| FOR IMMEDIATE RELEASE  For More Information:                                                                                    |     |
|-------------------------------------------------------------------------------------------------------------------------------------------|--------------------|
| Claire S. Bean, Chief Financial Officer & C.O.O.Northeast Bank, 500 Canal Street, Lewiston, ME 04240207-786-3245www.northeastbank.com |               |

| 1.   | A $589,000, or 19.4%, increase in non-interest income: |
|----------------|--------------------------------------------------------|

| a.   | Gains earned on sales of residential mortgage loans increased by $610,000 to $968,000, compared to $358,000 in the same period of FY 2010. Increased revenues resulted from growth in residential lending capacity over the last twelve months and a surge in mortgage refinance activity. |
|-----------|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| b.   | The Company realized a $105,000 gain in the second quarter of FY 2011 as a result of the sale of a small insurance agency in Jackman, Maine. |
|----------------|----------------------------------------------------------------------------------------------------------------------------------------------|

| 2.   | A $241,000, or 5.4%, decrease in net interest income.  Although average earning assets increased by 4.1% compared to the same period in FY 2010, the mix is more heavily weighted toward lower-yielding short-term investments, which have increased by $42.4 million on average. Average loan balances for the FY 2011 second quarter declined by $14.2 million compared to the same period in FY 2010, primarily as a result of pay-downs in the Company’s portfolio of indirect consumer loans. This change in asset mix, and the effect of loan yields tightening relative to funding costs, led to a narrowing of the Company’s net interest margin, which declined by 29 basis points to 2.86%, when compared to the second quarter of FY 2010. |
|----------------|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| NORTHEAST BANCORP AND SUBSIDIARY             |   |         |    |   |        |   |
|----------------------------------------------|--------|--------------|---------|--------|-------------|--------|
| CONSOLIDATED BALANCE SHEETS                  |   |         |    |   |        |   |
| (Dollars in thousands)                       |   |         |    |   |        |   |
|                                         |   | Successor    |    |   | Predecessor |   |
|                                         |   | Company      |    |   | Company     |   |
|                                         |   | December 31, |    |   | June 30,    |   |
|                                         |   | 2010         |    |   | 2010        |   |
|                                         |   | (Unaudited)  |    |   | (Audited)   |   |
| Assets                                       |   |         |    |   |        |   |
| Cash and due from banks                      |   | $            | 3,398   |   |        | $      | 7,019 |   |
| Interest-bearing deposits                    |   |         | 68,784  |   |        |   | 13,416 |   |
| Total cash and cash equivalents              |   |         | 72,182  |   |        |   | 20,435 |   |
|                                         |   |         |    |   |        |   |   |   |
| Available-for-sale securities, at fair value |   |         | 153,521 |   |        |   | 164,188 |   |
| Loans held-for-sale                          |   |         | 8,195   |   |        |   | 14,254 |   |
|                                         |   |         |    |   |        |   |   |   |
| Loans receivable                             |   |         |    |   |        |   |   |   |
| Residential real estate                      |   |         | 152,730 |   |        |   | 155,613 |   |
| Commercial real estate                       |   |         | 116,796 |   |        |   | 121,175 |   |
| Construction                                 |   |         | 9,254   |   |        |   | 5,525 |   |
| Commercial business                          |   |         | 25,324  |   |        |   | 30,214 |   |
| Consumer                                     |   |         | 57,129  |   |        |   | 69,782 |   |
| Total loans, gross                           |   |         | 361,233 |   |        |   | 382,309 |   |
| Less allowance for loan losses               |   |         | -       |   |        |   | 5,806 |   |
| Loans, net                                   |   |         | 361,233 |   |        |   | 376,503 |   |
|                                         |   |         |    |   |        |   |   |   |
| Premises and equipment, net                  |   |         | 8,013   |   |        |   | 7,997 |   |
| Acquired assets, net                         |   |         | 965     |   |        |   | 1,292 |   |
| Accrued interest receivable                  |   |         | 1,878   |   |        |   | 2,081 |   |
| Federal Home Loan Bank stock, at cost        |   |         | 4,889   |   |        |   | 4,889 |   |
| Federal Reserve Bank stock, at cost          |   |         | 597     |   |        |   | 597 |   |
| Intangible assets                            |   |         | 13,739  |   |        |   | 11,371 |   |
| Bank owned life insurance                    |   |         | 13,540  |   |        |   | 13,286 |   |
| Other assets                                 |   |         | 6,068   |   |        |   | 5,714 |   |
| Total assets                                 |   | $            | 644,820 |   |        | $      | 622,607 |   |

| NORTHEAST BANCORP AND SUBSIDIARY                                                                   |   |   |         |   |   |   |        |   |
|----------------------------------------------------------------------------------------------------|--------|--------|--------------|--------|--------|--------|-------------|--------|
| CONSOLIDATED BALANCE SHEETS                                                                        |   |   |         |   |   |   |        |   |
| (Dollars in thousands)                                                                             |   |   |         |   |   |   |        |   |
| (Continued)                                                                                        |   |   |         |   |   |   |        |   |
|                                                                                               |   |   |         |   |   |   |        |   |
|                                                                                               |   |   | Successor    |   |   |   | Predecessor |   |
|                                                                                               |   |   | Company      |   |   |   | Company     |   |
|                                                                                               |   |   | December 31, |   |   |   | June 30,    |   |
|                                                                                               |   |   | 2010         |   |   |   | 2010        |   |
|                                                                                               |   |   | (Unaudited)  |   |   |   | (Audited)   |   |
|                                                                                               |   |   |         |   |   |   |        |   |
|                                                                                               |   |   |         |   |   |   |        |   |
| Liabilities and Stockholders' Equity                                                               |   |   |         |   |   |   |        |   |
| Liabilities:                                                                                       |   |   |         |   |   |   |        |   |
| Deposits                                                                                           |   |   |         |   |   |   |        |   |
| Demand                                                                                             |   | $      | 37,849       |   |   | $      | 35,266      |   |
| Savings and interest checking                                                                      |   |   | 94,702       |   |   |   | 89,024      |   |
| Money market                                                                                       |   |   | 56,795       |   |   |   | 55,556      |   |
| Brokered time deposits                                                                             |   |   | 4,890        |   |   |   | 4,883       |   |
| Certificates of deposit                                                                            |   |   | 186,130      |   |   |   | 199,468     |   |
| Total deposits                                                                                     |   |   | 380,366      |   |   |   | 384,197     |   |
|                                                                                               |   |   |         |   |   |   |        |   |
| Federal Home Loan Bank advances                                                                    |   |   | 52,244       |   |   |   | 50,500      |   |
| Structured repurchase agreements                                                                   |   |   | 68,877       |   |   |   | 65,000      |   |
| Short-term borrowings                                                                              |   |   | 62,034       |   |   |   | 46,168      |   |
| Junior subordinated debentures issued to affiliated trusts                                         |   |   | 7,889        |   |   |   | 16,496      |   |
| Capital lease obligation                                                                           |   |   | 2,154        |   |   |   | 2,231       |   |
| Other liabilities                                                                                  |   |   | 4,147        |   |   |   | 4,479       |   |
| Total liabilities                                                                                  |   |   | 579,845      |   |   |   | 571,701     |   |
|                                                                                               |   |   |         |   |   |   |        |   |
| Commitments and contingent liabilities                                                             |   |   |         |   |   |   |        |   |
|                                                                                               |   |   |         |   |   |   |        |   |
| Stockholders' equity                                                                               |   |   |         |   |   |   |        |   |
| Preferred stock, $1.00 par value, 1,000,000 shares authorized; 4,227 shares issued and outstanding |   |   |         |   |   |   |        |   |
| at December 31, 2010 and June 30, 2010 liquidation preference of $1,000 per share                  |   |   | 4            |   |   |   | 4           |   |
| Voting common stock, at stated value, 13,500,000 shares authorized; 3,310,173 and 2,332,832 shares |   |   |         |   |   |   |        |   |
| issued and outstanding at December 31, 2010 and June 30, 2010, respectively                        |   |   | 3,310        |   |   |   | 2,324       |   |
| Non-voting common stock, at stated value, 1,500,000 shares authorized; 195,351 and 0 shares        |   |   |         |   |   |   |        |   |
| issued and outstanding at December 31, 2010 and June 30, 2010, respectively                        |   |   | 195          |   |   |   | -           |   |
| Warrants                                                                                           |   |   | 313          |   |   |   | 133         |   |
| Additional paid-in capital                                                                         |   |   | 49,311       |   |   |   | 6,761       |   |
| Unearned restricted stock award                                                                    |   |   | (181         | )      |   |   | -           |   |
| Retained earnings                                                                                  |   |   | 11,835       |   |   |   | 37,338      |   |
| Accumulated other comprehensive income                                                             |   |   | 188          |   |   |   | 4,346       |   |
| Total stockholders' equity                                                                         |   |   | 64,975       |   |   |   | 50,906      |   |
| Total liabilities and stockholders' equity                                                         |   | $      | 644,820      |   |   | $      | 622,607     |   |

| NORTHEAST BANCORP AND SUBSIDIARY                                                          |   |         |   |   |         |   |   |         |   |   |         |   |   |
|-------------------------------------------------------------------------------------------|--------|--------------|--------|--------|--------------|--------|--------|--------------|--------|--------|--------------|--------|--------|
| CONSOLIDATED STATEMENTS OF INCOME                                                         |   |         |   |   |         |   |   |         |   |   |         |   |   |
| (Unaudited)                                                                               |   |         |   |   |         |   |   |         |   |   |         |   |   |
| (Dollars in thousands, except share and per share data)                                   |   |         |   |   |         |   |   |         |   |   |         |   |   |   |   |
|                                                                                      |   |         |   |   |         |   |   |         |   |   |         |   |   |   |   |
|                                                                                      |   | Successor    |   |   | Predecessor  |   |
|                                                                                      |   | Company      |   |   | Company      |   |
|                                                                                      |   | 3 Days       |   |   | 89 Days      |   |   | 181 Days     |   |   | Three Months |   |   | Six Months |   |
|                                                                                      |   | Ended        |   |   | Ended        |   |   | Ended        |   |   | Ended        |   |   | Ended |   |
|                                                                                      |   | December 31, |   |   | December 28, |   |   | December 28, |   |   | December 31, |   |   | December 31, |   |
|                                                                                      |   | 2010         |   |   | 2010         |   |   | 2010         |   |   | 2009         |   |   | 2009 |   |
| Interest and dividend income:                                                             |   |         |   |   |         |   |   |         |   |   |         |   |   |   |   |
| Interest on loans                                                                         |   | $            | 196    |   |         | $      | 5,468  |         |   | $      | 11,210       |   |   | $ | 6,033 |   |   | $ | 12,075 |   |
| Taxable interest on available-for-sale securities                                         |   |         | 41     |   |         |   | 1,310  |         |   |   | 2,854        |   |   |   | 1,725 |   |   |   | 3,437 |   |
| Tax-exempt interest on available-for-sale securities                                      |   |         | 4      |   |         |   | 113    |         |   |   | 231          |   |   |   | 119 |   |   |   | 235 |   |
| Dividends on available-for-sale securities                                                |   |         | -      |   |         |   | 16     |         |   |   | 26           |   |   |   | 20 |   |   |   | 27 |   |
| Dividends on Federal Home Loan Bank  and Federal   Reserve Bank stock |   |         | -      |   |         |   | 9      |         |   |   | 18           |   |   |   | 9 |   |   |   | 18 |   |
| Other interest and dividend income                                                        |   |         | 1      |   |         |   | 28     |         |   |   | 39           |   |   |   | 2 |   |   |   | 8 |   |
| Total interest and dividend income                                                        |   |         | 242    |   |         |   | 6,944  |         |   |   | 14,378       |   |   |   | 7,908 |   |   |   | 15,800 |   |
|                                                                                      |   |         |   |   |         |   |   |         |   |   |         |   |   |   |   |   |   |   |   |   |
| Interest expense:                                                                         |   |         |   |   |         |   |   |         |   |   |         |   |   |   |   |   |   |   |   |   |
| Deposits                                                                                  |   |         | 42     |   |         |   | 1,273  |         |   |   | 2,796        |   |   |   | 1,771 |   |   |   | 3,825 |   |
| Federal Home Loan Bank advances                                                           |   |         | 15     |   |         |   | 451    |         |   |   | 918          |   |   |   | 476 |   |   |   | 880 |   |
| Structured repurchase agreements                                                          |   |         | 23     |   |         |   | 685    |         |   |   | 1,392        |   |   |   | 708 |   |   |   | 321 |   |
| Short-term borrowings                                                                     |   |         | 6      |   |         |   | 205    |         |   |   | 376          |   |   |   | 178 |   |   |   | 405 |   |
| Junior subordinated debentures issued to affiliated trusts                                |   |         | 6      |   |         |   | 167    |         |   |   | 340          |   |   |   | 200 |   |   |   | 1,479 |   |
| Obligation under capital lease agreements                                                 |   |         | 1      |   |         |   | 27     |         |   |   | 55           |   |   |   | 29 |   |   |   | 60 |   |
| Other borrowings                                                                          |   |         | 1      |   |         |   | 36     |         |   |   | 75           |   |   |   | 57 |   |   |   | 113 |   |
| Total interest expense                                                                    |   |         | 94     |   |         |   | 2,844  |         |   |   | 5,952        |   |   |   | 3,419 |   |   |   | 7,083 |   |
|                                                                                      |   |         |   |   |         |   |   |         |   |   |         |   |   |   |   |   |   |   |   |   |
| Net interest and dividend income before provision   for loan losses             |   |         | 148    |   |         |   | 4,100  |         |   |   | 8,426        |   |   |   | 4,489 |   |   |   | 8,717 |   |
|                                                                                      |   |         |   |   |         |   |   |         |   |   |         |   |   |   |   |   |   |   |   |   |
| Provision for loan losses                                                                 |   |         | -      |   |         |   | 453    |         |   |   | 912          |   |   |   | 453 |   |   |   | 876 |   |
| Net interest and dividend income after provision   for loan losses              |   |         | 148    |   |         |   | 3,647  |         |   |   | 7,514        |   |   |   | 4,036 |   |   |   | 7,841 |   |

| NORTHEAST BANCORP AND SUBSIDIARY                           |   |                  |      |   |               |   |      |               |   |   |               |   |   |               |      |   |   |   |      |   |
|------------------------------------------------------------|--------|-----------------------|-----------|--------|--------------------|--------|-----------|--------------------|--------|--------|--------------------|--------|--------|--------------------|-----------|--------|--------|--------|-----------|--------|
| CONSOLIDATED STATEMENTS OF INCOME                          |   |                  |      |   |               |   |      |               |   |   |               |   |   |               |      |   |   |   |      |   |
| (Unaudited)                                                |   |                  |      |   |               |   |      |               |   |   |               |   |   |               |      |   |   |   |      |   |
| (Dollars in thousands, except share and per share data)    |   |                  |      |   |               |   |      |               |   |   |               |   |   |
| (Continued)                                                |   |                  |      |   |               |   |      |               |   |   |               |   |   |               |      |   |   |   |      |   |
|                                                       |   |  Successor  |      |   |  Predecessor  |   |
|                                                       |   |  Company         |      |   |  Company      |   |
|                                                       |   |  3 Days          |      |   | 89 Days       |   |      | 181 Days      |   |   | Three Months  |   |   | Six Months    |      |
|                                                       |   |  Ended           |      |   | Ended         |   |      |  Ended        |   |   | Ended         |   |   |  Ended        |      |
|                                                       |   |  December 31,    |      |   | December 28,  |   |      | December 28,  |   |   | December 31,  |   |   | December 31,  |      |
|                                                       |   |  2010            |      |   |  2010         |   |      | 2010          |   |   |  2009         |   |   |  2009    |      |
|                                                       |   |                  |      |   |               |   |      |               |   |   |               |   |   |               |      |   |   |   |      |   |
| Noninterest income:                                        |   |                  |      |   |               |   |      |               |   |   |               |   |   |               |      |   |   |   |      |   |
| Fees for other services to customers                       |   |                  | 14        |   |               |   | 331       |               |   |   | 698                |   |   |               | 401       |   |   |   | 766       |   |
| Net securities gains                                       |   |                  | -         |   |               |   | 5         |               |   |   | 17                 |   |   |               | 15        |   |   |   | 43        |   |
| Gain on sales of loans                                     |   |                  | 49        |   |               |   | 919       |               |   |   | 1,867              |   |   |               | 358       |   |   |   | 567       |   |
| Investment commissions                                     |   |                  | 25        |   |               |   | 625       |               |   |   | 1,174              |   |   |               | 535       |   |   |   | 988       |   |
| Insurance commissions                                      |   |                  | 37        |   |               |   | 1,221     |               |   |   | 2,661              |   |   |               | 1,379     |   |   |   | 2,964     |   |
| BOLI income                                                |   |                  | 4         |   |               |   | 123       |               |   |   | 250                |   |   |               | 126       |   |   |   | 251       |   |
| Bargain purchase gain                                      |   |                  | 14,921    |   |               |   | -         |               |   |   | -                  |   |   |               | -         |   |   |   | -         |   |
| Other  income                                    |   |                  | 7         |   |               |   | 258       |               |   |   | 330                |   |   |               | 215       |   |   |   | 218       |   |
| Total noninterest income                                   |   |                  | 15,057    |   |               |   | 3,482     |               |   |   | 6,997              |   |   |               | 3,029     |   |   |   | 5,797     |   |
|                                                       |   |                  |      |   |               |   |      |               |   |   |               |   |   |               |      |   |   |   |      |   |
| Noninterest expense:                                       |   |                  |      |   |               |   |      |               |   |   |               |   |   |               |      |   |   |   |      |   |
| Salaries and employee benefits                             |   |                  | 167       |   |               |   | 3,319     |               |   |   | 6,670              |   |   |               | 3,523     |   |   |   | 6,924     |   |
| Occupancy and equipment expense                            |   |                  | 28        |   |               |   | 774       |               |   |   | 1,556              |   |   |               | 869       |   |   |   | 1,659     |   |
| Professional fees                                          |   |                  | 10        |   |               |   | 248       |               |   |   | 527                |   |   |               | 237       |   |   |   | 585       |   |
| Data processing fees                                       |   |                  | 10        |   |               |   | 322       |               |   |   | 618                |   |   |               | 306       |   |   |   | 627       |   |
| Intangible assets amortization                             |   |                  | 6         |   |               |   | 168       |               |   |   | 344                |   |   |               | 186       |   |   |   | 372       |   |
| Other                                                      |   |                  | 117       |   |               |   | 1,100     |               |   |   | 2,138              |   |   |               | 1,122     |   |   |   | 2,001     |   |
|   Total noninterest expense                      |   |                  | 3,388     |   |               |   | 5,954     |               |   |   | 11,947             |   |   |               | 6,243     |   |   |   | 12,168    |   |
|                                                       |   |                  |      |   |               |   |      |               |   |   |               |   |   |               |      |   |   |   |      |   |
| Income before income tax expense                           |   |                  | 11,817    |   |               |   | 1,175     |               |   |   | 2,564              |   |   |               | 822       |   |   |   | 1,470     |   |
|  Income tax expense                                   |   |                  | (18       | )      |               |   | 339       |               |   |   | 768                |   |   |               | 173       |   |   |   | 325       |   |
|                                                       |   |                  |      |   |               |   |      |               |   |   |               |   |   |               |      |   |   |   |      |   |
| Net income                                                 |   | $                     | 11,835    |   |               | $      | 836       |               |   | $      | 1,796              |   |   | $                  | 649       |   |   | $      | 1,145     |   |
|                                                       |   |                  |      |   |               |   |      |               |   |   |               |   |   |               |      |   |   |   |      |   |
| Net income available to common stockholders                |   | $                     | 11,833    |   |               | $      | 777       |               |   | $      | 1,677              |   |   | $                  | 589       |   |   | $      | 1,023     |   |
|                                                       |   |                  |      |   |               |   |      |               |   |   |               |   |   |               |      |   |   |   |      |   |
|                                                       |   |                  |      |   |               |   |      |               |   |   |               |   |   |               |      |   |   |   |      |   |
| Weighted-average shares outstanding                        |   |                  |      |   |               |   |      |               |   |   |               |   |   |               |      |   |   |   |      |   |
| Basic                                                      |   |                  | 3,492,498 |   |               |   | 2,331,332 |               |   |   | 2,330,197          |   |   |               | 2,321,528 |   |   |   | 2,321,430 |   |
| Diluted                                                    |   |                  | 3,588,756 |   |               |   | 2,358,647 |               |   |   | 2,354,385          |   |   |               | 2,324,073 |   |   |   | 2,324,024 |   |
| Earnings per common share:                                 |   |                  |      |   |               |   |      |               |   |   |               |   |   |               |      |   |   |   |      |   |
|  Basic                                                |   | $                     | 3.38      |   |               | $      | 0.33      |               |   | $      | 0.72               |   |   | $                  | 0.25      |   |   | $      | 0.44      |   |
|  Diluted                                              |   | $                     | 3.29      |   |               | $      | 0.33      |               |   | $      | 0.71               |   |   | $                  | 0.25      |   |   | $      | 0.44      |   |
|                                                       |   |                  |      |   |               |   |      |               |   |   |               |   |   |               |      |   |   |   |      |   |
| Reconciliation table - non-GAAP Financial Information      |   |                  |      |   |               |   |      |               |   |   |               |   |   |               |      |   |   |   |      |   |
| Net income available to common stockholders                |   | $                     | 11,833    |   |               | $      | 777       |               |   | $      | 1,677              |   |   | $                  | 589       |   |   | $      | 1,023     |   |
| Non-interest income components                             |   |                  |      |   |               |   |      |               |   |   |               |   |   |               |      |   |   |   |      |   |
|      Less - bargain purchase gain |   |                  | (14,921   | )      |               |   | -         |               |   |   | -                  |   |   |               | -         |   |   |   | -         |   |
| Non-interest expense components                            |   |                  |      |   |               |   |      |               |   |   |               |   |   |               |      |   |   |   |      |   |
|      Add - merger expense         |   |                  | 3,050     |   |               |   | 23        |               |   |   | 94                 |   |   |               | -         |   |   |   | -         |   |
| Net operating results                                      |   | $                     | (38       | )      |               | $      | 800       |               |   | $      | 1,771              |   |   | $                  | 589       |   |   | $      | 1,023     |   |

| NORTHEAST BANCORP AND SUBSIDIARY                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |   |   |   |   |   |   |   |   |   |   |   |   |
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|
| COMBINED INCOME STATEMENTS                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |
| (Unaudited)                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |   |   |   |   |   |   |   |   |   |   |   |   |
| (Dollars in thousands)                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         |   |   |   |   |   |   |   |   |   |   |   |   |
| The Combined Income Statement is a non-GAAP financial measure. For purposes of presenting a comparison of our FY 2010 results to prior periods, we have presented our FY 2010 results as the mathematical addition of the predecessor company and successor company periods in the accompanying financial tables. We believe that this presentation provides the most meaningful information about our results of operations. This approach is not consistent with GAAP, may yield results that are not strictly comparable on a period-to-period basis, and may not reflect the actual results we would have achieved. |   |   |   |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         |   |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         |   |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         |   |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         |   |   |

|                                                          |   |                         |    |   |               |   |   |                |   |   |          |   |
|---------------------------------------------------------------|--------|------------------------------|---------|--------|--------------------|--------|--------|---------------------|--------|--------|---------------|--------|
|                                                          |   | GAA-Based Operating Results: |    |   | Non-GAAP Financial |   |
|                                                          |   | Successor                    |    |   | Predecessor        |   |   | Measure:            |   |   |          |   |
|                                                          |   | Company                      |    |   | Company            |   |   | Combined Total |   |   |          |   |
|                                                          |   | For the Period               |    |   | For the Period     |   |   | For the three       |   |   | For the three |   |
|                                                          |   | December 29, 2010 to         |    |   | October 1,2010 to  |   |   | monthsended         |   |   | monthsended   |   |
|                                                          |   | Dec. 31, 2010                |    |   | Dec. 28, 2010      |   |   | Dec. 31, 2010       |   |   | Dec. 31, 2009 |   |
|                                                          |   |                         |    |   |               |   |   |                |   |   |          |   |
| Interest income                                               |   | $                            | 242     |   |               | $      | 6,944  |                |   | $      | 7,186         |   |   | $ | 7,908 |   |
| Interest expense                                              |   |                         | 94      |   |               |   | 2,844  |                |   |   | 2,938         |   |   |   | 3,419 |   |
| Net interest income                                           |   |                         | 148     |   |               |   | 4,100  |                |   |   | 4,248         |   |   |   | 4,489 |   |
| Provision for loan losses                                     |   |                         | -       |   |               |   | 453    |                |   |   | 453           |   |   |   | 453 |   |
| Net interest income after provision for loan losses           |   |                         | 148     |   |               |   | 3,647  |                |   |   | 3,795         |   |   |   | 4,036 |   |
|                                                          |   |                         |    |   |               |   |   |                |   |   |          |   |   |   |   |   |
| Net securities gains                                          |   |                         | -       |   |               |   | 5      |                |   |   | 5             |   |   |   | 15 |   |
| Bargain purchase gain                                         |   |                         | 14,921  |   |               |   | -      |                |   |   | 14,921        |   |   |   | - |   |
| Other noninterest income                                      |   |                         | 136     |   |               |   | 3,477  |                |   |   | 3,613         |   |   |   | 3,014 |   |
| Total noninterest income                                      |   |                         | 15,057  |   |               |   | 3,482  |                |   |   | 18,539        |   |   |   | 3,029 |   |
|                                                          |   |                         |    |   |               |   |   |                |   |   |          |   |   |   |   |   |
| Salaries and employee benefits                                |   |                         | 167     |   |               |   | 3,319  |                |   |   | 3,486         |   |   |   | 3,523 |   |
| Intangible assets amortization                                |   |                         | 6       |   |               |   | 168    |                |   |   | 174           |   |   |   | 186 |   |
| Merger Expense                                                |   |                         | 3,050   |   |               |   | 23     |                |   |   | 3,073         |   |   |   | - |   |
| Other noninterest expense                                     |   |                         | 165     |   |               |   | 2,444  |                |   |   | 2,609         |   |   |   | 2,534 |   |
| Total noninterest expense                                     |   |                         | 3,388   |   |               |   | 5,954  |                |   |   | 9,342         |   |   |   | 6,243 |   |
|                                                          |   |                         |    |   |               |   |   |                |   |   |          |   |   |   |   |   |
| Income before income tax expense                              |   |                         | 11,817  |   |               |   | 1,175  |                |   |   | 12,992        |   |   |   | 822 |   |
| Income tax expense                                            |   |                         | (18     | )      |               |   | 339    |                |   |   | 321           |   |   |   | 173 |   |
| Net income                                                    |   | $                            | 11,835  |   |               | $      | 836    |                |   | $      | 12,671        |   |   | $ | 649 |   |
|                                                          |   |                         |    |   |               |   |   |                |   |   |          |   |   |   |   |   |
| Net income available to common stockholders                   |   | $                            | 11,833  |   |               | $      | 777    |                |   | $      | 12,610        |   |   | $ | 589 |   |
|                                                          |   |                         |    |   |               |   |   |                |   |   |          |   |   |   |   |   |
| Net income                                                    |   |                         | 11,835  |   |               |   | 836    |                |   |   | 12,671        |   |   |   | 649 |   |
|      Less - bargain purchase gain    |   |                         | (14,921 | )      |               |   | -      |                |   |   | (14,921       | )      |   |   | - |   |
|      Add - merger expense            |   |                         | 3,050   |   |               |   | 23     |                |   |   | 3,073         |   |   |   | - |   |
| Net income excluding bargain purchase gain and merger expense |   | $                            | (36     | )      |               | $      | 859    |                |   | $      | 823           |   |   | $ | 649 |   |

| NORTHEAST BANCORP AND SUBSIDIARY |   |   |   |   |   |   |   |   |   |   |   |   |
|----------------------------------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|
| COMBINED INCOME STATEMENTS       |   |   |   |   |   |   |   |   |   |   |   |   |
| (Unaudited)                      |   |   |   |   |   |   |   |   |   |   |   |   |
| (Dollars in thousands)           |   |   |   |   |   |   |   |   |   |   |   |   |
| (Continued)                      |   |   |   |   |   |   |   |   |   |   |   |   |

|                                                          |   |                                |    |   |               |   |   |                |   |   |          |   |   |   |   |   |
|---------------------------------------------------------------|--------|-------------------------------------|---------|--------|--------------------|--------|--------|---------------------|--------|--------|---------------|--------|--------|--------|--------|--------|
|                                                          |   |  GAAP-Based Operating Results: |    |   | Non-GAAP Financial |   |
|                                                          |   | Successor                           |    |   | Predecessor        |   |   | Measure:            |   |   |          |   |   |
|                                                          |   | Company                             |    |   | Company            |   |   | Combined Total |   |   |          |   |
|                                                          |   | For the Period                      |    |   | For the Period     |   |   | For the six         |   |   | For the six   |   |
|                                                          |   | December 29, 2010 to                |    |   | July 1, 2010 to    |   |   | monthsended         |   |   | monthsended   |   |
|                                                          |   | Dec. 31, 2010                       |    |   | Dec. 28, 2010      |   |   | Dec. 31, 2010       |   |   | Dec. 31, 2009 |   |
|                                                          |   |                                |    |   |               |   |   |                |   |   |          |   |   |   |   |   |
| Interest income                                               |   | $                                   | 242     |   |               | $      | 14,378 |                |   | $      | 14,620        |   |   | $      | 15,800 |   |
| Interest expense                                              |   |                                | 94      |   |               |   | 5,952  |                |   |   | 6,046         |   |   |   | 7,083  |   |
| Net interest income                                           |   |                                | 148     |   |               |   | 8,426  |                |   |   | 8,574         |   |   |   | 8,717  |   |
| Provision for loan losses                                     |   |                                | -       |   |               |   | 912    |                |   |   | 912           |   |   |   | 876    |   |
| Net interest income after provision for loan losses           |   |                                | 148     |   |               |   | 7,514  |                |   |   | 7,662         |   |   |   | 7,841  |   |
|                                                          |   |                                |    |   |               |   |   |                |   |   |          |   |   |   |   |   |
| Net securities gains                                          |   |                                | -       |   |               |   | 17     |                |   |   | 17            |   |   |   | 43     |   |
| Bargain purchase gain                                         |   |                                | 14,921  |   |               |   | -      |                |   |   | 14,921        |   |   |   | -      |   |
| Other noninterest income                                      |   |                                | 136     |   |               |   | 6,980  |                |   |   | 7,116         |   |   |   | 5,754  |   |
| Total noninterest income                                      |   |                                | 15,057  |   |               |   | 6,997  |                |   |   | 22,054        |   |   |   | 5,797  |   |
|                                                          |   |                                |    |   |               |   |   |                |   |   |          |   |   |   |   |   |
| Salaries and employee benefits                                |   |                                | 167     |   |               |   | 6,670  |                |   |   | 6,837         |   |   |   | 6,924  |   |
| Intangible assets amortization                                |   |                                | 6       |   |               |   | 344    |                |   |   | 350           |   |   |   | 372    |   |
| Merger expense                                                |   |                                | 3,050   |   |               |   | 94     |                |   |   | 3,144         |   |   |   | -      |   |
| Other noninterest expense                                     |   |                                | 165     |   |               |   | 4,839  |                |   |   | 5,004         |   |   |   | 4,872  |   |
| Total noninterest expense                                     |   |                                | 3,388   |   |               |   | 11,947 |                |   |   | 15,335        |   |   |   | 12,168 |   |
|                                                          |   |                                |    |   |               |   |   |                |   |   |          |   |   |   |   |   |
| Income before income tax expense                              |   |                                | 11,817  |   |               |   | 2,564  |                |   |   | 14,381        |   |   |   | 1,470  |   |
| Income tax expense                                            |   |                                | (18     | )      |               |   | 768    |                |   |   | 750           |   |   |   | 325    |   |
| Net income                                                    |   | $                                   | 11,835  |   |               | $      | 1,796  |                |   | $      | 13,631        |   |   | $      | 1,145  |   |
|                                                          |   |                                |    |   |               |   |   |                |   |   |          |   |   |   |   |   |
| Net income available to common stockholders                   |   | $                                   | 11,833  |   |               | $      | 1,677  |                |   | $      | 13,510        |   |   | $      | 1,023  |   |
|                                                          |   |                                |    |   |               |   |   |                |   |   |          |   |   |   |   |   |
| Net income                                                    |   |                                | 11,835  |   |               |   | 1,796  |                |   |   | 13,631        |   |   |   | 1,145  |   |
|      Less - bargain purchase gain    |   |                                | (14,921 | )      |               |   | -      |                |   |   | (14,921       | )      |   |   | -      |   |
|      Add - merger expense            |   |                                | 3,050   |   |               |   | 94     |                |   |   | 3,144         |   |   |   | -      |   |
| Net income excluding bargain purchase gain and merger expense |   | $                                   | (36     | )      |               | $      | 1,890  |                |   | $      | 1,854         |   |   | $      | 1,145  |   |

| NORTHEAST BANCORP AND SUBSIDIARY                        |   |                            |    |   |       |   |   |    |   |   |    |   |   |       |    |   |
|---------------------------------------------------------|--------|---------------------------------|---------|--------|------------|--------|--------|---------|--------|--------|---------|--------|--------|------------|---------|--------|
| CONSOLIDATED AVERAGE BALANCES AND ANNUALIZED YIELDS     |   |                            |    |   |       |   |   |    |   |
| (Unaudited)                                             |   |                            |    |   |       |   |   |    |   |   |    |   |   |       |    |   |
| (Dollars in thousands)                                  |   |                            |    |   |       |   |   |    |   |   |    |   |   |       |    |   |
|                                                    |   | Three months ended December 31, |    |
|                                                    |   | 2010                            |    |   | 2009       |   |
|                                                    |   |                            |    |   |       |   |   |    |   |   |    |   |   |       |    |   |   |   |
|                                                    |   |                            |    |   |       |   |   | Average |   |   |    |   |   |       |    |   | Average |   |
|                                                    |   | Average                         |    |   |       |   |   | Yield/  |   |   | Average |   |   |       |    |   | Yield/ |   |
|                                                    |   | Balance                         |    |   | Q-T-D Inc. |   |   | Rate    |   |   | Balance |   |   | Q-T-D Inc. |    |   | Rate |   |
| Assets:                                                 |   |                            |    |   |       |   |   |    |   |   |    |   |   |       |    |   |   |   |
|                                                    |   |                            |    |   |       |   |   |    |   |   |    |   |   |       |    |   |   |   |
| Interest earning-assets:                                |   |                            |    |   |       |   |   |    |   |   |    |   |   |       |    |   |   |   |
| Securities (1)                                          |   | $                               | 160,128 |   |       | $      | 1,484  |    |   |   | 3.81    | %      |   | $          | 164,584 |   |   | $ | 1,864 |   |   |   | 4.62 | % |
| Loans (2)(3)                                            |   |                            | 380,733 |   |       |   | 5,664  |    |   |   | 5.90    | %      |   |       | 394,976 |   |   |   | 6,033 |   |   |   | 6.06 | % |
| Bank Regulatory Stock                                   |   |                            | 5,486   |   |       |   | 9      |    |   |   | 0.66    | %      |   |       | 5,486   |   |   |   | 9 |   |   |   | 0.66 | % |
| Short-term investments (4)                              |   |                            | 50,030  |   |       |   | 29     |    |   |   | 0.23    | %      |   |       | 7,619   |   |   |   | 2 |   |   |   | 0.11 | % |
| Total interest-earning assets                           |   |                            | 596,377 |   |       |   | 7,186  |    |   |   | 4.82    | %      |   |       | 572,665 |   |   |   | 7,908 |   |   |   | 5.52 | % |
|                                                    |   |                            |    |   |       |   |   |    |   |   |    |   |   |       |    |   |   |   |   |   |   |   |   |   |
| Total non-interest earning assets                       |   |                            | 37,461  |   |       |   |   |    |   |   |    |   |   |       | 40,483  |   |   |   |   |   |   |   |   |   |
|                                                    |   |                            |    |   |       |   |   |    |   |   |    |   |   |       |    |   |   |   |   |   |   |   |   |   |
| Total assets                                            |   | $                               | 633,838 |   |       |   |   |    |   |   |    |   |   | $          | 613,148 |   |   |   |   |   |   |   |   |   |
|                                                    |   |                            |    |   |       |   |   |    |   |   |    |   |   |       |    |   |   |   |   |   |   |   |   |   |
|                                                    |   |                            |    |   |       |   |   |    |   |   |    |   |   |       |    |   |   |   |   |   |   |   |   |   |
| Liabilities & Net Worth:                            |   |                            |    |   |       |   |   |    |   |   |    |   |   |       |    |   |   |   |   |   |   |   |   |   |
|                                                    |   |                            |    |   |       |   |   |    |   |   |    |   |   |       |    |   |   |   |   |   |   |   |   |   |
| Interest-bearing liabilities:                           |   |                            |    |   |       |   |   |    |   |   |    |   |   |       |    |   |   |   |   |   |   |   |   |   |
| Now                                                     |   | $                               | 55,226  |   |       | $      | 88     |    |   |   | 0.63    | %      |   | $          | 48,396  |   |   | $ | 96 |   |   |   | 0.79 | % |
| Money Market                                            |   |                            | 55,669  |   |       |   | 91     |    |   |   | 0.65    | %      |   |       | 42,820  |   |   |   | 134 |   |   |   | 1.24 | % |
| Savings                                                 |   |                            | 38,192  |   |       |   | 43     |    |   |   | 0.45    | %      |   |       | 28,554  |   |   |   | 43 |   |   |   | 0.60 | % |
| Time                                                    |   |                            | 190,656 |   |       |   | 1,093  |    |   |   | 2.27    | %      |   |       | 221,082 |   |   |   | 1,498 |   |   |   | 2.69 | % |
|     Total interest-bearing deposits |   |                            | 339,743 |   |       |   | 1,315  |    |   |   | 1.54    | %      |   |       | 340,852 |   |   |   | 1,771 |   |   |   | 2.06 | % |
| Short-term borrowings (5)                               |   |                            | 61,403  |   |       |   | 211    |    |   |   | 1.36    | %      |   |       | 45,706  |   |   |   | 178 |   |   |   | 1.54 | % |
| Borrowed funds                                          |   |                            | 120,135 |   |       |   | 1,238  |    |   |   | 4.09    | %      |   |       | 122,438 |   |   |   | 1,270 |   |   |   | 4.12 | % |
| Junior Subordinated Debentures                          |   |                            | 16,277  |   |       |   | 173    |    |   |   | 4.21    | %      |   |       | 16,496  |   |   |   | 200 |   |   |   | 4.81 | % |
| Total interest-earning liabilities                      |   |                            | 537,558 |   |       |   | 2,937  |    |   |   | 2.17    | %      |   |       | 525,492 |   |   |   | 3,419 |   |   |   | 2.58 | % |
|                                                    |   |                            |    |   |       |   |   |    |   |   |    |   |   |       |    |   |   |   |   |   |   |   |   |   |
| Total non-interest bearing liabilities:                 |   |                            |    |   |       |   |   |    |   |   |    |   |   |       |    |   |   |   |   |   |   |   |   |   |
| Demand deposits and escrow accounts                     |   |                            | 39,214  |   |       |   |   |    |   |   |    |   |   |       | 35,039  |   |   |   |   |   |   |   |   |   |
| Other liabilities                                       |   |                            | 5,010   |   |       |   |   |    |   |   |    |   |   |       | 2,920   |   |   |   |   |   |   |   |   |   |
| Total liabilities                                       |   |                            | 581,782 |   |       |   |   |    |   |   |    |   |   |       | 563,451 |   |   |   |   |   |   |   |   |   |
|                                                    |   |                            |    |   |       |   |   |    |   |   |    |   |   |       |    |   |   |   |   |   |   |   |   |   |
| Stockholders' equity                                    |   |                            | 52,056  |   |       |   |   |    |   |   |    |   |   |       | 49,697  |   |   |   |   |   |   |   |   |   |
| Total liabilities and stockholders' equity              |   | $                               | 633,838 |   |       |   |   |    |   |   |    |   |   | $          | 613,148 |   |   |   |   |   |   |   |   |   |
|                                                    |   |                            |    |   |       |   |   |    |   |   |    |   |   |       |    |   |   |   |   |   |   |   |   |   |
|    Net interest income                   |   |                            |    |   |       | $      | 4,249  |    |   |   |    |   |   |       |    |   |   | $ | 4,489 |   |   |   |   |   |
|                                                    |   |                            |    |   |       |   |   |    |   |   |    |   |   |       |    |   |   |   |   |   |   |   |   |   |
| Interest rate spread                                    |   |                            |    |   |       |   |   |    |   |   | 2.65    | %      |   |       |    |   |   |   |   |   |   |   | 2.94 | % |
| Net yield on interest earning assets (6)                |   |                            |    |   |       |   |   |    |   |   | 2.86    | %      |   |       |    |   |   |   |   |   |   |   | 3.15 | % |

| (1)    | The yield/rate information does not give effect to the fair value adjustments recorded on December 29, 2010. |
|--------|--------------------------------------------------------------------------------------------------------------|
|   |   Yields are stated on a fully tax-equivalent basis using a 30.84% tax rate.                            |
| (2)    | Non-accruing loans are included in the computation of average balances, but unpaid interest on               |
|   |   nonperforming loans has not been included for purposes of determining interest income.           |
| (3)    | Includes Loans Held-for-Sale.                                                                                |
| (4)    | Short term investments include FHLB overnight deposits and other interest-bearing deposits.                  |
| (5)    | Short-term borrowings include securities sold under repurchase agreements and sweep accounts.                |
| (6)    | The net yield on interest-earning assets is net interest income divided by total interest-earning assets.    |

| NORTHEAST BANCORP AND SUBSIDIARY                    |   |                          |    |   |       |   |   |    |   |   |    |   |   |       |    |   |
|-----------------------------------------------------|--------|-------------------------------|---------|--------|------------|--------|--------|---------|--------|--------|---------|--------|--------|------------|---------|--------|
| CONSOLIDATED AVERAGE BALANCES AND ANNUALIZED YIELDS |   |                          |    |   |       |   |   |    |   |   |
| (Unaudited)                                         |   |                          |    |   |       |   |   |    |   |   |    |   |   |       |    |   |
| (Dollars in thousands)                              |   |                          |    |   |       |   |   |    |   |   |    |   |   |       |    |   |
|                                                |   | Six months ended December 31, |    |
|                                                |   | 2010                          |    |   | 2009       |   |
|                                                |   |                          |    |   |       |   |   |    |   |   |    |   |   |       |    |   |   |   |
|                                                |   |                          |    |   |       |   |   | Average |   |   |    |   |   |       |    |   | Average |   |
|                                                |   | Average                       |    |   |       |   |   | Yield/  |   |   | Average |   |   |       |    |   | Yield/ |   |
|                                                |   | Balance                       |    |   | Y-T-D Inc. |   |   | Rate    |   |   | Balance |   |   | Y-T-D Inc. |    |   | Rate |   |
| Assets:                                             |   |                          |    |   |       |   |   |    |   |   |    |   |   |       |    |   |   |   |
|                                                |   |                          |    |   |       |   |   |    |   |   |    |   |   |       |    |   |   |   |
| Interest earning-assets:                            |   |                          |    |   |       |   |   |    |   |   |    |   |   |       |    |   |   |   |
| Securities (1)                                      |   | $                             | 161,767 |   |       | $      | 3,156  |    |   |   | 4.00    | %      |   | $          | 160,212 |   |   | $ | 3,699 |   |   |   | 4.71 | % |
| Loans (2)(3)                                        |   |                          | 385,047 |   |       |   | 11,406 |    |   |   | 5.88    | %      |   |       | 394,427 |   |   |   | 12,075 |   |   |   | 6.07 | % |
| Bank Regulatory Stock                               |   |                          | 5,486   |   |       |   | 18     |    |   |   | 0.66    | %      |   |       | 5,486   |   |   |   | 18 |   |   |   | 0.66 | % |
| Short-term investments (4)                          |   |                          | 39,692  |   |       |   | 40     |    |   |   | 0.20    | %      |   |       | 8,096   |   |   |   | 8 |   |   |   | 0.20 | % |
| Total interest-earning assets                       |   |                          | 591,992 |   |       |   | 14,620 |    |   |   | 4.93    | %      |   |       | 568,221 |   |   |   | 15,800 |   |   |   | 5.55 | % |
|                                                |   |                          |    |   |       |   |   |    |   |   |    |   |   |       |    |   |   |   |   |   |   |   |   |   |
| Total non-interest earning assets                   |   |                          | 38,229  |   |       |   |   |    |   |   |    |   |   |       | 40,330  |   |   |   |   |   |   |   |   |   |
|                                                |   |                          |    |   |       |   |   |    |   |   |    |   |   |       |    |   |   |   |   |   |   |   |   |   |
| Total assets                                        |   | $                             | 630,221 |   |       |   |   |    |   |   |    |   |   | $          | 608,551 |   |   |   |   |   |   |   |   |   |
|                                                |   |                          |    |   |       |   |   |    |   |   |    |   |   |       |    |   |   |   |   |   |   |   |   |   |
|                                                |   |                          |    |   |       |   |   |    |   |   |    |   |   |       |    |   |   |   |   |   |   |   |   |   |
| Liabilities & Net Worth:                        |   |                          |    |   |       |   |   |    |   |   |    |   |   |       |    |   |   |   |   |   |   |   |   |   |
|                                                |   |                          |    |   |       |   |   |    |   |   |    |   |   |       |    |   |   |   |   |   |   |   |   |   |
| Interest-bearing liabilities:                       |   |                          |    |   |       |   |   |    |   |   |    |   |   |       |    |   |   |   |   |   |   |   |   |   |
| Now                                                 |   | $                             | 53,842  |   |       | $      | 187    |    |   |   | 0.69    | %      |   | $          | 47,152  |   |   | $ | 180 |   |   |   | 0.76 | % |
| Money Market                                        |   |                          | 55,962  |   |       |   | 215    |    |   |   | 0.76    | %      |   |       | 41,203  |   |   |   | 259 |   |   |   | 1.25 | % |
| Savings                                             |   |                          | 38,281  |   |       |   | 100    |    |   |   | 0.52    | %      |   |       | 24,774  |   |   |   | 62 |   |   |   | 0.50 | % |
| Time                                                |   |                          | 196,228 |   |       |   | 2,336  |    |   |   | 2.36    | %      |   |       | 232,681 |   |   |   | 3,324 |   |   |   | 2.83 | % |
|    Total interest-bearing deposits   |   |                          | 344,313 |   |       |   | 2,838  |    |   |   | 1.63    | %      |   |       | 345,810 |   |   |   | 3,825 |   |   |   | 2.19 | % |
| Short-term borrowings (5)                           |   |                          | 54,015  |   |       |   | 382    |    |   |   | 1.40    | %      |   |       | 47,161  |   |   |   | 321 |   |   |   | 1.35 | % |
| Borrowed funds                                      |   |                          | 120,237 |   |       |   | 2,480  |    |   |   | 4.09    | %      |   |       | 112,024 |   |   |   | 2,878 |   |   |   | 5.10 | % |
| Junior Subordinated Debentures                      |   |                          | 16,356  |   |       |   | 346    |    |   |   | 4.19    | %      |   |       | 16,496  |   |   |   | 59 |   |   |   | 0.71 | % |
| Total interest-earning liabilities                  |   |                          | 534,921 |   |       |   | 6,046  |    |   |   | 2.24    | %      |   |       | 521,491 |   |   |   | 7,083 |   |   |   | 2.69 | % |
|                                                |   |                          |    |   |       |   |   |    |   |   |    |   |   |       |    |   |   |   |   |   |   |   |   |   |
| Total non-interest bearing liabilities:             |   |                          |    |   |       |   |   |    |   |   |    |   |   |       |    |   |   |   |   |   |   |   |   |   |
| Demand deposits and escrow accounts                 |   |                          | 37,944  |   |       |   |   |    |   |   |    |   |   |       | 34,995  |   |   |   |   |   |   |   |   |   |
| Other liabilities                                   |   |                          | 5,559   |   |       |   |   |    |   |   |    |   |   |       | 3,243   |   |   |   |   |   |   |   |   |   |
|                                                |   |                          |    |   |       |   |   |    |   |   |    |   |   |       |    |   |   |   |   |   |   |   |   |   |
| Total liabilities                                   |   |                          | 578,424 |   |       |   |   |    |   |   |    |   |   |       | 559,729 |   |   |   |   |   |   |   |   |   |
|                                                |   |                          |    |   |       |   |   |    |   |   |    |   |   |       |    |   |   |   |   |   |   |   |   |   |
| Stockholders' equity                                |   |                          | 51,797  |   |       |   |   |    |   |   |    |   |   |       | 48,822  |   |   |   |   |   |   |   |   |   |
| Total liabilities and stockholders' equity          |   | $                             | 630,221 |   |       |   |   |    |   |   |    |   |   | $          | 608,551 |   |   |   |   |   |   |   |   |   |
|                                                |   |                          |    |   |       |   |   |    |   |   |    |   |   |       |    |   |   |   |   |   |   |   |   |   |
|    Net interest income               |   |                          |    |   |       | $      | 8,574  |    |   |   |    |   |   |       |    |   |   | $ | 8,717 |   |   |   |   |   |
|                                                |   |                          |    |   |       |   |   |    |   |   |    |   |   |       |    |   |   |   |   |   |   |   |   |   |
| Interest rate spread                                |   |                          |    |   |       |   |   |    |   |   | 2.69    | %      |   |       |    |   |   |   |   |   |   |   | 2.86 | % |
| Net yield on interest earning assets (5)            |   |                          |    |   |       |   |   |    |   |   | 2.91    | %      |   |       |    |   |   |   |   |   |   |   | 3.08 | % |

| (1)    | The yield/rate information does not give effect to the fair value adjustments recorded on December 29, 2010. |
|--------|--------------------------------------------------------------------------------------------------------------|
|   |   Yields are stated on a fully tax-equivalent basis using a 30.84% tax rate.                            |
| (2)    | Non-accruing loans are included in the computation of average balances, but unpaid interest on               |
|   |   nonperforming loans has not been included for purposes of determining interest income.                |
| (3)    | Includes Loans Held-for-Sale.                                                                                |
| (4)    | Short term investments include FHLB overnight deposits and other interest-bearing deposits.                  |
| (5)    | Short-term borrowings include securities sold under repurchase agreements and sweep accounts.                |
| (6)    | The net yield on interest-earning assets is net interest income divided by total interest-earning assets.    |

| NORTHEAST BANCORP AND SUBSIDIARY                                                    |   |         |      |   |         |   |      |         |   |   |         |   |   |
|-------------------------------------------------------------------------------------|--------|--------------|-----------|--------|--------------|--------|-----------|--------------|--------|--------|--------------|--------|--------|
| SELECTED CONSOLIDATED FINANCIAL HIGHLIGHTS AND OTHER DATA                           |   |         |      |   |         |   |
| (Unaudited)                                                                         |   |         |      |   |         |   |      |         |   |   |         |   |   |
| (Dollars in thousands, except share and per share data)                             |   |         |      |   |         |   |      |         |   |   |         |   |   |
|                                                                                |   |         |      |   |         |   |      |         |   |   |         |   |   |   |   |
|                                                                                |   | Successor    |      |   | Predecessor  |   |
|                                                                                |   | Company      |      |   | Company      |   |
|                                                                                |   | 3 Days       |      |   | 89 Days      |   |      | 181 Days     |   |   | Three Months |   |   | Six Months |   |
|                                                                                |   | Ended        |      |   | Ended        |   |      | Ended        |   |   | Ended        |   |   | Ended |   |
|                                                                                |   | December 31, |      |   | December 28, |   |      | December 28, |   |   | December 31, |   |   | December 31, |   |
|                                                                                |   | 2010         |      |   | 2010         |   |      | 2010         |   |   | 2009         |   |   | 2009 |   |
| Financial Highlights:                                                               |   |         |      |   |         |   |      |         |   |   |         |   |   |   |   |
| Net interest income                                                                 |   | $            | 148       |   |         | $      | 4,100     |         |   | $      | 8,426        |   |   | $ | 4,489 |   |   | $ | 8,717 |   |
| Net income                                                                          |   | $            | 11,835    |   |         | $      | 836       |         |   | $      | 1,796        |   |   | $ | 649 |   |   | $ | 1,145 |   |
| Weighted average shares outstanding:                                                |   |         |      |   |         |   |      |         |   |   |         |   |   |   |   |   |   |   |   |   |
|    Basic                                                             |   |         | 3,492,498 |   |         |   | 2,331,332 |         |   |   | 2,330,197    |   |   |   | 2,321,528 |   |   |   | 2,321,430 |   |
|    Diluted                                                           |   |         | 3,588,756 |   |         |   | 2,358,647 |         |   |   | 2,354,385    |   |   |   | 2,324,073 |   |   |   | 2,324,024 |   |
| Earnings per share:                                                                 |   |         |      |   |         |   |      |         |   |   |         |   |   |   |   |   |   |   |   |   |
|    Basic                                                             |   | $            | 3.38      |   |         | $      | 0.33      |         |   | $      | 0.72         |   |   | $ | 0.25 |   |   | $ | 0.44 |   |
|    Diluted                                                           |   | $            | 3.29      |   |         | $      | 0.33      |         |   | $      | 0.71         |   |   | $ | 0.25 |   |   | $ | 0.44 |   |
| Stockholders' equity - end of period                                                |   | $            | 64,975    |   |         | $      | 50,327    |         |   |   |         |   |   | $ | 49,951 |   |   |   |   |   |
| Book value per share - end of period                                                |   | $            | 17.27     |   |         | $      | 19.76     |         |   |   |         |   |   | $ | 19.47 |   |   |   |   |   |
| Tangible book value per share - end of period                                       |   | $            | 13.35     |   |         | $      | 15.05     |         |   |   |         |   |   | $ | 14.18 |   |   |   |   |   |
|                                                                                |   |         |      |   |         |   |      |         |   |   |         |   |   |   |   |   |   |   |   |   |
| Ratios and Other Information:                                                       |   |         |      |   |         |   |      |         |   |   |         |   |   |   |   |   |   |   |   |   |
| Return on average assets                                                            |   |         | 230.60    | %      |         |   | 0.53      | %            |   |   | 0.57         | %      |   |   | 0.42 | % |   |   | 0.37 | % |
| Return on average equity                                                            |   |         | 2256.00   | %      |         |   | 6.48      | %            |   |   | 6.94         | %      |   |   | 5.18 | % |   |   | 4.65 | % |
| Net interest rate spread (1)                                                        |   |         |      |   |         |   | 2.65      | %            |   |   | 2.69         | %      |   |   | 2.93 | % |   |   | 2.86 | % |
| Net interest margin (2)                                                             |   |         |      |   |         |   | 2.86      | %            |   |   | 2.91         | %      |   |   | 3.14 | % |   |   | 3.08 | % |
| Efficiency ratio (3)                                                                |   |         | 22        | %      |         |   | 79        | %            |   |   | 77           | %      |   |   | 83 | % |   |   | 84 | % |
| Non-interest expense to average total assets                                        |   |         | 63.90     | %      |         |   | 3.87      | %            |   |   | 3.83         | %      |   |   | 4.04 | % |   |   | 3.97 | % |
| Average interest-earning assets to average   interest-bearing liabilities |   |         | 110.45    | %      |         |   | 110.93    | %            |   |   | 110.66       | %      |   |   | 108.98 | % |   |   | 108.96 | % |
|                                                                                |   |         |      |   |         |   |      |         |   |   |         |   |   |   |   |   |   |   |   |   |
| At period end:                                                                      |   |         |      |   |         |   |      |         |   |   |         |   |   |   |   |   |   |   |   |   |
| Non-performing assets to total assets                                               |   |         |      |   |         |   | 1.53      | %            |   |   |         |   |   |   | 2.15 | % |   |   |   |   |
| Non-performing loans to total loans                                                 |   |         |      |   |         |   | 2.36      | %            |   |   |         |   |   |   | 3.14 | % |   |   |   |   |
| Allowance for loan losses to total loans                                            |   |         |      |   |         |   | 1.62      | %            |   |   |         |   |   |   | 1.50 | % |   |   |   |   |
|                                                                                |   |         |      |   |         |   |      |         |   |   |         |   |   |   |   |   |   |   |   |   |
| Equity to total assets                                                              |   |         | 10.08     | %      |         |   | 8.01      | %            |   |   |         |   |   |   | 8.08 | % |   |   |   |   |
| Tier 1 leverage capital  ratio                                            |   |         | 9.57      | %      |         |   |      |         |   |   |         |   |   |   | 8.28 | % |   |   |   |   |
| Total risk-based capital ratio                                                      |   |         | 15.62     | %      |         |   |      |         |   |   |         |   |   |   | 13.51 | % |   |   |   |   |
|                                                                                |   |         |      |   |         |   |      |         |   |   |         |   |   |   |   |   |   |   |   |   |
| Number of full service branches                                                     |   |         | 10        |   |         |   |      |         |   |   |         |   |   |   | 11 |   |   |   |   |   |
| Number of insurance agency offices                                                  |   |         | 10        |   |         |   |      |         |   |   |         |   |   |   | 13 |   |   |   |   |   |
| Number of investment and mortgage loan   origination offices              |   |         | 6         |   |         |   |      |         |   |   |         |   |   |   | 5 |   |   |   |   |   |

| (1)       | The net interest rate spread represents the difference between the weighted-average yield on interest-earning assets and the   weighted-average cost of interest-bearing liabilities for the period. |
|-----------|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
|      |                                                                                                                                                                                                           |   |   |   |   |   |   |
| (2)       | The net interest margin represents net interest income as a percent of average interest-earning assets for the period.                                                                                         |
|      |                                                                                                                                                                                                           |   |   |   |   |   |   |
| (3)  | The efficiency ratio represents non-interest expense divided by the sum of net interest income (before the loan loss provision) plus   non-interest income.                                          |