| Community Shores Bank Corporation                                             |
|------------------------------------------------------------------------------------|
| (Exact name of registration as specified in its charter)                           |
|                                                                               |   |
| Michigan                                                                           | 38-3423227 |
| (State or other jurisdiction of incorporation or organization)                     | (I.R.S. Employer Identification No.) |
|                                                                               |   |
| 1030 W. Norton Avenue, Muskegon, MI                                                | 49441 |
| (Address of principal executive offices)                                           | (Zip Code) |
|                                                                               |   |
| (231) 780-1800                                                                     |
| (Registrant’s telephone number, including area code)                         |
|                                                                               |
|                                                                               |
| (Former name, former address and former fiscal year, if changed since last report) |

----

| PART I.  | Financial Information                                                                                                | Page No. |
|----------|----------------------------------------------------------------------------------------------------------------------|----------|
|     |                                                                                                                 |     |
|     | Item 1.   Financial Statements (Unaudited)                                                            | 1        |
|     |                                                                                                                 |     |
|     | Item 2.   Management’s Discussion and Analysis of Financial Condition and Results of Operations | 37       |
|     |                                                                                                                 |     |
|     | Item 3.   Quantitative and Qualitative Disclosures about Market Risk                                  | 53       |
|     |                                                                                                                 |     |
|     | Item 4.   Controls and Procedures                                                                     | 53       |
|     |                                                                                                                 |     |
| PART II. | Other Information                                                                                                    |     |
|     |                                                                                                                 |     |
|     | Item 1.   Legal Proceedings                                                                           | 54       |
|     |                                                                                                                 |     |
|     | Item 1A. Risk Factors                                                                                                | 54       |
|     |                                                                                                                 |     |
|     | Item 2.   Unregistered Sales of Equity Securities and Use of Proceeds                                 | 54       |
|     |                                                                                                                 |     |
|     | Item 3.   Defaults upon Senior Securities                                                             | 55       |
|     |                                                                                                                 |     |
|     | Item 4.   Mine Safety Disclosures                                                                     | 55       |
|     |                                                                                                                 |     |
|     | Item 5.   Other Information                                                                           | 55       |
|     |                                                                                                                 |     |
|     | Item 6.   Exhibits                                                                                    | 55       |
|     |                                                                                                                 |     |
|     | Signatures                                                                                                           | 56       |

----

ITEM 

|                                                                                      |   | June 30,    |        |   | December 31, |   |
|-------------------------------------------------------------------------------------------|--------|-------------|-------------|--------|--------------|--------|
|                                                                                      |   | 2012        |        | 2011   |         |
|                                                                                      |   | (unaudited) |        |   |         |   |
| ASSETS                                                                                    |   |        |        |   |         |   |
| Cash and due from financial institutions                                                  |   | $           | 3,200,935   |   |         | $      | 2,426,142 |   |
| Interest-bearing deposits in other financial institutions                                 |   |        | 15,242,760  |   |         |   | 6,493,426 |   |
|     Total cash and cash equivalents                                   |   |        | 18,443,695  |   |         |   | 8,919,568 |   |
| Securities available for sale (at fair value)                                             |   |        | 36,881,714  |   |         |   | 34,572,103 |   |
| Loans held for sale                                                                       |   |        | 6,070,473   |   |         |   | 5,534,983 |   |
| Loans                                                                                     |   |        | 132,373,910 |   |         |   | 149,658,931 |   |
| Less: Allowance for loan losses                                                           |   |        | 4,321,297   |   |         |   | 5,299,454 |   |
|     Net loans                                                         |   |        | 128,052,613 |   |         |   | 144,359,477 |   |
| Federal Home Loan Bank stock (at cost)                                                    |   |        | 450,800     |   |         |   | 450,800 |   |
| Premises and equipment, net                                                               |   |        | 9,448,046   |   |         |   | 10,404,865 |   |
| Accrued interest receivable                                                               |   |        | 648,722     |   |         |   | 746,143 |   |
| Foreclosed assets                                                                         |   |        | 3,356,404   |   |         |   | 3,276,838 |   |
| Other assets                                                                              |   |        | 994,996     |   |         |   | 386,524 |   |
|             Total assets      |   | $           | 204,347,463 |   |         | $      | 208,651,301 |   |
| LIABILITIES AND SHAREHOLDERS’ EQUITY                                                |   |        |        |   |         |   |   |   |
| Deposits                                                                                  |   |        |        |   |         |   |   |   |
|     Non-interest-bearing                                              |   | $           | 35,565,711  |   |         | $      | 33,281,198 |   |
|     Interest-bearing                                                  |   |        | 148,052,497 |   |         |   | 158,264,038 |   |
|             Total deposits    |   |        | 183,618,208 |   |         |   | 191,545,236 |   |
| Federal funds purchased and repurchase agreements                                         |   |        | 10,993,728  |   |         |   | 7,814,745 |   |
| Subordinated debentures                                                                   |   |        | 4,500,000   |   |         |   | 4,500,000 |   |
| Notes payable                                                                             |   |        | 5,000,000   |   |         |   | 5,000,000 |   |
| Accrued expenses and other liabilities                                                    |   |        | 1,425,761   |   |         |   | 1,211,702 |   |
|             Total liabilities |   |        | 205,537,697 |   |         |   | 210,071,683 |   |
| Shareholders’ equity                                                                |   |        |        |   |         |   |   |   |
|     Preferred Stock, no par value: 1,000,000 shares                   |   |        |        |   |         |   |   |   |
|       authorized and none issued                            |   |        | 0           |   |         |   | 0 |   |
|     Common Stock, no par value: 9,000,000 shares authorized;          |   |        |        |   |         |   |   |   |
|       1,468,800 issued and outstanding                      |   |        | 13,296,691  |   |         |   | 13,296,691 |   |
|     Retained deficit                                                  |   |        | (14,826,896 | )      |         |   | (15,084,431 | ) |
|     Accumulated other comprehensive income                            |   |        | 339,971     |   |         |   | 367,358 |   |
|     Total shareholders’ equity                                  |   |        | (1,190,234  | )      |         |   | (1,420,382 | ) |
|     Total liabilities and shareholders’ equity                  |   | $           | 204,347,463 |   |         | $      | 208,651,301 |   |

----

|                                                                                   |   | Three Months  |      |   | Three Months  |   |      | Six Months    |   |   | Six Months    |   |
|----------------------------------------------------------------------------------------|--------|---------------|-----------|--------|---------------|--------|-----------|---------------|--------|--------|---------------|--------|
|                                                                                   |   | Ended         |      |   | Ended         |   |      | Ended         |   |   | Ended         |   |
|                                                                                   |   | June 30, 2012 |      |   | June 30, 2011 |   |      | June 30, 2012 |   |   | June 30, 2011 |   |
| Interest and dividend income                                                           |   |          |      |   |          |   |      |          |   |   |          |   |
|     Loans, including fees                                          |   | $             | 2,100,364 |   |          | $      | 2,534,972 |          |   | $      | 4,253,369     |   |   | $ | 5,100,053 |   |
|     Securities (including FHLB dividends)                          |   |          | 174,501   |   |          |   | 206,808   |          |   |   | 349,695       |   |   |   | 424,722 |   |
|     Federal funds sold and other income                            |   |          | 11,880    |   |          |   | 12,736    |          |   |   | 23,615        |   |   |   | 26,430 |   |
|       Total interest income                              |   |          | 2,286,745 |   |          |   | 2,754,516 |          |   |   | 4,626,679     |   |   |   | 5,551,205 |   |
| Interest expense                                                                       |   |          |      |   |          |   |      |          |   |   |          |   |   |   |   |   |
|     Deposits                                                       |   |          | 356,395   |   |          |   | 764,822   |          |   |   | 760,668       |   |   |   | 1,576,417 |   |
|     Repurchase agreements, federal funds purchased, and other debt |   |          | 21,629    |   |          |   | 20,115    |          |   |   | 39,019        |   |   |   | 31,617 |   |
|     Federal Home Loan Bank advances and notes payable              |   |          | 106,865   |   |          |   | 104,161   |          |   |   | 214,844       |   |   |   | 207,051 |   |
|       Total interest expense                             |   |          | 484,889   |   |          |   | 889,098   |          |   |   | 1,014,531     |   |   |   | 1,815,085 |   |
| Net Interest Income                                                                    |   |          | 1,801,856 |   |          |   | 1,865,418 |          |   |   | 3,612,148     |   |   |   | 3,736,120 |   |
| Provision for loan losses                                                              |   |          | 0         |   |          |   | 497,921   |          |   |   | 75,035        |   |   |   | 1,202,426 |   |
| Net Interest Income After Provision for Loan Losses                                    |   |          | 1,801,856 |   |          |   | 1,367,497 |          |   |   | 3,537,113     |   |   |   | 2,533,694 |   |
| Non-interest income                                                                    |   |          |      |   |          |   |      |          |   |   |          |   |   |   |   |   |
|     Service charges on deposit accounts                            |   |          | 174,598   |   |          |   | 197,834   |          |   |   | 338,808       |   |   |   | 374,647 |   |
|     Mortgage loan referral fees                                    |   |          | 11,162    |   |          |   | 7,841     |          |   |   | 14,441        |   |   |   | 12,105 |   |
|     Gain on sale of loans                                          |   |          | 64,843    |   |          |   | 13,622    |          |   |   | 102,932       |   |   |   | 171,182 |   |
|     Gain on sale of securities                                     |   |          | 0         |   |          |   | 0         |          |   |   | 2,856         |   |   |   | 0 |   |
|     Gain (loss) on sale of foreclosed assets                       |   |          | 6,364     |   |          |   | (4,269    | )             |   |   | (42,433       | )      |   |   | (5,068 | ) |
|     Gain on sale of premises and equipment                         |   |          | 208,389   |   |          |   | 0         |          |   |   | 208,389       |   |   |   | 0 |   |
|     Other                                                          |   |          | 109,444   |   |          |   | 145,157   |          |   |   | 251,453       |   |   |   | 326,829 |   |
|       Total non-interest income                          |   |          | 574,800   |   |          |   | 360,185   |          |   |   | 876,446       |   |   |   | 879,695 |   |
| Non-interest expense                                                                   |   |          |      |   |          |   |      |          |   |   |          |   |   |   |   |   |
|     Salaries and employee benefits                                 |   |          | 918,958   |   |          |   | 1,027,091 |          |   |   | 1,888,722     |   |   |   | 2,052,431 |   |
|     Occupancy                                                      |   |          | 158,642   |   |          |   | 155,485   |          |   |   | 321,485       |   |   |   | 336,846 |   |
|     Furniture and equipment                                        |   |          | 102,814   |   |          |   | 136,515   |          |   |   | 203,985       |   |   |   | 269,001 |   |
|     Advertising                                                    |   |          | 13,472    |   |          |   | 11,590    |          |   |   | 27,352        |   |   |   | 20,935 |   |
|     Data processing                                                |   |          | 148,942   |   |          |   | 118,207   |          |   |   | 282,461       |   |   |   | 250,613 |   |
|     Professional services                                          |   |          | 72,456    |   |          |   | 85,099    |          |   |   | 148,108       |   |   |   | 179,937 |   |
|     Foreclosed asset impairment                                    |   |          | 93,878    |   |          |   | 225,062   |          |   |   | 185,020       |   |   |   | 392,928 |   |
|     Other                                                          |   |          | 545,858   |   |          |   | 490,952   |          |   |   | 1,098,891     |   |   |   | 1,167,236 |   |
|       Total non-interest expense                         |   |          | 2,055,020 |   |          |   | 2,250,001 |          |   |   | 4,156,024     |   |   |   | 4,669,927 |   |
| Income (Loss) Before Federal Income Taxes                                              |   |          | 321,636   |   |          |   | (522,319  | )             |   |   | 257,535       |   |   |   | (1,256,538 | ) |
| Federal income tax expense (benefit)                                                   |   |          | 0         |   |          |   | 0         |          |   |   | 0             |   |   |   | 0 |   |
| Net Income (Loss)                                                                      |   | $             | 321,636   |   |          | $      | (522,319  | )             |   | $      | 257,535       |   |   | $ | (1,256,538 | ) |
| Weighted average shares outstanding                                                    |   |          | 1,468,800 |   |          |   | 1,468,800 |          |   |   | 1,468,800     |   |   |   | 1,468,800 |   |
| Diluted average shares outstanding                                                     |   |          | 1,468,800 |   |          |   | 1,468,800 |          |   |   | 1,468,800     |   |   |   | 1,468,800 |   |
| Basic earnings (loss) per share                                                        |   | $             | 0.22      |   |          | $      | (0.36     | )             |   | $      | 0.18          |   |   | $ | (0.86 | ) |
| Diluted earnings (loss) per share                                                      |   | $             | 0.22      |   |          | $      | (0.36     | )             |   | $      | 0.18          |   |   | $ | (0.86 | ) |

----

|                                                                      |   | Three Months  |    |   | Three Months  |   |     | Six Months    |   |   | Six Months    |   |
|---------------------------------------------------------------------------|--------|---------------|---------|--------|---------------|--------|----------|---------------|--------|--------|---------------|--------|
|                                                                      |   | Ended         |    |   | Ended         |   |     | Ended         |   |   | Ended         |   |
|                                                                      |   | June 30, 2012 |    |   | June 30, 2011 |   |     | June 30, 2012 |   |   | June 30, 2011 |   |
|                                                                      |   |          |    |   |          |   |     |          |   |   |          |   |
| Net income (loss)                                                         |   | $             | 321,636 |   |          | $      | (522,319 | )             |   | $      | 257,535       |   |   | $ | (1,256,538 | ) |
|                                                                      |   |          |    |   |          |   |     |          |   |   |          |   |   |   |   |   |
| Other comprehensive income (loss):                                        |   |          |    |   |          |   |     |          |   |   |          |   |   |   |   |   |
|     Unrealized holding gains and (losses) on          |   |          |    |   |          |   |     |          |   |   |          |   |   |   |   |   |
|       available for sale securities         |   |          | 14,906  |   |          |   | 194,750  |          |   |   | (24,531       | )      |   |   | 224,936 |   |
|     Less reclassification adjustments for gains later |   |          |    |   |          |   |     |          |   |   |          |   |   |   |   |   |
|       recognized in income                  |   |          | 0       |   |          |   | 0        |          |   |   | (2,856        | )      |   |   | 0 |   |
|     Net unrealized gain (loss)                        |   |          | 14,906  |   |          |   | 194,750  |          |   |   | (27,387       | )      |   |   | 224,936 |   |
|     Tax effect                                        |   |          | 0       |   |          |   | 0        |          |   |   | 0             |   |   |   | 0 |   |
|     Total other comprehensive income (loss)           |   |          | 14,906  |   |          |   | 194,750  |          |   |   | (27,387       | )      |   |   | 224,936 |   |
|                                                                      |   |          |    |   |          |   |     |          |   |   |          |   |   |   |   |   |
| Comprehensive income (loss)                                               |   | $             | 336,542 |   |          | $      | (327,569 | )             |   | $      | 230,148       |   |   | $ | (1,031,602 | ) |

----

|                                               |   |   |      |   |   |   |       |     |   |   | Accumulated   |   |   |                |    |
|----------------------------------------------------|--------|--------|-----------|--------|--------|--------|------------|----------|--------|--------|---------------|--------|--------|---------------------|---------|
|                                               |   |   |      |   |   |   |       |     |   |   | Other         |   |   | Total               |    |
|                                               |   |   |      |   | Common |   |       | Retained |   |   | Comprehensive |   |   | Shareholders’ |    |
|                                               |   | Shares |      |   | Stock  |   |       | Deficit  |   |   | Income        |   |   | Equity              |    |
|                                               |   |   |      |   |   |   |       |     |   |   |          |   |   |                |    |
| Balance at January 1, 2011                         |   |   | 1,468,800 |   |   | $      | 13,296,691 |     |   | $      | (12,617,022   | )      |   | $                   | 166,118 |   |   | $ | 845,787 |   |
|                                               |   |   |      |   |   |   |       |     |   |   |          |   |   |                |    |   |   |   |   |   |
|     Net loss                   |   |   |      |   |   |   |       |     |   |   | (1,256,538    | )      |   |                |    |   |   |   | (1,256,538 | ) |
|     Other comprehensive income |   |   |      |   |   |   |       |     |   |   |          |   |   |                | 224,936 |   |   |   | 224,936 |   |
|                                               |   |   |      |   |   |   |       |     |   |   |          |   |   |                |    |   |   |   |   |   |
| Balance at June 30, 2011                           |   |   | 1,468,800 |   |   | $      | 13,296,691 |     |   | $      | (13,873,560   | )      |   | $                   | 391,054 |   |   | $ | (185,815 | ) |
|                                               |   |   |      |   |   |   |       |     |   |   |          |   |   |                |    |   |   |   |   |   |
| Balance at January 1, 2012                         |   |   | 1,468,800 |   |   | $      | 13,296,691 |     |   | $      | (15,084,431   | )      |   | $                   | 367,358 |   |   | $ | (1,420,382 | ) |
|                                               |   |   |      |   |   |   |       |     |   |   |          |   |   |                |    |   |   |   |   |   |
|     Net income                 |   |   |      |   |   |   |       |     |   |   | 257,535       |   |   |                |    |   |   |   | 257,535 |   |
|     Other comprehensive loss   |   |   |      |   |   |   |       |     |   |   |          |   |   |                | (27,387 | ) |   |   | (27,387 | ) |
|                                               |   |   |      |   |   |   |       |     |   |   |          |   |   |                |    |   |   |   |   |   |
| Balance at June 30, 2012                           |   |   | 1,468,800 |   |   | $      | 13,296,691 |     |   | $      | (14,826,896   | )      |   | $                   | 339,971 |   |   | $ | (1,190,234 | ) |

----

|                                                                                                                                                          |   | Six Months Ended |       |          | Six Months Ended |   |
|---------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|------------------|------------|---------------|------------------|--------|
|                                                                                                                                                          |   | June 30, 2012    |       | June 30, 2011 |             |
| Cash flows from operating activities                                                                                                                          |   |             |       |          |             |   |
|     Net income (loss)                                                                                                                     |   | $                | 257,535    |          |             | $      | (1,256,538 | ) |
|     Adjustments to reconcile net income (loss) to net cash                                                                                |   |             |       |          |             |   |   |   |
|       from operating activities:                                                                                                |   |             |       |          |             |   |   |   |
|             Provision for loan losses                                                             |   |             | 75,035     |          |             |   | 1,202,426 |   |
|             Depreciation and amortization                                                         |   |             | 202,173    |          |             |   | 267,155 |   |
|             Net amortization of securities                                                        |   |             | 148,636    |          |             |   | 118,575 |   |
|             Net realized gain on sale of securities                                               |   |             | (2,856     | )             |             |   | 0 |   |
|             Net realized gain on sale of loans                                                    |   |             | (102,932   | )             |             |   | (171,182 | ) |
|             Net realized gain on sale of premises and equipment                                   |   |             | (208,389   | )             |             |   | 0 |   |
|             Net realized loss on sale of foreclosed assets                                        |   |             | 42,433     |          |             |   | 5,068 |   |
|             Foreclosed asset impairment                                                           |   |             | 185,020    |          |             |   | 392,928 |   |
|             Originations of loans for sale                                                        |   |             | (6,385,590 | )             |             |   | (8,104,666 | ) |
|             Proceeds from loan sales                                                              |   |             | 5,953,032  |          |             |   | 6,474,553 |   |
|             Net change in:                                                                        |   |             |       |          |             |   |   |   |
|                 Accrued interest receivable and other assets                  |   |             | (623,857   | )             |             |   | 170,728 |   |
|                 Accrued interest payable and other liabilities                |   |             | 214,059    |          |             |   | 248,947 |   |
|                     Net cash used in operating activities |   |             | (245,701   | )             |             |   | (652,006 | ) |
| Cash flows from investing activities                                                                                                                          |   |             |       |          |             |   |   |   |
|     Activity in available for sale securities:                                                                                            |   |             |       |          |             |   |   |   |
|             Sales                                                                                 |   |             | 257,997    |          |             |   | 0 |   |
|             Maturities, prepayments and calls                                                     |   |             | 4,548,446  |          |             |   | 8,576,627 |   |
|             Purchases                                                                             |   |             | (7,289,221 | )             |             |   | (7,191,746 | ) |
|     Loan originations and payments, net                                                                                                   |   |             | 15,365,675 |          |             |   | 4,208,981 |   |
|     Redemption of Federal Home Loan Bank stock                                                                                            |   |             | 0          |          |             |   | 29,000 |   |
|     Proceeds from the sale of capital assets                                                                                              |   |             | 998,524    |          |             |   | 0 |   |
|     Additions to premises and equipment, net                                                                                              |   |             | (35,489    | )             |             |   | (45,123 | ) |
|     Proceeds from the sale of foreclosed assets                                                                                           |   |             | 671,941    |          |             |   | 138,968 |   |
|                 Net cash from investing activities                            |   |             | 14,517,873 |          |             |   | 5,716,707 |   |
| Cash flows from financing activities                                                                                                                          |   |             |       |          |             |   |   |   |
|     Net change in deposits                                                                                                                |   |             | (7,927,028 | )             |             |   | (16,628,815 | ) |
|     Net change in federal funds purchased and                                                                                             |   |             |       |          |             |   |   |   |
|       repurchase agreements                                                                                                     |   |             | 3,178,983  |          |             |   | 3,248,171 |   |
|             Net cash used in financing activities                                                 |   |             | (4,748,045 | )             |             |   | (13,380,644 | ) |
| Net change in cash and cash equivalents                                                                                                                       |   |             | 9,524,127  |          |             |   | (8,315,943 | ) |
| Beginning cash and cash equivalents                                                                                                                           |   |             | 8,919,568  |          |             |   | 23,639,873 |   |
| Ending cash and cash equivalents                                                                                                                              |   | $                | 18,443,695 |          |             | $      | 15,323,930 |   |
| Supplemental cash flow information:                                                                                                                           |   |             |       |          |             |   |   |   |
|     Cash paid during the period for interest                                                                                              |   | $                | 806,838    |          |             | $      | 1,633,959 |   |
|     Transfers from loans to foreclosed assets                                                                                             |   |             | 1,051,028  |          |             |   | 706,617 |   |
|     Foreclosed asset sales financed by the Company                                                                                        |   |             | 72,068     |          |             |   | 245,419 |   |

----

| 1.  | BASIS OF PRESENTATION AND RECENT DEVELOPMENTS: |
|----------|------------------------------------------------|

----

| 1. | BASIS OF PRESENTATION AND RECENT DEVELOPMENTS (Continued): |
|----|------------------------------------------------------------|

----

| 1. | BASIS OF PRESENTATION AND RECENT DEVELOPMENTS (Continued): |
|----|------------------------------------------------------------|

----

|                                                                        |   |      |       |   | Gross      |   |    | Gross      |   |   |    |   |
|-----------------------------------------------------------------------------|--------|-----------|------------|--------|------------|--------|---------|------------|--------|--------|---------|--------|
|                                                                        |   | Amortized |       |   | Unrealized |   |    | Unrealized |   |   | Fair    |   |
| June 30, 2012                                                               |   | Cost      |       |   | Gains      |   |    | Losses     |   |   | Value   |   |
|                                                                        |   |      |       |   |       |   |    |       |   |   |    |   |
|     US Treasury                                         |   | $         | 5,557,094  |   |       | $      | 47,004  |       |   | $      | (583    | )      |   | $ | 5,603,515 |   |
|     US Government and federal agency                    |   |      | 18,538,401 |   |       |   | 245,308 |       |   |   | (2,195  | )      |   |   | 18,781,514 |   |
|     Municipals                                          |   |      | 2,263,868  |   |       |   | 100,039 |       |   |   | 0       |   |   |   | 2,363,907 |   |
|     Mortgage-backed and collateralized                  |   |      |       |   |       |   |    |       |   |   |    |   |   |   |   |   |
|       mortgage obligations– residential |   |      | 9,861,482  |   |       |   | 283,183 |       |   |   | (11,887 | )      |   |   | 10,132,778 |   |
|                                                                        |   | $         | 36,220,845 |   |       | $      | 675,534 |       |   | $      | (14,665 | )      |   | $ | 36,881,714 |   |

|                                                                        |   |      |       |   | Gross      |   |    | Gross      |   |   |    |   |
|-----------------------------------------------------------------------------|--------|-----------|------------|--------|------------|--------|---------|------------|--------|--------|---------|--------|
|                                                                        |   | Amortized |       |   | Unrealized |   |    | Unrealized |   |   | Fair    |   |
| December 31, 2011                                                           |   | Cost      |       |   | Gains      |   |    | Losses     |   |   | Value   |   |
|                                                                        |   |      |       |   |       |   |    |       |   |   |    |   |
|     US Treasury                                         |   | $         | 4,041,881  |   |       | $      | 25,775  |       |   | $      | 0       |   |   | $ | 4,067,656 |   |
|     US Government and federal agency                    |   |      | 15,341,362 |   |       |   | 239,037 |       |   |   | (7,811  | )      |   |   | 15,572,588 |   |
|     Municipals                                          |   |      | 2,767,463  |   |       |   | 123,957 |       |   |   | 0       |   |   |   | 2,891,420 |   |
|     Mortgage-backed and collateralized                  |   |      |       |   |       |   |    |       |   |   |    |   |   |   |   |   |
|       mortgage obligations– residential |   |      | 11,733,141 |   |       |   | 317,565 |       |   |   | (10,267 | )      |   |   | 12,040,439 |   |
|                                                                        |   | $         | 33,883,847 |   |       | $      | 706,334 |       |   | $      | (18,078 | )      |   | $ | 34,572,103 |   |

|                                                             |   | Amortized |       |   | Fair   |   |
|------------------------------------------------------------------|--------|-----------|------------|--------|--------|--------|
|                                                             |   | Cost      |       |   | Value  |   |
| Due in one year or less                                          |   | $         | 5,512,042  |   |   | $      | 5,539,503 |   |
| Due from one to five years                                       |   |      | 18,715,152 |   |   |   | 18,990,062 |   |
| Due from five to ten years                                       |   |      | 2,132,169  |   |   |   | 2,219,371 |   |
| Due in more than ten years                                       |   |      | 0          |   |   |   | 0 |   |
| Mortgage-backed and collateralized                               |   |      |       |   |   |   |   |   |
|     mortgage obligations – residential |   |      | 9,861,482  |   |   |   | 10,132,778 |   |
|                                                             |   | $         | 36,220,845 |   |   | $      | 36,881,714 |   |

----

|                                                       |   | Less than 12 Months |      |   | 12 Months or Longer |   |   | Total  |   |
|------------------------------------------------------------|--------|---------------------|-----------|--------|---------------------|--------|--------|--------|--------|
|                                                       |   | Fair                |      |   | Unrealized          |   |   | Fair   |   |   | Unrealized |   |   | Fair |   |   | Unrealized |   |
| June 30, 2012                                              |   | Value               |      |   | Losses              |   |   | Value  |   |   | Losses |   |   | Value |   |   | Losses |   |
| US Treasury                                                |   | $                   | 512,266   |   |                | $      | (583   | )      |   | $ | 0 |   |   | $ | 0 |   |   | $ | 512,266 |   |   | $ | (583 | ) |
| US Government and federal agency                           |   |                | 1,614,517 |   |                |   | (2,195 | )      |   |   | 0 |   |   |   | 0 |   |   |   | 1,614,517 |   |   |   | (2,195 | ) |
| Mortgage-backed and collateralized                         |   |                |      |   |                |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|     mortgage obligations - residential |   |                | 781,442   |   |                |   | (4,580 | )      |   |   | 315,604 |   |   |   | (7,307 | ) |   |   | 1,097,046 |   |   |   | (11,887 | ) |
|                                                       |   | $                   | 2,908,225 |   |                | $      | (7,358 | )      |   | $ | 315,604 |   |   | $ | (7,307 | ) |   | $ | 3,223,829 |   |   | $ | (14,665 | ) |

|                                                       |   | Less than 12 Months |      |   | 12 Months or Longer |   |    | Total  |   |
|------------------------------------------------------------|--------|---------------------|-----------|--------|---------------------|--------|---------|--------|--------|
|                                                       |   | Fair                |      |   | Unrealized          |   |    | Fair   |   |   | Unrealized |   |   | Fair |   |   | Unrealized |   |
| December 31, 2011                                          |   | Value               |      |   | Losses              |   |    | Value  |   |   | Losses |   |   | Value |   |   | Losses |   |
| US Government and federal agency                           |   | $                   | 2,060,693 |   |                | $      | (7,811  | )      |   | $ | 0 |   |   | $ | 0 |   |   | $ | 2,060,693 |   |   | $ | (7,811 | ) |
| Mortgage-backed and collateralized                         |   |                |      |   |                |   |    |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|     mortgage obligations - residential |   |                | 817,615   |   |                |   | (4,240  | )      |   |   | 1,215,921 |   |   |   | (6,027 | ) |   |   | 2,033,536 |   |   |   | (10,267 | ) |
|                                                       |   | $                   | 2,878,308 |   |                | $      | (12,051 | )      |   | $ | 1,215,921 |   |   | $ | (6,027 | ) |   | $ | 4,094,229 |   |   | $ | (18,078 | ) |

----

| 3. | LOANS |
|----|-------|

|                                                       |   | June 30, 2012 |        | December 31, 2011 |   |
|------------------------------------------------------------|--------|---------------|-------------|-------------------|--------|
| Commercial                                                 |   | $             | 42,594,280  |              |   | $ | 50,062,289 |   |
| Commercial Real Estate:                                    |   |          |        |              |   |   |   |   |
|     General                            |   |          | 52,470,622  |              |   |   | 59,985,723 |   |
|     Construction                       |   |          | 5,895,146   |              |   |   | 6,425,041 |   |
| Consumer:                                                  |   |          |        |              |   |   |   |   |
|     Lines of credit                    |   |          | 12,225,130  |              |   |   | 13,376,689 |   |
|     Other                              |   |          | 2,137,599   |              |   |   | 2,370,625 |   |
|     Credit card                        |   |          | 523,224     |              |   |   | 527,858 |   |
| Residential                                                |   |          | 16,570,158  |              |   |   | 16,942,989 |   |
|                                                       |   |          | 132,416,159 |              |   |   | 149,691,214 |   |
| Less:  Allowance for loan losses                 |   |          | (4,321,297  | )                 |   |   | (5,299,454 | ) |
|       Net deferred loan fees |   |          | (42,249     | )                 |   |   | (32,283 | ) |
| Loans, net                                                 |   | $             | 128,052,613 |              |   | $ | 144,359,477 |   |

----

| 4. | ALLOWANCE FOR LOAN LOSSES AND IMPAIRED LOANS |
|----|----------------------------------------------|

|                                                          |   |       |      |   | Commercial  |   |      |     |   |   |        |   |   |        |    |   |   |   |
|---------------------------------------------------------------|--------|------------|-----------|--------|-------------|--------|-----------|----------|--------|--------|-------------|--------|--------|-------------|---------|--------|--------|--------|
| Three Months Ended June 30, 2012                              |   | Commercial |      |   | Real Estate |   |      | Consumer |   |   | Residential |   |   | Unallocated |    |   | Total  |   |
| Allowance for loan losses:                                    |   |       |      |   |        |   |      |     |   |   |        |   |   |        |    |   |   |   |
|     Beginning balance                     |   | $          | 1,138,063 |   |        | $      | 2,486,708 |     |   | $      | 513,260     |   |   | $           | 206,001 |   |   | $      | 90,071 |   |   | $ | 4,434,103 |   |
|       Charge-offs               |   |       | (24,277   | )      |        |   | (94,505   | )        |   |   | (16,693     | )      |   |        | (11,392 | )      |   |   | 0 |   |   |   | (146,867 | ) |
|       Recoveries                |   |       | 18,439    |   |        |   | 13,523    |     |   |   | 2,099       |   |   |        | 0       |   |   |   | 0 |   |   |   | 34,061 |   |
|       Provision for loan losses |   |       | 224,678   |   |        |   | (153,745  | )        |   |   | (56,199     | )      |   |        | (903    | )      |   |   | (13,831 | ) |   |   | 0 |   |
|     Ending balance                        |   | $          | 1,356,903 |   |        | $      | 2,251,981 |     |   | $      | 442,467     |   |   | $           | 193,706 |   |   | $      | 76,240 |   |   | $ | 4,321,297 |   |

|                                                          |   |       |      |   | Commercial  |   |      |     |   |   |        |   |   |   |    |
|---------------------------------------------------------------|--------|------------|-----------|--------|-------------|--------|-----------|----------|--------|--------|-------------|--------|--------|--------|---------|
| Three Months Ended June 30, 2011                              |   | Commercial |      |   | Real Estate |   |      | Consumer |   |   | Residential |   |   | Total  |    |
| Allowance for loan losses:                                    |   |       |      |   |        |   |      |     |   |   |        |   |   |   |    |
|     Beginning balance                     |   | $          | 1,160,906 |   |        | $      | 3,205,039 |     |   | $      | 631,316     |   |   | $      | 258,607 |   |   | $ | 5,255,868 |   |
|       Charge-offs               |   |       | (225,106  | )      |        |   | (586,086  | )        |   |   | (12,361     | )      |   |   | (32,663 | ) |   |   | (856,216 | ) |
|       Recoveries                |   |       | 8,132     |   |        |   | 3,501     |     |   |   | 16,286      |   |   |   | 10,142  |   |   |   | 38,061 |   |
|       Provision for loan losses |   |       | 543,430   |   |        |   | 93,356    |     |   |   | (142,264    | )      |   |   | 3,399   |   |   |   | 497,921 |   |
|     Ending balance                        |   | $          | 1,487,362 |   |        | $      | 2,715,810 |     |   | $      | 492,977     |   |   | $      | 239,485 |   |   | $ | 4,935,634 |   |

----

| 4. | ALLOWANCE FOR LOAN LOSSES AND IMPAIRED LOANS (Continued): |
|----|-----------------------------------------------------------|

|                                                          |   |       |      |   | Commercial  |   |      |     |   |   |        |   |   |        |    |   |   |   |
|---------------------------------------------------------------|--------|------------|-----------|--------|-------------|--------|-----------|----------|--------|--------|-------------|--------|--------|-------------|---------|--------|--------|--------|
| Six Months Ended June 30, 2012                                |   | Commercial |      |   | Real Estate |   |      | Consumer |   |   | Residential |   |   | Unallocated |    |   | Total  |   |
| Allowance for loan losses:                                    |   |       |      |   |        |   |      |     |   |   |        |   |   |        |    |   |   |   |
|     Beginning balance                     |   | $          | 1,309,632 |   |        | $      | 3,386,433 |     |   | $      | 410,001     |   |   | $           | 193,388 |   |   | $      | 0 |   |   | $ | 5,299,454 |   |
|       Charge-offs               |   |       | (213,069  | )      |        |   | (857,205  | )        |   |   | (31,481     | )      |   |        | (11,392 | )      |   |   | 0 |   |   |   | (1,113,147 | ) |
|       Recoveries                |   |       | 26,548    |   |        |   | 13,523    |     |   |   | 19,884      |   |   |        | 0       |   |   |   | 0 |   |   |   | 59,955 |   |
|       Provision for loan losses |   |       | 233,792   |   |        |   | (290,770  | )        |   |   | 44,063      |   |   |        | 11,710  |   |   |   | 76,240 |   |   |   | 75,035 |   |
|     Ending balance                        |   | $          | 1,356,903 |   |        | $      | 2,251,981 |     |   | $      | 442,467     |   |   | $           | 193,706 |   |   | $      | 76,240 |   |   | $ | 4,321,297 |   |

|                                                          |   |       |      |   | Commercial  |   |      |     |   |   |        |   |   |   |    |
|---------------------------------------------------------------|--------|------------|-----------|--------|-------------|--------|-----------|----------|--------|--------|-------------|--------|--------|--------|---------|
| Six Months Ended June 30, 2011                                |   | Commercial |      |   | Real Estate |   |      | Consumer |   |   | Residential |   |   | Total  |    |
| Allowance for loan losses:                                    |   |       |      |   |        |   |      |     |   |   |        |   |   |   |    |
|     Beginning balance                     |   | $          | 1,218,865 |   |        | $      | 2,896,176 |     |   | $      | 546,603     |   |   | $      | 130,263 |   |   | $ | 4,791,907 |   |
|       Charge-offs               |   |       | (359,807  | )      |        |   | (674,324  | )        |   |   | (72,819     | )      |   |   | (32,663 | ) |   |   | (1,139,613 | ) |
|       Recoveries                |   |       | 35,780    |   |        |   | 6,999     |     |   |   | 27,993      |   |   |   | 10,142  |   |   |   | 80,914 |   |
|       Provision for loan losses |   |       | 592,524   |   |        |   | 486,959   |     |   |   | (8,800      | )      |   |   | 131,743 |   |   |   | 1,202,426 |   |
|     Ending balance                        |   | $          | 1,487,362 |   |        | $      | 2,715,810 |     |   | $      | 492,977     |   |   | $      | 239,485 |   |   | $ | 4,935,634 |   |

----

|                                                                                                   |   |       |       |   | Commercial  |   |       |     |   |   |        |   |   |        |       |   |   |   |
|--------------------------------------------------------------------------------------------------------|--------|------------|------------|--------|-------------|--------|------------|----------|--------|--------|-------------|--------|--------|-------------|------------|--------|--------|--------|
| June 30, 2012                                                                                          |   | Commercial |       |   | Real Estate |   |       | Consumer |   |   | Residential |   |   | Unallocated |       |   | Total  |   |
| Allowance for loan losses:                                                                             |   |       |       |   |        |   |       |     |   |   |        |   |   |        |       |   |   |   |
|     Ending allowance balance attributable to loans:                                |   |       |       |   |        |   |       |     |   |   |        |   |   |        |       |   |   |   |
|       Individually evaluated for impairment                              |   | $          | 793,384    |   |        | $      | 1,418,184  |     |   | $      | 182,739     |   |   | $           | 121,649    |   |   | $      | 0 |   |   | $ | 2,515,956 |   |
|       Collectively evaluated for impairment                              |   |       | 563,519    |   |        |   | 833,797    |     |   |   | 259,728     |   |   |        | 72,057     |   |   |   | 0 |   |   |   | 1,729,101 |   |
|       Unallocated                                                        |   |       | 0          |   |        |   | 0          |     |   |   | 0           |   |   |        | 0          |   |   |   | 76,240 |   |   |   | 76,240 |   |
|             Total ending allowance balance |   | $          | 1,356,903  |   |        | $      | 2,251,981  |     |   | $      | 442,467     |   |   | $           | 193,706    |   |   | $      | 76,240 |   |   | $ | 4,321,297 |   |
|                                                                                                   |   |       |       |   |        |   |       |     |   |   |        |   |   |        |       |   |   |   |   |   |   |   |   |   |
| Loans:                                                                                                 |   |       |       |   |        |   |       |     |   |   |        |   |   |        |       |   |   |   |   |   |   |   |   |   |
|       Individually evaluated for impairment                              |   | $          | 4,218,406  |   |        | $      | 8,444,494  |     |   | $      | 364,276     |   |   | $           | 848,223    |   |   | $      | 0 |   |   | $ | 13,875,399 |   |
|       Collectively evaluated for impairment                              |   |       | 38,494,387 |   |        |   | 50,322,450 |     |   |   | 14,538,937  |   |   |        | 15,725,088 |   |   |   | 0 |   |   |   | 119,080,862 |   |
|             Total ending loans balance     |   | $          | 42,712,793 |   |        | $      | 58,766,944 |     |   | $      | 14,903,213  |   |   | $           | 16,573,311 |   |   | $      | 0 |   |   | $ | 132,956,261 |   |

|                                                                                                   |   |       |       |   | Commercial  |   |       |     |   |   |        |   |   |   |       |
|--------------------------------------------------------------------------------------------------------|--------|------------|------------|--------|-------------|--------|------------|----------|--------|--------|-------------|--------|--------|--------|------------|
| December 31, 2011                                                                                      |   | Commercial |       |   | Real Estate |   |       | Consumer |   |   | Residential |   |   | Total  |       |
| Allowance for loan losses:                                                                             |   |       |       |   |        |   |       |     |   |   |        |   |   |   |       |
|     Ending allowance balance attributable to loans:                                |   |       |       |   |        |   |       |     |   |   |        |   |   |   |       |
|       Individually evaluated for impairment                              |   | $          | 466,001    |   |        | $      | 2,312,396  |     |   | $      | 109,309     |   |   | $      | 103,393    |   |   | $ | 2,991,099 |   |
|       Collectively evaluated for impairment                              |   |       | 843,631    |   |        |   | 1,074,037  |     |   |   | 300,692     |   |   |   | 89,995     |   |   |   | 2,308,355 |   |
|             Total ending allowance balance |   | $          | 1,309,632  |   |        | $      | 3,386,433  |     |   | $      | 410,001     |   |   | $      | 193,388    |   |   | $ | 5,299,454 |   |
|                                                                                                   |   |       |       |   |        |   |       |     |   |   |        |   |   |   |       |   |   |   |   |   |
| Loans:                                                                                                 |   |       |       |   |        |   |       |     |   |   |        |   |   |   |       |   |   |   |   |   |
|       Individually evaluated for impairment                              |   | $          | 3,930,572  |   |        | $      | 11,063,154 |     |   | $      | 274,700     |   |   | $      | 595,598    |   |   | $ | 15,864,024 |   |
|       Collectively evaluated for impairment                              |   |       | 46,310,136 |   |        |   | 55,826,461 |     |   |   | 16,025,489  |   |   |   | 16,429,725 |   |   |   | 134,591,811 |   |
|             Total ending loans balance     |   | $          | 50,240,708 |   |        | $      | 66,889,615 |     |   | $      | 16,300,189  |   |   | $      | 17,025,323 |   |   | $ | 150,455,835 |   |

----

|                                                                             |   |       |       |   |      |   |       |      |   |   | Three Months |   |   | Three Months |       |   | Three Months |   |   | Six Months |   |   | Six Months |   |   | Six Months |       |
|----------------------------------------------------------------------------------|--------|------------|------------|--------|-----------|--------|------------|-----------|--------|--------|--------------|--------|--------|--------------|------------|--------|--------------|--------|--------|------------|--------|--------|------------|--------|--------|------------|------------|
|                                                                             |   |       |       |   | Unpaid    |   |       |      |   |   | Average      |   |   | Interest     |       |   | Cash Basis   |   |   | Average    |   |   | Interest   |   |   | Cash Basis |       |
|                                                                             |   | Recorded   |       |   | Principal |   |       | Related   |   |   | Recorded     |   |   | Income       |       |   | Interest     |   |   | Recorded   |   |   | Income     |   |   | Interest   |       |
| June 30, 2012                                                                    |   | Investment |       |   | Balance   |   |       | Allowance |   |   | Investment   |   |   | Recognized   |       |   | Recognized   |   |   | Investment |   |   | Recognized |   |   | Recognized |       |
| With no related allowance recorded:                                              |   |       |       |   |      |   |       |      |   |   |         |   |   |         |       |   |         |   |   |       |   |   |       |   |   |       |       |
| Commercial                                                                       |   | $          | 2,233,517  |   |      | $      | 2,231,960  |      |   | $      | 0            |   |   | $            | 2,395,169  |   |         | $      | 13,599 |       |   | $      | 13,599     |   |   | $          | 2,556,893  |   |   | $ | 27,313 |   |   | $ | 27,198 |   |
| Commercial Real Estate:                                                          |   |       |       |   |      |   |       |      |   |   |         |   |   |         |       |   |         |   |   |       |   |   |       |   |   |       |       |   |   |   |   |   |   |   |   |   |
|     General                                                  |   |       | 3,563,035  |   |      |   | 3,563,478  |      |   |   | 0            |   |   |         | 2,438,933  |   |         |   | 10,489 |       |   |   | 10,486     |   |   |       | 2,333,487  |   |   |   | 12,921 |   |   |   | 12,912 |   |
|     Construction                                             |   |       | 0          |   |      |   | 0          |      |   |   | 0            |   |   |         | 214,764    |   |         |   | 0      |       |   |   | 0          |   |   |       | 303,937    |   |   |   | 0 |   |   |   | 0 |   |
| Consumer:                                                                        |   |       |       |   |      |   |       |      |   |   |         |   |   |         |       |   |         |   |   |       |   |   |       |   |   |       |       |   |   |   |   |   |   |   |   |   |
|     Lines of credit                                          |   |       | 41,733     |   |      |   | 41,670     |      |   |   | 0            |   |   |         | 41,773     |   |         |   | 301    |       |   |   | 301        |   |   |       | 50,178     |   |   |   | 790 |   |   |   | 602 |   |
|     Other                                                    |   |       | 20,333     |   |      |   | 20,333     |      |   |   | 0            |   |   |         | 20,374     |   |         |   | 0      |       |   |   | 0          |   |   |       | 20,415     |   |   |   | 0 |   |   |   | 0 |   |
|     Credit card                                              |   |       | 0          |   |      |   | 0          |      |   |   | 0            |   |   |         | 0          |   |         |   | 0      |       |   |   | 0          |   |   |       | 0          |   |   |   | 0 |   |   |   | 0 |   |
| Residential                                                                      |   |       | 377,427    |   |      |   | 377,905    |      |   |   | 0            |   |   |         | 313,229    |   |         |   | 497    |       |   |   | 497        |   |   |       | 249,108    |   |   |   | 995 |   |   |   | 995 |   |
|             Subtotal |   | $          | 6,236,045  |   |      | $      | 6,235,346  |      |   | $      | 0            |   |   | $            | 5,424,242  |   |         | $      | 24,886 |       |   | $      | 24,883     |   |   | $          | 5,514,018  |   |   | $ | 42,019 |   |   | $ | 41,707 |   |
|                                                                             |   |       |       |   |      |   |       |      |   |   |         |   |   |         |       |   |         |   |   |       |   |   |       |   |   |       |       |   |   |   |   |   |   |   |   |   |
| With an allowance recorded:                                                      |   |       |       |   |      |   |       |      |   |   |         |   |   |         |       |   |         |   |   |       |   |   |       |   |   |       |       |   |   |   |   |   |   |   |   |   |
| Commercial                                                                       |   | $          | 1,984,889  |   |      | $      | 1,984,404  |      |   | $      | 793,384      |   |   | $            | 1,826,765  |   |         | $      | 9,250  |       |   | $      | 8,610      |   |   | $          | 1,800,707  |   |   | $ | 18,773 |   |   | $ | 16,716 |   |
| Commercial Real Estate:                                                          |   |       |       |   |      |   |       |      |   |   |         |   |   |         |       |   |         |   |   |       |   |   |       |   |   |       |       |   |   |   |   |   |   |   |   |   |
|     General                                                  |   |       | 2,826,858  |   |      |   | 2,822,823  |      |   |   | 298,752      |   |   |         | 3,282,185  |   |         |   | 36,109 |       |   |   | 36,109     |   |   |       | 3,712,164  |   |   |   | 78,747 |   |   |   | 47,763 |   |
|     Construction                                             |   |       | 2,054,601  |   |      |   | 2,054,601  |      |   |   | 1,119,432    |   |   |         | 2,045,270  |   |         |   | 0      |       |   |   | 0          |   |   |       | 2,002,868  |   |   |   | 0 |   |   |   | 0 |   |
| Consumer:                                                                        |   |       |       |   |      |   |       |      |   |   |         |   |   |         |       |   |         |   |   |       |   |   |       |   |   |       |       |   |   |   |   |   |   |   |   |   |
|     Lines of credit                                          |   |       | 190,911    |   |      |   | 190,703    |      |   |   | 95,879       |   |   |         | 222,020    |   |         |   | 1,317  |       |   |   | 1,204      |   |   |       | 200,654    |   |   |   | 2,854 |   |   |   | 2,848 |   |
|     Other                                                    |   |       | 111,299    |   |      |   | 111,035    |      |   |   | 86,860       |   |   |         | 109,821    |   |         |   | 518    |       |   |   | 483        |   |   |       | 110,092    |   |   |   | 1,001 |   |   |   | 966 |   |
|     Credit card                                              |   |       | 0          |   |      |   | 0          |      |   |   | 0            |   |   |         | 0          |   |         |   | 0      |       |   |   | 0          |   |   |       | 352        |   |   |   | 0 |   |   |   | 0 |   |
| Residential                                                                      |   |       | 470,796    |   |      |   | 469,468    |      |   |   | 121,649      |   |   |         | 539,980    |   |         |   | 3,846  |       |   |   | 3,646      |   |   |       | 529,993    |   |   |   | 7,477 |   |   |   | 7,196 |   |
|             Subtotal |   | $          | 7,639,354  |   |      | $      | 7,633,034  |      |   | $      | 2,515,956    |   |   | $            | 8,026,041  |   |         | $      | 51,040 |       |   | $      | 50,052     |   |   | $          | 8,356,830  |   |   | $ | 108,852 |   |   | $ | 75,489 |   |
| Total                                                                            |   | $          | 13,875,399 |   |      | $      | 13,868,380 |      |   | $      | 2,515,956    |   |   | $            | 13,450,283 |   |         | $      | 75,926 |       |   | $      | 74,935     |   |   | $          | 13,870,848 |   |   | $ | 150,871 |   |   | $ | 117,196 |   |

----

|                                                                             |   |       |       |   |      |   |       |      |   |   | Twelve Months |   |   | Twelve Months |       |   | Twelve Months |   |
|----------------------------------------------------------------------------------|--------|------------|------------|--------|-----------|--------|------------|-----------|--------|--------|---------------|--------|--------|---------------|------------|--------|---------------|--------|
|                                                                             |   |       |       |   | Unpaid    |   |       |      |   |   | Average       |   |   | Interest      |       |   | Cash Basis    |   |
|                                                                             |   | Recorded   |       |   | Principal |   |       | Related   |   |   | Recorded      |   |   | Income        |       |   | Interest      |   |
| December 31, 2011                                                                |   | Investment |       |   | Balance   |   |       | Allowance |   |   | Investment    |   |   | Recognized    |       |   | Recognized    |   |
| With no related allowance recorded:                                              |   |       |       |   |      |   |       |      |   |   |          |   |   |          |       |   |          |   |
| Commercial                                                                       |   | $          | 2,591,467  |   |      | $      | 2,589,356  |      |   | $      | 0             |   |   | $             | 3,511,753  |   |          | $      | 55,237 |   |   | $ | 55,237 |   |
| Commercial Real Estate:                                                          |   |       |       |   |      |   |       |      |   |   |          |   |   |          |       |   |          |   |   |   |   |   |   |   |
|     General                                                  |   |       | 4,388,271  |   |      |   | 4,377,406  |      |   |   | 0             |   |   |          | 3,265,902  |   |          |   | 123,083 |   |   |   | 107,620 |   |
|     Construction                                             |   |       | 227,842    |   |      |   | 227,842    |      |   |   | 0             |   |   |          | 511,659    |   |          |   | 0 |   |   |   | 0 |   |
| Consumer:                                                                        |   |       |       |   |      |   |       |      |   |   |          |   |   |          |       |   |          |   |   |   |   |   |   |   |
|     Lines of credit                                          |   |       | 91,397     |   |      |   | 91,327     |      |   |   | 0             |   |   |          | 72,432     |   |          |   | 616 |   |   |   | 616 |   |
|     Other                                                    |   |       | 0          |   |      |   | 0          |      |   |   | 0             |   |   |          | 6,012      |   |          |   | 0 |   |   |   | 0 |   |
|     Credit card                                              |   |       | 0          |   |      |   | 0          |      |   |   | 0             |   |   |          | 0          |   |          |   | 0 |   |   |   | 0 |   |
| Residential                                                                      |   |       | 186,207    |   |      |   | 186,723    |      |   |   | 0             |   |   |          | 314,265    |   |          |   | 0 |   |   |   | 0 |   |
|             Subtotal |   | $          | 7,485,184  |   |      | $      | 7,472,654  |      |   | $      | 0             |   |   | $             | 7,682,023  |   |          | $      | 178,936 |   |   | $ | 163,473 |   |
| With an allowance recorded:                                                      |   |       |       |   |      |   |       |      |   |   |          |   |   |          |       |   |          |   |   |   |   |   |   |   |
| Commercial                                                                       |   | $          | 1,339,105  |   |      | $      | 1,337,955  |      |   | $      | 466,001       |   |   | $             | 959,371    |   |          | $      | 30,124 |   |   | $ | 29,623 |   |
| Commercial Real Estate:                                                          |   |       |       |   |      |   |       |      |   |   |          |   |   |          |       |   |          |   |   |   |   |   |   |   |
|     General                                                  |   |       | 4,171,379  |   |      |   | 4,135,809  |      |   |   | 1,024,846     |   |   |          | 2,865,844  |   |          |   | 51,694 |   |   |   | 30,049 |   |
|     Construction                                             |   |       | 2,275,662  |   |      |   | 2,275,337  |      |   |   | 1,287,550     |   |   |          | 2,069,800  |   |          |   | 2,373 |   |   |   | 2,202 |   |
| Consumer:                                                                        |   |       |       |   |      |   |       |      |   |   |          |   |   |          |       |   |          |   |   |   |   |   |   |   |
|     Lines of credit                                          |   |       | 63,854     |   |      |   | 63,675     |      |   |   | 16,128        |   |   |          | 145,132    |   |          |   | 11,143 |   |   |   | 3,682 |   |
|     Other                                                    |   |       | 119,449    |   |      |   | 119,275    |      |   |   | 93,181        |   |   |          | 74,854     |   |          |   | 1,955 |   |   |   | 1,650 |   |
|     Credit card                                              |   |       | 0          |   |      |   | 0          |      |   |   | 0             |   |   |          | 1,006      |   |          |   | 0 |   |   |   | 0 |   |
| Residential                                                                      |   |       | 409,391    |   |      |   | 408,244    |      |   |   | 103,393       |   |   |          | 699,853    |   |          |   | 22,948 |   |   |   | 18,135 |   |
|             Subtotal |   | $          | 8,378,840  |   |      | $      | 8,340,295  |      |   | $      | 2,991,099     |   |   | $             | 6,815,860  |   |          | $      | 120,237 |   |   | $ | 85,341 |   |
| Total                                                                            |   | $          | 15,864,024 |   |      | $      | 15,812,949 |      |   | $      | 2,991,099     |   |   | $             | 14,497,883 |   |          | $      | 299,173 |   |   | $ | 248,814 |   |

----

| 4. | ALLOWANCE FOR LOAN LOSSES AND IMPAIRED LOANS (Continued): |
|----|-----------------------------------------------------------|

|                                    |   |            |   |   |            |   |   | Greater Than 90 |   |   | Total Accruing |   |   |           |   |   | Total Recorded |   |
|-----------------------------------------|--------|-----------------|--------|--------|-----------------|--------|--------|-----------------|--------|--------|----------------|--------|--------|----------------|--------|--------|----------------|--------|
|                                    |   | 30-59 Days Past |   |   | 60-89 Days Past |   |   | Days Past       |   |   | Past Due       |   |   | Current        |   |   | Investment of  |   |
| Accruing Loans                          |   | Due             |   |   | Due             |   |   | Due             |   |   | Loans          |   |   | Accruing Loans |   |   | Accruing Loans |   |
| Commercial                              |   | $               | 16,426 |   |            | $      | 17,383 |            |   | $      | 0              |   |   | $              | 33,809 |   |           | $      | 41,212,376 |   |   | $ | 41,246,185 |   |
| Commercial Real Estate:                 |   |            |   |   |            |   |   |            |   |   |           |   |   |           |   |   |           |   |   |   |   |   |   |   |
|     General         |   |            | 0      |   |            |   | 0      |            |   |   | 0              |   |   |           | 0      |   |           |   | 50,874,468 |   |   |   | 50,874,468 |   |
|     Construction    |   |            | 0      |   |            |   | 0      |            |   |   | 0              |   |   |           | 0      |   |           |   | 3,954,219 |   |   |   | 3,954,219 |   |
| Consumer:                               |   |            |   |   |            |   |   |            |   |   |           |   |   |           |   |   |           |   |   |   |   |   |   |   |
|     Lines of credit |   |            | 0      |   |            |   | 0      |            |   |   | 0              |   |   |           | 0      |   |           |   | 12,112,758 |   |   |   | 12,112,758 |   |
|     Other           |   |            | 5,350  |   |            |   | 0      |            |   |   | 0              |   |   |           | 5,350  |   |           |   | 2,102,350 |   |   |   | 2,107,700 |   |
|     Credit card     |   |            | 2,538  |   |            |   | 0      |            |   |   | 0              |   |   |           | 2,538  |   |           |   | 520,686 |   |   |   | 523,224 |   |
| Residential                             |   |            | 0      |   |            |   | 7,261  |            |   |   | 0              |   |   |           | 7,261  |   |           |   | 16,255,919 |   |   |   | 16,263,180 |   |
|     Total           |   | $               | 24,314 |   |            | $      | 24,644 |            |   | $      | 0              |   |   | $              | 48,958 |   |           | $      | 127,032,776 |   |   | $ | 127,081,734 |   |

|                                    |   |            |    |   |            |   |   | Greater Than 90 |   |   | Total          |   |   | Current     |      |   | Total Non Accrual |   |
|-----------------------------------------|--------|-----------------|---------|--------|-----------------|--------|--------|-----------------|--------|--------|----------------|--------|--------|-------------|-----------|--------|-------------------|--------|
|                                    |   | 30-59 Days Past |    |   | 60-89 Days Past |   |   | Days Past       |   |   | Non Accrual    |   |   | Non Accrual |      |   | Recorded          |   |
| Non Accrual Loans                       |   | Due             |    |   | Due             |   |   | Due             |   |   | Past Due Loans |   |   | Loans       |      |   | Investment        |   |
| Commercial                              |   | $               | 25,647  |   |            | $      | 12,596 |            |   | $      | 1,305,314      |   |   | $           | 1,343,557 |   |              | $      | 123,051 |   |   | $ | 1,466,608 |   |
| Commercial Real Estate:                 |   |            |    |   |            |   |   |            |   |   |           |   |   |        |      |   |              |   |   |   |   |   |   |   |
|     General         |   |            | 158,995 |   |            |   | 0      |            |   |   | 89,975         |   |   |        | 248,970   |   |              |   | 1,686,478 |   |   |   | 1,935,448 |   |
|     Construction    |   |            | 0       |   |            |   | 0      |            |   |   | 94,135         |   |   |        | 94,135    |   |              |   | 1,908,674 |   |   |   | 2,002,809 |   |
| Consumer:                               |   |            |    |   |            |   |   |            |   |   |           |   |   |        |      |   |              |   |   |   |   |   |   |   |
|     Lines of credit |   |            | 974     |   |            |   | 19,976 |            |   |   | 33,038         |   |   |        | 53,988    |   |              |   | 105,543 |   |   |   | 159,531 |   |
|     Other           |   |            | 0       |   |            |   | 0      |            |   |   | 0              |   |   |        | 0         |   |              |   | 0 |   |   |   | 0 |   |
|     Credit card     |   |            | 0       |   |            |   | 0      |            |   |   | 0              |   |   |        | 0         |   |              |   | 0 |   |   |   | 0 |   |
| Residential                             |   |            | 0       |   |            |   | 0      |            |   |   | 195,649        |   |   |        | 195,649   |   |              |   | 114,482 |   |   |   | 310,131 |   |
|     Total           |   | $               | 185,616 |   |            | $      | 32,572 |            |   | $      | 1,718,111      |   |   | $           | 1,936,299 |   |              | $      | 3,938,228 |   |   | $ | 5,874,527 |   |

----

|                                    |   |            |    |   |            |   |    | Greater Than 90 |   |   | Total Accruing |   |   |           |      |   | Total Recorded |   |
|-----------------------------------------|--------|-----------------|---------|--------|-----------------|--------|---------|-----------------|--------|--------|----------------|--------|--------|----------------|-----------|--------|----------------|--------|
|                                    |   | 30-59 Days Past |    |   | 60-89 Days Past |   |    | Days Past       |   |   | Past Due       |   |   | Current        |      |   | Investment of  |   |
| Accruing Loans                          |   | Due             |    |   | Due             |   |    | Due             |   |   | Loans          |   |   | Accruing Loans |      |   | Accruing Loans |   |
| Commercial                              |   | $               | 576,736 |   |            | $      | 48,273  |            |   | $      | 0              |   |   | $              | 625,009   |   |           | $      | 48,278,897 |   |   | $ | 48,903,906 |   |
| Commercial Real Estate:                 |   |            |    |   |            |   |    |            |   |   |           |   |   |           |      |   |           |   |   |   |   |   |   |   |
|     General         |   |            | 197,488 |   |            |   | 243,075 |            |   |   | 0              |   |   |           | 440,563   |   |           |   | 57,422,942 |   |   |   | 57,863,505 |   |
|     Construction    |   |            | 0       |   |            |   | 0       |            |   |   | 0              |   |   |           | 0         |   |           |   | 4,063,776 |   |   |   | 4,063,776 |   |
| Consumer:                               |   |            |    |   |            |   |    |            |   |   |           |   |   |           |      |   |           |   |   |   |   |   |   |   |
|     Lines of credit |   |            | 11,052  |   |            |   | 102,760 |            |   |   | 21,002         |   |   |           | 134,814   |   |           |   | 13,194,317 |   |   |   | 13,329,131 |   |
|     Other           |   |            | 8,817   |   |            |   | 0       |            |   |   | 0              |   |   |           | 8,817     |   |           |   | 2,306,281 |   |   |   | 2,315,098 |   |
|     Credit card     |   |            | 0       |   |            |   | 0       |            |   |   | 5,899          |   |   |           | 5,899     |   |           |   | 521,959 |   |   |   | 527,858 |   |
| Residential                             |   |            | 80,952  |   |            |   | 0       |            |   |   | 0              |   |   |           | 80,952    |   |           |   | 16,772,293 |   |   |   | 16,853,245 |   |
|     Total           |   | $               | 875,045 |   |            | $      | 394,108 |            |   | $      | 26,901         |   |   | $              | 1,296,054 |   |           | $      | 142,560,465 |   |   | $ | 143,856,519 |   |

|                                    |   |            |   |   |            |   |   | Greater Than 90 |   |   | Total          |   |   | Current     |      |   | Total Non Accrual |   |
|-----------------------------------------|--------|-----------------|--------|--------|-----------------|--------|--------|-----------------|--------|--------|----------------|--------|--------|-------------|-----------|--------|-------------------|--------|
|                                    |   | 30-59 Days Past |   |   | 60-89 Days Past |   |   | Days Past       |   |   | Non Accrual    |   |   | Non Accrual |      |   | Recorded          |   |
| Non Accrual Loans                       |   | Due             |   |   | Due             |   |   | Due             |   |   | Past Due Loans |   |   | Loans       |      |   | Investment        |   |
| Commercial                              |   | $               | 0      |   |            | $      | 2,478  |            |   | $      | 1,172,890      |   |   | $           | 1,175,368 |   |              | $      | 161,434 |   |   | $ | 1,336,802 |   |
| Commercial Real Estate:                 |   |            |   |   |            |   |   |            |   |   |           |   |   |        |      |   |              |   |   |   |   |   |   |   |
|     General         |   |            | 0      |   |            |   | 0      |            |   |   | 869,398        |   |   |        | 869,398   |   |              |   | 1,673,895 |   |   |   | 2,543,293 |   |
|     Construction    |   |            | 0      |   |            |   | 0      |            |   |   | 406,090        |   |   |        | 406,090   |   |              |   | 2,012,951 |   |   |   | 2,419,041 |   |
| Consumer:                               |   |            |   |   |            |   |   |            |   |   |           |   |   |        |      |   |              |   |   |   |   |   |   |   |
|     Lines of credit |   |            | 4,826  |   |            |   | 66,587 |            |   |   | 48,230         |   |   |        | 119,643   |   |              |   | 0 |   |   |   | 119,643 |   |
|     Other           |   |            | 0      |   |            |   | 0      |            |   |   | 8,459          |   |   |        | 8,459     |   |              |   | 0 |   |   |   | 8,459 |   |
|     Credit card     |   |            | 0      |   |            |   | 0      |            |   |   | 0              |   |   |        | 0         |   |              |   | 0 |   |   |   | 0 |   |
| Residential                             |   |            | 0      |   |            |   | 0      |            |   |   | 0              |   |   |        | 0         |   |              |   | 172,078 |   |   |   | 172,078 |   |
|     Total           |   | $               | 4,826  |   |            | $      | 69,065 |            |   | $      | 2,505,067      |   |   | $           | 2,578,958 |   |              | $      | 4,020,358 |   |   | $ | 6,599,316 |   |

----

| 4. | ALLOWANCE FOR LOAN LOSSES AND IMPAIRED LOANS (Continued): |
|----|-----------------------------------------------------------|

|                                    |   |            |   |   | Pre-Modification     |   |   | Post-Modification    |   |
|-----------------------------------------|--------|-----------------|--------|--------|----------------------|--------|--------|----------------------|--------|
|                                    |   |            |   |   | Outstanding Recorded |   |   | Outstanding Recorded |   |
| Three Months Ended June 30, 2012        |   | Number of Loans |   |   | Investment           |   |   | Investment           |   |
| Troubled Debt Restructurings:           |   |            |   |   |                 |   |   |                 |   |
| Consumer:                               |   |            |   |   |                 |   |   |                 |   |
|     Lines of credit |   |            | 1      |   |                 | $      | 22,416 |                 |   | $ | 22,416 |   |
|     Total           |   |            | 1      |   |                 | $      | 22,416 |                 |   | $ | 22,416 |   |

----

| 4. | ALLOWANCE FOR LOAN LOSSES AND IMPAIRED LOANS (Continued): |
|----|-----------------------------------------------------------|

|                                    |   |            |   |   | Pre-Modification     |   |      | Post-Modification    |   |
|-----------------------------------------|--------|-----------------|--------|--------|----------------------|--------|-----------|----------------------|--------|
|                                    |   |            |   |   | Outstanding Recorded |   |      | Outstanding Recorded |   |
| Six Months Ended June 30, 2012          |   | Number of Loans |   |   | Investment           |   |      | Investment           |   |
| Troubled Debt Restructurings:           |   |            |   |   |                 |   |      |                 |   |
| Commercial                              |   |            | 1      |   |                 | $      | 11,880    |                 |   | $ | 11,880 |   |
| Commercial Real Estate:                 |   |            |   |   |                 |   |      |                 |   |   |   |   |
|     General         |   |            | 5      |   |                 |   | 3,446,269 |                 |   |   | 2,808,146 |   |
| Consumer:                               |   |            |   |   |                 |   |      |                 |   |   |   |   |
|     Lines of credit |   |            | 2      |   |                 |   | 126,860   |                 |   |   | 126,860 |   |
| Residential                             |   |            | 1      |   |                 |   | 62,085    |                 |   |   | 62,085 |   |
|     Total           |   |            | 9      |   |                 | $      | 3,647,094 |                 |   | $ | 3,008,971 |   |

----

| 1.   | Exceptional. Loans with an exceptional credit rating. |
|----------------|-------------------------------------------------------|

| 2.   | Quality. Loans with excellent sources of repayment that conform, in all respects, to Bank policy and regulatory requirements. These are loans for which little repayment risk has been identified. |
|----------------|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| 3.   | Above Average. Loans with above average sources of repayment and minimal identified credit or collateral exceptions and minimal repayment risk. |
|----------------|-------------------------------------------------------------------------------------------------------------------------------------------------|

| 4.   | Average. Loans with average sources of repayment that materially conform to Bank policy and regulatory requirements. Repayment risk is considered average. |
|----------------|------------------------------------------------------------------------------------------------------------------------------------------------------------|

| 5.   | Acceptable. Loans with acceptable sources of repayment and risk. |
|----------------|------------------------------------------------------------------|

| 5M.   | Monitor. Loans considered to be below average quality. The loans are often fundamentally sound but require more frequent management review because of an adverse financial event. Risk of non payment is elevated. |
|-----------------|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| 6.   | Special Mention. Loans that have potential weaknesses and deserve close attention. If uncorrected, further deterioration is likely. Risk of non payment is above average. |
|----------------|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| 7.   | Substandard. Loans that are inadequately protected by the borrower’s capacity to pay or the collateral pledged. Risk of non payment is high. |
|----------------|----------------------------------------------------------------------------------------------------------------------------------------------------|

| 8.   | Doubtful. Loans in this grade have identified weaknesses that make full repayment highly questionable and improbable. |
|----------------|-----------------------------------------------------------------------------------------------------------------------|

----

| 4. | ALLOWANCE FOR LOAN LOSSES AND IMPAIRED LOANS (Continued): |
|----|-----------------------------------------------------------|

|   |   |   |       |       |   | Commercial Real Estate |       |       | Commercial Real Estate |   |
|--------|--------|--------|------------|------------|--------|------------------------|------------|------------|------------------------|--------|
|   |   |   | Commercial |       |   | General                |       |       | Construction           |   |
|   |   |   | June 30,   |       |   | December 31,           |       |       | June 30,               |   |   | December 31, |   |   | June 30, |   |   | December 31, |   |
|   |   | 2012   |       |       | 2011   |                   |       | 2012       |                   |   | 2011 |   |   | 2012 |   |   | 2011 |   |
| 1      |   |   | $          | 0          |   |                   | $          | 0          |                   |   | $ | 0 |   |   | $ | 0 |   |   | $ | 0 |   |   | $ | 0 |   |
| 2      |   |   |       | 153,103    |   |                   |       | 253,956    |                   |   |   | 0 |   |   |   | 0 |   |   |   | 0 |   |   |   | 0 |   |
| 3      |   |   |       | 4,318,440  |   |                   |       | 4,947,905  |                   |   |   | 3,130,994 |   |   |   | 3,141,880 |   |   |   | 0 |   |   |   | 0 |   |
| 4      |   |   |       | 13,807,739 |   |                   |       | 13,552,704 |                   |   |   | 15,001,501 |   |   |   | 19,274,469 |   |   |   | 482,543 |   |   |   | 271,335 |   |
| 5      |   |   |       | 15,267,636 |   |                   |       | 21,119,918 |                   |   |   | 21,574,774 |   |   |   | 21,250,749 |   |   |   | 2,021,190 |   |   |   | 2,347,947 |   |
| 5      | M      |   |       | 4,039,515  |   |                   |       | 3,910,143  |                   |   |   | 6,898,930 |   |   |   | 5,452,332 |   |   |   | 1,398,694 |   |   |   | 1,360,030 |   |
| 6      |   |   |       | 357,724    |   |                   |       | 1,838,505  |                   |   |   | 3,825,853 |   |   |   | 7,562,147 |   |   |   | 0 |   |   |   | 0 |   |
| 7      |   |   |       | 3,677,023  |   |                   |       | 3,567,564  |                   |   |   | 1,878,648 |   |   |   | 2,293,571 |   |   |   | 0 |   |   |   | 39,330 |   |
| 8      |   |   |       | 1,091,613  |   |                   |       | 1,050,013  |                   |   |   | 499,216 |   |   |   | 1,431,650 |   |   |   | 2,054,601 |   |   |   | 2,464,175 |   |
| Total  |   | $      | 42,712,793 |       |   | $                      | 50,240,708 |       |                   | $      | 52,809,916 |   |   | $ | 60,406,798 |   |   | $ | 5,957,028 |   |   | $ | 6,482,817 |   |

|       |   | Residential |       |
|------------|--------|-------------|------------|
|       |   | June 30,    |       |   | December 31, |   |
|       |   | 2012        |       | 2011 |   |
| Performing |   | $           | 15,725,088 |   |   | $ | 16,429,725 |   |
| Impaired   |   |        | 848,223    |   |   |   | 595,598 |   |
| Total      |   | $           | 16,573,311 |   |   | $ | 17,025,323 |   |

|       |   | Consumer – Lines of credit |       |   | Consumer – Other |   |       | Consumer – Credit card |   |
|------------|--------|----------------------------------|------------|--------|------------------------|--------|------------|------------------------------|--------|
|       |   | June 30,                         |       |   | December 31,           |   |       | June 30,                     |   |   | December 31, |   |   | June 30, |   |   | December 31, |   |
|       |   | 2012                             |       |   | 2011                   |   |       | 2012                         |   |   | 2011 |   |   | 2012 |   |   | 2011 |   |
| Performing |   | $                                | 12,039,645 |   |                   | $      | 13,293,523 |                         |   | $ | 1,976,068 |   |   | $ | 2,204,108 |   |   | $ | 523,224 |   |   | $ | 527,858 |   |
| Impaired   |   |                             | 232,644    |   |                   |   | 155,251    |                         |   |   | 131,632 |   |   |   | 119,449 |   |   |   | 0 |   |   |   | 0 |   |
| Total      |   | $                                | 12,272,289 |   |                   | $      | 13,448,774 |                         |   | $ | 2,107,700 |   |   | $ | 2,323,557 |   |   | $ | 523,224 |   |   | $ | 527,858 |   |

----

| 5.   | FORECLOSED ASSETS |
|----------------|-------------------|

|                                           |   | June 30, |      |   | June 30, |   |
|------------------------------------------------|--------|----------|-----------|--------|----------|--------|
|                                           |   | 2012     |      | 2011   |     |
| Beginning of year                              |   | $        | 3,276,838 |   |     | $      | 3,382,594 |   |
| Additions                                      |   |     | 1,051,028 |   |     |   | 706,617 |   |
| Reductions from sales                          |   |     | (786,442  | )      |     |   | (389,455 | ) |
| Direct write-downs                             |   |     | (185,020  | )      |     |   | (392,928 | ) |
| End of period                                  |   | $        | 3,356,404 |   |     | $      | 3,306,828 |   |
|                                           |   |     |      |   |     |   |   |   |
| Expenses related to foreclosed assets include: |   |     |      |   |     |   |   |   |
| Operating expenses, net of rental income       |   | $        | 119,385   |   |     | $      | 59,290 |   |

|                                      |   | June 30, |       |   | December 31, |   |
|-------------------------------------------|--------|----------|------------|--------|--------------|--------|
|                                      |   | 2012     |       | 2011   |         |
| Land & land improvements              |   | $        | 4,700,106  |   |         | $      | 5,466,281 |   |
| Buildings & building improvements     |   |     | 6,132,163  |   |         |   | 6,132,163 |   |
| Furniture, fixtures and equipment         |   |     | 3,690,566  |   |         |   | 3,679,037 |   |
|                                      |   |     | 14,522,835 |   |         |   | 15,277,481 |   |
| Less:  accumulated depreciation |   |     | 5,074,789  |   |         |   | 4,872,616 |   |
|                                      |   | $        | 9,448,046  |   |         | $      | 10,404,865 |   |

----

| 7.   | DEPOSITS |
|----------------|----------|

|                                             |   | June 30, |        |   | December 31, |   |
|--------------------------------------------------|--------|----------|-------------|--------|--------------|--------|
|                                             |   | 2012     |        | 2011   |         |
|     Non-interest-bearing DDA |   | $        | 35,565,711  |   |         | $      | 33,281,198 |   |
|     Interest-bearing DDA     |   |     | 21,387,359  |   |         |   | 19,432,618 |   |
|     Money market             |   |     | 17,981,961  |   |         |   | 18,468,540 |   |
|     Savings                  |   |     | 9,545,451   |   |         |   | 8,477,893 |   |
|     Time, under $100,000     |   |     | 89,023,531  |   |         |   | 95,211,768 |   |
|     Time, over $100,000      |   |     | 10,114,195  |   |         |   | 16,673,219 |   |
| Total Deposits                                   |   | $        | 183,618,208 |   |         | $      | 191,545,236 |   |

| 8. | SHORT-TERM BORROWINGS |
|----|-----------------------|

|                                                            |   | Repurchase |       |
|-----------------------------------------------------------------|--------|------------|------------|
|                                                            |   | Agreements |       |
|                                                            |   |       |       |
| Outstanding at June 30, 2012                                    |   | $          | 10,993,728 |   |
|     Average interest rate at period end     |   |       | 0.72       | % |
|     Average balance during period           |   |       | 10,199,796 |   |
|     Average interest rate during period     |   |       | 0.77       | % |
|     Maximum month end balance during period |   |       | 12,037,087 |   |
|                                                            |   |       |       |   |
| Outstanding at December 31, 2011                                |   | $          | 7,814,745  |   |
|     Average interest rate at year-end       |   |       | 0.71       | % |
|     Average balance during year             |   |       | 9,626,125  |   |
|     Average interest rate during year       |   |       | 0.76       | % |
|     Maximum month end balance during year   |   |       | 11,986,254 |   |

----

| 9. | FEDERAL HOME LOAN BANK BORROWINGS: |
|----|------------------------------------|

| 10. | SUBORDINATED DEBENTURES |
|-----|-------------------------|

----

| 11.  | NOTES PAYABLE |
|-----------|---------------|

| 12. | COMMITMENTS AND OFF-BALANCE SHEET RISK |
|-----|----------------------------------------|

|                                               |   | June 30, 2012 |       | December 31, 2011 |   |
|----------------------------------------------------|--------|---------------|------------|-------------------|--------|
|                                               |   |          |       |              |   |   |
|  Unused lines of credit and letters of credit |   | $             | 20,687,736 |              |   | $ | 22,611,655 |   |
|  Commitments to make loans                    |   |          | 118,375    |              |   |   | 0 |   |

| 13.  | FAIR VALUE MEASUREMENTS |
|-----------|-------------------------|

----

| 13.   | FAIR VALUE MEASUREMENTS (Continued) |
|-----------------|-------------------------------------|

----

| 13. | FAIR VALUE MEASUREMENTS (Continued) |
|-----|-------------------------------------|

|                                                               |   |   |       |   | Fair Value Measurements Using |   |
|--------------------------------------------------------------------|--------|--------|------------|--------|-------------------------------|--------|
|                                                               |   |   |       |   | Quoted Prices                 |   |   | Significant |   |   |   |   |
|                                                               |   |   |       |   | in Active                     |   |   | Other |   |   | Significant |   |
|                                                               |   |   |       |   | Markets for                   |   |   | Observable |   |   | Unobservable |   |
|                                                               |   |   |       |   | Identical Assets              |   |   | Inputs |   |   | Inputs |   |
| June 30, 2012                                                      |   | Total  |       |   | (Level 1)                     |   |   | (Level 2) |   |   | (Level 3) |   |
| Available for sale securities:                                     |   |   |       |   |                          |   |   |   |   |   |   |   |
|     US Treasury                                |   | $      | 5,603,515  |   |                          | $      | 5,603,515 |   |   | $ | 0 |   |   | $ | 0 |   |
|     US Government and                          |   |   |       |   |                          |   |   |   |   |   |   |   |   |   |   |   |
|       federal agency                 |   |   | 18,781,514 |   |                          |   | 0 |   |   |   | 18,781,514 |   |   |   | 0 |   |
|     Municipals                                 |   |   | 2,363,907  |   |                          |   | 0 |   |   |   | 2,363,907 |   |   |   | 0 |   |
|     Mortgage-backed and                        |   |   |       |   |                          |   |   |   |   |   |   |   |   |   |   |   |
|       collateralized mortgage        |   |   |       |   |                          |   |   |   |   |   |   |   |   |   |   |   |
|       obligations– residential |   |   | 10,132,778 |   |                          |   | 0 |   |   |   | 10,132,778 |   |   |   | 0 |   |
|         Total              |   | $      | 36,881,714 |   |                          | $      | 5,603,515 |   |   | $ | 31,278,199 |   |   | $ | 0 |   |
|                                                               |   |   |       |   |                          |   |   |   |   |   |   |   |   |   |   |   |
| Servicing assets                                                   |   | $      | 41,324     |   |                          | $      | 0 |   |   | $ | 41,324 |   |   | $ | 0 |   |
|                                                               |   |   |       |   |                          |   |   |   |   |   |   |   |   |   |   |   |
| December 31, 2011                                                  |   |   |       |   |                          |   |   |   |   |   |   |   |   |   |   |   |
| Available for sale securities:                                     |   |   |       |   |                          |   |   |   |   |   |   |   |   |   |   |   |
|     US Treasury                                |   | $      | 4,067,656  |   |                          | $      | 4,067,656 |   |   | $ | 0 |   |   | $ | 0 |   |
|     US Government and                          |   |   |       |   |                          |   |   |   |   |   |   |   |   |   |   |   |
|       federal agency                 |   |   | 15,572,588 |   |                          |   | 0 |   |   |   | 15,572,588 |   |   |   | 0 |   |
|     Municipals                                 |   |   | 2,891,420  |   |                          |   | 0 |   |   |   | 2,891,420 |   |   |   | 0 |   |
|     Mortgage-backed and                        |   |   |       |   |                          |   |   |   |   |   |   |   |   |   |   |   |
|       collateralized mortgage        |   |   |       |   |                          |   |   |   |   |   |   |   |   |   |   |   |
|       obligations– residential |   |   | 12,040,439 |   |                          |   | 0 |   |   |   | 12,040,439 |   |   |   | 0 |   |
|         Total              |   | $      | 34,572,103 |   |                          | $      | 4,067,656 |   |   | $ | 30,504,447 |   |   | $ | 0 |   |
|                                                               |   |   |       |   |                          |   |   |   |   |   |   |   |   |   |   |   |
| Servicing assets                                                   |   | $      | 76,276     |   |                          | $      | 0 |   |   | $ | 76,276 |   |   | $ | 0 |   |

----

| 13. | FAIR VALUE MEASUREMENTS (Continued) |
|-----|-------------------------------------|

|                                                |   |   |      |      | Significant         |   |
|-----------------------------------------------------|--------|--------|-----------|-----------|---------------------|--------|
|                                                |   |   |      |      | Unobservable Inputs |   |
|                                                |   | Total  |      | (Level 3) |                |
| June 30, 2012                                       |   |   |      |      |                |   |
| Impaired loans:                                     |   |   |      |      |                |   |
|     Commercial                  |   | $      | 284,037   |      |                | $      | 284,037 |   |
|     Commercial Real Estate:     |   |   |      |      |                |   |   |   |
|       General         |   |   | 0         |      |                |   | 0 |   |
|       Construction    |   |   | 91,835    |      |                |   | 91,835 |   |
|     Consumer:                   |   |   |      |      |                |   |   |   |
|       Lines of credit |   |   | 374       |      |                |   | 374 |   |
|       Other           |   |   | 97        |      |                |   | 97 |   |
|     Residential                 |   |   | 388,606   |      |                |   | 388,606 |   |
|       Total           |   | $      | 764,949   |      |                | $      | 764,949 |   |
| Foreclosed assets:                                  |   |   |      |      |                |   |   |   |
|     Commercial Real Estate:     |   |   |      |      |                |   |   |   |
|       General         |   | $      | 1,319,449 |      |                | $      | 1,319,449 |   |
|     Residential                 |   |   | 73,238    |      |                |   | 73,238 |   |
|       Total           |   | $      | 1,392,687 |      |                | $      | 1,392,687 |   |
|                                                |   |   |      |      |                |   |   |   |
| December 31, 2011                                   |   |   |      |      |                |   |   |   |
| Impaired loans:                                     |   |   |      |      |                |   |   |   |
|     Commercial                  |   | $      | 19,686    |      |                | $      | 19,686 |   |
|     Commercial Real Estate:     |   |   |      |      |                |   |   |   |
|       General         |   |   | 3,871,595 |      |                |   | 3,871,595 |   |
|       Construction    |   |   | 160,276   |      |                |   | 160,276 |   |
|     Consumer:                   |   |   |      |      |                |   |   |   |
|       Lines of credit |   |   | 48,269    |      |                |   | 48,269 |   |
|       Other           |   |   | 0         |      |                |   | 0 |   |
|     Residential                 |   |   | 198,244   |      |                |   | 198,244 |   |
|       Total           |   | $      | 4,298,070 |      |                | $      | 4,298,070 |   |
| Foreclosed assets:                                  |   |   |      |      |                |   |   |   |
|     Commercial Real Estate:     |   |   |      |      |                |   |   |   |
|       General         |   | $      | 570,069   |      |                | $      | 570,069 |   |
|       Construction    |   |   | 6,160     |      |                |   | 6,160 |   |
|     Residential                 |   |   | 204,668   |      |                |   | 204,668 |   |
|       Total           |   | $      | 780,897   |      |                | $      | 780,897 |   |

----

| 13. | FAIR VALUE MEASUREMENTS (Continued) |
|-----|-------------------------------------|

|                                        |   |       |    | Valuation     | Significant Unobservable            |                               | Range     |   |   | Weighted |   |
|---------------------------------------------|--------|------------|---------|---------------|-------------------------------------|------------------------------------|-----------|--------|--------|----------|--------|
|                                        |   | Fair Value |    | Technique (s) | Inputs                              |                               | of Inputs |   |   | Average  |   |
| June 30, 2012                               |   |       |    |          |                                |                               |      |   |   |     |   |
|    Foreclosed assets:        |   |       |    |          |                                |                               |      |   |   |     |   |
| Commercial Real Estate:                     |   |       |    |          |                                |                               |      |   |   |     |   |
|                                        |   |       |    |          | Adjustments for differences between |                               |      |   |   |     |   |
|       General |   | $          | 773,919 |          | Sales comparison approach           | the comparable sales               |      |   | (50.0  | ) - 9.4% |   |   | (26.4 | )% |
|                                        |   |       |    |          |                                | Adjustments for differences in net |      |   |   |     |   |   |   |   |
|                                        |   |       |    |          | Income approach                     | operating income expectations      |      |   | 10.0   | %        |   |   | 10.0 | % |
| Total                                       |   | $          | 773,919 |          |                                |                               |      |   |   |     |   |   |   |   |

----

| 13. | FAIR VALUE MEASUREMENTS (Continued) |
|-----|-------------------------------------|

|                                                      |   |           |    |   | Fair Value Measurements |   |   | December 31, |   |
|-----------------------------------------------------------|--------|----------------|---------|--------|-------------------------|--------|--------|--------------|--------|
|                                                      |   |           |    |   | at June 30, 2012 Using  |   |   | 2011         |   |
|                                                      |   | Carrying       |    |   |                    |   |   |         |   |   |   |   |   |   |   |   | Carrying |   |   | Fair |   |
|                                                      |   | Amount         |    |   | Level 1                 |   |   | Level 2      |   |   | Level 3 |   |   | Total |   |   | Amount |   |   | Value |   |
|                                                      |   | (in thousands) |    |
| Financial assets                                          |   |           |    |   |                    |   |   |         |   |   |   |   |   |   |   |   |   |   |   |   |   |
|     Cash and cash equivalents         |   | $              | 18,444  |   |                    | $      | 18,444 |         |   | $ | 0 |   |   | $ | 0 |   |   | $ | 18,444 |   |   | $ | 8,920 |   |   | $ | 8,920 |   |
|     Loans held for sale               |   |           | 6,070   |   |                    |   | 0      |         |   |   | 6,224 |   |   |   | 0 |   |   |   | 6,224 |   |   |   | 5,535 |   |   |   | 5,940 |   |
|     Loans, net (including impaired)   |   |           | 128,053 |   |                    |   | 0      |         |   |   | 0 |   |   |   | 123,027 |   |   |   | 123,027 |   |   |   | 144,359 |   |   |   | 139,176 |   |
|     FHLB stock                        |   |           | 451     |   |                    |   | N/A    |         |   |   | N/A |   |   |   | N/A |   |   |   | N/A |   |   |   | 451 |   |   |   | N/A |   |
|     Accrued interest receivable       |   |           | 649     |   |                    |   | 18     |         |   |   | 160 |   |   |   | 471 |   |   |   | 649 |   |   |   | 746 |   |   |   | 746 |   |
|                                                      |   |           |    |   |                    |   |   |         |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Financial liabilities                                     |   |           |    |   |                    |   |   |         |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|     Deposits                          |   |           | 183,618 |   |                    |   | 83,705 |         |   |   | 99,977 |   |   |   | 0 |   |   |   | 183,682 |   |   |   | 191,545 |   |   |   | 193,775 |   |
|     Federal funds purchased and       |   |           |    |   |                    |   |   |         |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|       repurchase agreements |   |           | 10,994  |   |                    |   | 0      |         |   |   | 10,994 |   |   |   | 0 |   |   |   | 10,994 |   |   |   | 7,815 |   |   |   | 7,815 |   |
|     Subordinated debentures           |   |           | 4,500   |   |                    |   | 0      |         |   |   | 0 |   |   |   | 1,125 |   |   |   | 1,125 |   |   |   | 4,500 |   |   |   | 1,125 |   |
|     Notes payable                     |   |           | 5,000   |   |                    |   | 0      |         |   |   | 0 |   |   |   | 900 |   |   |   | 900 |   |   |   | 5,000 |   |   |   | 500 |   |
|     Accrued interest payable          |   |           | 946     |   |                    |   | 5      |         |   |   | 68 |   |   |   | 66 |   |   |   | 139 |   |   |   | 738 |   |   |   | 130 |   |

----

| 14. | INCOME TAXES |
|-----|--------------|

----

| 15. | REGULATORY MATTERS |
|-----|--------------------|

----

| 15. | REGULATORY MATTERS (Continued) |
|-----|--------------------------------|

|                                       |   |   |       |   |              |   |   | Minimum Required |   |   | Minimum Required |   |
|--------------------------------------------|--------|--------|------------|--------|-------------------|--------|--------|------------------|--------|--------|------------------|--------|
|                                       |   |   |       |   |              |   |   | For Capital      |   |   | Under            |   |
|                                       |   | Actual |       |   | Adequacy Purposes |   |   | Consent Order    |   |
|                                       |   | Amount |       | Ratio  |              |   | Amount |             | Ratio  |   |             | Amount |   | Ratio |   |
|                                       |   |   |       |   |              |   |   |             |   |   |             |   |   |   |   |   |   |   |
| June 30, 2012                              |   |   |       |   |              |   |   |             |   |   |             |   |   |   |   |   |   |   |
| Total Capital (Tier 1 and                  |   |   |       |   |              |   |   |             |   |   |             |   |   |   |   |   |   |   |
| Tier 2) to risk-weighted                   |   |   |       |   |              |   |   |             |   |   |             |   |   |   |   |   |   |   |
|     assets of the Bank |   | $      | 10,600,266 |   |              |   | 7.40   | %                |   | $      | 11,466,326       |   |   |   | 8.00 | % |   | $ | 15,766,199 |   |   |   | 11.00 | % |
| Tier 1 (Core) Capital                      |   |   |       |   |              |   |   |             |   |   |             |   |   |   |   |   |   |   |   |   |   |   |   |   |
|     to risk-weighted   |   |   |       |   |              |   |   |             |   |   |             |   |   |   |   |   |   |   |   |   |   |   |   |   |
|     assets of the Bank |   |   | 8,777,421  |   |              |   | 6.12   |             |   |   | 5,733,163        |   |   |   | 4.00 |   |   |   | N/A |   |   |   | N/A |   |
| Tier 1 (Core) Capital                      |   |   |       |   |              |   |   |             |   |   |             |   |   |   |   |   |   |   |   |   |   |   |   |   |
|     to average assets  |   |   |       |   |              |   |   |             |   |   |             |   |   |   |   |   |   |   |   |   |   |   |   |   |
|     of the Bank        |   |   | 8,777,421  |   |              |   | 4.20   |             |   |   | 8,366,877        |   |   |   | 4.00 |   |   |   | 17,779,614 |   |   |   | 8.50 |   |

|                                       |   |   |       |   |              |   |   | Minimum Required |   |   | Minimum Required |   |
|--------------------------------------------|--------|--------|------------|--------|-------------------|--------|--------|------------------|--------|--------|------------------|--------|
|                                       |   |   |       |   |              |   |   | For Capital      |   |   | Under            |   |
|                                       |   | Actual |       |   | Adequacy Purposes |   |   | Consent Order    |   |
|                                       |   | Amount |       | Ratio  |              |   | Amount |             | Ratio  |   |             | Amount |   | Ratio |   |
|                                       |   |   |       |   |              |   |   |             |   |   |             |   |   |   |   |   |   |   |
| December 31, 2011                          |   |   |       |   |              |   |   |             |   |   |             |   |   |   |   |   |   |   |
| Total Capital (Tier 1 and                  |   |   |       |   |              |   |   |             |   |   |             |   |   |   |   |   |   |   |
| Tier 2) to risk-weighted                   |   |   |       |   |              |   |   |             |   |   |             |   |   |   |   |   |   |   |
|     assets of the Bank |   | $      | 10,350,300 |   |              |   | 6.40   | %                |   | $      | 12,944,731       |   |   |   | 8.00 | % |   | $ | 17,799,005 |   |   |   | 11.00 | % |
| Tier 1 (Core) Capital                      |   |   |       |   |              |   |   |             |   |   |             |   |   |   |   |   |   |   |   |   |   |   |   |   |
|     to risk-weighted   |   |   |       |   |              |   |   |             |   |   |             |   |   |   |   |   |   |   |   |   |   |   |   |   |
|     assets of the Bank |   |   | 8,287,231  |   |              |   | 5.12   |             |   |   | 6,472,366        |   |   |   | 4.00 |   |   |   | N/A |   |   |   | N/A |   |
| Tier 1 (Core) Capital                      |   |   |       |   |              |   |   |             |   |   |             |   |   |   |   |   |   |   |   |   |   |   |   |   |
|     to average assets  |   |   |       |   |              |   |   |             |   |   |             |   |   |   |   |   |   |   |   |   |   |   |   |   |
|     of the Bank        |   |   | 8,287,231  |   |              |   | 3.79   |             |   |   | 8,756,307        |   |   |   | 4.00 |   |   |   | 18,607,152 |   |   |   | 8.50 |   |

----

| 15. | REGULATORY MATTERS (Continued) |
|-----|--------------------------------|

----

| 15. | REGULATORY MATTERS (Continued) |
|-----|--------------------------------|

----

ITEM 

----

----

----

----

----

|                                           |   | June 30, 2012 |      |        | December 31, 2011 |   |
|------------------------------------------------|--------|---------------|-----------|-------------|-------------------|--------|
|                                           |   |          |      |        | Percent of        |   |   |   |   |   | Percent of |   |
|                                           |   |          |      |        | Loans in Each     |   |   |   |   |   | Loans in Each |   |
| Balance at End of Period                       |   |          |      |        | Category to       |   |   |   |   |   | Category to |   |
| Applicable to:                                 |   | Amount        |      | Total Loans |              |   | Amount |   | Total Loans |   |
|     Commercial             |   | $             | 1,356,903 |        |              |   | 32.1 | % |   | $ | 1,309,632 |   |   |   | 33.4 | % |
|     Commercial Real Estate |   |          | 2,251,981 |        |              |   | 44.1 |   |   |   | 3,386,433 |   |   |   | 44.4 |   |
|     Consumer               |   |          | 442,467   |        |              |   | 11.3 |   |   |   | 410,001 |   |   |   | 10.9 |   |
|     Residential            |   |          | 193,706   |        |              |   | 12.5 |   |   |   | 193,388 |   |   |   | 11.3 |   |
|     Unallocated            |   |          | 76,240    |        |              | N/A    |   |   |   | 0 |   |   | N/A |   |
| Total                                          |   | $             | 4,321,297 |        |              | 100    | % |   | $ | 5,299,454 |   |   | 100 | % |

----

| 1  | Extension risk, as related to loans, exists when booking fixed rate loans with long final contractual maturities. When a customer is contractually allowed longer to return its borrowed principal and rates rise, the Bank is delayed from taking advantage of the opportunity to reinvest the returning principal at the higher market rate. |
|---------|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

----

|                                                |   | Within       |       |   | Three to      |   |       | One to     |   |   | After      |   |   |   |       |
|-----------------------------------------------------|--------|--------------|------------|--------|---------------|--------|------------|------------|--------|--------|------------|--------|--------|--------|------------|
|                                                |   | Three Months |       |   | Twelve Months |   |       | Five Years |   |   | Five Years |   |   | Total  |       |
|     Commercial                  |   | $            | 5,637,613  |   |          | $      | 15,772,201 |       |   | $      | 17,138,051 |   |   | $      | 4,004,166  |   |   | $ | 42,552,031 |   |
|     Commercial Real Estate:     |   |         |       |   |          |   |       |       |   |   |       |   |   |   |       |   |   |   |   |   |
|       General         |   |         | 4,593,666  |   |          |   | 10,315,801 |       |   |   | 35,558,589 |   |   |   | 2,002,566  |   |   |   | 52,470,622 |   |
|       Construction    |   |         | 1,436,805  |   |          |   | 2,254,548  |       |   |   | 2,161,780  |   |   |   | 42,013     |   |   |   | 5,895,146 |   |
|     Consumer:                   |   |         |       |   |          |   |       |       |   |   |       |   |   |   |       |   |   |   |   |   |
|       Lines of credit |   |         | 703,261    |   |          |   | 2,514,790  |       |   |   | 3,794,320  |   |   |   | 5,212,759  |   |   |   | 12,225,130 |   |
|       Other           |   |         | 167,785    |   |          |   | 176,488    |       |   |   | 1,055,474  |   |   |   | 737,852    |   |   |   | 2,137,599 |   |
|       Credit card     |   |         | 59,022     |   |          |   | 183,075    |       |   |   | 281,127    |   |   |   | 0          |   |   |   | 523,224 |   |
|     Residential                 |   |         | 0          |   |          |   | 0          |       |   |   | 7,208      |   |   |   | 16,562,950 |   |   |   | 16,570,158 |   |
|                                                |   | $            | 12,598,152 |   |          | $      | 31,216,903 |       |   | $      | 59,996,549 |   |   | $      | 28,562,306 |   |   | $ | 132,373,910 |   |
| Loans at fixed rates                                |   | $            | 9,960,987  |   |          | $      | 22,007,828 |       |   | $      | 48,689,033 |   |   | $      | 22,319,636 |   |   | $ | 102,977,484 |   |
| Loans at variable rates                             |   |         | 2,637,165  |   |          |   | 9,209,075  |       |   |   | 11,307,516 |   |   |   | 6,242,670  |   |   |   | 29,396,426 |   |
|                                                |   | $            | 12,598,152 |   |          | $      | 31,216,903 |       |   | $      | 59,996,549 |   |   | $      | 28,562,306 |   |   | $ | 132,373,910 |   |

----

----

----

----

|                                                            |   | Six Months ended June 30, |        |
|-----------------------------------------------------------------|--------|---------------------------|-------------|
|                                                            |   | 2012                      |        |   | 2011 |   |
|                                                            |   | Average                   |        |   |   |   |   | Average |   |   | Average |   |   |   |   |   | Average |   |
|                                                            |   | Balance                   |        |   | Interest |   |   | Rate |   |   | Balance |   |   | Interest |   |   | Rate |   |
| Assets                                                          |   |                      |        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|     Federal funds sold and interest-        |   |                      |        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|       bearing deposits with banks |   | $                         | 19,508,022  |   |   | $ | 23,615 |   |   |   | 0.24 | % |   | $ | 21,990,723 |   |   | $ | 26,430 |   |   |   | 0.24 | % |
|     Securities                              |   |                      | 36,016,572  |   |   |   | 373,247 |   |   |   | 2.07 |   |   |   | 35,975,068 |   |   |   | 450,881 |   |   |   | 2.51 |   |
|     Loans (including held for sale          |   |                      |        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|       and non accrual)            |   |                      | 143,639,559 |   |   |   | 4,253,369 |   |   |   | 5.92 |   |   |   | 164,650,630 |   |   |   | 5,100,053 |   |   |   | 6.19 |   |
|                                                            |   |                      | 199,164,153 |   |   |   | 4,650,231 |   |   |   | 4.67 |   |   |   | 222,616,421 |   |   |   | 5,577,364 |   |   |   | 5.01 |   |
|     Other assets                            |   |                      | 12,659,566  |   |   |   |   |   |   |   |   |   |   |   | 13,610,779 |   |   |   |   |   |   |   |   |   |
|                                                            |   | $                         | 211,823,719 |   |   |   |   |   |   |   |   |   |   | $ | 236,227,200 |   |   |   |   |   |   |   |   |   |
| Liabilities and Shareholders’ Equity                      |   |                      |        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|     Interest-bearing deposits               |   | $                         | 155,824,831 |   |   | $ | 760,668 |   |   |   | 0.98 | % |   | $ | 178,615,080 |   |   | $ | 1,576,417 |   |   |   | 1.77 | % |
|     Repurchase agreements and               |   |                      |        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|       FRB borrowings              |   |                      | 10,199,796  |   |   |   | 39,019 |   |   |   | 0.77 |   |   |   | 8,531,164 |   |   |   | 31,617 |   |   |   | 0.74 |   |
|     Subordinated debentures and             |   |                      |        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|       notes payable               |   |                      | 9,500,000   |   |   |   | 214,844 |   |   |   | 4.52 |   |   |   | 9,500,000 |   |   |   | 207,051 |   |   |   | 4.36 |   |
|                                                            |   |                      | 175,524,627 |   |   |   | 1,014,531 |   |   |   | 1.16 |   |   |   | 196,646,244 |   |   |   | 1,815,085 |   |   |   | 1.85 |   |
|     Non-interest-bearing deposits           |   |                      | 36,395,962  |   |   |   |   |   |   |   |   |   |   |   | 38,298,664 |   |   |   |   |   |   |   |   |   |
|     Other liabilities                       |   |                      | 1,276,058   |   |   |   |   |   |   |   |   |   |   |   | 837,562 |   |   |   |   |   |   |   |   |   |
|     Shareholders’ Equity              |   |                      | (1,372,928  | ) |   |   |   |   |   |   |   |   |   |   | 444,730 |   |   |   |   |   |   |   |   |   |
|                                                            |   | $                         | 211,823,719 |   |   |   |   |   |   |   |   |   |   | $ | 236,227,200 |   |   |   |   |   |   |   |   |   |
| Net interest income (tax equivalent                             |   |                      |        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|     basis)                                  |   |                      |        |   |   |   | 3,635,700 |   |   |   |   |   |   |   |   |   |   |   | 3,762,279 |   |   |   |   |   |
| Net interest spread on earning assets                           |   |                      |        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|     (tax equivalent basis)                  |   |                      |        |   |   |   |   |   |   |   | 3.51 | % |   |   |   |   |   |   |   |   |   |   | 3.16 | % |
| Net interest margin on earning                                  |   |                      |        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|     assets (tax equivalent basis)           |   |                      |        |   |   |   |   |   |   |   | 3.65 | % |   |   |   |   |   |   |   |   |   |   | 3.38 | % |
| Average interest-earning assets to                              |   |                      |        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|     average interest-bearing liabilities    |   |                      |        |   |   |   |   |   |   |   | 113.47 | % |   |   |   |   |   |   |   |   |   |   | 113.21 | % |
| Tax equivalent adjustment                                       |   |                      |        |   |   |   | 23,552 |   |   |   |   |   |   |   |   |   |   |   | 26,159 |   |   |   |   |   |
| Net interest income                                             |   |                      |        |   |   | $ | 3,612,148 |   |   |   |   |   |   |   |   |   |   | $ | 3,736,120 |   |   |   |   |   |

----

----

|                                                            |   | Three Months ended June 30, |        |
|-----------------------------------------------------------------|--------|-----------------------------|-------------|
|                                                            |   | 2012                        |        |   | 2011 |   |
|                                                            |   | Average                     |        |   |   |   |   | Average |   |   | Average |   |   |   |   |   | Average |   |
|                                                            |   | Balance                     |        |   | Interest |   |   | Rate |   |   | Balance |   |   | Interest |   |   | Rate |   |
| Assets                                                          |   |                        |        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|     Federal funds sold and interest-        |   |                        |        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|       bearing deposits with banks |   | $                           | 19,830,612  |   |   | $ | 11,880 |   |   |   | 0.24 | % |   | $ | 21,068,803 |   |   | $ | 12,736 |   |   |   | 0.24 | % |
|     Securities                              |   |                        | 37,003,288  |   |   |   | 186,277 |   |   |   | 2.01 |   |   |   | 35,407,386 |   |   |   | 219,236 |   |   |   | 2.48 |   |
|     Loans (including held for sale          |   |                        |        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|       and non accrual)            |   |                        | 139,403,944 |   |   |   | 2,100,364 |   |   |   | 6.03 |   |   |   | 163,317,006 |   |   |   | 2,534,972 |   |   |   | 6.21 |   |
|                                                            |   |                        | 196,237,844 |   |   |   | 2,298,521 |   |   |   | 4.69 |   |   |   | 219,793,195 |   |   |   | 2,766,944 |   |   |   | 5.04 |   |
|     Other assets                            |   |                        | 12,955,526  |   |   |   |   |   |   |   |   |   |   |   | 13,100,894 |   |   |   |   |   |   |   |   |   |
|                                                            |   | $                           | 209,193,370 |   |   |   |   |   |   |   |   |   |   | $ | 232,894,089 |   |   |   |   |   |   |   |   |   |
| Liabilities and Shareholders’ Equity                      |   |                        |        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|     Interest-bearing deposits               |   | $                           | 152,849,770 |   |   | $ | 356,395 |   |   |   | 0.93 | % |   | $ | 176,242,411 |   |   | $ | 764,822 |   |   |   | 1.74 | % |
|     Repurchase agreements and               |   |                        |        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|       FRB borrowings              |   |                        | 11,254,451  |   |   |   | 21,629 |   |   |   | 0.77 |   |   |   | 10,012,413 |   |   |   | 20,115 |   |   |   | 0.80 |   |
|     Subordinated debentures and             |   |                        |        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|       notes payable               |   |                        | 9,500,000   |   |   |   | 106,865 |   |   |   | 4.50 |   |   |   | 9,500,000 |   |   |   | 104,161 |   |   |   | 4.39 |   |
|                                                            |   |                        | 173,604,221 |   |   |   | 484,889 |   |   |   | 1.12 |   |   |   | 195,754,824 |   |   |   | 889,098 |   |   |   | 1.82 |   |
|     Non-interest-bearing deposits           |   |                        | 35,533,166  |   |   |   |   |   |   |   |   |   |   |   | 35,955,251 |   |   |   |   |   |   |   |   |   |
|     Other liabilities                       |   |                        | 1,356,291   |   |   |   |   |   |   |   |   |   |   |   | 1,073,747 |   |   |   |   |   |   |   |   |   |
|     Shareholders’ Equity              |   |                        | (1,300,308  | ) |   |   |   |   |   |   |   |   |   |   | 110,267 |   |   |   |   |   |   |   |   |   |
|                                                            |   | $                           | 209,193,370 |   |   |   |   |   |   |   |   |   |   | $ | 232,894,089 |   |   |   |   |   |   |   |   |   |
| Net interest income (tax equivalent                             |   |                        |        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|     basis)                                  |   |                        |        |   |   |   | 1,813,632 |   |   |   |   |   |   |   |   |   |   |   | 1,877,846 |   |   |   |   |   |
| Net interest spread on earning assets                           |   |                        |        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|     (tax equivalent basis)                  |   |                        |        |   |   |   |   |   |   |   | 3.57 | % |   |   |   |   |   |   |   |   |   |   | 3.22 | % |
| Net interest margin on earning                                  |   |                        |        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|     assets (tax equivalent basis)           |   |                        |        |   |   |   |   |   |   |   | 3.70 | % |   |   |   |   |   |   |   |   |   |   | 3.42 | % |
| Average interest-earning assets to                              |   |                        |        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|     average interest-bearing liabilities    |   |                        |        |   |   |   |   |   |   |   | 113.04 | % |   |   |   |   |   |   |   |   |   |   | 112.28 | % |
| Tax equivalent adjustment                                       |   |                        |        |   |   |   | 11,776 |   |   |   |   |   |   |   |   |   |   |   | 12,428 |   |   |   |   |   |
| Net interest income                                             |   |                        |        |   |   | $ | 1,801,856 |   |   |   |   |   |   |   |   |   |   | $ | 1,865,418 |   |   |   |   |   |

----

|                                                                |   | Interest Rate Sensitivity Period |        |
|---------------------------------------------------------------------|--------|----------------------------------|-------------|
|                                                                |   | Within Three                     |        |   | Three to Twelve |   |   | One to Five |   |   | After Five |   |   |   |   |
|                                                                |   | Months                           |        |   | Months |   |   | Years |   |   | Years |   |   | Total |   |
| Earning assets                                                      |   |                             |        |   |   |   |   |   |   |   |   |   |   |   |   |
|     Interest-bearing deposits                   |   |                             |        |   |   |   |   |   |   |   |   |   |   |   |   |
|       in other financial institutions |   | $                                | 15,242,760  |   |   | $ | 0 |   |   | $ | 0 |   |   | $ | 0 |   |   | $ | 15,242,760 |   |
|     Securities (including FHLB stock)           |   |                             | 5,656,500   |   |   |   | 7,845,787 |   |   |   | 20,855,709 |   |   |   | 2,974,518 |   |   |   | 37,332,514 |   |
|     Loans held for sale                         |   |                             | 47,099      |   |   |   | 151,216 |   |   |   | 819,709 |   |   |   | 5,052,449 |   |   |   | 6,070,473 |   |
|     Loans                                       |   |                             | 45,282,832  |   |   |   | 20,278,710 |   |   |   | 50,598,004 |   |   |   | 16,214,364 |   |   |   | 132,373,910 |   |
|                                                                |   |                             | 66,229,191  |   |   |   | 28,275,713 |   |   |   | 72,273,422 |   |   |   | 24,241,331 |   |   |   | 191,019,657 |   |
| Interest-bearing liabilities                                        |   |                             |        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|     Savings and checking                        |   |                             | 48,914,771  |   |   |   | 0 |   |   |   | 0 |   |   |   | 0 |   |   |   | 48,914,771 |   |
|     Time deposits <$100,000                  |   |                             | 9,786,661   |   |   |   | 32,679,220 |   |   |   | 46,557,650 |   |   |   | 0 |   |   |   | 89,023,531 |   |
|     Time deposits >$100,000                  |   |                             | 2,503,217   |   |   |   | 4,330,114 |   |   |   | 3,280,864 |   |   |   | 0 |   |   |   | 10,114,195 |   |
|     Repurchase agreements and                   |   |                             |        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|       Federal funds purchased         |   |                             | 10,993,728  |   |   |   | 0 |   |   |   | 0 |   |   |   | 0 |   |   |   | 10,993,728 |   |
|     Notes payable and other                     |   |                             |        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|       borrowings                      |   |                             | 9,500,000   |   |   |   | 0 |   |   |   | 0 |   |   |   | 0 |   |   |   | 9,500,000 |   |
|                                                                |   |                             | 81,698,377  |   |   |   | 37,009,334 |   |   |   | 49,838,514 |   |   |   | 0 |   |   |   | 168,546,225 |   |
| Net asset (liability) repricing gap                                 |   | $                                | (15,469,186 | ) |   | $ | (8,733,621 | ) |   | $ | 22,434,908 |   |   | $ | 24,241,331 |   |   | $ | 22,473,432 |   |
| Cumulative net asset (liability)                                    |   |                             |        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|       repricing gap                   |   | $                                | (15,469,186 | ) |   | $ | (24,202,807 | ) |   | $ | (1,767,899 | ) |   | $ | 22,473,432 |   |   |   |   |   |

----

----

ITEM 

ITEM 

----

ITEM 

ITEM 

ITEM 

----

ITEM 

ITEM 

ITEM 

ITEM 

| EXHIBIT NO. | EXHIBIT DESCRIPTION                                                                                                                                  |
|-------------|------------------------------------------------------------------------------------------------------------------------------------------------------|
|        |                                                                                                                                                 |
| 3.1         | Articles of Incorporation are incorporated by reference to exhibit 3.1 of the Company’s June 30, 2004 Form 10-QSB (SEC file number 333-63769). |
| 3.2         | Bylaws of the Company are incorporated by reference to exhibit 3(ii) of the Company’s Form 8-K filed July 5, 2006 (SEC file number 000-51166). |
| 31.1        | Rule 13a-14(a) Certification of the principal executive officer.                                                                                     |
| 31.2        | Rule 13a-14(a) Certification of the principal financial officer.                                                                                     |
| 32.1        | Section 1350 Chief Executive Officer Certification.                                                                                                  |
| 32.2        | Section 1350 Chief Financial Officer Certification.                                                                                                  |
|        |                                                                                                                                                 |
|        |                                                                                                                                                 |

----

SIGNATURES

|            | COMMUNITY SHORES BANK CORPORATION                  |
|-----------------|--------------------------------------------------------------|
|            |                                                         |
| August 14, 2012 | By:  /s/ Heather D. Brolick                        |
| Date            | Heather D. Brolick                                           |
|            | President and Chief Executive Officer                        |
|            | (principal executive officer)                                |
|            |                                                         |
|            |                                                         |
|            |                                                         |
| August 14, 2012 | By:  /s/ Tracey A. Welsh                           |
| Date            | Tracey A. Welsh                                              |
|            | Senior Vice President, Chief Financial Officer and Treasurer |
|            | (principal financial and accounting officer)                 |

----

| EXHIBIT NO. | EXHIBIT DESCRIPTION                                                                                                                                  |
|-------------|------------------------------------------------------------------------------------------------------------------------------------------------------|
|        |                                                                                                                                                 |
| 3.1         | Articles of Incorporation are incorporated by reference to exhibit 3.1 of the Company’s June 30, 2004 Form 10-QSB (SEC file number 333-63769). |
| 3.2         | Bylaws of the Company are incorporated by reference to exhibit 3(ii) of the Company’s Form 8-K filed July 5, 2006 (SEC file number 000-51166). |
| 31.1        | Rule 13a-14(a) Certification of the principal executive officer.                                                                                     |
| 31.2        | Rule 13a-14(a) Certification of the principal financial officer.                                                                                     |
| 32.1        | Section 1350 Chief Executive Officer Certification.                                                                                                  |
| 32.2        | Section 1350 Chief Financial Officer Certification.                                                                                                  |

----