##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549





FORM
10-Q





(Mark One)

|x | Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934.
|- | ----------------------------------------------------------------------------------------

For the quarterly period ended March 31, 2011



| ̈ | Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934.
|- | -----------------------------------------------------------------------------------------

For the transition period
 to

Commission File Number: 0-26486





Auburn
National Bancorporation, Inc.

(Exact Name of Registrant as Specified in Its Charter)







|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 63-0885779                          
|(State or other jurisdiction of
incorporation or organization) |  | (I.R.S. Employer Identification No.)

100 N. Gay Street

Auburn, Alabama 36830

(334) 821-9200

(Address and telephone number of principal executive
offices)



(Former Name, Former Address and Former
Fiscal Year, if Changed Since Last Report)





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

Yes  x            No   ̈

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive
Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

Yes   ̈            
No   ̈

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



|                        |  |                                                  |  |                           |  |  
|----------------------- |  | ------------------------------------------------ |  | ------------------------- |  | -
|Large Accelerated filer |  |  ̈                                                |  | Accelerated filer         |  |  ̈
|                        |  |                                                  | 
|Non-accelerated filer   |  | x  (Do not check if a smaller reporting company) |  | Smaller reporting company |  |  ̈

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

Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date.



|                                        |  |                             
|--------------------------------------- |  | ----------------------------
|Class                                   |  | Outstanding at April 30,2011
|Common Stock, $0.01 par value per share |  | 3,642,738 shares            









---

##### Table of Contents

AUBURN NATIONAL BANCORPORATION, INC. AND SUBSIDIARIES

INDEX



|                              |  |                                                                                                                                               |      |  |    | 
|----------------------------- |  | --------------------------------------------------------------------------------------------------------------------------------------------- | ---- |  | -- | 
|PART I. FINANCIAL INFORMATION |  |                                                                                                                                               | PAGE | 
|                              |  |                                                                                                                                              
|Item 1                        |  | Financial Statements                                                                                                                          |      |  |    | 
|                              |  |                                                                                                                                              
|                              |  | Condensed Consolidated Balance Sheets (Unaudited) as of March 31, 2011 and December 31, 2010                                                  |      |  | 3  | 
|                              |  |                                                                                                                                              
|                              |  | Condensed Consolidated Statements of Earnings (Unaudited) for the quarter ended March 31, 2011 and 2010                                       |      |  | 4  | 
|                              |  |                                                                                                                                              
|                              |  | Condensed Consolidated Statements of Stockholders Equity and Comprehensive Income (Unaudited) for the quarter ended March 31,
 2011 and 2010 |      |  | 5  | 
|                              |  |                                                                                                                                              
|                              |  | Condensed Consolidated Statements of Cash Flows (Unaudited) for the quarter ended March 31, 2011 and 2010                                     |      |  | 6  | 
|                              |  |                                                                                                                                              
|                              |  | Notes to Condensed Consolidated Financial Statements (Unaudited)                                                                              |      |  | 7  | 
|                              |  |                                                                                                                                              
|Item 2                        |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                                         |      |  | 29 | 
|                              |  |                                                                                                                                              
|                              |  | Table 1  Explanation of Non-GAAP Financial Measures                                                                                          |      |  | 45 | 
|                              |  |                                                                                                                                              
|                              |  | Table 2  Selected Quarterly Financial Data                                                                                                   |      |  | 46 | 
|                              |  |                                                                                                                                              
|                              |  | Table 3  Average Balances and Net Interest Income Analysis  for the quarter ended March 31, 2011 and 2010                                   |      |  | 47 | 
|                              |  |                                                                                                                                              
|                              |  | Table 4  Loan Portfolio Composition                                                                                                          |      |  | 48 | 
|                              |  |                                                                                                                                              
|                              |  | Table 5  Allowance for Loan Losses and Nonperforming Assets                                                                                  |      |  | 49 | 
|                              |  |                                                                                                                                              
|                              |  | Table 6  Allocation of Allowance for Loan Losses                                                                                             |      |  | 50 | 
|                              |  |                                                                                                                                              
|                              |  | Table 7  CDs and Other Time Deposits of $100,000 or more                                                                                     |      |  | 51 | 
|                              |  |                                                                                                                                              
|Item 3                        |  | Quantitative and Qualitative Disclosures About Market Risk                                                                                    |      |  | 52 | 
|                              |  |                                                                                                                                              
|Item 4                        |  | Controls and Procedures                                                                                                                       |      |  | 52 | 
|                              | 
|PART II. OTHER INFORMATION    |  |                                                                                                                                               |      | 
|                              |  |                                                                                                                                              
|Item 1                        |  | Legal Proceedings                                                                                                                             |      |  | 52 | 
|                              |  |                                                                                                                                              
|Item 1A                       |  | Risk Factors                                                                                                                                  |      |  | 52 | 
|                              |  |                                                                                                                                              
|Item 2                        |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                                                   |      |  | 52 | 
|                              |  |                                                                                                                                              
|Item 3                        |  | Defaults Upon Senior Securities                                                                                                               |      |  | 53 | 
|                              |  |                                                                                                                                              
|Item 4                        |  | Removed and Reserved                                                                                                                          |      |  | 53 | 
|                              |  |                                                                                                                                              
|Item 5                        |  | Other Information                                                                                                                             |      |  | 53 | 
|                              |  |                                                                                                                                              
|Item 6                        |  | Exhibits                                                                                                                                      |      |  | 53 | 



2



---

##### Table of Contents

PART 1. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

AUBURN
NATIONAL BANCORPORATION, INC. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

(Unaudited)



|                                                                                                                        |  |               |         |   |                  |   |         |  
|----------------------------------------------------------------------------------------------------------------------- |  | ------------- | ------- | - | ---------------- | - | ------- | -
|(Dollars in thousands, except share data)                                                                               |  | March 31,2011 |         |   | December 31,2010 |  
|                                                                                                                        | 
|Assets:                                                                                                                 |  |               |         |   |                  |   |         |  
|Cash and due from banks                                                                                                 |  | $             | 14,690  |   |                  | $ | 11,432  |  
|Federal funds sold                                                                                                      |  |               | 21,250  |   |                  |   | 7,500   |  
|Interest bearing bank deposits                                                                                          |  |               | 3,403   |   |                  |   | 2,492   |  
|                                                                                                                        | 
|Cash and cash equivalents                                                                                               |  |               | 39,343  |   |                  |   | 21,424  |  
|                                                                                                                        | 
|Securities available-for-sale                                                                                           |  |               | 321,098 |   |                  |   | 315,220 |  
|Loans held for sale                                                                                                     |  |               | 1,256   |   |                  |   | 4,281   |  
|Loans, net of unearned income                                                                                           |  |               | 368,909 |   |                  |   | 374,215 |  
|Allowance for loan losses                                                                                               |  |               | (7,855  | ) |                  |   | (7,676  | )
|                                                                                                                        | 
|Loans, net                                                                                                              |  |               | 361,054 |   |                  |   | 366,539 |  
|                                                                                                                        | 
|Premises and equipment, net                                                                                             |  |               | 8,032   |   |                  |   | 8,105   |  
|Bank-owned life insurance                                                                                               |  |               | 16,278  |   |                  |   | 16,171  |  
|Other real estate                                                                                                       |  |               | 8,450   |   |                  |   | 8,125   |  
|Other assets                                                                                                            |  |               | 26,046  |   |                  |   | 23,964  |  
|                                                                                                                        | 
|Total assets                                                                                                            |  | $             | 781,557 |   |                  | $ | 763,829 |  
|                                                                                                                        | 
|                                                                                                                        |  |               |         |   |                  |   |         |  
|Liabilities:                                                                                                            |  |               |         |   |                  |   |         |  
|Deposits:                                                                                                               |  |               |         |   |                  |   |         |  
|Noninterest-bearing                                                                                                     |  | $             | 94,849  |   |                  | $ | 87,660  |  
|Interest-bearing                                                                                                        |  |               | 536,545 |   |                  |   | 519,467 |  
|                                                                                                                        | 
|Total deposits                                                                                                          |  |               | 631,394 |   |                  |   | 607,127 |  
|Federal funds purchased and securities sold under agreements to repurchase                                              |  |               | 2,221   |   |                  |   | 2,685   |  
|Long-term debt                                                                                                          |  |               | 85,327  |   |                  |   | 93,331  |  
|Accrued expenses and other liabilities                                                                                  |  |               | 4,814   |   |                  |   | 4,318   |  
|                                                                                                                        | 
|Total liabilities                                                                                                       |  |               | 723,756 |   |                  |   | 707,461 |  
|                                                                                                                        | 
|                                                                                                                        |  |               |         |   |                  |   |         |  
|Stockholders equity:                                                                                                   |  |               |         |   |                  |   |         |  
|Preferred stock of $.01 par value; authorized 200,000 shares; no issued shares                                          |  |               |        |   |                  |   |        |  
|Common stock of $.01 par value; authorized 8,500,000 shares; issued 3,957,135 shares                                    |  |               | 39      |   |                  |   | 39      |  
|Additional paid-in capital                                                                                              |  |               | 3,753   |   |                  |   | 3,752   |  
|Retained earnings                                                                                                       |  |               | 62,242  |   |                  |   | 61,421  |  
|Accumulated other comprehensive loss, net                                                                               |  |               | (1,590  | ) |                  |   | (2,201  | )
|Less treasury stock, at cost - 314,397 shares and 314,417 shares for March 31, 2011 and December 31, 2010,
respectively |  |               | (6,643  | ) |                  |   | (6,643  | )
|                                                                                                                        | 
|Total stockholders equity                                                                                              |  |               | 57,801  |   |                  |   | 56,368  |  
|                                                                                                                        | 
|Total liabilities and stockholders equity                                                                              |  | $             | 781,557 |   |                  | $ | 763,829 |  
|                                                                                                                        | 

See accompanying notes to condensed consolidated financial statements



3



---

##### Table of Contents

AUBURN NATIONAL BANCORPORATION, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Earnings

(Unaudited)



|                                                                                                |  |                         |           |   |      |   |           |  
|----------------------------------------------------------------------------------------------- |  | ----------------------- | --------- | - | ---- | - | --------- | -
|                                                                                                |  | Quarter ended March 31, |          
|(Dollars in thousands, except share and per share data)                                         |  | 2011                    |           |   | 2010 |  
|                                                                                                | 
|Interest income:                                                                                |  |                         |           |   |      |   |           |  
|Loans, including fees                                                                           |  | $                       | 5,287     |   |      | $ | 5,433     |  
|Securities                                                                                      |  |                         | 2,538     |   |      |   | 3,219     |  
|Federal funds sold and interest bearing bank deposits                                           |  |                         | 9         |   |      |   | 7         |  
|                                                                                                | 
|Total interest income                                                                           |  |                         | 7,834     |   |      |   | 8,659     |  
|                                                                                                | 
|                                                                                                |  |                        
|Interest expense:                                                                               |  |                         |           |   |      |   |           |  
|Deposits                                                                                        |  |                         | 2,170     |   |      |   | 2,640     |  
|Short-term borrowings                                                                           |  |                         | 3         |   |      |   | 11        |  
|Long-term debt                                                                                  |  |                         | 847       |   |      |   | 1,177     |  
|                                                                                                | 
|Total interest expense                                                                          |  |                         | 3,020     |   |      |   | 3,828     |  
|                                                                                                | 
|                                                                                                |  |                        
|Net interest income                                                                             |  |                         | 4,814     |   |      |   | 4,831     |  
|Provision for loan losses                                                                       |  |                         | 600       |   |      |   | 1,450     |  
|                                                                                                | 
|Net interest income after provision for loan losses                                             |  |                         | 4,214     |   |      |   | 3,381     |  
|                                                                                                | 
|                                                                                                |  |                        
|Noninterest income:                                                                             |  |                         |           |   |      |   |           |  
|Service charges on deposit accounts                                                             |  |                         | 291       |   |      |   | 314       |  
|Mortgage lending                                                                                |  |                         | 440       |   |      |   | 482       |  
|Bank-owned life insurance                                                                       |  |                         | 107       |   |      |   | 126       |  
|Other                                                                                           |  |                         | 353       |   |      |   | 324       |  
|Securities (losses) gains, net:                                                                 |  |                         |           |   |      |   |           |  
|Realized gains, net                                                                             |  |                         | 5         |   |      |   | 1,100     |  
|Total other-than-temporary-impairments                                                          |  |                         | (261      | ) |      |   | (240      | )
|Non-credit portion of other-than-temporary impairments recognized in other comprehensive income |  |                         | 210       |   |      |   | 190       |  
|                                                                                                | 
|Total securities (losses) gains, net                                                            |  |                         | (46       | ) |      |   | 1,050     |  
|                                                                                                | 
|Total noninterest income                                                                        |  |                         | 1,145     |   |      |   | 2,296     |  
|                                                                                                | 
|                                                                                                |  |                        
|Noninterest expense:                                                                            |  |                         |           |   |      |   |           |  
|Salaries and benefits                                                                           |  |                         | 1,986     |   |      |   | 1,905     |  
|Net occupancy and equipment                                                                     |  |                         | 346       |   |      |   | 384       |  
|Professional fees                                                                               |  |                         | 171       |   |      |   | 176       |  
|FDIC and other regulatory assessments                                                           |  |                         | 282       |   |      |   | 276       |  
|Other real estate owned, net                                                                    |  |                         | (17       | ) |      |   | 61        |  
|Other                                                                                           |  |                         | 882       |   |      |   | 834       |  
|                                                                                                | 
|Total noninterest expense                                                                       |  |                         | 3,650     |   |      |   | 3,636     |  
|                                                                                                | 
|                                                                                                |  |                        
|Earnings before income taxes                                                                    |  |                         | 1,709     |   |      |   | 2,041     |  
|Income tax expense                                                                              |  |                         | 160       |   |      |   | 424       |  
|                                                                                                | 
|                                                                                                |  |                        
|Net earnings                                                                                    |  | $                       | 1,549     |   |      | $ | 1,617     |  
|                                                                                                | 
|                                                                                                |  |                        
|Net earnings per share:                                                                         |  |                         |           |   |      |   |           |  
|Basic and diluted                                                                               |  | $                       | 0.43      |   |      | $ | 0.44      |  
|                                                                                                | 
|                                                                                                |  |                        
|Weighted average shares outstanding:                                                            |  |                         |           |   |      |   |           |  
|Basic and diluted                                                                               |  |                         | 3,642,728 |   |      |   | 3,643,116 |  
|                                                                                                | 

See accompanying notes to condensed consolidated financial statements



4



---

##### Table of Contents

AUBURN NATIONAL BANCORPORATION, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Stockholders Equity and Comprehensive Income

(Unaudited)



|                                                                                                                                                  |  |              |           |  |        |   |    |                          |  |   |                  |  |  |                                            |        |   |               |   |        |       |  |   |             |   |  |   |        |  
|------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------ | --------- |  | ------ | - | -- | ------------------------ |  | - | ---------------- |  |  | ------------------------------------------ | ------ | - | ------------- | - | ------ | ----- |  | - | ----------- | - |  | - | ------ | -
|                                                                                                                                                  |  |              |           |  |        |   |    | Additionalpaid-incapital |  |   | Retainedearnings |  |  | Accumulatedothercomprehensiveincome (loss) |        |   | Treasurystock |   |        | Total | 
|                                                                                                                                                  |  | Common Stock |           |  |        |   |    |                         
|(Dollars in thousands, except share data)                                                                                                         |  | Shares       |           |  | Amount |   |    |                          |  |   |                 
|                                                                                                                                                  | 
|Balance, December 31, 2009                                                                                                                        |  |              | 3,957,135 |  |        | $ | 39 |                          |  | $ | 3,751            |  |  | $                                          | 58,917 |   |               | $ | 111    |       |  |   | $    (6,635 | ) |  | $ | 56,183 |  
|Comprehensive income:                                                                                                                             |  |              |           |  |        |   |    |                          |  |   |                  |  |  |                                            |        |   |               |   |        |       |  |   |             |   |  |   |        |  
|Net earnings                                                                                                                                      |  |              |          |  |        |   |   |                          |  |   |                 |  |  |                                            | 1,617  |   |               |   |       |       |  |   |            |   |  |   | 1,617  |  
|Other comprehensive loss due to change in other-than-temporary impairment losses related to factors other than credit on
available-for- sale, net |  |              |          |  |        |   |   |                          |  |   |                 |  |  |                                            |       |   |               |   | (120   | )     |  |   |            |   |  |   | (120   | )
|Other comprehensive income due to change in all other unrealized gains (losses) on securities available-for- sale,
net                            |  |              |          |  |        |   |   |                          |  |   |                 |  |  |                                            |       |   |               |   | 809    |       |  |   |            |   |  |   | 809    |  
|                                                                                                                                                  | 
|Total comprehensive income                                                                                                                        |  |              |          |  |        |   |   |                          |  |   |                 |  |  |                                            | 1,617  |   |               |   | 689    |       |  |   |            |   |  |   | 2,306  |  
|                                                                                                                                                  |  |              |           |  |        |   |   
|Cash dividends paid ($0.195 per share)                                                                                                            |  |              |          |  |        |   |   |                          |  |   |                 |  |  |                                            | (711   | ) |               |   |       |       |  |   |            |   |  |   | (711   | )
|                                                                                                                                                  | 
|Balance, March 31, 2010                                                                                                                           |  |              | 3,957,135 |  |        | $ | 39 |                          |  | $ | 3,751            |  |  | $                                          | 59,823 |   |               | $ | 800    |       |  | $ | (6,635      | ) |  | $ | 57,778 |  
|                                                                                                                                                  | 
|                                                                                                                                                  |  |              |           |  |        |   |   
|Balance, December 31, 2010                                                                                                                        |  |              | 3,957,135 |  |        | $ | 39 |                          |  | $ | 3,752            |  |  | $                                          | 61,421 |   |               | $ | (2,201 | )     |  | $ | (6,643      | ) |  | $ | 56,368 |  
|Comprehensive income:                                                                                                                             |  |              |           |  |        |   |    |                          |  |   |                  |  |  |                                            |        |   |               |   |        |       |  |   |             |   |  |   |        |  
|Net earnings                                                                                                                                      |  |              |          |  |        |   |   |                          |  |   |                 |  |  |                                            | 1,549  |   |               |   |       |       |  |   |            |   |  |   | 1,549  |  
|Other comprehensive loss due to change in other-than-temporary impairment losses related to factors other than credit on
available-for- sale, net |  |              |          |  |        |   |   |                          |  |   |                 |  |  |                                            |       |   |               |   | (133   | )     |  |   |            |   |  |   | (133   | )
|Other comprehensive income due to change in all other unrealized gains (losses) on securities available-for- sale,
net                            |  |              |          |  |        |   |   |                          |  |   |                 |  |  |                                            |       |   |               |   | 744    |       |  |   |            |   |  |   | 744    |  
|                                                                                                                                                  | 
|Total comprehensive income                                                                                                                        |  |              |          |  |        |   |   |                          |  |   |                 |  |  |                                            | 1,549  |   |               |   | 611    |       |  |   |            |   |  |   | 2,160  |  
|                                                                                                                                                  |  |              |           |  |        |   |   
|Cash dividends paid ($0.20 per share)                                                                                                             |  |              |          |  |        |   |   |                          |  |   |                 |  |  |                                            | (728   | ) |               |   |       |       |  |   |            |   |  |   | (728   | )
|Sale of treasury stock (20 shares)                                                                                                                |  |              |          |  |        |   |   |                          |  |   | 1                |  |  |                                            |       |   |               |   |       |       |  |   |            |   |  |   | 1      |  
|                                                                                                                                                  | 
|Balance, March 31, 2011                                                                                                                           |  |              | 3,957,135 |  |        | $ | 39 |                          |  | $ | 3,753            |  |  | $                                          | 62,242 |   |               | $ | (1,590 | )     |  | $ | (6,643      | ) |  | $ | 57,801 |  
|                                                                                                                                                  | 

See accompanying notes to condensed consolidated financial statements



5



---

##### Table of Contents

AUBURN NATIONAL BANCORPORATION, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

(Unaudited)



|                                                                                           |  |                         |         |   |      |   |          |  
|------------------------------------------------------------------------------------------ |  | ----------------------- | ------- | - | ---- | - | -------- | -
|                                                                                           |  | Quarter ended March 31, |        
|(In thousands)                                                                             |  | 2011                    |         |   | 2010 |  
|                                                                                           | 
|Cash flows from operating activities:                                                      |  |                         |         |   |      |   |          |  
|Net earnings                                                                               |  | $                       | 1,549   |   |      | $ | 1,617    |  
|Adjustments to reconcile net earnings to net cash provided by operating activities:        |  |                         |         |   |      |   |          |  
|Provision for loan losses                                                                  |  |                         | 600     |   |      |   | 1,450    |  
|Depreciation and amortization                                                              |  |                         | 154     |   |      |   | 133      |  
|Premium amortization and discount accretion, net                                           |  |                         | 636     |   |      |   | 442      |  
|Net loss (gain) on securities                                                              |  |                         | 46      |   |      |   | (1,050   | )
|Net gain on sale of loans held for sale                                                    |  |                         | (344    | ) |      |   | (392     | )
|Net loss (gain) on other real estate                                                       |  |                         | 17      |   |      |   | (37      | )
|Loans originated for sale                                                                  |  |                         | (11,417 | ) |      |   | (15,460  | )
|Proceeds from sale of loans                                                                |  |                         | 14,748  |   |      |   | 16,707   |  
|Increase in cash surrender value of bank owned life insurance                              |  |                         | (107    | ) |      |   | (126     | )
|Net increase in other assets                                                               |  |                         | (2,475  | ) |      |   | (1,064   | )
|Net increase in accrued expenses and other liabilities                                     |  |                         | 496     |   |      |   | 725      |  
|                                                                                           | 
|Net cash provided by operating activities                                                  |  |                         | 3,903   |   |      |   | 2,945    |  
|                                                                                           | 
|                                                                                           |  |                        
|Cash flows from investing activities:                                                      |  |                         |         |   |      |   |          |  
|Proceeds from sales of securities available-for-sale                                       |  |                         | 6,706   |   |      |   | 59,994   |  
|Proceeds from maturities of securities available-for-sale                                  |  |                         | 11,777  |   |      |   | 47,840   |  
|Purchase of securities available-for-sale                                                  |  |                         | (24,073 | ) |      |   | (105,033 | )
|Net decrease (increase) in loans                                                           |  |                         | 4,065   |   |      |   | (6,102   | )
|Net purchases of premises and equipment                                                    |  |                         | (9      | ) |      |   | (24      | )
|Proceeds from sale of other real estate                                                    |  |                         | 478     |   |      |   | 435      |  
|                                                                                           | 
|Net cash used in investing activities                                                      |  |                         | (1,056  | ) |      |   | (2,890   | )
|                                                                                           | 
|                                                                                           |  |                        
|Cash flows from financing activities:                                                      |  |                         |         |   |      |   |          |  
|Net increase in noninterest-bearing deposits                                               |  |                         | 7,189   |   |      |   | 5,952    |  
|Net increase in interest-bearing deposits                                                  |  |                         | 17,078  |   |      |   | 23,227   |  
|Net decrease in federal funds purchased and securities sold under agreements to repurchase |  |                         | (464    | ) |      |   | (13,553  | )
|Repayments or retirement of long-term debt                                                 |  |                         | (8,004  | ) |      |   | (4       | )
|Proceeds from sale of treasury stock                                                       |  |                         | 1       |   |      |   |         |  
|Dividends paid                                                                             |  |                         | (728    | ) |      |   | (711     | )
|                                                                                           | 
|Net cash provided by financing activities                                                  |  |                         | 15,072  |   |      |   | 14,911   |  
|                                                                                           | 
|                                                                                           |  |                        
|Net change in cash and cash equivalents                                                    |  |                         | 17,919  |   |      |   | 14,966   |  
|Cash and cash equivalents at beginning of period                                           |  |                         | 21,424  |   |      |   | 12,395   |  
|                                                                                           | 
|Cash and cash equivalents at end of period                                                 |  | $                       | 39,343  |   |      | $ | 27,361   |  
|                                                                                           | 
|                                                                                          
|                                                                                           | 
|Supplemental disclosures of cash flow information:                                         |  |                         |         |   |      |   |          |  
|Cash paid during the period for:                                                           |  |                         |         |   |      |   |          |  
|Interest                                                                                   |  | $                       | 3,188   |   |      | $ | 4,048    |  
|Income taxes                                                                               |  |                         | 332     |   |      |   | 120      |  
|Supplemental disclosure of non-cash transactions:                                          |  |                         |         |   |      |   |          |  
|Real estate acquired through foreclosure                                                   |  |                         | 820     |   |      |   | 187      |  
|                                                                                           | 

See accompanying notes to condensed consolidated financial statements



6



---

##### Table of Contents

AUBURN NATIONAL BANCORPORATION, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

NOTE 1: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

General

Auburn National Bancorporation, Inc. (the Company) provides a full range of banking services to individual and corporate customers in Lee
County, Alabama and surrounding counties through its wholly owned subsidiary, AuburnBank (the Bank). The Company does not have any segments other than banking that are considered material.

Basis of Presentation and Use of Estimates

The unaudited condensed consolidated financial statements in this report have been prepared in accordance with U.S. generally accepted accounting principles for interim financial information. Accordingly,
these financial statements do not include all of the information and footnotes required by U.S. generally accepted accounting principles for complete financial statements. The unaudited condensed consolidated financial statements include, in the
opinion of management, all adjustments necessary to present a fair statement of the financial position and the results of operations for all periods presented. All such adjustments are of a normal recurring nature. The results of operations as of
and for the quarter ended March 31, 2011 are not necessarily indicative of the results of operations that the Company and its subsidiaries may achieve for future interim periods or the entire year. For further information, refer to the
consolidated financial statements and footnotes included in the Companys annual report on Form 10-K for the year ended December 31, 2010.

Subsequent Events

The Company has evaluated the effects of events or transactions through
the date of this filing that have occurred subsequent to March 31, 2011. The Company does not believe there are any material subsequent events that would require further recognition or disclosure.

Accounting Developments

In the first
quarter of 2011, the Company adopted new guidance related to the following Codification topic:



| |  |  | Accounting Standards Update (ASU) 2010-06, Improving Disclosures about Fair Value Measurements.
| | - |  | -------------------------------------------------------------------------------------------------

Information about this pronouncement is described in more detail below.

ASU 2010-06, Improving Disclosures about Fair Value Measurements,amends the disclosure requirements for fair value measurements. Companies are required to disclose significant transfers in and out
of Levels 1 and 2 of the fair value hierarchy. The ASU also clarifies that fair value measurement disclosures should be presented for each asset and liability class, which is generally a subset of a line item in the statement of financial position.
In the rollforward of Level 3 activity, companies must present information on purchases, sales, issuances, and settlements on a gross basis rather than on a net basis. Companies should also provide information about the valuation techniques and
inputs used to measure fair value for both recurring and nonrecurring instruments classified as either Level 2 or Level 3. In the first quarter of 2011, the Company adopted the requirement for gross presentation in the Level 3 rollforward with
prospective application. The remaining provisions were effective for the Company in the first quarter of 2010. Adoption of the ASU did not have a significant impact on the consolidated financial statements of the Company since it amends only the
disclosure requirements for fair value measurements.



7



---

##### Table of Contents

NOTE 2: BASIC AND DILUTED EARNINGS PER SHARE

Basic net earnings per share is computed by dividing net earnings by the weighted average common shares outstanding for the quarters ended March 31, 2011 and 2010, respectively. Diluted net earnings
per share reflect the potential dilution that could occur if the Companys potential common stock was issued. At March 31, 2011 and 2010, respectively, the Company had no options issued or outstanding, and therefore, no dilutive effect to
consider for the diluted earnings per share calculation.

A reconciliation of the numerator and denominator of the basic and diluted earnings
per share computation for the quarter ended March 31, 2011 and 2010 is presented below.



|                                                        |  |                         |           |  |  |   |           | 
|------------------------------------------------------- |  | ----------------------- | --------- |  |  | - | --------- | 
|                                                        |  | Quarter ended March 31, |          
|(Dollars in thousands, except share and per share data) |  |                         | 2011      |  |  |   | 2010      | 
|Basic and diluted:                                      |  |                         |           |  |  |   |           | 
|Net earnings                                            |  | $                       | 1,549     |  |  | $ | 1,617     | 
|Weighted average common shares outstanding              |  |                         | 3,642,728 |  |  |   | 3,643,116 | 
|Earnings per share                                      |  | $                       | 0.43      |  |  | $ | 0.44      | 
|                                                        | 

NOTE 3: COMPREHENSIVE INCOME

Comprehensive income is defined as the change in equity from all transactions other than those with shareholders, and it includes net earnings and other comprehensive income (loss). Comprehensive income
for the quarter ended March 31, 2011 and 2010 is presented below.



|                                                                                                                                          |  |                         |       |   |  |   |       |  
|----------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------------- | ----- | - |  | - | ----- | -
|                                                                                                                                          |  | Quarter ended March 31, |      
|(In thousands)                                                                                                                            |  |                         | 2011  |   |  |   | 2010  |  
|Comprehensive income:                                                                                                                     |  |                         |       |   |  |   |       |  
|Net earnings                                                                                                                              |  | $                       | 1,549 |   |  | $ | 1,617 |  
|Other comprehensive income (loss):                                                                                                        |  |                         |       |   |  |   |       |  
|Due to change in other-than-temporary impairment losses related to factors other than credit on securities available-for-sale,
net of tax |  |                         | (133  | ) |  |   | (120  | )
|Due to change in all other unrealized gains (losses) on securities available-for-sale,
net of tax                                         |  |                         | 744   |   |  |   | 809   |  
|Total comprehensive income                                                                                                                |  | $                       | 2,160 |   |  | $ | 2,306 |  
|                                                                                                                                          | 

NOTE 4: VARIABLE INTEREST ENTITIES

The Company is involved in various entities that are considered to be VIEs, as defined by authoritative accounting literature. Generally, a VIE is a corporation, partnership, trust or other legal
structure that does not have equity investors with substantive or proportional voting rights or has equity investors that do not provide sufficient financial resources for the entity to support its activities.

At March 31, 2011, the Company did not have any consolidated VIEs to disclose but did have certain nonconsolidated VIEs, discussed below.

Trust Preferred Securities

The Company owns the common stock of a subsidiary business trust, Auburn National Bancorporation Capital Trust I, which issued mandatorily redeemable
preferred capital securities (trust preferred securities) in the aggregate of approximately $7.0 million at the time of issuance. This trust meets the definition of a VIE of which the Company is not the primary beneficiary; the
trusts only assets are junior subordinated debentures issued by the Company, which were acquired by the trust using the proceeds from the issuance of the trust preferred securities and common stock. The junior subordinated debentures of
approximately $7.2 million are included in long-term debt and the Companys equity interest in the business trust is included in other assets. Interest expense on the junior subordinated debentures is reported in interest expense on long-term
debt. For regulatory reporting and capital adequacy purposes, the Federal Reserve Board has indicated that such trust preferred securities will continue to constitute Tier 1 Capital until further notice.



8



---

##### Table of Contents

Affordable Housing Investments

Periodically, the Company may invest in various limited partnerships that sponsor affordable housing projects in its primary markets and surrounding areas as a means of supporting local communities. These
investments are designed to generate a return primarily through the realization of federal tax credits. These projects are funded through a combination of debt and equity and the partnerships meet the definition of a VIE. While the Companys
investment as a limited partner in a single entity may at times exceed 50% of the outstanding equity interests, the Company does not consolidate the partnerships due to the nature of the management activities of the general partner and the
performance guaranties provided by the project sponsors. The Company typically provides financing during the construction and development of the properties; however, permanent financing is generally obtained from independent parties upon completion
of a project.

At March 31, 2011 and December 31, 2010, the Company had limited partnership investments of $5.9 million and $3.4
million, respectively, related to these projects, which are included in other assets on the Consolidated Balance Sheets. At March 31, 2011 and December 31, 2010, the Company had unfunded commitments related to affordable housing
investments of $2.5 million and $1.9 million, respectively, included in accrued expenses and other liabilities on the Consolidated Balance Sheets.

Additionally, the Company had outstanding loan commitments with certain of the partnerships totaling $11.4 million at March 31, 2011 and December 31, 2010, respectively. The funded portion of
these loans was approximately $7.6 and $8.9 million at March 31, 2011 and December 31, 2010, respectively. The funded portions of these loans are included in loans, net of unearned income on the Consolidated Balance Sheets.

The following table summarizes VIEs that are not consolidated by the Company as of March 31, 2011.



|                                   |  |                     |       |  |                     |  |       |                |  |  |                | 
|---------------------------------- |  | ------------------- | ----- |  | ------------------- |  | ----- | -------------- |  |  | -------------- | 
|(Dollars in thousands)             |  | MaximumLossExposure |       |  | LiabilityRecognized |  |       | Classification | 
|Type:                              |  |                     |       |  |                     |  |       |                |  |  |                | 
|Affordable housing investments (a) |  | $                   | 5,877 |  |                     |  | 2,507 |                |  |  | Other assets   | 
|Trust preferred issuances          |  |                     | N/A   |  |                     |  | 7,217 |                |  |  | Long-term debt | 



|(a) | Maximum loss exposure represents the Companys current investment of $5.9 million included in other assets. The current investment of $5.9 million includes $2.5
million of unfunded commitments related to affordable housing investments included in accrued expenses and other liabilities.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



9



---

##### Table of Contents

NOTE 5: SECURITIES

At March 31, 2011 and December 31, 2010, respectively, all securities within the scope of FASB ASC 320, Investments  Debt and Equity Securitieswere classified as
available-for-sale. The fair value and amortized cost for securities available-for-sale by contractual maturity at March 31, 2011 and December 31, 2010, respectively, are presented below.



|                                                                                             |  |                   |    |  |        |  |       |         |  |  |          |  |  |       |         |  |                  |  |         |           |  |  |       |  |  |  |       |  |  |  |         | 
|-------------------------------------------------------------------------------------------- |  | ----------------- | -- |  | ------ |  | ----- | ------- |  |  | -------- |  |  | ----- | ------- |  | ---------------- |  | ------- | --------- |  |  | ----- |  |  |  | ----- |  |  |  | ------- | 
|                                                                                             |  | March 31, 2011    |   
|                                                                                             |  | 1 year            |    |  | 1 to 5 |  |       | 5 to 10 |  |  | After 10 |  |  | Fair  |         |  | Gross Unrealized |  |         | Amortized | 
|(Dollars in thousands)                                                                       |  | or less           |    |  | years  |  |       | years   |  |  | years    |  |  | Value |         |  | Gains            |  |         | Losses    |  |  | Cost  | 
|Available-for-sale:                                                                          |  |                   |    |  |        |  |       |         |  |  |          |  |  |       |         |  |                  |  |         |           |  |  |       |  |  |  |       |  |  |  |         | 
|Agency obligations (a)                                                                       |  | $                 |   |  |        |  |      |         |  |  | 48,561   |  |  |       | 49,423  |  |                  |  | 97,983  |           |  |  | 99    |  |  |  | 1,312 |  |  |  | 99,196  | 
|Agency RMBS (a)                                                                              |  |                   |   |  |        |  |      |         |  |  | 9,128    |  |  |       | 129,283 |  |                  |  | 138,411 |           |  |  | 1,382 |  |  |  | 1,750 |  |  |  | 138,779 | 
|State and political subdivisions                                                             |  |                   | 20 |  |        |  | 935   |         |  |  | 12,321   |  |  |       | 69,195  |  |                  |  | 82,471  |           |  |  | 778   |  |  |  | 1,490 |  |  |  | 83,183  | 
|Trust preferred securities:                                                                  |  |                   |    |  |        |  |       |         |  |  |          |  |  |       |         |  |                  |  |         |           |  |  |       |  |  |  |       |  |  |  |         | 
|Pooled                                                                                       |  |                   |   |  |        |  |      |         |  |  |         |  |  |       | 20      |  |                  |  | 20      |           |  |  |      |  |  |  | 210   |  |  |  | 230     | 
|Individual issuer                                                                            |  |                   |   |  |        |  |      |         |  |  |         |  |  |       | 2,213   |  |                  |  | 2,213   |           |  |  | 129   |  |  |  | 146   |  |  |  | 2,230   | 
|Total available-for-sale                                                                     |  | $                 | 20 |  |        |  | 935   |         |  |  | 70,010   |  |  |       | 250,134 |  |                  |  | 321,098 |           |  |  | 2,388 |  |  |  | 4,908 |  |  |  | 323,618 | 
|                                                                                             | 
|(a) Includes
securities issued by U.S. government agencies or government sponsored entities. | 
|                                                                                             | 
|                                                                                             |  | December 31, 2010 |   
|                                                                                             |  | 1 year            |    |  | 1 to 5 |  |       | 5 to 10 |  |  | After 10 |  |  | Fair  |         |  | Gross Unrealized |  |         | Amortized | 
|(Dollars in thousands)                                                                       |  | or less           |    |  | years  |  |       | years   |  |  | years    |  |  | Value |         |  | Gains            |  |         | Losses    |  |  | Cost  | 
|Available-for-sale:                                                                          |  |                   |    |  |        |  |       |         |  |  |          |  |  |       |         |  |                  |  |         |           |  |  |       |  |  |  |       |  |  |  |         | 
|Agency obligations (a)                                                                       |  | $                 |   |  |        |  |      |         |  |  | 37,821   |  |  |       | 52,650  |  |                  |  | 90,471  |           |  |  | 95    |  |  |  | 1,017 |  |  |  | 91,393  | 
|Agency RMBS (a)                                                                              |  |                   |   |  |        |  |      |         |  |  | 9,976    |  |  |       | 133,168 |  |                  |  | 143,144 |           |  |  | 1,566 |  |  |  | 1,441 |  |  |  | 143,019 | 
|State and political subdivisions                                                             |  |                   | 21 |  |        |  | 856   |         |  |  | 13,547   |  |  |       | 62,342  |  |                  |  | 76,766  |           |  |  | 472   |  |  |  | 2,801 |  |  |  | 79,095  | 
|Trust preferred securities:                                                                  |  |                   |    |  |        |  |       |         |  |  |          |  |  |       |         |  |                  |  |         |           |  |  |       |  |  |  |       |  |  |  |         | 
|Pooled                                                                                       |  |                   |   |  |        |  |      |         |  |  |         |  |  |       | 20      |  |                  |  | 20      |           |  |  |      |  |  |  | 210   |  |  |  | 230     | 
|Individual issuer                                                                            |  |                   |   |  |        |  |      |         |  |  |         |  |  |       | 2,129   |  |                  |  | 2,129   |           |  |  |      |  |  |  | 153   |  |  |  | 2,282   | 
|Corporate debt                                                                               |  |                   |   |  |        |  | 2,690 |         |  |  |         |  |  |       |        |  |                  |  | 2,690   |           |  |  |      |  |  |  |      |  |  |  | 2,690   | 
|Total available-for-sale                                                                     |  | $                 | 21 |  |        |  | 3,546 |         |  |  | 61,344   |  |  |       | 250,309 |  |                  |  | 315,220 |           |  |  | 2,133 |  |  |  | 5,622 |  |  |  | 318,709 | 



|(a) | Includes securities issued by U.S. government agencies or government sponsored entities.
|--- | ----------------------------------------------------------------------------------------

Securities with aggregate fair values of $198.7 million and $171.1 million at March 31, 2011 and December 31, 2010, respectively, were pledged to secure public deposits, securities sold under
agreements to repurchase, Federal Home Loan Bank (FHLB) advances, and for other purposes required or permitted by law.

Included
in other assets on the Consolidated Balance Sheets are cost-method investments. The carrying amounts of cost-method investments were $5.8 million at March 31, 2011 and December 31, 2010, respectively. Cost-method investments primarily
include non-marketable equity investments, such as FHLB of Atlanta stock and Federal Reserve Bank (FRB) stock.



10



---

##### Table of Contents

Gross Unrealized Losses and Fair Value

The fair values and gross unrealized losses on securities at March 31, 2011 and December 31, 2010, respectively, segregated by those securities that have been in an unrealized loss position for
less than twelve months and twelve months or more are presented below.



|                                 |  |                     |         |  |                     |   |       |           |  |   |                  |  |  |            |     |  |                  |   |         |  |  |   |       | 
|-------------------------------- |  | ------------------- | ------- |  | ------------------- | - | ----- | --------- |  | - | ---------------- |  |  | ---------- | --- |  | ---------------- | - | ------- |  |  | - | ----- | 
|                                 |  | Less than 12 Months |         |  | 12 Months or Longer |   |       | Total     | 
|(Dollars in thousands)           |  | Fair
Value          |         |  | UnrealizedLosses    |   |       | FairValue |  |   | UnrealizedLosses |  |  | Fair
Value |     |  | UnrealizedLosses |  
|March 31, 2011                   |  |                     |         |  |                     |   |       |           |  |   |                  |  |  |            |     |  |                  |   |         |  |  |   |       | 
|Agency obligations               |  | $                   | 58,813  |  |                     | $ | 1,312 |           |  | $ |                 |  |  | $          |    |  |                  | $ | 58,813  |  |  | $ | 1,312 | 
|Agency RMBS                      |  |                     | 99,805  |  |                     |   | 1,750 |           |  |   |                 |  |  |            |    |  |                  |   | 99,805  |  |  |   | 1,750 | 
|State and political subdivisions |  |                     | 35,201  |  |                     |   | 1,151 |           |  |   | 3,815            |  |  |            | 339 |  |                  |   | 39,016  |  |  |   | 1,490 | 
|Trust preferred securities:      |  |                     |         |  |                     |   |       |           |  |   |                  |  |  |            |     |  |                  |   |         |  |  |   |       | 
|Pooled                           |  |                     |        |  |                     |   |      |           |  |   | 20               |  |  |            | 210 |  |                  |   | 20      |  |  |   | 210   | 
|Individual issuer                |  |                     |        |  |                     |   |      |           |  |   | 854              |  |  |            | 146 |  |                  |   | 854     |  |  |   | 146   | 
|Total                            |  | $                   | 193,819 |  |                     | $ | 4,213 |           |  | $ | 4,689            |  |  | $          | 695 |  |                  | $ | 198,508 |  |  | $ | 4,908 | 
|                                 | 
|December 31, 2010                |  |                     |         |  |                     |   |       |           |  |   |                  |  |  |            |     |  |                  |   |         |  |  |   |       | 
|Agency obligations               |  | $                   | 45,351  |  |                     | $ | 1,017 |           |  | $ |                 |  |  | $          |    |  |                  | $ | 45,351  |  |  |   | 1,017 | 
|Agency RMBS                      |  |                     | 89,840  |  |                     |   | 1,441 |           |  |   |                 |  |  |            |    |  |                  |   | 89,840  |  |  |   | 1,441 | 
|State and political subdivisions |  |                     | 49,176  |  |                     |   | 2,323 |           |  |   | 3,207            |  |  |            | 478 |  |                  |   | 52,383  |  |  |   | 2,801 | 
|Trust preferred securities:      |  |                     |         |  |                     |   |       |           |  |   |                  |  |  |            |     |  |                  |   |         |  |  |   |       | 
|Pooled                           |  |                     |        |  |                     |   |      |           |  |   | 20               |  |  |            | 210 |  |                  |   | 20      |  |  |   | 210   | 
|Individual issuer                |  |                     |        |  |                     |   |      |           |  |   | 847              |  |  |            | 153 |  |                  |   | 847     |  |  |   | 153   | 
|Total                            |  | $                   | 184,367 |  |                     | $ | 4,781 |           |  | $ | 4,074            |  |  | $          | 841 |  |                  | $ | 188,441 |  |  |   | 5,622 | 
|                                 | 

The applicable date for determining when securities are in an unrealized loss position is March 31, 2011. As such, it
is possible that a security had a market value that exceeded its amortized cost on other days during the past twelve-month period.

For the
securities in the previous table, the Company does not have the intent to sell and has determined it is not more likely than not that the Company will be required to sell the security before recovery of the amortized cost basis, which may be
maturity. The Company has assessed each security for credit impairment. For debt securities, the Company evaluates, where necessary, whether credit impairment exists by comparing the present value of the expected cash flows to the securities
amortized cost basis. For cost-method investments, the Company evaluates whether an event or change in circumstances has occurred during the reporting period that may have a significant adverse effect on the fair value of the investment.

In determining whether a loss is temporary, the Company considers all relevant information including:



| |  | the length of time and the extent to which the fair value has been less than the amortized cost basis;
|- |  | ------------------------------------------------------------------------------------------------------



| |  | adverse conditions specifically related to the security, an industry, or a geographic area (for example, changes in the financial condition of
the issuer of the security, or in the case of an asset-backed debt security, in the financial condition of the underlying loan obligors, including changes in technology or the discontinuance of a segment of the business that may affect the future
earnings potential of the issuer or underlying loan obligors of the security or changes in the quality of the credit enhancement);
|- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | the historical and implied volatility of the fair value of the security;
|- |  | ------------------------------------------------------------------------



| |  | the payment structure of the debt security and the likelihood of the issuer being able to make payments that increase in the future;
|- |  | ------------------------------------------------------------------------------------------------------------------------------------



| |  | failure of the issuer of the security to make scheduled interest or principal payments;
|- |  | ---------------------------------------------------------------------------------------



| |  | any changes to the rating of the security by a rating agency; and
|- |  | -----------------------------------------------------------------



| |  | recoveries or additional declines in fair value subsequent to the balance sheet date.
|- |  | -------------------------------------------------------------------------------------



11



---

##### Table of Contents

To the extent the Company estimates future expected cash flows, the Company considered all available
information in developing those expected cash flows. For asset-backed securities such as pooled trust preferred securities, such information generally included:



| |  | remaining payment terms of the security (including as applicable, terms that require underlying obligor payments to increase in the future);
|- |  | --------------------------------------------------------------------------------------------------------------------------------------------



| |  | current delinquencies and nonperforming assets of underlying collateral;
|- |  | ------------------------------------------------------------------------



| |  | expected future default rates; and
|- |  | ----------------------------------



| |  | subordination levels or other credit enhancements.
|- |  | --------------------------------------------------

Agency obligations

The unrealized losses associated with agency obligations are primarily
driven by changes in interest rates and not due to the credit quality of the securities. These securities are issued by U.S. government agencies or government-sponsored entities and do not have any credit losses given the explicit or implicit
government guarantee.

Agency residential mortgage-backed securities (RMBS)

The unrealized losses associated with Agency RMBS are primarily driven by changes in interest rates and not due to the credit quality of the securities.
These securities are issued by U.S. government agencies or government-sponsored entities and do not have any credit losses given the explicit or implicit government guarantee.

Securities of U.S. states and political subdivisions

The unrealized losses associated with
securities of U.S. states and political subdivisions are primarily driven by changes in interest rates and are not due to the credit quality of the securities. These securities will continue to be monitored as part of the Companys quarterly
impairment analysis, but are expected to perform even if the rating agencies reduce the credit rating of the bond insurers. As a result, the Company expects to recover the entire amortized cost basis of these securities.

Pooled trust preferred securities

The
unrealized losses associated with pooled trust preferred securities are primarily driven by higher projected collateral losses and wider credit spreads. Pooled trust preferred securities primarily consist of securities issued by community banks and
thrifts. The Company assesses impairment for these securities using a cash flow model. The key assumptions include default probabilities of the underlying collateral and recoveries on collateral defaults. Based upon the Companys assessment of
the expected credit losses for these securities, and given the performance of the underlying collateral compared to the Companys credit enhancement, the Company expects to recover the remaining amortized cost basis of these securities.

Individual issuer trust preferred securities

The unrealized losses associated with individual issuer trust preferred securities are primarily related to securities backed by individual issuer community banks. For individual issuers, management
evaluates the financial performance of the issuer on a quarterly basis to determine if it is probable that the issuer can make all contractual principal and interest payments. Based upon its evaluation, the Company expects to recover the remaining
amortized cost basis of these securities.

Cost-method investments

At March 31, 2011, cost-method investments with an aggregate cost of $5.8 million were not evaluated for impairment because the Company did not identify any events or changes in circumstances that
may have a significant adverse effect on the fair value of these cost-method investments.

The carrying values of the Companys
investment securities could decline in the future if the underlying performance of the collateral for pooled trust preferred securities, the financial condition of individual issuers of trust preferred securities, or the credit quality of other
securities deteriorate and the Company determines it is probable that it will not recover the entire amortized cost basis for the security. As a result, there is a risk that significant other-than-temporary impairment charges may occur in the
future.

The following tables show the applicable credit ratings, fair values, gross unrealized losses, and life-to-date impairment charges
for pooled and individual issuer trust preferred securities at March 31, 2011 and December 31, 2010, respectively, segregated by those securities that have been in an unrealized loss position for less than twelve months and twelve months
or more.



12



---

##### Table of Contents

Trust Preferred Securities as of March 31, 2011



|                                       |  |               |     |                     |            |  |                     |                   |  |       |                                 |  |  |   |   |  |  |  |     |  |  |  |     |  |  |   |       | 
|-------------------------------------- |  | ------------- | --- | ------------------- | ---------- |  | ------------------- | ----------------- |  | ----- | ------------------------------- |  |  | - | - |  |  |  | --- |  |  |  | --- |  |  | - | ----- | 
|                                       |  | Credit Rating |     |                     | Fair Value |  |                     | Unrealized losses |  |       | Life-to-date
Impairment
Charges | 
|                                       |  |               |     | Less than
12 months |            |  | 12 months
or longer |                   |  | Total |                                 | 
|(Dollars in thousands)                 |  | Moodys       |     |                     | Fitch      |  |                     |                   |  |       |                                
|Pooled:                                |  |               |     |                     |            |  |                     |                   |  |       |                                 |  |  |   |   |  |  |  |     |  |  |  |     |  |  |   |       | 
|ALESCO Preferred Funding XVII Ltd (a)  |  |               | C   |                     |            |  | CC                  |                   |  | $     | 20                              |  |  | $ |  |  |  |  | 210 |  |  |  | 210 |  |  | $ | 1,770 | 
|Individual issuers (b):                |  |               |     |                     |            |  |                     |                   |  |       |                                 |  |  |   |   |  |  |  |     |  |  |  |     |  |  |   |       | 
|Carolina Financial Capital Trust I     |  |               | n/a |                     |            |  | n/a                 |                   |  |       | 275                             |  |  |   |  |  |  |  |    |  |  |  |    |  |  |   | 175   | 
|Main Street Bank Statutory Trust I (c) |  |               | n/a |                     |            |  | n/a                 |                   |  |       | 440                             |  |  |   |  |  |  |  | 60  |  |  |  | 60  |  |  |   |      | 
|MNB Capital Trust I                    |  |               | n/a |                     |            |  | n/a                 |                   |  |       | 138                             |  |  |   |  |  |  |  |    |  |  |  |    |  |  |   | 362   | 
|PrimeSouth Capital Trust I             |  |               | n/a |                     |            |  | n/a                 |                   |  |       | 223                             |  |  |   |  |  |  |  |    |  |  |  |    |  |  |   | 303   | 
|TCB Trust                              |  |               | n/a |                     |            |  | n/a                 |                   |  |       | 414                             |  |  |   |  |  |  |  | 86  |  |  |  | 86  |  |  |   |      | 
|United Community Capital Trust         |  |               | n/a |                     |            |  | n/a                 |                   |  |       | 723                             |  |  |   |  |  |  |  |    |  |  |  |    |  |  |   | 379   | 
|                                       | 
|Total individual issuer                |  |               |     |                     |            |  |                     |                   |  |       | 2,213                           |  |  |   |  |  |  |  | 146 |  |  |  | 146 |  |  |   | 1,219 | 
|                                       | 
|Total trust preferred securities       |  |               |     |                     |            |  |                     |                   |  | $     | 2,233                           |  |  | $ |  |  |  |  | 356 |  |  |  | 356 |  |  | $ | 2,989 | 
|                                       | 

n/a  not applicable securities not rated.



|(a) | Class B Deferrable Third Priority Secured Floating Rate Notes. The underlying collateral is primarily composed of trust preferred activities issued by community banks
and thrifts.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(b) | 144A Floating Rate Capital Securities. Underlying issuer is a community bank holding company. Securities have no excess subordination or overcollateralization.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------



|(c) | Now an obligation of BB&T Corporation.
|--- | --------------------------------------

Trust Preferred Securities as of December 31, 2010



|                                       |  |               |     |                     |            |  |                     |                   |  |       |                                 |  |  |   |   |  |  |  |     |  |  |  |     |  |  |   |       | 
|-------------------------------------- |  | ------------- | --- | ------------------- | ---------- |  | ------------------- | ----------------- |  | ----- | ------------------------------- |  |  | - | - |  |  |  | --- |  |  |  | --- |  |  | - | ----- | 
|                                       |  | Credit Rating |     |                     | Fair Value |  |                     | Unrealized losses |  |       | Life-to-date
Impairment
Charges | 
|                                       |  |               |     | Less than
12 months |            |  | 12 months
or longer |                   |  | Total |                                 | 
|(Dollars in thousands)                 |  | Moodys       |     |                     | Fitch      |  |                     |                   |  |       |                                
|Pooled:                                |  |               |     |                     |            |  |                     |                   |  |       |                                 |  |  |   |   |  |  |  |     |  |  |  |     |  |  |   |       | 
|ALESCO Preferred Funding XVII Ltd (a)  |  |               | Ca  |                     |            |  | C                   |                   |  | $     | 20                              |  |  | $ |  |  |  |  | 210 |  |  |  | 210 |  |  | $ | 1,770 | 
|Individual issuers (b):                |  |               |     |                     |            |  |                     |                   |  |       |                                 |  |  |   |   |  |  |  |     |  |  |  |     |  |  |   |       | 
|Carolina Financial Capital Trust I     |  |               | n/a |                     |            |  | n/a                 |                   |  |       | 312                             |  |  |   |  |  |  |  |    |  |  |  |    |  |  |   | 138   | 
|Main Street Bank Statutory Trust I (c) |  |               | n/a |                     |            |  | n/a                 |                   |  |       | 438                             |  |  |   |  |  |  |  | 62  |  |  |  | 62  |  |  |   |      | 
|MNB Capital Trust I                    |  |               | n/a |                     |            |  | n/a                 |                   |  |       | 152                             |  |  |   |  |  |  |  |    |  |  |  |    |  |  |   | 348   | 
|PrimeSouth Capital Trust I             |  |               | n/a |                     |            |  | n/a                 |                   |  |       | 197                             |  |  |   |  |  |  |  |    |  |  |  |    |  |  |   | 303   | 
|TCB Trust                              |  |               | n/a |                     |            |  | n/a                 |                   |  |       | 409                             |  |  |   |  |  |  |  | 91  |  |  |  | 91  |  |  |   |      | 
|United Community Capital Trust         |  |               | n/a |                     |            |  | n/a                 |                   |  |       | 621                             |  |  |   |  |  |  |  |    |  |  |  |    |  |  |   | 379   | 
|                                       | 
|Total individual issuer                |  |               |     |                     |            |  |                     |                   |  |       | 2,129                           |  |  |   |  |  |  |  | 153 |  |  |  | 153 |  |  |   | 1,168 | 
|                                       | 
|Total trust preferred securities       |  |               |     |                     |            |  |                     |                   |  | $     | 2,149                           |  |  | $ |  |  |  |  | 363 |  |  |  | 363 |  |  | $ | 2,938 | 
|                                       | 

n/a - not applicable securities not rated.



|(a) | Class B Deferrable Third Priority Secured Floating Rate Notes. The underlying collateral is primarily composed of trust preferred activities issued by community banks
and thrifts.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(b) | 144A Floating Rate Capital Securities. Underlying issuer is a community bank holding company. Securities have no excess subordination or overcollateralization.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------



|(c) | Now an obligation of BB&T Corporation.
|--- | --------------------------------------

For
pooled trust preferred securities, the Company estimated expected future cash flows of the security by estimating the expected future cash flows of the underlying collateral and applying those collateral cash flows, together with any credit
enhancements such as subordination interests owned by third parties, to the security. The expected future cash flows of the underlying collateral are determined using the remaining contractual cash flows adjusted for future expected credit losses
(which consider default probabilities derived from issuer credit ratings for the underlying collateral). The probability-weighted expected future cash flows of the security are then discounted at the interest rate used to recognize income on the
security to arrive at a present value amount.



13



---

##### Table of Contents

Excess subordination is defined as the amount of performing collateral that is in excess of what is needed
to pay-off a specified class of securities and all classes senior to the specified class. Performing collateral is defined as total collateral minus all collateral that is currently deferring or currently in default. This definition assumes that all
collateral that is currently deferring will default with a zero recovery rate. The underlying issuers can cure the deferral, or some portion greater than zero could be recovered on default of an underlying issuer. Excess subordination, as defined
previously, does not consider any excess interest spread that is built into the structure of the security, which provides another source of repayment for the bonds.

At March 31, 2011 and December 31, 2010, respectively, there was no excess subordination for the Class B notes of ALESCO Preferred Funding XVII, Ltd.

Other-Than-Temporarily Impaired Securities

On a quarterly basis, management makes an assessment to determine whether there have been events or economic circumstances to indicate that a security on which there is an unrealized loss is
other-than-temporarily impaired. For equity securities with an unrealized loss, the Company considers many factors including the severity and duration of the impairment; the intent and ability of the Company to hold the security for a period of time
sufficient for a recovery in value; and recent events specific to the issuer or industry. Equity securities on which there is an unrealized loss that is deemed to be other-than-temporary are written down to fair value with the write-down recorded as
a realized loss in securities gains (losses), net.

For debt securities with an unrealized loss, an other-than-temporary impairment write-down
is triggered when (1) the Company has the intent to sell a debt security, (2) it is more likely than not that the Company will be required to sell the debt security before recovery of its amortized cost basis, or (3) the Company does
not expect to recover the entire amortized cost basis of the debt security. If the Company has the intent to sell a debt security or if it is more-likely-than-not that it will be required to sell the debt security before recovery, the
other-than-temporary write-down is equal to the entire difference between the debt securitys amortized cost and its fair value. If the Company does not intend to sell the security or it is not more likely than not that it will be required to
sell the security before recovery, the other-than-temporary impairment write-down is separated into the amount that is credit related (credit loss component) and the amount due to all other factors. The credit loss component is recognized in
earnings, as a realized loss in securities gains (losses), and is the difference between the securitys amortized cost basis and the present value of its expected future cash flows. The remaining difference between the securitys fair
value and the present value of future expected cash flows is due to factors that are not credit related and is recognized in other comprehensive income, net of applicable taxes.

The following table presents a roll-forward of the credit loss component of the amortized cost of debt securities that the Company has written down for other-than-temporary impairment and the credit
component of the loss is recognized in earnings (referred to as credit-impaired debt securities). Other-than-temporary impairments recognized in earnings for the quarters ended March 31, 2011 and 2010 for credit-impaired debt
securities are presented as additions in two components based upon whether the current year is the first time the debt security was credit-impaired (initial credit impairment) or is not the first time the debt security was credit-impaired
(subsequent credit impairments). The credit loss component is reduced if the Company sells, intends to sell or believes it will be required to sell previously credit-impaired debt securities. Additionally, the credit loss component is reduced if the
Company receives cash flows in excess of what it expected to receive over the remaining life of the credit-impaired debt security, the security matures or is fully written-down and deemed worthless. Changes in the credit loss component of
credit-impaired debt securities were:



14



---

##### Table of Contents

|                                                   |  |                         |       |  |      |   |       | 
|-------------------------------------------------- |  | ----------------------- | ----- |  | ---- | - | ----- | 
|                                                   |  | Quarter ended March 31, |      
|(Dollars in thousands)                             |  | 2011                    |       |  | 2010 |  
|Balance, beginning of period                       |  | $                       | 2,938 |  |      | $ | 4,570 | 
|Additions:                                         |  |                         |       |  |      |   |       | 
|Initial credit impairments                         |  |                         |      |  |      |   |      | 
|Subsequent credit impairments                      |  |                         | 51    |  |      |   | 50    | 
|Reductions:                                        |  |                         |       |  |      |   |       | 
|Securities sold                                    |  |                         |      |  |      |   |      | 
|Due to change in intent or requirement to sell     |  |                         |      |  |      |   |      | 
|Securities fully written-down and deemed worthless |  |                         |      |  |      |   |      | 
|Increases in expected cash flows                   |  |                         |      |  |      |   |      | 
|                                                   | 
|Balance, end of period                             |  | $                       | 2,989 |  |      | $ | 4,620 | 
|                                                   | 

Other-Than-Temporary-Impairment

The following table presents details of the other-than-temporary-impairment related to securities, including equity securities carried at cost, for the quarter ended March 31, 2011 and 2010.



|                                                                                  |  |                         |     |  |      |   |     | 
|--------------------------------------------------------------------------------- |  | ----------------------- | --- |  | ---- | - | --- | 
|                                                                                  |  | Quarter ended March 31, |    
|(Dollars in thousands)                                                            |  | 2011                    |     |  | 2010 |  
|Other-than-temporary impairment charges (included in earnings):                   |  |                         |     |  |      |   |     | 
|Debt securities:                                                                  |  |                         |     |  |      |   |     | 
|Pooled trust preferred securities                                                 |  | $                       |    |  |      | $ | 50  | 
|Individual issuer trust preferred securities                                      |  |                         | 51  |  |      |   |    | 
|                                                                                  | 
|Total debt securities                                                             |  |                         | 51  |  |      |   | 50  | 
|                                                                                  | 
|Total other-than-temporary impairment charges                                     |  | $                       | 51  |  |      | $ | 50  | 
|                                                                                  | 
|Other-than-temporary impairment on debt securities:                               |  |                         |     |  |      |   |     | 
|Recorded as part of gross realized losses:                                        |  |                         |     |  |      |   |     | 
|Credit-related                                                                    |  | $                       | 51  |  |      | $ | 50  | 
|Recorded directly to other comprehensive income for non-credit related impairment |  |                         | 210 |  |      |   | 190 | 
|                                                                                  | 
|Total other-than-temporary impairment on debt securities                          |  | $                       | 261 |  |      | $ | 240 | 
|                                                                                  | 

Realized Gains and Losses

The following table presents the gross realized gains and losses on securities, including cost-method investments. Realized losses include other-than-temporary impairment charges.



|                             |  |                         |     |   |      |   |       |  
|---------------------------- |  | ----------------------- | --- | - | ---- | - | ----- | -
|                             |  | Quarter ended March 31, |    
|(Dollars in thousands)       |  | 2011                    |     |   | 2010 |  
|Gross realized gains         |  | $                       | 28  |   |      | $ | 1,139 |  
|Gross realized losses        |  |                         | (74 | ) |      |   | (89   | )
|                             | 
|Realized losses (gains), net |  | $                       | (46 | ) |      | $ | 1,050 |  
|                             | 



15



---

##### Table of Contents

NOTE 6: LOANS AND ALLOWANCE FOR LOAN LOSSES



|                                  |  |                |         |   |                   |   |         |  
|--------------------------------- |  | -------------- | ------- | - | ----------------- | - | ------- | -
|(In thousands)                    |  | March 31, 2011 |         |   | December 31, 2010 |  
|Commercial and industrial         |  | $              | 51,323  |   |                   | $ | 53,288  |  
|Construction and land development |  |                | 48,814  |   |                   |   | 47,850  |  
|Commercial real estate:           |  |                |         |   |                   |   |         |  
|Owner occupied                    |  |                | 75,062  |   |                   |   | 76,252  |  
|Other                             |  |                | 86,820  |   |                   |   | 89,989  |  
|                                  | 
|Total commercial real estate      |  |                | 161,882 |   |                   |   | 166,241 |  
|Residential real estate:          |  |                |         |   |                   |   |         |  
|Consumer mortgage                 |  |                | 56,656  |   |                   |   | 57,562  |  
|Investment property               |  |                | 39,341  |   |                   |   | 38,679  |  
|                                  | 
|Total residential real estate     |  |                | 95,997  |   |                   |   | 96,241  |  
|Consumer installment              |  |                | 10,968  |   |                   |   | 10,676  |  
|                                  | 
|Total loans                       |  |                | 368,984 |   |                   |   | 374,296 |  
|Less: unearned income             |  |                | (75     | ) |                   |   | (81     | )
|                                  | 
|Loans, net of unearned income     |  | $              | 368,909 |   |                   | $ | 374,215 |  
|                                  | 

Loans secured by real estate were approximately 83.1% of the total loan portfolio at March 31, 2011. Due to declines in
economic indicators and real estate values, loans secured by real estate may have a greater risk of non-collection than other loans. At March 31, 2011, the Companys geographic loan distribution was concentrated primarily in Lee County,
Alabama and surrounding areas.

In accordance with ASC 310, a portfolio segment is defined as the level at which an entity develops and
documents a systematic method for determining its allowance for loan losses. The Companys loan portfolio is disaggregated into the following portfolio segments: commercial and industrial, construction and land development, commercial real
estate, residential real estate and consumer installment. The Companys loan portfolio segments were determined based on collateral type. Where appropriate, the Companys loan portfolio segments are further disaggregated into classes. A
class is generally determined based on the initial measurement attribute, risk characteristics of the loan, and an entitys method for monitoring and determining credit risk.

The following describe the risk characteristics relevant to each of the portfolio segments.

Commercial and industrial (C&I) includes loans to finance business operations, equipment purchases, or other needs for
small and medium-sized commercial customers. Also included in this category are loans to finance agricultural production. Generally the primary source of repayment is the cash flow from business operations and activities of the borrower.

Construction and land development (C&D) includes both loans and credit lines for the purpose of purchasing, carrying and
developing land into commercial developments or residential subdivisions. Also included are loans and lines for construction of residential, multi-family and commercial buildings. Generally the primary source of repayment is dependent upon the sale
or refinance of the real estate collateral.

Commercial real estate (CRE) includes loans disaggregated into two
classes: (1) owner occupied and (2) other.



| |  | Owner occupied  includes loans secured by business facilities to finance business operations, equipment and owner-occupied facilities
primarily for small and medium-sized commercial customers. Generally the primary source of repayment is the cash flow from business operations and activities of the borrower, who owns the property.
|- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Other  primarily includes loans to finance income-producing commercial and multi-family properties. Loans in this class include loans for
neighborhood retail centers, hotels, medical and professional offices, single retail stores, industrial buildings, warehouses and apartments leased generally to local businesses and residents. Generally the primary source of repayment is dependent
upon income generated from the real estate collateral. The underwriting of these loans takes into consideration the occupancy and rental rates as well as the financial health of the borrower.
|- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



16



---

##### Table of Contents

Residential real estate (RRE) includes loans disaggregated into two classes:
(1) consumer mortgage and (2) investment property.



| |  | Consumer mortgage  primarily include first lien, or second lien mortgages and home equity lines to consumers that are secured by a primary
residence or second home. These loans are underwritten in accordance with the Banks general loan policies and procedures which require, among other things, proper documentation of each borrowers financial condition, satisfactory credit
history and property value.
|- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Investment property  primarily includes loans to finance income-producing 1-4 family residential properties. Generally the primary source
of repayment is dependent upon income generated from leasing the property securing the loan. The underwriting of these loans takes into consideration the rental rates as well as the financial health of the borrower.
|- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Consumer installment includes loans to individuals both secured by personal property and unsecured. Loans include personal lines of credit,
automobile loans, and other retail loans. These loans are underwritten in accordance with the Banks general loan policies and procedures which require, among other things, proper documentation of each borrowers financial condition,
satisfactory credit history, and if applicable, property value.

The following is a summary of current, accruing past due and nonaccrual loans
by portfolio class as of March 31, 2011, and December 31, 2010.



|                                  |  |         |         |  |                              |  |       |                               |  |  |                      |  |  |              |         |  |            |  |        |  |  |   |         | 
|--------------------------------- |  | ------- | ------- |  | ---------------------------- |  | ----- | ----------------------------- |  |  | -------------------- |  |  | ------------ | ------- |  | ---------- |  | ------ |  |  | - | ------- | 
|(In thousands)                    |  | Current |         |  | Accruing
30-89 Days Past Due |  |       | Accruing
Greater than 90 days |  |  | Total
Accruing
Loans |  |  | Non-
Accrual |         |  | TotalLoans | 
|March 31, 2011:                   |  |         |         |  |                              |  |       |                               |  |  |                      |  |  |              |         |  |            |  |        |  |  |   |         | 
|Commercial and industrial         |  | $       | 50,521  |  |                              |  | 136   |                               |  |  | 158                  |  |  |              | 50,815  |  |            |  | 508    |  |  | $ | 51,323  | 
|Construction and land development |  |         | 44,279  |  |                              |  | 492   |                               |  |  |                     |  |  |              | 44,771  |  |            |  | 4,043  |  |  |   | 48,814  | 
|Commercial real estate:           |  |         |         |  |                              |  |       |                               |  |  |                      |  |  |              |         |  |            |  |        |  |  |   |         | 
|Owner occupied                    |  |         | 72,359  |  |                              |  | 256   |                               |  |  |                     |  |  |              | 72,615  |  |            |  | 2,447  |  |  |   | 75,062  | 
|Other                             |  |         | 85,150  |  |                              |  | 163   |                               |  |  |                     |  |  |              | 85,313  |  |            |  | 1,507  |  |  |   | 86,820  | 
|                                  | 
|Total commercial real estate      |  |         | 157,509 |  |                              |  | 419   |                               |  |  |                     |  |  |              | 157,928 |  |            |  | 3,954  |  |  |   | 161,882 | 
|Residential real estate:          |  |         |         |  |                              |  |       |                               |  |  |                      |  |  |              |         |  |            |  |        |  |  |   |         | 
|Consumer mortgage                 |  |         | 52,869  |  |                              |  | 1,502 |                               |  |  |                     |  |  |              | 54,371  |  |            |  | 2,285  |  |  |   | 56,656  | 
|Investment property               |  |         | 38,617  |  |                              |  | 499   |                               |  |  |                     |  |  |              | 39,116  |  |            |  | 225    |  |  |   | 39,341  | 
|                                  | 
|Total residential real estate     |  |         | 91,486  |  |                              |  | 2,001 |                               |  |  |                     |  |  |              | 93,487  |  |            |  | 2,510  |  |  |   | 95,997  | 
|Consumer installment              |  |         | 10,757  |  |                              |  | 60    |                               |  |  |                     |  |  |              | 10,817  |  |            |  | 151    |  |  |   | 10,968  | 
|                                  | 
|Total                             |  | $       | 354,552 |  |                              |  | 3,108 |                               |  |  | 158                  |  |  |              | 357,818 |  |            |  | 11,166 |  |  | $ | 368,984 | 
|                                  | 
|December 31, 2010:                |  |         |         |  |                              |  |       |                               |  |  |                      |  |  |              |         |  |            |  |        |  |  |   |         | 
|Commercial and industrial         |  | $       | 52,643  |  |                              |  | 124   |                               |  |  |                     |  |  |              | 52,767  |  |            |  | 521    |  |  | $ | 53,288  | 
|Construction and land development |  |         | 43,547  |  |                              |  | 201   |                               |  |  |                     |  |  |              | 43,748  |  |            |  | 4,102  |  |  |   | 47,850  | 
|Commercial real estate:           |  |         |         |  |                              |  |       |                               |  |  |                      |  |  |              |         |  |            |  |        |  |  |   |         | 
|Owner occupied                    |  |         | 73,419  |  |                              |  |      |                               |  |  |                     |  |  |              | 73,419  |  |            |  | 2,833  |  |  |   | 76,252  | 
|Other                             |  |         | 88,087  |  |                              |  |      |                               |  |  |                     |  |  |              | 88,087  |  |            |  | 1,902  |  |  |   | 89,989  | 
|                                  | 
|Total commercial real estate      |  |         | 161,506 |  |                              |  |      |                               |  |  |                     |  |  |              | 161,506 |  |            |  | 4,735  |  |  |   | 166,241 | 
|Residential real estate:          |  |         |         |  |                              |  |       |                               |  |  |                      |  |  |              |         |  |            |  |        |  |  |   |         | 
|Consumer mortgage                 |  |         | 53,225  |  |                              |  | 2,219 |                               |  |  |                     |  |  |              | 55,444  |  |            |  | 2,118  |  |  |   | 57,562  | 
|Investment property               |  |         | 37,556  |  |                              |  | 767   |                               |  |  |                     |  |  |              | 38,323  |  |            |  | 356    |  |  |   | 38,679  | 
|                                  | 
|Total residential real estate     |  |         | 90,781  |  |                              |  | 2,986 |                               |  |  |                     |  |  |              | 93,767  |  |            |  | 2,474  |  |  |   | 96,241  | 
|Consumer installment              |  |         | 10,646  |  |                              |  | 29    |                               |  |  |                     |  |  |              | 10,675  |  |            |  | 1      |  |  |   | 10,676  | 
|                                  | 
|Total                             |  | $       | 359,123 |  |                              |  | 3,340 |                               |  |  |                     |  |  |              | 362,463 |  |            |  | 11,833 |  |  | $ | 374,296 | 
|                                  | 



17



---

##### Table of Contents

At March 31, 2011 and December 31, 2010, nonaccrual loans amounted to $11.2 million and $11.8
million, respectively. At March 31, 2011, there were $158,000 in loans 90 days past due and still accruing interest. At December 31, 2010, there were no loans 90 days past due and still accruing interest.

Allowance for Loan Losses

The Company
assesses the adequacy of its allowance for loan losses prior to the end of each calendar quarter. The level of the allowance is based upon managements evaluation of the loan portfolios, past loan loss experience, current asset quality trends,
known and inherent risks in the portfolio, adverse situations that may affect the borrowers ability to repay (including the timing of future payment), the estimated value of any underlying collateral, composition of the loan portfolio,
economic conditions, industry and peer bank loan quality indications and other pertinent factors, including regulatory recommendations. This evaluation is inherently subjective as it requires material estimates including the amounts and timing of
future cash flows expected to be received on impaired loans that may be susceptible to significant change. Loan losses are charged off when management believes that the full collectability of the loan is unlikely. A loan may be partially charged-off
after a confirming event has occurred which serves to validate that full repayment pursuant to the terms of the loan is unlikely. Allocation of the allowance may be made for specific loans, but the entire allowance is available for any
loan that, in managements judgment, is deemed to be uncollectible.

The Company deems loans impaired when, based on current information
and events, it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement. Collection of all amounts due according to the contractual terms means that both the interest and
principal payments of a loan will be collected as scheduled in the loan agreement.

An impairment allowance is recognized if the fair value of
the loan is less than the recorded investment in the loan (recorded investment in the loan is the principal balance plus any accrued interest, net of deferred loan fees or costs and unamortized premium or discount). The impairment is recognized
through the allowance. Loans that are impaired are recorded at the present value of expected future cash flows discounted at the loans effective interest rate, or if the loan is collateral dependent, impairment measurement is based on the fair
value of the collateral, less estimated disposal costs. The Company believes it follows appropriate accounting and regulatory guidance in determining impairment and accrual status of impaired loans.

The level of allowance maintained is believed by management to be adequate to absorb probable losses inherent in the portfolio at the balance sheet date.
The allowance is increased by provisions charged to expense and decreased by charge-offs, net of recoveries of amounts previously charged-off.

In assessing the adequacy of the allowance, the Company also considers the results of its ongoing independent loan review process. The Companys
loan review process assists in determining whether there are loans in the portfolio whose credit quality has weakened over time and evaluating the risk characteristics of the entire loan portfolio. The Companys loan review process includes the
judgment of management, the input from our independent loan reviewers, and reviews that may have been conducted by bank regulatory agencies as part of their examination process. The Company incorporates loan review results in the determination of
whether or not it is probable that we will be able to collect all amounts due according to the contractual terms of a loan.

As part of the
Companys quarterly assessment of the allowance, management divides the loan portfolio into five segments: commercial and industrial loans, construction and land development loans, commercial real estate, residential real estate, and consumer
installment loans. The Company analyzes each segment and estimates an allowance allocation for each loan segment.

The allocation of the
allowance for loan losses begins with a process of estimating the probable losses inherent for these types of loans. The estimates for these loans are established by category and based on the Companys internal system of credit risk ratings and
historical loss data. The estimated loan loss allocation rate for the Companys internal system of credit risk grades is based on its experience with similarly graded loans. For loan segments where the Company believes it does not have
sufficient historical loss data, the Company may make adjustments based, in part, on loss rates of peer bank groups. At March 31, 2011 and December 31, 2010, the Company adjusted its historical loss rates for the commercial real estate
portfolio segment based, in part, on loss rates of peer bank groups. The related adjustments increased the allowance for loan losses for this portfolio segment at March 31, 2011 and December 31, 2010.

The estimated loan loss allocation for all five loan portfolio segments is then adjusted for managements estimate of probable losses for several
qualitative and environmental factors. The allocation for qualitative and environmental factors is particularly subjective and does not lend itself to exact mathematical calculation. This amount represents estimated probable inherent
credit losses which exist, but have not yet been identified, as of the balance sheet date, and are based upon quarterly trend assessments in delinquent and nonaccrual loans, credit concentration changes, prevailing economic



18



---

##### Table of Contents

conditions, changes in lending personnel experience, changes in lending policies or procedures and other
influencing factors. These qualitative and environmental factors are considered for each of the five loan segments and the allowance allocation, as determined by the processes noted above, is increased or decreased based on the incremental
assessment of these factors.

The Company maintains an unallocated amount for inherent factors that cannot be practically assigned to
individual loan segments or categories. An example is the imprecision in the overall measurement process.

The following table presents an
analysis of the allowance for loan losses by portfolio segment as of March 31, 2011 and December 31, 2010. The total allowance for loan losses is then disaggregated to show the amounts derived through individual evaluation and the amounts
calculated through collective evaluation.



|                             |  |                         |        |   |                                 |  |        |                       |  |  |                        |   |  |                     |        |   |             |  |        |       |  |  |     |  |  |   |         |  
|---------------------------- |  | ----------------------- | ------ | - | ------------------------------- |  | ------ | --------------------- |  |  | ---------------------- | - |  | ------------------- | ------ | - | ----------- |  | ------ | ----- |  |  | --- |  |  | - | ------- | -
|                             |  | March 31, 2011          |       
|(In thousands)               |  | Commercialandindustrial |        |   | Constructionand landdevelopment |  |        | Commercialreal estate |  |  | Residentialreal estate |   |  | Consumerinstallment |        |   | Unallocated |  |        | Total | 
|Allowance for loan losses:   |  |                         |        |   |                                 |  |        |                       |  |  |                        |   |  |                     |        |   |             |  |        |       |  |  |     |  |  |   |         |  
|Beginning balance            |  | $                       | 972    |   |                                 |  | 2,223  |                       |  |  | 2,893                  |   |  |                     | 1,336  |   |             |  | 141    |       |  |  | 111 |  |  | $ | 7,676   |  
|Charge-offs                  |  |                         | (56    | ) |                                 |  | (33    | )                     |  |  | (339                   | ) |  |                     | (57    | ) |             |  | (1     | )     |  |  |    |  |  |   | (486    | )
|Recoveries                   |  |                         | 11     |   |                                 |  | 1      |                       |  |  |                       |   |  |                     | 49     |   |             |  | 4      |       |  |  |    |  |  |   | 65      |  
|Net (charge-offs) recoveries |  |                         | (45    | ) |                                 |  | (32    | )                     |  |  | (339                   | ) |  |                     | (8     | ) |             |  | 3      |       |  |  |    |  |  |   | (421    | )
|Provision                    |  |                         | 215    |   |                                 |  | 66     |                       |  |  | 143                    |   |  |                     | (44    | ) |             |  | 58     |       |  |  | 162 |  |  |   | 600     |  
|Ending balance               |  | $                       | 1,142  |   |                                 |  | 2,257  |                       |  |  | 2,697                  |   |  |                     | 1,284  |   |             |  | 202    |       |  |  | 273 |  |  | $ | 7,855   |  
|                             | 
|Individually evaluated       |  |                         | 263    |   |                                 |  | 89     |                       |  |  | 438                    |   |  |                     | 165    |   |             |  |       |       |  |  |    |  |  |   | 955     |  
|Collectively evaluated       |  |                         | 879    |   |                                 |  | 2,168  |                       |  |  | 2,259                  |   |  |                     | 1,119  |   |             |  | 202    |       |  |  | 273 |  |  |   | 6,900   |  
|Total loans:                 |  | $                       | 51,323 |   |                                 |  | 48,814 |                       |  |  | 161,882                |   |  |                     | 95,997 |   |             |  | 10,968 |       |  |  |     |  |  | $ | 368,984 |  
|                             | 
|Individually evaluated       |  |                         | 507    |   |                                 |  | 4,042  |                       |  |  | 4,294                  |   |  |                     | 1,821  |   |             |  |       |       |  |  |     |  |  |   | 10,664  |  
|Collectively evaluated       |  |                         | 50,816 |   |                                 |  | 44,772 |                       |  |  | 157,588                |   |  |                     | 94,176 |   |             |  | 10,968 |       |  |  |     |  |  |   | 358,320 |  
|                             | 
|                             |  | December 31, 2010       |       
|(In thousands)               |  | Commercialandindustrial |        |   | Constructionand landdevelopment |  |        | Commercialreal estate |  |  | Residentialreal estate |   |  | Consumerinstallment |        |   | Unallocated |  |        | Total | 
|Allowance for loan losses    |  | $                       | 972    |   |                                 |  | 2,223  |                       |  |  | 2,893                  |   |  |                     | 1,336  |   |             |  | 141    |       |  |  | 111 |  |  | $ | 7,676   |  
|                             | 
|Individually evaluated       |  |                         | 277    |   |                                 |  | 123    |                       |  |  | 765                    |   |  |                     | 144    |   |             |  | 277    |       |  |  |    |  |  |   | 1,307   |  
|Collectively evaluated       |  |                         | 695    |   |                                 |  | 2,100  |                       |  |  | 2,128                  |   |  |                     | 1,192  |   |             |  | 141    |       |  |  | 111 |  |  |   | 6,367   |  
|Total loans                  |  | $                       | 53,288 |   |                                 |  | 47,850 |                       |  |  | 166,241                |   |  |                     | 96,241 |   |             |  | 10,676 |       |  |  |     |  |  | $ | 374,296 |  
|                             | 
|Individually evaluated       |  |                         | 521    |   |                                 |  | 4,102  |                       |  |  | 4,630                  |   |  |                     | 2,418  |   |             |  |       |       |  |  |     |  |  |   | 11,671  |  
|Collectively evaluated       |  |                         | 52,767 |   |                                 |  | 43,748 |                       |  |  | 161,611                |   |  |                     | 93,823 |   |             |  | 10,676 |       |  |  |     |  |  |   | 362,625 |  



19



---

##### Table of Contents

Credit Quality Indicators

The credit quality of the loan portfolio is summarized no less frequently than quarterly using categories similar to the standard asset classification system used by the federal banking agencies. The
following table presents credit quality indicators for the loan portfolio segments and classes. These categories are utilized to develop the associated allowance for loan losses using historical losses adjusted for current economic conditions and
are defined as follows:



| |  | Pass  loans which are well protected by the current net worth and paying capacity of the obligor (or guarantors, if any) or by the fair value,
less cost to acquire and sell, of any underlying collateral.
|- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Special Mention  loans with potential weakness that may, if not reversed or corrected, weaken the credit or inadequately protect the
Companys position at some future date. These loans are not adversely classified and do not expose an institution to sufficient risk to warrant an adverse classification.
|- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Accruing Substandard  loans that exhibit a well-defined weakness which presently jeopardizes debt repayment, even though they are currently
performing. These loans are characterized by the distinct possibility that the Company may incur a loss in the future if these weaknesses are not corrected;
|- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Nonaccrual  includes loans where management has determined that full payment of principal and interest is in doubt.
|- |  | --------------------------------------------------------------------------------------------------------------------



|                                  |  |                   |         |  |                |  |        |                     |  |  |            |  |  |            |        |  |  |   |         | 
|--------------------------------- |  | ----------------- | ------- |  | -------------- |  | ------ | ------------------- |  |  | ---------- |  |  | ---------- | ------ |  |  | - | ------- | 
|                                  |  | March 31, 2011    |        
|(In thousands)                    |  | Pass              |         |  | SpecialMention |  |        | SubstandardAccruing |  |  | Nonaccrual |  |  | Totalloans |       
|Commercial and industrial         |  | $                 | 48,357  |  |                |  | 1,407  |                     |  |  | 1,051      |  |  |            | 508    |  |  | $ | 51,323  | 
|Construction and land development |  |                   | 39,142  |  |                |  | 602    |                     |  |  | 5,027      |  |  |            | 4,043  |  |  |   | 48,814  | 
|Commercial real estate:           |  |                   |         |  |                |  |        |                     |  |  |            |  |  |            |        |  |  |   |         | 
|Owner occupied                    |  |                   | 65,929  |  |                |  | 1,618  |                     |  |  | 5,068      |  |  |            | 2,447  |  |  |   | 75,062  | 
|Other                             |  |                   | 84,781  |  |                |  | 47     |                     |  |  | 485        |  |  |            | 1,507  |  |  |   | 86,820  | 
|Total commercial real estate      |  |                   | 150,710 |  |                |  | 1,665  |                     |  |  | 5,553      |  |  |            | 3,954  |  |  |   | 161,882 | 
|Residential real estate:          |  |                   |         |  |                |  |        |                     |  |  |            |  |  |            |        |  |  |   |         | 
|Consumer mortgage                 |  |                   | 49,145  |  |                |  | 2,083  |                     |  |  | 3,143      |  |  |            | 2,285  |  |  |   | 56,656  | 
|Investment property               |  |                   | 34,926  |  |                |  | 1,676  |                     |  |  | 2,514      |  |  |            | 225    |  |  |   | 39,341  | 
|Total residential real estate     |  |                   | 84,071  |  |                |  | 3,759  |                     |  |  | 5,657      |  |  |            | 2,510  |  |  |   | 95,997  | 
|Consumer installment              |  |                   | 10,586  |  |                |  | 119    |                     |  |  | 112        |  |  |            | 151    |  |  |   | 10,968  | 
|Total                             |  | $                 | 332,866 |  |                |  | 7,552  |                     |  |  | 17,400     |  |  |            | 11,166 |  |  | $ | 368,984 | 
|                                  | 
|                                  | 
|                                  |  | December 31, 2010 |        
|(In thousands)                    |  | Pass              |         |  | SpecialMention |  |        | SubstandardAccruing |  |  | Nonaccrual |  |  | Totalloans |       
|Commercial and industrial         |  | $                 | 51,632  |  |                |  | 722    |                     |  |  | 413        |  |  |            | 521    |  |  | $ | 53,288  | 
|Construction and land development |  |                   | 38,301  |  |                |  | 4,372  |                     |  |  | 1,075      |  |  |            | 4,102  |  |  |   | 47,850  | 
|Commercial real estate:           |  |                   |         |  |                |  |        |                     |  |  |            |  |  |            |        |  |  |   |         | 
|Owner occupied                    |  |                   | 67,702  |  |                |  | 716    |                     |  |  | 5,001      |  |  |            | 2,833  |  |  |   | 76,252  | 
|Other                             |  |                   | 84,354  |  |                |  | 3,718  |                     |  |  | 15         |  |  |            | 1,902  |  |  |   | 89,989  | 
|                                  | 
|Total commercial real estate      |  |                   | 152,056 |  |                |  | 4,434  |                     |  |  | 5,016      |  |  |            | 4,735  |  |  |   | 166,241 | 
|Residential real estate:          |  |                   |         |  |                |  |        |                     |  |  |            |  |  |            |        |  |  |   |         | 
|Consumer mortgage                 |  |                   | 48,620  |  |                |  | 2,700  |                     |  |  | 4,124      |  |  |            | 2,118  |  |  |   | 57,562  | 
|Investment property               |  |                   | 34,221  |  |                |  | 1,626  |                     |  |  | 2,476      |  |  |            | 356    |  |  |   | 38,679  | 
|                                  | 
|Total residential real estate     |  |                   | 82,841  |  |                |  | 4,326  |                     |  |  | 6,600      |  |  |            | 2,474  |  |  |   | 96,241  | 
|Consumer installment              |  |                   | 10,426  |  |                |  | 133    |                     |  |  | 116        |  |  |            | 1      |  |  |   | 10,676  | 
|                                  | 
|Total                             |  | $                 | 335,256 |  |                |  | 13,987 |                     |  |  | 13,220     |  |  |            | 11,833 |  |  | $ | 374,296 | 
|                                  | 



20



---

##### Table of Contents

Impaired loans

The following table presents details related to the Companys impaired loans. Loans which have been fully charged-off do not appear in the following table. The related allowance generally represents
the following components which correspond to impaired loans:



| |  | Individually evaluated impaired loans equal to or greater than $500,000 secured by real estate (nonaccrual construction and land development,
commercial real estate, and residential real estate loans).
|- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Individually evaluated impaired loans equal to or greater than $250,000 not secured by real estate (nonaccrual commercial and industrial and consumer
loans).
|- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------

The following table sets forth certain information regarding the Companys impaired loans that were
individually evaluated for impairment at March 31, 2011 and December 31, 2010.



|                                  |                |                            |        |                |                                     |  |      |                        |  |  |                  |  |  |                           |     |  |                              |   |        |  |  |   |   | 
|--------------------------------- | -------------- | -------------------------- | ------ | -------------- | ----------------------------------- |  | ---- | ---------------------- |  |  | ---------------- |  |  | ------------------------- | --- |  | ---------------------------- | - | ------ |  |  | - | - | 
|                                  |                |                            |        |                |                                     |  |      |                        |  |  |                  |  |  | Quarter ended             |    
|                                  | March 31, 2011 |                            |        | March 31, 2011 |                                    
|(In thousands)                    |                | Unpaidprincipalbalance (1) |        |                | Charge-offsand payments
applied (2) |  |      | Recordedinvestment (3) |  |  | Relatedallowance |  |  | Averagerecordedinvestment |     |  | Interestincomerecognized (4) |  
|With no allowance recorded:       |                |                            |        |                |                                     |  |      |                        |  |  |                  |  |  |                           |     |  |                              |   |        |  |  |   |   | 
|Commercial and industrial         |                | $                          |       |                |                                     |  |     |                        |  |  |                 |  |  |                           |     |  |                              | $ |       |  |  | $ |  | 
|Construction and land development |                |                            | 2,499  |                |                                     |  | (74  | )                      |  |  | 2,425            |  |  |                           |     |  |                              |   | 2,455  |  |  |   |  | 
|Commercial real estate:           |                |                            |        |                |                                     |  |      |                        |  |  |                  |  |  |                           |     |  |                              |   |        |  |  |   |   | 
|Owner occupied                    |                |                            | 700    |                |                                     |  | (1   | )                      |  |  | 699              |  |  |                           |     |  |                              |   | 730    |  |  |   | 3 | 
|Other                             |                |                            | 1,588  |                |                                     |  | (81  | )                      |  |  | 1,507            |  |  |                           |     |  |                              |   | 1,524  |  |  |   |  | 
|                                  |                |                            |        |                |                                     |  |      |                        | 
|Total commercial real estate      |                |                            | 2,288  |                |                                     |  | (82  | )                      |  |  | 2,206            |  |  |                           |     |  |                              |   | 2,254  |  |  |   | 3 | 
|Residential real estate:          |                |                            |        |                |                                     |  |      |                        |  |  |                  |  |  |                           |     |  |                              |   |        |  |  |   |   | 
|Consumer mortgages                |                |                            | 864    |                |                                     |  | (34  | )                      |  |  | 830              |  |  |                           |     |  |                              |   | 939    |  |  |   |  | 
|Investment property               |                |                            |       |                |                                     |  |     |                        |  |  |                 |  |  |                           |     |  |                              |   | 89     |  |  |   |  | 
|                                  |                |                            |        |                |                                     |  |      |                        | 
|Total residential real estate     |                |                            | 864    |                |                                     |  | (34  | )                      |  |  | 830              |  |  |                           |     |  |                              |   | 1,028  |  |  |   |  | 
|Consumer installment              |                |                            |       |                |                                     |  |     |                        |  |  |                 |  |  |                           |     |  |                              |   |       |  |  |   |  | 
|                                  |                |                            |        |                |                                     |  |      |                        | 
|Total                             |                | $                          | 5,651  |                |                                     |  | (190 | )                      |  |  | 5,461            |  |  |                           |     |  |                              | $ | 5,737  |  |  | $ | 3 | 
|                                  |                |                            |        |                |                                     |  |      |                        | 
|With allowance recorded:          |                |                            |        |                |                                     |  |      |                        |  |  |                  |  |  |                           |     |  |                              |   |        |  |  |   |   | 
|Commercial and industrial         |                | $                          | 520    |                |                                     |  | (13  | )                      |  |  | 507              |  |  | $                         | 263 |  |                              | $ | 514    |  |  | $ |  | 
|Construction and land development |                |                            | 1,617  |                |                                     |  |     |                        |  |  | 1,617            |  |  |                           | 89  |  |                              |   | 1,617  |  |  |   |  | 
|Commercial real estate:           |                |                            |        |                |                                     |  |      |                        |  |  |                  |  |  |                           |     |  |                              |   |        |  |  |   |   | 
|Owner occupied                    |                |                            | 2,088  |                |                                     |  |     |                        |  |  | 2,088            |  |  |                           | 438 |  |                              |   | 2,280  |  |  |   |  | 
|Other                             |                |                            |       |                |                                     |  |     |                        |  |  |                 |  |  |                           |    |  |                              |   |       |  |  |   |  | 
|                                  |               
|Total commercial real estate      |                |                            | 2,088  |                |                                     |  |     |                        |  |  | 2,088            |  |  |                           | 438 |  |                              |   | 2,280  |  |  |   |  | 
|Residential real estate:          |                |                            |        |                |                                     |  |      |                        |  |  |                  |  |  |                           |     |  |                              |   |        |  |  |   |   | 
|Consumer mortgages                |                |                            | 1,064  |                |                                     |  | (73  | )                      |  |  | 991              |  |  |                           | 165 |  |                              |   | 1,004  |  |  |   |  | 
|Investment property               |                |                            |       |                |                                     |  |     |                        |  |  |                 |  |  |                           |    |  |                              |   |       |  |  |   |  | 
|                                  |               
|Total residential real estate     |                |                            | 1,064  |                |                                     |  | (73  | )                      |  |  | 991              |  |  |                           | 165 |  |                              |   | 1,004  |  |  |   |  | 
|Consumer installment              |                |                            |       |                |                                     |  |     |                        |  |  |                 |  |  |                           |    |  |                              |   |       |  |  |   |  | 
|                                  |               
|Total                             |                | $                          | 5,289  |                |                                     |  | (86  | )                      |  |  | 5,203            |  |  | $                         | 955 |  |                              | $ | 5,415  |  |  | $ |  | 
|                                  |               
|Total impaired loans              |                | $                          | 10,940 |                |                                     |  | (276 | )                      |  |  | 10,664           |  |  | $                         | 955 |  |                              | $ | 11,152 |  |  | $ | 3 | 
|                                  |               



|(1) | Unpaid principal balance represents the contractual obligation due from the customer.
|--- | -------------------------------------------------------------------------------------

|(2) | Charge-offs and payments applied represents cumulative charge-offs taken, as well as interest payments that have been applied against the outstanding principal balance.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Recorded investment represents the unpaid principal balance less charge-offs and payments applied; it is shown before any related allowance for loan losses.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Represents interest income related to accruing TDRs, which are considered impaired.
|--- | -----------------------------------------------------------------------------------



21



---

##### Table of Contents

|                                  |  |                            |        |  |                                      |  |      |                        |  |  |                  |  |  |   |       | 
|--------------------------------- |  | -------------------------- | ------ |  | ------------------------------------ |  | ---- | ---------------------- |  |  | ---------------- |  |  | - | ----- | 
|                                  |  | December 31, 2010          |       
|(In thousands)                    |  | Unpaidprincipalbalance (1) |        |  | Charge-offs
and payments applied (2) |  |      | Recordedinvestment (3) |  |  | Relatedallowance | 
|With no allowance recorded:       |  |                            |        |  |                                      |  |      |                        |  |  |                  |  |  |   |       | 
|Commercial and industrial         |  | $                          |       |  |                                      |  |     |                        |  |  |                 |  |  |   |       | 
|Construction and land development |  |                            | 2,538  |  |                                      |  | (54  | )                      |  |  | 2,484            |  |  |   |       | 
|Commercial real estate:           |  |                            |        |  |                                      |  |      |                        |  |  |                  |  |  |   |       | 
|Owner occupied                    |  |                            |       |  |                                      |  |     |                        |  |  |                 |  |  |   |       | 
|Other                             |  |                            | 1,592  |  |                                      |  | (51  | )                      |  |  | 1,541            |  |  |   |       | 
|                                  | 
|Total commercial real estate      |  |                            | 1,592  |  |                                      |  | (51  | )                      |  |  | 1,541            |  |  |   |       | 
|Residential real estate:          |  |                            |        |  |                                      |  |      |                        |  |  |                  |  |  |   |       | 
|Consumer mortgages                |  |                            | 1,072  |  |                                      |  | (27  | )                      |  |  | 1,045            |  |  |   |       | 
|Investment property               |  |                            | 356    |  |                                      |  |     |                        |  |  | 356              |  |  |   |       | 
|                                  | 
|Total residential real estate     |  |                            | 1,428  |  |                                      |  | (27  | )                      |  |  | 1,401            |  |  |   |       | 
|Consumer installment              |  |                            |       |  |                                      |  |     |                        |  |  |                 |  |  |   |       | 
|                                  | 
|Total                             |  | $                          | 5,558  |  |                                      |  | (132 | )                      |  |  | 5,426            |  |  |   |       | 
|                                  | 
|With allowance recorded:          |  |                            |        |  |                                      |  |      |                        |  |  |                  |  |  |   |       | 
|Commercial and industrial         |  | $                          | 528    |  |                                      |  | (7   | )                      |  |  | 521              |  |  | $ | 277   | 
|Construction and land development |  |                            | 1,617  |  |                                      |  |     |                        |  |  | 1,617            |  |  |   | 123   | 
|Commercial real estate:           |  |                            |        |  |                                      |  |      |                        |  |  |                  |  |  |   |       | 
|Owner occupied                    |  |                            | 3,124  |  |                                      |  | (35  | )                      |  |  | 3,089            |  |  |   | 765   | 
|Other                             |  |                            |       |  |                                      |  |     |                        |  |  |                 |  |  |   |      | 
|                                  | 
|Total commercial real estate      |  |                            | 3,124  |  |                                      |  | (35  | )                      |  |  | 3,089            |  |  |   | 765   | 
|Residential real estate:          |  |                            |        |  |                                      |  |      |                        |  |  |                  |  |  |   |       | 
|Consumer mortgages                |  |                            | 1,073  |  |                                      |  | (56  | )                      |  |  | 1,017            |  |  |   | 144   | 
|Investment property               |  |                            |       |  |                                      |  |     |                        |  |  |                 |  |  |   |      | 
|                                  | 
|Total residential real estate     |  |                            | 1,073  |  |                                      |  | (56  | )                      |  |  | 1,017            |  |  |   | 144   | 
|Consumer installment              |  |                            |       |  |                                      |  |     |                        |  |  |                 |  |  |   |      | 
|                                  | 
|Total                             |  | $                          | 6,342  |  |                                      |  | (98  | )                      |  |  | 6,244            |  |  | $ | 1,309 | 
|                                  | 
|Total impaired loans              |  | $                          | 11,900 |  |                                      |  | (230 | )                      |  |  | 11,670           |  |  | $ | 1,309 | 
|                                  | 



|(1) | Unpaid principal
balance represents the contractual obligation due from the customer.
|--- | -------------------------------------------------------------------------------------

|(2) | Charge-offs and
payments applied represents cumulative charge-offs taken, as well as interest payments that have been applied against the outstanding principal balance.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Recorded
investment represents the unpaid principal balance less charge-offs and payments applied; it is shown before any related allowance for loan losses.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------

At March 31, 2011 and December 31, 2010, the Company had impaired loans classified as TDRs of $7.2 million and $7.6 million, respectively. At March 31, 2011 the Company had $0.3
million in accruing TDRs.The Company had no accruing TDRs at December 31, 2010. For impaired loans classified as TDRs, the related allowance for loan losses was approximately $0.7 million and $1.0 million at March 31, 2011 and
December 31, 2010, respectively. At March 31, 2011, there were no significant outstanding commitments to advance additional funds to customers whose loans had been restructured.



22



---

##### Table of Contents

NOTE 7: MORTGAGE SERVICING RIGHTS, NET

Mortgage servicing rights (MSRs) are recognized based on the fair value of the servicing rights on the date the corresponding mortgage loans are sold. An estimate of the Companys MSRs is
determined using assumptions that market participants would use in estimating future net servicing income, including estimates of prepayment speeds, discount rate, default rates, cost to service, escrow account earnings, contractual servicing fee
income, ancillary income, and late fees. Subsequent to the date of transfer, the Company has elected to measure its MSRs under the amortization method. Under the amortization method, MSRs are amortized in proportion to, and over the period of,
estimated net servicing income.

The Company has recorded MSRs related to loans sold without recourse to Fannie Mae. The Company generally
sells conforming, fixed-rate, closed-end, residential mortgages to Fannie Mae. MSRs are included in other assets on the accompanying Consolidated Balance Sheets.

The change in amortized MSRs and the related valuation allowance for the quarter ended March 31, 2011 and 2010 are presented below.



|                              |  |                         |       |   |      |  |       |  
|----------------------------- |  | ----------------------- | ----- | - | ---- |  | ----- | -
|                              |  | Quarter ended March 31, |      
|(Dollars in thousands)        |  | 2011                    |       |   | 2010 | 
|Beginning balance             |  | $                       | 1,189 |   |      |  | 834   |  
|Additions, net                |  |                         | 87    |   |      |  | 49    |  
|Amortization expense          |  |                         | (50   | ) |      |  | (32   | )
|                              | 
|Ending balance                |  | $                       | 1,226 |   |      |  | 851   |  
|                              | 
|Fair value of amortized MSRs: |  |                         |       |   |      |  |       |  
|Beginning of period           |  |                         | 1,335 |   |      |  | 978   |  
|End of period                 |  | $                       | 1,491 |   |      |  | 1,030 |  
|                              | 

At March 31, 2011 and 2010 there was no valuation allowance recorded for MSRs. The Company periodically evaluates
mortgage servicing rights for impairment. Impairment is determined by stratifying MSRs into groupings based on predominant risk characteristics, such as interest rate and loan type. If, by individual stratum, the carrying amount of the MSRs exceeds
fair value, a valuation reserve is established. The valuation reserve is adjusted as the fair value changes.

NOTE 8: FAIR VALUE
DISCLOSURES

Fair value is defined by FASB ASC 820, Fair Value Measurements and Disclosures, as the price that would be
received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. FASB ASC 820 establishes a hierarchy for inputs used in measuring fair value that maximizes the use of
observable inputs and minimizes the use of unobservable inputs by requiring that most observable inputs be used when available. Observable inputs are inputs that market participants would use in pricing the asset or liability developed based on
market data obtained from sources independent of the Company. Unobservable inputs are inputs that reflect the Companys assumptions about the inputs market participants would use in pricing the asset or liability developed based on the best
information available in the circumstances. The hierarchy is broken down into three levels based on the reliability of inputs as follows:

Level 1inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.

Level 2inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs
that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.

Level 3inputs to the valuation methodology are unobservable and significant to the fair value measurement.

The Companys assets and liabilities recorded at fair value have been categorized based upon a fair value hierarchy in accordance with FASB ASC 820.

Securities  Securities available-for-sale are recorded at fair value on a recurring basis. Where quoted prices are available in an active
market, securities are classified within Level 1 of the valuation hierarchy. Level 1 securities would include highly liquid government securities such as U.S. Treasuries and exchange-traded equity securities.



23



---

##### Table of Contents

When instruments are traded in secondary markets and quoted market prices are not available, the Company
generally relies on prices obtained from independent vendors. Vendors compile prices from various sources and often apply matrix pricing for similar securities when no price is observable. Securities measured with these valuation techniques are
generally classified within Level 2 of the valuation hierarchy and often involve using quoted market prices for similar securities, pricing models or discounted cash flow analyses using inputs observable in the market where available. Examples
include U.S. government agency securities and residential mortgage-backed securities.

Security fair value measurements using significant
inputs that are unobservable in the market due to limited activity or a less liquid market are classified within Level 3 of the valuation hierarchy. Such measurements include securities valued using models or a combination of valuation techniques
such as weighting of models and vendor or broker pricing, where the unobservable inputs are significant to the overall fair value measurement. Securities classified as Level 3 include pooled and individual issuer trust preferred securities.

Loans held for sale  Loans held for sale are carried at the lower of cost or estimated fair value and are subjected to
nonrecurring fair value adjustments. Estimated fair value is determined on the basis of the current market value of similar loans. All of the Companys loans held for sale are classified within Level 2 of the valuation hierarchy.

Loans, net Loans considered impaired under FASB ASC 310-10-35, Receivables, are loans for which, based on current information and
events, it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement. Impaired loans are subject to nonrecurring fair value adjustments to reflect (1) partial write-downs
that are based on the observable market price or current appraised value of the collateral, or (2) the full charge-off of the loan carrying value. All of the Companys impaired loans are classified within Level 3 of the valuation
hierarchy.

Other real estate  Other real estate, consisting of properties obtained through foreclosure or in satisfaction of
loans, are initially recorded at the lower of the loans carrying amount or the fair value less costs to sell upon transfer of the loans to other real estate. Subsequently, other real estate is carried at the lower of carrying value or fair
value less costs to sell. Fair value is generally determined on the basis of current appraisals, comparable sales, and other estimates of value obtained principally from independent sources, adjusted for estimated selling costs. All of the
Companys other real estate is classified within Level 3 of the valuation hierarchy.

Other assets  The Company has certain
financial assets carried at fair value on a recurring basis, including interest rate swap agreements. The carrying amount of interest rate swap agreements is based on information obtained from a third party bank. The Company classified these
derivative assets within Level 2 of the valuation hierarchy. These swaps qualify as derivatives, but are not designated as hedging instruments. The Company had no derivative contracts to assist in managing interest rate sensitivity at March 31,
2011 or December 31, 2010.

Mortgage servicing rights, net, included in other assets on the accompanying consolidated balance sheets, are
carried at the lower of cost or estimated fair value and are subjected to nonrecurring fair value adjustments. MSRs do not trade in an active market with readily observable prices. To determine the fair value of MSRs, the Company engages an
independent third party. The independent third partys valuation model calculates the present value of estimated future net servicing income using assumptions that market participants would use in estimating future net servicing income,
including estimates of prepayment speeds, discount rate, default rates, cost to service, escrow account earnings, contractual servicing fee income, ancillary income, and late fees. Because the valuation of MSRs requires the use of significant
unobservable inputs, all of the Companys MSRs are classified within Level 3 of the valuation hierarchy.

Other liabilities 
The Company has certain financial liabilities carried at fair value on a recurring basis, including interest rate swap agreements. The carrying amount of interest rate swap agreements is based on information obtained from a third party bank. The
Company classified these derivative liabilities within Level 2 of the valuation hierarchy. These swaps qualify as derivatives, but are not designated as hedging instruments. The Company had no derivative contracts to assist in managing interest rate
sensitivity at March 31, 2011 or December 31, 2010.



24



---

##### Table of Contents

Assets and liabilities measured at fair value on a recurring basis

The following table presents the balances of the assets and liabilities measured at fair value on a recurring basis as of March 31, 2011 and
December 31, 2010, respectively, by caption, on the consolidated balance sheets by FASB ASC 820 valuation hierarchy (as described above).

|                                    |  |        |         |  |                                                            |  |       |                                           |  |  |                                        |  |  |  |       | 
|----------------------------------- |  | ------ | ------- |  | ---------------------------------------------------------- |  | ----- | ----------------------------------------- |  |  | -------------------------------------- |  |  |  | ----- | 
|(Dollars in thousands)              |  | Amount |         |  | Quoted Prices inActive MarketsforIdentical Assets(Level 1) |  |       | SignificantOtherObservableInputs(Level 2) |  |  | SignificantUnobservableInputs(Level 3) | 
|March 31, 2011                      |  |        |         |  |                                                            |  |       |                                           |  |  |                                        |  |  |  |       | 
|Securities available-for-sale:      |  |        |         |  |                                                            |  |       |                                           |  |  |                                        |  |  |  |       | 
|Agency obligations                  |  | $      | 97,983  |  |                                                            |  |      |                                           |  |  | 97,983                                 |  |  |  |      | 
|Agency RMBS                         |  |        | 138,411 |  |                                                            |  |      |                                           |  |  | 138,411                                |  |  |  |      | 
|State and political subdivisions    |  |        | 82,471  |  |                                                            |  |      |                                           |  |  | 82,471                                 |  |  |  |      | 
|Trust preferred securities:         |  |        |         |  |                                                            |  |       |                                           |  |  |                                        |  |  |  |       | 
|Pooled                              |  |        | 20      |  |                                                            |  |      |                                           |  |  |                                       |  |  |  | 20    | 
|Individual issuer                   |  |        | 2,213   |  |                                                            |  |      |                                           |  |  |                                       |  |  |  | 2,213 | 
|                                    | 
|Total securities available-for-sale |  |        | 321,098 |  |                                                            |  |      |                                           |  |  | 318,865                                |  |  |  | 2,233 | 
|Other assets(1)                     |  |        | 995     |  |                                                            |  |      |                                           |  |  | 995                                    |  |  |  |      | 
|                                    | 
|Total assets at fair value          |  | $      | 322,093 |  |                                                            |  |      |                                           |  |  | 319,860                                |  |  |  | 2,233 | 
|                                    | 
|                                    |  |        |         |  |                                                            |  |       |                                           |  |  |                                        |  |  |  |       | 
|Other liabilities(1)                |  |        | 995     |  |                                                            |  |      |                                           |  |  | 995                                    |  |  |  |      | 
|                                    | 
|Total liabilities at fair value     |  | $      | 995     |  |                                                            |  |      |                                           |  |  | 995                                    |  |  |  |      | 
|                                    | 
|December 31, 2010                   |  |        |         |  |                                                            |  |       |                                           |  |  |                                        |  |  |  |       | 
|Securities available-for-sale:      |  |        |         |  |                                                            |  |       |                                           |  |  |                                        |  |  |  |       | 
|Agency obligations                  |  | $      | 90,471  |  |                                                            |  |      |                                           |  |  | 90,471                                 |  |  |  |      | 
|Agency RMBS                         |  |        | 143,144 |  |                                                            |  |      |                                           |  |  | 143,144                                |  |  |  |      | 
|State and political subdivisions    |  |        | 76,766  |  |                                                            |  |      |                                           |  |  | 76,766                                 |  |  |  |      | 
|Trust preferred securities:         |  |        |         |  |                                                            |  |       |                                           |  |  |                                        |  |  |  |       | 
|Pooled                              |  |        | 20      |  |                                                            |  |      |                                           |  |  |                                       |  |  |  | 20    | 
|Individual issuer                   |  |        | 2,129   |  |                                                            |  |      |                                           |  |  |                                       |  |  |  | 2,129 | 
|Corporate debt                      |  |        | 2,690   |  |                                                            |  | 2,690 |                                           |  |  |                                       |  |  |  |      | 
|                                    | 
|Total securities available-for-sale |  |        | 315,220 |  |                                                            |  | 2,690 |                                           |  |  | 310,381                                |  |  |  | 2,149 | 
|Other assets(1)                     |  |        | 1,101   |  |                                                            |  |      |                                           |  |  | 1,101                                  |  |  |  |      | 
|                                    | 
|Total assets at fair value          |  | $      | 316,321 |  |                                                            |  | 2,690 |                                           |  |  | 311,482                                |  |  |  | 2,149 | 
|                                    | 
|                                    |  |        |         |  |                                                            |  |       |                                           |  |  |                                        |  |  |  |       | 
|Other liabilities(1)                |  |        | 1,101   |  |                                                            |  |      |                                           |  |  | 1,101                                  |  |  |  |      | 
|                                    | 
|Total liabilities at fair value     |  | $      | 1,101   |  |                                                            |  |      |                                           |  |  | 1,101                                  |  |  |  |      | 
|                                    | 

|(1) | Represents the fair value of interest rate swap agreements
|--- | ----------------------------------------------------------

Level changes in fair value measurements

Transfers between levels of the fair value
hierarchy are recognized on the actual date of the event or circumstances that caused the transfer, which generally coincides with the Corporations monthly and/or quarterly valuation process. The Company monitors the valuation techniques
utilized for each category of financial assets and liabilities to ascertain when transfers between levels have been affected. The nature of the Companys financial assets and liabilities generally is such that transfers in and out of any level
are expected to be rare. For the quarter ended March 31, 2011, there were no transfers between levels.



25



---

##### Table of Contents

The following is a reconciliation of the beginning and ending balances of recurring fair value measurements
for trust preferred securities recognized in the accompanying condensed consolidated balance sheets using Level 3 inputs:



|                                                  |  |                         |       |   |      |   |       |  
|------------------------------------------------- |  | ----------------------- | ----- | - | ---- | - | ----- | -
|                                                  |  | Quarter ended March 31, |      
|(Dollars in thousands)                            |  | 2011                    |       |   | 2010 |  
|Beginning balance                                 |  | $                       | 2,149 |   |      | $ | 1,463 |  
|Total realized and unrealized gains and (losses): |  |                         |       |   |      |   |       |  
|Included in net earnings                          |  |                         | (51   | ) |      |   | (50   | )
|Included in other comprehensive income            |  |                         | 135   |   |      |   | 187   |  
|Purchases                                         |  |                         |      |   |      |   |      |  
|Issuances                                         |  |                         |      |   |      |   |      |  
|Settlements                                       |  |                         |      |   |      |   |      |  
|Transfers in and/or (out) of Level 3              |  |                         |      |   |      |   |      |  
|                                                  | 
|Ending balance                                    |  | $                       | 2,233 |   |      | $ | 1,600 |  
|                                                  | 

Assets and liabilities measured at fair value on a nonrecurring basis

The following table presents the balances of the assets and liabilities measured at fair value on a nonrecurring basis as of March 31, 2011 and
December 31, 2010, respectively, by caption, on the consolidated balance sheets and by FASB ASC 820 valuation hierarchy (as described above):

|                           |  |        |        |  |                                                            |  |   |                                |  |  |                                        |  |  |  |        | 
|-------------------------- |  | ------ | ------ |  | ---------------------------------------------------------- |  | - | ------------------------------ |  |  | -------------------------------------- |  |  |  | ------ | 
|(Dollars in thousands)     |  | Amount |        |  | Quoted Prices inActive MarketsforIdentical Assets(Level 1) |  |   | OtherObservableInputs(Level 2) |  |  | SignificantUnobservableInputs(Level 3) | 
|March 31, 2011:            |  |        |        |  |                                                            |  |   |                                |  |  |                                        |  |  |  |        | 
|Loans held for sale        |  | $      | 1,256  |  |                                                            |  |  |                                |  |  | 1,256                                  |  |  |  |       | 
|Loans, net(1)              |  |        | 9,709  |  |                                                            |  |  |                                |  |  |                                       |  |  |  | 9,709  | 
|Other real estate owned    |  |        | 8,450  |  |                                                            |  |  |                                |  |  |                                       |  |  |  | 8,450  | 
|Other assets(2)            |  |        | 1,226  |  |                                                            |  |  |                                |  |  |                                       |  |  |  | 1,226  | 
|                           | 
|Total assets at fair value |  | $      | 20,641 |  |                                                            |  |  |                                |  |  | 1,256                                  |  |  |  | 19,385 | 
|                           | 
|                           |  |        |        |  |                                                            |  |   |                                |  |  |                                        |  |  |  |        | 
|December 31, 2010:         |  |        |        |  |                                                            |  |   |                                |  |  |                                        |  |  |  |        | 
|Loans held for sale        |  | $      | 4,281  |  |                                                            |  |  |                                |  |  | 4,281                                  |  |  |  |       | 
|Loans, net(1)              |  |        | 10,362 |  |                                                            |  |  |                                |  |  |                                       |  |  |  | 10,362 | 
|Other real estate owned    |  |        | 8,125  |  |                                                            |  |  |                                |  |  |                                       |  |  |  | 8,125  | 
|Other assets(2)            |  |        | 1,189  |  |                                                            |  |  |                                |  |  |                                       |  |  |  | 1,189  | 
|                           | 
|Total assets at fair value |  | $      | 23,957 |  |                                                            |  |  |                                |  |  | 4,281                                  |  |  |  | 19,676 | 
|                           | 

|(1) | Loans considered impaired under FASB ASC 310-10-35 Receivables. This amount reflects the recorded investment in impaired loans, net of any related
allowance for loan losses.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Mortgage servicing rights, net included in this category
|--- | --------------------------------------------------------

NOTE 9: FAIR VALUE OF FINANCIAL INSTRUMENTS

FASB ASC 825, Financial Instruments,
requires disclosure of fair value information about financial instruments, whether or not recognized on the face of the balance sheet, for which it is practicable to estimate that value. The assumptions used in the estimation of the fair value of
the Companys financial instruments are explained below. Where quoted market prices are not available, fair values are based on estimates using discounted cash flow and other valuation techniques. Discounted cash flows can be significantly
affected by the assumptions used, including the discount rate and estimates of future cash flows. The following fair value estimates cannot be substantiated by comparison to independent markets and should not be considered representative of the
liquidation value of the Companys financial instruments, but rather a goodfaith estimate of the fair value of financial instruments held by the Company. FASB ASC 825 excludes certain financial instruments and all nonfinancial instruments
from its disclosure requirements.



26



---

##### Table of Contents

The following methods and assumptions were used by the Company in estimating the fair value of its financial
instruments:

Cash and cash equivalents

Due to their short-term nature, the carrying amounts reported in the balance sheet are assumed to approximate fair value for these assets. For purposes of disclosure, cash equivalents include federal
funds sold and other interest bearing bank deposits.

Securities

Fair value measurement is based upon quoted prices if available. If quoted market prices are not available, estimated fair values are
based on quoted market prices of comparable instruments. See Note 5 for additional disclosure related to fair value measurements for securities.

Loans held for sale

Loans held for sale are carried at the lower of
cost or estimated fair value and are subjected to nonrecurring fair value adjustments. Estimated fair value is determined on the basis of the current market value of similar loans.

Loans, net

The fair value of loans is calculated using discounted cash flows. The discount rates used to determine the present value of the loan portfolio are estimated market discount rates that reflect the credit
and interest rate risk inherent in the loan portfolio. This method of estimating fair value does not incorporate the exit-price concept of fair value prescribed by FASB ASC 820 and generally produces a higher value than an exit-price approach. The
estimated maturities are based on the Companys historical experience with repayments adjusted to estimate the effect of current market conditions.

Deposits

Under FASB ASC 825, the fair value of deposits with no
stated maturity, such as noninterest bearing demand deposits, interest bearing demand deposits and savings and certain types of money market accounts, is equal to the amount payable on demand at the reporting date (i.e., their carrying amount). The
carrying amounts of variable-rate, fixed-term money market accounts and certificates of deposit approximate their fair values at the reporting date. Fair values for fixed-rate certificates of deposit are estimated using discounted cash flows. The
discount rates used are based on estimated market rates for deposits of similar remaining maturities.

Short-term
borrowings

The fair value of federal funds purchased, securities sold under agreements to repurchase, and other
shortterm borrowings approximate their carrying value.

Long-term debt

The fair value of the Companys fixed rate long-term debt is estimated using discounted cash flows based on estimated current market
rates for similar types of borrowing arrangements. The carrying amount of the Companys variable rate long-term debt approximates its fair value.

Derivative Instruments

From time to time, the Company enters into
interest rate swaps to meet the financing, interest rate and equity risk management needs of its customers. The carrying amounts of these derivative instruments represent their fair value. Generally, the fair value of these instruments is based on
an observable market price.

Off-balance sheet Instruments

The fair values of the Companys off-balance-sheet financial instruments are based on fees charged to enter into similar agreements.
However, commitments to extend credit do not represent a significant value to the Company until such commitments are funded. The Company has determined that the estimated fair value of commitments to extend credit approximates the carrying amount
and is immaterial to the financial statements.



27



---

##### Table of Contents

The carrying value and related estimated fair value of the Companys financial instruments at
March 31, 2011 and December 31, 2010 are presented below.



|                          |  |                |         |  |                     |   |         |                |  |   |                     |  |  |   |         | 
|------------------------- |  | -------------- | ------- |  | ------------------- | - | ------- | -------------- |  | - | ------------------- |  |  | - | ------- | 
|                          |  | March 31, 2011 |         |  | December 31, 2010   |  
|(Dollars in thousands)    |  | Carryingamount |         |  | Estimatedfair value |   |         | Carryingamount |  |   | Estimatedfair value | 
|Financial Assets:         |  |                |         |  |                     |   |         |                |  |   |                     |  |  |   |         | 
|Cash and cash equivalents |  | $              | 39,343  |  |                     | $ | 39,343  |                |  | $ | 21,424              |  |  | $ | 21,424  | 
|Securities                |  |                | 321,098 |  |                     |   | 321,098 |                |  |   | 315,220             |  |  |   | 315,220 | 
|Loans held for sale       |  |                | 1,256   |  |                     |   | 1,256   |                |  |   | 4,281               |  |  |   | 4,281   | 
|Loans, net                |  |                | 361,054 |  |                     |   | 366,886 |                |  |   | 366,539             |  |  |   | 372,869 | 
|Derivative assets         |  |                | 995     |  |                     |   | 995     |                |  |   | 1,101               |  |  |   | 1,101   | 
|Financial Liabilities:    |  |                |         |  |                     |   |         |                |  |   |                     |  |  |   |         | 
|Deposits                  |  | $              | 631,394 |  |                     | $ | 638,879 |                |  | $ | 607,127             |  |  | $ | 615,300 | 
|Short-term borrowings     |  |                | 2,221   |  |                     |   | 2,221   |                |  |   | 2,685               |  |  |   | 2,685   | 
|Long-term debt            |  |                | 85,327  |  |                     |   | 90,499  |                |  |   | 93,331              |  |  |   | 99,505  | 
|Derivative liabilities    |  |                | 995     |  |                     |   | 995     |                |  |   | 1,101               |  |  |   | 1,101   | 
|                          | 

NOTE 10: DERIVATIVE INSTRUMENTS

Financial derivatives are reported at fair value in other assets or other liabilities. The accounting for changes in the fair value of a derivative depends on whether it has been designated and qualifies
as part of a hedging relationship. For derivatives not designated as part of a hedging relationship, the gain or loss is recognized in current earnings. From time to time, the Company may enter into interest rate swaps (swaps) to
facilitate customer transactions and meet their financing needs. Upon entering into these instruments to meet customer needs, the Company enters into offsetting positions in order to minimize the risk to the Company. These swaps qualify as
derivatives, but are not designated as hedging instruments. At March 31, 2011, the Company had no derivative contracts to assist in managing its interest rate sensitivity.

Interest rate swap contracts involve the risk of dealing with counterparties and their ability to meet contractual terms. When the fair value of a derivative instrument contract is positive, this
generally indicates that the counterparty or customer owes the Company, and results in credit risk to the Company. When the fair value of a derivative instrument contract is negative, the Company owes the customer or counterparty and therefore, has
no credit risk.

A summary of the Companys interest rate swaps as of and for the quarter ended March 31, 2011 is presented below.



|                                    |  |          |        |  |                     |  |     |                     |  |  |                        |  |  |   |      |  
|----------------------------------- |  | -------- | ------ |  | ------------------- |  | --- | ------------------- |  |  | ---------------------- |  |  | - | ---- | -
|                                    |  |          |        |  | OtherAssets         |  |     | OtherLiabilities    |  |  | Othernoninterestincome | 
|(Dollars in thousands)              |  | Notional |        |  | EstimatedFair Value |  |     | EstimatedFair Value |  |  | Gains
(Losses)         | 
|Interest rate swap agreements:      |  |          |        |  |                     |  |     |                     |  |  |                        |  |  |   |      |  
|Pay fixed / receive variable        |  | $        | 5,979  |  |                     |  |    |                     |  |  | 995                    |  |  | $ | 106  |  
|Pay variable / receive fixed        |  |          | 5,979  |  |                     |  | 995 |                     |  |  |                       |  |  |   | (106 | )
|                                    | 
|Total interest rate swap agreements |  | $        | 11,958 |  |                     |  | 995 |                     |  |  | 995                    |  |  | $ |     |  
|                                    | 



28



---

##### Table of Contents

|ITEM 2. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------

The following discussion and analysis is designed to provide a better understanding of various factors related to the results of operations and financial
condition of the Auburn National Bancorporation, Inc. (the Company) and its wholly owned subsidiary, AuburnBank (the Bank). This discussion is intended to supplement and highlight information contained in the accompanying
unaudited condensed consolidated financial statements and related notes for the quarter ended March 31, 2011 and 2010, as well as the information contained in our annual report on Form 10-K for the year ended December 31, 2010.

Certain of the statements made herein under the caption MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS, and elsewhere, including information incorporated herein by reference to other documents, are forward-looking statements within the meaning of, and subject to, the protections of Section 27A of the Securities Act
of 1933, as amended, (the Securities Act) and Section 21E of the Securities Exchange Act of 1934, as amended (the Exchange Act).

Forward-looking statements include statements with respect to our beliefs, plans, objectives, goals, expectations, anticipations, assumptions, estimates, intentions, and future performance, and involve
known and unknown risks, uncertainties and other factors, which may be beyond our control, and which may cause our actual results, performance or achievements to be materially different from future results, performance or achievements expressed or
implied by such forward-looking statements.

All statements other than statements of historical fact are statements that could be
forward-looking statements. You can identify these forward-looking statements through our use of words such as may, will, anticipate, assume, should, desired,
indicate, would, believe, deem, contemplate, expect, seek, estimate, evaluate, continue, plan, point to,
project, predict, could, intend, target, potential, and other similar words and expressions of the future. These forward-looking statements may not be realized due to a variety
of factors, including, without limitation:



| |  |  | the effects of future economic, business and market conditions and changes, domestic and foreign, including seasonality;
| | - |  | ------------------------------------------------------------------------------------------------------------------------



| |  |  | governmental monetary and fiscal policies;
| | - |  | ------------------------------------------



| |  |  | legislative and regulatory changes, including changes in banking, securities and tax laws, regulations and rules and their application by our
regulators, and changes in the scope and cost of FDIC insurance and other coverage;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | changes in accounting policies, rules and practices;
| | - |  | ----------------------------------------------------



| |  |  | the risks of changes in interest rates on the levels, composition and costs of deposits, loan demand, and the values and liquidity of loan collateral,
securities, and interest sensitive assets and liabilities, and the risks and uncertainty of the amounts realizable and the timing of dispositions of assets by the FDIC where we may have a participation or other interest;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | changes in borrower credit risks and payment behaviors;
| | - |  | -------------------------------------------------------



| |  |  | changes in the availability and cost of credit and capital in the financial markets, and the types of instruments that may be included as capital for
regulatory purposes;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | changes in the prices, values and sales volumes of residential and commercial real estate;
| | - |  | ------------------------------------------------------------------------------------------



| |  |  | the effects of competition from a wide variety of local, regional, national and other providers of financial, investment and insurance services;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the failure of assumptions and estimates underlying the establishment of reserves for possible loan losses and other estimates, including estimates of
potential losses due to claims from purchases of mortgages that we originated;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the risks of mergers, acquisitions and divestitures, including, without limitation, the related time and costs of implementing such transactions,
integrating operations as part of these transactions and possible failures to achieve expected gains, revenue growth and/or expense savings from such transactions;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



29



---

##### Table of Contents

| |  | changes in technology or products that may be more difficult, costly, or less effective than anticipated;
|- |  | ---------------------------------------------------------------------------------------------------------



| |  | the effects of war or other conflicts, acts of terrorism or other catastrophic events, such as the recent oil spill in the Gulf of Mexico, that may
affect general economic conditions;
|- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | the failure of assumptions and estimates, as well as differences in, and changes to, economic, market and credit conditions, including changes in
borrowers credit risks and payment behaviors from those used in our loan portfolio stress test;
|- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | the risks that our deferred tax assets could be reduced if estimates of future taxable income from our operations and tax planning strategies are less
than currently estimated, and sales of our capital stock could trigger a reduction in the amount of net operating loss carry-forwards that we may be able to utilize for income tax purposes; and
|- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | other factors and information in this report and other filings that we make with the SEC under the Exchange Act, including our annual report on Form
10-K for the year ended December 31, 2010 and subsequent quarterly and current reports. See Part II, Item 1A, RISK FACTORS.
|- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

All written or oral forward-looking statements that are made by or attributable to us are expressly qualified in their entirety by this cautionary notice. We have no obligation and do not undertake to
update, revise or correct any of the forward-looking statements after the date of this report, or after the respective dates on which such statements otherwise are made.

Business

The Company was incorporated in 1990 under the laws of the State of Delaware and
became a bank holding company after it acquired its Alabama predecessor, which was a bank holding company established in 1984. The Bank, the Companys principal subsidiary, is an Alabama state-chartered bank that is a member of the Federal
Reserve System and has operated continuously since 1907. Both the Company and the Bank are headquartered in Auburn, Alabama. The Bank conducts its business primarily in East Alabama, including Lee County and surrounding areas. The Bank operates
full-service branches in Auburn, Opelika, Hurtsboro and Notasulga, Alabama. In-store branches are located in the Auburn and Opelika Kroger stores, as well as Wal-Mart SuperCenter stores in Auburn, Opelika and Phenix City, Alabama. Mortgage loan
offices are located in Phenix City, Valley, and Mountain Brook, Alabama.

Summary of Results of Operations



|                                                 |  |                         |       |  |      |   |       | 
|------------------------------------------------ |  | ----------------------- | ----- |  | ---- | - | ----- | 
|                                                 |  | Quarter ended March 31, |      
|(Dollars in thousands, except per share amounts) |  | 2011                    |       |  | 2010 |  
|Net interest income (a)                          |  | $                       | 5,249 |  |      | $ | 5,268 | 
|Less: tax-equivalent adjustment                  |  |                         | 435   |  |      |   | 437   | 
|                                                 | 
|Net interest income (GAAP)                       |  |                         | 4,814 |  |      |   | 4,831 | 
|Noninterest income                               |  |                         | 1,145 |  |      |   | 2,296 | 
|                                                 | 
|Total revenue                                    |  |                         | 5,959 |  |      |   | 7,127 | 
|Provision for loan losses                        |  |                         | 600   |  |      |   | 1,450 | 
|Noninterest expense                              |  |                         | 3,650 |  |      |   | 3,636 | 
|Income tax expense                               |  |                         | 160   |  |      |   | 424   | 
|                                                 | 
|Net earnings                                     |  | $                       | 1,549 |  |      | $ | 1,617 | 
|                                                 | 
|Basic and diluted earnings per share             |  | $                       | 0.43  |  |      | $ | 0.44  | 
|                                                 | 



|(a) | Tax-equivalent. See Table 1 - Explanation of Non-GAAP Financial Measures.
|--- | ---------------------------------------------------------------------------

Financial Summary

The Companys net earnings were $1.5 million for the first quarter
of 2011, compared to $1.6 million for the first quarter of 2010. Basic and diluted earnings per share were $0.43 per share for the first quarter of 2011, compared to $0.44 per share for the first quarter of 2010.

Net interest income was $4.8 million for the first quarter of 2011, unchanged from the first quarter of 2010. Average loans were $372.3 million in the
first quarter of 2011, a decrease of $6.8 million, or 2%, from the first quarter of 2010. Average deposits were $622.7 million in the first quarter of 2011, an increase of $23.7 million, or 4%, from the first quarter of 2010.



30



---

##### Table of Contents

The provision for loan losses during the first quarter of 2011 was $0.6 million, compared to $1.5 million in
the first quarter of 2010. The Companys annualized net charge-off ratio was 0.45% in the first quarter of 2011, compared to 1.48% in the first quarter of 2010.

Noninterest income was $1.1 million for the first quarter of 2011, compared to noninterest income of $2.3 million in the first quarter of 2010. The decrease in noninterest income is primarily due to a
decrease in net securities gains of $1.1 million.

Noninterest expense was $3.6 million during the first quarter of 2011, unchanged from the
first quarter of 2010.

Income tax expense was approximately $0.2 million in the first quarter of 2011, compared to $0.4 million in the first
quarter of 2010. The Companys effective tax rate in the first quarter of 2011 was approximately 9.36%, compared to 20.77% in the first quarter of 2010. The decrease in the Companys effective tax rate during the first quarter of
2011 when compared to the first quarter of 2010 is due to a decline in the level of earnings before taxes and an increase in federal tax credits related to the Companys investments in affordable housing limited partnerships.

In the first quarter of 2011, the Company paid cash dividends of $0.7 million, or $0.20 per share. The Companys balance sheet remains strong and
well capitalized under current regulatory guidelines with a total risk-based capital ratio of 16.09% and a Tier 1 leverage ratio of 8.56% at March 31, 2011.

CRITICAL ACCOUNTING POLICIES

The accounting and financial reporting policies of the
Company conform with U.S. generally accepted accounting principles and with general practices within the banking industry. In connection with the application of those principles, we have made judgments and estimates which, in the case of the
determination of our allowance for loan losses, our assessment of other-than-temporary impairment, recurring and non-recurring fair value measurements, the valuation of other real estate owned, and the valuation of deferred tax assets, were critical
to the determination of our financial position and results of operations. Other policies also require subjective judgment and assumptions and may accordingly impact our financial position and results of operations.

Allowance for Loan Losses

The Company
assesses the adequacy of its allowance for loan losses prior to the end of each calendar quarter. The level of the allowance is based upon managements evaluation of the loan portfolios, past loan loss experience, current asset quality trends,
known and inherent risks in the portfolio, adverse situations that may affect the borrowers ability to repay (including the timing of future payment), the estimated value of any underlying collateral, composition of the loan portfolio,
economic conditions, industry and peer bank loan quality indications and other pertinent factors, including regulatory recommendations. This evaluation is inherently subjective as it requires material estimates including the amounts and timing of
future cash flows expected to be received on impaired loans that may be susceptible to significant change. Loan losses are charged off when management believes that the full collectability of the loan is unlikely. A loan may be partially charged-off
after a confirming event has occurred which serves to validate that full repayment pursuant to the terms of the loan is unlikely. Allocation of the allowance may be made for specific loans, but the entire allowance is available for any
loan that, in managements judgment, is deemed to be uncollectible.

The Company deems loans impaired when, based on current information
and events, it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement. Collection of all amounts due according to the contractual terms means that both the interest and
principal payments of a loan will be collected as scheduled in the loan agreement.

An impairment allowance is recognized if the fair value of
the loan is less than the recorded investment in the loan (recorded investment in the loan is the principal balance plus any accrued interest, net of deferred loan fees or costs and unamortized premium or discount). The impairment is recognized
through the allowance. Loans that are impaired are recorded at the present value of expected future cash flows discounted at the loans effective interest rate, or if the loan is collateral dependent, impairment measurement is based on the fair
value of the collateral, less estimated disposal costs. The Company believes it follows appropriate accounting and regulatory guidance in determining impairment and accrual status of impaired loans.



31



---

##### Table of Contents

The level of allowance maintained is believed by management to be adequate to absorb probable losses
inherent in the portfolio at the balance sheet date. The allowance is increased by provisions charged to expense and decreased by charge-offs, net of recoveries of amounts previously charged-off.

In assessing the adequacy of the allowance, the Company also considers the results of its ongoing independent loan review process. The Companys
loan review process assists in determining whether there are loans in the portfolio whose credit quality has weakened over time and evaluating the risk characteristics of the entire loan portfolio. The Companys loan review process includes the
judgment of management, the input from our independent loan reviewers, and reviews that may have been conducted by bank regulatory agencies as part of their examination process. The Company incorporates loan review results in the determination of
whether or not it is probable that we will be able to collect all amounts due according to the contractual terms of a loan.

As part of the
Companys quarterly assessment of the allowance, management divides the loan portfolio into five segments: commercial and industrial loans, construction and land development loans, commercial real estate, residential real estate, and consumer
installment loans. The Company analyzes each segment and estimates an allowance allocation for each loan segment.

The allocation of the
allowance for loan losses begins with a process of estimating the probable losses inherent for these types of loans. The estimates for these loans are established by category and based on the Companys internal system of credit risk ratings and
historical loss data. The estimated loan loss allocation rate for the Companys internal system of credit risk grades is based on its experience with similarly graded loans. For loan segments where the Company believes it does not have
sufficient historical loss data, the Company may make adjustments based, in part, on loss rates of peer bank groups. At March 31, 2011 and December 31, 2010, the Company adjusted its historical loss rates for the commercial real estate
portfolio segment based, in part, on loss rates of peer bank groups. The related adjustments increased the allowance for loan losses for this portfolio segment at March 31, 2011 and December 31, 2010.

The estimated loan loss allocation for all five loan portfolio segments is then adjusted for managements estimate of probable losses for several
qualitative and environmental factors. The allocation for qualitative and environmental factors is particularly subjective and does not lend itself to exact mathematical calculation. This amount represents estimated probable inherent
credit losses which exist, but have not yet been identified, as of the balance sheet date, and are based upon quarterly trend assessments in delinquent and nonaccrual loans, credit concentration changes, prevailing economic conditions, changes in
lending personnel experience, changes in lending policies or procedures and other influencing factors. These qualitative and environmental factors are considered for each of the five loan segments and the allowance allocation, as determined by the
processes noted above, is increased or decreased based on the incremental assessment of these factors.

The Company maintains an unallocated
amount for inherent factors that cannot be practically assigned to individual loan segments or categories. An example is the imprecision in the overall measurement process.

Assessment for Other-Than-Temporary Impairment of Securities

On a quarterly basis,
management makes an assessment to determine whether there have been events or economic circumstances to indicate that a security on which there is an unrealized loss is other-than-temporarily impaired. For equity securities with an unrealized loss,
the Company considers many factors including the severity and duration of the impairment; the intent and ability of the Company to hold the security for a period of time sufficient for a recovery in value; and recent events specific to the issuer or
industry. Equity securities for which there is an unrealized loss that is deemed to be other-than-temporary are written down to fair value with the write-down recorded as a realized loss in securities gains (losses).

For debt securities with an unrealized loss, an other-than-temporary impairment write-down is triggered when (1) the Company has the intent to sell
a debt security, (2) it is more likely than not that the entity will be required to sell the debt security before recovery of its amortized cost basis, or (3) the entity does not expect to recover the entire amortized cost basis of the
debt security. If the Company has the intent to sell a debt security or if it is more likely than not that that it will be required to sell the debt security before recovery, the other-than-temporary write-down is equal to the entire difference
between the debt securitys amortized cost and its fair value. If the Company does not intend to sell the security or it is not more likely than not that it will be required to sell the security before recovery, the other-than-temporary
impairment write-down is separated into the amount that is credit related (credit loss component) and the amount due to all other factors. The credit loss component is recognized in earnings, as a realized loss in securities gains (losses), and is
the difference between the securitys amortized cost basis and the present value of its expected future cash flows. The remaining difference between the securitys fair value and the present value of future expected cash flows is due to
factors that are not credit related and is recognized in other comprehensive income, net of applicable taxes.



32



---

##### Table of Contents

The Company assesses impairment for pooled trust preferred securities using a cash flow model. The key
assumptions include default probabilities of the underlying collateral and recoveries on collateral defaults. These assumptions may have a significant effect on the determination of the present value of expected future cash flows and the resulting
amount of other-than-temporary impairment. As such, the use of different models and assumptions, as well as changes in market conditions, could result in materially different net earnings and retained earnings results.

Fair Value Determination

GAAP requires
management to value and disclose certain of the Companys assets and liabilities at fair value, including investments classified as available-for-sale and derivatives. FASB ASC 820, Fair Value Measurements and Disclosures, which defines
fair value, establishes a framework for measuring fair value in accordance with U.S. generally accepted accounting principles and expands disclosures about fair value measurements. For more information regarding fair value measurements and
disclosures, please refer to Note 7 of the Condensed Consolidated Financial Statements.

Fair values are based on active market prices of
identical assets or liabilities when available. Comparable assets or liabilities or a composite of comparable assets in active markets are used when identical assets or liabilities do not have readily available active market pricing. However, some
of the Companys assets or liabilities lack an available or comparable trading market characterized by frequent transactions between willing buyers and sellers. In these cases, fair value is estimated using pricing models that use discounted
cash flows and other pricing techniques. Pricing models and their underlying assumptions are based upon managements best estimates for appropriate discount rates, default rates, prepayments, market volatility and other factors, taking into
account current observable market data and experience.

These assumptions may have a significant effect on the reported fair values of assets
and liabilities and the related income and expense. As such, the use of different models and assumptions, as well as changes in market conditions, could result in materially different net earnings and retained earnings results.

Other Real Estate Owned

Other real
estate owned (OREO), consists of properties obtained through foreclosure or in satisfaction of loans and is reported at the lower of cost or fair value, less estimated costs to sell at the date acquired with any loss recognized as a
charge-off through the allowance for loan losses. Additional OREO losses for subsequent valuation adjustments are determined on a specific property basis and are included as a component of other noninterest expense along with holding costs. Any
gains or losses on disposal realized at the time of disposal are also reflected in noninterest expense. Significant judgments and complex estimates are required in estimating the fair value of OREO, and the period of time within which such estimates
can be considered current is significantly shortened during periods of market volatility, as experienced during 2010 and 2009. As a result, the net proceeds realized from sales transactions could differ significantly from appraisals, comparable
sales, and other estimates used to determine the fair value of other OREO.

Deferred Tax Asset Valuation

A valuation allowance is recognized for a deferred tax asset if, based on the weight of available evidence, it is more-likely-than-not that some portion
or the entire deferred tax asset will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible. Management
considers the scheduled reversal of deferred tax liabilities, projected future taxable income and tax planning strategies in making this assessment. Based upon the level of taxable income over the last three years and projections for future taxable
income over the periods in which the deferred tax assets are deductible, management believes it is more-likely-than-not that the Company will realize the benefits of these deductible differences at March 31, 2011. The amount of the deferred tax
assets considered realizable, however, could be reduced in the near term if estimates of future taxable income during future periods are reduced.



33



---

##### Table of Contents

RESULTS OF OPERATIONS

Average Balance Sheet and Interest Rates



|                                                                     |  |                         |         |  |            |  |      |                |  |   |            |  |  |  |      |  
|-------------------------------------------------------------------- |  | ----------------------- | ------- |  | ---------- |  | ---- | -------------- |  | - | ---------- |  |  |  | ---- | -
|                                                                     |  | Quarter ended March 31, |        
|                                                                     |  | 2011                    |         |  | 2010       | 
|(Dollars in thousands)                                               |  | AverageBalance          |         |  | Yield/Rate |  |      | AverageBalance |  |   | Yield/Rate | 
|Loans and loans held for sale                                        |  | $                       | 374,325 |  |            |  | 5.73 | %              |  | $ | 381,784    |  |  |  | 5.77 | %
|Securities - taxable                                                 |  |                         | 240,342 |  |            |  | 2.86 | %              |  |   | 250,286    |  |  |  | 3.84 | %
|Securities - tax-exempt                                              |  |                         | 79,852  |  |            |  | 6.49 | %              |  |   | 80,812     |  |  |  | 6.47 | %
|                                                                     |  |                         |         |  |            |  |      |                |  |   |            |  |  |  |      |  
|Total securities                                                     |  |                         | 320,194 |  |            |  | 3.77 | %              |  |   | 331,098    |  |  |  | 4.48 | %
|Federal funds sold                                                   |  |                         | 17,864  |  |            |  | 0.20 | %              |  |   | 12,832     |  |  |  | 0.22 | %
|Interest bearing bank deposits                                       |  |                         | 2,295   |  |            |  |     |                |  |   | 1,076      |  |  |  |     |  
|                                                                     |  |                         |         |  |            |  |      |                |  |   |            |  |  |  |      |  
|Total interest-earning assets                                        |  |                         | 714,678 |  |            |  | 4.69 | %              |  |   | 726,790    |  |  |  | 5.08 | %
|                                                                     |  |                         |         |  |            |  |      |                |  |   |            |  |  |  |      |  
|Deposits:                                                            |  |                         |         |  |            |  |      |                |  |   |            |  |  |  |      |  
|NOW                                                                  |  |                         | 91,975  |  |            |  | 0.67 | %              |  |   | 93,348     |  |  |  | 0.76 | %
|Savings and money market                                             |  |                         | 137,601 |  |            |  | 0.75 | %              |  |   | 104,334    |  |  |  | 1.12 | %
|Certificates of deposits less than $100,000                          |  |                         | 115,295 |  |            |  | 2.07 | %              |  |   | 113,699    |  |  |  | 2.64 | %
|Certificates of deposits and other time deposits of $100,000 or more |  |                         | 189,598 |  |            |  | 2.51 | %              |  |   | 204,174    |  |  |  | 2.85 | %
|                                                                     |  |                         |         |  |            |  |      |                |  |   |            |  |  |  |      |  
|Total interest-bearing deposits                                      |  |                         | 534,469 |  |            |  | 1.65 | %              |  |   | 515,555    |  |  |  | 2.08 | %
|Short-term borrowings                                                |  |                         | 2,477   |  |            |  | 0.49 | %              |  |   | 6,256      |  |  |  | 0.71 | %
|Long-term debt                                                       |  |                         | 91,728  |  |            |  | 3.74 | %              |  |   | 118,347    |  |  |  | 4.03 | %
|                                                                     |  |                         |         |  |            |  |      |                |  |   |            |  |  |  |      |  
|Total interest-bearing liabilities                                   |  |                         | 628,674 |  |            |  | 1.95 | %              |  |   | 640,158    |  |  |  | 2.43 | %
|                                                                     |  |                         |         |  |            |  |      |                |  |   |            |  |  |  |      |  
|Net interest income and margin                                       |  | $                       | 5,249   |  |            |  | 2.98 | %              |  | $ | 5,268      |  |  |  | 2.94 | %
|                                                                     |  |                         |         |  |            |  |      |                |  |   |            |  |  |  |      |  

Net Interest Income and Margin

Net interest income (tax-equivalent) was $5.2 million in the first quarter of 2011, unchanged from the first quarter of 2010 as net interest margin improvement offset a decline in average
interest-earnings assets of 2%. Net interest margin (tax-equivalent) was 2.98% for the first quarter of 2011, compared to 2.94% for the first quarter of 2010.

The tax-equivalent yield on total interest-earning assets decreased 39 basis points in the first quarter of 2011 from the first quarter of 2010 to 4.69%. This decrease was primarily driven by a 71 basis
points decrease in the tax-equivalent yield on total securities to 3.77%.

The cost of total interest-bearing liabilities decreased 48 basis
points in the first quarter of 2011 from the first quarter of 2010 to 1.95%. This decrease was primarily driven by a 43 basis point decrease in the cost of total interest-bearing deposits to 1.95% and a 29 basis point decrease in the cost of
long-term debt to 3.74%.

Provision for Loan Losses

The provision for loan losses represents a charge to earnings necessary to provide an allowance for loan losses that, management believes, based on its processes and estimates should be adequate to
provide coverage for the probable losses on outstanding loans. The provisions for loan losses amounted to $0.6 million and $1.5 million for the quarter ended March 31, 2011 and 2010, respectively. The decrease in the provision for loan losses
was primarily due to a decrease in net charge-offs during the first quarter of 2011 when compared to the first quarter of 2010.

Based upon
its assessment of the loan portfolio, management adjusts the allowance for loan losses to an amount it believes should be appropriate to adequately cover probable losses in the loan portfolio. The Companys allowance for loan losses as a
percentage of total loans was 2.13% at March 31, 2011, compared to 2.05% at December 31, 2010. Based upon our evaluation of the loan portfolio, management believes the allowance for loan losses to be adequate to absorb our estimate of
probable losses existing in the loan portfolio at March 31, 2011. While our policies and procedures used to estimate the allowance for loan losses, as well as the resultant provision for loan losses charged to operations, are considered
adequate by management and are reviewed from time to time by our regulators, they are necessarily



34



---

##### Table of Contents

approximate and imprecise. Factors beyond our control (such as conditions in the local and national economy,
local real estate market, or industry conditions) may have a material adverse effect on our asset quality and the adequacy of our allowance for loan losses resulting in significant increases in the provision for loan losses.

Noninterest Income



|                                    |  |                         |       |   |      |   |       | 
|----------------------------------- |  | ----------------------- | ----- | - | ---- | - | ----- | 
|                                    |  | Quarter ended March 31, |      
|(Dollars in thousands)              |  | 2011                    |       |   | 2010 |  
|Service charges on deposit accounts |  | $                       | 291   |   |      | $ | 314   | 
|Mortgage lending income             |  |                         | 440   |   |      |   | 482   | 
|Bank-owned life insurance           |  |                         | 107   |   |      |   | 126   | 
|Securities (losses) gains, net      |  |                         | (46   | ) |      |   | 1,050 | 
|Other                               |  |                         | 353   |   |      |   | 324   | 
|                                    | 
|Total noninterest income            |  | $                       | 1,145 |   |      | $ | 2,296 | 
|                                    | 

The Companys income from mortgage lending is primarily attributable to the (1) origination and sale of new
mortgage loans and (2) servicing mortgage loans. The Companys normal practice is to originate mortgage loans for sale in the secondary market and to either release or retain the associated mortgage servicing rights (MSRs) when
the loan is sold. MSRs are recognized based on the fair value of the servicing right on the date the corresponding mortgage loan is sold. Subsequent to the date of transfer, the Company has elected to measure its MSRs under the amortization method.
Servicing fee income is reported net of any related amortization expense.

The following table presents a breakdown of the Companys
mortgage lending income.



|                              |  |                         |     |  |      |   |     | 
|----------------------------- |  | ----------------------- | --- |  | ---- | - | --- | 
|                              |  | Quarter ended March 31, |    
|(Dollars in thousands)        |  | 2011                    |     |  | 2010 |  
|Origination income            |  | $                       | 344 |  |      | $ | 392 | 
|Servicing fees, net           |  |                         | 96  |  |      |   | 90  | 
|                              | 
|Total mortgage lending income |  | $                       | 440 |  |      | $ | 482 | 
|                              | 

Mortgage lending income was $0.4 million in the first quarter of 2011, compared to $0.5 million in the first quarter of
2010. The slight decline in mortgage lending income was primarily due to a decrease in the volume of loans originated and sold as the level of mortgage refinance activity slowed during the first quarter of 2011, compared to the first quarter of
2010.

The Company recorded net securities losses of $0.1 million in the first quarter of 2011, compared to net securities gains of $1.1
million in the first quarter of 2010. The decrease was primarily due to $1.1 million in gains realized on the sale of securities during the first quarter of 2010, compared to nil in the first quarter of 2011.

Noninterest Expense



|                                      |  |                         |       |   |      |   |       | 
|------------------------------------- |  | ----------------------- | ----- | - | ---- | - | ----- | 
|                                      |  | Quarter ended March 31, |      
|(Dollars in thousands)                |  | 2011                    |       |   | 2010 |  
|Salaries and benefits                 |  | $                       | 1,986 |   |      | $ | 1,905 | 
|Net occupancy and equipment           |  |                         | 346   |   |      |   | 384   | 
|Professional fees                     |  |                         | 171   |   |      |   | 176   | 
|FDIC and other regulatory assessments |  |                         | 282   |   |      |   | 276   | 
|Other real estate owned, net          |  |                         | (17   | ) |      |   | 61    | 
|Other                                 |  |                         | 882   |   |      |   | 834   | 
|                                      | 
|Total noninterest expense             |  | $                       | 3,650 |   |      | $ | 3,636 | 
|                                      | 

Salaries and benefits expense was $2.0 million for the first quarter of 2011, compared to $1.9 million for the first quarter
of 2010. The slight increase was primarily due to normal increases in salaries and benefits expense, which were offset by a decline in commissions paid to our mortgage originators, as mortgage origination volume declined in the first quarter of
2011, compared to the first quarter of 2010.



35



---

##### Table of Contents

Other real estate owned, net reduced noninterest expense by $17,000 in the first quarter of 2011, compared
to net expenses of $61,000 in the first quarter of 2010. The decrease in expense related to OREO was due to rental income on certain OREO properties exceeding expenses for the first quarter of 2011.

Income Tax Expense

Income tax expense
was approximately $0.2 million in the first quarter of 2011, compared to $0.4 million in the first quarter of 2010. The Companys annualized effective tax rate for the first quarter of 2011 was 9.36%, compared to an annualized effective income
tax rate of 20.77% for the first quarter of 2010. The decrease in the Companys effective tax rate during the first quarter of 2011 when compared to the first quarter of 2010 was due to a decrease in the level of earnings before taxes and
an increase in federal tax credits related to the Companys investments in affordable housing limited partnerships.

BALANCE SHEET
ANALYSIS

Securities

Securities available-for-sale were $321.1 million and $315.2 million as of March 31, 2011 and December 31, 2010, respectively. Unrealized net
losses on securities available-for-sale were $2.5 million at March 31, 2011 compared to unrealized net losses of $3.5 million at December 31, 2010. The decrease in unrealized net losses on securities available-for-sale were due to the
narrowing of credits spreads on municipals bonds and changes in interest rates.

The average tax-equivalent yields earned on total securities
were 3.77% in the first quarter of 2011 and 4.48% in the first quarter of 2010.

Loans



|                                  |  |               |         |  |               |  |         |              |  |  |               |  |  |              |         |  |  |  |         | 
|--------------------------------- |  | ------------- | ------- |  | ------------- |  | ------- | ------------ |  |  | ------------- |  |  | ------------ | ------- |  |  |  | ------- | 
|                                  |  | 2011          |         |  | 2010          | 
|(In thousands)                    |  | First
Quarter |         |  | FourthQuarter |  |         | ThirdQuarter |  |  | SecondQuarter |  |  | FirstQuarter |        
|Commercial and industrial         |  | $             | 51,323  |  |               |  | 53,288  |              |  |  | 58,400        |  |  |              | 56,168  |  |  |  | 52,918  | 
|Construction and land development |  |               | 48,814  |  |               |  | 47,850  |              |  |  | 46,928        |  |  |              | 48,758  |  |  |  | 57,945  | 
|Commercial real estate            |  |               | 161,882 |  |               |  | 166,241 |              |  |  | 161,676       |  |  |              | 159,367 |  |  |  | 158,781 | 
|Residential real estate           |  |               | 95,997  |  |               |  | 96,241  |              |  |  | 96,888        |  |  |              | 100,451 |  |  |  | 99,660  | 
|Consumer installment              |  |               | 10,968  |  |               |  | 10,676  |              |  |  | 11,312        |  |  |              | 12,037  |  |  |  | 11,475  | 
|                                  | 
|Total loans                       |  |               | 368,984 |  |               |  | 374,296 |              |  |  | 375,204       |  |  |              | 376,781 |  |  |  | 380,779 | 
|Less: unearned income             |  |               | (75)    |  |               |  | (81)    |              |  |  | (106)         |  |  |              | (157)   |  |  |  | (160)   | 
|                                  | 
|Loans, net of unearned income     |  | $             | 368,909 |  |               |  | 374,215 |              |  |  | 375,098       |  |  |              | 376,624 |  |  |  | 380,619 | 
|                                  | 

Total loans, net of unearned income, were $368.9 million as of March 31, 2011, a decrease of $5.3 million from $374.2
million at December 31, 2010. Four loan categories represented the majority of the loan portfolio as of March 31, 2011. Commercial real estate loans represented 44%, residential real estate loans represented 26%, construction and land
development loans represented 13% and commercial and industrial loans represented 14% of the Companys total loans at March 31, 2011. Approximately 46% of the Companys commercial real estate loans were classified as owner-occupied at
March 31, 2011.

Within the residential real estate portfolio segment, the Company had junior lien mortgages of approximately $24.2
million at March 31, 2011, compared to $24.3 million at December 31, 2010. For residential real estate mortgage loans with a consumer purpose, approximately $2.2 million and $4.1 million required interest only payments at March 31,
2011 and December 31, 2010, respectively. The Companys residential real estate mortgage portfolio does not include any option ARM loans, subprime loans, or any material amount of other high risk consumer mortgage products.

Purchased loan participations included in the Companys loan portfolio were approximately $3.8 million and $7.2 million at March 31, 2011 and
December 31, 2010, respectively. All purchased loan participations are underwritten by the Company independent of the selling bank. In addition, all loans, including purchased participations, are evaluated for collectability during the course
of the Companys normal loan review procedures. If the Company deems a participation loan impaired, it applies the same accounting policies and procedures described under CRITICAL ACCOUNTING POLICIES  Allowance for Loan
Losses.



36



---

##### Table of Contents

The average yield earned on loans and loans held for sale was 5.73% in the first quarter of 2011 and 5.77%
in the first quarter of 2010.

The specific economic and credit risks associated with our loan portfolio include, but are not limited to, the
impact of recessionary economic conditions on our borrowers cash flows, real estate market sales volumes, valuations, availability and cost of financing properties, real estate industry concentrations, deterioration in certain credits,
interest rate fluctuations, reduced collateral values or non-existent collateral, title defects, inaccurate appraisals, financial deterioration of borrowers, fraud, and any violation of laws and regulations.

The Company attempts to reduce these economic and credit risks by adhering to loan to value (LTV) guidelines for collateralized loans,
investigating the creditworthiness of borrowers and monitoring borrowers financial position. Also, we establish and periodically review our lending policies and procedures. Banking regulations limit our credit exposure by prohibiting unsecured
loan relationships that exceed 10% of the capital accounts of the Bank; or 20% of the capital accounts if loans in excess of 10% are fully secured, the upper legal lending limit is approximately $13.6 million. Furthermore, we have an internal limit
for aggregate credit exposure (loans outstanding plus unfunded commitments) to a single borrower of $12.2 million. Our loan policy requires that the Loan Committee of the Banks Board of Directors approve any loan relationships that exceed this
internal limit. At March 31, 2011 and December 31, 2010, the Company had no loan relationships exceeding these limits.

We
periodically analyze our commercial loan portfolio to determine if a concentration of credit risk exists in any one or more industries. We use broadly accepted industry classification systems in order to classify borrowers into various industry
classifications. Loan concentrations to borrowers in the following industries exceeded 25% of the Banks total risk-based capital at March 31, 2011 (and related balances at December 31, 2010).



|                                                |  |                |        |  |                   |   |        | 
|----------------------------------------------- |  | -------------- | ------ |  | ----------------- | - | ------ | 
|(In thousands)                                  |  | March 31,
2011 |        |  | December 31,
2010 |  
|Lessors of 1 to 4 family residential properties |  | $              | 39,341 |  |                   | $ | 38,679 | 
|Office buildings                                |  |                | 20,288 |  |                   |   | 24,185 | 
|Hotel/motel                                     |  |                | 17,050 |  |                   |   | 16,150 | 
|Manufacturing/industrial facilities             |  |                | 17,015 |  |                   |   | 17,327 | 



37



---

##### Table of Contents

Allowance for Loan Losses

The Company maintains the allowance for loan losses at a level that management believes appropriate to adequately cover the Companys estimate of probable losses in the loan portfolio. At
March 31, 2011 and December 31, 2010, the allowance for loan losses was $7.9 million and $7.7 million, respectively, which management deemed to be adequate at each of the respective dates. The judgments and estimates associated with the
determination of the allowance for loan losses are described under CRITICAL ACCOUNTING POLICIES.

A summary of the changes in the
allowance for loan losses and certain asset quality ratios for the first quarter of 2011 and the previous four quarters is presented below.



|                                        |  |              |       |   |               |  |       |              |  |  |               |   |  |              |       |   |  |  |        |  
|--------------------------------------- |  | ------------ | ----- | - | ------------- |  | ----- | ------------ |  |  | ------------- | - |  | ------------ | ----- | - |  |  | ------ | -
|                                        |  | 2011         |       |   | 2010          | 
|(Dollars in thousands)                  |  | FirstQuarter |       |   | FourthQuarter |  |       | ThirdQuarter |  |  | SecondQuarter |   |  | FirstQuarter |      
|Balance at beginning of period          |  | $            | 7,676 |   |               |  | 7,181 |              |  |  | 6,580         |   |  |              | 6,546 |   |  |  | 6,495  |  
|Charge-offs:                            |  |              |       |   |               |  |       |              |  |  |               |   |  |              |       |   |  |  |        |  
|Commercial and industrial               |  |              | (56   | ) |               |  | (66   | )            |  |  | (77           | ) |  |              | (326  | ) |  |  | (68    | )
|Construction and land development       |  |              | (33   | ) |               |  | (20   | )            |  |  | (5            | ) |  |              | (169  | ) |  |  | (1,293 | )
|Commercial real estate                  |  |              | (339  | ) |               |  |      |              |  |  |              |   |  |              |      |   |  |  |       |  
|Residential real estate                 |  |              | (57   | ) |               |  | (153  | )            |  |  | (91           | ) |  |              | (262  | ) |  |  | (46    | )
|Consumer installment                    |  |              | (1    | ) |               |  | (9    | )            |  |  | (14           | ) |  |              | (83   | ) |  |  | (5     | )
|                                        | 
|Total charge-offs                       |  |              | (486  | ) |               |  | (248  | )            |  |  | (187          | ) |  |              | (840  | ) |  |  | (1,412 | )
|Recoveries                              |  |              | 65    |   |               |  | 93    |              |  |  | 58            |   |  |              | 124   |   |  |  | 13     |  
|                                        | 
|Net charge-offs                         |  |              | (421  | ) |               |  | (155  | )            |  |  | (129          | ) |  |              | (716  | ) |  |  | (1,399 | )
|Provision for loan losses               |  |              | 600   |   |               |  | 650   |              |  |  | 730           |   |  |              | 750   |   |  |  | 1,450  |  
|                                        | 
|Ending balance                          |  | $            | 7,855 |   |               |  | 7,676 |              |  |  | 7,181         |   |  |              | 6,580 |   |  |  | 6,546  |  
|                                        | 
|as a % of loans                         |  |              | 2.13  | % |               |  | 2.05  |              |  |  | 1.91          |   |  |              | 1.75  |   |  |  | 1.72   |  
|as a % of nonperforming loans           |  |              | 70    | % |               |  | 65    |              |  |  | 82            |   |  |              | 72    |   |  |  | 60     |  
|Net charge-offs as a % of average loans |  |              | 0.45  | % |               |  | 0.16  |              |  |  | 0.14          |   |  |              | 0.76  |   |  |  | 1.48   |  
|                                        | 

As described under CRITICAL ACCOUNTING POLICIES, management assesses the adequacy of the allowance prior to the
end of each calendar quarter. The level of the allowance is based upon managements evaluation of the loan portfolios, past loan loss experience, known and inherent risks in the portfolio, adverse situations that may affect the borrowers
ability to repay (including the timing of future payment), the estimated value of any underlying collateral, composition of the loan portfolio, economic conditions, industry and peer bank loan quality indications and other pertinent factors. This
evaluation is inherently subjective as it requires various material estimates and judgments including the amounts and timing of future cash flows expected to be received on impaired loans that may be susceptible to significant change. The ratio of
our allowance for loan losses to total loans outstanding was 2.13% at March 31, 2011, compared to 2.05% at December 31, 2010. In the future, the allowance to total loans outstanding ratio will increase or decrease to the extent the factors
that influence our quarterly allowance assessment in their entirety either improve or weaken.

Net charge-offs were $0.4 million, or 0.45% of
average loans on an annualized basis, in the first quarter of 2011, compared to $1.4 million, or 1.48% of average loans on an annualized basis, in the first quarter of 2010. Approximately $1.3 million of the $1.4 million in net charge-offs during
the first quarter of 2010 related to one construction and land development loan.

At March 31, 2011, the ratio of our allowance for loan
losses as a percentage of nonperforming loans was 70%, compared to 65% at December 31, 2010. This ratio increased due to an increase in the allowance for loan losses and a decrease in nonperforming loans when compared to December 31, 2010.

At March 31, 2011, the Companys recorded investment in loans considered impaired was $10.7 million, with a corresponding valuation
allowance (included in the allowance for loan losses) of $1.0 million. At December 31, 2010, the Companys recorded investment in loans considered impaired was $11.7 million, with a corresponding valuation allowance (included in the
allowance for loan losses) of $1.3 million.



38



---

##### Table of Contents

In addition, our regulators, as an integral part of their examination process, will periodically review the
Companys allowance for loan losses, and may require the Company to make additional provisions to the allowance for loan losses based on their judgment about information available to them at the time of their examinations.

Nonperforming Assets

At March 31,
2011, the Company had $19.6 million in nonperforming assets compared to $20.0 million at December 31, 2010. Included in nonperforming assets were nonperforming loans of $11.2 million and $11.8 million at March 31, 2011 and
December 31, 2010, respectively. The majority of the balance in nonperforming assets at March 31, 2011 related to deterioration in the construction and land development loan portfolio.

The table below provides information concerning total nonperforming assets and certain asset quality ratios for the first quarter of 2011 and the
previous four quarters.



|                                                              |  |              |        |   |               |  |        |              |  |  |               |  |  |              |        |  |  |  |        | 
|------------------------------------------------------------- |  | ------------ | ------ | - | ------------- |  | ------ | ------------ |  |  | ------------- |  |  | ------------ | ------ |  |  |  | ------ | 
|                                                              |  | 2011         |        |   | 2010          | 
|(Dollars in thousands)                                        |  | FirstQuarter |        |   | FourthQuarter |  |        | ThirdQuarter |  |  | SecondQuarter |  |  | FirstQuarter |       
|Nonperforming assets:                                         |  |              |        |   |               |  |        |              |  |  |               |  |  |              |        |  |  |  |        | 
|Nonaccrual loans                                              |  | $            | 11,166 |   |               |  | 11,833 |              |  |  | 8,776         |  |  |              | 9,151  |  |  |  | 10,934 | 
|Other nonperforming assets(primarily other real estate owned) |  |              | 8,450  |   |               |  | 8,125  |              |  |  | 8,163         |  |  |              | 6,341  |  |  |  | 7,081  | 
|                                                              | 
|Total nonperforming assets                                    |  | $            | 19,616 |   |               |  | 19,958 |              |  |  | 16,939        |  |  |              | 15,492 |  |  |  | 18,015 | 
|                                                              | 
|as a % of loans and other real estate owned                   |  |              | 5.20   | % |               |  | 5.22   |              |  |  | 4.42          |  |  |              | 4.05   |  |  |  | 4.65   | 
|as a % of total assets                                        |  |              | 2.51   | % |               |  | 2.61   |              |  |  | 2.18          |  |  |              | 1.98   |  |  |  | 2.28   | 
|Nonperforming loans as a % of total loans                     |  |              | 3.03   | % |               |  | 3.16   |              |  |  | 2.34          |  |  |              | 2.43   |  |  |  | 2.87   | 
|Accruing loans 90 days or more past due                       |  | $            | 158    |   |               |  |       |              |  |  | 62            |  |  |              | 243    |  |  |  | 374    | 
|                                                              | 

The Lee County Association of Realtors (LCAR) of Alabama reported that the average median selling price for
residential homes during the quarter ended March 31, 2011 was $159,133 a decrease of 7.8% from the same quarter a year earlier. In addition to a decrease in selling prices, the supply of housing and the average number of days on the market
remain elevated. LCAR reported that residential inventory at March 31, 2011 was 1,455 homes, an increase of 2.7% from a year earlier and the average number of days on the market for residential homes sold during the quarter ended March 31,
2011 was 180 days. Continued weakness in the real estate market and the overall economy could adversely affect the Companys volume of nonperforming assets. For additional discussion of risk factors, see Part I Item 1A. Risk
Factors on page 17 in our annual report on Form 10-K for the year ended December 31, 2010.

The table below provides information
concerning the composition of nonaccrual loans for the first quarter of 2011 and the previous four quarters.



|                                  |  |              |        |  |               |  |        |              |  |  |               |  |  |              |       |  |  |  |        | 
|--------------------------------- |  | ------------ | ------ |  | ------------- |  | ------ | ------------ |  |  | ------------- |  |  | ------------ | ----- |  |  |  | ------ | 
|                                  |  | 2011         |        |  | 2010          | 
|(In thousands)                    |  | FirstQuarter |        |  | FourthQuarter |  |        | ThirdQuarter |  |  | SecondQuarter |  |  | FirstQuarter |      
|Nonaccrual loans:                 |  |              |        |  |               |  |        |              |  |  |               |  |  |              |       |  |  |  |        | 
|Commercial and industrial         |  |              | 508    |  |               |  | 521    |              |  |  | 535           |  |  |              |      |  |  |  |       | 
|Construction and land development |  | $            | 4,043  |  |               |  | 4,102  |              |  |  | 2,689         |  |  |              | 4,686 |  |  |  | 6,500  | 
|Commercial real estate            |  |              | 3,954  |  |               |  | 4,735  |              |  |  | 2,688         |  |  |              | 2,326 |  |  |  | 1,730  | 
|Residential real estate           |  |              | 2,510  |  |               |  | 2,474  |              |  |  | 2,862         |  |  |              | 2,137 |  |  |  | 2,687  | 
|Consumer installment              |  |              | 151    |  |               |  | 1      |              |  |  | 2             |  |  |              | 2     |  |  |  | 17     | 
|                                  | 
|Total nonaccrual loans            |  | $            | 11,166 |  |               |  | 11,833 |              |  |  | 8,776         |  |  |              | 9,151 |  |  |  | 10,934 | 
|                                  | 

The Company discontinues the accrual of interest income when (1) there is a significant deterioration in the financial
condition of the borrower and full repayment of principal and interest is not expected or (2) the principal or interest is more than 90 days past due, unless the loan is both well-secured and in the process of collection. At March 31,
2011, the Company had $11.2 million in loans on nonaccrual, compared to $11.8 million at December 31, 2010.



39



---

##### Table of Contents

Due to the weakening credit status of a borrower, the Company may elect to formally restructure certain
loans to facilitate a repayment plan that minimizes the potential losses the Company might incur. Troubled debt restructurings (TDRs) are classified as impaired loans, and if the loans are on nonaccrual status as of the date of
restructuring, the loans are included in the nonaccrual loan balances noted above. At March 31, 2011 the Company had $0.3 million in accruing TDRs. The Company had no accruing TDRs at December 31, 2010.

At March 31, 2011, the Company had approximately $158,000 in loans 90 days past due and still accruing interest. At December 31, 2010,
there were no loans 90 days past due and still accruing interest.

The table below provides information concerning the composition of other
real estate owned for the first quarter of 2011 and the previous four quarters.



|                              |  |              |       |  |               |  |       |              |  |  |               |  |  |              |       |  |  |  |       | 
|----------------------------- |  | ------------ | ----- |  | ------------- |  | ----- | ------------ |  |  | ------------- |  |  | ------------ | ----- |  |  |  | ----- | 
|                              |  | 2011         |       |  | 2010          | 
|(In thousands)                |  | FirstQuarter |       |  | FourthQuarter |  |       | ThirdQuarter |  |  | SecondQuarter |  |  | FirstQuarter |      
|Other real estate owned:      |  |              |       |  |               |  |       |              |  |  |               |  |  |              |       |  |  |  |       | 
|Residential condo development |  | $            | 5,494 |  |               |  | 5,494 |              |  |  | 5,449         |  |  |              | 3,810 |  |  |  | 4,329 | 
|New home construction         |  |              | 346   |  |               |  | 369   |              |  |  | 243           |  |  |              | 253   |  |  |  | 253   | 
|Developed lots                |  |              | 282   |  |               |  | 136   |              |  |  | 136           |  |  |              | 136   |  |  |  | 136   | 
|Undeveloped land              |  |              | 1,746 |  |               |  | 1,746 |              |  |  | 1,746         |  |  |              | 1,746 |  |  |  | 2,210 | 
|Other                         |  |              | 582   |  |               |  | 380   |              |  |  | 589           |  |  |              | 396   |  |  |  | 153   | 
|                              | 
|Total other real estate owned |  | $            | 8,450 |  |               |  | 8,125 |              |  |  | 8,163         |  |  |              | 6,341 |  |  |  | 7,081 | 
|                              | 

The Company held $8.5 million in OREO at March 31, 2011, which we had acquired from borrowers, compared to $8.1 million
at December 31, 2010. OREO primarily relates to three properties with a total carrying value of $7.2 million at March 31, 2011. One of the properties is a completed condominium project on the Florida Gulf Coast. The Company had previously
purchased a participation interest in the first lien mortgage loan on the condominium project on the Florida Gulf Coast from Silverton Bank. Subsequently, this loan defaulted and was foreclosed upon and the Companys interest in the property is
currently included in OREO. Following Silverton Banks failure on May 1, 2009, the FDIC has held this property as the receiver of Silverton Bank. CB Richard Ellis, a national real estate firm, has been managing this property and selling
condominiums in the project as a FDIC contractor. The Company depends upon the FDIC and CB Richard Ellis for information regarding this property and its performance. Based upon the latest information available to us, including appraisals, current
unit sales, and comparable sales, we believe that the fair value of the Companys interest in these properties, less selling costs, is greater than or equal to the Companys recorded investment at March 31, 2011. During the first
quarter of 2011, the Company learned that the FDIC has approved a bulk sale of the condominiums and club amenities, which may speed the disposition of this property in which we hold an interest.

Potential Problem Loans

Potential
problem loans represent those loans with a well-defined weakness and where information about possible credit problems of borrowers has caused management to have serious doubts about the borrowers ability to comply with present repayment terms.
Potential problem loans, which are not included in nonperforming assets, amounted to $17.4 million, or 4.7% of total loans outstanding, net of unearned income at March 31, 2011, compared to $13.2 million, or 3.5% of total loans
outstanding, net of unearned income at December 31, 2010. The increase in potential problem loans from December 31, 2010 is primarily due to one construction and land development loan. Continued weakness in the real estate market and the
overall economy has adversely affected the Companys volume of potential problem loans, and these economic conditions are expected to persist for the foreseeable future.



40



---

##### Table of Contents

The table below provides information concerning the composition of performing potential problem loans for
the first quarter of 2011 and the previous four quarters.



|                                  |  |              |        |  |               |  |        |              |  |  |               |  |  |              |        |  |  |  |        | 
|--------------------------------- |  | ------------ | ------ |  | ------------- |  | ------ | ------------ |  |  | ------------- |  |  | ------------ | ------ |  |  |  | ------ | 
|                                  |  | 2011         |        |  | 2010          | 
|(In thousands)                    |  | FirstQuarter |        |  | FourthQuarter |  |        | ThirdQuarter |  |  | SecondQuarter |  |  | FirstQuarter |       
|Potential problem loans:          |  |              |        |  |               |  |        |              |  |  |               |  |  |              |        |  |  |  |        | 
|Commercial and industrial         |  | $            | 1,051  |  |               |  | 413    |              |  |  | 658           |  |  |              | 1,295  |  |  |  | 1,430  | 
|Construction and land development |  |              | 5,027  |  |               |  | 1,075  |              |  |  | 1,235         |  |  |              | 1,667  |  |  |  | 1,636  | 
|Commercial real estate            |  |              | 5,553  |  |               |  | 5,016  |              |  |  | 7,032         |  |  |              | 4,695  |  |  |  | 5,313  | 
|Residential real estate           |  |              | 5,657  |  |               |  | 6,600  |              |  |  | 5,425         |  |  |              | 6,059  |  |  |  | 5,981  | 
|Consumer installment              |  |              | 112    |  |               |  | 116    |              |  |  | 67            |  |  |              | 80     |  |  |  | 149    | 
|                                  | 
|Total potential problem loans     |  | $            | 17,400 |  |               |  | 13,220 |              |  |  | 14,417        |  |  |              | 13,796 |  |  |  | 14,509 | 
|                                  | 

At March 31, 2011, approximately $1.6 million or 9.3% of total potential problem loans were past due at least 30 days
but less than 90 days.

The following table is a summary of the Companys performing loans that were past due at least 30 days but
less than 90 days for the first quarter of 2011 and the previous four quarters.



|                                         |  |              |       |  |               |  |       |              |  |  |               |  |  |              |       |  |  |  |       | 
|---------------------------------------- |  | ------------ | ----- |  | ------------- |  | ----- | ------------ |  |  | ------------- |  |  | ------------ | ----- |  |  |  | ----- | 
|                                         |  | 2011         |       |  | 2010          | 
|(In thousands)                           |  | FirstQuarter |       |  | FourthQuarter |  |       | ThirdQuarter |  |  | SecondQuarter |  |  | FirstQuarter |      
|Performing loans past due 30 to 89 days: |  |              |       |  |               |  |       |              |  |  |               |  |  |              |       |  |  |  |       | 
|Commercial and industrial                |  | $            | 136   |  |               |  | 124   |              |  |  | 179           |  |  |              | 463   |  |  |  | 206   | 
|Construction and land development        |  |              | 493   |  |               |  | 201   |              |  |  |              |  |  |              | 246   |  |  |  | 20    | 
|Commercial real estate                   |  |              | 419   |  |               |  |      |              |  |  | 361           |  |  |              | 1,026 |  |  |  | 1,658 | 
|Residential real estate                  |  |              | 2,001 |  |               |  | 2,986 |              |  |  | 497           |  |  |              | 445   |  |  |  | 3,357 | 
|Consumer installment                     |  |              | 60    |  |               |  | 29    |              |  |  | 102           |  |  |              | 87    |  |  |  | 3     | 
|                                         | 
|Total                                    |  | $            | 3,109 |  |               |  | 3,340 |              |  |  | 1,139         |  |  |              | 2,267 |  |  |  | 5,244 | 
|                                         | 

Deposits

Total deposits were $631.4 million at March 31, 2011, an increase of $24.3 million, or 4.0%, compared to $607.1 million at December 31, 2010.
Approximately $20.4 million of the increase is due to seasonal fluctuations in public depositor balances as tax receipts are collected and expended.

The average rate paid on total interest-bearing deposits was 1.65% in the first quarter of 2011 and 2.08% in the first quarter of 2010.

Noninterest bearing deposits were 15% and 14% of total deposits as of March 31, 2011 and December 31, 2010, respectively.

Other Borrowings

Other borrowings consist of short-term borrowings and long-term debt.
Short-term borrowings consist of federal funds purchased, securities sold under agreements to repurchase, and other short-term borrowings. The Bank had available federal funds lines totaling $34.0 million with none outstanding at March 31, 2011
and December 31, 2010, respectively. Securities sold under agreements to repurchase totaled $2.2 million at March 31, 2011, compared to $2.7 million at December 31, 2010.

The average rate paid on short-term borrowings was 0.49% in the first quarter of 2011 and 0.71% in the first quarter of 2010.

Long-term debt includes FHLB advances with an original maturity greater than one year, securities sold under agreements to repurchase with an original maturity greater than one year, and subordinated
debentures related to trust preferred securities. The Bank had $15.0 million at March 31, 2011 and December 31, 2010, respectively, in securities sold under agreements to repurchase with an original maturity greater than one year. The Bank
had $63.1 million and $71.1 million in long-term FHLB advances at March 31, 2011 and December 31, 2010, respectively, and the Company had $7.2 million in junior subordinated debentures related to trust preferred securities outstanding at
both March 31, 2011 and December 31, 2010.



41



---

##### Table of Contents

The average rate paid on long-term debt was 3.74% in the first quarter of 2011 and 4.03% in the first
quarter of 2010.

CAPITAL ADEQUACY

The Companys consolidated stockholders equity balances were $57.8 million and $56.4 million as of March 31, 2011 and December 31, 2010, respectively. The increase from
December 31, 2010 is primarily driven by net earnings of $1.5 million and other comprehensive income due to the change in net unrealized losses on securities available-for-sale of $0.6 million, which was offset by cash dividends paid of
approximately $0.7 million.

The Companys tier 1 leverage ratio was 8.56%, tier 1 risk-based capital ratio was 14.84% and total
risk-based capital ratio was 16.09% at March 31, 2011. These ratios exceed the minimum regulatory capital percentages of 5.0% for tier 1 leverage ratio, 6.0% for tier 1 risk-based capital ratio and 10.0% for total risk-based capital ratio to be
considered well-capitalized. Based on current regulatory standards, the Company is classified as well capitalized.

MARKET AND LIQUIDITY RISK MANAGEMENT

Managements objective is to manage assets and liabilities to provide a satisfactory, consistent level of profitability within the framework of
established liquidity, loan, investment, borrowing, and capital policies. The Banks Asset Liability Management Committee (ALCO) is charged with the responsibility of monitoring these policies, which are designed to ensure
acceptable composition of asset/liability mix. Two critical areas of focus for ALCO are interest rate sensitivity and liquidity risk management.

Interest Rate Sensitivity Management

In the normal course of business, the Company is
exposed to market risk arising from fluctuations in interest rates. ALCO measures and evaluates interest rate risk so that the Bank can meet customer demands for various types of loans and deposits. Measurements used to help manage
interest rate sensitivity include an earnings simulation model and an economic value of equity model.

Management believes that interest rate
risk is best estimated by our earnings simulation modeling. Forecasted levels of earning assets, interest-bearing liabilities, and off-balance sheet financial instruments are combined with ALCO forecasts of market interest rates for the next 12
months and are combined with other factors in order to produce various earnings simulations and estimates. To limit interest rate risk, we have guidelines for earnings at risk which seek to limit the variance of net interest income to less than
a 10 percent decline for a 200 basis point change up or down in rates from managements flat interest rate forecast over the next twelve months. The results of our current simulation model would indicate that we are in compliance with our
current guidelines at March 31, 2011.

Economic value of equity measures the extent that estimated economic values of our assets,
liabilities and off-balance sheet items will change as a result of interest rate changes. Economic values are estimated by discounting expected cash flows from assets, liabilities and off-balance sheet items, which establishes a base case
economic value of equity. To help limit interest rate risk, we have a guideline stating that for a 200 basis point instantaneous change in interest rates up or down, the economic value of equity should not decrease by more than 30
percent. The results of our current economic value of equity model would indicate that we are in compliance with our guidelines at March 31, 2011.

Each of the above analyses may not, on its own, be an accurate indicator of how our net interest income will be affected by changes in interest rates. Income associated with interest-earning assets
and costs associated with interest-bearing liabilities may not be affected uniformly by changes in interest rates. In addition, the magnitude and duration of changes in interest rates may have a significant impact on net interest
income. For example, although certain assets and liabilities may have similar maturities or periods of repricing, they may react in different degrees to changes in market interest rates, and other economic and market factors. Interest rates on
certain types of assets and liabilities fluctuate in advance of changes in general market rates, while interest rates on other types may lag behind changes in general market rates. In addition, certain assets, such as adjustable rate mortgage
loans, have features (generally referred to as interest rate caps and floors) which limit changes in interest rates. Prepayment and early withdrawal levels also could deviate significantly from those assumed in calculating the
maturity of certain instruments. The ability of many borrowers to service their debts also may decrease during periods of rising interest rates or economic stress, which may differ across industries and economic sectors. ALCO reviews each of
the above interest rate sensitivity analyses along with several different interest rate scenarios in seeking satisfactory, consistent levels of profitability within the framework of the Companys established liquidity, loan, investment,
borrowing, and capital policies.



42



---

##### Table of Contents

The Company may also use derivative financial instruments to improve the balance between interest-sensitive
assets and interest-sensitive liabilities and as one tool to manage interest rate sensitivity while continuing to meet the credit and deposit needs of our customers. From time to time, the Company may enter into interest rate swaps
(swaps) to facilitate customer transactions and meet their financing needs. These swaps qualify as derivatives, but are not designated as hedging instruments. At March 31, 2011 and December 31, 2010, the Company had no
derivative contracts to assist in managing interest rate sensitivity.

Liquidity Risk Management

Liquidity is the Companys ability to convert assets into cash equivalents in order to meet daily cash flow requirements, primarily for deposit
withdrawals, loan demand and maturing obligations. Without proper management of its liquidity, the Company could experience higher costs of obtaining funds due to insufficient liquidity, while excessive liquidity can lead to a decline in earnings
due to the cost of foregoing alternative higher-yielding investment opportunities.

Liquidity is managed at two levels. The first is the
liquidity of the Company. The second is the liquidity of the Bank. The management of liquidity at both levels is essential, because the Company and the Bank are separate legal entities with different funding needs and sources, and each are subject
to regulatory guidelines and requirements.

The primary source of funding and the primary source of liquidity for the Company include
dividends received from the Bank, and secondarily proceeds from the possible issuance of common stock or other securities. Primary uses of funds for the Company include dividends paid to shareholders, stock repurchases, and interest payments on
junior subordinated debentures issued by the Company in connection with trust preferred securities. The junior subordinated debentures are presented as long-term debt in the Consolidated Balance Sheets and the related trust preferred securities are
includible in Tier 1 Capital for regulatory capital purposes.

Primary sources of funding for the Bank include customer deposits, other
borrowings, repayment and maturity of securities, sales of securities, and sale and repayment of loans. The Bank has access to federal funds lines from various banks and borrowings from the Federal Reserve discount window. In addition to these
sources, the Bank has participated in the FHLBs advance program to obtain funding for its growth. Advances include both fixed and variable terms and are taken out with varying maturities. At March 31, 2011, the Bank had an available line
of credit with the FHLB totaling $233.2 million with $63.1 million outstanding. At March 31, 2011, the Bank also had $34.0 million of federal funds lines with none outstanding. Primary uses of funds include repayment of maturing obligations and
growing the loan portfolio.

Management believes that the Company and the Bank have adequate sources of liquidity to meet all known
contractual obligations and unfunded commitments, including loan commitments and reasonable borrower, depositor, and creditor requirements over the next twelve months.

Off-Balance Sheet Arrangements, Commitments and Contingencies

At March 31, 2011, the
Bank had outstanding standby letters of credit of $7.8 million and unfunded loan commitments outstanding of $41.4 million. Because these commitments generally have fixed expiration dates and many will expire without being drawn upon, the total
commitment level does not necessarily represent future cash requirements. If needed to fund these outstanding commitments, the Bank has the ability to liquidate federal funds sold or securities available-for-sale, or draw on its available credit
facilities.

The Company also has commitments to fund certain affordable housing investments. The Company invests in various limited
partnerships that sponsor affordable housing projects in its primary markets and surrounding areas as a means of supporting local communities. These investments are designed to generate a return primarily through the realization of federal tax
credits. The Company typically provides financing during the construction and development of the properties; however, permanent financing is generally obtained from independent parties upon completion of a project. As of March 31, 2011, the
Company had investments of $5.9 million, related to these projects, which are included in other assets on the Consolidated Balance Sheets. At March 31, 2011, the Company had $2.5 million of unfunded commitments related to affordable housing
investments included in other liabilities. Additionally, the Company had outstanding loan commitments with certain of the partnerships totaling $11.4 million at March 31, 2011. The funded portion of these loans was approximately $7.6 million at
March 31, 2011. The funded portions of these loans are included in loans, net of unearned income on the Consolidated Balance Sheets.

The
Company also makes various customary representations and warranties to the purchasers, including government agencies and government sponsored utilities such as Fannie Mae, of mortgage loans that the Company originates and sells in the secondary
market. These representations and warranties may include, among other things:



| |  | ownership of the loan;
|- |  | ----------------------



43



---

##### Table of Contents

| |  | validity of the lien securing the loan;
|- |  | ---------------------------------------



| |  | the absence of delinquent taxes or liens against the property;
|- |  | --------------------------------------------------------------



| |  | the process used to select the loan for inclusion in a transaction;
|- |  | -------------------------------------------------------------------



| |  | the loans compliance with any applicable loan criteria established by the buyer, including underwriting standards;
|- |  | -------------------------------------------------------------------------------------------------------------------



| |  | delivery of all required documents to the trust; and
|- |  | ----------------------------------------------------



| |  | the loans compliance with applicable federal, state and local laws.
|- |  | --------------------------------------------------------------------

A breach of these presentations and warranties with respect to a particular mortgage loan or mortgage loans could result in the Company being required to repurchase the loan. During the first quarter of
2011, no loans have been repurchased by the Company. At March 31, 2011, no reserves have been deemed necessary for potential repurchase claims.

Management believes that the Companys foreclosure process related to mortgage loans continues to operate effectively, and reflects the Companys interest in these loans and their status
appropriately. Foreclosures are approved by Senior Vice Presidents and Division Managers in concert with collection personnel. All documents and activities related to the foreclosure process are completed by the Companys attorneys.

Effects of Inflation and Changing Prices

The Condensed Consolidated Financial Statements and related consolidated financial data presented herein have been prepared in accordance with U.S.
generally accepted accounting principles and practices within the banking industry which require the measurement of financial position and operating results in terms of historical dollars without considering the changes in the relative purchasing
power of money over time due to inflation. Unlike most industrial companies, virtually all the assets and liabilities of a financial institution are monetary in nature. As a result, interest rates have a more significant impact on a financial
institutions performance than the effects of general levels of inflation.

CURRENT ACCOUNTING DEVELOPMENTS

The following accounting pronouncement has been issued by the FASB, but is not yet effective:



| |  | ASU 2011-02, A Creditors Determination of Whether a Restructuring Is a Troubled Debt Restructuring.
|- |  | ----------------------------------------------------------------------------------------------------

Information about this pronouncement is described in more detail below.

ASU 2011-02, A Creditors Determination of Whether a Restructuring Is a Troubled Debt Restructuring,provides guidance clarifying under what circumstances a creditor should classify a
restructured loan as a TDR. A loan is a TDR if both of the following exist: (1) a creditor has granted a concession to the debtor, and (2) the debtor is experiencing financial difficulties. The ASU clarifies that a creditor should consider
all aspects of a restructuring when evaluating whether it has granted a concession, which include determining whether a debtor can obtain funds from another source at market rates and assessing the value of additional collateral and guarantees
obtained at the time of restructuring. The ASU also provides factors a creditor should consider when determining if a debtor is experiencing financial difficulties, such as probability of payment default and bankruptcy declarations. This new
guidance is effective for the Company in the third quarter of 2011 with retrospective application to January 1, 2011. Management is evaluating the impact these accounting changes may have on the Companys consolidated financial statements.



44



---

##### Table of Contents

Table 1 - Explanation of Non-GAAP Financial Measures

In addition to results presented in accordance with U.S. generally accepted accounting principles (GAAP), this quarterly report on Form 10-Q includes
certain designated net interest income amounts presented on a tax-equivalent basis, a non-GAAP financial measure, including the presentation of total revenue and the calculation of the efficiency ratio.

The Company believes the presentation of net interest income on a tax-equivalent basis provides comparability of net interest income from both taxable
and tax-exempt sources and facilitates comparability within the industry. Although the Company believes these non-GAAP financial measures enhance investors understanding of its business and performance, these non-GAAP financial measures should
not be considered an alternative to GAAP. The reconciliation of these non-GAAP financial measures from GAAP to non-GAAP is presented below.



|                                     |  |              |       |  |               |  |       |              |  |  |               |  |  |              |       |  |  |  |       | 
|------------------------------------ |  | ------------ | ----- |  | ------------- |  | ----- | ------------ |  |  | ------------- |  |  | ------------ | ----- |  |  |  | ----- | 
|                                     |  | 2011         |       |  | 2010          | 
|(in thousands)                       |  | FirstQuarter |       |  | FourthQuarter |  |       | ThirdQuarter |  |  | SecondQuarter |  |  | FirstQuarter |      
|Net interest income (GAAP)           |  | $            | 4,814 |  |               |  | 4,642 |              |  |  | 4,738         |  |  |              | 4,688 |  |  |  | 4,831 | 
|Tax-equivalent adjustment            |  |              | 435   |  |               |  | 441   |              |  |  | 449           |  |  |              | 438   |  |  |  | 437   | 
|                                     | 
|Net interest income (Tax-equivalent) |  | $            | 5,249 |  |               |  | 5,083 |              |  |  | 5,187         |  |  |              | 5,126 |  |  |  | 5,268 | 
|                                     | 



45



---

##### Table of Contents

Table 2 - Selected Quarterly Financial Data



|                                                 |  |              |           |   |               |  |           |              |  |  |               |  |  |              |           |  |  |  |           | 
|------------------------------------------------ |  | ------------ | --------- | - | ------------- |  | --------- | ------------ |  |  | ------------- |  |  | ------------ | --------- |  |  |  | --------- | 
|                                                 |  | 2011         |           |   | 2010          | 
|(Dollars in thousands, except per share amounts) |  | FirstQuarter |           |   | FourthQuarter |  |           | ThirdQuarter |  |  | SecondQuarter |  |  | FirstQuarter |          
|Results of Operations                            |  |              |           |   |               |  |           |              |  |  |               |  |  |              |           |  |  |  |           | 
|Net interest income (a)                          |  | $            | 5,249     |   |               |  | 5,083     |              |  |  | 5,187         |  |  |              | 5,126     |  |  |  | 5,268     | 
|Less: tax-equivalent adjustment                  |  |              | 435       |   |               |  | 441       |              |  |  | 449           |  |  |              | 438       |  |  |  | 437       | 
|                                                 | 
|Net interest income (GAAP)                       |  |              | 4,814     |   |               |  | 4,642     |              |  |  | 4,738         |  |  |              | 4,688     |  |  |  | 4,831     | 
|Noninterest income (loss)                        |  |              | 1,145     |   |               |  | 321       |              |  |  | 1,857         |  |  |              | 2,792     |  |  |  | 2,296     | 
|                                                 | 
|Total revenue                                    |  |              | 5,959     |   |               |  | 4,963     |              |  |  | 6,595         |  |  |              | 7,480     |  |  |  | 7,127     | 
|Provision for loan losses                        |  |              | 600       |   |               |  | 650       |              |  |  | 730           |  |  |              | 750       |  |  |  | 1,450     | 
|Noninterest expense                              |  |              | 3,650     |   |               |  | 3,630     |              |  |  | 4,366         |  |  |              | 4,809     |  |  |  | 3,636     | 
|Income tax expense                               |  |              | 160       |   |               |  | (195      | )            |  |  | 255           |  |  |              | 314       |  |  |  | 424       | 
|                                                 | 
|Net earnings                                     |  | $            | 1,549     |   |               |  | 878       |              |  |  | 1,244         |  |  |              | 1,607     |  |  |  | 1,617     | 
|                                                 | 
|Per share data:                                  |  |              |           |   |               |  |           |              |  |  |               |  |  |              |           |  |  |  |           | 
|Basic and diluted net earnings                   |  | $            | 0.43      |   |               |  | 0.24      |              |  |  | 0.34          |  |  |              | 0.44      |  |  |  | 0.44      | 
|Cash dividends declared                          |  |              | 0.20      |   |               |  | 0.195     |              |  |  | 0.195         |  |  |              | 0.195     |  |  |  | 0.195     | 
|Weighted average shares outstanding:             |  |              |           |   |               |  |           |              |  |  |               |  |  |              |           |  |  |  |           | 
|Basic and diluted                                |  |              | 3,642,728 |   |               |  | 3,642,718 |              |  |  | 3,642,701     |  |  |              | 3,642,877 |  |  |  | 3,643,116 | 
|Shares outstanding, at period end                |  |              | 3,642,738 |   |               |  | 3,642,718 |              |  |  | 3,642,718     |  |  |              | 3,642,693 |  |  |  | 3,643,112 | 
|Book value                                       |  | $            | 15.87     |   |               |  | 15.47     |              |  |  | 16.73         |  |  |              | 16.21     |  |  |  | 15.86     | 
|Common stock price                               |  |              |           |   |               |  |           |              |  |  |               |  |  |              |           |  |  |  |           | 
|High                                             |  | $            | 20.37     |   |               |  | 22.00     |              |  |  | 22.00         |  |  |              | 21.00     |  |  |  | 21.95     | 
|Low                                              |  |              | 19.51     |   |               |  | 19.50     |              |  |  | 18.08         |  |  |              | 16.86     |  |  |  | 17.61     | 
|Period end:                                      |  |              | 19.56     |   |               |  | 20.06     |              |  |  | 20.35         |  |  |              | 18.80     |  |  |  | 20.65     | 
|To earnings ratio                                |  |              | 13.49 x   |   |               |  | 13.74     |              |  |  | 15.78         |  |  |              | 15.41     |  |  |  | 19.86     | 
|To book value                                    |  |              | 123       | % |               |  | 130       |              |  |  | 122           |  |  |              | 116       |  |  |  | 130       | 
|Performance ratios:                              |  |              |           |   |               |  |           |              |  |  |               |  |  |              |           |  |  |  |           | 
|Return on average equity                         |  |              | 10.84     | % |               |  | 5.68      |              |  |  | 8.31          |  |  |              | 10.96     |  |  |  | 11.31     | 
|Return on average assets                         |  |              | 0.80      | % |               |  | 0.45      |              |  |  | 0.64          |  |  |              | 0.82      |  |  |  | 0.82      | 
|Dividend payout ratio                            |  |              | 46.51     | % |               |  | 81.25     |              |  |  | 57.35         |  |  |              | 44.32     |  |  |  | 44.32     | 
|Asset Quality:                                   |  |              |           |   |               |  |           |              |  |  |               |  |  |              |           |  |  |  |           | 
|Allowance for loan losses as a % of:             |  |              |           |   |               |  |           |              |  |  |               |  |  |              |           |  |  |  |           | 
|Loans                                            |  |              | 2.13      | % |               |  | 2.05      |              |  |  | 1.91          |  |  |              | 1.75      |  |  |  | 1.72      | 
|Nonperforming loans                              |  |              | 70        | % |               |  | 65        |              |  |  | 82            |  |  |              | 72        |  |  |  | 60        | 
|Nonperforming assets as a % of:                  |  |              |           |   |               |  |           |              |  |  |               |  |  |              |           |  |  |  |           | 
|Loans and foreclosed properties                  |  |              | 5.20      | % |               |  | 5.22      |              |  |  | 4.42          |  |  |              | 4.05      |  |  |  | 4.65      | 
|Total assets                                     |  |              | 2.51      | % |               |  | 2.61      |              |  |  | 2.18          |  |  |              | 1.98      |  |  |  | 2.28      | 
|Nonperforming loans as a % of total loans        |  |              | 3.03      | % |               |  | 3.16      |              |  |  | 2.34          |  |  |              | 2.43      |  |  |  | 2.87      | 
|Net charge-offs as a % of average loans          |  |              | 0.45      | % |               |  | 0.16      |              |  |  | 0.14          |  |  |              | 0.76      |  |  |  | 1.48      | 
|Capital Adequacy:                                |  |              |           |   |               |  |           |              |  |  |               |  |  |              |           |  |  |  |           | 
|Tier 1 risk-based capital ratio                  |  |              | 14.84     | % |               |  | 14.57     |              |  |  | 14.53         |  |  |              | 14.25     |  |  |  | 13.76     | 
|Total risk-based capital ratio                   |  |              | 16.09     | % |               |  | 15.82     |              |  |  | 15.78         |  |  |              | 15.49     |  |  |  | 15.01     | 
|Tier 1 Leverage Ratio                            |  |              | 8.56      | % |               |  | 8.47      |              |  |  | 8.39          |  |  |              | 8.27      |  |  |  | 8.17      | 
|Other financial data:                            |  |              |           |   |               |  |           |              |  |  |               |  |  |              |           |  |  |  |           | 
|Net interest margin (a)                          |  |              | 2.98      | % |               |  | 2.81      |              |  |  | 2.85          |  |  |              | 2.82      |  |  |  | 2.94      | 
|Effective income tax rate                        |  |              | 9.36      | % |               |  | NM        |              |  |  | 17.01         |  |  |              | 16.35     |  |  |  | 20.77     | 
|Efficiency ratio (b)                             |  |              | 57.08     | % |               |  | 67.17     |              |  |  | 61.98         |  |  |              | 60.74     |  |  |  | 48.07     | 
|Selected average balances:                       |  |              |           |   |               |  |           |              |  |  |               |  |  |              |           |  |  |  |           | 
|Securities                                       |  | $            | 320,194   |   |               |  | 321,956   |              |  |  | 331,913       |  |  |              | 326,553   |  |  |  | 331,098   | 
|Loans, net of unearned income                    |  |              | 372,319   |   |               |  | 376,861   |              |  |  | 374,224       |  |  |              | 378,491   |  |  |  | 379,092   | 
|Total assets                                     |  |              | 776,795   |   |               |  | 773,393   |              |  |  | 779,879       |  |  |              | 785,286   |  |  |  | 784,183   | 
|Total deposits                                   |  |              | 622,720   |   |               |  | 602,934   |              |  |  | 559,708       |  |  |              | 606,041   |  |  |  | 599,021   | 
|Long-term debt                                   |  |              | 91,728    |   |               |  | 103,061   |              |  |  | 113,120       |  |  |              | 114,880   |  |  |  | 118,347   | 
|Total stockholders equity                       |  |              | 57,171    |   |               |  | 61,841    |              |  |  | 59,900        |  |  |              | 58,648    |  |  |  | 57,208    | 
|Selected period end balances:                    |  |              |           |   |               |  |           |              |  |  |               |  |  |              |           |  |  |  |           | 
|Securities                                       |  | $            | 321,098   |   |               |  | 315,220   |              |  |  | 322,118       |  |  |              | 333,107   |  |  |  | 333,660   | 
|Loans, net of unearned income                    |  |              | 368,909   |   |               |  | 374,215   |              |  |  | 375,098       |  |  |              | 376,624   |  |  |  | 380,619   | 
|Allowance for loan losses                        |  |              | 7,855     |   |               |  | 7,676     |              |  |  | 7,181         |  |  |              | 6,580     |  |  |  | 6,546     | 
|Total assets                                     |  |              | 781,557   |   |               |  | 763,829   |              |  |  | 777,846       |  |  |              | 784,124   |  |  |  | 791,324   | 
|Total deposits                                   |  |              | 631,394   |   |               |  | 607,127   |              |  |  | 602,508       |  |  |              | 605,755   |  |  |  | 608,588   | 
|Long-term debt                                   |  |              | 85,327    |   |               |  | 93,331    |              |  |  | 108,335       |  |  |              | 113,340   |  |  |  | 118,345   | 
|Total stockholders equity                       |  |              | 57,801    |   |               |  | 56,368    |              |  |  | 60,937        |  |  |              | 59,042    |  |  |  | 57,778    | 
|                                                 | 



|(a) | Tax-equivalent. See Table 1- Explanation of Non-GAAP Financial Measures.
|--- | --------------------------------------------------------------------------

|(b) | Efficiency ratio is the result of noninterest expense divided by the sum of noninterest income and tax-equivalent net interest income.
|--- | --------------------------------------------------------------------------------------------------------------------------------------

NM- not meaningful



46



---

##### Table of Contents

Table 3 - Average Balances and Net Interest Income Analysis



|                                                                     |  |                         |         |  |                        |   |        |            |  |  |                |   |  |                        |         |  |            |   |       |  |  |  |      |  
|-------------------------------------------------------------------- |  | ----------------------- | ------- |  | ---------------------- | - | ------ | ---------- |  |  | -------------- | - |  | ---------------------- | ------- |  | ---------- | - | ----- |  |  |  | ---- | -
|                                                                     |  | Quarter ended March 31, |        
|                                                                     |  | 2011                    |         |  | 2010                   |  
|(Dollars in thousands)                                               |  | AverageBalance          |         |  | InterestIncome/Expense |   |        | Yield/Rate |  |  | AverageBalance |   |  | InterestIncome/Expense |         |  | Yield/Rate |  
|Interest-earning assets:                                             |  |                         |         |  |                        |   |        |            |  |  |                |   |  |                        |         |  |            |   |       |  |  |  |      |  
|Loans and loans held for sale (1)                                    |  | $                       | 374,325 |  |                        | $ | 5,287  |            |  |  | 5.73           | % |  | $                      | 381,784 |  |            | $ | 5,433 |  |  |  | 5.77 | %
|Securities - taxable                                                 |  |                         | 240,342 |  |                        |   | 1,695  |            |  |  | 2.86           | % |  |                        | 250,286 |  |            |   | 2,367 |  |  |  | 3.84 | %
|Securities - tax-exempt (2)                                          |  |                         | 79,852  |  |                        |   | 1,278  |            |  |  | 6.49           | % |  |                        | 80,812  |  |            |   | 1,289 |  |  |  | 6.47 | %
|                                                                     |  |                         |         |  |                        |   |        |           
|Total securities                                                     |  |                         | 320,194 |  |                        |   | 2,973  |            |  |  | 3.77           | % |  |                        | 331,098 |  |            |   | 3,656 |  |  |  | 4.48 | %
|Federal funds sold                                                   |  |                         | 17,864  |  |                        |   | 9      |            |  |  | 0.20           | % |  |                        | 12,832  |  |            |   | 7     |  |  |  | 0.22 | %
|Interest bearing bank deposits                                       |  |                         | 2,295   |  |                        |   |       |            |  |  |               |   |  |                        | 1,076   |  |            |   |      |  |  |  |     |  
|                                                                     |  |                         |         |  |                        |   |        |           
|Total interest-earning assets                                        |  |                         | 714,678 |  |                        | $ | 8,269  |            |  |  | 4.69           | % |  |                        | 726,790 |  |            | $ | 9,096 |  |  |  | 5.08 | %
|Cash and due from banks                                              |  |                         | 13,715  |  |                        |   |        |            |  |  |                |   |  |                        | 13,029  |  |            |   |       |  |  |  |      |  
|Other assets                                                         |  |                         | 48,402  |  |                        |   |        |            |  |  |                |   |  |                        | 44,364  |  |            |   |       |  |  |  |      |  
|                                                                     |  |                         |         |  |                        |   |        |            |  |  |                |   |  |                        |         |  |            |   |       |  |  |  |      |  
|Total assets                                                         |  | $                       | 776,795 |  |                        |   |        |            |  |  |                |   |  | $                      | 784,183 |  |            |   |       |  |  |  |      |  
|Interest-bearing liabilities:                                        |  |                         |         |  |                        |   |        |            |  |  |                |   |  |                        |         |  |            |   |       |  |  |  |      |  
|Deposits:                                                            |  |                         |         |  |                        |   |        |            |  |  |                |   |  |                        |         |  |            |   |       |  |  |  |      |  
|NOW                                                                  |  | $                       | 91,975  |  |                        | $ | 152    |            |  |  | 0.67           | % |  | $                      | 93,348  |  |            | $ | 176   |  |  |  | 0.76 | %
|Savings and money market                                             |  |                         | 137,601 |  |                        |   | 255    |            |  |  | 0.75           | % |  |                        | 104,334 |  |            |   | 288   |  |  |  | 1.12 | %
|Certificates of deposits less than $100,000                          |  |                         | 115,295 |  |                        |   | 588    |            |  |  | 2.07           | % |  |                        | 113,699 |  |            |   | 740   |  |  |  | 2.64 | %
|Certificates of deposits and other time deposits of $100,000 or more |  |                         | 189,598 |  |                        |   | 1,175  |            |  |  | 2.51           | % |  |                        | 204,174 |  |            |   | 1,436 |  |  |  | 2.85 | %
|                                                                     |  |                         |         | 
|Total interest-bearing deposits                                      |  |                         | 534,469 |  |                        |   | 2,170  |            |  |  | 1.65           | % |  |                        | 515,555 |  |            |   | 2,640 |  |  |  | 2.08 | %
|Short-term borrowings                                                |  |                         | 2,477   |  |                        |   | 3      |            |  |  | 0.49           | % |  |                        | 6,256   |  |            |   | 11    |  |  |  | 0.71 | %
|Long-term debt                                                       |  |                         | 91,728  |  |                        |   | 847    |            |  |  | 3.74           | % |  |                        | 118,347 |  |            |   | 1,177 |  |  |  | 4.03 | %
|                                                                     |  |                         |         | 
|Total interest-bearing liabilities                                   |  |                         | 628,674 |  |                        | $ | 3,020  |            |  |  | 1.95           | % |  |                        | 640,158 |  |            | $ | 3,828 |  |  |  | 2.43 | %
|Noninterest-bearing deposits                                         |  |                         | 88,251  |  |                        |   | 83,466 |           
|Other liabilities                                                    |  |                         | 2,699   |  |                        |   |        |            |  |  |                |   |  |                        | 3,351   |  |            |   |       |  |  |  |      |  
|Stockholders equity                                                 |  |                         | 57,171  |  |                        |   |        |            |  |  |                |   |  |                        | 57,208  |  |            |   |       |  |  |  |      |  
|                                                                     |  |                         |         |  |                        |   |        |            |  |  |                |   |  |                        |         |  |            |   |       |  |  |  |      |  
|Total liabilities and stockholders equity                           |  | $                       | 776,795 |  |                        |   |        |            |  |  |                |   |  | $                      | 784,183 |  |            |   |       |  |  |  |      |  
|                                                                     |  |                         |         |  |                        |   |        |            |  |  |                |   |  |                        |         |  |            |   |       |  |  |  |      |  
|Net interest income and margin                                       |  |                         |         |  |                        | $ | 5,249  |            |  |  | 2.98           | % |  |                        |         |  |            | $ | 5,268 |  |  |  | 2.94 | %
|                                                                     |  |                         |         |  |                        |   |        |            |  |  |                |   |  |                        |         | 



|(1) | Average loan balances are shown net of unearned income and loans on nonaccrual status have been included in the computation of average balances.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Yields on tax-exempt securities have been computed on a tax-equivalent basis using an income tax rate of 34%.
|--- | -------------------------------------------------------------------------------------------------------------



47



---

##### Table of Contents

Table 4 - Loan Portfolio Composition



|                                  |  |               |         |  |               |  |         |              |  |  |               |  |  |              |         |  |  |  |         | 
|--------------------------------- |  | ------------- | ------- |  | ------------- |  | ------- | ------------ |  |  | ------------- |  |  | ------------ | ------- |  |  |  | ------- | 
|                                  |  | 2011          |         |  | 2010          | 
|(In thousands)                    |  | First
Quarter |         |  | FourthQuarter |  |         | ThirdQuarter |  |  | SecondQuarter |  |  | FirstQuarter |        
|Commercial and industrial         |  | $             | 51,323  |  |               |  | 53,288  |              |  |  | 58,400        |  |  |              | 56,168  |  |  |  | 52,918  | 
|Construction and land development |  |               | 48,814  |  |               |  | 47,850  |              |  |  | 46,928        |  |  |              | 48,758  |  |  |  | 57,945  | 
|Commercial real estate            |  |               | 161,882 |  |               |  | 166,241 |              |  |  | 161,676       |  |  |              | 159,367 |  |  |  | 158,781 | 
|Residential real estate           |  |               | 95,997  |  |               |  | 96,241  |              |  |  | 96,888        |  |  |              | 100,451 |  |  |  | 99,660  | 
|Consumer installment              |  |               | 10,968  |  |               |  | 10,676  |              |  |  | 11,312        |  |  |              | 12,037  |  |  |  | 11,475  | 
|                                  | 
|Total loans                       |  |               | 368,984 |  |               |  | 374,296 |              |  |  | 375,204       |  |  |              | 376,781 |  |  |  | 380,779 | 
|Less: unearned income             |  |               | (75)    |  |               |  | (81)    |              |  |  | (106)         |  |  |              | (157)   |  |  |  | (160)   | 
|                                  | 
|Loans, net of unearned income     |  |               | 368,909 |  |               |  | 374,215 |              |  |  | 375,098       |  |  |              | 376,624 |  |  |  | 380,619 | 
|Less: allowance for loan losses   |  |               | (7,855) |  |               |  | (7,676) |              |  |  | (7,181)       |  |  |              | (6,580) |  |  |  | (6,546) | 
|                                  | 
|Loans, net                        |  | $             | 361,054 |  |               |  | 366,539 |              |  |  | 367,917       |  |  |              | 370,044 |  |  |  | 374,073 | 
|                                  | 



48



---

##### Table of Contents

Table 5 - Allowance for Loan Losses and Nonperforming Assets



|                                                              |  |              |        |   |               |  |        |              |  |  |               |   |  |              |        |   |  |  |        |  
|------------------------------------------------------------- |  | ------------ | ------ | - | ------------- |  | ------ | ------------ |  |  | ------------- | - |  | ------------ | ------ | - |  |  | ------ | -
|                                                              |  | 2011         |        |   | 2010          | 
|(Dollars in thousands)                                        |  | FirstQuarter |        |   | FourthQuarter |  |        | ThirdQuarter |  |  | SecondQuarter |   |  | FirstQuarter |       
|Allowance for loan losses:                                    |  |              |        |   |               |  |        |              |  |  |               |   |  |              |        |   |  |  |        |  
|Balance at beginning of period                                |  | $            | 7,676  |   |               |  | 7,181  |              |  |  | 6,580         |   |  |              | 6,546  |   |  |  | 6,495  |  
|Charge-offs:                                                  |  |              |        |   |               |  |        |              |  |  |               |   |  |              |        |   |  |  |        |  
|Commercial and industrial                                     |  |              | (56    | ) |               |  | (66    | )            |  |  | (77           | ) |  |              | (326   | ) |  |  | (68    | )
|Construction and land development                             |  |              | (33    | ) |               |  | (20    | )            |  |  | (5            | ) |  |              | (169   | ) |  |  | (1,293 | )
|Commercial real estate                                        |  |              | (339   | ) |               |  |       |              |  |  |              |   |  |              |       |   |  |  |       |  
|Residential real estate                                       |  |              | (57    | ) |               |  | (153   | )            |  |  | (91           | ) |  |              | (262   | ) |  |  | (46    | )
|Consumer installment                                          |  |              | (1     | ) |               |  | (9     | )            |  |  | (14           | ) |  |              | (83    | ) |  |  | (5     | )
|                                                              | 
|Total charge-offs                                             |  |              | (486   | ) |               |  | (248   | )            |  |  | (187          | ) |  |              | (840   | ) |  |  | (1,412 | )
|Recoveries                                                    |  |              | 65     |   |               |  | 93     |              |  |  | 58            |   |  |              | 124    |   |  |  | 13     |  
|                                                              | 
|Net charge-offs                                               |  |              | (421   | ) |               |  | (155   | )            |  |  | (129          | ) |  |              | (716   | ) |  |  | (1,399 | )
|Provision for loan losses                                     |  |              | 600    |   |               |  | 650    |              |  |  | 730           |   |  |              | 750    |   |  |  | 1,450  |  
|                                                              | 
|                                                              |  |              |        |   |              
|Ending balance                                                |  | $            | 7,855  |   |               |  | 7,676  |              |  |  | 7,181         |   |  |              | 6,580  |   |  |  | 6,546  |  
|                                                              | 
|as a % of loans                                               |  |              | 2.13   | % |               |  | 2.05   |              |  |  | 1.91          |   |  |              | 1.75   |   |  |  | 1.72   |  
|as a % of nonperforming loans                                 |  |              | 70     | % |               |  | 65     |              |  |  | 82            |   |  |              | 72     |   |  |  | 60     |  
|Net charge-offs as a % of average loans                       |  |              | 0.45   | % |               |  | 0.16   |              |  |  | 0.14          |   |  |              | 0.76   |   |  |  | 1.48   |  
|                                                              | 
|                                                              |  |              |        |   |              
|Nonperforming assets:                                         |  |              |        |   |               |  |        |              |  |  |               |   |  |              |        |   |  |  |        |  
|Nonaccrual loans                                              |  | $            | 11,165 |   |               |  | 11,833 |              |  |  | 8,776         |   |  |              | 9,151  |   |  |  | 10,934 |  
|Other nonperforming assets(primarily other real estate owned) |  |              | 8,450  |   |               |  | 8,125  |              |  |  | 8,163         |   |  |              | 6,341  |   |  |  | 7,081  |  
|                                                              | 
|Total nonperforming assets                                    |  | $            | 19,615 |   |               |  | 19,958 |              |  |  | 16,939        |   |  |              | 15,492 |   |  |  | 18,015 |  
|                                                              | 
|as a % of loans and foreclosed properties                     |  |              | 5.20   | % |               |  | 5.22   |              |  |  | 4.42          |   |  |              | 4.05   |   |  |  | 4.65   |  
|as a % of total assets                                        |  |              | 2.51   | % |               |  | 2.61   |              |  |  | 2.18          |   |  |              | 1.98   |   |  |  | 2.28   |  
|Nonperforming loans as a % of total loans                     |  |              | 3.03   | % |               |  | 3.16   |              |  |  | 2.34          |   |  |              | 2.43   |   |  |  | 2.87   |  
|Accruing loans 90 days or more past due                       |  | $            | 158    |   |               |  |       |              |  |  | 62            |   |  |              | 243    |   |  |  | 374    |  
|                                                              | 



49



---

##### Table of Contents

Table 6 - Allocation of Allowance for Loan Losses



|                                  |  |               |       |  |                |  |      |               |  |   |                |  |  |               |      |  |    |   |       |        |  |  |      |  |  |        |       |  |    |  |      |  |  |   |       |  |  |  |      | 
|--------------------------------- |  | ------------- | ----- |  | -------------- |  | ---- | ------------- |  | - | -------------- |  |  | ------------- | ---- |  | -- | - | ----- | ------ |  |  | ---- |  |  | ------ | ----- |  | -- |  | ---- |  |  | - | ----- |  |  |  | ---- | 
|                                  |  | 2011          |       |  | 2010           | 
|                                  |  | First Quarter |       |  | Fourth Quarter |  |      | Third Quarter |  |   | Second Quarter |  |  | First Quarter |     
|(Dollars in thousands)            |  | Amount        |       |  | %*             |  |      | Amount        |  |   | %*             |  |  | Amount        |      |  | %* |   |       | Amount |  |  | %*   |  |  | Amount |       |  | %* | 
|Commercial and industrial         |  | $             | 1,142 |  |                |  | 13.9 |               |  | $ | 973            |  |  |               | 14.2 |  |    | $ | 874   |        |  |  | 15.6 |  |  | $      | 881   |  |    |  | 14.9 |  |  | $ | 738   |  |  |  | 13.9 | 
|Construction and land development |  |               | 2,257 |  |                |  | 13.2 |               |  |   | 2,223          |  |  |               | 12.8 |  |    |   | 2,177 |        |  |  | 12.5 |  |  |        | 1,092 |  |    |  | 12.9 |  |  |   | 1,180 |  |  |  | 15.2 | 
|Commercial real estate            |  |               | 2,697 |  |                |  | 43.9 |               |  |   | 2,893          |  |  |               | 44.4 |  |    |   | 2,308 |        |  |  | 43.1 |  |  |        | 2,178 |  |    |  | 42.3 |  |  |   | 1,972 |  |  |  | 41.7 | 
|Residential real estate           |  |               | 1,284 |  |                |  | 26.0 |               |  |   | 1,336          |  |  |               | 25.7 |  |    |   | 1,292 |        |  |  | 25.8 |  |  |        | 1,918 |  |    |  | 26.7 |  |  |   | 1,964 |  |  |  | 26.2 | 
|Consumer installment              |  |               | 202   |  |                |  | 3.0  |               |  |   | 141            |  |  |               | 2.9  |  |    |   | 133   |        |  |  | 3.0  |  |  |        | 198   |  |    |  | 3.2  |  |  |   | 207   |  |  |  | 3.0  | 
|Unallocated                       |  |               | 273   |  |                |  |      |               |  |   | 110            |  |  |               |      |  |    |   | 397   |        |  |  |      |  |  |        | 313   |  |    |  |      |  |  |   | 485   |  |  |  |      | 
|                                  | 
|Total allowance for loan losses   |  | $             | 7,855 |  |                |  |      |               |  | $ | 7,676          |  |  |               |      |  |    | $ | 7,181 |        |  |  |      |  |  | $      | 6,580 |  |    |  |      |  |  | $ | 6,546 |  |  |  |      | 
|                                  | 

* Loan balance in each category expressed as a percentage of total loans.



50



---

##### Table of Contents

Table 7 - CDs and Other Time Deposits of $100,000 or More



|                                                      |  |                |         | 
|----------------------------------------------------- |  | -------------- | ------- | 
|(Dollars in thousands)                                |  | March 31, 2011 |        
|Maturity of:                                          |  |                |         | 
|3 months or less                                      |  | $              | 12,301  | 
|Over 3 months through 6 months                        |  |                | 16,892  | 
|Over 6 months through 12 months                       |  |                | 53,681  | 
|Over 12 months                                        |  |                | 100,557 | 
|                                                      | 
|Total CDs and other time deposits of $100,000 or more |  | $              | 183,431 | 
|                                                      | 



51



---

##### Table of Contents

|ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|------- | ----------------------------------------------------------

The information called for by ITEM 3 is set forth in ITEM 2 under the caption MARKET AND LIQUIDITY RISK MANAGEMENT and is incorporated herein by reference.



|ITEM 4. | CONTROLS AND PROCEDURES
|------- | -----------------------

The Company, with the participation of its management, including its Chief Executive Officer and Principal Financial and Accounting Officer, carried out an evaluation of the effectiveness of the design
and operation of its disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended) as of the end of the period covered by this report. Based upon that evaluation and as of
the end of the period covered by this report, the Companys Chief Executive Officer and Principal Financial and Accounting Officer concluded that the Companys disclosure controls and procedures were effective to allow timely decisions
regarding disclosure in its reports that the Company files or submits to the Securities and Exchange Commission under the Securities Exchange Act of 1934, as amended. There have been no changes in the Companys internal control over financial
reporting that occurred during the period covered by this report that have materially affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting.

PART II. OTHER INFORMATION



|ITEM 1. | LEGAL PROCEEDINGS
|------- | -----------------

In the normal course of business, the Company and the Bank from time to time are involved in legal proceedings. The Company and Bank management believe there are no pending or threatened legal,
governmental, or regulatory proceedings that upon resolution are expected to have a material adverse effect upon the Companys or the Banks financial condition or results of operations. See also, Part I, Item 3 of the Companys
annual report on Form 10-K for the year ended December 31, 2010.



|ITEM 1A. | RISK FACTORS
|-------- | ------------

In addition to the other information set forth in this report, you should carefully consider the factors discussed in Part I Item 1A. Risk
Factors in our annual report on Form 10-K for the year ended December 31, 2010, which could materially affect our business, financial condition or future results. The risks described in our annual report on Form 10-K are not the only the
risks facing our Company. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition and/or operating results in the future.



|ITEM 2. | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|------- | -----------------------------------------------------------

ISSUER PURCHASES OF EQUITY SECURITIES

|                         |  |                                  |  |                             |  |                                                                               |  |                                                                              
|------------------------ |  | -------------------------------- |  | --------------------------- |  | ----------------------------------------------------------------------------- |  | -----------------------------------------------------------------------------
|Period(1)                |  | Total Number of Shares Purchased |  | Average Price Paidper Share |  | Total Number of SharesPurchased as Part ofPublicly AnnouncedPlans
or Programs |  | Maximum Number of 
Sharesthat May Yet Be PurchasedUnder the Plans or Programs
|January 1 -
January 31   |  |                                 |  |                            |  |                                                                              |  |                                                                             
|February 1 -
February 28 |  |                                 |  |                            |  |                                                                              |  |                                                                             
|March 1 -
March 31       |  |                                 |  |                            |  |                                                                              |  |                                                                             
|Total                    |  |                                  |  |                            |  |                                                                              |  |                                                                             



|(1) | Based on trade
date, not settlement date.
|--- | -----------------------------------------



52



---

##### Table of Contents

|ITEM 3. | DEFAULTS UPON SENIOR SECURITIES
|------- | -------------------------------

Not applicable.



|ITEM 4. | REMOVED AND RESERVED
|------- | --------------------



|ITEM 5. | OTHER INFORMATION
|------- | -----------------

Not applicable.



|ITEM 6. | EXHIBITS
|------- | --------



|               |  |                                                                                                                                                                                                                                                                                
|-------------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit
Number |  | Description                                                                                                                                                                                                                                                                    
|3.1            |  | Certificate of Incorporation of Auburn National Bancorporation, Inc. and all amendments thereto.*                                                                                                                                                                              
|               | 
|3.2            |  | Amended and Restated Bylaws of Auburn National Bancorporation, Inc., adopted as of November 13, 2007. **                                                                                                                                                                       
|               | 
|31.1           |  | Certification Pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, As Adopted Pursuant To Section 302 of the Sarbanes-Oxley Act of 2002, by E.L. Spencer, Jr.,
President, Chief Executive Officer and Chairman of the Board.                                     
|               | 
|31.2           |  | Certification Pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, As Adopted Pursuant To Section 302 of the Sarbanes-Oxley Act of 2002, by David A. Hedges, Vice
President, Controller and Chief Financial Officer (Principal Financial and Accounting Officer).
|               | 
|32.1           |  | Certification Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant To Section 906 of the Sarbanes-Oxley Act of 2002, by E.L. Spencer, Jr., President, Chief Executive Officer and
Chairman of the Board.***                                                                 
|               | 
|32.2           |  | Certification Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant To Section 906 of the Sarbanes-Oxley Act of 2002, by David A. Hedges, Vice President, Controller and Chief
Financial Officer (Principal Financial and Accounting Officer).***                            



|* | Incorporated by reference from Registrants Form 10-Q dated September 30, 2002.
|- | -------------------------------------------------------------------------------

|** | Incorporated by reference from Registrants Form 10-K dated March 31, 2008.
|-- | ---------------------------------------------------------------------------

|*** | The certifications attached as exhibits 32.1 and 32.2 to this quarterly report on Form 10-Q are furnished to the Securities and Exchange Commission pursuant
to Section 906 of the Sarbanes-Oxley Act of 2002 and shall not be deemed filed by the Company for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



53



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.



|      |  |              |  |  |  |                                      |  |  |  |                                             
|----- |  | ------------ |  |  |  | ------------------------------------ |  |  |  | --------------------------------------------
|      |  |              |  |  |  | AUBURN NATIONAL BANCORPORATION, INC.
|      |  |              |  |  |  |                                      |  |  |  | (Registrant)                                
|      |  |              |  |  | 
|Date: |  | May 16, 2011 |  |  |  | By:                                  |  |  |  | /s/ E. L. Spencer, Jr.                      
|      |  |              |  |  |  |                                      |  |  |  | E. L. Spencer, Jr.                          
|      |  |              |  |  |  |                                      |  |  |  | President, Chief Executive                  
|      |  |              |  |  |  |                                      |  |  |  | Officer and Chairman of the Board           
|      |  |              |  |  | 
|Date: |  | May 16, 2011 |  |  |  | By:                                  |  |  |  | /s/ David A. Hedges                         
|      |  |              |  |  |  |                                      |  |  |  | David A. Hedges                             
|      |  |              |  |  |  |                                      |  |  |  | VP, Controller and Chief Financial Officer  
|      |  |              |  |  |  |                                      |  |  |  | (Principal Financial and Accounting Officer)





54