##### 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 June 30, 2010



| ̈ | 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 July 30, 2010
|Common Stock, $0.01 par value per share |  | 3,642,693 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 June 30, 2010 and December 31, 2009                                                     |  | 3 
|                              |  |                                                                                                                                                
|                              |  | Condensed Consolidated Statements of Earnings (Unaudited) for the quarter and six months ended June 30, 2010 and 2009                           |  | 4 
|                              |  |                                                                                                                                                
|                              |  | Condensed Consolidated Statements of Stockholders Equity and Comprehensive Income (Unaudited) for the six months ended June
 30, 2010 and 2009 |  | 5 
|                              |  |                                                                                                                                                
|                              |  | Condensed Consolidated Statements of Cash Flows (Unaudited) for the six months ended June 30, 2010 and
2009                                     |  | 6 
|                              |  |                                                                                                                                                
|                              |  | Notes to Condensed Consolidated Financial Statements                                                                                            |  | 7 
|                              |  |                                                                                                                                                
|Item 2                        |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                                           |  | 23
|                              |  |                                                                                                                                                
|                              |  | Table 1  Explanation of Non-GAAP Financial Measures                                                                                            |  | 40
|                              |  |                                                                                                                                                
|                              |  | Table 2  Selected Quarterly Financial Data                                                                                                     |  | 41
|                              |  |                                                                                                                                                
|                              |  | Table 3  Selected Financial Data                                                                                                               |  | 42
|                              |  |                                                                                                                                                
|                              |  | Table 4  Average Balances and Net Interest Income Analysis  for the quarters ended June 30, 2010 and 2009                                     |  | 43
|                              |  |                                                                                                                                                
|                              |  | Table 5  Average Balances and Net Interest Income Analysis  for the six months ended June 30, 2010 and 2009                                   |  | 44
|                              |  |                                                                                                                                                
|                              |  | Table 6  Loan Portfolio Composition                                                                                                            |  | 45
|                              |  |                                                                                                                                                
|                              |  | Table 7  Allowance for Loan Losses and Nonperforming Assets                                                                                    |  | 46
|                              |  |                                                                                                                                                
|                              |  | Table 8  Allocation of Allowance for Loan Losses                                                                                               |  | 47
|                              |  |                                                                                                                                                
|                              |  | Table 9  CDs and Other Time Deposits of $100,000 or more                                                                                       |  | 48
|                              |  |                                                                                                                                                
|Item 3                        |  | Quantitative and Qualitative Disclosures About Market Risk                                                                                      |  | 49
|                              |  |                                                                                                                                                
|Item 4                        |  | Controls and Procedures                                                                                                                         |  | 49
|                              | 
|PART II. OTHER INFORMATION    |  |                                                                                                                                                
|                              |  |                                                                                                                                                
|Item 1                        |  | Legal Proceedings                                                                                                                               |  | 50
|                              |  |                                                                                                                                                
|Item 1A                       |  | Risk Factors                                                                                                                                    |  | 50
|                              |  |                                                                                                                                                
|Item 2                        |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                                                     |  | 50
|                              |  |                                                                                                                                                
|Item 3                        |  | Defaults Upon Senior Securities                                                                                                                 |  | 51
|                              |  |                                                                                                                                                
|Item 4                        |  | Removed and Reserved                                                                                                                            |  | 51
|                              |  |                                                                                                                                                
|Item 5                        |  | Other Information                                                                                                                               |  | 51
|                              |  |                                                                                                                                                
|Item 6                        |  | Exhibits                                                                                                                                        |  | 51



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)                                                                              |  | June 30,
2010 |         |   | December 31,2009 |  
|                                                                                                                       | 
|Assets:                                                                                                                |  |               |         |   |                  |   |         |  
|Cash and due from banks                                                                                                |  | $             | 13,934  |   |                  | $ | 11,567  |  
|Federal funds sold                                                                                                     |  |               | 10,365  |   |                  |   |        |  
|Interest bearing bank deposits                                                                                         |  |               | 1,009   |   |                  |   | 828     |  
|                                                                                                                       | 
|Cash and cash equivalents                                                                                              |  |               | 25,308  |   |                  |   | 12,395  |  
|                                                                                                                       | 
|Securities available-for-sale                                                                                          |  |               | 333,107 |   |                  |   | 334,762 |  
|Loans held for sale                                                                                                    |  |               | 4,269   |   |                  |   | 4,881   |  
|Loans, net of unearned income                                                                                          |  |               | 376,624 |   |                  |   | 376,103 |  
|Allowance for loan losses                                                                                              |  |               | (6,580  | ) |                  |   | (6,495  | )
|                                                                                                                       | 
|Loans, net                                                                                                             |  |               | 370,044 |   |                  |   | 369,608 |  
|                                                                                                                       | 
|Premises and equipment, net                                                                                            |  |               | 8,197   |   |                  |   | 8,282   |  
|Bank-owned life insurance                                                                                              |  |               | 15,951  |   |                  |   | 15,719  |  
|Other real estate                                                                                                      |  |               | 6,341   |   |                  |   | 7,292   |  
|Other assets                                                                                                           |  |               | 20,907  |   |                  |   | 20,443  |  
|                                                                                                                       | 
|Total assets                                                                                                           |  | $             | 784,124 |   |                  | $ | 773,382 |  
|                                                                                                                       | 
|                                                                                                                       |  |               |         |   |                  |   |         |  
|Liabilities:                                                                                                           |  |               |         |   |                  |   |         |  
|Deposits:                                                                                                              |  |               |         |   |                  |   |         |  
|Noninterest-bearing                                                                                                    |  | $             | 86,509  |   |                  | $ | 76,497  |  
|Interest-bearing                                                                                                       |  |               | 519,246 |   |                  |   | 502,912 |  
|                                                                                                                       | 
|Total deposits                                                                                                         |  |               | 605,755 |   |                  |   | 579,409 |  
|Federal funds purchased and securities sold under agreements to repurchase                                             |  |               | 2,151   |   |                  |   | 15,960  |  
|Long-term debt                                                                                                         |  |               | 113,340 |   |                  |   | 118,349 |  
|Accrued expenses and other liabilities                                                                                 |  |               | 3,836   |   |                  |   | 3,481   |  
|                                                                                                                       | 
|Total liabilities                                                                                                      |  |               | 725,082 |   |                  |   | 717,199 |  
|                                                                                                                       | 
|                                                                                                                       |  |               |         |   |                  |   |         |  
|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                                                                                             |  |               | 3,752   |   |                  |   | 3,751   |  
|Retained earnings                                                                                                      |  |               | 60,720  |   |                  |   | 58,917  |  
|Accumulated other comprehensive income, net                                                                            |  |               | 1,174   |   |                  |   | 111     |  
|Less treasury stock, at cost - 314,442 shares and 314,018 shares for June 30, 2010 and December 31, 2009, respectively |  |               | (6,643  | ) |                  |   | (6,635  | )
|                                                                                                                       | 
|Total stockholders equity                                                                                             |  |               | 59,042  |   |                  |   | 56,183  |  
|                                                                                                                       | 
|Total liabilities and stockholders equity                                                                             |  | $             | 784,124 |   |                  | $ | 773,382 |  
|                                                                                                                       | 

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 June 30 |           |   | Six months ended June 30 |  
|(Dollars in thousands, except share and per share data)                                                            |  | 2010                  |           |   | 2009                     |   |           | 2010 |  |   | 2009      |  
|                                                                                                                   | 
|Interest income:                                                                                                   |  |                       |           |   |                          |   |           |      |  |   |           |   |  |   |           |  
|Loans, including fees                                                                                              |  | $                     | 5,492     |   |                          | $ | 5,430     |      |  | $ | 10,925    |   |  | $ | 10,776    |  
|Securities                                                                                                         |  |                       | 2,959     |   |                          |   | 3,809     |      |  |   | 6,178     |   |  |   | 7,733     |  
|Federal funds sold and interest bearing bank deposits                                                              |  |                       | 10        |   |                          |   | 9         |      |  |   | 17        |   |  |   | 15        |  
|                                                                                                                   | 
|Total interest income                                                                                              |  |                       | 8,461     |   |                          |   | 9,248     |      |  |   | 17,120    |   |  |   | 18,524    |  
|                                                                                                                   | 
|                                                                                                                   |  |                       |           |  
|Interest expense:                                                                                                  |  |                       |           |   |                          |   |           |      |  |   |           |   |  |   |           |  
|Deposits                                                                                                           |  |                       | 2,615     |   |                          |   | 3,505     |      |  |   | 5,255     |   |  |   | 7,029     |  
|Short-term borrowings                                                                                              |  |                       | 3         |   |                          |   | 15        |      |  |   | 14        |   |  |   | 31        |  
|Long-term debt                                                                                                     |  |                       | 1,155     |   |                          |   | 1,209     |      |  |   | 2,332     |   |  |   | 2,420     |  
|                                                                                                                   | 
|Total interest expense                                                                                             |  |                       | 3,773     |   |                          |   | 4,729     |      |  |   | 7,601     |   |  |   | 9,480     |  
|                                                                                                                   | 
|                                                                                                                   |  |                       |           |  
|Net interest income                                                                                                |  |                       | 4,688     |   |                          |   | 4,519     |      |  |   | 9,519     |   |  |   | 9,044     |  
|Provision for loan losses                                                                                          |  |                       | 750       |   |                          |   | 700       |      |  |   | 2,200     |   |  |   | 1,250     |  
|                                                                                                                   | 
|Net interest income after provision for loan losses                                                                |  |                       | 3,938     |   |                          |   | 3,819     |      |  |   | 7,319     |   |  |   | 7,794     |  
|                                                                                                                   | 
|                                                                                                                   |  |                       |           |  
|Noninterest income:                                                                                                |  |                       |           |   |                          |   |           |      |  |   |           |   |  |   |           |  
|Service charges on deposit accounts                                                                                |  |                       | 334       |   |                          |   | 302       |      |  |   | 648       |   |  |   | 605       |  
|Mortgage lending                                                                                                   |  |                       | 625       |   |                          |   | 1,310     |      |  |   | 1,107     |   |  |   | 2,640     |  
|Bank-owned life insurance                                                                                          |  |                       | 106       |   |                          |   | 110       |      |  |   | 232       |   |  |   | 208       |  
|Other                                                                                                              |  |                       | 296       |   |                          |   | 299       |      |  |   | 620       |   |  |   | 602       |  
|Securities gains (losses), net:                                                                                    |  |                       |           |   |                          |   |           |      |  |   |           |   |  |   |           |  
|Realized gains, net                                                                                                |  |                       | 1,431     |   |                          |   | 1,024     |      |  |   | 2,531     |   |  |   | 1,904     |  
|Total other-than-temporary impairments                                                                             |  |                       | (20       | ) |                          |   | (1,287    | )    |  |   | (260      | ) |  |   | (6,420    | )
|Non-credit portion of other-than temporary impairments recognized in (transferred from) other comprehensive
income |  |                       | 20        |   |                          |   | (495      | )    |  |   | 210       |   |  |   | 1,635     |  
|                                                                                                                   | 
|Total securities gains (losses), net                                                                               |  |                       | 1,431     |   |                          |   | (758      | )    |  |   | 2,481     |   |  |   | (2,881    | )
|                                                                                                                   | 
|Total noninterest income                                                                                           |  |                       | 2,792     |   |                          |   | 1,263     |      |  |   | 5,088     |   |  |   | 1,174     |  
|                                                                                                                   | 
|                                                                                                                   |  |                       |           |  
|Noninterest expense:                                                                                               |  |                       |           |   |                          |   |           |      |  |   |           |   |  |   |           |  
|Salaries and benefits                                                                                              |  |                       | 1,939     |   |                          |   | 1,974     |      |  |   | 3,844     |   |  |   | 4,023     |  
|Net occupancy and equipment                                                                                        |  |                       | 364       |   |                          |   | 395       |      |  |   | 748       |   |  |   | 739       |  
|Professional fees                                                                                                  |  |                       | 191       |   |                          |   | 174       |      |  |   | 367       |   |  |   | 335       |  
|FDIC and other regulatory assessments                                                                              |  |                       | 286       |   |                          |   | 578       |      |  |   | 562       |   |  |   | 775       |  
|Other real estate owned, net                                                                                       |  |                       | 911       |   |                          |   | 28        |      |  |   | 972       |   |  |   | 8         |  
|Prepayment penalty on long-term debt                                                                               |  |                       | 298       |   |                          |   |          |      |  |   | 298       |   |  |   |          |  
|Other                                                                                                              |  |                       | 820       |   |                          |   | 775       |      |  |   | 1,654     |   |  |   | 1,597     |  
|                                                                                                                   | 
|Total noninterest expense                                                                                          |  |                       | 4,809     |   |                          |   | 3,924     |      |  |   | 8,445     |   |  |   | 7,477     |  
|                                                                                                                   | 
|                                                                                                                   |  |                       |           |  
|Earnings before income taxes                                                                                       |  |                       | 1,921     |   |                          |   | 1,158     |      |  |   | 3,962     |   |  |   | 1,491     |  
|Income tax expense                                                                                                 |  |                       | 314       |   |                          |   | 226       |      |  |   | 738       |   |  |   | 313       |  
|                                                                                                                   | 
|                                                                                                                   |  |                       |           |  
|Net earnings                                                                                                       |  | $                     | 1,607     |   |                          | $ | 932       |      |  | $ | 3,224     |   |  | $ | 1,178     |  
|                                                                                                                   | 
|                                                                                                                   |  |                       |           |  
|Net earnings per share:                                                                                            |  |                       |           |   |                          |   |           |      |  |   |           |   |  |   |           |  
|Basic and diluted                                                                                                  |  | $                     | 0.44      |   |                          | $ | 0.25      |      |  | $ | 0.88      |   |  | $ | 0.32      |  
|                                                                                                                   | 
|                                                                                                                   |  |                       |           |  
|Weighted average shares outstanding:                                                                               |  |                       |           |   |                          |   |           |      |  |   |           |   |  |   |           |  
|Basic and diluted                                                                                                  |  |                       | 3,642,877 |   |                          |   | 3,644,491 |      |  |   | 3,642,996 |   |  |   | 3,645,652 |  
|                                                                                                                   | 

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)



|                                                                                                                                                 |  |              |  |        |    |                            |   |                   |  |   |                                              |   |  |                |        |   |       |   |        |   |  |   |        |  
|------------------------------------------------------------------------------------------------------------------------------------------------ |  | ------------ |  | ------ | -- | -------------------------- | - | ----------------- |  | - | -------------------------------------------- | - |  | -------------- | ------ | - | ----- | - | ------ | - |  | - | ------ | -
|                                                                                                                                                 |  |              |  |        |    | Additional
paid-in
capital |   | Retained
earnings |  |   | Accumulatedother
comprehensive
income (loss) |   |  | Treasury
stock |        |   | Total |  
|                                                                                                                                                 |  | Common Stock |  |        |    |                            |  
|(Dollars in thousands, except share and per share data)                                                                                          |  | Shares       |  | Amount |    |                            |   |                   | 
|                                                                                                                                                 | 
|Balance, December 31, 2008                                                                                                                       |  | 3,957,135    |  | $      | 39 |                            | $ | 3,749             |  | $ | 59,283                                       |   |  | $              | 603    |   |       | $ | (6,546 | ) |  | $ | 57,128 |  
|Comprehensive income:                                                                                                                            |  |              |  |        |    |                            |   |                   |  |   |                                              |   |  |                |        |   |       |   |        |   |  |   |        |  
|Net earnings                                                                                                                                     |  |             |  |        |   |                            |   |                  |  |   | 1,178                                        |   |  |                |       |   |       |   |       |   |  |   | 1,178  |  
|Other comprehensive loss due to change in other-than-temporary impairment losses related to factors other than credit on
available-for-sale, net |  |             |  |        |   |                            |   |                  |  |   |                                             |   |  |                | (1,031 | ) |       |   |       |   |  |   | (1,031 | )
|Other comprehensive loss due to change in all other unrealized gains (losses) on securities available-for- sale,
net                             |  |             |  |        |   |                            |   |                  |  |   |                                             |   |  |                | (2,877 | ) |       |   |       |   |  |   | (2,877 | )
|                                                                                                                                                 | 
|Total comprehensive loss                                                                                                                         |  |             |  |        |   |                            |   |                  |  |   | 1,178                                        |   |  |                | (3,908 | ) |       |   |       |   |  |   | (2,730 | )
|                                                                                                                                                 |  |              |  |        |    |                            |  
|Cash dividends paid ($0.38 per share)                                                                                                            |  |             |  |        |   |                            |   |                  |  |   | (1,386                                       | ) |  |                |       |   |       |   |       |   |  |   | (1,386 | )
|Stock repurchases (2,955 shares)                                                                                                                 |  |             |  |        |   |                            |   |                  |  |   |                                             |   |  |                |       |   |       |   | (67    | ) |  |   | (67    | )
|Sale of treasury stock (105 shares)                                                                                                              |  |             |  |        |   |                            |   | 2                 |  |   |                                             |   |  |                |       |   |       |   | 1      |   |  |   | 3      |  
|                                                                                                                                                 | 
|Balance, June 30, 2009                                                                                                                           |  | 3,957,135    |  | $      | 39 |                            | $ | 3,751             |  | $ | 59,075                                       |   |  | $              | (3,305 | ) |       | $ | (6,612 | ) |  | $ | 52,948 |  
|                                                                                                                                                 | 
|                                                                                                                                                 |  |              |  |        |    |                            |  
|Balance, December 31, 2009                                                                                                                       |  | 3,957,135    |  | $      | 39 |                            | $ | 3,751             |  | $ | 58,917                                       |   |  | $              | 111    |   |       | $ | (6,635 | ) |  | $ | 56,183 |  
|Comprehensive income:                                                                                                                            |  |              |  |        |    |                            |   |                   |  |   |                                              |   |  |                |        |   |       |   |        |   |  |   |        |  
|Net earnings                                                                                                                                     |  |             |  |        |   |                            |   |                  |  |   | 3,224                                        |   |  |                |       |   |       |   |       |   |  |   | 3,224  |  
|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                           |  |             |  |        |   |                            |   |                  |  |   |                                             |   |  |                | 1,196  |   |       |   |       |   |  |   | 1,196  |  
|                                                                                                                                                 | 
|Total comprehensive income                                                                                                                       |  |             |  |        |   |                            |   |                  |  |   | 3,224                                        |   |  |                | 1,063  |   |       |   |       |   |  |   | 4,287  |  
|                                                                                                                                                 |  |              |  |        |    |                            |  
|Cash dividends paid ($0.39 per share)                                                                                                            |  |             |  |        |   |                            |   |                  |  |   | (1,421                                       | ) |  |                |       |   |       |   |       |   |  |   | (1,421 | )
|Stock repurchases (484 shares)                                                                                                                   |  |             |  |        |   |                            |   |                  |  |   |                                             |   |  |                |       |   |       |   | (8     | ) |  |   | (8     | )
|Sale of treasury stock (60 shares)                                                                                                               |  |             |  |        |   |                            |   | 1                 |  |   |                                             |   |  |                |       |   |       |   |       |   |  |   | 1      |  
|                                                                                                                                                 | 
|Balance, June 30, 2010                                                                                                                           |  | 3,957,135    |  | $      | 39 |                            | $ | 3,752             |  | $ | 60,720                                       |   |  | $              | 1,174  |   |       | $ | (6,643 | ) |  | $ | 59,042 |  
|                                                                                                                                                 | 

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)



|                                                                                           |  |                          |          |   |      |   |          |  
|------------------------------------------------------------------------------------------ |  | ------------------------ | -------- | - | ---- | - | -------- | -
|                                                                                           |  | Six months ended June 30 |         
|(In thousands)                                                                             |  | 2010                     |          |   | 2009 |  
|                                                                                           | 
|Cash flows from operating activities:                                                      |  |                          |          |   |      |   |          |  
|Net earnings                                                                               |  | $                        | 3,224    |   |      | $ | 1,178    |  
|Adjustments to reconcile net earnings to net cash provided by operating activities:        |  |                          |          |   |      |   |          |  
|Provision for loan losses                                                                  |  |                          | 2,200    |   |      |   | 1,250    |  
|Depreciation and amortization                                                              |  |                          | 387      |   |      |   | 327      |  
|Premium amortization and discount accretion, net                                           |  |                          | 916      |   |      |   | 764      |  
|Net (gain) loss on securities                                                              |  |                          | (2,481   | ) |      |   | 2,881    |  
|Net gain on sale of loans held for sale                                                    |  |                          | (927     | ) |      |   | (2,474   | )
|Net loss (gain) on other real estate                                                       |  |                          | 857      |   |      |   | (33      | )
|Loss on prepayment of long-term debt                                                       |  |                          | 298      |   |      |   |         |  
|Loans originated for sale                                                                  |  |                          | (38,702  | ) |      |   | (106,894 | )
|Proceeds from sale of loans                                                                |  |                          | 40,130   |   |      |   | 106,353  |  
|Increase in cash surrender value of bank owned life insurance                              |  |                          | (232     | ) |      |   | (208     | )
|Net increase in other assets                                                               |  |                          | (1,201   | ) |      |   | (1,049   | )
|Net increase (decrease) in accrued expenses and other liabilities                          |  |                          | 355      |   |      |   | (100     | )
|                                                                                           | 
|Net cash provided by operating activities                                                  |  |                          | 4,824    |   |      |   | 1,995    |  
|                                                                                           | 
|                                                                                           |  |                         
|Cash flows from investing activities:                                                      |  |                          |          |   |      |   |          |  
|Proceeds from sales of securities available-for-sale                                       |  |                          | 120,083  |   |      |   | 89,703   |  
|Proceeds from maturities of securities available-for-sale                                  |  |                          | 71,029   |   |      |   | 75,754   |  
|Purchase of securities available-for-sale                                                  |  |                          | (186,208 | ) |      |   | (220,133 | )
|Net increase in loans                                                                      |  |                          | (3,113   | ) |      |   | (10,110  | )
|Net purchases of premises and equipment                                                    |  |                          | (75      | ) |      |   | (813     | )
|Proceeds from sale of other real estate                                                    |  |                          | 571      |   |      |   | 258      |  
|                                                                                           | 
|Net cash provided by (used in) investing activities                                        |  |                          | 2,287    |   |      |   | (65,341  | )
|                                                                                           | 
|                                                                                           |  |                         
|Cash flows from financing activities:                                                      |  |                          |          |   |      |   |          |  
|Net increase in noninterest-bearing deposits                                               |  |                          | 10,012   |   |      |   | 5,195    |  
|Net increase in interest-bearing deposits                                                  |  |                          | 16,334   |   |      |   | 60,404   |  
|Net decrease in federal funds purchased and securities sold under agreements to repurchase |  |                          | (13,809  | ) |      |   | (1,369   | )
|Repayments or retirement of long-term debt                                                 |  |                          | (5,307   | ) |      |   | (5,010   | )
|Proceeds from sale of treasury stock                                                       |  |                          | 1        |   |      |   | 3        |  
|Stock repurchases                                                                          |  |                          | (8       | ) |      |   | (67      | )
|Dividends paid                                                                             |  |                          | (1,421   | ) |      |   | (1,386   | )
|                                                                                           | 
|Net cash provided by financing activities                                                  |  |                          | 5,802    |   |      |   | 57,770   |  
|                                                                                           | 
|                                                                                           |  |                         
|Net change in cash and cash equivalents                                                    |  |                          | 12,913   |   |      |   | (5,576   | )
|Cash and cash equivalents at beginning of period                                           |  |                          | 12,395   |   |      |   | 36,433   |  
|                                                                                           | 
|Cash and cash equivalents at end of period                                                 |  | $                        | 25,308   |   |      | $ | 30,857   |  
|                                                                                           | 
|                                                                                          
|                                                                                           | 
|Supplemental disclosures of cash flow information:                                         |  |                          |          |   |      |   |          |  
|Cash paid during the period for:                                                           |  |                          |          |   |      |   |          |  
|Interest                                                                                   |  | $                        | 7,770    |   |      | $ | 9,413    |  
|Income taxes                                                                               |  |                          | 843      |   |      |   | 1,308    |  
|Supplemental disclosure of non-cash transactions:                                          |  |                          |          |   |      |   |          |  
|Real estate acquired through foreclosure                                                   |  |                          | 477      |   |      |   | 5,049    |  
|                                                                                           | 

See accompanying notes to condensed consolidated financial statements



6



---

##### Table of Contents

AUBURN NATIONAL BANCORPORATION, INC. AND SUBSIDIARIES

Notes to the 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 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 six months ended June 30, 2010, 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, 2009.

Reclassifications

Certain amounts
reported in prior periods have been reclassified to conform to the current-period presentation. These reclassifications had no effect on the Companys previously reported net earnings or total stockholders equity.

Subsequent Events

The Company has
evaluated the effects of events or transactions through the date of this filing that have occurred subsequent to period end June 30, 2010. 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 2010, the Company adopted new guidance related to the following Codification topics:



| |  |  | Accounting Standards Update (ASU) 2009-16, Accounting for Transfers of Financial Assets(Statement of Financial Accounting
Standards (SFAS) No. 166, Accounting for Transfers of Financial Assets  an amendment of FASB Statement No. 140); and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | ASU 2009-17, Improvements to Financial Reporting by Enterprises Involved with Variable Interest Entities(SFAS No. 167,
Amendments to FASB Interpretation No. 46(R)); and
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | ASU 2010-6, Improving Disclosures about Fair Value Measurements.
| | - |  | ----------------------------------------------------------------



| |  |  | ASU 2010-10, Consolidation: Amendments for Certain Investment Funds
| | - |  | -------------------------------------------------------------------

Information about these pronouncements is described in more detail below.

ASU 2009-16, Accounting for Transfers of Financial Assets(SFAS No. 166, Accounting for Transfers of Financial Assets  an
amendment of FASB Statement No. 140),modifies certain guidance contained in FASB Accounting Standards Codification (ASC) 860, Transfers and Servicing. This standard eliminates the concept of qualifying special purpose
entities (QSPEs) and provides additional criteria transferors must use to evaluate transfers of financial assets. To determine if a transfer is to be accounted for as a sale, the transferor must assess whether it and all of the entities included in
its consolidated financial statements have surrendered control of the assets. A transferor must consider all arrangements or agreements made or contemplated at the time of transfer before reaching a conclusion on whether control has been
relinquished. SFAS No. 166 addresses situations in which a portion of a financial asset is transferred. In such instances the



7



---

##### Table of Contents

transfer can only be accounted for as a sale when the transferred portion is considered to be a participating interest. SFAS No. 166 also requires that any assets or liabilities retained
from a transfer accounted for as a sale be initially recognized at fair value. This standard is effective for the Company as of January 1, 2010, with adoption applied prospectively for transfers that occur on and after the effective date.
Adoption of this standard did not have a significant impact on the consolidated financial statements of the Company.

ASU 2009-17,
Improvements to Financial Reporting by Enterprises Involved with Variable Interest Entities(SFAS No. 167, Amendments to FASB Interpretation No. 46(R)), amends several key consolidation provisions related to variable interest
entities (VIEs), which are included in FASB ASC 810, Consolidation. First, the scope of SFAS No. 167 includes entities that are currently designated as QSPEs. Second, SFAS No. 167 changes the approach companies use to
identify the VIEs for which they are deemed to be the primary beneficiary and are required to consolidate. Under existing rules, the primary beneficiary is the entity that absorbs the majority of a VIEs losses and receives the majority of the
VIEs returns. The guidance in SFAS No. 167 identifies a VIEs primary beneficiary as the entity that has the power to direct the VIEs significant activities, and has an obligation to absorb losses or the right to receive
benefits that could be potentially significant to the VIE. Third, SFAS No. 167 requires companies to continually reassess whether they are the primary beneficiary of a VIE. Existing rules only require companies to reconsider primary beneficiary
conclusions when certain triggering events have occurred. SFAS No. 167 was effective for the Company as of January 1, 2010, and applies to all current QSPEs and VIEs, and VIEs created after the effective date. Adoption of this standard did
not have a significant impact on the consolidated financial statements of the Company.

ASU 2010-6, Improving Disclosures about Fair Value
Measurements,amends AS 820, Fair Value Measurements and Disclosures. ASU 2010-6 requires expanded disclosures related to fair value measurements including (i) the amounts of significant transfers of assets or liabilities between
Levels 1 and 2 of the fair value hierarchy and the reasons for the transfers, (ii) the reasons for transfers of assets or liabilities in or out of Level 3 of the fair value hierarchy, with significant transfers disclosed separately,
(iii) the policy for determining when transfers between levels of the fair value hierarchy are recognized and (iv) for recurring fair value measurements of assets and liabilities in Level 3 of the fair value hierarchy, a gross
presentation of information about purchases, sales, issuances and settlements. ASU 2010-6 further clarifies that (i) fair value measurement disclosures should be provided for each class of assets and liabilities (rather than major category),
which would generally be a subset of assets or liabilities within a line item in the statement of financial position and (ii) companies should provide disclosures about the valuation techniques and inputs used to measure fair value for both
recurring and nonrecurring fair value measurements for each class of assets and liabilities included in Levels 2 and 3 of the fair value hierarchy. The disclosures related to the gross presentation of purchases, sales, issuances and settlements
of assets and liabilities included in Level 3 of the fair value hierarchy will be required for the Company beginning January 1, 2011. The remaining disclosure requirements and clarifications in ASU 2010-06 became effective for the Company
on January 1, 2010. Adoption did not affect the Companys consolidated financial results, since it amended only the disclosure requirements for fair value measurements. See Note 7 of the Condensed Consolidated Financial Statements.

ASU 2010-10, Consolidation: Amendments for Certain Investment Funds, which defers, for certain investment funds, the consolidation
requirements resulting from the issuance of ASU 2009-17. Specifically, the deferral is applicable for a reporting entitys interest in an entity (1) that has all the attributes of an investment company or (2) for which it is industry
practice to apply measurement principles for financial reporting purposes that are consistent with those followed by investment companies. ASU 2010-10 was effective for periods beginning after November 15, 2009. Adoption of this standard did
not have a significant impact on the consolidated financial statements of the Company.



8



---

##### 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 quarter and six months ended
June 30, 2010 and 2009, respectively. Diluted net earnings per share reflect the potential dilution that could occur if the Companys potential common stock was issued. At June 30, 2010 and 2009, respectively, the Company had no
options issued or outstanding.

A reconciliation of the numerator and denominator of the basic earnings per share computation to the diluted
earnings per share computation for the quarter and six months ended June 30, 2010 and 2009 is presented below.



|                                                        |  |                       |           |                          |   |           |  |      |           |  |   |          
|------------------------------------------------------- |  | --------------------- | --------- | ------------------------ | - | --------- |  | ---- | --------- |  | - | ---------
|                                                        |  | Quarter ended June 30 |           | Six months ended June 30
|(Dollars in thousands, except share and per share data) |  | 2010                  |           | 2009                     |   | 2010      |  | 2009
|Basic:                                                  |  |                       |           |                          |   |           |  |      |           |  |   |          
|Net earnings                                            |  | $                     | 1,607     |                          | $ | 932       |  | $    | 3,224     |  | $ | 1,178    
|Average common shares outstanding                       |  |                       | 3,642,877 |                          |   | 3,644,491 |  |      | 3,642,996 |  |   | 3,645,652
|                                                       
|Earnings per share                                      |  | $                     | 0.44      |                          | $ | 0.25      |  | $    | 0.88      |  | $ | 0.32     
|                                                       
|Diluted:                                                |  |                       |           |                          |   |           |  |      |           |  |   |          
|Net earnings                                            |  | $                     | 1,607     |                          | $ | 932       |  | $    | 3,224     |  | $ | 1,178    
|Average common shares outstanding                       |  |                       | 3,642,877 |                          |   | 3,644,491 |  |      | 3,642,996 |  |   | 3,645,652
|Dilutive effect of options issued                       |  |                       |          |                          |   |          |  |      |          |  |   |         
|                                                       
|Average diluted shares outstanding                      |  |                       | 3,642,877 |                          |   | 3,644,491 |  |      | 3,642,996 |  |   | 3,645,652
|                                                       
|Earnings per share                                      |  | $                     | 0.44      |                          | $ | 0.25      |  | $    | 0.88      |  | $ | 0.32     
|                                                       

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 (loss) for the quarter and six months ended June 30, 2010 and 2009 is presented below.



|                                                                                                                                   |  |                       |       |   |                          |   |        |      |  |   |       |   |  |   |        |  
|---------------------------------------------------------------------------------------------------------------------------------- |  | --------------------- | ----- | - | ------------------------ | - | ------ | ---- |  | - | ----- | - |  | - | ------ | -
|                                                                                                                                   |  | Quarter ended June 30 |       |   | Six months ended June 30 |  
|(In thousands)                                                                                                                     |  | 2010                  |       |   | 2009                     |   |        | 2010 |  |   | 2009  |  
|Comprehensive income:                                                                                                              |  |                       |       |   |                          |   |        |      |  |   |       |   |  |   |        |  
|Net earnings                                                                                                                       |  | $                     | 1,607 |   |                          | $ | 932    |      |  | $ | 3,224 |   |  | $ | 1,178  |  
|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 |  |                       | (13   | ) |                          |   | (1,031 | )    |  |   | (133  | ) |  |   | (1,031 | )
|Due to change in all other unrealized gains (losses) on securities available-for-sale, net                                         |  |                       | 387   |   |                          |   | (1,419 | )    |  |   | 1,196 |   |  |   | (2,877 | )
|                                                                                                                                   | 
|Total comprehensive income (loss)                                                                                                  |  | $                     | 1,981 |   |                          | $ | (1,518 | )    |  | $ | 4,287 |   |  | $ | (2,730 | )
|                                                                                                                                   | 

NOTE 4: VARIABLE INTEREST ENTITIES

The Company is involved in various entities that are considered to be variable interest entities (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 voting rights or has equity investors that do not provide sufficient financial resources for
the entity to support its activities.

At June 30, 2010, the Company did not have any consolidated variable interest entities to disclose
but did have several nonconsolidated VIEs, discussed below.

Nonconsolidated Variable Interest Entities

The Company owns the common stock of subsidiary business trusts, which have issued mandatorily redeemable preferred capital securities (trust
preferred securities) in the aggregate of approximately $7.2 million at the time of issuance. These trusts meet the definition of a VIE of which the Company is not the primary beneficiary; the trusts only assets are junior



9



---

##### Table of Contents

subordinated debentures issued by the Company, which were acquired by the trusts using the proceeds from the issuance of the trust preferred securities and common stock. The junior subordinated
debentures are included in long-term debt and the Companys equity interests in the business trusts are 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.

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 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 giving them the majority of the variability. 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 June 30, 2010 and December 31, 2009, the Company had investments of $1.7 million and $0.3 million, respectively, related to these projects, which
are included in other assets on the Consolidated Balance Sheets. As of June 30, 2010 and December 31, 2009, the Company had no 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 June 30, 2010 and December 31, 2010, respectively. The funded portion of these loans was approximately $1.7 million at June 30, 2010.
There was no funded portion for any of the outstanding loan commitments with certain of the partnerships at December 31, 2009. The funded portions of these loans are included in loans, net of unearned income on the Consolidated Balance Sheets.

The following table summarizes VIEs that are not consolidated by the Company as of June 30, 2010.



|                                    |  |                     |       |                     |   |                |  |               
|----------------------------------- |  | ------------------- | ----- | ------------------- | - | -------------- |  | --------------
|(Dollars in thousands)              |  | MaximumLossExposure |       | LiabilityRecognized |   | Classification
|Type:                               |  |                     |       |                     |   |                |  |               
|Low income housing partnerships (a) |  | $                   | 6,086 |                     | $ |               |  | Other assets  
|Trust preferred issuances           |  |                     | N/A   |                     |   | 7,217          |  | Long-term debt



|(a) | Maximum loss exposure represents $1.7 million of current investments and $4.4 million of contractual funding commitments. Only the current investment amount is included
in Other Assets.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

NOTE 5: SECURITIES

At June 30, 2010 and December 31, 2009, 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 at June 30, 2010 and December 31, 2009, by contractual maturity are presented below.



|                                 |  |               |   |        |        |         |        |          |         |       |         |                  |       |           |       |      |        
|-------------------------------- |  | ------------- | - | ------ | ------ | ------- | ------ | -------- | ------- | ----- | ------- | ---------------- | ----- | --------- | ----- | ---- | -------
|                                 |  | June 30, 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)           |  | $             |  |        | 27,284 |         | 61,177 |          | 67,632  |       | 156,093 |                  | 977   |           | 7     |      | 155,123
|Agency RMBS (a)                  |  |               |  |        |       |         | 7,268  |          | 81,481  |       | 88,749  |                  | 2,696 |           |      |      | 86,053 
|State and political subdivisions |  |               |  |        | 468    |         | 14,298 |          | 68,768  |       | 83,534  |                  | 1,150 |           | 506   |      | 82,890 
|Trust preferred securities:      |  |               |   |        |        |         |        |          |         |       |         |                  |       |           |       |      |        
|Pooled                           |  |               |  |        |       |         |       |          | 20      |       | 20      |                  |      |           | 210   |      | 230    
|Individual issuer                |  |               |  |        |       |         |       |          | 1,580   |       | 1,580   |                  |      |           | 1,870 |      | 3,450  
|Corporate debt                   |  |               |  |        | 2,296  |         | 835    |          |        |       | 3,131   |                  |      |           | 369   |      | 3,500  
|                                
|Total available-for-sale         |  | $             |  |        | 30,048 |         | 83,578 |          | 219,481 |       | 333,107 |                  | 4,823 |           | 2,962 |      | 331,246
|                                



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



10



---

##### Table of Contents

|                                 |         |                   |       |        |       |         |        |          |         |      |         |                  |        |           |       |  |        
|-------------------------------- | ------- | ----------------- | ----- | ------ | ----- | ------- | ------ | -------- | ------- | ---- | ------- | ---------------- | ------ | --------- | ----- |  | -------
|                                 |         | December 31, 2009
|(Dollars in thousands)           |         | 1 year            |       | 1 to 5 |       | 5 to 10 |        | After 10 |         | Fair |         | Gross Unrealized |        | Amortized
|                                 | or less |                   | years |        | years |         | years  |          | Value   |      | Gains   |                  | Losses |           | Cost 
|Available-for-sale:              |         |                   |       |        |       |         |        |          |         |      |         |                  |        |           |       |  |        
|Agency obligations (a)           |         | $                 |      |        |      |         | 42,626 |          | 47,594  |      | 90,220  |                  | 363    |           | 630   |  | 90,487 
|Agency RMBS (a)                  |         |                   |      |        |      |         | 5,261  |          | 153,381 |      | 158,642 |                  | 3,264  |           | 380   |  | 155,758
|State and political subdivisions |         |                   |      |        | 382   |         | 16,073 |          | 65,107  |      | 81,562  |                  | 1,031  |           | 578   |  | 81,109 
|Trust preferred securities:      |         |                   |       |        |       |         |        |          |         |      |         |                  |        |           |       |  |        
|Pooled                           |         |                   |      |        |      |         |       |          | 23      |      | 23      |                  |       |           | 257   |  | 280    
|Individual issuer                |         |                   |      |        |      |         |       |          | 1,440   |      | 1,440   |                  |       |           | 2,010 |  | 3,450  
|Corporate debt                   |         |                   |      |        | 2,142 |         | 733    |          |        |      | 2,875   |                  |       |           | 626   |  | 3,501  
|                                
|Total available-for-sale         |         | $                 |      |        | 2,524 |         | 64,693 |          | 267,545 |      | 334,762 |                  | 4,658  |           | 4,481 |  | 334,585
|                                



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

Securities with aggregate fair values of $213.9 million and $203.4 million at June 30, 2010 and December 31, 2009, 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 are cost-method investments. The carrying amounts of cost-method investments were $6.0 million at June 30, 2010 and
December 31, 2009, respectively. Cost-method investments primarily include FHLB of Atlanta stock and Federal Reserve Bank stock.

Gross Unrealized Losses and Fair Value

The fair values and gross unrealized losses on securities at June 30, 2010 and December 31, 2009, 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 |       | FairValue |         | UnrealizedLosses
|June 30, 2010:                   |  |                     |         |                     |       |           |       |                  |       |           |         |                  |      
|Agency obligations               |  | $                   | 13,993  |                     | 7     |           |      |                  |      |           | 13,993  |                  | 7    
|State and political subdivisions |  |                     | 21,674  |                     | 342   |           | 2,899 |                  | 164   |           | 24,573  |                  | 506  
|Trust preferred securities:      |  |                     |         |                     |       |           |       |                  |       |           |         |                  |      
|Pooled                           |  |                     |        |                     |      |           | 20    |                  | 210   |           | 20      |                  | 210  
|Individual issuer                |  |                     |        |                     |      |           | 1,580 |                  | 1,870 |           | 1,580   |                  | 1,870
|Corporate debt                   |  |                     |        |                     |      |           | 3,131 |                  | 369   |           | 3,131   |                  | 369  
|                                
|Total                            |  | $                   | 35,667  |                     | 349   |           | 7,630 |                  | 2,613 |           | 43,297  |                  | 2,962
|                                
|December 31, 2009:               |  |                     |         |                     |       |           |       |                  |       |           |         |                  |      
|Agency obligations               |  | $                   | 46,219  |                     | 630   |           |      |                  |      |           | 46,219  |                  | 630  
|Agency RMBS                      |  |                     | 48,343  |                     | 380   |           |      |                  |      |           | 48,343  |                  | 380  
|State and political subdivisions |  |                     | 18,868  |                     | 351   |           | 2,837 |                  | 227   |           | 21,705  |                  | 578  
|Trust preferred securities:      |  |                     |         |                     |       |           |       |                  |       |           |         |                  |      
|Pooled                           |  |                     | 13      |                     | 37    |           | 10    |                  | 220   |           | 23      |                  | 257  
|Individual issuer                |  |                     |        |                     |      |           | 1,440 |                  | 2,010 |           | 1,440   |                  | 2,010
|Corporate debt                   |  |                     |        |                     |      |           | 2,876 |                  | 626   |           | 2,876   |                  | 626  
|                                
|Total                            |  | $                   | 113,443 |                     | 1,398 |           | 7,163 |                  | 3,083 |           | 120,606 |                  | 4,481
|                                

The applicable date for determining when securities are
in an unrealized loss position is June 30, 2010. 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



11



---

##### Table of Contents

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.
|- |  | -------------------------------------------------------------------------------------

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;
|- |  | ------------------------------



| |  | 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.



12



---

##### Table of Contents

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 entire amortized cost basis of these securities.

Corporate debt securities

The unrealized losses associated with corporate debt securities are primarily related to securities backed by an individual issuer community bank. The
Company 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
entire amortized cost basis of these securities.

Cost-method investments

At June 30, 2010, cost-method investments with an aggregate cost of $6.0 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 given the current economic environment.

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 June 30, 2010 and December 31, 2009, respectively, segregated by those securities that have been in an unrealized loss position for less than twelve months and twelve months or more.

Trust Preferred Securities as of June 30, 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            |  | CC                  |  | $                   | 20    |                                 | $ |  |  | 210   |  | 210   |  | $ | 1,770
|Individual issuer (b):                  |  |               |  |                     |  |                     |       |                                 |   |   |  |       |  |       |  |   |      
|Carolina Financial Capital Trust I      |  | n/a           |  | n/a                 |  |                     | 135   |                                 |   |  |  | 315   |  | 315   |  |   |     
|Main Street Bank Statutory Trust I (c)  |  | n/a           |  | n/a                 |  |                     | 300   |                                 |   |  |  | 200   |  | 200   |  |   |     
|MNB Capital Trust I                     |  | n/a           |  | n/a                 |  |                     | 100   |                                 |   |  |  | 400   |  | 400   |  |   |     
|PrimeSouth Capital Trust I              |  | n/a           |  | n/a                 |  |                     | 125   |                                 |   |  |  | 375   |  | 375   |  |   |     
|TCB Trust                               |  | n/a           |  | n/a                 |  |                     | 250   |                                 |   |  |  | 250   |  | 250   |  |   |     
|United Community Capital Trust          |  | n/a           |  | n/a                 |  |                     | 670   |                                 |   |  |  | 330   |  | 330   |  |   |     
|                                       
|Total individual issuer                 |  |               |  |                     |  |                     | 1,580 |                                 |   |  |  | 1,870 |  | 1,870 |  |   |     
|                                       
|Total trust preferred securities        |  |               |  |                     |  | $                   | 1,600 |                                 | $ |  |  | 2,080 |  | 2,080 |  | $ | 1,770
|                                       

n/a - not applicable, securities not rated.



|(a) | Class B Deferrable Third Priority Secured Floating Rate Notes. The underlying collateral is primarily composed of 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) | Issuer acquired by BB&T Corporation.
|--- | ------------------------------------



13



---

##### Table of Contents

Trust Preferred Securities as of December 31, 2009



|                                        |  |               |  |                     |  |                     |       |                                 |   |    |  |       |  |       |  |   |      
|--------------------------------------- |  | ------------- |  | ------------------- |  | ------------------- | ----- | ------------------------------- | - | -- |  | ----- |  | ----- |  | - | -----
|                                        |  | 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            |  | B                   |  | $                   | 10    |                                 | $ |   |  | 220   |  | 220   |  | $ | 1,770
|U.S. Capital Funding IV, Ltd. (b)       |  | Ca            |  | CC                  |  |                     | 13    |                                 |   | 37 |  |      |  | 37    |  |   | 2,450
|Total pooled                            |  |               |  |                     |  |                     | 23    |                                 |   | 37 |  | 220   |  | 257   |  |   | 4,220
|Individual issuer (c):                  |  |               |  |                     |  |                     |       |                                 |   |    |  |       |  |       |  |   |      
|Carolina Financial Capital Trust I      |  | n/a           |  | n/a                 |  |                     | 90    |                                 |   |   |  | 360   |  | 360   |  |   |     
|Main Street Bank Statutory Trust I (d)  |  | n/a           |  | n/a                 |  |                     | 275   |                                 |   |   |  | 225   |  | 225   |  |   |     
|MNB Capital Trust I                     |  | n/a           |  | n/a                 |  |                     | 125   |                                 |   |   |  | 375   |  | 375   |  |   |     
|PrimeSouth Capital Trust I              |  | n/a           |  | n/a                 |  |                     | 125   |                                 |   |   |  | 375   |  | 375   |  |   |     
|TCB Trust                               |  | n/a           |  | n/a                 |  |                     | 325   |                                 |   |   |  | 175   |  | 175   |  |   |     
|United Community Capital Trust          |  | n/a           |  | n/a                 |  |                     | 500   |                                 |   |   |  | 500   |  | 500   |  |   |     
|                                       
|Total individual issuer                 |  |               |  |                     |  |                     | 1,440 |                                 |   |   |  | 2,010 |  | 2,010 |  |   |     
|                                       
|Total trust preferred securities        |  |               |  |                     |  | $                   | 1,463 |                                 | $ | 37 |  | 2,230 |  | 2,267 |  | $ | 4,220
|                                       

n/a - not applicable, securities not rated.



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



|(b) | Class B-2 Fixed/Floating Rate Senior Surbordinate Notes. The underlying collateral is primarily composed of community banks and thrifts.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------



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



|(d) | Issuer acquired by 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.

Excess subordination is defined as the amount of performing collateral that is in excess of
what is needed to payoff 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, or the bonds could recover a higher percentage upon default than zero. 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 June 30, 2010 and December 31, 2009, respectively, there was no excess subordination for the Class B notes of ALESCO Preferred Funding XVII,
Ltd or the B-2 notes of U.S. Capital Funding IV, Ltd.



14



---

##### Table of Contents

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).

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 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 quarter and six months ended
June 30, 2010 and 2009 for credit-impaired debt securities are presented as additions in two components based upon whether the current period 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 or the security matures. Changes in the credit loss component
of credit-impaired debt securities were:



|                                                       |  |                       |       |                          |   |       |  |      |       |  |   |      
|------------------------------------------------------ |  | --------------------- | ----- | ------------------------ | - | ----- |  | ---- | ----- |  | - | -----
|                                                       |  | Quarter ended June 30 |       | Six months ended June 30
|(Dollars in thousands)                                 |  | 2010                  |       | 2009                     |   | 2010  |  | 2009
|Balance, beginning of period                           |  | $                     | 4,620 |                          | $ | 1,688 |  | $    | 4,570 |  | $ |     
|Additions:                                             |  |                       |       |                          |   |       |  |      |       |  |   |      
|Initial credit impairments                             |  |                       |      |                          |   | 975   |  |      |      |  |   | 2,663
|Subsequent credit impairments                          |  |                       |      |                          |   | 142   |  |      | 50    |  |   | 142  
|Reductions:                                            |  |                       |       |                          |   |       |  |      |       |  |   |      
|Securities sold                                        |  |                       |      |                          |   |      |  |      |      |  |   |     
|Due to change in intent to sell or requirement to sell |  |                       |      |                          |   |      |  |      |      |  |   |     
|Increases in expected cash flows                       |  |                       |      |                          |   |      |  |      |      |  |   |     
|                                                      
|Balance, end of period                                 |  | $                     | 4,620 |                          | $ | 2,805 |  | $    | 4,620 |  | $ | 2,805
|                                                      



15



---

##### Table of Contents

Other-Than-Temporary Impairment

The following table presents details of other-than-temporary impairment related to securities, including equity securities carried at cost, for the
quarter and six months ended June 30, 2010 and 2009.



|                                                                                                     |  |                       |    |      |                          |       |      |  |      |     |  |   |      
|---------------------------------------------------------------------------------------------------- |  | --------------------- | -- | ---- | ------------------------ | ----- | ---- |  | ---- | --- |  | - | -----
|                                                                                                     |  | Quarter ended June 30 |    |      | Six months ended June 30
|(Dollars in thousands)                                                                               |  | 2010                  |    | 2009 |                          |       | 2010 |  | 2009
|Other-than-temporary impairment charges (included in earnings):                                      |  |                       |    |      |                          |       |      |  |      |     |  |   |      
|Debt securities:                                                                                     |  |                       |    |      |                          |       |      |  |      |     |  |   |      
|Pooled trust preferred securities                                                                    |  | $                     |   |      | $                        | 975   |      |  | $    | 50  |  | $ | 975  
|Individual issuer trust preferred securities                                                         |  |                       |   |      |                          | 142   |      |  |      |    |  |   | 1,830
|                                                                                                    
|Total debt securities                                                                                |  |                       |   |      |                          | 1,117 |      |  |      | 50  |  |   | 2,805
|Cost-method investments                                                                              |  |                       |   |      |                          | 665   |      |  |      |    |  |   | 1,980
|                                                                                                    
|Total other-than-temporary impairment charges                                                        |  | $                     |   |      | $                        | 1,782 |      |  | $    | 50  |  | $ | 4,785
|                                                                                                    
|Other-than-temporary impairment on debt securities:                                                  |  |                       |    |      |                          |       |      |  |      |     |  |   |      
|Recorded as part of gross realized losses:                                                           |  |                       |    |      |                          |       |      |  |      |     |  |   |      
|Credit-related                                                                                       |  | $                     |   |      | $                        | 1,117 |      |  | $    | 50  |  | $ | 2,805
|Securities with intent to sell                                                                       |  |                       |   |      |                          |      |      |  |      |    |  |   |     
|Recorded directly to (transferred from) other comprehensive income for non-credit related impairment |  |                       | 20 |      |                          | (495  | )    |  |      | 210 |  |   | 1,635
|                                                                                                    
|Total other-than-temporary impairment on debt securities                                             |  | $                     | 20 |      | $                        | 622   |      |  | $    | 260 |  | $ | 4,440
|                                                                                                    

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 June 30 |       |      | Six months ended June 30 |       
|(Dollars in thousands)      |  | 2010                  |       | 2009 |                          |        | 2010 |  |   | 2009  |  
|Gross realized gains        |  | $                     | 1,431 |      | $                        | 1,057  |      |  | $ | 2,570 |   |  | $ | 1,937  |  
|Gross realized losses       |  |                       |      |      |                          | (1,815 | )    |  |   | (89   | ) |  |   | (4,818 | )
|                            | 
|Net realized gains (losses) |  | $                     | 1,431 |      | $                        | (758   | )    |  | $ | 2,481 |   |  | $ | (2,881 | )
|                            | 

NOTE 6: MORTGAGE SERVICING RIGHTS, NET

Mortgage servicing right (MSRs) are recognized based on the fair value of the servicing right on the date the corresponding mortgage loan is
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. Prior to January 1, 2009, the volume of loans sold servicing retained was not significant; therefore no
servicing rights were capitalized. MSRs are included in Other assets on the accompanying Consolidated Balance Sheets



16



---

##### Table of Contents

The change in amortized MSRs and the related valuation allowance for the quarter and six months ended
June 30, 2010 and 2009 are presented below.



|                              |  |                       |       |   |                          |   |     |      |  |   |       |   |  |   |     |  
|----------------------------- |  | --------------------- | ----- | - | ------------------------ | - | --- | ---- |  | - | ----- | - |  | - | --- | -
|                              |  | Quarter ended June 30 |       |   | Six months ended June 30 |  
|(Dollars in thousands)        |  | 2010                  |       |   | 2009                     |   |     | 2010 |  |   | 2009  |  
|Beginning Balance             |  | $                     | 851   |   |                          | $ | 266 |      |  | $ | 834   |   |  | $ |    |  
|Additions                     |  |                       | 62    |   |                          |   | 442 |      |  |   | 111   |   |  |   | 708 |  
|Amortization expense          |  |                       | (36   | ) |                          |   | (22 | )    |  |   | (68   | ) |  |   | (22 | )
|Change in valuation allowance |  |                       |      |   |                          |   |    |      |  |   |      |   |  |   |    |  
|                              | 
|Ending Balance                |  | $                     | 877   |   |                          | $ | 686 |      |  | $ | 877   |   |  | $ | 686 |  
|                              | 
|Fair value of amortized MSRs: |  |                       |       |   |                          |   |     |      |  |   |       |   |  |   |     |  
|Beginning of period           |  |                       | 1,030 |   |                          |   | 295 |      |  |   | 978   |   |  |   |    |  
|End of period                 |  |                       | 1,023 |   |                          |   | 768 |      |  |   | 1,023 |   |  |   | 768 |  
|                              | 

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. At June 30, 2010 and 2009, respectively, there was no valuation allowance recorded for amortized MSRs.

NOTE
7: 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.

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.



17



---

##### Table of Contents

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 adjusted to 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 June 30, 2010 or December 31, 2009.

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 June 30, 2010 or December 31,
2009.



18



---

##### 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 June 30, 2010 and
December 31, 2009, respectively, by caption, on the consolidated balance sheets by FASB ASC 820 valuation hierarchy (as described above).



|                                    |  |        |         |                                                              |   |                                           |         |                                         |      
|----------------------------------- |  | ------ | ------- | ------------------------------------------------------------ | - | ----------------------------------------- | ------- | --------------------------------------- | -----
|(Dollars in thousands)              |  | Amount |         | Quoted Prices inActive Markets
for
Identical Assets(Level 1) |   | SignificantOtherObservableInputs(Level 2) |         | SignificantUnobservableInputs
(Level 3)
|June 30, 2010:                      |  |        |         |                                                              |   |                                           |         |                                         |      
|Securities available-for-sale:      |  |        |         |                                                              |   |                                           |         |                                         |      
|Agency obligations                  |  | $      | 156,093 |                                                              |  |                                           | 156,093 |                                         |     
|Agency RMBS                         |  |        | 88,749  |                                                              |  |                                           | 88,749  |                                         |     
|States and political subdivisions   |  |        | 83,534  |                                                              |  |                                           | 83,534  |                                         |     
|Trust preferred securities:         |  |        |         |                                                              |   |                                           |         |                                         |      
|Pooled                              |  |        | 20      |                                                              |  |                                           |        |                                         | 20   
|Individual issuer                   |  |        | 1,580   |                                                              |  |                                           |        |                                         | 1,580
|Corporate debt                      |  |        | 3,131   |                                                              |  |                                           | 3,131   |                                         |     
|                                   
|Total securities available-for-sale |  |        | 333,107 |                                                              |  |                                           | 331,507 |                                         | 1,600
|Other assets(1)                     |  |        | 1,244   |                                                              |  |                                           | 1,244   |                                         |     
|                                   
|Total assets at fair value          |  | $      | 334,351 |                                                              |  |                                           | 332,751 |                                         | 1,600
|                                   
|                                    |  |        |         |                                                              |   |                                           |         |                                         |      
|Other liabilities(1)                |  | $      | 1,244   |                                                              |  |                                           | 1,244   |                                         |     
|                                   
|Total liabilities at fair value     |  | $      | 1,244   |                                                              |  |                                           | 1,244   |                                         |     
|                                   
|December 31, 2009:                  |  |        |         |                                                              |   |                                           |         |                                         |      
|Securities available-for-sale:      |  |        |         |                                                              |   |                                           |         |                                         |      
|Agency obligations                  |  | $      | 90,220  |                                                              |  |                                           | 90,220  |                                         |     
|Agency RMBS                         |  |        | 158,642 |                                                              |  |                                           | 158,642 |                                         |     
|States and political subdivisions   |  |        | 81,562  |                                                              |  |                                           | 81,562  |                                         |     
|Trust preferred securities:         |  |        |         |                                                              |   |                                           |         |                                         |      
|Pooled                              |  |        | 23      |                                                              |  |                                           |        |                                         | 23   
|Individual issuer                   |  |        | 1,440   |                                                              |  |                                           |        |                                         | 1,440
|Corporate debt                      |  |        | 2,875   |                                                              |  |                                           | 2,875   |                                         |     
|                                   
|Total securities available-for-sale |  |        | 334,762 |                                                              |  |                                           | 333,299 |                                         | 1,463
|Other assets(1)                     |  |        | 931     |                                                              |  |                                           | 931     |                                         |     
|                                   
|Total assets at fair value          |  | $      | 335,693 |                                                              |  |                                           | 334,230 |                                         | 1,463
|                                   
|                                    |  |        |         |                                                              |   |                                           |         |                                         |      
|Other liabilities(1)                |  | $      | 931     |                                                              |  |                                           | 931     |                                         |     
|                                   
|Total liabilities at fair value     |  | $      | 931     |                                                              |  |                                           | 931     |                                         |     
|                                   

|(1) | Includes 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 six months ended June 30, 2010, there were no transfers between levels.



19



---

##### Table of Contents

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



|                                                  |  |                          |       |   |      |   |        |  
|------------------------------------------------- |  | ------------------------ | ----- | - | ---- | - | ------ | -
|                                                  |  | Six months ended June 30 |      
|(Dollars in thousands)                            |  | 2010                     |       |   | 2009 |  
|Beginning balance                                 |  | $                        | 1,463 |   |      | $ | 8,705  |  
|Total realized and unrealized gains and (losses): |  |                          |       |   |      |   |        |  
|Included in net earnings                          |  |                          | (50   | ) |      |   | (3,328 | )
|Included in other comprehensive income            |  |                          | 187   |   |      |   | (1,082 | )
|Purchases, issuances and settlements              |  |                          |      |   |      |   |       |  
|Transfers in and/or (out) of Level 3              |  |                          |      |   |      |   | (2,613 | )
|                                                  | 
|Ending balance                                    |  | $                        | 1,600 |   |      | $ | 1,682  |  
|                                                  | 

The transfer from Level 3 to Level 2 during the six months ended June 30, 2009 primarily related to corporate debt
securities. Due to an increase in trading activity and observable inputs for the Companys corporate debt securities during the quarter ended March 31, 2009, the fair value measurements for these securities were recognized using Level 2
inputs as of March 31, 2009.

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 June 30, 2010 and
December 31, 2009, respectively, by caption, on the consolidated balance sheets and by FASB ASC 820 valuation hierarchy (as described above):



|                           |  |        |        |                                             |   |                                |       |                                         |       
|-------------------------- |  | ------ | ------ | ------------------------------------------- | - | ------------------------------ | ----- | --------------------------------------- | ------
|(Dollars in thousands)     |  | Amount |        | Active Marketsfor
IdenticalAssets
(Level 1) |   | OtherObservableInputs(Level 2) |       | SignificantUnobservableInputs
(Level 3)
|June 30, 2010:             |  |        |        |                                             |   |                                |       |                                         |       
|Loans held for sale        |  | $      | 4,269  |                                             |  |                                | 4,269 |                                         |      
|Loans, net(1)              |  |        | 8,240  |                                             |  |                                |      |                                         | 8,240 
|Other real estate owned    |  |        | 6,341  |                                             |  |                                |      |                                         | 6,341 
|Other assets(2)            |  |        | 877    |                                             |  |                                |      |                                         | 877   
|                          
|Total assets at fair value |  | $      | 19,727 |                                             |  |                                | 4,269 |                                         | 15,458
|                          
|                           |  |        |        |                                             |   |                                |       |                                         |       
|December 31, 2009:         |  |        |        |                                             |   |                                |       |                                         |       
|Loans held for sale        |  | $      | 4,881  |                                             |  |                                | 4,881 |                                         |      
|Loans, net(1)              |  |        | 8,430  |                                             |  |                                |      |                                         | 8,430 
|Other real estate owned    |  |        | 7,292  |                                             |  |                                |      |                                         | 7,292 
|Other assets(2)            |  |        | 834    |                                             |  |                                |      |                                         | 834   
|                          
|Total assets at fair value |  | $      | 21,437 |                                             |  |                                | 4,881 |                                         | 16,556
|                          

|(1) | Loans considered
impaired under FASB ASC 310-10-35, Receivables.
|--- | ----------------------------------------------------------------

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

NOTE 8: 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.



20



---

##### 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 short-term investments.

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. The
carrying amount of accrued interest approximates its fair value.

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.



21



---

##### Table of Contents

The carrying value and related estimated fair value of the Companys financial instruments at
June 30, 2010 and December 31, 2009 are presented below.



|                          |  |                |         |                     |   |                |  |                     |         |  |   |        
|------------------------- |  | -------------- | ------- | ------------------- | - | -------------- |  | ------------------- | ------- |  | - | -------
|                          |  | June 30, 2010  |         | December 31, 2009  
|(Dollars in thousands)    |  | Carryingamount |         | Estimatedfair value |   | Carryingamount |  | Estimatedfair value
|Financial Assets:         |  |                |         |                     |   |                |  |                     |         |  |   |        
|Cash and cash equivalents |  | $              | 25,308  |                     | $ | 25,308         |  | $                   | 12,395  |  | $ | 12,395 
|Securities                |  |                | 333,107 |                     |   | 333,107        |  |                     | 334,762 |  |   | 334,762
|Loans held for sale       |  |                | 4,269   |                     |   | 4,269          |  |                     | 4,881   |  |   | 4,881  
|Loans, net                |  |                | 370,044 |                     |   | 375,612        |  |                     | 369,608 |  |   | 373,940
|Derivative assets         |  |                | 1,244   |                     |   | 1,244          |  |                     | 931     |  |   | 931    
|Financial Liabilities:    |  |                |         |                     |   |                |  |                     |         |  |   |        
|Deposits                  |  | $              | 605,755 |                     | $ | 612,949        |  | $                   | 579,409 |  | $ | 585,597
|Short-term borrowings     |  |                | 2,151   |                     |   | 2,151          |  |                     | 15,960  |  |   | 15,960 
|Long-term debt            |  |                | 113,340 |                     |   | 121,090        |  |                     | 118,349 |  |   | 124,004
|Derivative liabilities    |  |                | 1,244   |                     |   | 1,244          |  |                     | 931     |  |   | 931    

NOTE 9: 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 hedges, 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 June 30, 2010, the Company had no derivative contracts to assist in managing 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 counter party 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
six months ended June 30, 2010 is presented below.



|                                    |  |          |        |                     |   |                     |  |                        |       |  |   |      |  
|----------------------------------- |  | -------- | ------ | ------------------- | - | ------------------- |  | ---------------------- | ----- |  | - | ---- | -
|                                    |  |          |        | OtherAssets         |   | OtherLiabilities    |  | Othernoninterestincome |      
|(Dollars in thousands)              |  | Notional |        | EstimatedFair Value |   | EstimatedFair Value |  | Gains(Losses)          |      
|Interest rate swap agreements:      |  |          |        |                     |   |                     |  |                        |       |  |   |      |  
|Pay fixed / receive variable        |  | $        | 6,242  |                     | $ |                    |  | $                      | 1,244 |  | $ | (313 | )
|Pay variable / receive fixed        |  |          | 6,242  |                     |   | 1,244               |  |                        |      |  |   | 313  |  
|                                    | 
|Total interest rate swap agreements |  | $        | 12,484 |                     | $ | 1,244               |  | $                      | 1,244 |  | $ |     |  
|                                    | 



22



---

##### 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 and six months ended June 30, 2010 and 2009, as well as the information contained in our annual report on Form 10-K for the year ended December 31,
2009 and our quarterly report on Form 10-Q for the quarter ended March 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, 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;
| | - |  | ------------------------------------------------------------------------------------------------------------------------



| |  |  | the impact of the Dodd-Frank Wall Street Reform and Consumer Protection Act (Financial Reform Act) on our business, business practices and cost of
operations;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | 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;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



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



| |  |  | changes in the availability and cost of credit and capital in the financial markets;
| | - |  | ------------------------------------------------------------------------------------



| |  |  | 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;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------



| |  |  | 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;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



23



---

##### 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, 2009 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 is a one-bank
holding company established in 1984 and incorporated under the laws of the State of Delaware. 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 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 June 30 |       | Six months ended June 30
|(Dollars in thousands, except per share amounts) |  | 2010                  |       | 2009                     |   | 2010  |  | 2009
|Net interest income (a)                          |  | $                     | 5,126 |                          | $ | 4,923 |  | $    | 10,394 |  | $ | 9,807 
|Less: tax-equivalent adjustment                  |  |                       | 438   |                          |   | 404   |  |      | 875    |  |   | 763   
|                                                
|Net interest income (GAAP)                       |  |                       | 4,688 |                          |   | 4,519 |  |      | 9,519  |  |   | 9,044 
|Noninterest income                               |  |                       | 2,792 |                          |   | 1,263 |  |      | 5,088  |  |   | 1,174 
|                                                
|Total revenue                                    |  |                       | 7,480 |                          |   | 5,782 |  |      | 14,607 |  |   | 10,218
|Provision for loan losses                        |  |                       | 750   |                          |   | 700   |  |      | 2,200  |  |   | 1,250 
|Noninterest expense                              |  |                       | 4,809 |                          |   | 3,924 |  |      | 8,445  |  |   | 7,477 
|Income tax expense                               |  |                       | 314   |                          |   | 226   |  |      | 738    |  |   | 313   
|                                                
|Net earnings                                     |  | $                     | 1,607 |                          | $ | 932   |  | $    | 3,224  |  | $ | 1,178 
|                                                
|Basic and diluted earnings per share             |  | $                     | 0.44  |                          | $ | 0.25  |  | $    | 0.88   |  | $ | 0.32  
|                                                



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

Financial Summary

The Companys
net earnings were $3.2 million for the first six months of 2010 compared to $1.2 million for the first six months of 2009. Basic and diluted earnings per share were $0.88 per share for the first six months of 2010 compared to $0.32 per share for the
first six months of 2009.

Net interest income (tax-equivalent) was $10.4 million for the first six months of 2010, an increase of
approximately 6% from the first six months of 2009. Average loans were $378.8 million in the first six months of 2010, an increase of $5.2 million, or 1%, from the first six months of 2009. Average deposits were $602.6 million in the first six
months of 2010, an increase of $6.4 million, or 1%, from the first six months of 2009.



24



---

##### Table of Contents

The provision for loan losses during the first six months of 2010 was $2.2 million, compared to $1.3 million
in the first six months of 2009. The Companys annualized net charge-off ratio was 1.12% in the first six months of 2010, compared to 0.54% in the first six months of 2009. Excluding a $1.3 million charge-off related to one construction and
land development loan, the Companys annualized net charge-off ratio was 0.43% in the first six months of 2010.

Noninterest income was
$5.1 million for the first six months of 2010, compared to noninterest income of $1.2 million in the first six months of 2009. The increase in noninterest income is primarily due to a decrease in other-than-temporary impairment charges reflected
within net securities gains (losses). Net securities gains (losses) included $0.1 million of other-than-temporary impairment charges in the first six months of 2010, compared to $4.8 million of other-than-temporary impairment charges in the first
six months of 2009. Other-than-temporary impairment charges recognized in earnings during the first six months of 2009 primarily related to the Companys investments in pooled trust preferred securities and the common stock and trust preferred
securities of Silverton Financial Services, Inc.

Noninterest expense was $8.4 million during the first six months of 2010, compared to
noninterest expense of $7.5 million during the first six months of 2009. The increase in noninterest expense was primarily due to an increase in other real estate owned expense of $1.0 million during the first six months of 2010 when compared to the
first six months of 2009. The increase in other real estate owned expense primarily related to write-downs of the carrying value of certain foreclosed (other real estate owned) properties due to deterioration in real estate values.

In the first six months of 2010, the Company paid cash dividends of $1.4 million, or $0.39 per share. The Companys balance sheet remains strong and
well capitalized under regulatory guidelines with a total risk-based capital ratio of 15.49% and a tier 1 leverage ratio of 8.27% at June 30, 2010.

In the second quarter of 2010, net earnings were $1.6 million, or $0.44 per share, compared to $0.9 million, or $0.25 per share, for the second quarter
of 2009. Total revenue was $7.5 million for the second quarter of 2010, compared to $5.8 million in the second quarter of 2009. The provision for loan losses during the second quarter of 2010 was $750,000, compared to $700,000 in the second quarter
of 2009. The Companys annualized net charge-off ratio was 0.76% in the second quarter of 2010, compared to 0.63% in the second quarter of 2009. Noninterest expense was $4.8 million for the second quarter of 2010, compared to $3.9 million in
the second quarter of 2009.

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, 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 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, 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 validates 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



25



---

##### Table of Contents

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 loan portfolio. The Companys loan review process includes the
judgment of management, the input from independent loan reviewers and, if applicable, reviews by bank regulatory agencies conducted 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 loans (including financial and agricultural loans), construction and land development loans, mortgage loans secured by
commercial real estate, mortgage loans secured by residential real estate, and consumer 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 each loan segment. The estimates for
the 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.

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 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, in particular the volatility of the national and local economy.

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 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



26



---

##### Table of Contents

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 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 present at fair value certain of the Companys assets and liabilities, 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 market prices when
available. However, some of the Companys transactions lack an available 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 2009 and 2010. 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 June 30, 2010. 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.



27



---

##### Table of Contents

RESULTS OF OPERATIONS

Average Balance Sheet and Interest Rates



|                                                                     |  |                          |         |            |       |                |   |            |  |      
|-------------------------------------------------------------------- |  | ------------------------ | ------- | ---------- | ----- | -------------- | - | ---------- |  | -----
|                                                                     |  | Six months ended June 30
|                                                                     |  | 2010                     |         | 2009      
|(Dollars in thousands)                                               |  | AverageBalance           |         | Yield/Rate |       | AverageBalance |   | Yield/Rate
|Loans and loans held for sale                                        |  | $                        | 381,694 |            | 5.77% |                | $ | 378,365    |  | 5.74%
|Securities - taxable                                                 |  |                          | 248,210 |            | 3.64% |                |   | 275,937    |  | 4.57%
|Securities - tax-exempt                                              |  |                          | 80,603  |            | 6.44% |                |   | 69,906     |  | 6.47%
|                                                                     |  |                          |         |            |       |                |   |            |  |      
|Total securities                                                     |  |                          | 328,813 |            | 4.33% |                |   | 345,843    |  | 4.95%
|Federal funds sold                                                   |  |                          | 16,195  |            | 0.21% |                |   | 12,607     |  | 0.22%
|Interest bearing bank deposits                                       |  |                          | 829     |            | 0.00% |                |   | 1,423      |  | 0.14%
|                                                                     |  |                          |         |            |       |                |   |            |  |      
|Total interest-earning assets                                        |  |                          | 727,531 |            | 4.99% |                |   | 738,238    |  | 5.27%
|                                                                     |  |                          |         |            |       |                |   |            |  |      
|Deposits:                                                            |  |                          |         |            |       |                |   |            |  |      
|NOW                                                                  |  |                          | 93,174  |            | 0.74% |                |   | 89,290     |  | 1.02%
|Savings and money market                                             |  |                          | 109,012 |            | 1.15% |                |   | 92,121     |  | 1.21%
|Certificates of deposits less than $100,000                          |  |                          | 113,595 |            | 2.56% |                |   | 109,974    |  | 3.62%
|Certificates of deposits and other time deposits of $100,000 or more |  |                          | 202,835 |            | 2.83% |                |   | 227,587    |  | 3.59%
|                                                                     |  |                          |         |            |       |                |   |            |  |      
|Total interest-bearing deposits                                      |  |                          | 518,616 |            | 2.04% |                |   | 518,972    |  | 2.73%
|Short-term borrowings                                                |  |                          | 4,230   |            | 0.67% |                |   | 12,277     |  | 0.51%
|Long-term debt                                                       |  |                          | 116,604 |            | 4.03% |                |   | 122,174    |  | 3.99%
|                                                                     |  |                          |         |            |       |                |   |            |  |      
|Total interest-bearing liabilities                                   |  |                          | 639,450 |            | 2.40% |                |   | 653,423    |  | 2.93%
|                                                                     |  |                          |         |            |       |                |   |            |  |      
|Net interest income and margin                                       |  | $                        | 10,394  |            | 2.88% |                | $ | 9,807      |  | 2.68%
|                                                                     |  |                          |         |            |       |                |   |            |  |      

Net Interest Income and Margin

Net interest income (tax-equivalent) increased 6% in the first six months of 2010 from the first six months of 2009 due to net interest margin
improvement. Net interest margin (tax-equivalent) was 2.88% for the first six months of 2010, compared to 2.68% for the first six months of 2009.

The tax-equivalent yield on total interest earning assets decreased 28 basis points in the first six months of 2010 from the first quarter of 2009 to
4.99%. This decrease was primarily driven by a 62 basis point decrease in the tax-equivalent yield on total securities to 4.33%.

The cost of
total interest-bearing liabilities decreased 53 basis points in the first six months of 2010 from the first six months of 2009, to 2.40%. This decrease was primarily driven by a 69 basis point decrease in the cost of total interest-bearing deposits
to 2.04%.

Provision for Loan Losses

The provision for loan losses represents a charge to earnings necessary to provide an allowance for loan losses that, in managements evaluation,
should be adequate to provide coverage for the probable losses on outstanding loans. The provision for loan losses amounted to $2.2 million and $1.3 million for the six months ended June 30, 2010 and 2009, respectively.

The increase in the provision for loan losses reflects increases in the overall level of risk within the loan portfolio, past due and nonperforming
loans, and increases in net-charge offs during the first six months of 2010 when compared to the first six months of 2009. The impact of continuing economic distress, specifically its impact on our construction and land development loan portfolio,
contributed to the significant increase in the provision for loan losses in the first six months of 2010 when compared to the first six months of 2009. The construction and land development loan portfolio has experienced some weakness due to
continued decreased real estate sales which has led to falling appraisal values of the collateral which secures the Companys construction and land development loan portfolio. The Companys collateral for construction and land development
loans is generally the primary source of repayment. As the value of the collateral deteriorates, ultimate repayment by the borrower becomes increasingly difficult. As a result, the Company has increased its allowance for loan losses which has led to
increased provision for loan losses in the first six months of 2010 when compared to the first six months of 2009.



28



---

##### Table of Contents

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 1.75% at June 30, 2010, compared to 1.73% at December 31,
2009. 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 June 30, 2010. 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 approximate
and imprecise. Factors beyond our control, such as conditions in the local and national economy, local real estate market, or industry conditions which may have a material adverse effect on our asset quality and the adequacy of our allowance for
loan losses and, thus, the resulting provision for loan losses.

Noninterest Income



|                                    |  |                       |       |                          |   |       |  |      |       |  |   |        
|----------------------------------- |  | --------------------- | ----- | ------------------------ | - | ----- |  | ---- | ----- |  | - | -------
|                                    |  | Quarter ended June 30 |       | Six months ended June 30
|(Dollars in thousands)              |  | 2010                  |       | 2009                     |   | 2010  |  | 2009
|Service charges on deposit accounts |  | $                     | 334   |                          | $ | 302   |  | $    | 648   |  | $ | 605    
|Mortgage lending income             |  |                       | 625   |                          |   | 1,310 |  |      | 1,107 |  |   | 2,640  
|Bank-owned life insurance           |  |                       | 106   |                          |   | 110   |  |      | 232   |  |   | 208    
|Securities gains (losses), net      |  |                       | 1,431 |                          |   | (758) |  |      | 2,481 |  |   | (2,881)
|Other                               |  |                       | 296   |                          |   | 299   |  |      | 620   |  |   | 602    
|                                   
|Total noninterest income            |  | $                     | 2,792 |                          | $ | 1,263 |  | $    | 5,088 |  | $ | 1,174  
|                                   

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. Prior to January 1, 2009, the volume of loans sold with servicing retained was not significant; therefore no servicing rights were capitalized. 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 June 30 |     | Six months ended June 30
|(Dollars in thousands)        |  | 2010                  |     | 2009                     |   | 2010  |  | 2009
|Origination income            |  | $                     | 535 |                          | $ | 1,226 |  | $    | 927   |  | $ | 2,474
|Servicing fees, net           |  |                       | 90  |                          |   | 84    |  |      | 180   |  |   | 166  
|                             
|Total mortgage lending income |  | $                     | 625 |                          | $ | 1,310 |  | $    | 1,107 |  | $ | 2,640
|                             

Mortgage lending income was $1.1 million in the first six
months of 2010, compared to $2.6 million in the first six months of 2009. A significant decrease in the level of mortgage refinance activity during the first six months of 2010 when compared to the record levels experienced in the first six months
of 2009 contributed to the decrease in mortgage lending income during the first six months of 2010.

Mortgage lending decreased in the second
quarter of 2010 when compared to the second quarter of 2009 due to the same factors described above.

The Company recorded net securities
gains of $2.5 million in the first six months of 2010, compared to net securities losses of $2.9 million in the first six months of 2009. The change in net securities gains (losses) is primarily due to a significant decline in other-than-temporary
impairment charges in the first six months of 2010 when compared to the first six months of 2009. Other-than-temporary impairment charges recognized in earnings were approximately $0.1 million in the first six months of 2010, compared to
approximately $4.8 million in the first six months of 2009. Other-than-temporary impairment charges recognized in earnings for the first six months of 2009 were primarily related to pooled trust preferred securities and investments in the common
stock and trust preferred securities of Silverton Financial Services, Inc.

Securities gains (losses), net improved in the second quarter of
2010 when compared to the second quarter of 2009 due to the same factors described above.



29



---

##### Table of Contents

Noninterest Expense



|                                      |  |                       |       |                          |   |       |  |      |       |  |   |      
|------------------------------------- |  | --------------------- | ----- | ------------------------ | - | ----- |  | ---- | ----- |  | - | -----
|                                      |  | Quarter ended June 30 |       | Six months ended June 30
|(Dollars in thousands)                |  | 2010                  |       | 2009                     |   | 2010  |  | 2009
|Salaries and benefits                 |  | $                     | 1,939 |                          | $ | 1,974 |  | $    | 3,844 |  | $ | 4,023
|Net occupancy and equipment           |  |                       | 364   |                          |   | 395   |  |      | 748   |  |   | 739  
|Professional fees                     |  |                       | 191   |                          |   | 174   |  |      | 367   |  |   | 335  
|FDIC and other regulatory assessments |  |                       | 286   |                          |   | 578   |  |      | 562   |  |   | 775  
|Other real estate owned, net          |  |                       | 911   |                          |   | 28    |  |      | 972   |  |   | 8    
|Prepayment penalty on long-term debt  |  |                       | 298   |                          |   |      |  |      | 298   |  |   |     
|Other                                 |  |                       | 820   |                          |   | 775   |  |      | 1,654 |  |   | 1,597
|                                     
|Total noninterest expense             |  | $                     | 4,809 |                          | $ | 3,924 |  | $    | 8,445 |  | $ | 7,477
|                                     

Salaries and benefits expense was $3.8 million in the
first six months of 2010, compared to $4.0 million in the first six months of 2009. The decrease primarily related to decreases in commissions paid to our mortgage originators as a result of decreased origination volume.

FDIC and other regulatory assessments expense was $0.6 million in 2010, compared to $0.8 million in 2009. Although the cost of annual FDIC insurance
premiums increased in the first six months of 2010 when compared to the first six months of 2009, the first six months of 2009 included a one-time special assessment charge from the FDIC of approximately $0.4 million.

FDIC and other regulatory assessments decreased in the second quarter of 2010 when compared to the second quarter of 2009 due to the same factors
described above.

Other real estate owned expense was approximately $1.0 million in the first six months of 2010. The increase in other real
estate owned expense during the first six months of 2010 related to write-downs of the carrying value of certain foreclosed (OREO) properties due to deterioration in real estate values. The write-downs related to the Companys two largest OREO
properties with a carrying value of $5.6 million at June 30, 2010.

Other real estate owned expense increased in the second quarter of
2010 when compared to the second quarter of 2009 due to the same factors described above.

Noninterest expense for the quarter and six months
ended June 30, 2010 includes a $0.3 million prepayment penalty on long-term debt. The Company prepaid $5.0 million of securities sold under agreements to repurchase included in long-term debt on the Consolidated Balance Sheets during the second
quarter of 2010 as part of its strategy to reduce wholesale funding sources.

Income Tax Expense

Income tax expense was $0.7 million in the first six months of 2010, compared to $0.3 million in the first six months of 2009. This change was primarily
due to an increase in the level of earnings before taxes in the first six months of 2010 when compared to the first six months of 2009. The annualized effective tax rate for the first six months of 2010 was 18.63%, compared to an annualized
effective income tax rate of 20.99% for the first six months of 2009. The decrease in the Companys annualized effective tax rate in the first six months of 2010 when compared to the first six months of 2009 was primarily due to the recognition
of a valuation allowance against deferred tax assets related to nondeductible capital losses during the first six months of 2009.

Income tax
expense was $0.3 million in the second quarter of 2010, compared to $0.2 million in the second quarter of 2009. The annualized effective tax rate for the second quarter of 2010 was 16.35%, compared to an annualized effective income tax rate of
19.52% for the second quarter of 2009. The change in income tax expense and the annualized effective tax rate for the second quarter of 2010 when compared to the second quarter of 2009 are due to the same factors described above.

BALANCE SHEET ANALYSIS

Securities

Securities available-for-sale were $333.1 million and $334.8 million as of June 30, 2010 and December 31, 2009, respectively.
The net unrealized gain on securities available-for-sale was $1.9 million at June 30, 2010 compared to a net unrealized gain of $0.2 million at December 31, 2009. Increases in the fair value of securities available-for-sale during the
second quarter of 2010 were primarily driven by changes in interest rates and the narrowing of credit spreads.



30



---

##### Table of Contents

The average yields earned on total securities were 4.33% in the first six months of 2010 and 4.95% in the
first six months of 2009.

Loans



|                                       |  |               |         |              |         |               |         |              |         |               |        
|-------------------------------------- |  | ------------- | ------- | ------------ | ------- | ------------- | ------- | ------------ | ------- | ------------- | -------
|                                       |  | 2010          |         | 2009        
|(In thousands)                         |  | SecondQuarter |         | FirstQuarter |         | FourthQuarter |         | ThirdQuarter |         | SecondQuarter
|Commercial, financial and agricultural |  | $             | 56,168  |              | 52,918  |               | 53,884  |              | 54,350  |               | 52,397 
|Construction and land development      |  |               | 48,758  |              | 57,945  |               | 56,820  |              | 56,956  |               | 53,304 
|Real estate - mortgage:                |  |               |         |              |         |               |         |              |         |               |        
|Commercial                             |  |               | 159,367 |              | 158,781 |               | 156,928 |              | 156,356 |               | 147,843
|Residential                            |  |               | 100,451 |              | 99,660  |               | 97,407  |              | 106,932 |               | 108,576
|Consumer installment                   |  |               | 12,037  |              | 11,475  |               | 11,236  |              | 11,065  |               | 11,330 
|                                      
|Total loans                            |  |               | 376,781 |              | 380,779 |               | 376,275 |              | 385,659 |               | 373,450
|Less: unearned income                  |  |               | (157)   |              | (160)   |               | (172)   |              | (211)   |               | (229)  
|                                      
|Loans, net of unearned income          |  | $             | 376,624 |              | 380,619 |               | 376,103 |              | 385,448 |               | 373,221
|                                      

Total loans, net of unearned income, were $376.6 million
as of June 30, 2010, an increase of $0.5 million from $376.1 million at December 31, 2009. Four loan categories represented the majority of the loan portfolio as of June 30, 2010. Commercial real estate mortgage loans represented 42%,
residential real estate mortgage loans represented 27%, construction and land development loans represented 13% and commercial, financial and agricultural loans represented 15% of the Companys total loans at June 30, 2010. Approximately
50% of the Companys commercial real estate mortgage loans were owner-occupied at June 30, 2010.

Within the residential real estate
mortgage portfolio, the Company had junior lien mortgages of approximately $25.1 million, or 7% of total loans, net of unearned income at both June 30, 2010 and December 31, 2009. For residential real estate mortgage loans with a consumer
purpose, approximately $4.5 million and $5.8 million required interest only payments at June 30, 2010 and December 31, 2009, 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 $7.3 million and $9.4 million as of June 30, 2010 and December 31, 2009, respectively. All purchased loan participations are underwritten by the Company and 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.

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 and valuations, 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.

We attempt to reduce these economic and credit risks by adhering to loan to value 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 loan relationships that
exceed 10% of the capital accounts of the bank, if such loans are not secured; or 20% of the capital accounts if loans in excess of 10% are fully secured, approximately $13.3 million. Furthermore, we have an internal limit for aggregate credit
exposure (loans outstanding plus unfunded commitments) to a single borrower of $12.0 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
June 30, 2010 and December 31, 2009, the Company had no loan relationships exceeding these limits.



31



---

##### Table of Contents

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 June 30, 2010 (and related balances at December 31, 2009).



|                                                |  |              |        |                  |   |       
|----------------------------------------------- |  | ------------ | ------ | ---------------- | - | ------
|(In thousands)                                  |  | June 30,2010 |        | December 31,2009
|Lessors of 1 to 4 family residential properties |  | $            | 36,705 |                  | $ | 34,961
|                                                |  |             
|Office buildings:                               |  |              |        |                  |   |       
|Owner occupied                                  |  | $            | 21,282 |                  | $ | 15,740
|Non-owner occupied                              |  |              | 2,906  |                  |   | 5,382 
|                                               
|Total office buildings                          |  | $            | 24,188 |                  | $ | 21,122

At
June 30, 2010 the Companys geographic loan distribution was concentrated primarily in Lee County, Alabama and surrounding areas. Although not a significant concentration, the Company has some exposure to geographic areas that could be
affected by the oil spill in the Gulf of Mexico. In addition to the Gulf of Mexico being a popular vacation destination for borrowers located in our primary trade area, the Company also operated a loan production office in the Gulf Shores/Orange
Beach, Alabama area from 2004 to 2008. Separately, the Company previously purchased participations in two construction and land development loans related to projects along the Florida Gulf Coast. Management will continue to monitor the
Companys exposure and prospective provisions for loan losses will incorporate any deterioration in affected loan segments as necessary.

The following table summarizes the Companys total exposure to loans secured by real estate and other real estate owned in geographic areas that
could be affected by the oil spill.



|                                |  |               |        |                  |   |       
|------------------------------- |  | ------------- | ------ | ---------------- | - | ------
|(In thousands)                  |  | June 30,
2010 |        | December 31,2009
|Construction & land development |  | $             | 2,583  |                  | $ | 4,926 
|Residential real estate         |  |               | 6,845  |                  |   | 7,094 
|                               
|Total loans                     |  |               | 9,428  |                  |   | 12,020
|Other real estate owned         |  |               | 3,810  |                  |   | 4,329 
|                               
|Total exposure                  |  | $             | 13,238 |                  | $ | 16,349
|                               
|as a % of total assets          |  |               | 1.69%  |                  |   | 2.11% 

At June 30, 2010, the Company
had approximately $6.8 million of loans secured by residential real estate in coastal counties along the Gulf of Mexico that could be affected by the oil spill. These locations include Baldwin County, Alabama, and Bay, Escambia, Okaloosa and Walton
County, Florida.

At June 30, 2010, the carrying value related to one of the Companys purchased participations was $2.6 million. At
June 30, 2010, this loan was classified as a troubled-debt restructuring (TDR) and nonaccrual loan. The other purchased participation loan defaulted and was foreclosed upon previously. At June 30, 2010, the carrying value of
the Companys interest in the property was approximately $3.8 million and is included in other real estate owned.

The average yield
earned on loans and loans held for sale was 5.77% in the first six months of 2010 and 5.74% in the first six months of 2009.

Allowance for
Loan Losses

The Company maintains the allowance for loan losses at a level that management deems appropriate to adequately cover the
Companys estimate of probable losses in the loan portfolio. At June 30, 2010 and December 31, 2009, the allowance for loan losses was $6.6 million and $6.5 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.



32



---

##### Table of Contents

A summary of the changes in the allowance for loan losses and certain asset quality ratios for the second
quarter of 2010 and the previous four quarters is presented below.



|                                        |  |               |        |              |         |               |         |              |       |               |      
|--------------------------------------- |  | ------------- | ------ | ------------ | ------- | ------------- | ------- | ------------ | ----- | ------------- | -----
|                                        |  | 2010          |        | 2009        
|(Dollars in thousands)                  |  | SecondQuarter |        | FirstQuarter |         | FourthQuarter |         | ThirdQuarter |       | SecondQuarter
|Balance at beginning of period          |  | $             | 6,546  |              | 6,495   |               | 5,458   |              | 4,646 |               | 4,532
|Charge-offs:                            |  |               |        |              |         |               |         |              |       |               |      
|Commercial, financial and agricultural  |  |               | (326)  |              | (68)    |               | (91)    |              | (128) |               |     
|Construction & land development         |  |               | (169)  |              | (1,293) |               | (1,629) |              |      |               | (459)
|Residential real estate - mortgage      |  |               | (262)  |              | (46)    |               | (202)   |              | (204) |               | (144)
|Consumer installment                    |  |               | (83)   |              | (5)     |               | (17)    |              | (10)  |               | (23) 
|                                       
|Total charge-offs                       |  |               | (840)  |              | (1,412) |               | (1,939) |              | (342) |               | (626)
|Recoveries                              |  |               | 124    |              | 13      |               | 76      |              | 54    |               | 40   
|                                       
|Net charge-offs                         |  |               | (716)  |              | (1,399) |               | (1,863) |              | (288) |               | (586)
|Provision for loan losses               |  |               | 750    |              | 1,450   |               | 2,900   |              | 1,100 |               | 700  
|                                       
|Ending balance                          |  | $             | 6,580  |              | 6,546   |               | 6,495   |              | 5,458 |               | 4,646
|                                       
|as a % of loans                         |  |               | 1.75 % |              | 1.72    |               | 1.73    |              | 1.42  |               | 1.24 
|as a % of nonperforming loans           |  |               | 72 %   |              | 60      |               | 69      |              | 64    |               | 720  
|Net charge-offs as a % of average loans |  |               | 0.76 % |              | 1.48    |               | 1.95    |              | 0.31  |               | 0.63 
|                                       

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 1.75% at June 30, 2010, compared to 1.73% at December 31, 2009. 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.

Approximately $1.3 million in net charge-offs during the first six months of 2010 primarily related to one construction and land development loan. The
charge-off related to this loan, which was recognized during the first quarter of 2010, was equal to its corresponding valuation allowance (included in the allowance for loan losses) of $1.3 million at December 31, 2009.

At June 30, 2010, the ratio of our allowance for loan losses as a percentage of nonperforming loans was 72%, compared to 69% at December 31,
2009. The increase in this ratio was primarily due to a decrease in nonperforming loans.

At June 30, 2010, the Companys recorded
investment in loans considered impaired was $8.9 million, with a corresponding valuation allowance (included in the allowance for loan losses) of $0.7 million. At December 31, 2009, the Companys recorded investment in loans considered
impaired was $9.7 million, with a corresponding valuation allowance (included in the allowance for loan losses) of $1.3 million.

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 June 30, 2010, the Company had $15.5 million in nonperforming assets compared to $16.6 million at December 31, 2009. Included in
nonperforming assets were nonperforming loans of $9.2 million and $9.4 million at June 30, 2010 and December 31, 2009, respectively. The majority of the balance in nonperforming assets at June 30, 2010 related to deterioration in
the construction and land development loan portfolio. The decrease in nonperforming assets from December 31, 2009 was primarily due to principal payments made by borrowers on nonperforming construction and land development loans and write-downs
on certain properties included in other real estate owned.



33



---

##### Table of Contents

The table below provides information concerning total nonperforming assets and certain asset quality ratios
for the second quarter of 2010 and the previous four quarters.



|                                                               |  |               |        |      |              |        |               |        |              |        |               |      
|-------------------------------------------------------------- |  | ------------- | ------ | ---- | ------------ | ------ | ------------- | ------ | ------------ | ------ | ------------- | -----
|                                                               |  | 2010          |        | 2009
|(In thousands)                                                 |  | SecondQuarter |        |      | FirstQuarter |        | FourthQuarter |        | ThirdQuarter |        | SecondQuarter
|Nonperforming assets:                                          |  |               |        |      |              |        |               |        |              |        |               |      
|Nonaccrual loans                                               |  | $             | 9,151  |      |              | 10,934 |               | 9,352  |              | 8,490  |               | 645  
|Other nonperforming assets (primarily other real estate owned) |  |               | 6,341  |      |              | 7,081  |               | 7,292  |              | 5,279  |               | 5,149
|                                                              
|Total nonperforming assets                                     |  | $             | 15,492 |      |              | 18,015 |               | 16,644 |              | 13,769 |               | 5,794
|                                                              
|as a % of loans and foreclosed properties                      |  |               | 4.05   | %    |              | 4.65   |               | 4.34   |              | 3.52   |               | 1.53 
|as a % of total assets                                         |  |               | 1.98   | %    |              | 2.28   |               | 2.15   |              | 1.75   |               | 0.72 
|Nonperforming loans as a % of total loans                      |  |               | 2.43   | %    |              | 2.87   |               | 2.49   |              | 2.20   |               | 0.17 
|Accruing loans 90 days or more past due                        |  | $             | 243    |      |              | 374    |               | 5      |              | 122    |               | 28   
|                                                              

The Lee County Association of Realtors (LCAR)
of Alabama reported that the average median selling price for residential homes during the quarter ended June 30, 2010 was $166,013, a decrease of 2.0% from the same quarter a year earlier. LCAR also reported that residential inventory at
June 30, 2010 was 1,519 homes, an increase of 13.1% from a year earlier and the average number of days on the market for residential homes sold during the quarter ended June 30, 2010 was 163 days. Although stable median home prices are
positive signs for this market, the supply of housing and the average number of days on the market for homes sold remain elevated. 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, 2009.

The table below provides information concerning the composition of nonaccrual loans for the second quarter of 2010 and the previous four quarters.



|                                            |  |               |       |              |   |               |  |              |       |               |   |       |  |   |    
|------------------------------------------- |  | ------------- | ----- | ------------ | - | ------------- |  | ------------ | ----- | ------------- | - | ----- |  | - | ---
|                                            |  | 2010          |       | 2009        
|(In thousands)                              |  | SecondQuarter |       | FirstQuarter |   | FourthQuarter |  | ThirdQuarter |       | SecondQuarter
|Nonaccrual loans:                           |  |               |       |              |   |               |  |              |       |               |   |       |  |   |    
|Construction and land development           |  | $             | 4,686 |              | $ | 6,500         |  | $            | 7,542 |               | $ | 6,652 |  | $ | 97 
|Real estate - mortgage:                     |  |               |       |              |   |               |  |              |       |               |   |       |  |   |    
|Commercial                                  |  |               | 2,326 |              |   | 1,730         |  |              | 961   |               |   | 856   |  |   |   
|Residential                                 |  |               | 2,137 |              |   | 2,687         |  |              | 842   |               |   | 972   |  |   | 538
|Consumer installment                        |  |               | 2     |              |   | 17            |  |              | 7     |               |   | 10    |  |   | 10 
|                                           
|Total nonaccrual loans / nonperfoming loans |  | $             | 9,151 |              | $ | 10,934        |  | $            | 9,352 |               | $ | 8,490 |  | $ | 645
|                                           

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 June 30, 2010, the Company had $9.2 million in loans on nonaccrual, compared to $9.4 million at December 31, 2009. Approximately $4.5 million of total nonaccrual loans at June 30,
2010 related to two construction and land development loans. One loan is secured by a completed residential condominium project located in the Companys primary markets. The other loan is a purchased participation secured by partially developed
land located near the Florida Gulf Coast.

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 that we might incur. Restructured loans 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. The Company had $4.5 million and $0.2 million, respectively, in restructured loans included within nonaccrual loan balances at June 30, 2010 and December 31, 2009.

Nonaccrual loan balances do not include loans that have been restructured that were performing as of the restructure date. At June 30, 2010 and
December 31, 2009, respectively, the Company had no accruing restructured loans.

The Company had approximately $243,000 and $5,000
thousand in loans 90 days past due and still accruing interest at June 30, 2010 and December 31, 2009, respectively.



34



---

##### Table of Contents

The table below provides information concerning the composition of other real estate owned for the first
quarter of 2010 and the previous four quarters.



|                              |  |               |       |              |   |               |  |              |       |               |   |       |  |   |      
|----------------------------- |  | ------------- | ----- | ------------ | - | ------------- |  | ------------ | ----- | ------------- | - | ----- |  | - | -----
|                              |  | 2010          |       | 2009        
|(In thousands)                |  | SecondQuarter |       | FirstQuarter |   | FourthQuarter |  | ThirdQuarter |       | SecondQuarter
|Other real estate owned:      |  |               |       |              |   |               |  |              |       |               |   |       |  |   |      
|Residential condo development |  | $             | 3,810 |              | $ | 4,329         |  | $            | 4,329 |               | $ | 4,329 |  | $ | 4,329
|New home construction         |  |               | 253   |              |   | 253           |  |              | 490   |               |   | 650   |  |   | 574  
|Developed lots                |  |               | 136   |              |   | 136           |  |              | 136   |               |   | 169   |  |   | 96   
|Undeveloped land              |  |               | 1,746 |              |   | 2,210         |  |              | 2,210 |               |   |      |  |   |     
|Other                         |  |               | 396   |              |   | 153           |  |              | 127   |               |   | 131   |  |   | 150  
|                             
|Total other real estate owned |  | $             | 6,341 |              | $ | 7,081         |  | $            | 7,292 |               | $ | 5,279 |  | $ | 5,149
|                             

The Company owned $6.3 million in other real estate,
which we had acquired from borrowers at June 30, 2010, compared to $7.3 million at December 31, 2009. At June 30, 2010, other real estate owned included two properties with a total carrying value of $5.6 million. The first property is
undeveloped land located near the Companys primary markets. The second property 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 this
property from Silverton Bank. Subsequently, this loan defaulted and was foreclosed upon and the Companys interest in the property is currently included in other real estate owned. 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 an 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, exceeds the Companys recorded investment.

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 $13.8 million, or 3.7% of total loans outstanding,
net of unearned income at June 30, 2010, compared to $16.8 million, or 4.5% of total loans outstanding, net of unearned income at December 31, 2009. The decrease in potential problem loans from December 31, 2009 primarily related
to decreases in the commercial real estate and residential real estate mortgage loan categories. 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.

The table below provides information concerning the composition
of potential problem loans for the second quarter of 2010 and the previous four quarters.



|                                        |  |               |        |              |   |               |  |              |        |               |   |        |  |   |       
|--------------------------------------- |  | ------------- | ------ | ------------ | - | ------------- |  | ------------ | ------ | ------------- | - | ------ |  | - | ------
|                                        |  | 2010          |        | 2009        
|(In thousands)                          |  | SecondQuarter |        | FirstQuarter |   | FourthQuarter |  | ThirdQuarter |        | SecondQuarter
|Potential problem loans:                |  |               |        |              |   |               |  |              |        |               |   |        |  |   |       
|Commercial, financial, and agricultural |  | $             | 1,295  |              | $ | 1,430         |  | $            | 1,771  |               | $ | 1,560  |  | $ | 718   
|Construction and land development       |  |               | 1,667  |              |   | 1,636         |  |              | 1,682  |               |   | 6,070  |  |   | 3,196 
|Real estate - mortgage:                 |  |               |        |              |   |               |  |              |        |               |   |        |  |   |       
|Commercial                              |  |               | 4,695  |              |   | 5,313         |  |              | 5,659  |               |   | 1,504  |  |   |      
|Residential                             |  |               | 6,059  |              |   | 5,981         |  |              | 7,502  |               |   | 6,872  |  |   | 7,964 
|Consumer installment                    |  |               | 80     |              |   | 149           |  |              | 198    |               |   | 217    |  |   | 59    
|                                       
|Total potential problem loans           |  | $             | 13,796 |              | $ | 14,509        |  | $            | 16,812 |               | $ | 16,223 |  | $ | 11,937
|                                       

At June 30, 2010, approximately $1.7 million or
12.0% of total potential problem loans were past due at least 30 days but less than 90 days.



35



---

##### Table of Contents

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 second quarter of 2010 and the previous four quarters.



|                                              |  |               |       |              |   |               |  |              |       |               |   |       |  |   |    
|--------------------------------------------- |  | ------------- | ----- | ------------ | - | ------------- |  | ------------ | ----- | ------------- | - | ----- |  | - | ---
|                                              |  | 2010          |       | 2009        
|(In thousands)                                |  | SecondQuarter |       | FirstQuarter |   | FourthQuarter |  | ThirdQuarter |       | SecondQuarter
|Performing loans past due 30 to 90 days:      |  |               |       |              |   |               |  |              |       |               |   |       |  |   |    
|Commercial, financial, and agricultural       |  | $             | 463   |              | $ | 206           |  | $            | 339   |               | $ | 398   |  | $ | 280
|Construction and land development             |  |               | 246   |              |   | 20            |  |              | 137   |               |   | 518   |  |   | 47 
|Real estate - mortgage:                       |  |               |       |              |   |               |  |              |       |               |   |       |  |   |    
|Commercial                                    |  |               | 1,026 |              |   | 1,658         |  |              | 1,048 |               |   | 890   |  |   |   
|Residential                                   |  |               | 445   |              |   | 3,357         |  |              | 1,626 |               |   | 736   |  |   | 161
|Consumer installment                          |  |               | 87    |              |   | 3             |  |              | 46    |               |   | 82    |  |   | 72 
|                                             
|Total performing loans past due 30 to 90 days |  | $             | 2,267 |              | $ | 5,244         |  | $            | 3,196 |               | $ | 2,624 |  | $ | 560
|                                             

Deposits

Total deposits were $605.8 million and $579.4 million at June 30, 2010, and December 31, 2009, respectively. The increase of $26.4 million in
total deposits from December 31, 2009 was largely due to increases of $10.0 million, $7.9 million, and $8.8 million, respectively, in noninterest bearing demand deposits, interest bearing demand deposits (or NOW accounts), and money
market accounts. The increase in noninterest bearing deposits is primarily due to an increase in the number of new accounts and an increase in the balances of existing customer accounts; the increase in NOW accounts primarily relates to seasonal
increases in public depositor account balances; and the increase in money market accounts reflects decreases in interest rates and related shifts as customers sought more yield in a low interest rate environment.

The average rate paid on total interest-bearing deposits was 2.04% in the first six months of 2010 and 2.73% in the first six months of 2009.

Noninterest bearing deposits were 14% and 13% of total deposits as of June 30, 2010 and December 31, 2009, 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 June 30, 2010, compared to $34.0 million with $12.5 million outstanding at December 31, 2009. Securities sold under agreements to repurchase totaled $2.2 million at June 30, 2010, compared to $3.5
million at December 31, 2009.

The average rate paid on short-term borrowings was 0.67% in the first six months of 2010 and 0.51% in the
first six months of 2009.

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. At June 30, 2010 and December 31, 2009, the Bank had $20.0 million and $25.0 million,
respectively, in securities sold under agreements to repurchase with an original maturity greater than one year. The Bank had $86.1 million in long-term FHLB advances and the Company had $7.2 million in junior subordinated debentures related to
trust preferred securities outstanding at both June 30, 2010 and December 31, 2009.

The average rate paid on long-term debt was
4.03% in the first six months of 2010 and 3.99% in the first six months of 2009.

CAPITAL ADEQUACY

The Companys consolidated stockholders equity balances were $59.0 million and $56.2 million as of June 30, 2010 and December 31,
2009, respectively. The increase from December 31, 2009 is primarily driven by net earnings of $3.2 million and other comprehensive income due to the change in unrealized gains (losses) on securities available-for-sale of $1.1 million, which
was offset by cash dividends paid of approximately $1.4 million.

The Companys tier 1 leverage ratio was 8.27%, tier 1 risk-based
capital ratio was 14.25% and total risk-based capital ratio was 15.49% at June 30, 2010. 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.



36



---

##### Table of Contents

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 June 30, 2010.

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 June 30, 2010.

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.

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 June 30, 2010 and December 31, 2009, 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.



37



---

##### Table of Contents

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 have 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 June 30, 2010, the Bank had an available line of credit with the FHLB totaling $234.4 million with $86.1
million outstanding. At June 30, 2010, 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

At June 30, 2010, the Bank had outstanding standby letters of credit of $7.8 million and unfunded loan commitments
outstanding of $46.8 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 June 30, 2010, the Company had investments of $1.7
million, related to these projects, which are included in other assets on the Consolidated Balance Sheets. Total unfunded commitments outstanding for affordable housing investments were $4.4 million at June 30, 2010. When commitments to fund
affordable housing investments are contingent upon a future event, a liability must be recognized when that contingent event becomes probable. As of June 30, 2010, the Company had no 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 June 30, 2010. The funded portion of these loans was approximately $1.7 million at
June 30, 2010. The funded portions of these loans are included in loans, net of unearned income on the Consolidated Balance Sheets.

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.



38



---

##### Table of Contents

CURRENT ACCOUNTING DEVELOPMENTS

The following accounting pronouncements have been issued by the FASB, but are not yet effective:



| |  | ASU 2010-11, Derivatives and Hedging: Scope Exception Related to Embedded Credit Derivatives; and
|- |  | -------------------------------------------------------------------------------------------------



| |  | ASU 2010-20, Disclosures about the Credit Quality of Financing Receivables and the Allowance for Credit Losses.
|- |  | ---------------------------------------------------------------------------------------------------------------

Information about these pronouncements is described in more detail below.

ASU 2010-11 amends and clarifies the accounting for credit derivatives embedded in interests in securitized financial assets. This guidance is effective
for the Company beginning in third quarter 2010. The adoption of ASU 2010-11 is not expected to have a material impact to the consolidated financial statements.

ASU 2010-20 requires enhanced disclosures for the allowance for credit losses and financing receivables, which include certain loans and long-term
accounts receivable. Companies will be required to disaggregate credit quality information, including receivables on nonaccrual status, aging of past due receivables, and the roll forward of the allowance for credit losses, by portfolio segment or
class of financing receivable. Portfolio segment is the level at which an entity evaluates credit risk and determines its allowance for credit losses, and class of financing receivable is generally a lower level of portfolio segment. Companies must
also provide more granular information on the nature and extent of TDRs and their effect on the allowance for credit losses. This guidance is effective for the Company beginning in fourth quarter 2010 with prospective application. The adoption of
ASU 2010-20 will not affect the Companys consolidated financial results since it amends only the disclosure requirements for financing receivables and the allowance for credit losses.



39



---

##### 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 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.



|                                     |  |               |       |              |       |               |       |              |       |               |      
|------------------------------------ |  | ------------- | ----- | ------------ | ----- | ------------- | ----- | ------------ | ----- | ------------- | -----
|                                     |  | 2010          |       | 2009        
|(in thousands)                       |  | SecondQuarter |       | FirstQuarter |       | FourthQuarter |       | ThirdQuarter |       | SecondQuarter
|Net interest income (GAAP)           |  | $             | 4,688 |              | 4,831 |               | 5,109 |              | 4,662 |               | 4,519
|Tax-equivalent adjustment            |  |               | 438   |              | 437   |               | 438   |              | 432   |               | 404  
|                                    
|Net interest income (Tax-equivalent) |  | $             | 5,126 |              | 5,268 |               | 5,547 |              | 5,094 |               | 4,923
|                                    



|                                     |  |                         |        |      |      
|------------------------------------ |  | ----------------------- | ------ | ---- | -----
|                                     |  | Six months endedJune 30
|(In thousands)                       |  | 2010                    |        | 2009
|Net interest income (GAAP)           |  | $                       | 9,519  |      | 9,044
|Tax-equivalent adjustment            |  |                         | 875    |      | 763  
|                                    
|Net interest income (Tax-equivalent) |  | $                       | 10,394 |      | 9,807
|                                    



40



---

##### Table of Contents

Table 2 - Selected Quarterly Financial Data



|                                                 |  |               |           |      |              |           |               |           |   |              |           |               |          
|------------------------------------------------ |  | ------------- | --------- | ---- | ------------ | --------- | ------------- | --------- | - | ------------ | --------- | ------------- | ---------
|                                                 |  | 2010          |           | 2009
|(Dollars in thousands, except per share amounts) |  | SecondQuarter |           |      | FirstQuarter |           | FourthQuarter |           |   | ThirdQuarter |           | SecondQuarter
|Results of Operations                            |  |               |           |      |              |           |               |           |   |              |           |               |          
|Net interest income (a)                          |  | $             | 5,126     |      |              | 5,268     |               | 5,547     |   |              | 5,094     |               | 4,923    
|Less: tax-equivalent adjustment                  |  |               | 438       |      |              | 437       |               | 438       |   |              | 432       |               | 404      
|                                                
|Net interest income (GAAP)                       |  |               | 4,688     |      |              | 4,831     |               | 5,109     |   |              | 4,662     |               | 4,519    
|Noninterest income (loss)                        |  |               | 2,792     |      |              | 2,296     |               | 799       |   |              | 1,159     |               | 1,263    
|                                                
|Total revenue                                    |  |               | 7,480     |      |              | 7,127     |               | 5,908     |   |              | 5,821     |               | 5,782    
|Provision for loan losses                        |  |               | 750       |      |              | 1,450     |               | 2,900     |   |              | 1,100     |               | 700      
|Noninterest expense                              |  |               | 4,809     |      |              | 3,636     |               | 3,735     |   |              | 3,421     |               | 3,924    
|Income tax expense                               |  |               | 314       |      |              | 424       |               | (930      | ) |              | 277       |               | 226      
|                                                
|Net earnings                                     |  | $             | 1,607     |      |              | 1,617     |               | 203       |   |              | 1,023     |               | 932      
|                                                
|Per share data:                                  |  |               |           |      |              |           |               |           |   |              |           |               |          
|Basic and diluted net earnings                   |  | $             | 0.44      |      |              | 0.44      |               | 0.06      |   |              | 0.28      |               | 0.25     
|Cash dividends declared                          |  |               | 0.195     |      |              | 0.195     |               | 0.190     |   |              | 0.190     |               | 0.190    
|Weighted average shares outstanding:             |  |               |           |      |              |           |               |           |   |              |           |               |          
|Basic and diluted                                |  |               | 3,642,877 |      |              | 3,643,116 |               | 3,643,395 |   |              | 3,644,097 |               | 3,644,491
|Shares outstanding, at period end                |  |               | 3,642,693 |      |              | 3,643,112 |               | 3,643,117 |   |              | 3,644,097 |               | 3,644,097
|Book value                                       |  | $             | 16.21     |      |              | 15.86     |               | 15.42     |   |              | 16.03     |               | 14.53    
|Common stock price                               |  |               |           |      |              |           |               |           |   |              |           |               |          
|High                                             |  | $             | 21.00     |      |              | 21.95     |               | 25.98     |   |              | 29.99     |               | 30.00    
|Low                                              |  |               | 16.86     |      |              | 17.61     |               | 18.93     |   |              | 22.50     |               | 21.75    
|Period end:                                      |  |               | 18.80     |      |              | 20.65     |               | 19.69     |   |              | 24.40     |               | 28.50    
|To earnings ratio                                |  |               | 15.41     | x    |              | 19.86     |               | 29.39     |   |              | 28.05     |               | 25.22    
|To book value                                    |  |               | 116       | %    |              | 130       |               | 128       |   |              | 152       |               | 196      
|Performance ratios:                              |  |               |           |      |              |           |               |           |   |              |           |               |          
|Return on average equity                         |  |               | 10.96     | %    |              | 11.31     |               | 1.37      |   |              | 7.64      |               | 6.63     
|Return on average assets                         |  |               | 0.82      | %    |              | 0.82      |               | 0.10      |   |              | 0.52      |               | 0.46     
|Dividend payout ratio                            |  |               | 44.32     | %    |              | 44.32     |               | 316.67    |   |              | 67.86     |               | 73.08    
|Asset Quality:                                   |  |               |           |      |              |           |               |           |   |              |           |               |          
|Allowance for loan losses as a % of:             |  |               |           |      |              |           |               |           |   |              |           |               |          
|Loans                                            |  |               | 1.75      | %    |              | 1.72      |               | 1.73      |   |              | 1.42      |               | 1.24     
|Nonperforming loans                              |  |               | 72        | %    |              | 60        |               | 69        |   |              | 64        |               | 720      
|Nonperforming assets as a % of:                  |  |               |           |      |              |           |               |           |   |              |           |               |          
|Loans and foreclosed properties                  |  |               | 4.05      | %    |              | 4.65      |               | 4.34      |   |              | 3.52      |               | 1.53     
|Total assets                                     |  |               | 1.98      | %    |              | 2.28      |               | 2.15      |   |              | 1.75      |               | 0.72     
|Nonperforming loans as a % of total loans        |  |               | 2.43      | %    |              | 2.87      |               | 2.49      |   |              | 2.20      |               | 0.17     
|Net charge-offs as a % of average loans          |  |               | 0.76      | %    |              | 1.48      |               | 1.95      |   |              | 0.31      |               | 0.63     
|Capital Adequacy:                                |  |               |           |      |              |           |               |           |   |              |           |               |          
|Tier 1 risk-based capital ratio                  |  |               | 14.25     | %    |              | 13.76     |               | 13.73     |   |              | 13.70     |               | 13.81    
|Total risk-based capital ratio                   |  |               | 15.49     | %    |              | 15.01     |               | 14.98     |   |              | 14.88     |               | 14.82    
|Tier 1 Leverage Ratio                            |  |               | 8.27      | %    |              | 8.17      |               | 8.13      |   |              | 8.05      |               | 7.89     
|Other financial data:                            |  |               |           |      |              |           |               |           |   |              |           |               |          
|Net interest margin (a)                          |  |               | 2.82      | %    |              | 2.94      |               | 3.02      |   |              | 2.74      |               | 2.64     
|Effective income tax rate                        |  |               | 16.35     | %    |              | 20.77     |               | NM        |   |              | 21.31     |               | 19.52    
|Efficiency ratio (b)                             |  |               | 60.74     | %    |              | 48.07     |               | 58.86     |   |              | 54.71     |               | 63.43    
|Selected average balances:                       |  |               |           |      |              |           |               |           |   |              |           |               |          
|Securities                                       |  | $             | 326,553   |      |              | 331,098   |               | 338,261   |   |              | 346,353   |               | 353,168  
|Loans, net of unearned income                    |  |               | 378,491   |      |              | 379,092   |               | 381,112   |   |              | 377,170   |               | 374,465  
|Total assets                                     |  |               | 785,286   |      |              | 784,183   |               | 777,363   |   |              | 790,885   |               | 803,903  
|Total deposits                                   |  |               | 606,041   |      |              | 599,021   |               | 589,452   |   |              | 604,005   |               | 611,224  
|Long-term debt                                   |  |               | 114,880   |      |              | 118,347   |               | 118,351   |   |              | 118,355   |               | 120,997  
|Total stockholders equity                       |  |               | 58,648    |      |              | 57,208    |               | 59,349    |   |              | 53,584    |               | 56,265   
|Selected period end balances:                    |  |               |           |      |              |           |               |           |   |              |           |               |          
|Securities                                       |  | $             | 333,107   |      |              | 333,660   |               | 334,762   |   |              | 338,924   |               | 349,472  
|Loans, net of unearned income                    |  |               | 376,624   |      |              | 380,619   |               | 376,103   |   |              | 385,448   |               | 373,221  
|Allowance for loan losses                        |  |               | 6,580     |      |              | 6,546     |               | 6,495     |   |              | 5,458     |               | 4,646    
|Total assets                                     |  |               | 784,124   |      |              | 791,324   |               | 773,382   |   |              | 786,042   |               | 800,910  
|Total deposits                                   |  |               | 605,755   |      |              | 608,588   |               | 579,409   |   |              | 597,591   |               | 616,442  
|Long-term debt                                   |  |               | 113,340   |      |              | 118,345   |               | 118,349   |   |              | 118,355   |               | 118,358  
|Total stockholders equity                       |  |               | 59,042    |      |              | 57,778    |               | 56,183    |   |              | 58,405    |               | 52,948   
|                                                



|(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



41



---

##### Table of Contents

Table 3 - Selected Financial Data



|                                                 |  |                           |           |   |      |          
|------------------------------------------------ |  | ------------------------- | --------- | - | ---- | ---------
|                                                 |  | Six months ended June 30,
|(Dollars in thousands, except per share amounts) |  | 2010                      |           |   | 2009
|Results of Operations                            |  |                           |           |   |      |          
|Net interest income (a)                          |  | $                         | 10,394    |   |      | 9,807    
|Less: tax-equivalent adjustment                  |  |                           | 875       |   |      | 763      
|                                                
|Net interest income (GAAP)                       |  |                           | 9,519     |   |      | 9,044    
|Noninterest income (loss)                        |  |                           | 5,088     |   |      | 1,174    
|                                                
|Total revenue                                    |  |                           | 14,607    |   |      | 10,218   
|Provision for loan losses                        |  |                           | 2,200     |   |      | 1,250    
|Noninterest expense                              |  |                           | 8,445     |   |      | 7,477    
|Income tax expense                               |  |                           | 738       |   |      | 313      
|                                                
|Net earnings                                     |  | $                         | 3,224     |   |      | 1,178    
|                                                
|Per share data:                                  |  |                           |           |   |      |          
|Basic and diluted net earnings                   |  | $                         | 0.88      |   |      | 0.32     
|Cash dividends declared                          |  |                           | 0.39      |   |      | 0.96     
|Weighted average shares outstanding:             |  |                           |           |   |      |          
|Basic and diluted                                |  |                           | 3,642,996 |   |      | 3,645,652
|Shares outstanding, at period end                |  |                           | 3,642,693 |   |      | 3,644,097
|Book value                                       |  | $                         | 16.21     |   |      | 14.53    
|Common stock price                               |  |                           |           |   |      |          
|High                                             |  | $                         | 21.95     |   |      | 30.00    
|Low                                              |  |                           | 16.86     |   |      | 18.07    
|Period end:                                      |  |                           | 18.80     |   |      | 28.50    
|To earnings ratio                                |  |                           | 15.41     | x |      | 25.22    
|To book value                                    |  |                           | 116       | % |      | 196      
|Performance ratios:                              |  |                           |           |   |      |          
|Return on average equity                         |  |                           | 11.13     | % |      | 4.12     
|Return on average assets                         |  |                           | 0.82      | % |      | 0.30     
|Dividend payout ratio                            |  |                           | 44.32     | % |      | 118.75   
|Asset Quality:                                   |  |                           |           |   |      |          
|Allowance for loan losses as a % of:             |  |                           |           |   |      |          
|Loans                                            |  |                           | 1.75      | % |      | 1.24     
|Nonperforming loans                              |  |                           | 72        | % |      | 720      
|Nonperforming assets as a % of:                  |  |                           |           |   |      |          
|Loans and foreclosed properties                  |  |                           | 4.05      | % |      | 1.53     
|Total assets                                     |  |                           | 1.98      | % |      | 0.72     
|Nonperforming loans as a % of total loans        |  |                           | 2.43      | % |      | 0.17     
|Net charge-offs as a % of average loans          |  |                           | 1.12      | % |      | 0.54     
|Capital Adequacy:                                |  |                           |           |   |      |          
|Tier 1 risk-based capital ratio                  |  |                           | 14.25     | % |      | 13.81    
|Total risk-based capital ratio                   |  |                           | 15.49     | % |      | 14.82    
|Tier 1 Leverage Ratio                            |  |                           | 8.27      | % |      | 7.89     
|Other financial data:                            |  |                           |           |   |      |          
|Net interest margin (a)                          |  |                           | 2.88      | % |      | 2.68     
|Effective income tax rate                        |  |                           | 18.63     | % |      | 20.99    
|Efficiency ratio (b)                             |  |                           | 54.55     | % |      | 68.09    
|Selected average balances:                       |  |                           |           |   |      |          
|Securities                                       |  | $                         | 328,813   |   |      | 345,843  
|Loans, net of unearned income                    |  |                           | 378,790   |   |      | 373,588  
|Total assets                                     |  |                           | 784,737   |   |      | 791,667  
|Total deposits                                   |  |                           | 602,550   |   |      | 596,158  
|Long-term debt                                   |  |                           | 116,604   |   |      | 122,174  
|Total stockholders equity                       |  |                           | 57,932    |   |      | 57,150   
|Selected period end balances:                    |  |                           |           |   |      |          
|Securities                                       |  | $                         | 333,107   |   |      | 349,472  
|Loans, net of unearned income                    |  |                           | 376,624   |   |      | 373,221  
|Allowance for loan losses                        |  |                           | 6,580     |   |      | 4,646    
|Total assets                                     |  |                           | 784,124   |   |      | 800,910  
|Total deposits                                   |  |                           | 605,755   |   |      | 616,442  
|Long-term debt                                   |  |                           | 113,340   |   |      | 118,358  
|Total stockholders equity                       |  |                           | 59,042    |   |      | 52,948   
|                                                



|(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.
|--- | --------------------------------------------------------------------------------------------------------------------------------------



42



---

##### Table of Contents

Table 4 - Average Balances and Net Interest Income Analysis



|                                                                     |  |                       |         |                        |   |            |  |                |  |                        |         |            |   |       |  |      
|-------------------------------------------------------------------- |  | --------------------- | ------- | ---------------------- | - | ---------- |  | -------------- |  | ---------------------- | ------- | ---------- | - | ----- |  | -----
|                                                                     |  | Quarter ended June 30
|                                                                     |  | 2010                  |         | 2009                  
|(Dollars in thousands)                                               |  | AverageBalance        |         | InterestIncome/Expense |   | Yield/Rate |  | AverageBalance |  | InterestIncome/Expense |         | Yield/Rate
|                                                                     |  |                       |         |                        |   |           
|Interest-earning assets:                                             |  |                       |         |                        |   |            |  |                |  |                        |         |            |   |       |  |      
|Loans and loans held for sale (1)                                    |  | $                     | 381,605 |                        | $ | 5,492      |  | 5.77%          |  | $                      | 379,162 |            | $ | 5,430 |  | 5.74%
|Securities - taxable                                                 |  |                       | 246,157 |                        |   | 2,110      |  | 3.44%          |  |                        | 279,464 |            |   | 3,025 |  | 4.34%
|Securities - tax-exempt (2)                                          |  |                       | 80,396  |                        |   | 1,287      |  | 6.42%          |  |                        | 73,704  |            |   | 1,188 |  | 6.47%
|                                                                     |  |                       |         |                        |   |           
|Total securities                                                     |  |                       | 326,553 |                        |   | 3,397      |  | 4.17%          |  |                        | 353,168 |            |   | 4,213 |  | 4.78%
|Federal funds sold                                                   |  |                       | 19,520  |                        |   | 10         |  | 0.21%          |  |                        | 13,944  |            |   | 8     |  | 0.23%
|Interest bearing bank deposits                                       |  |                       | 585     |                        |   |           |  | 0.00%          |  |                        | 1,923   |            |   | 1     |  | 0.10%
|                                                                     |  |                       |         |                        |   |           
|Total interest-earning assets                                        |  |                       | 728,263 |                        | $ | 8,899      |  | 4.90%          |  |                        | 748,197 |            | $ | 9,652 |  | 5.17%
|Cash and due from banks                                              |  |                       | 11,746  |                        |   |            |  |                |  |                        | 16,618  |            |   |       |  |      
|Other assets                                                         |  |                       | 45,277  |                        |   |            |  |                |  |                        | 39,088  |            |   |       |  |      
|                                                                     |  |                       |         |                        |   |            |  |                |  |                        |         |            |   |       |  |      
|Total assets                                                         |  | $                     | 785,286 |                        |   |            |  |                |  | $                      | 803,903 |            |   |       |  |      
|                                                                     |  |                       |         |                        |   |            |  |                |  |                        |         |            |   |       |  |      
|Interest-bearing liabilities:                                        |  |                       |         |                        |   |            |  |                |  |                        |         |            |   |       |  |      
|Deposits:                                                            |  |                       |         |                        |   |            |  |                |  |                        |         |            |   |       |  |      
|NOW                                                                  |  | $                     | 93,002  |                        | $ | 167        |  | 0.72%          |  | $                      | 92,131  |            | $ | 244   |  | 1.06%
|Savings and money market                                             |  |                       | 113,639 |                        |   | 337        |  | 1.19%          |  |                        | 95,247  |            |   | 283   |  | 1.19%
|Certificates of deposits less than $100,000                          |  |                       | 113,492 |                        |   | 703        |  | 2.48%          |  |                        | 112,771 |            |   | 979   |  | 3.48%
|Certificates of deposits and other time deposits of $100,000 or more |  |                       | 201,510 |                        |   | 1,408      |  | 2.80%          |  |                        | 231,089 |            |   | 1,999 |  | 3.47%
|                                                                     |  |                       |         |                        |   |           
|Total interest-bearing deposits                                      |  |                       | 521,643 |                        |   | 2,615      |  | 2.01%          |  |                        | 531,238 |            |   | 3,505 |  | 2.65%
|Short-term borrowings                                                |  |                       | 2,227   |                        |   | 3          |  | 0.54%          |  |                        | 11,760  |            |   | 15    |  | 0.51%
|Long-term debt                                                       |  |                       | 114,880 |                        |   | 1,155      |  | 4.03%          |  |                        | 120,997 |            |   | 1,209 |  | 4.01%
|                                                                     |  |                       |         |                        |   |           
|Total interest-bearing liabilities                                   |  |                       | 638,750 |                        | $ | 3,773      |  | 2.37%          |  |                        | 663,995 |            | $ | 4,729 |  | 2.86%
|Noninterest-bearing deposits                                         |  |                       | 84,398  |                        |   |            |  |                |  |                        | 79,986  |            |   |       |  |      
|Other liabilities                                                    |  |                       | 3,490   |                        |   |            |  |                |  |                        | 3,657   |            |   |       |  |      
|Stockholders equity                                                 |  |                       | 58,648  |                        |   |            |  |                |  |                        | 56,265  |            |   |       |  |      
|                                                                     |  |                       |         |                        |   |            |  |                |  |                        |         |            |   |       |  |      
|Total liabilities and stockholders equity                           |  | $                     | 785,286 |                        |   |            |  |                |  | $                      | 803,903 |            |   |       |  |      
|                                                                     |  |                       |         |                        |   |            |  |                |  |                        |         |            |   |       |  |      
|Net interest income and margin                                       |  |                       |         |                        | $ | 5,126      |  | 2.82%          |  |                        |         |            | $ | 4,923 |  | 2.64%
|                                                                     |  |                       |         |                        |   |            |  |                |  |                        |         |           



|(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%.
|--- | -------------------------------------------------------------------------------------------------------------



43



---

##### Table of Contents

Table 5 - Average Balances and Net Interest Income Analysis



|                                                                     |  |                          |         |                        |   |            |  |                |  |                        |         |            |   |        |  |      
|-------------------------------------------------------------------- |  | ------------------------ | ------- | ---------------------- | - | ---------- |  | -------------- |  | ---------------------- | ------- | ---------- | - | ------ |  | -----
|                                                                     |  | Six months ended June 30
|                                                                     |  | 2010                     |         | 2009                  
|(Dollars in thousands)                                               |  | AverageBalance           |         | InterestIncome/Expense |   | Yield/Rate |  | AverageBalance |  | InterestIncome/Expense |         | Yield/Rate
|                                                                     |  |                          |         |                        |   |           
|Interest-earning assets:                                             |  |                          |         |                        |   |            |  |                |  |                        |         |            |   |        |  |      
|Loans and loans held for sale (1)                                    |  | $                        | 381,694 |                        | $ | 10,925     |  | 5.77%          |  | $                      | 378,365 |            | $ | 10,776 |  | 5.74%
|Securities - taxable                                                 |  |                          | 248,210 |                        |   | 4,477      |  | 3.64%          |  |                        | 275,937 |            |   | 6,252  |  | 4.57%
|Securities - tax-exempt (2)                                          |  |                          | 80,603  |                        |   | 2,576      |  | 6.44%          |  |                        | 69,906  |            |   | 2,244  |  | 6.47%
|                                                                     |  |                          |         |                        |   |           
|Total securities                                                     |  |                          | 328,813 |                        |   | 7,053      |  | 4.33%          |  |                        | 345,843 |            |   | 8,496  |  | 4.95%
|Federal funds sold                                                   |  |                          | 16,195  |                        |   | 17         |  | 0.21%          |  |                        | 12,607  |            |   | 14     |  | 0.22%
|Interest bearing bank deposits                                       |  |                          | 829     |                        |   |           |  | 0.00%          |  |                        | 1,423   |            |   | 1      |  | 0.14%
|                                                                     |  |                          |         |                        |   |           
|Total interest-earning assets                                        |  |                          | 727,531 |                        | $ | 17,995     |  | 4.99%          |  |                        | 738,238 |            | $ | 19,287 |  | 5.27%
|Cash and due from banks                                              |  |                          | 12,384  |                        |   |            |  |                |  |                        | 16,756  |            |   |        |  |      
|Other assets                                                         |  |                          | 44,822  |                        |   |            |  |                |  |                        | 36,673  |            |   |        |  |      
|                                                                     |  |                          |         |                        |   |            |  |                |  |                        |         |            |   |        |  |      
|Total assets                                                         |  | $                        | 784,737 |                        |   |            |  |                |  | $                      | 791,667 |            |   |        |  |      
|                                                                     |  |                          |         |                        |   |            |  |                |  |                        |         |            |   |        |  |      
|Interest-bearing liabilities:                                        |  |                          |         |                        |   |            |  |                |  |                        |         |            |   |        |  |      
|Deposits:                                                            |  |                          |         |                        |   |            |  |                |  |                        |         |            |   |        |  |      
|NOW                                                                  |  | $                        | 93,174  |                        | $ | 343        |  | 0.74%          |  | $                      | 89,290  |            | $ | 453    |  | 1.02%
|Savings and money market                                             |  |                          | 109,012 |                        |   | 624        |  | 1.15%          |  |                        | 92,121  |            |   | 555    |  | 1.21%
|Certificates of deposits less than $100,000                          |  |                          | 113,595 |                        |   | 1,442      |  | 2.56%          |  |                        | 109,974 |            |   | 1,972  |  | 3.62%
|Certificates of deposits and other time deposits of $100,000 or more |  |                          | 202,835 |                        |   | 2,846      |  | 2.83%          |  |                        | 227,587 |            |   | 4,049  |  | 3.59%
|                                                                     |  |                          |         |                        |   |           
|Total interest-bearing deposits                                      |  |                          | 518,616 |                        |   | 5,255      |  | 2.04%          |  |                        | 518,972 |            |   | 7,029  |  | 2.73%
|Short-term borrowings                                                |  |                          | 4,230   |                        |   | 14         |  | 0.67%          |  |                        | 12,277  |            |   | 31     |  | 0.51%
|Long-term debt                                                       |  |                          | 116,604 |                        |   | 2,332      |  | 4.03%          |  |                        | 122,174 |            |   | 2,420  |  | 3.99%
|                                                                     |  |                          |         |                        |   |           
|Total interest-bearing liabilities                                   |  |                          | 639,450 |                        | $ | 7,601      |  | 2.40%          |  |                        | 653,423 |            | $ | 9,480  |  | 2.93%
|Noninterest-bearing deposits                                         |  |                          | 83,934  |                        |   |            |  |                |  |                        | 77,186  |            |   |        |  |      
|Other liabilities                                                    |  |                          | 3,421   |                        |   |            |  |                |  |                        | 3,908   |            |   |        |  |      
|Stockholders equity                                                 |  |                          | 57,932  |                        |   |            |  |                |  |                        | 57,150  |            |   |        |  |      
|                                                                     |  |                          |         |                        |   |            |  |                |  |                        |         |            |   |        |  |      
|Total liabilities and stockholders equity                           |  | $                        | 784,737 |                        |   |            |  |                |  | $                      | 791,667 |            |   |        |  |      
|                                                                     |  |                          |         |                        |   |            |  |                |  |                        |         |            |   |        |  |      
|                                                                     |  |                          |         |                        |   |           
|Net interest income and margin                                       |  |                          |         |                        | $ | 10,394     |  | 2.88%          |  |                        |         |            | $ | 9,807  |  | 2.68%
|                                                                     |  |                          |         |                        |   |            |  |                |  |                        |         |           



|(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%.
|--- | -------------------------------------------------------------------------------------------------------------



44



---

##### Table of Contents

Table 6 - Loan Portfolio Composition



|                                       |  |               |         |              |         |               |         |              |         |               |        
|-------------------------------------- |  | ------------- | ------- | ------------ | ------- | ------------- | ------- | ------------ | ------- | ------------- | -------
|                                       |  | 2010          |         | 2009        
|(In thousands)                         |  | SecondQuarter |         | FirstQuarter |         | FourthQuarter |         | ThirdQuarter |         | SecondQuarter
|Commercial, financial and agricultural |  | $             | 56,168  |              | 52,918  |               | 53,884  |              | 54,350  |               | 52,397 
|Construction & land development        |  |               | 48,758  |              | 57,945  |               | 56,820  |              | 56,956  |               | 53,304 
|Real estate - mortgage:                |  |               |         |              |         |               |         |              |         |               |        
|Commercial                             |  |               | 159,367 |              | 158,781 |               | 156,928 |              | 156,356 |               | 147,843
|Residential                            |  |               | 100,451 |              | 99,660  |               | 97,407  |              | 106,932 |               | 108,576
|Consumer installment                   |  |               | 12,037  |              | 11,475  |               | 11,236  |              | 11,065  |               | 11,330 
|                                      
|Total loans                            |  |               | 376,781 |              | 380,779 |               | 376,275 |              | 385,659 |               | 373,450
|Less: unearned income                  |  |               | (157)   |              | (160)   |               | (172)   |              | (211)   |               | (229)  
|                                      
|Loans, net of unearned income          |  |               | 376,624 |              | 380,619 |               | 376,103 |              | 385,448 |               | 373,221
|Less: allowance for loan losses        |  |               | (6,580) |              | (6,546) |               | (6,495) |              | (5,458) |               | (4,646)
|                                      
|Loans, net                             |  | $             | 370,044 |              | 374,073 |               | 369,608 |              | 379,990 |               | 368,575
|                                      



45



---

##### Table of Contents

Table 7 - Allowance for Loan Losses and Nonperforming Assets

|                                                              |  |               |        |      |              |         |               |         |              |        |               |      
|------------------------------------------------------------- |  | ------------- | ------ | ---- | ------------ | ------- | ------------- | ------- | ------------ | ------ | ------------- | -----
|                                                              |  | 2010          |        | 2009
|(Dollars in thousands)                                        |  | SecondQuarter |        |      | FirstQuarter |         | FourthQuarter |         | ThirdQuarter |        | SecondQuarter
|Allowance for loan losses:                                    |  |               |        |      |              |         |               |         |              |        |               |      
|Balance at beginning of period                                |  | $             | 6,546  |      |              | 6,495   |               | 5,458   |              | 4,646  |               | 4,532
|Charge-offs:                                                  |  |               |        |      |              |         |               |         |              |        |               |      
|Commercial, financial and agricultural                        |  |               | (326)  |      |              | (68)    |               | (91)    |              | (128)  |               |     
|Construction & land development                               |  |               | (169)  |      |              | (1,293) |               | (1,629) |              |       |               | (459)
|Residential real estate - mortgage                            |  |               | (262)  |      |              | (46)    |               | (202)   |              | (204)  |               | (144)
|Consumer installment                                          |  |               | (83)   |      |              | (5)     |               | (17)    |              | (10)   |               | (23) 
|                                                             
|Total charge-offs                                             |  |               | (840)  |      |              | (1,412) |               | (1,939) |              | (342)  |               | (626)
|Recoveries                                                    |  |               | 124    |      |              | 13      |               | 76      |              | 54     |               | 40   
|                                                             
|Net charge-offs                                               |  |               | (716)  |      |              | (1,399) |               | (1,863) |              | (288)  |               | (586)
|Provision for loan losses                                     |  |               | 750    |      |              | 1,450   |               | 2,900   |              | 1,100  |               | 700  
|                                                             
|                                                              |  |               |        |      |             
|Ending balance                                                |  | $             | 6,580  |      |              | 6,546   |               | 6,495   |              | 5,458  |               | 4,646
|                                                             
|as a % of loans                                               |  |               | 1.75   | %    |              | 1.72    |               | 1.73    |              | 1.42   |               | 1.24 
|as a % of nonperforming loans                                 |  |               | 72     | %    |              | 60      |               | 69      |              | 64     |               | 720  
|Net charge-offs as a % of average loans                       |  |               | 0.76   | %    |              | 1.48    |               | 1.95    |              | 0.31   |               | 0.63 
|                                                             
|                                                              |  |               |        |      |             
|Nonperforming assets:                                         |  |               |        |      |              |         |               |         |              |        |               |      
|Nonaccrual loans                                              |  | $             | 9,151  |      |              | 10,934  |               | 9,352   |              | 8,490  |               | 645  
|Other nonperforming assets(primarily other real estate owned) |  |               | 6,341  |      |              | 7,081   |               | 7,292   |              | 5,279  |               | 5,149
|                                                             
|Total nonperforming assets                                    |  | $             | 15,492 |      |              | 18,015  |               | 16,644  |              | 13,769 |               | 5,794
|                                                             
|as a % of loans and foreclosed properties                     |  |               | 4.05   | %    |              | 4.65    |               | 4.34    |              | 3.52   |               | 1.53 
|as a % of total assets                                        |  |               | 1.98   | %    |              | 2.28    |               | 2.15    |              | 1.75   |               | 0.72 
|Nonperforming loans as a % of total loans                     |  |               | 2.43   | %    |              | 2.87    |               | 2.49    |              | 2.20   |               | 0.17 
|Accruing loans 90 days or more past due                       |  | $             | 243    |      |              | 374     |               | 5       |              | 122    |               | 28   
|                                                             



46



---

##### Table of Contents

Table 8 - Allocation of Allowance for Loan Losses



|                                       |  |                |       |               |      |                |   |               |  |                |  |    |       |        |      |    |   |        |  |      |  |   |       |  |     
|-------------------------------------- |  | -------------- | ----- | ------------- | ---- | -------------- | - | ------------- |  | -------------- |  | -- | ----- | ------ | ---- | -- | - | ------ |  | ---- |  | - | ----- |  | ----
|                                       |  | 2010           |       | 2009         
|                                       |  | Second Quarter |       | First Quarter |      | Fourth Quarter |   | Third Quarter |  | Second Quarter
|(Dollars in thousands)                 |  | Amount         |       | %*            |      | Amount         |   | %*            |  | Amount         |  | %* |       | Amount |      | %* |   | Amount |  | %*  
|Commercial, financial and agricultural |  | $              | 881   |               | 14.9 |                | $ | 738           |  | 13.9           |  | $  | 784   |        | 14.3 |    | $ | 731    |  | 14.1 |  | $ | 526   |  | 14.0
|Construction and land development      |  |                | 1,092 |               | 12.9 |                |   | 1,180         |  | 15.2           |  |    | 2,063 |        | 15.1 |    |   | 1,292  |  | 14.8 |  |   | 816   |  | 14.3
|Real estate - mortgage:                |  |                |       |               |      |                |   |               |  |                |  |    |       |        |      |    |   |        |  |      |  |   |       |  |     
|Commercial                             |  |                | 2,178 |               | 42.3 |                |   | 1,972         |  | 41.7           |  |    | 1,264 |        | 41.7 |    |   | 1,209  |  | 40.5 |  |   | 1,333 |  | 39.6
|Residential                            |  |                | 1,918 |               | 26.7 |                |   | 1,964         |  | 26.2           |  |    | 1,706 |        | 25.9 |    |   | 1,762  |  | 27.7 |  |   | 1,712 |  | 29.1
|Consumer installment                   |  |                | 198   |               | 3.2  |                |   | 207           |  | 3.0            |  |    | 227   |        | 3.0  |    |   | 202    |  | 2.9  |  |   | 140   |  | 3.0 
|Unallocated                            |  |                | 313   |               |      |                |   | 485           |  |                |  |    | 451   |        |      |    |   | 262    |  |      |  |   | 119   |  |     
|                                      
|Total allowance for loan losses        |  | $              | 6,580 |               |      |                | $ | 6,546         |  |                |  | $  | 6,495 |        |      |    | $ | 5,458  |  |      |  | $ | 4,646 |  |     
|                                      

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



47



---

##### Table of Contents

Table 9 - CDs and Other Time Deposits of $100,000 or More



|                                                      |  |               |        
|----------------------------------------------------- |  | ------------- | -------
|(Dollars in thousands)                                |  | June 30, 2010
|Maturity of:                                          |  |               |        
|3 months or less                                      |  | $             | 37,455 
|Over 3 months through 6 months                        |  |               | 30,403 
|Over 6 months through 12 months                       |  |               | 35,498 
|Over 12 months                                        |  |               | 96,079 
|                                                     
|Total CDs and other time deposits of $100,000 or more |  | $             | 199,435
|                                                     



48



---

##### 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.



49



---

##### Table of Contents

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, 2009.



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

The following risk factors
supplement the risk factors disclosed in our annual report on Form 10-K for the year ended December 31, 2009:

The
oil spill in the Gulf of Mexico could negatively affect our local economies and property values in our coastal markets, which could have an adverse effect on our business or results of operations.

In late April 2010, an oil drilling platform exploded and sank in the Gulf of Mexico off the coast of Louisiana. A sizeable oil spill
resulted in the Gulf of Mexico and substantial oil continued to flow daily from the well until it was capped early in August 2010. Clean-up efforts are underway and are expected to continue, but the oil spill has affected and may continue to affect
the coast of Alabama and Northwest Florida. The oil spill could have direct negative effects on tourist and vacation spending in the area, the condition of waterfront properties and adversely affect the rental income from and value of beachfront and
coastal properties and numerous industries within our coastal market areas. This could have a material adverse effect on our financial condition, results of operations and stock price.

The Dodd-Frank Act was recently enacted and substantially changes the regulation of the financial services industry and it could
have a material adverse effect upon us.

The recent Dodd-Frank Act provides wide-ranging changes in the way banks and
financial services firms generally are regulated and is likely to affect the way we and our customers and counterparties do business with each other. Among other things, it requires increased capital and regulatory oversight for banks and their
holding companies, establishes a Financial Stability Oversight Counsel, changes the deposit insurance assessment system, changes responsibilities among regulators, establishes a new Bureau of Consumer Financial Protection, makes various changes in
the securities laws and corporate governance that affect public companies, including us, and also effects changes in the regulation and supervision of insurance companies, systemically important companies, the credit rating agencies, and many other
things that may affect our business and those with whom we do business. The Act also requires numerous studies and regulations to implement the Act. While we are evaluating the effects of this Act, the Act, together with implementing the regulations
that will be proposed, could have an adverse effect on our costs, and on our results of operation and financial condition. We will continue to evaluate the effects of the Dodd-Frank Act, but the Acts affects will not be fully known until
regulations are adopted and the Act is interpreted by our regulators.



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

ISSUER PURCHASES OF EQUITY SECURITIES



|                   |  |                                     |  |                              |  |                                                                                  |  |                                                                              
|------------------ |  | ----------------------------------- |  | ---------------------------- |  | -------------------------------------------------------------------------------- |  | -----------------------------------------------------------------------------
|Period(1)          |  | Total Number of
Shares Purchased(2) |  | Average Price Paid
per Share |  | Total Number of SharesPurchased as Part ofPublicly
AnnouncedPlans or
Programs(3) |  | Maximum Number of 
Sharesthat May Yet Be PurchasedUnder the Plans or Programs
|April 1 
April 30 |  |                                    |  |                             |  |                                                                                 |  |                                                                             
|May 1 
May 31     |  | 459                                 |  | $17.79                       |  |                                                                                 |  |                                                                             
|June 1 
June 30   |  |                                    |  |                             |  |                                                                                 |  |                                                                             
|Total              |  | 459                                 |  | $17.79                       |  |                                                                                 |  |                                                                             



50



---

##### Table of Contents

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

|(2) | A total of 459 shares were purchased in privately negotiated transactions.
|--- | --------------------------------------------------------------------------

|(3) | On April 8, 2008, the Companys Board of Directors authorized a stock repurchase program pursuant to which the Company was authorized to
repurchase up to 200,000 shares of its common stock. The April 2008 authorization expired on February 28, 2010.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|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.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



51



---

##### 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: |  | August 16, 2010 |  |  |  | By:                                  |  | /s/ E. L. Spencer, Jr.                      
|      |  |                 |  |  |  |                                      |  | E. L. Spencer, Jr.                          
|      |  |                 |  |  |  |                                      |  | President, Chief Executive                  
|      |  |                 |  |  |  |                                      |  | Officer and Chairman of the Board           
|      |  |                 |  | 
|Date: |  | August 16, 2010 |  |  |  | By:                                  |  | /s/ David A. Hedges                         
|      |  |                 |  |  |  |                                      |  | David A. Hedges                             
|      |  |                 |  |  |  |                                      |  | VP, Controller and Chief Financial officer  
|      |  |                 |  |  |  |                                      |  | (Principal Financial and Accounting Officer)



52