and leases. Growth in the
securities and residential portfolios combined with low demand for commercial loans and the planned runoff of the equipment lease portfolio resulted in the securities and residential mortgage portfolios increasing to 56.3% of earning assets in the
first quarter, compared with 49.6% in the first quarter of 2009.

Alliances cost of funds declined markedly in 2009 and into 2010 in all
interest-bearing liability categories except savings accounts. The average yield of money market and time deposits dropped 100 basis points and 145 basis points, respectively in 2009 as a result of the lower rate environment and our deposit pricing
strategies. The average yield of money market and time deposits decreased 56 basis points and 91 basis points, respectively, in the first quarter of 2010 compared with the year-ago quarter. Our wholesale funding costs also dropped significantly,
with the average cost of our borrowings down 41 basis points in 2009 compared with 2008. Alliances average cost of borrowings decreased only 3 basis points in the first quarter compared with the first quarter of 2009, primarily due to a $57.6
million decrease in average borrowings resulting from the paydown of short-term borrowings. At the same time our borrowing costs were declining due to the lower rates in 2009, we continued to extend the maturity on new or renewed borrowings in order
to lessen the potential impact of higher interest rates on borrowing costs. The weighted average maturity of Alliances borrowings was 2.8 years at March 31, 2010.

The average cost of our junior subordinated obligations decreased 230 basis points in 2009 compared with 2008, and decreased 157 basis points in the
first quarter of 2010 compared with the year-ago quarter due to the sharp decline in the three-month Libor index to which these variable rate obligations are tied.

Alliances liability mix changed favorably during 2009 and into 2010 as we continued to focus on growing lower cost savings, demand and money market
accounts (transaction accounts) and relied less on higher promotional rates to attract or retain retail time accounts. The aggregate average balance of transaction accounts was $733.0 million in the first quarter, which was an increase of $114.0
million or 18.4% from the aggregate average balances of $619.0 million in the first quarter of 2009. Average transaction account balances comprised 66.4% of total average deposits in the first quarter, compared with 63.4% in the first quarter of
2009. Average time account balances in the first quarter were $370.5 million or 33.6% of total average deposits in the first quarter, compared with $356.6 million or 36.6% in the same period last year. Our ability to gather core transaction deposits
over the past year has been greatly enhanced by our strong financial position and earnings performance, enhanced product offerings including upgraded treasury management and internet banking platforms, and a high positive awareness of
Alliances brand. These factors, combined with negative operating performance or other challenges being experienced by certain larger financial institutions operating in our market, have been important contributors to Alliances core
deposit gains in 2009 and 2010.



20



---

##### Table of Contents

Average Balance Sheet and Net Interest Analysis

The following table sets forth information concerning average interest-earning assets and interest-bearing liabilities and the average yields and rates
thereon for the periods indicated. Interest income and yield information is adjusted for items exempt from federal income taxes (nontaxable) and assumes a 34% tax rate. Non-accrual loans have been included in the average balances.
Securities are shown at average amortized cost.



|                                                                                                         |  |                                      |           |   |                     |   |           |  |      |                |  |   |                     |   |           |   |        |  |      |  
|-------------------------------------------------------------------------------------------------------- |  | ------------------------------------ | --------- | - | ------------------- | - | --------- |  | ---- | -------------- |  | - | ------------------- | - | --------- | - | ------ |  | ---- | -
|                                                                                                         |  | For the three months ended March 31, |          
|(in thousands)                                                                                           |  | 2010                                 |           |   | 2009                |  
|                                                                                                         |  | AverageBalance                       |           |   | InterestEarned/Paid |   | YieldRate |  |      | AverageBalance |  |   | InterestEarned/Paid |   | YieldRate |  
|                                                                                                         |  | (Dollars in thousands)               |          
|Assets:                                                                                                  |  |                                      |           |   |                     |   |           |  |      |                |  |   |                     |   |           |   |        |  |      |  
|Interest earning assets:                                                                                 |  |                                      |           |   |                     |   |           |  |      |                |  |   |                     |   |           |   |        |  |      |  
|Federal funds sold                                                                                       |  | $                                    | 7,524     |   |                     | $ | 2         |  | 0.10 | %              |  | $ | 32,989              |   |           | $ | 9      |  | 0.11 | %
|Taxable investment securities                                                                            |  |                                      | 292,860   |   |                     |   | 2,716     |  | 3.71 | %              |  |   | 204,451             |   |           |   | 2,259  |  | 4.42 | %
|Nontaxable investment securities                                                                         |  |                                      | 75,202    |   |                     |   | 1,097     |  | 5.84 | %              |  |   | 88,929              |   |           |   | 1,339  |  | 6.02 | %
|FHLB and FRB stock                                                                                       |  |                                      | 9,307     |   |                     |   | 192       |  | 8.27 | %              |  |   | 10,935              |   |           |   | 52     |  | 1.90 | %
|Residential real estate
loans(1)                                                                         |  |                                      | 356,613   |   |                     |   | 4,780     |  | 5.36 | %              |  |   | 324,795             |   |           |   | 4,613  |  | 5.68 | %
|Commercial loans and commercial real estate                                                              |  |                                      | 198,984   |   |                     |   | 2,695     |  | 5.42 | %              |  |   | 203,183             |   |           |   | 2,935  |  | 5.78 | %
|Nontaxable commercial loans                                                                              |  |                                      | 8,743     |   |                     |   | 126       |  | 5.76 | %              |  |   | 9,787               |   |           |   | 145    |  | 5.93 | %
|Taxable leases (net of unearned discount)                                                                |  |                                      | 49,233    |   |                     |   | 732       |  | 5.95 | %              |  |   | 81,176              |   |           |   | 1,247  |  | 6.14 | %
|Nontaxable leases (net of unearned discount)                                                             |  |                                      | 14,764    |   |                     |   | 239       |  | 6.48 | %              |  |   | 17,844              |   |           |   | 290    |  | 6.50 | %
|Indirect auto loans                                                                                      |  |                                      | 181,789   |   |                     |   | 2,390     |  | 5.26 | %              |  |   | 181,081             |   |           |   | 2,508  |  | 5.54 | %
|Consumer loans                                                                                           |  |                                      | 91,416    |   |                     |   | 983       |  | 4.30 | %              |  |   | 89,939              |   |           |   | 1,095  |  | 4.87 | %
|                                                                                                         |  |                                      |           |   |                     |   |           |  |      |                |  |   |                     |   |           |   |        |  |      |  
|                                                                                                         |  |                                      |           |   |                     |  
|Total interest-earning assets                                                                            |  | $                                    | 1,286,435 |   |                     | $ | 15,952    |  | 4.96 | %              |  | $ | 1,245,109           |   |           | $ | 16,492 |  | 5.30 | %
|                                                                                                         |  |                                      |           |   |                     |  
|Non-interest earning assets:                                                                             |  |                                      |           |   |                     |   |           |  |      |                |  |   |                     |   |           |   |        |  |      |  
|Other assets                                                                                             |  |                                      | 140,218   |   |                     |   |           |  |      |                |  |   | 135,160             |   |           |   |        |  |      |  
|Less: Allowance for credit losses                                                                        |  |                                      | (9,888    | ) |                     |   |           |  |      |                |  |   | (9,489              | ) |           |   |        |  |      |  
|Net unrealized gains on securities available-for-sale                                                    |  |                                      | 6,691     |   |                     |   |           |  |      |                |  |   | 6,055               |   |           |   |        |  |      |  
|                                                                                                         |  |                                      |           |   |                     |   |           |  |      |                |  |   |                     |   |           |   |        |  |      |  
|Total assets                                                                                             |  | $                                    | 1,423,456 |   |                     |   |           |  |      |                |  | $ | 1,376,835           |   |           |   |        |  |      |  
|                                                                                                         |  |                                      |           |   |                     |   |           |  |      |                |  |   |                     |   |           |   |        |  |      |  
|                                                                                                         |  |                                      |           |   |                     |  
|Liabilities and shareholders equity:                                                                    |  |                                      |           |   |                     |   |           |  |      |                |  |   |                     |   |           |   |        |  |      |  
|Interest bearing liabilities:                                                                            |  |                                      |           |   |                     |   |           |  |      |                |  |   |                     |   |           |   |        |  |      |  
|Demand deposits                                                                                          |  | $                                    | 132,028   |   |                     | $ | 143       |  | 0.43 | %              |  | $ | 116,069             |   |           | $ | 150    |  | 0.52 | %
|Savings deposits                                                                                         |  |                                      | 94,751    |   |                     |   | 106       |  | 0.45 | %              |  |   | 88,028              |   |           |   | 117    |  | 0.53 | %
|MMDA deposits                                                                                            |  |                                      | 349,096   |   |                     |   | 773       |  | 0.89 | %              |  |   | 266,084             |   |           |   | 963    |  | 1.45 | %
|Time deposits                                                                                            |  |                                      | 370,543   |   |                     |   | 1,971     |  | 2.13 | %              |  |   | 356,609             |   |           |   | 2,709  |  | 3.04 | %
|Borrowings                                                                                               |  |                                      | 153,736   |   |                     |   | 1,188     |  | 3.09 | %              |  |   | 211,359             |   |           |   | 1,650  |  | 3.12 | %
|Junior subordinated obligations issued to unconsolidated trusts                                          |  |                                      | 25,774    |   |                     |   | 154       |  | 2.39 | %              |  |   | 25,774              |   |           |   | 255    |  | 3.96 | %
|                                                                                                         |  |                                      |           |   |                     |   |           |  |      |                |  |   |                     |   |           |   |        |  |      |  
|Total interest-bearing liabilities                                                                       |  |                                      | 1,125,928 |   |                     |   | 4,335     |  | 1.54 | %              |  | $ | 1,063,923           |   |           | $ | 5,844  |  | 2.20 | %
|                                                                                                         |  |                                      |           |   |                     |  
|Non-interest bearing liabilities:                                                                        |  |                                      |           |   |                     |   |           |  |      |                |  |   |                     |   |           |   |        |  |      |  
|Demand deposits                                                                                          |  |                                      | 157,130   |   |                     |   |           |  |      |                |  |   | 148,791             |   |           |   |        |  |      |  
|Other liabilities                                                                                        |  |                                      | 17,245    |   |                     |   |           |  |      |                |  |   | 17,633              |   |           |   |        |  |      |  
|Shareholders equity                                                                                     |  |                                      | 123,153   |   |                     |   |           |  |      |                |  |   | 146,488             |   |           |   |        |  |      |  
|                                                                                                         |  |                                      |           |   |                     |   |           |  |      |                |  |   |                     |   |           |   |        |  |      |  
|Total liabilities and shareholders equity                                                               |  | $                                    | 1,423,456 |   |                     |   |           |  |      |                |  | $ | 1,376,835           |   |           |   |        |  |      |  
|                                                                                                         |  |                                      |           |   |                     |   |           |  |      |                |  |   |                     |   |           |   |        |  |      |  
|Net interest income                                                                                      |  |                                      |           |   |                     | $ | 11,617    |  |      |                |  |   |                     |   |           | $ | 10,648 |  |      |  
|                                                                                                         |  |                                      |           |   |                     |   |           |  |      |                |  |   |                     |   |           |   |        |  |      |  
|Net interest rate spread                                                                                 |  |                                      |           |   |                     |   |           |  | 3.42 | %              |  |   |                     |   |           |   |        |  | 3.10 | %
|Net interest margin                                                                                      |  |                                      |           |   |                     |   |           |  | 3.61 | %              |  |   |                     |   |           |   |        |  | 3.42 | %
|Federal tax exemption on non-taxable investment securities, loans and leases included in interest income |  |                                      |           |   |                     |   | 496       |  |      |                |  |   |                     |   |           |   | 603    |  |      |  
|                                                                                                         |  |                                      |           |   |                     |   |           |  |      |                |  |   |                     |   |           |   |        |  |      |  
|Net interest income                                                                                      |  |                                      |           |   |                     | $ | 11,121    |  |      |                |  |   |                     |   |           | $ | 10,045 |  |      |  
|                                                                                                         |  |                                      |           |   |                     |   |           |  |      |                |  |   |                     |   |           |   |        |  |      |  



|(1) | Includes loans held-for-sale
|--- | ----------------------------



21



---

##### Table of Contents

The following table sets forth the dollar volume of increase (decrease) in interest income and interest
expense resulting from changes in the volume of earning assets and interest-bearing liabilities, and from changes in rates for the periods indicated. Volume changes are computed by multiplying the volume difference by the prior periods rate.
Rate changes are computed by multiplying the rate difference by the prior periods balance. The change in interest income and expense due to both rate and volume has been allocated proportionally between the volume and rate variances (in
thousands).



|                                                                           |  |                                                                                             |       |   |      |   |        |           |  |   |        |  
|-------------------------------------------------------------------------- |  | ------------------------------------------------------------------------------------------- | ----- | - | ---- | - | ------ | --------- |  | - | ------ | -
|                                                                           |  | For the three months endedMarch 31,
2010compared toMarch 31,
2009Increase/(Decrease) Due To |      
|                                                                           |  | Volume                                                                                      |       |   | Rate |   |        | NetChange | 
|Federal funds sold                                                         |  | $                                                                                           | (6    | ) |      | $ | (1     | )         |  | $ | (7     | )
|Taxable investment securities                                              |  |                                                                                             | 2,450 |   |      |   | (1,993 | )         |  |   | 457    |  
|Non-taxable investment securities                                          |  |                                                                                             | (203  | ) |      |   | (39    | )         |  |   | (242   | )
|FHLB and FRB stock                                                         |  |                                                                                             | (53   | ) |      |   | 193    |           |  |   | 140    |  
|Residential real estate loans                                              |  |                                                                                             | 1,426 |   |      |   | (1,259 | )         |  |   | 167    |  
|Commercial loans and commercial real estate                                |  |                                                                                             | (60   | ) |      |   | (180   | )         |  |   | (240   | )
|Non-taxable commercial loans                                               |  |                                                                                             | (15   | ) |      |   | (4     | )         |  |   | (19    | )
|Taxable leases (net of unearned income)                                    |  |                                                                                             | (477  | ) |      |   | (38    | )         |  |   | (515   | )
|Non-taxable leases (net of unearned income)                                |  |                                                                                             | (50   | ) |      |   | (1     | )         |  |   | (51    | )
|Indirect auto loans                                                        |  |                                                                                             | 64    |   |      |   | (182   | )         |  |   | (118   | )
|Consumer loans                                                             |  |                                                                                             | 112   |   |      |   | (224   | )         |  |   | (112   | )
|                                                                           |  |                                                                                             |       |   |      |   |        |           |  |   |        |  
|Total interest-earning assets                                              |  | $                                                                                           | 3,188 |   |      | $ | (3,728 | )         |  | $ | (540   | )
|                                                                           |  |                                                                                             |       |   |      |   |        |           |  |   |        |  
|                                                                           |  |                                                                                             |      
|Interest-bearing demand deposits                                           |  | $                                                                                           | 89    |   |      | $ | (96    | )         |  | $ | (7     | )
|Savings deposits                                                           |  |                                                                                             | 44    |   |      |   | (55    | )         |  |   | (11    | )
|MMDA deposits                                                              |  |                                                                                             | 1,247 |   |      |   | (1,437 | )         |  |   | (190   | )
|Time deposits                                                              |  |                                                                                             | 664   |   |      |   | (1,402 | )         |  |   | (738   | )
|Borrowings                                                                 |  |                                                                                             | (446  | ) |      |   | (16    | )         |  |   | (462   | )
|Junior subordinated obligations issued to unconsolidated subsidiary trusts |  |                                                                                             |      |   |      |   | (101   | )         |  |   | (101   | )
|                                                                           |  |                                                                                             |       |   |      |   |        |           |  |   |        |  
|Total interest-bearing liabilities                                         |  |                                                                                             | 1,598 |   |      |   | (3,107 | )         |  |   | (1,509 | )
|                                                                           |  |                                                                                             |       |   |      |   |        |           |  |   |        |  
|                                                                           |  |                                                                                             |      
|Net interest income tax equivalent                                         |  | $                                                                                           | 1,590 |   |      | $ | (621   | )         |  | $ | 969    |  
|                                                                           |  |                                                                                             |       |   |      |   |        |           |  |   |        |  



22



---

##### Table of Contents

Asset Quality and the Allowance for Credit Losses

The following table represents a summary of delinquent loans and leases grouped by the number of days delinquent at the dates indicated:



|                                    |  |                        |        |      |                   |   |   |                |        |  |      |   |  |      |        |  |      |  
|----------------------------------- |  | ---------------------- | ------ | ---- | ----------------- | - | - | -------------- | ------ |  | ---- | - |  | ---- | ------ |  | ---- | -
|Delinquent loans and leases         |  | March 31, 2010         |        |      | December 31, 2009 |   |   | March 31, 2009 |       
|                                    |  | $                      |        | %(1) |                   |   | $ |                | %(1)   |  |      | $ |  | %(1) |       
|                                    |  | (Dollars in thousands) |       
|30 days past due                    |  | $                      | 6,493  |      | 0.72              | % |   | $              | 7,883  |  | 0.87 | % |  | $    | 8,938  |  | 0.97 | %
|60 days past due                    |  |                        | 867    |      | 0.10              | % |   |                | 2,271  |  | 0.25 | % |  |      | 3,168  |  | 0.34 | %
|90 days past due and still accruing |  |                        | 57     |      |                  | % |   |                |       |  |     | % |  |      | 299    |  | 0.03 | %
|Non-accrual                         |  |                        | 9,532  |      | 1.06              | % |   |                | 8,582  |  | 0.94 | % |  |      | 5,620  |  | 0.61 | %
|                                    |  |                        |        |      |                   |   |   |                |        |  |      |   |  |      |        |  |      |  
|Total                               |  | $                      | 16,949 |      | 1.88              | % |   | $              | 18,736 |  | 2.06 | % |  | $    | 18,025 |  | 1.95 | %
|                                    |  |                        |        |      |                   |   |   |                |        |  |      |   |  |      |        |  |      |  



|(1) | As a percentage of total loans and leases, excluding deferred costs
|--- | -------------------------------------------------------------------

Overall delinquencies were lower for the second consecutive quarter as a result of fewer loans and leases 30 to 89 days past due. Loans and leases past
due 30 days or more (including non-performing) decreased $1.8 million or 9.5% since the end of 2009 and totaled $16.9 million or 1.88% of total loans and leases at March 31, 2010. The decrease in past due loans and leases occurred as a result
of payments of past due amounts, charge-offs and repossession of collateral. Each of Alliances loan and lease portfolios showed a reduction in delinquencies 30 to 89 days in the first quarter compared with the end of 2009. Approximately 38% of
all delinquent loans and leases at the end of the first quarter were past due for only one payment.

The following table represents
information concerning the aggregate amount of non-performing assets (in thousands):



|                                                     |  |                |        |                   |   |                |  |   |      
|---------------------------------------------------- |  | -------------- | ------ | ----------------- | - | -------------- |  | - | -----
|                                                     |  | March 31, 2010 |        | December 31, 2009 |   | March 31, 2009
|Non-accruing loans and leases:                       |  |                |        |                   |   |                |  |   |      
|Residential real estate                              |  | $              | 3,513  |                   | $ | 2,843          |  | $ | 1,882
|Commercial loans                                     |  |                | 1,888  |                   |   | 2,167          |  |   | 520  
|Commercial real estate                               |  |                | 2,200  |                   |   | 1,846          |  |   | 1,377
|Leases                                               |  |                | 1,208  |                   |   | 1,418          |  |   | 1,692
|Indirect auto                                        |  |                | 187    |                   |   | 109            |  |   | 65   
|Other consumer loans                                 |  |                | 536    |                   |   | 199            |  |   | 84   
|                                                     |  |                |        |                   |   |                |  |   |      
|Total non-accruing loans and leases                  |  |                | 9,532  |                   |   | 8,582          |  |   | 5,620
|Accruing loans and leases delinquent 90 days or more |  |                | 57     |                   |   |               |  |   | 299  
|                                                     |  |                |        |                   |   |                |  |   |      
|Total non-performing loans and leases                |  |                | 9,589  |                   |   | 8,582          |  |   | 5,919
|Other real estate and repossessed assets             |  |                | 422    |                   |   | 445            |  |   | 829  
|                                                     |  |                |        |                   |   |                |  |   |      
|Total non-performing assets                          |  | $              | 10,011 |                   | $ | 9,027          |  | $ | 6,748
|                                                     |  |                |        |                   |   |                |  |   |      

Continuing weakness in the local, state and national economies
contributed to an increase in nonperforming assets in the first quarter. Nonperforming assets increased $984,000 or 10.9% since the end of 2009, and were $10.0 million or 0.69% of total assets at March 31, 2010. Conventional residential
mortgages comprised $3.5 million (43 loans) or 36.9% of nonaccrual loans and leases at March 31, 2010. Commercial loans (including commercial real estate) on nonaccrual status totaled $4.1 million (39 loans) or 42.9% of nonaccrual loans and
leases at the end of the first quarter. Leases on nonaccrual status totaled $1.2 million (25 leases) or 12.7% of nonaccrual loans and leases at the end of the first quarter. Most of the increase in nonperforming assets occurred in the residential
mortgage portfolio. The higher level of nonperforming residential mortgages was exacerbated by the extended period of time required to complete a workout arrangement or foreclosure on the real estate collateral.

As a recurring part of its portfolio management program, Alliance has identified approximately $9.4 million in potential problem loans at March 31,
2010 as compared to $9.1 million at December 31, 2009. The average balance of potential problem loans was $313,000 at March 31, 2010 compared with $252,000 at December 31, 2009. Potential problem loans are loans that are currently
performing, but where the borrowers operating performance or other relevant factors could result in potential credit problems, and are typically classified by our loan rating system as substandard. At March 31, 2010, potential
problem loans primarily consisted of commercial real estate, commercial loans and leases. There can be no assurance that additional loans will not become nonperforming, require restructuring, or require increased provision for loan losses.

The Bank has a loan and lease monitoring program that it believes appropriately evaluates non-performing loans and leases and the loan and
lease portfolio in general. The review program continually audits the loan and lease portfolio to confirm



23



---

##### Table of Contents

managements loan and lease risk rating system, and tracks problem loans and leases to ensure compliance with loan and lease policy underwriting guidelines, and to evaluate the adequacy of
the allowance for credit losses.

The Banks policy is to place a loan or lease on non-accrual status and recognize income on a cash
basis when a loan or lease is more than 90 days past due, unless in the opinion of management, the loan or lease is well secured and in the process of collection. The Bank considers a loan or lease impaired when, based on current information and
events, it is probable that the Bank will be unable to collect the scheduled payments of principal and interest when due according to the contractual terms of the loan or lease agreement. The measurement of impaired loans and leases is generally
based upon the present value of future cash flows discounted at the historical effective interest rate, except that all collateral-dependent loans and leases are measured for impairment based on fair value of the collateral. As of March 31,
2010, there was $3.2 million in impaired loans for which $128,000 in related allowance for credit losses was allocated. As of December 31, 2009, there was $3.6 million in impaired loans for which $332,000 in related allowance for credit losses
was allocated.

The allowance for credit losses represents managements best estimate of probable incurred credit losses in the
Banks loan and lease portfolio. Managements quarterly evaluation of the allowance for credit losses is a comprehensive analysis that builds a total allowance by evaluating the probable incurred credit losses within each product class.
The Bank uses a general allocation methodology for all residential and consumer loan pools. This methodology estimates an allowance for each pool based on the average loss rate for the time period that includes the current year and two full prior
years. The average loss rate is adjusted to reflect the expected impact that current trends regarding loan growth, delinquency, losses, economic conditions, loan concentrations, policy changes, experience and ability of lending personnel, and
current interest rates have. For commercial loan and lease pools, the Bank establishes a specific allocation for all loans and leases in excess of $200,000 which are considered to be impaired and which have been risk rated under the Banks risk
rating system as substandard, doubtful or loss. The specific allocation is based on the most recent valuation of the loan or lease collateral. For all other commercial loans and leases, the Bank uses the general allocation methodology that estimates
the probable incurred loss for each risk rating category. The general allocation methodology for commercial loans and leases considers the same qualitative factors that are considered when evaluating residential mortgage and consumer loan pools. The
combination of using both the general and specific allocation methodologies reflects managements best estimate of the probable incurred credit losses in the Banks loan and lease portfolio. Loans and leases are charged against the
allowance for credit losses, in accordance with the Banks loan and lease policy, when they are determined by management to be uncollectible. Recoveries on loans and leases previously charged off are credited to the allowance for credit losses
when they are received. When management determines that the allowance for credit losses is less than adequate to provide for probable incurred losses, a direct charge to operating income is recorded.



24



---

##### Table of Contents

The following table summarizes changes in the allowance for credit losses arising from loans and leases
charged off, recoveries on loans and leases previously charged off and additions to the allowance, which have been charged to expense (in thousands):



|                                                       |  |                              |       |      |   |      
|------------------------------------------------------ |  | ---------------------------- | ----- | ---- | - | -----
|                                                       |  | Three months ended March 31,
|                                                       |  | 2010                         |       | 2009
|Balance at beginning of year                           |  | $                            | 9,414 |      | $ | 9,161
|Loans and leases charged-off:                          |  |                              |       |      |   |      
|Residential real estate                                |  |                              |      |      |   | 52   
|Commercial loans                                       |  |                              | 173   |      |   | 27   
|Commercial real estate                                 |  |                              |      |      |   |     
|Leases                                                 |  |                              | 479   |      |   | 813  
|Indirect auto                                          |  |                              | 72    |      |   | 110  
|Consumer                                               |  |                              | 268   |      |   | 381  
|                                                       |  |                              |       |      |   |      
|Total loans and leases charged off                     |  |                              | 992   |      |   | 1,383
|Recoveries of loans and leases previously charged off: |  |                              |       |      |   |      
|Residential real estate                                |  |                              | 1     |      |   |     
|Commercial loans                                       |  |                              | 16    |      |   | 3    
|Commercial real estate                                 |  |                              |      |      |   |     
|Leases                                                 |  |                              | 11    |      |   | 5    
|Indirect auto                                          |  |                              | 35    |      |   | 25   
|Consumer                                               |  |                              | 137   |      |   | 146  
|                                                       |  |                              |       |      |   |      
|Total recoveries                                       |  |                              | 200   |      |   | 179  
|                                                       |  |                              |       |      |   |      
|Net loans and leases charged off                       |  |                              | 792   |      |   | 1,204
|Provision for credit losses                            |  |                              | 1,095 |      |   | 1,750
|                                                       |  |                              |       |      |   |      
|Balance at end of year                                 |  | $                            | 9,717 |      | $ | 9,707
|                                                       |  |                              |       |      |   |      

The provision for credit losses was $1.1 million in the first quarter,
which was a decrease of $655,000 compared with the first quarter of 2009 and a decrease of $330,000 compared with the fourth quarter of 2009. The decrease in the provision for credit losses is largely due to a 34.2% decline in net charge-offs
compared with the first quarter of 2009, and a 60.7% decline compared with the fourth quarter of 2009, along with an improving trend in loan and lease delinquencies. Net charge-offs were $792,000 in the first quarter, compared with $1.2 million in
the year-ago quarter and $2.0 million in the fourth quarter of 2009. The decrease in charge-offs in the first quarter is largely attributable to a decline in charge-offs in four segments of our equipment lease portfolio which had experienced
elevated charge-off levels throughout much of 2009.

Alliances credit loss provisions have been somewhat elevated over the past five
quarters reflecting generally higher levels of loan delinquencies and charge-offs, a higher level of classified loans, and managements assessment of the potential impact on Alliances portfolio of macroeconomic factors and credit market
conditions affecting the financial institutions sector generally.

Net charge-offs equaled 0.35% of average loans and leases in the first
quarter of 2010, compared with 0.53% in the year-ago quarter and 0.88% in the fourth quarter of 2009. The provision for credit losses as a percentage of net charge-offs was 138.3% in the first quarter, compared with 145.3% in the year-ago quarter
and 70.6% in the fourth quarter of 2009. The provision as a percentage of net charge-offs was lower in the fourth quarter as a substantial portion of the fourth quarter charge-offs were previously provided for in prior quarters. After giving
consideration to loan loss provisions that were previously recognized for loans and leases charged-down in the fourth quarter, the provision for credit losses as a percent of the remaining fourth quarter net charge-offs was 141%.

The allowance for credit losses was $9.7 million at March 31, 2010, compared with $9.4 million at December 31, 2009 and $9.7 million at
March 31, 2009. The ratio of the allowance for credit losses to total loans and leases was 1.07% at March 31, 2010, compared with 1.03% at December 31, 2009 and 1.05% at March 31, 2009. The ratio of the allowance for credit
losses to nonperforming loans and leases was 101.3% at March 31, 2010, compared with 109.7% at December 31, 2009, and 164.0% at March 31, 2009.



25



---

##### Table of Contents

The following table presents certain asset quality ratios for the periods indicated:



|                                                                         |  |                                 |   |  |       |  
|------------------------------------------------------------------------ |  | ------------------------------- | - |  | ----- | -
|                                                                         |  | For three months endedMarch 31, |  
|                                                                         |  | 2010                            |   |  | 2009  |  
|Net loans and leases charged-off to average loans and leases, annualized |  | 0.35                            | % |  | 0.53  | %
|Provision for credit losses to average loans and leases, annualized      |  | 0.49                            | % |  | 0.77  | %
|Allowance for credit losses to period-end loans and leases               |  | 1.07                            | % |  | 1.05  | %
|Allowance for credit losses to non-performing loans and leases           |  | 101.3                           | % |  | 164.0 | %
|Non-performing loans and leases to period-end loans and leases           |  | 1.06                            | % |  | 0.64  | %
|Non-performing assets to period-end assets                               |  | 0.69                            | % |  | 0.48  | %

Non-interest Income

The following table sets forth certain information on non-interest income for the periods indicated, dollars in thousands:



|                                    |  |                              |       |      |   |        |  |   |        |   |  |        |   
|----------------------------------- |  | ---------------------------- | ----- | ---- | - | ------ |  | - | ------ | - |  | ------ | --
|                                    |  | Three months ended March 31, |      
|                                    |  |                              |       |      |   | Change | 
|                                    |  | 2010                         |       | 2009 |   | $      |  |   | %      |  
|Investment management income        |  | $                            | 1,807 |      | $ | 1,761  |  | $ | 46     |   |  | 2.6    | % 
|Service charges on deposit accounts |  |                              | 1,050 |      |   | 1,193  |  |   | (143   | ) |  | (12.0  | )%
|Card-related fees                   |  |                              | 591   |      |   | 521    |  |   | 70     |   |  | 13.4   | % 
|Insurance agency                    |  |                              | 346   |      |   | 315    |  |   | 31     |   |  | 9.8    | % 
|Bank-owned life insurance           |  |                              | 269   |      |   | 247    |  |   | 22     |   |  | 8.9    | % 
|Gain on the sale of loans           |  |                              | 193   |      |   | 25     |  |   | 168    |   |  | 672.0  | % 
|Gain on sale of securities          |  |                              |      |      |   | 1,015  |  |   | (1,015 | ) |  | (100.0 | )%
|Other non-interest income           |  |                              | 305   |      |   | 283    |  |   | 22     |   |  | 7.8    | % 
|                                    |  |                              |       |      |   |        |  |   |        |   |  |        |   
|Total non-interest income           |  | $                            | 4,561 |      | $ | 5,360  |  | $ | (799   | ) |  | (14.9  | )%

Total non-interest income
decreased $799,000 or 14.9% in the first quarter of 2010 compared to the year-ago quarter. Non-interest income in the first quarter of 2009 was unusually high as the result of gains on the sale of securities totaling $1.0 million. There were no
securities gains in the first quarter of 2010. Service charges on deposit accounts decreased $143,000 or 12.0% compared to the first quarter of 2009 due primarily to a general decline in overdraft fee income likely the result of heightened customer
sensitivities to incurring overdraft fees. We expect that new regulations relating to overdrafts effective in the third quarter of 2010 will negatively impact our overdraft fee income, though the likely amount of impact on Alliance cannot be
determined. Gains on the sale of loans increased $168,000 or 672.0% on an increased volume of conventional residential mortgage loans originated for sale.

Non-interest income comprised 29.1% of total revenue in the first quarter of 2010 compared with 30.2% in the year-ago quarter and 29.4% in the fourth
quarter of 2009.

Non-interest Expenses

The following table sets forth certain information on non-interest expenses for the periods indicated, dollars in thousands:



|                                  |  |                                  |        |      |   |        |  |   |     |   |  |       |   
|--------------------------------- |  | -------------------------------- | ------ | ---- | - | ------ |  | - | --- | - |  | ----- | --
|                                  |  | For three months ended March 31, |       
|                                  |  |                                  |        |      |   | Change | 
|                                  |  | 2010                             |        | 2009 |   | $      |  |   | %   |  
|Salaries and benefits             |  | $                                | 5,569  |      | $ | 4,700  |  | $ | 869 |   |  | 18.5  | % 
|Occupancy and equipment           |  |                                  | 1,840  |      |   | 1,764  |  |   | 76  |   |  | 4.3   | % 
|Communication expense             |  |                                  | 176    |      |   | 191    |  |   | (15 | ) |  | (7.9  | )%
|Office supplies and postage       |  |                                  | 269    |      |   | 311    |  |   | (42 | ) |  | (13.5 | )%
|Marketing expense                 |  |                                  | 293    |      |   | 251    |  |   | 42  |   |  | 16.7  | % 
|Amortization of intangible assets |  |                                  | 290    |      |   | 388    |  |   | (98 | ) |  | (25.2 | )%
|Professional fees                 |  |                                  | 740    |      |   | 677    |  |   | 63  |   |  | 9.3   | % 
|FDIC insurance                    |  |                                  | 402    |      |   | 347    |  |   | 55  |   |  | 15.9  | % 
|Other non-interest expenses       |  |                                  | 1,382  |      |   | 1,438  |  |   | (56 | ) |  | (3.9  | )%
|                                  |  |                                  |        |      |   |        |  |   |     |   |  |       |   
|Total non-interest expenses       |  | $                                | 10,961 |      | $ | 10,067 |  | $ | 894 |   |  | 8.9   | % 
|                                  |  |                                  |        |      |   |        |  |   |     |   |  |       |   



26



---

##### Table of Contents

Non-interest expenses increased $894,000 or 8.9% in the quarter compared to the year ago quarter, but were
down 3.4% from the fourth quarter of 2009. Salaries and benefits increased $869,000 compared with the first quarter of 2009, but were nearly unchanged from the fourth quarter of 2009. Approximately 26% of the increase in salaries and benefits
resulted from the timing of incentive compensation accruals. We did not begin to accrue incentive compensation expense in 2009 until we reached the appropriate performance thresholds in the third quarter. The balance of the increase resulted from
new customer service and business development positions, increased claims under our self-insured health plan and normal salary increases.

Alliances efficiency ratio was 69.9% in the first quarter of 2010, compared with 70.0% in the year-ago quarter and 69.8% in the fourth quarter of
2009.

Income Taxes

Alliances effective tax rate was 24.2% for the first quarter, compared with 17.6% in the year-ago period. The increase in the effective tax rate is
due to a decrease in tax exempt income as a percentage of total taxable income.

Comparison of Financial Condition at March 31, 2010
and December 31, 2009

General

Total assets increased $28.1 million or 2.0% in the first quarter and were $1.4 billion at March 31, 2010.

Securities available-for-sale increased $46.2 million or 12.8%, and total loans and leases, net of unearned income and deferred costs, decreased $9.5
million or 1.0% in the first quarter of 2010, due in large part, to the planned run off of Alliances lease portfolio.

Securities

Investment securities totaled $408.3 million at March 31, 2010, compared with $362.2 million at December 31, 2009. Our portfolio
is comprised entirely of investment grade securities, most of which are rated AAA by one or more of the nationally recognized rating agencies. The breakdown of our securities portfolio at March 31, 2010 is 79% guaranteed
mortgage-backed securities, 19% municipal securities and 1% obligations of U.S. Government sponsored corporations. Mortgage-backed securities, which totaled $321.7 million at March 31, 2010, are comprised primarily of pass-through securities
backed by conventional residential mortgages and guaranteed by Fannie-Mae, Freddie-Mac or Ginnie Mae, which in turn are backed by the United States government. The average life of the mortgage-backed securities portfolio is approximately 4.3 years.
Alliance does not invest in any securities backed by sub-prime, Alt-A or other high-risk mortgages. Alliance also does not hold any preferred stock, corporate debt or trust preferred securities in its investment portfolio.

Alliance had net unrealized gains of approximately $6.4 million in its securities portfolio at March 31, 2010, compared with net unrealized gains of
$4.6 million at December 31, 2009.

Loans and Leases

Total loans and leases, net of unearned income and deferred costs, were $904.7 million at March 31, 2010, compared with $914.2 million at
December 31, 2009.

Residential mortgages outstanding decreased $1.9 million from the end of 2009. Residential mortgage origination
volume contracted to more moderate levels as slightly higher borrowing rates in 2010 and exceptionally high mortgage refinance activity in 2009 have contributed to a general decline in mortgage originations in our market. Originations of residential
mortgages totaled $19.3 million in the first quarter, compared with $47.4 million in the year-ago quarter and $25.7 million in the fourth quarter of 2009. Despite the decline in our origination volumes, we have maintained our share of the
residential mortgage market in Central New York. We continue to originate primarily conventional residential mortgages in our local markets, and do not originate sub-prime, Alt-A, negative amortizing or other higher risk residential mortgages.

Commercial loans and mortgages increased $3.6 million in the first quarter and totaled $211.6 million at March 31, 2010, as increased
utilization of existing commercial lines of credit offset sluggish new loan demand. Originations of commercial loans, mortgages and lines of credit in the first quarter totaled $8.9 million, compared with $17.6 million in the year-ago quarter and
$18.9 million in the fourth quarter of 2009. We completed our previously announced commercial business expansion with the hiring of additional experienced commercial bankers in the first quarter. We believe that the dislocation caused by the
financial crisis at the nations large banks will create opportunities for us to leverage our strong capital base to eventually increase our market share in Central New York.



27



---

##### Table of Contents

Leases (net of unearned income) decreased $6.8 million or 10% in the first quarter of 2010 as a result of
Alliances previously announced decision to cease new lease originations. The remaining balance of the lease portfolio of $61.4 million is expected to continue to run-off at the rate of approximately $6.0 million per quarter over the next year.

Indirect auto loans decreased slightly in the first quarter and were $181.5 million as of March 31, 2010. Alliance originated $17.2
million of indirect auto loans in the first quarter, compared with $21.7 million in the year-ago quarter and $11.9 million in the fourth quarter of 2009. Alliance originates auto loans through a network of reputable, well established automobile
dealers located in Central and Western New York. Applications received through our indirect lending program are subject to the same comprehensive underwriting criteria and procedures as employed in its direct lending programs.

The following table sets forth the composition of Alliances loan and lease portfolio at the dates indicated, dollars in thousands:



|                                |  |                |         |   |         |       |   |                   |   |         |         |  |       |  
|------------------------------- |  | -------------- | ------- | - | ------- | ----- | - | ----------------- | - | ------- | ------- |  | ----- | -
|                                |  | March 31, 2010 |         |   | Percent |       |   | December 31, 2009 |   |         | Percent | 
|Residential real estate         |  | $              | 355,033 |   |         | 39.4  | % |                   | $ | 356,906 |         |  | 39.2  | %
|Commercial loans                |  |                | 113,513 |   |         | 12.6  | % |                   |   | 111,243 |         |  | 12.2  | %
|Commercial real estate          |  |                | 98,061  |   |         | 10.9  | % |                   |   | 96,753  |         |  | 10.7  | %
|Leases (net of unearned income) |  |                | 61,428  |   |         | 6.8   | % |                   |   | 68,224  |         |  | 7.5   | %
|Indirect auto                   |  |                | 181,537 |   |         | 20.2  | % |                   |   | 184,947 |         |  | 20.3  | %
|Other consumer loans            |  |                | 91,157  |   |         | 10.1  | % |                   |   | 92,022  |         |  | 10.1  | %
|                                |  |                |         |   |         |       |   |                   |   |         |         |  |       |  
|                                |  | $              | 900,729 |   |         | 100.0 | % |                   | $ | 910,095 |         |  | 100.0 | %
|                                |  |                |         |   |         |       |   |                   |   |         |         |  |       |  
|Net deferred loan costs         |  |                | 3,924   |   |         |       |   |                   |   | 4,067   |         |  |       |  
|                                |  |                |         |   |         |       |   |                   |   |         |         |  |       |  
|Total loans and leases          |  |                | 904,653 |   |         |       |   |                   |   | 914,162 |         |  |       |  
|Allowance for credit losses     |  |                | (9,717  | ) |         |       |   |                   |   | (9,414  | )       |  |       |  
|                                |  |                |         |   |         |       |   |                   |   |         |         |  |       |  
|Net loans and leases            |  | $              | 894,936 |   |         |       |   |                   | $ | 904,748 |         |  |       |  
|                                |  |                |         |   |         |       |   |                   |   |         |         |  |       |  

Deposits

Total deposits were $1.1 billion at March 31, 2010, which was an increase of $54.3 million or 5.0% from the end of 2009. The deposit growth was
concentrated in Alliances lower cost transaction (checking, savings and money market) accounts, which increased $71.0 million in the first quarter and offset a decrease of $16.7 million in time accounts due to a planned reduction in wholesale
time deposits. Transaction accounts comprised 68.3% of total deposits, compared with 65.2% at December 31, 2009 and 64.7% at March 31, 2009. Most of the transaction account growth in the first quarter occurred as a result of higher deposit
balances being maintained in existing municipal clients money market accounts.

The following table sets forth the composition of
Alliances deposits by business line at the dates indicated, dollars in thousands:



|                      |  |                |         |            |                   |           |  |       |         |         |   |           |        |       |            |  |           |         |       |   |         |  |   |         |  |   |           |  |       |  
|--------------------- |  | -------------- | ------- | ---------- | ----------------- | --------- |  | ----- | ------- | ------- | - | --------- | ------ | ----- | ---------- |  | --------- | ------- | ----- | - | ------- |  | - | ------- |  | - | --------- |  | ----- | -
|                      |  | March 31, 2010 |         |            | December 31, 2009 |          
|                      |  | Retail         |         | Commercial |                   | Municipal |  | Total |         | Percent |   |           | Retail |       | Commercial |  | Municipal |         | Total |   | Percent | 
|Non-interest checking |  | $              | 40,567  |            | $                 | 111,870   |  | $     | 9,293   |         | $ | 161,730   |        | 14.3  | %          |  | $         | 40,320  |       | $ | 115,304 |  | $ | 3,525   |  | $ | 159,149   |  | 14.8  | %
|Interest checking     |  |                | 97,346  |            |                   | 12,479    |  |       | 24,196  |         |   | 134,021   |        | 11.9  | %          |  |           | 97,580  |       |   | 15,559  |  |   | 17,229  |  |   | 130,368   |  | 12.1  | %
|                      |  |                |         |            |                   |           |  |       |         |         |   |           |        |       |            |  |           |         |       |   |         |  |   |         |  |   |           |  |       |  
|Total checking        |  |                | 137,913 |            |                   | 124,349   |  |       | 33,489  |         |   | 295,751   |        | 26.2  | %          |  |           | 137,900 |       |   | 130,863 |  |   | 20,754  |  |   | 289,517   |  | 26.9  | %
|                      |  |                |         |            |                   |           |  |       |         |        
|Savings               |  |                | 85,025  |            |                   | 10,136    |  |       | 2,887   |         |   | 98,048    |        | 8.7   | %          |  |           | 82,328  |       |   | 9,714   |  |   | 2,482   |  |   | 94,524    |  | 8.8   | %
|Money market          |  |                | 84,056  |            |                   | 100,461   |  |       | 193,697 |         |   | 378,214   |        | 33.4  | %          |  |           | 82,103  |       |   | 96,760  |  |   | 138,188 |  |   | 317,051   |  | 29.5  | %
|Time deposits         |  |                | 295,692 |            |                   | 23,338    |  |       | 38,889  |         |   | 357,919   |        | 31.7  | %          |  |           | 311,626 |       |   | 20,568  |  |   | 42,385  |  |   | 374,579   |  | 34.8  | %
|                      |  |                |         |            |                   |           |  |       |         |         |   |           |        |       |            |  |           |         |       |   |         |  |   |         |  |   |           |  |       |  
|Total deposits        |  | $              | 602,686 |            | $                 | 258,284   |  | $     | 268,962 |         | $ | 1,129,932 |        | 100.0 | %          |  | $         | 613,957 |       | $ | 257,905 |  | $ | 203,809 |  | $ | 1,075,671 |  | 100.0 | %
|                      |  |                |         |            |                   |           |  |       |         |         |   |           |        |       |            |  |           |         |       |   |         |  |   |         |  |   |           |  |       |  

Liquidity

Alliances liquidity primarily reflects the Banks ability to provide funds to meet loan and lease requests, to accommodate possible outflows in
deposits, to take advantage of market interest rate opportunities, and to pay dividends to Alliance. Funding loan and lease commitments, providing for deposit outflows, settling other liabilities when they come due and managing of interest rate
fluctuations require continuous analysis in order to match the maturities of specific categories of short-term loans and leases and investments with specific types of deposits, borrowings and other liabilities. Liquidity is normally considered in
terms of the nature and mix of the Banks sources and uses of funds. The Asset Liability Committee



28



---

##### Table of Contents

(ALCO) of Alliance is responsible for implementing the policies and guidelines for the maintenance of prudent levels of liquidity. As of March 31, 2010, liquidity as measured by
the Bank is in compliance with and exceeds its policy guidelines.

Alliances principal sources of funds for operations are cash flows
generated from earnings, deposit inflows, loan and lease repayments, borrowings from the Federal Home Loan Bank of New York (FHLB), and securities sold under repurchase agreements. During the three months ended March 31, 2010, cash
and cash equivalents decreased by $5.9 million, as net cash used in investing activities of $35.1 million exceeded net cash provided by operating and financing activities of $29.2 million. Net cash used in investing activities primarily resulted
from securities purchases exceeding maturities, sales and principal repayments by $45.0 million. Net cash provided by financing activities in the first quarter principally reflects a $54.3 million net increase in deposits, partly reduced by a net
decrease in borrowings of $28.6 million and cash dividends of $1.3 million. Net cash from operating activities was primarily provided by net income in the amount of $2.7 million and proceeds from sale of loans and leases held-for-sale of $10.0
million, partly reduced by originations of loans held-for-sale of $9.3 million.

As a member of the FHLB, Alliance is eligible to borrow up to
a specific credit limit which is determined by the amount of Alliances residential mortgages, commercial mortgages and investment securities that have been pledged as collateral. As of March 31, 2010, our credit limit with the FHLB was
$309.8 million. The total of Alliances outstanding borrowings from the FHLB on that date was $125.6 million.

Alliance had a $135.0
million line of credit at March 31, 2010 with the Federal Reserve Bank of New York through its Discount Window. Alliance has pledged indirect auto loans and investment securities totaling $179.3 million and $4.1 million, respectively, at
March 31, 2010. At March 31, 2010, Alliance also had available $76.5 million of unsecured federal funds lines of credit with other financial institutions. We did not draw any amounts on any of these lines during the quarter other than an
overnight test to confirm their availability. There were no amounts outstanding on any of these lines at March 31, 2010.

Capital
Resources

Alliance uses certain non-GAAP financial measures, such as the Tangible Common Equity to Tangible Assets ratio (TCE), to provide
information for investors to effectively analyze financial trends of ongoing business activities, and to enhance comparability with peers across the financial sector. We believe TCE is useful because it is a measure utilized by regulators, market
analysts and investors in evaluating a companys financial condition and capital strength. TCE, as defined by Alliance, represents common equity less goodwill and intangible assets. A reconciliation from the our GAAP Total Equity to Total
Assets ratio to the Non-GAAP Tangible Common Equity to Tangible Assets ratio is presented below:



|                                                  |  |                |           |  
|------------------------------------------------- |  | -------------- | --------- | -
|(in thousands)                                    |  | March 31, 2010 |          
|                                                  | 
|Total assets                                      |  | $              | 1,445,326 |  
|Less: Goodwill and intangible assets, net         |  |                | 41,858    |  
|                                                  |  |                |           |  
|Tangible assets (non-GAAP)                        |  | $              | 1,403,468 |  
|                                                  | 
|Total Common Equity                               |  |                | 127,487   |  
|Less: Goodwill and intangible assets, net         |  |                | 41,858    |  
|                                                  |  |                |           |  
|Tangible Common Equity (non-GAAP)                 |  |                | 85,629    |  
|                                                  | 
|Total Equity/Total Assets                         |  |                | 8.82      | %
|Tangible Common Equity/Tangible Assets (non-GAAP) |  |                | 6.10      | %

Shareholders equity was $127.5
million at March 31, 2010, compared with $123.9 million at December 31, 2009. Shareholders equity increased $3.6 million during the quarter on net income of $2.7 million which was partially offset by dividends declared of $1.3
million. Also contributing to the increase were proceeds from exercise of stock and options of $777,000 and an increase in the fair value of securities available for sale of $1.1 million, net of tax. In February 2010, Alliance announced that its
Board of Directors declared a quarterly dividend of $0.28 per common share.

On May 13, 2009, Alliance redeemed all 26,918 shares of our
Fixed Rate Cumulative Perpetual Preferred Stock (Preferred Stock) sold to the U.S. Department of the Treasury (Treasury Department) on December 19, 2008 in connection with the Treasury Departments Capital Purchase
Program (CPP) under the Troubled Asset Relief Program. We paid $27.2 million to the Treasury Department to redeem the Preferred Stock, which included the original investment of $26.9 million plus accrued dividends of approximately
$329,000. Alliance and the Bank received unconditional approvals from their respective regulators and from the Treasury Department to redeem the Preferred Stock. As a result of the redemption, we recorded a reduction in



29



---

##### Table of Contents

undivided profits of approximately $551,000 in the second quarter of 2009 associated with accelerated discount accretion related to the difference between the amount at which the Preferred Stock
sale was initially recorded and the redemption price. The Preferred Stock dividend and the acceleration of the accretion reduced the 2009 second quarters net income available to common shareholders and earnings per common share by $726,000 and
$0.16, respectively. On June 17, 2009, we repurchased the warrant to purchase 173,069 shares of its common stock (Warrant) issued to the Treasury Department as part of the CPP for $900,000. The repurchase of the Warrant was recorded
as a reduction to shareholders equity, and had no affect on Alliances net income and earnings per share.

The Banks Tier 1
leverage ratio was 7.38% and its total risk-based capital ratio was 12.99% at the end of the first quarter, both of which comfortably exceeded the regulatory thresholds required to be classified as a well-capitalized institution, which are 5.0% and
10.0%, respectively. Alliances tangible common equity capital ratio was 6.10% at March 31, 2010.

Alliance and its banking
subsidiary 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 discretionary actions by regulators that, if
undertaken, could have a direct material effect on Alliances financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, Alliance must meet specific capital guidelines that involve
quantitative measures of Alliances assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. Alliances capital amounts and classifications are also subject to qualitative judgments by
the regulators about components, risk weightings, and other factors. Quantitative measures established by regulation to ensure capital adequacy require Alliance and its subsidiary bank to maintain minimum amounts and ratios (set forth in the
following tables) of total and Tier 1 Capital (as defined in the regulations) to risk-weighted assets (as defined) and of Tier 1 Capital (as defined) to average assets (as defined).

As of December 31, 2009, the most recent notification from the Office of the Comptroller of the Currency categorized the Bank as
well-capitalized, under the regulatory framework for prompt corrective action. To be categorized as well-capitalized, the Bank must maintain total risk-based, Tier 1 risk-based and Tier 1 leverage ratios as set forth in the
tables below. Management believes that, as of March 31, 2010, Alliance and the Bank met all capital adequacy requirements to which they were subject.

The following table compares Alliances actual capital amounts and ratios with those needed to qualify for the well capitalized
category, which is the highest capital category as defined in the regulations.



|                         |  |        |         |       |                              |   |        |                                                                |        |  |       |        |  |        |  |        |  
|------------------------ |  | ------ | ------- | ----- | ---------------------------- | - | ------ | -------------------------------------------------------------- | ------ |  | ----- | ------ |  | ------ |  | ------ | -
|                         |  | Actual |         |       | For CapitalAdequacy Purposes |   |        | To Be Well CapitalizedUnder Prompt CorrectiveAction
Provisions |       
|                         |  | Amount |         | Ratio |                              |   | Amount |                                                                | Ratio  |  |       | Amount |  | Ratio  | 
|As of March 31, 2010     |  |        |         |       |                              |   |        |                                                                |        |  |       |        |  |        |  |        |  
|Total risk-based capital |  |        |         |       |                              |   |        |                                                                |        |  |       |        |  |        |  |        |  
|Alliance                 |  | $      | 118,319 |       | 13.69                        | % |        | $                                                              | 69,146 |  | 38.00 | %      |  | N/A    |  | N/A    |  
|Bank                     |  |        | 111,235 |       | 12.99                        | % |        |                                                                | 68,503 |  | 38.00 | %      |  | 85,629 |  | 310.00 | %
|Tier 1 capital           |  |        |         |       |                              |   |        |                                                                |        |  |       |        |  |        |  |        |  
|Alliance                 |  |        | 108,600 |       | 12.56                        | % |        |                                                                | 34,573 |  | 34.00 | %      |  | N/A    |  | N/A    |  
|Bank                     |  |        | 101,506 |       | 11.85                        | % |        |                                                                | 34,252 |  | 34.00 | %      |  | 51,378 |  | 36.00  | %
|Leverage                 |  |        |         |       |                              |   |        |                                                                |        |  |       |        |  |        |  |        |  
|Alliance                 |  |        | 108,600 |       | 7.86                         | % |        |                                                                | 55,266 |  | 34.00 | %      |  | N/A    |  | N/A    |  
|Bank                     |  |        | 101,506 |       | 7.38                         | % |        |                                                                | 55,033 |  | 34.00 | %      |  | 68,792 |  | 35.00  | %
|                         |  |        |         |       |                              |  
|As of December 31, 2009  |  |        |         |       |                              |   |        |                                                                |        |  |       |        |  |        |  |        |  
|Total risk-based capital |  |        |         |       |                              |   |        |                                                                |        |  |       |        |  |        |  |        |  
|Alliance                 |  | $      | 115,308 |       | 13.14                        | % |        | $                                                              | 70,210 |  | 38.00 | %      |  | N/A    |  | N/A    |  
|Bank                     |  |        | 109,208 |       | 12.55                        | % |        |                                                                | 69,595 |  | 38.00 | %      |  | 86,994 |  | 310.00 | %
|Tier 1 capital           |  |        |         |       |                              |   |        |                                                                |        |  |       |        |  |        |  |        |  
|Alliance                 |  |        | 105,894 |       | 12.07                        | % |        |                                                                | 35,105 |  | 34.00 | %      |  | N/A    |  | N/A    |  
|Bank                     |  |        | 99,794  |       | 11.47                        | % |        |                                                                | 34,798 |  | 34.00 | %      |  | 52,196 |  | 36.00  | %
|Leverage                 |  |        |         |       |                              |   |        |                                                                |        |  |       |        |  |        |  |        |  
|Alliance                 |  |        | 105,894 |       | 7.55                         | % |        |                                                                | 56,113 |  | 34.00 | %      |  | N/A    |  | N/A    |  
|Bank                     |  |        | 99,794  |       | 7.14                         | % |        |                                                                | 55,873 |  | 34.00 | %      |  | 69,841 |  | 35.00  | %



30



---

##### Table of Contents

Application of Critical Accounting Estimates

Alliances consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States and follow
practices within the banking industry. Application of these principles requires management to make estimates, assumptions, and judgments that affect the amounts reported in the financial statements and accompanying notes. These estimates,
assumptions, and judgments are based on information available as of the date of the financial statements; accordingly, as this information changes, the financial statements could reflect different estimates, assumptions, and judgments. Certain
policies inherently have a greater reliance on the use of estimates, assumptions, and judgments and as such have a greater possibility of producing results that could be materially different than originally reported. Estimates, assumptions, and
judgments are necessary when assets and liabilities are required to be recorded at fair value or when an asset or liability needs to be recorded contingent upon a future event. Carrying assets and liabilities at fair value inherently results in more
financial statement volatility. The fair values and information used to record valuation adjustments for certain assets and liabilities are based on quoted market prices or are provided by other third-party sources, when available. When third party
information is not available, valuation adjustments are estimated in good faith by management.

The most significant accounting policies
followed by Alliance are presented in Note 1 to the consolidated financial statements included in the 2009 Annual Report on Form 10-K (the Consolidated Financial Statements). These policies, along with the disclosures presented in the
other financial statement notes and in this discussion, provide information on how significant assets and liabilities are valued in the financial statements and how those values are determined. Based on the valuation techniques used and the
sensitivity of financial statement amounts to the methods, assumptions, and estimates underlying those amounts, management has identified the determination of the allowance for loan and lease losses, accrued income taxes, and the impairment analysis
of goodwill and other intangible assets to be the accounting areas that require the most subjective and complex judgments, and as such could be the most subject to revision as new information becomes available.

The allowance for credit losses represents managements estimate of probable credit losses in the loan and lease portfolio. Determining the amount
of the allowance for credit losses is considered a critical accounting estimate because it requires significant judgment and the use of estimates related to the amount and timing of expected future cash flows on impaired loans and leases, estimated
losses on pools of homogeneous loans and leases based on historical loss experience, and consideration of current economic trends and conditions, all of which may be susceptible to significant change. The loan and lease portfolio also represents the
largest asset type on the consolidated balance sheet. Note 1 to the Consolidated Financial Statements in this Quarterly Report on Form 10-Q describes the methodology used to determine the allowance for credit losses, and a discussion of the factors
driving changes in the amount of the allowance for credit losses is included in this report.

Alliance accounts for income taxes using the
asset and liability approach. Under this approach, deferred tax assets and liabilities are established for the temporary differences between the financial reporting basis and the tax basis of Alliances assets and liabilities. Deferred tax
assets and liabilities are measured using enacted tax rates expected to be in effect when such amounts are realized or settled. Alliance must assess the likelihood that a portion or all of the deferred tax assets will not be realized. In doing so,
judgments and estimates must be made regarding the projection of future taxable income. If necessary, a valuation allowance is established to reduce the deferred tax assets to the amount that is more likely than not to be realized.

In computing the income tax provision, estimates and assumptions must be made regarding the deductibility of certain expenses. It is possible that these
estimates and assumptions may be disallowed as part of an examination by the various taxing authorities that we are subject to, resulting in additional income tax expense in future periods. In addition, we maintain a reserve related to uncertain tax
positions. These uncertain tax positions are evaluated each reporting period to determine the level of reserve that is appropriate.

Alliance
utilizes significant estimates and assumptions in determining the fair value of its goodwill and intangible assets for purposes of impairment testing. The valuation requires the use of assumptions, including among others, discount rates, rates of
return on assets, account attrition and costs of servicing. Impairment testing for goodwill requires that the fair value of each of our reporting units be compared to the carrying amount of its net assets, including goodwill. Determining the fair
value of a reporting unit requires us to use a high degree of subjective judgment. Alliance utilizes both market-based valuation multiples and discounted cash flow valuation models that incorporate such variables as revenue growth rates, expense
trends, interest rates and terminal values. Based upon an evaluation of key data and market factors, we select the specific variables to be incorporated into the valuation model. Future changes in the economic environment or operations of our
reporting units could cause changes to these variables, which could result in impairment being identified.



31



---

##### Table of Contents

|Item 3. | Quantitative and Qualitative Disclosures about Market Risk
|------- | ----------------------------------------------------------

Market risk is the risk of loss in a financial instrument arising from adverse changes in market rates or prices such as interest rates, foreign currency
exchange rates, commodity prices, and equity prices. Alliances market risk arises principally from interest rate risk in its lending, investing, deposit gathering and borrowing activities. Other types of market risks do not arise in the normal
course of our business activities.

The Banks ALCO is responsible for reviewing the interest rate sensitivity position and establishing
policies to monitor and manage exposure to interest rate risk. The policies and guidelines established by the ALCO are reviewed and approved by the Companys Board of Directors annually.

Interest rate risk is monitored primarily through financial modeling of net interest income and net portfolio value estimation (discounted present value
of assets minus discounted present value of liabilities). Both measures are highly assumption dependent and change regularly as the balance sheet and interest rates change; however, taken together, they represent a reasonably comprehensive view of
the magnitude of interest rate risk, the distribution of risk along the yield curve, the level of risk through time, and the amount of exposure to changes in certain interest rate relationships. The key assumptions employed by these measures are
analyzed and reviewed monthly by the ALCO.

The table that follows is provided pursuant to the market risk disclosure rules set forth in
Item 305 of Regulation S-K of the Securities and Exchange Commission. The information provided in the following table is based on significant estimates and assumptions and constitutes, like certain other statements included herein, a
forward-looking statement. The base case (no rate change) information in the table shows (1) an estimate of Alliances net portfolio value at March 31, 2010 arrived at by discounting estimated future cash flows at current market
rates and (2) an estimate of net interest income for the twelve months ending March 31, 2011 assuming that maturing assets or liabilities are replaced with new balances of the same type, in the same amount, and at current (March 31, 2010)
rate levels and repricing balances are adjusted to current (March 31, 2010) rate levels. The rate change information (rate shocks) in the table shows estimates of net portfolio value at March 31, 2010 and net interest income for the twelve
months ending March 31, 2011 assuming instantaneous rate changes of up 100, 200, and 300 basis points and down 100 basis points. Cash flows for non-maturity deposits are based on a decay or runoff rate based on average account
age. Rate changes in the rate shock scenario are assumed to be shock or immediate changes and occur uniformly across the yield curve. In projecting future net interest income under the rate shock scenarios, activity is simulated by
replacing maturing balances with new balances of the same type, in the same amount, but at the assumed post shock rate levels. Balances that reprice are assumed to reprice at post shock rate levels.

Based on the foregoing assumptions and as depicted in the table that follows, an immediate increase in interest rates of 100, 200, or 300 basis points
would have a negative effect on net interest income over a twelve month time period. This is principally because the Banks interest-bearing deposit accounts are assumed to reprice faster than its loans and investment
securities. However, if the Bank does not increase the rates paid on its deposit accounts as quickly or to the same magnitude as increases in market interest rates, the negative impact on net interest income will likely be lower, and the impact
may even become positive. Over a longer period of time, and assuming that interest rates remain stable after the initial rate increase and the Bank purchases securities and originates loans at yields higher than those maturing and reprices
loans at higher yields, the impact of an increase in interest rates should be positive. This occurs primarily because with the passage of time more loans and investment securities will reprice at the higher rates and there will be no offsetting
increase in interest expense for those loans and investment securities funded by noninterest-bearing checking deposits and capital. Generally, the reverse should be true of an immediate decrease in interest rates of 100 basis
points. However, the positive impact on net interest income of a decline in interest rates of 100 basis points is currently constrained by the absolute low level of deposit and borrowing rates.



|                            |  |                                      |         |                              |                                                       |    |        |   |                              |  |       |   
|--------------------------- |  | ------------------------------------ | ------- | ---------------------------- | ----------------------------------------------------- | -- | ------ | - | ---------------------------- |  | ----- | --
|                            |  | Net Portfolio Value atMarch 31, 2010 |         |                              | Net Interest IncomeTwelve Months EndingMarch 31, 2011 |   
|Rate Change Scenario        |  | Amount                               |         | Percent ChangeFrom Base Case |                                                       |    | Amount |   | Percent ChangeFrom Base Case | 
|                            |  | (Dollars in thousands)               |        
|+300 basis point rate shock |  | $                                    | 208,885 |                              | (22.2                                                 | )% |        | $ | 35,057                       |  | (25.6 | )%
|+200 basis point rate shock |  |                                      | 224,971 |                              | (16.2                                                 | )% |        |   | 39,632                       |  | (15.9 | )%
|+100 basis point rate shock |  |                                      | 240,999 |                              | (10.2                                                 | )% |        |   | 44,233                       |  | (6.2  | )%
|Base case (no rate change)  |  |                                      | 268,371 |                              |                                                      | %  |        |   | 47,141                       |  |      | % 
|-100 basis point rate shock |  |                                      | 265,187 |                              | (1.2                                                  | )% |        |   | 47,247                       |  | 0.2   | % 



32



---

##### Table of Contents

|Item 4. | Disclosure Controls and Procedures
|------- | ----------------------------------

Management, including our Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of Alliances disclosure controls and
procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e) ), as of the end of the period covered by this report. Based upon the evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the disclosure controls and
procedures were effective to ensure that information required to be disclosed in the reports we file and submit under the Exchange Act is (i) recorded, processed, summarized and reported as and when required, and (ii) accumulated and
communicated to our management, including the Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely discussion regarding required disclosure.

Changes in Internal Control over Financial Reporting

There have been no changes in Alliances internal control over financial reporting that occurred during the last fiscal quarter that materially
affected, or is reasonably likely to materially affect, our internal control over financial reporting.



33



---

##### Table of Contents

PART II. OTHER INFORMATION



|Item 1. | Legal Proceedings
|------- | -----------------

Not
applicable.



|Item 1A | Risk Factors
|------- | ------------

For a
summary of risk factors relevant to our operations, see Part I, Item 1A, Risk Factors in our 2009 Annual Report on Form 10-K. There are no material changes in the risk factors relevant to our operations.



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



| | a) | Not applicable
| | -- | --------------



| | b) | Not applicable
| | -- | --------------



| | c) | Not applicable
| | -- | --------------



|Item 3. | Defaults Upon Senior Securities
|------- | -------------------------------

Not applicable.



|Item 4. | Removed and Reserved
|------- | --------------------



|Item 5. | Other Information
|------- | -----------------

Not
applicable



|Item 6. | Exhibits
|------- | --------

The exhibits
required to be filed as part of this Quarterly Report on Form 10-Q are listed in the Exhibit Index attached hereto and are incorporated herein by reference.



34



---

##### Table of Contents

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.



|                  |  |                                                             
|----------------- |  | ------------------------------------------------------------
|                  |  | ALLIANCE FINANCIAL CORPORATION                              
|                  | 
|DATE: May 7, 2010 |  | /s/ Jack H. Webb                                            
|                  |  | Jack H. Webb                                                
|                  |  | Chairman of the Board, President and Chief Executive Officer
|                  |  | (Principal Executive Officer)                               
|                  | 
|DATE: May 7, 2010 |  | /s/ J. Daniel Mohr                                          
|                  |  | J. Daniel Mohr                                              
|                  |  | Executive Vice President and Chief Financial Officer        
|                  |  | (Principal Financial and Accounting Officer)                



35



---

##### Table of Contents

EXHIBIT INDEX



|              |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                         
|------------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Exhibit                                                                                                                                                                                                                                                                                                                                                                                                                                                 
|              | 
|3.1           |  | Amended and Restated Certificate of Incorporation of Alliance (incorporated herein by reference to exhibit 3.1 to Alliances Registration Statement on Form S-4 (Registration
No. 333-62623) filed with the Commission on August 27, 2009)                                                                                                                                                                                                              
|              | 
|3.2           |  | Amended and Restated Bylaws of Alliance (incorporated herein by reference to exhibit 3.2 to Alliances Current Report on Form 8-K filed with the Commission on September 3,
2004)                                                                                                                                                                                                                                                                       
|              | 
|3.3           |  | Amended and Restated Bylaws of Alliance (incorporated herein by reference to exhibit 3.3 to Alliances Current Report on Form 8-K filed with the Commission on November 27,
2007)                                                                                                                                                                                                                                                                       
|              | 
|4.1           |  | Rights Agreement dated October 19, 2001 between Alliance
Financial Corporation and American Stock Transfer & Trust Company, including the Certificate of Amendment to Alliances Certificate of Incorporation, the form of Rights Certificate and the
Summary of Rights attached thereto as Exhibits A, B, and C, respectively (incorporated herein by reference to exhibit 4.1 to Alliances Form 8-A12G filed with the Commission on October 25, 2001)
|              | 
|10.1          |  | Employment Agreement dated January 26, 2010, by and between the Company, the Bank and Jack H. Webb (incorporated herein by reference to exhibit 10.1 to the Companys Current
Report on Form 8-K filed with the Commission on February 1, 2010)                                                                                                                                                                                                         
|              | 
|10.2          |  | Employment Agreement dated January 26, 2010, by and between the Company, the Bank and John H. Watt (incorporated herein by reference to exhibit 10.2 to the Companys Current
Report on Form 8-K filed with the Commission on February 1, 2010)                                                                                                                                                                                                         
|              | 
|10.3          |  | Employment Agreement dated January 26, 2010, by and between the Company, the Bank and J. Daniel Mohr (incorporated herein by reference to exhibit 10.3 to the Companys Current
Report on Form 8-K filed with the Commission on February 1, 2010)                                                                                                                                                                                                       
|              | 
|10.4          |  | Split Dollar Agreement dated January 26, 2010, by and between the Bank and Jack H. Webb (incorporated herein by reference to exhibit 10.4 to the Companys Current Report on
Form 8-K filed with the Commission on February 1, 2010)                                                                                                                                                                                                                    
|              | 
|10.5          |  | Amended and Restated Supplemental Retirement Agreement dated November 28, 2006, by and between the Company, the Bank and Jack H. Webb (incorporated herein by reference to exhibit
10.5 to the Companys Current Report on Form 8-K filed with the Commission on February 1, 2010)                                                                                                                                                                      
|              | 
|10.6          |  | First Amendment to the Amended and Restated Supplemental Retirement Agreement dated January 26, 2010, by and between the Company, the Bank and Jack H. Webb (incorporated herein by
reference to exhibit 10.6 to the Companys Current Report on Form 8-K filed with the Commission on February 1, 2010)                                                                                                                                                
|              | 
|31.1          |  | Certification of Jack H. Webb, Chairman of the Board, President and Chief Executive Officer of the Registrant, pursuant to Section 302 of the Sarbanes-Oxley Act of
2002                                                                                                                                                                                                                                                                                
|              | 
|31.2          |  | Certification of J. Daniel Mohr, Executive Vice President and Chief Financial Officer of the Registrant, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                                                                                                                                                                                                                                                                                      
|              | 
|32.1          |  | Certification of Jack H. Webb, Chairman of the Board, President and Chief Executive Officer of the Registrant, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906
of the Sarbanes-Oxley Act of 2002                                                                                                                                                                                                                                 
|              | 
|32.2          |  | Certification of J. Daniel Mohr, Executive Vice President and Chief Financial Officer of the Registrant, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002                                                                                                                                                                                                                                       



36