| Maine                                                          |   | 01-0425066                                 |
|----------------------------------------------------------------|--------|--------------------------------------------|
| (State or other jurisdiction of incorporation or organization) |   | (I.R.S. Employer Identification No.)  |
| 500 Canal Street, Lewiston, Maine                              |   | 04240                                      |
| (Address of Principal executive offices)                       |   | (Zip Code)                                 |

| Part I.  | Financial Information |
|----------|-----------------------|
|     | Item 1.               | Financial Statements (Unaudited) |
|     |                  |   |
|     |                  | Consolidated Balance SheetsDecember 31, 2010 (Unaudited) and June 30, 2010 |
|     |                  |   |
|     |                  | Consolidated Statements of Income (Unaudited)  Three Days Ended December 31, 2010  89 Days Ended December 28, 2010  181 Days Ended December 28, 2010  Three Months Ended December 31, 2009  Six Months Ended December 31, 2009 |
|     |                  |   |
|     |                  | Consolidated Statements of Changes in Stockholders' Equity (Unaudited)  Three Days Ended December 31, 2010  181 Days Ended December 28, 2010  Six Months Ended December 31, 2009 |
|     |                  |   |
|     |                  | Consolidated Statements of Cash Flows (Unaudited)  Three Days Ended December 31, 2010  181 Days Ended December 28, 2010  Six Months Ended December 31, 2009 |
|     |                  |   |
|     |                  | Notes to Unaudited Consolidated Financial Statements (Unaudited) |
|     |                  |   |
|     | Item 2.               | Management's Discussion and Analysis of Financial Condition and Results of Operations |
|     |                  |   |
|     | Item 3.               | Quantitative and Qualitative Disclosure about Market Risk |
|     |                  |   |
|     | Item 4.               | Controls and Procedures |
|     |                  |   |
| Part II. | Other Information     |
|     |                  |   |
|     | Item 1.               | Legal Proceedings |
|     |                  |   |
|     | Item 1A.              | Risk Factors |
|     |                  |   |
|     | Item 2.               | Unregistered Sales of Equity Securities and Use of Proceeds |
|     |                  |   |
|     | Item 3.               | Defaults Upon Senior Securities |
|     |                  |   |
|     | Item 4.               | [Removed and Reserved] |
|     |                  |   |
|     | Item 5.               | Other Information |
|     |                  |   |
|     | Item 6.               | Exhibits |

| PART 1 - FINANCIAL INFORMATION                |   |
|-----------------------------------------------|--------|
|                                          |   |
| Item 1. Financial Statements (Unaudited) |   |
|                                          |   |
| NORTHEAST BANCORP AND SUBSIDIARY              |   |
| CONSOLIDATED BALANCE SHEETS                   |   |
| (Dollars in thousands)                        |   |
|                                          |   | Successor |   |   | Predecessor |   |
|                                          |   | Company (1) |   |   | Company (2) |   |
|                                          |   | 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                       |   |   | 152,035 |   |   |   | 155,613 |   |
| Commercial real estate                        |   |   | 117,075 |   |   |   | 121,175 |   |
| Construction                                  |   |   | 9,161 |   |   |   | 5,525 |   |
| Commercial business                           |   |   | 25,166 |   |   |   | 30,214 |   |
| Consumer                                      |   |   | 57,796 |   |   |   | 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 (1) |   |   | Company (2) |   |
|                                                                                               |   | 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 borrowings                                                                                   |   |   | 2,134 |   |   |   | 2,630 |   |
| 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 2,323,832        |   |   |   |   |   |   |   |   |
| 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        |   |   |   |   |   |   |   |   |
| 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 |   |
|                                                                                               |   |   |   |   |   |   |   |   |

| See accompanying notes to unaudited consolidated financial statements. |
|------------------------------------------------------------------------|
|                                                                   |   |   |   |   |   |   |
| (1)                                                                    | "Successor Company" means Northeast Bancorp and its subsidiary after the closing of the merger with FHB Formation |
|                                                                   |    LLC on December  29, 2010. |
|                                                                   |   |
| (2)                                                                    | "Predecessor Company" means Northeast Bancorp and its subsidiary before the closing of the merger with FHB Formation |
|                                                                   |    LLC on December  29, 2010. |

| NORTHEAST BANCORP AND SUBSIDIARY                                         |   |
|--------------------------------------------------------------------------|--------|
| CONSOLIDATED STATEMENTS OF INCOME                                        |   |
| (Unaudited)                                                              |   |
| (Dollars in thousands, except share and per share data)                  |   |
|                                                                     |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                     |   | Successor |   |   | Predecessor |   |
|                                                                     |   | Company (1) |   |   | Company (2) |   |
|                                                                     |   | 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 |   |   |   | 1,479 |   |
| Short-term borrowings                                                    |   |   | 6 |   |   |   | 205 |   |   |   | 376 |   |   |   | 178 |   |   |   | 321 |   |
| Junior subordinated debentures issued to affiliated trusts               |   |   | 6 |   |   |   | 167 |   |   |   | 340 |   |   |   | 200 |   |   |   | 405 |   |
| 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 (1) |   |   | Company (2) |   |
|                                                    |   | 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       |   |
| Merger expense                              |   |   | 3,050     |   |   |   | 23        |   |   |   | 94        |   |   |   | -         |   |   |   | -         |   |
| 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 (benefit) expense  |   |   | 11,817    |   |   |   | 1,175     |   |   |   | 2,564     |   |   |   | 822       |   |   |   | 1,470     |   |
| Income tax (benefit) 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 |   |   |   | 2,326,204 |   |
| 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      |   |

|                                                                   |                                                                                                                 |   |   |   |   |   |   |   |
|------------------------------------------------------------------------|----------------------------------------------------------------------------------------------------------------------|--------|--------|--------|--------|--------|--------|--------|
| See accompanying notes to unaudited consolidated financial statements. |                                                                                                                 |   |
|                                                                   |                                                                                                                 |   |   |   |   |   |   |   |
| (1)                                                                    | "Successor Company" means Northeast Bancorp and its subsidiary after the closing of the merger with FHB Formation    |
|                                                                   |     LLC on December 29, 2010.                                                                         |
|                                                                   |                                                                                                                 |   |   |   |   |   |   |   |
| (2)                                                                    | "Predecessor Company" means Northeast Bancorp and its subsidiary before the closing of the merger with FHB Formation |
|                                                                   |    LLC on December 29, 2010.                                                                               |

| NORTHEAST BANCORP AND SUBSIDIARY                                                                                                                                                        |            |
|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|-----------------|
| Consolidated Statements of Changes in Stockholders' Equity                                                                                                                              |            |
| Periods Ended December 31, 2010, December 28, 2010 and December 31, 2009                                                                                                                |            |
| (Unaudited)                                                                                                                                                                             |            |
| (Dollars in thousands)                                                                                                                                                                  |            |
|                                                                                                                                                                                    |            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   | Accumulated |   |   |   |   |
|                                                                                                                                                                                    |            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |  Additional |   |   | Unearned |   |   |   |   |   | Other |   |   |   |   |
|                                                                                                                                                                                    | Preferred Stock |   |   | Common Stock |   |   |   |   |   | Paid-in |   |   | Restricted |   |   | Retained |   |   | Comprehensive |   |   |   |   |
| Predecessor Company (2):                                                                                                                                                                | Shares          |   |   | Amount |   |   | Shares |   |   | Amount |   |   | Warrants |   |   | Capital |   |   | Stock |   |   | Earnings |   |   | Income |   |   | Total |   |
| Balance at June 30, 2009                                                                                                                                                                |            | 4,227 |   |   | $ | 4 |   |   |   | 2,321,332 |   |   | $ | 2,321 |   |   | $ | 133 |   |   | $ | 6,709 |   |   | $ | - |   |   | $ | 36,698 |   |   | $ | 1,451 |   |   | $ | 47,316 |   |
| Net income for six  months ended  December 31, 2009                                                                                                                           |            | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | 1,145 |   |   |   | - |   |   |   | 1,145 |   |
| Other comprehensive  income net of tax:                                                                                                                                            |            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Net unrealized loss on  purchased interest rate  caps and swap                                                                                                           |            | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | (13 | ) |   |   | (13 | ) |
|   Net unrealized gain on    investments available    for sale, net of    reclassification    adjustment |            | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | 1,518 |   |   |   | 1,518 |   |
| Total comprehensive  income                                                                                                                                                        |            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   | 2,650 |   |
|                                                                                                                                                                                    |            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Dividends on preferred  stock                                                                                                                                                      |            | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | (105 | ) |   |   | - |   |   |   | (105 | ) |
| Dividends on common  stock at $0.09 per share                                                                                                                                      |            | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | (418 | ) |   |   | - |   |   |   | (418 | ) |
| Stock options exercised                                                                                                                                                                 |            | - |   |   |   | - |   |   |   | 1,000 |   |   |   | 1 |   |   |   | - |   |   |   | 7 |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | 8 |   |
| Accretion of preferred stock                                                                                                                                                       |            | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | 12 |   |   |   | - |   |   |   | (12 | ) |   |   | - |   |   |   | - |   |
| Amortization of issuance  cost of preferred stock                                                                                                                                  |            | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | 3 |   |   |   | - |   |   |   | (3 | ) |   |   | - |   |   |   | - |   |
|                                                                                                                                                                                    |            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Balance at December 31,  2009                                                                                                                                                      |            | 4,227 |   |   | $ | 4 |   |   |   | 2,322,332 |   |   | $ | 2,322 |   |   | $ | 133 |   |   | $ | 6,731 |   |   | $ | - |   |   | $ | 37,305 |   |   | $ | 2,956 |   |   | $ | 49,451 |   |
|                                                                                                                                                                                    |            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |

| NORTHEAST BANCORP AND SUBSIDIARY                                         |   |
|--------------------------------------------------------------------------|--------|
| Consolidated Statements of Changes in Stockholders' Equity               |   |
| Periods Ended December 31, 2010, December 28, 2010 and December 31, 2009 |   |
| (Unaudited)                                                              |   |
| (Dollars in thousands)                                                   |   |
| (Continued)                                                              |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   | Accumulated |   |   |   |   |
|                                                                     |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |  Additional |   |   | Unearned |   |   |   |   |   | Other |   |   |   |   |
|                                                                     |   | Preferred Stock |   |   | Common Stock |   |   |   |   |   | Paid-in |   |   | Restricted |   |   | Retained |   |   | Comprehensive |   |   |   |   |
| Predecessor Company (2):                                                 |   | Shares |   |   | Amount |   |   | Shares |   |   | Amount |   |   | Warrants |   |   | Capital |   |   | Stock |   |   | Earnings |   |   | Income |   |   | Total |   |

| Balance at June 30, 2010                                                                                                                       |   | 4,227  |   |   | $      | 4      |   |   |   | 2,323,832 |   |   | $      | 2,324  |   |   | $      | 133    |   |   | $      | 6,761  |   |   | $      | -      |   |   | $      | 37,338 |   |   | $      | 4,346  |   |   | $      | 50,906 |   |
|------------------------------------------------------------------------------------------------------------------------------------------------|--------|--------|--------|--------|--------|--------|--------|--------|--------|-----------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|
| Net income for 181 days  ended December 31, 2010                                                                                          |   | -      |   |   |   | -      |   |   |   | -         |   |   |   | -      |   |   |   | -      |   |   |   | -      |   |   |   | -      |   |   |   | 1,796  |   |   |   | -      |   |   |   | 1,796  |   |
| Other comprehensive loss  net of tax:                                                                                                     |   |   |   |   |   |   |   |   |   |      |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Net unrealized loss on purchased interest rate caps and swap                                                                         |   | -      |   |   |   | -      |   |   |   | -         |   |   |   | -      |   |   |   | -      |   |   |   | -      |   |   |   | -      |   |   |   | -      |   |   |   | (27    | )      |   |   | (27    | )      |
| Net unrealized loss on   investments available   for sale, net of   reclassification   adjustment |   | -      |   |   |   | -      |   |   |   | -         |   |   |   | -      |   |   |   | -      |   |   |   | -      |   |   |   | -      |   |   |   | -      |   |   |   | (1,863 | )      |   |   | (1,863 | )      |
| Total comprehensive loss                                                                                                                       |   |   |   |   |   |   |   |   |   |      |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   | (94    | )      |
|                                                                                                                                           |   |   |   |   |   |   |   |   |   |      |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Dividends on preferred  stock                                                                                                             |   | -      |   |   |   | -      |   |   |   | -         |   |   |   | -      |   |   |   | -      |   |   |   | -      |   |   |   | -      |   |   |   | (106   | )      |   |   | -      |   |   |   | (106   | )      |
| Dividends on common  stock at $0.09 per share                                                                                             |   | -      |   |   |   | -      |   |   |   | -         |   |   |   | -      |   |   |   | -      |   |   |   | -      |   |   |   | -      |   |   |   | (419   | )      |   |   | -      |   |   |   | (419   | )      |
| Stock options exercised                                                                                                                        |   | -      |   |   |   | -      |   |   |   | 7,500     |   |   |   | 8      |   |   |   | -      |   |   |   | 54     |   |   |   | -      |   |   |   | -      |   |   |   | -      |   |   |   | 62     |   |
| Accretion of preferred  stock                                                                                                             |   | -      |   |   |   | -      |   |   |   | -         |   |   |   | -      |   |   |   | -      |   |   |   | 13     |   |   |   | -      |   |   |   | (13    | )      |   |   | -      |   |   |   | -      |   |
| Amortization of issuance  cost of preferred stock                                                                                         |   | -      |   |   |   | -      |   |   |   | -         |   |   |   | -      |   |   |   | -      |   |   |   | 3      |   |   |   | -      |   |   |   | (3     | )      |   |   | -      |   |   |   | -      |   |
|                                                                                                                                           |   |   |   |   |   |   |   |   |   |      |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Balance at December 28,  2010                                                                                                             |   | 4,227  |   |   | $      | 4      |   |   |   | 2,331,332 |   |   | $      | 2,332  |   |   | $      | 133    |   |   | $      | 6,831  |   |   | $      | -      |   |   | $      | 38,593 |   |   | $      | 2,456  |   |   | $      | 50,349 |   |
|                                                                                                                                           |   |   |   |   |   |   |   |   |   |      |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |

| NORTHEAST BANCORP AND SUBSIDIARY                                         |   |
|--------------------------------------------------------------------------|--------|
| Consolidated Statements of Changes in Stockholders' Equity               |   |
| Periods Ended December 31, 2010, December 28, 2010 and December 31, 2009 |   |
| (Unaudited)                                                              |   |
| (Dollars in thousands)                                                   |   |
| (Continued)                                                              |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   | Accumulated |   |   |   |   |
|                                                                     |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |  Additional |   |   | Unearned |   |   |   |   |   | Other |   |   |   |   |
|                                                                     |   | Preferred Stock |   |   | Common Stock |   |   |   |   |   | Paid-in |   |   | Restricted |   |   | Retained |   |   | Comprehensive |   |   |   |   |
| Successor Company(1):                                                    |   | Shares |   |   | Amount |   |   | Shares |   |   | Amount |   |   | Warrants |   |   | Capital |   |   | Stock |   |   | Earnings |   |   | Income |   |   | Total |   |

| Balance at December 29,  2010 (3)                                                                                                                      |   | 4,227  |   |   | $      | 4      |   |   |   | 2,331,332 |   |   | $      | 2,332  |   |   | $      | 313    |   |   | $      | 34,128 |   |   | $      | -      |   |   | $      | -      |   |   | $      | -      |   |   | $      | 36,777 |   |
|-------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|--------|--------|--------|--------|--------|--------|--------|--------|-----------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|--------|
| Net income for three days ended December 31, 2010                                                                                                      |   | -      |   |   |   | -      |   |   |   | -         |   |   |   | -      |   |   |   | -      |   |   |   | -      |   |   |   | -      |   |   |   | 11,835 |   |   |   | -      |   |   |   | 11,835 |   |
| Other comprehensive  income net of tax:                                                                                                           |   |   |   |   |   |   |   |   |   |      |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|   Net unrealized gain on   investments available for   sale, net of    reclassification   adjustment |   | -      |   |   |   | -      |   |   |   | -         |   |   |   | -      |   |   |   | -      |   |   |   | -      |   |   |   | -      |   |   |   | -      |   |   |   | 188    |   |   |   | 188    |   |
| Total comprehensive  income                                                                                                                            |   |   |   |   |   |   |   |   |   |      |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   | 12,023 |   |
|                                                                                                                                                        |   |   |   |   |   |   |   |   |   |      |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Restricted stock award                                                                                                                                      |   | -      |   |   |   | -      |   |   |   | 13,026    |   |   |   | 13     |   |   |   | -      |   |   |   | 168    |   |   |   | (181   | )      |   |   | -      |   |   |   | -      |   |   |   | -      |   |
| Voting common stock  issued                                                                                                                            |   | -      |   |   |   | -      |   |   |   | 965,815   |   |   |   | 965    |   |   |   | -      |   |   |   | 12,489 |   |   |   | -      |   |   |   | -      |   |   |   | -      |   |   |   | 13,454 |   |
| Non-voting common  stock issued                                                                                                                        |   | -      |   |   |   | -      |   |   |   | 195,351   |   |   |   | 195    |   |   |   | -      |   |   |   | 2,526  |   |   |   | -      |   |   |   | -      |   |   |   | -      |   |   |   | 2,721  |   |
|                                                                                                                                                        |   |   |   |   |   |   |   |   |   |      |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Balance at December 31,  2010                                                                                                                          |   | 4,227  |   |   | $      | 4      |   |   |   | 3,505,524 |   |   | $      | 3,505  |   |   | $      | 313    |   |   | $      | 49,311 |   |   | $      | (181   | )      |   | $      | 11,835 |   |   | $      | 188    |   |   | $      | 64,975 |   |

|                                                                   |   |
|------------------------------------------------------------------------|--------|
| See accompanying notes to unaudited consolidated financial statements. |   |

| (1)    | "Successor Company" means Northeast Bancorp and its subsidiary after the closing of the merger with FHB Formation LLC on    |
|--------|-----------------------------------------------------------------------------------------------------------------------------|
|   |   December 29, 2010.                                                                                                   |
|   |                                                                                                                        |   |   |   |   |   |   |   |
| (2)    | "Predecessor Company" means Northeast Bancorp and its subsidiary before the closing of the merger with FHB Formation LLC on |
|   |   December 29, 2010.                                                                                                   |

|      |                                                                                                         |
|-----------|--------------------------------------------------------------------------------------------------------------|
|  (3) | Balances reflect acquisition accounting entries from the merger with FHB Formation LLC on December 29, 2010. |

| NORTHEAST BANCORP AND SUBSIDIARY                                                            |   |
|---------------------------------------------------------------------------------------------|--------|
| Consolidated Statements of Cash Flows                                                       |   |
| (Unaudited)                                                                                 |   |
| (Dollars in thousands)                                                                      |   |
|                                                                                        |   | Successor |   |   | Predecessor |   |
|                                                                                        |   | Company (1) |   |   | Company (2) |   |
|                                                                                        |   | Three days ended |   |   | 181 days ended |   |   | Six Months ended |   |
|                                                                                        |   | December 31, |   |   | December 28, |   |   | December 31, |   |
|                                                                                        |   | 2010 |   |   | 2010 |   |   | 2009 |   |
| Cash flows from operating activities:                                                       |   |   |   |   |   |   |   |   |   |
| Net income                                                                                  |   | $ | 11,835 |   |   | $ | 1,796 |   |   | $ | 1,145 |   |
| Adjustments to reconcile net income to net cash provided by (used in) operating activities: |   |   |   |   |   |   |   |   |   |   |   |   |
| Provision for loan losses                                                                   |   |   | - |   |   |   | 912 |   |   |   | 876 |   |
| Provision for REO                                                                           |   |   | - |   |   |   | 113 |   |   |   | - |   |
| Provision made for deferred compensation                                                    |   |   | 2 |   |   |   | 105 |   |   |   | 94 |   |
| Write-down of available-for-sale securities                                                 |   |   | - |   |   |   | - |   |   |   | 65 |   |
| Write-down of non-marketable securities                                                     |   |   | - |   |   |   | - |   |   |   | 99 |   |
| Amortization of intangible assets                                                           |   |   | 6 |   |   |   | 344 |   |   |   | 372 |   |
| BOLI income, net                                                                            |   |   | (4 | ) |   |   | (250 | ) |   |   | (251 | ) |
| Depreciation of premises and equipment                                                      |   |   | 9 |   |   |   | 520 |   |   |   | 532 |   |
| Net securities gains                                                                   |   |   | - |   |   |   | (17 | ) |   |   | (43 | ) |
| Net (gain) loss on sale of acquired assets                                                  |   |   | - |   |   |   | (16 | ) |   |   | 206 |   |
| Net gain on sale of insurance business                                                      |   |   | - |   |   |   | (104 | ) |   |   | (116 | ) |
| Net change in loans held-for-sale                                                           |   |   | (342 | ) |   |   | 6,401 |   |   |   | 882 |   |
| Net amortization (accretion) of securities                                                  |   |   | -  |   |   |   | 90 |   |   |   | (29 | ) |
| Bargain purchase gain                                                                       |   |   | (14,921 | ) |   |   | - |   |   |   | - |   |
| Change in other assets and liabilities:                                                     |   |   |   |   |   |   |   |   |   |   |   |   |
| Interest receivable                                                                         |   |   | 82 |   |   |   | 121 |   |   |   | (42 | ) |
| Prepayment FDIC assessment                                                                  |   |   | -  |   |   |   | - |   |   |   | (2,191 | ) |
| Decrease in prepayment FDIC assessment                                                      |   |   | -  |   |   |   | 120 |   |   |   | - |   |
| Other assets and liabilities                                                                |   |   | (1,203 | ) |   |   | (831 | ) |   |   | (1,199 | ) |
|                                                                                        |   |   |   |   |   |   |   |   |   |   |   |   |
| Net cash (used in) provided by operating activities                                         |   |   | (4,536 | ) |   |   | 9,304 |   |   |   | 400 |   |
|                                                                                        |   |   |   |   |   |   |   |   |   |   |   |   |
| Cash flows from investing activities:                                                       |   |   |   |   |   |   |   |   |   |   |   |   |
| Proceeds from the sales of available-for-sale securities                                    |   |   | - |   |   |   | 173 |   |   |   | 1,124 |   |
| Purchases of available-for-sale securities                                                  |   |   | - |   |   |   | (19,001 | ) |   |   | (44,124 | ) |
| Proceeds from maturities and principal payments on available-for-sale securities            |   |   | -  |   |   |   |  26,805 |   |   |   | 24,737 |   |
| Loan originations and principal collections, net                                            |   |   | 386 |   |   |   | 14,440 |   |   |   | 1,615 |   |
| Purchases of premises and equipment                                                         |   |   | (90 | ) |   |   | (490 | ) |   |   | (521 | ) |
| Proceeds from sales of premises and equipment                                               |   |   | - |   |   |   | 36 |   |   |   | - |   |
| Proceeds from sales of acquired assets                                                      |   |   | - |   |   |   | 483 |   |   |   | 319 |   |
| Proceeds from sale of insurance businesses                                                  |   |   | - |   |   |   | 154 |   |   |   | 270 |   |
|                                                                                        |   |   |   |   |   |   |   |   |   |   |   |   |
| Net cash provided by (used in) investing activities                                         |   |   | 296 |   |   |   | 22,600 |   |   |   | (16,580 | ) |

| NORTHEAST BANCORP AND SUBSIDIARY                                                                                    |   |
|---------------------------------------------------------------------------------------------------------------------|--------|
| Consolidated Statements of Cash Flows                                                                               |   |
| (Unaudited)                                                                                                         |   |
| (Continued)                                                                                                         |   |
| (Dollars in thousands)                                                                                              |   |   |   |   |   |   |
|                                                                                                                |   | Successor |   |   | Predecessor |   |
|                                                                                                                |   | Company (1) |   |   | Company (2) |   |
|                                                                                                                |   | Three days ended |   |   | 181 days ended |   |   | Six Months ended |   |
|                                                                                                                |   | December 31, |   |   | December 28, |   |   | December 31, |   |
|                                                                                                                |   | 2010 |   |   | 2010 |   |   | 2009 |   |
| Cash flows from financing activities:                                                                               |   |   |   |   |   |   |   |   |   |
| Net increase (decrease) in deposits                                                                                 |   |   | 2,658 |   |   |   | (9,580 | ) |   |   | (10,952 | ) |
| Advances from the Federal Home Loan Bank                                                                            |   |   |   |   |   |   | - |   |   |   | 12,500 |   |
| Repayment of advances from the Federal Home Loan Bank                                                               |   |   | - |   |   |   | - |   |   |   | (2,000 | ) |
| Net repayments on Federal Home Loan Bank overnight advances                                                         |   |   | - |   |   |   | - |   |   |   | 2,645 |   |
| Net (decrease) increase in short-term borrowings                                                               |   |   | (1,009 | ) |   |   | 16,875 |   |   |   | 11,525 |   |
| Dividends paid                                                                                                      |   |   |   |   |   |   | (525 | ) |   |   | (524 | ) |
| Issuance of common stock                                                                                            |   |   | 16,175 |   |   |   | 62 |   |   |   | 8 |   |
| Repayment on debt from insurance agencies acquisitions                                                              |   |   | - |   |   |   | (496 | ) |   |   | (634 | ) |
| Repayment on capital lease obligation                                                                               |   |   | - |   |   |   | (77 | ) |   |   | (73 | ) |
|                                                                                                                |   |   |   |   |   |   |   |   |   |   |   |   |
| Net cash provided by financing activities                                                                           |   |   | 17,824 |   |   |   | 6,259 |   |   |   | 12,495 |   |
|                                                                                                                |   |   |   |   |   |   |   |   |   |   |   |   |
| Net increase (decrease) in cash and cash equivalents                                                                |   |   | 13,584 |   |   |   | 38,163 |   |   |   | (3,685 | ) |
|                                                                                                                |   |   |   |   |   |   |   |   |   |   |   |   |
| Cash and cash equivalents, beginning of period                                                                      |   |   | 58,598 |   |   |   | 20,435 |   |   |   | 13,023 |   |
|                                                                                                                |   |   |   |   |   |   |   |   |   |   |   |   |
| Cash and cash equivalents, end of period                                                                            |   | $ | 72,182 |   |   | $ | 58,598 |   |   | $ | 9,338 |   |
|                                                                                                                |   |   |   |   |   |   |   |   |   |   |   |   |
| Supplemental schedule of cash flow information:                                                                     |   |   |   |   |   |   |   |   |   |   |   |   |
| Interest paid                                                                                                       |   | $ | 356 |   |   | $ | 5,781 |   |   | $ | 7,176 |   |
| Income taxes paid                                                                                                   |   | $ | - |   |   | $ | 846 |   |   | $ | 205 |   |
|                                                                                                                |   |   |   |   |   |   |   |   |   |   |   |   |
| Supplemental schedule of noncash investing and financing activities:                                                |   |   |   |   |   |   |   |   |   |   |   |   |
| Transfer from loans to acquired assets                                                                              |   | $ | - |   |   | $ | 346 |   |   | $ | 731 |   |
| Transfer from acquired assets to loans                                                                              |   |   | - |   |   |   | 56 |   |   |   | 45 |   |
| Change in valuation allowance for unrealized losses (gains) on available-for-sale  securities, net of tax |   |   | (2,638 | ) |   |   | (1,890 | ) |   |   | 1,506 |   |
| Net change in deferred taxes for unrealized losses (gains) on available-for-sale securities                    |   |   | 1,359 |   |   |   | 974 |   |   |   | (775 | ) |

| Additional supplemental information as a result of the merger on December 29, 2010 is disclosed in Note 2 "Merger Transaction" of these consolidated statements. |
|------------------------------------------------------------------------------------------------------------------------------------------------------------------|
|                                                                                                                                                             |
| See accompanying notes to unaudited consolidated financial statements.                                                                                           |
|                                                                                                                                                             |   |
| (1)                                                                                                                                                              | "Successor Company" means Northeast Bancorp and its subsidiary after the closing of the merger with FHB Formation |
|                                                                                                                                                             |    LLC on December 29, 2010. |
|                                                                                                                                                             |
| (2)                                                                                                                                                              | "Predecessor Company" means Northeast Bancorp and its subsidiary before the closing of the merger with FHB Formation |
|                                                                                                                                                             |    LLC on December 29, 2010. |

Notes to Unaudited Consolidated Financial Statements

|         (Dollars in Thousands)                                     |
|----------------------------------------------------------------------------------------------------------------------|
| Consideration Paid:                                                                                                  |   |   |   |
| FHB investors' purchase of 937,933 existing Northeast shares, at $13.93 per Surviving Company share             |   | $ | 13,065 |   |
| Existing Northeast shareholders' retention of shares in Surviving Company, 1,393,399 shares at $13.93 per share |   |   | 19,410 |   |
| Total consideration paid:                                                                                            |   | $ | 32,475 |   |

|                                                    |                          |   |    |
|---------------------------------------------------------|-------------------------------|--------|---------|
| Net Assets Acquired:                                    |   (Dollars in Thousands) |
| Assets:                                                 |                          |   |    |
| Cash and short-term investments                         |                          | $      | 58,598  |   |
| Securities available for sale                           |                          |   | 153,315 |   |
| Loans                                                   |                          |   | 369,498 |   |
| Premises and equipment                                  |                          |   | 7,944   |   |
| Bank-owned life insurance                               |                          |   | 13,536  |   |
| Core deposit intangible                                 |                          |   | 5,924   |   |
| Other identifiable intangibles                          |                          |   | 7,822   |   |
| Other assets                                            |                          |   | 14,409  |   |
|                                                    |                          | $      | 631,046 |   |
|                                                    |                          |   |    |   |
| Liabilities and Preferred Equity Assumed:               |                          |   |    |   |
| Deposits                                                |                          | $      | 378,523 |   |
| Overnight borrowings                                    |                          |   | 63,043  |   |
| Term borrowings                                         |                          |   | 125,409 |   |
| Jr. subordinated debentures issued to affiliated trusts |                          |   | 7,889   |   |
| Other liabilities                                       |                          |   | 4,340   |   |
| Preferred stock                                         |                          |   | 4,446   |   |
|                                                    |                          | $      | 583,650 |   |
|                                                    |                          |   |    |   |
| Total identifiable net assets                           |                          | $      | 47,396  |   |
|                                                    |                          |   |    |   |
| Consideration paid                                      |                          | $      | 32,475  |   |
|                                                    |                          |   |    |   |
| Bargain purchase gain recorded in income                |                          | $      | 14,921  |   |

|  ·       |  The Federal Reserve requires that Northeast (i) maintain a leverage ratio (Tier 1) of at least 10%, (ii) maintain a total risk-based capital ratio of at least 15%, (iii) limit purchased loans to 40% of total loans, (iv) fund 100% of loans with core deposits, (v) hold commercial real estate loans (including owner-occupied commercial real estate) to within 300% of total risk-based capital, and (vi) amend the articles of incorporation to address certain technical concerns that the Federal Reserve had relating to the convertibility and transferability of non-voting common stock. |
|---------------------------------------------|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

|  ·     |  The Bureau requires that, for a two-year period, Northeast receive the prior approval of the Bureau for any material deviation from the business plan. The Bureau’s approval includes other conditions on capital ratios and loan purchasing that are either the same as or less stringent than those of the Federal Reserve. |
|---------------------------------|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

|                                                                                                              |   | December 31, 2010      |    |   | June 30, 2010 |   |
|-------------------------------------------------------------------------------------------------------------------|--------|------------------------|---------|--------|---------------|--------|
|                                                                                                              |   | (Dollars in thousands) |    |
| Residential  real estate:                                                                               |   |                   |    |   |          |   |
|    1-4 family                                                                                      |   | $                      | 100,228 |   |          | $      | 102,584 |   |
|    Second mortgages                                                                                |   |                   | 25,931  |   |          |   | 27,316 |   |
|    Equity lines of credit                                                                          |   |                   | 25,876  |   |          |   | 25,713 |   |
| Commercial                                                                                                        |   |                   | 117,075 |   |          |   | 121,175 |   |
| Construction                                                                                                      |   |                   | 9,161   |   |          |   | 5,525 |   |
|              Total mortgage loans on real estate |   |                   | 278,271 |   |          |   | 282,313 |   |
|                                                                                                              |   |                   |    |   |          |   |   |   |
| Commercial loans                                                                                                  |   |                   | 25,166  |   |          |   | 30,214 |   |
|                                                                                                              |   |                   |    |   |          |   |   |   |
| Consumer installment loans                                                                                        |   |                   | 57,796  |   |          |   | 69,782 |   |
|                                                                                                              |   |                   |    |   |          |   |   |   |
|              Total loans                         |   |                   | 361,233 |   |          |   | 382,309 |   |
|                                                                                                              |   |                   |    |   |          |   |   |   |
| Less:  Allowance for loan losses                                                                        |   |                   | -       |   |          |   | 5,806 |   |
|                                                                                                              |   |                   |    |   |          |   |   |   |
|              Loans, net                          |   | $                      | 361,233 |   |          | $      | 376,503 |   |

|                                                                                                       | Successor    |   |                |                                     |
|------------------------------------------------------------------------------------------------------------|--------------|--------|---------------------|------------------------------------------|
|                                                                                                       | Company      |   | Predecessor Company |                                     |
|                                                                                                       | 3 Days       |   | 181 Days            |                                     | Six Months |   |
|                                                                                                       | Ended        |   | Ended               |                                     | Ended |   |
|                                                                                                       | December 31, |   | December 28,        |                                     | December 31, |   |
|                                                                                                       | 2010         |   | 2010                |                                     | 2009 |   |
|                                                                                                       |         |   |                |    (Dollars in thousands) |   |
| Balance at beginning of period                                                                             |         | $      | 5,980               |                                     |   | $ | 5,806 |   |   | $ | 5,764 |   |
| Add provision charged to operations                                                                        |         |   | -                   |                                     |   |   | 912 |   |   |   | 876 |   |
| Recoveries on loans previously charged off                                                                 |         |   | -                   |                                     |   |   | 121 |   |   |   | 102 |   |
|                                                                                                       |         |   |                |                                     |   |   | 6,839 |   |   |   | 6,742 |   |
| Less: Loans charged off                                                                                    |         |   | -                   |                                     |   |   | 859 |   |   |   | 870 |   |
| Less: Allowance for loan losses eliminated in   accordance with acquisition method of accounting |         |   | 5,980               |                                     |   |   | - |   |   |   | - |   |
| Balance at end of period                                                                                   |         | $      | -                   |                                     |   | $ | 5,980 |   |   | $ | 5,872 |   |

|                                                              | ResidentialReal Estate |    | CommercialReal Estate |   | Construction |   | Commercial |        | Consumer |   | Unallocated |   |
|-------------------------------------------------------------------|------------------------|---------|-----------------------|--------|--------------|--------|------------|-------------|----------|--------|-------------|--------|
|                                                              | (Dollars in thousands) |    |
| Loans deemed to be impaired as of December 31, 2010     | $                      |  - |                  | $      |  1,678  |   | $          |  -     |     | $      |  1,067 |   |   |   |   | $ | - |   |
| Loans not deemed to be impaired as of December 31, 2010 | $                      | 152,035 |                  | $      | 115,397      |   | $          |  9,161 |     | $      | 24,099      |   | $ |  57,796 |   |   |   - |   |

|                                      |   |                   |   |   |   |   |   | Past Due |   |   |     |   |   |    |   |   |    |   |
|-------------------------------------------|--------|------------------------|--------|--------|--------|--------|--------|----------|--------|--------|----------|--------|--------|---------|--------|--------|---------|--------|
|                                      |   |                   |   |   |   |   |   | 90       |   |   |     |   |   |    |   |   | Non-    |   |
|                                      |   | 30-59                  |   |   | 60-89  |   |   | Days or  |   |   | Total    |   |   | Total   |   |   | Accrual |   |
|                                      |   | Days                   |   |   | Days   |   |   | More     |   |   | Past Due |   |   | Current |   |   | Loans   |   |
|                                      |   | (Dollars in thousands) |   |
| Residential Real Estate:                  |   |                   |   |   |   |   |   |     |   |   |     |   |   |    |   |   |    |   |   |   |   |
|   Residential 1-4 family   |   | $                      | 478    |   |   | $      | 630    |     |   | $      | 1,504    |   |   | $       | 2,612  |   |    | $      | 96,154 |   |   | $ | 1,551 |   |
|   Second mortgages              |   |                   | 143    |   |   |   | 39     |     |   |   | 192      |   |   |    | 374    |   |    |   | 25,371 |   |   |   | 192 |   |
|   Equity lines of credit        |   |                   | 47     |   |   |   | -      |     |   |   | -        |   |   |    | 47     |   |    |   | 25,827 |   |   |   | - |   |
| Commercial real estate                    |   |                   | 49     |   |   |   | 342    |     |   |   | 569      |   |   |    | 960    |   |    |   | 115,591 |   |   |   | 2,558 |   |
| Construction                              |   |                   | -      |   |   |   | -      |     |   |   | 118      |   |   |    | 118    |   |    |   | 8,915 |   |   |   | 118 |   |
| Commercial                                |   |                   | 42     |   |   |   | 1      |     |   |   | 534      |   |   |    | 577    |   |    |   | 24,147 |   |   |   | 842 |   |
| Consumer                                  |   |                   | 1,499  |   |   |   | 408    |     |   |   | 421      |   |   |    | 2,328  |   |    |   | 55,376 |   |   |   | 421 |   |
|       Total |   | $                      | 2,258  |   |   | $      | 1,420  |     |   | $      | 3,338    |   |   | $       | 7,016  |   |    | $      | 351,381 |   |   | $ | 5,682 |   |

|                                                     |   |                         |                                                                                        |   | Unpaid      |                                                                                               |   |      |
|----------------------------------------------------------|--------|------------------------------|---------------------------------------------------------------------------------------------|--------|-------------|----------------------------------------------------------------------------------------------------|--------|-----------|
|                                                     |   | Recorded                     |                                                                                        |   | Principal   |                                                                                               |   |      |
|                                                     |   | Investments                  |                                                                                        |   | Balance (1) |                                                                                               |   | Allowance |
|                                                     |   |  (Dollars in thousands) |
| Impaired loans without a valuation allowance:            |   |                         |                                                                                        |   |        |                                                                                               |   |      |   |
|   Residential real estate:                     |   |                         |                                                                                        |   |        |                                                                                               |   |      |   |
|     Residential 1-4 family           |   | $                            | -                                                                                           |   |        | $                - |   |      | $                - |
|    Commercial real estate                 |   |                         | 1,678                                                                                       |   |        | 1,678                                                                                              |   |      | - |
|    Commercial                                  |   |                         | 1,067                                                                                       |   |        | 1,067                                                                                              |   |      | - |
|       Total                |   |                         |        2,745                                             |   |        | 2,745                                                                                              |   |      | - |
|                                                     |   |                         |                                                                                        |   |        |                                                                                               |   |      |   |
| Impaired loans with a valuation allowance:               |   |                         |                                                                                        |   |        |                                                                                               |   |      |   |
|   Residential real estate:                     |   |                         |                                                                                        |   |        |                                                                                               |   |      |   |
|     Residential 1-4 family           |   |                         | -                                                                                           |   |        | -                                                                                                  |   |      | - |
|   Commercial real estate                       |   |                         | -                                                                                           |   |        | -                                                                                                  |   |      | - |
|   Commercial                                   |   |                         | -                                                                                           |   |        | -                                                                                                  |   |      | - |
|       Total                |   |                         |                - |   |        |               -              |   |      |             - |
|       Total impaired loans |   | $                            | 2,745                                                                                       |   |        | $        2,745                                             |   |      | $                - |

| (1)   | Impaired loans were adjusted to fair value in conjunction with the application of the acquisition method of accounting in connection with the merger on December 29, 2010. |
|-----------------|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

|                                                              | Successor    |   | Predecessor  |
|-------------------------------------------------------------------|--------------|--------|--------------|
|                                                              | Company      |   | Company      |
|                                                              | 3 Days       |   | 181 Days     |   | Six Months |
|                                                              | Ended        |   | Ended        |   | Ended |
|                                                              | December 31, |   | December 28, |   | December 31, |
|                                                              | 2010         |   | 2010         |   | 2009 |
|                                                              |         |   |         |   |   (Dollars in thousands) |   |   |
| Average investment in impaired loans                              |         | $      | 2,745        |   |   | $ | 5,443 |   |   | $ | 6,912 |   |
| Interest income recognized on impaired loans                 |         |   | -            |   |   |   | 98 |   |   |   | 229 |   |
| Interest income recognized on a cash basis on impaired loans |         | $      | -            |   |   | $ | 98 |   |   | $ | 229 |   |

|            |   | Commercial             |    |         |   |       |   |   |   |
|-----------------|--------|------------------------|---------|--------------|--------|------------|--------|--------|--------|
|            |   | Real Estate            |    | Construction |   | Commercial |   |
|            |   | (Dollars in thousands) |    |
| Loans rated 1-5 |   | $                      | 99,041  |         |   | $          | 9,161  |   |   | $ | 22,068 |   |
| Loans rated 6   |   |                   | 18,034  |         |   |       | -      |   |   |   | 3,098 |   |
| Loans rated 7   |   |                   | -       |         |   |       | -      |   |   |   | - |   |
| Loans rated 8   |   |                   | -       |         |   |       | -      |   |   |   | - |   |
|            |   | $                      | 117,075 |         |   | $          | 9,161  |   |   | $ | 25,166 |   |

|                                |   | Balances                        |   |        |   |   |     |   |          |
|-------------------------------------|--------|-------------------------------------------|--------|-------------|--------|--------|----------|--------|---------------|
|                                |   | At Fair          |   | Contractual |   |   | Interest |   |          |
| Affiliated Trusts                   |   | Value       |   | Obligations |   |   | Rate     |   | Maturity Date |
|                                |   | (Dollars in thousands)                    |
| NBN  Capital Trust II     |   |                                      | $      | 1,710       |   |   | $        | 3,093  |          |   |   | 3.10 | % | March 30, 2034  |
| NBN  Capital Trust III    |   |                                      |   | 1,710       |   |   |     | 3,093  |          |   |   | 3.10 | % | March 30, 2034  |
| NBN  Capital Trust IV     |   |                                      |   | 4,469       |   |   |     | 10,310 |          |   |   | 2.17 | % | February 23, 2035  |
|      Total |   |                                      | $      | 7,889       |   |   | $        | 16,496 |          |   |   | 2.51 | % |   |

|                                                                       |   | December 31, 2010      |    |   | June 30, 2010 |   |
|----------------------------------------------------------------------------|--------|------------------------|---------|--------|---------------|--------|
|                                                                       |   | Amortized              |    |   | Fair          |   |   | Amortized |   |   | Fair |   |
|                                                                       |   | Cost                   |    |   | Value         |   |   | Cost |   |   | Value |   |
|                                                                       |   | (Dollars in thousands) |    |
| Debt securities issued by U. S. Government-sponsored enterprises |   | $                      | 24,105  |   |          | $      | 24,082 |   |   | $ | 8,583 |   |   | $ | 8,649 |   |
| Mortgage-backed securities                                                 |   |                   | 108,451 |   |          |   | 108,704 |   |   |   | 126,538 |   |   |   | 133,862 |   |
| Municipal bonds                                                            |   |                   | 11,761  |   |          |   | 11,761 |   |   |   | 11,905 |   |   |   | 12,007 |   |
| Collateralized Mortgage Obligations                                        |   |                   | 6,887   |   |          |   | 6,865 |   |   |   | 7,331 |   |   |   | 7,423 |   |
| Corporate bonds                                                            |   |                   | 1,007   |   |          |   | 1,006 |   |   |   | 994 |   |   |   | 1,030 |   |
| Equity securities                                                          |   |                   | 635     |   |          |   | 635 |   |   |   | 1,044 |   |   |   | 776 |   |
| Trust preferred securities                                                 |   |                   | 469     |   |          |   | 468 |   |   |   | 584 |   |   |   | 441 |   |
|                                                                       |   | $                      | 153,315 |   |          | $      | 153,521 |   |   | $ | 156,979 |   |   | $ | 164,188 |   |

|                                                                       | December 31, 2010      |   | June 30, 2010 |   |
|----------------------------------------------------------------------------|------------------------|--------|---------------|--------|
|                                                                       | Gross                  |   | Gross         |   | Gross |   | Gross |   |
|                                                                       | Unrealized             |   | Unrealized    |   | Unrealized |   | Unrealized |   |
|                                                                       | Gains                  |   | Losses        |   | Gains |   | Losses |   |
|                                                                       | (Dollars in thousands) |   |
| Debt securities issued by U. S. Government-sponsored enterprises |                   | $      | 2             |   |   | $ | 25 |   |   | $ | 66 |   |   | $ | - |   |
| Mortgage-backed securities                                                 |                   |   | 253           |   |   |   | - |   |   |   | 7,327 |   |   |   | 3 |   |
| Municipal bonds                                                            |                   |   | -             |   |   |   | - |   |   |   | 166 |   |   |   | 64 |   |
| Collateralized Mortgage Obligations                                        |                   |   | 2             |   |   |   | 24 |   |   |   | 92 |   |   |   | - |   |
| Corporate bonds                                                            |                   |   | -             |   |   |   | 1 |   |   |   | 36 |   |   |   | - |   |
| Equity securities                                                          |                   |   | 2             |   |   |   | 2 |   |   |   | 5 |   |   |   | 273 |   |
| Trust preferred securities                                                 |                   |   | 2             |   |   |   | 3 |   |   |   | - |   |   |   | 143 |   |
|                                                                       |                   | $      | 261           |   |   | $ | 55 |   |   | $ | 7,692 |   |   | $ | 483 |   |

|                                                                 |   | Less than 12 Months    |         |   | More than 12 Months    |   |     | Total           |   |
|----------------------------------------------------------------------|--------|------------------------|--------------|--------|------------------------|--------|----------|-----------------|--------|
|                                                                 |   | Fair Value        |         |   | Unrealized Losses |   |     | Fair Value |   |   | Unrealized Losses |   |   | Fair Value |   |   | Unrealized Losses |   |
|                                                                 |   | (Dollars in thousands) |         |
| December 31, 2010:                                                   |   |                   |         |   |                   |   |     |            |   |   |   |   |   |   |   |   |   |   |
| Debt securities issued by U.S. Government-sponsored enterprises |   | $                      |  12,445 |   |                   | $      |  25 |            |   | $ |  - |   |   | $ |  - |   |   | $ |  12,445 |   |   | $ |  25 |   |
| Collateralized Mortgage Obligations                             |   |                   | 3,873        |   |                   |   | 24       |            |   |   | - |   |   |   | - |   |   |   | 3,873 |   |   |   | 24 |   |
| Corporate bonds                                                      |   |                   | 1,006        |   |                   |   | 1        |            |   |   | - |   |   |   | - |   |   |   | 1,006 |   |   |   | 1 |   |
| Equity securities                                                    |   |                   | 210          |   |                   |   | 2        |            |   |   | - |   |   |   | - |   |   |   | 210 |   |   |   | 2 |   |
| Trust preferred securities                                           |   |                   | 120          |   |                   |   | 3        |            |   |   | - |   |   |   | - |   |   |   | 120 |   |   |   | 3 |   |
|                                                                 |   | $                      | 17,654       |   |                   | $      | 55       |            |   | $ | - |   |   | $ | - |   |   | $ | 17,654 |   |   | $ | 55 |   |

|                            |   | Less than 12 Months    |   |   | More than 12 Months    |   |   | Total           |   |
|---------------------------------|--------|------------------------|--------|--------|------------------------|--------|--------|-----------------|--------|
|                            |   | Fair Value        |   |   | Unrealized Losses |   |   | Fair Value |   |   | Unrealized Losses |   |   | Fair Value |   |   | Unrealized Losses |   |
|                            |   | (Dollars in thousands) |   |
| June 30, 2010:                  |   |                   |   |   |                   |   |   |            |   |   |   |   |   |   |   |   |   |   |
| Mortgage-backed securities |   | $                      | 161    |   |                   | $      | 2      |            |   | $ | - |   |   | $ | - |   |   | $ | 161 |   |   | $ | 2 |   |
| Municipal bonds                 |   |                   | 2,608  |   |                   |   | 20     |            |   |   | 830 |   |   |   | 45 |   |   |   | 3,438 |   |   |   | 65 |   |
| Equity securities               |   |                   | 190    |   |                   |   | 10     |            |   |   | 473 |   |   |   | 263 |   |   |   | 663 |   |   |   | 273 |   |
| Trust preferred securities      |   |                   | 95     |   |                   |   | 1      |            |   |   | 339 |   |   |   | 142 |   |   |   | 434 |   |   |   | 143 |   |
|                            |   | $                      | 3,054  |   |                   | $      | 33     |            |   | $ | 1,642 |   |   | $ | 450 |   |   | $ | 4,696 |   |   | $ | 483 |   |

|                                                                                         |   | EquitySecurities       |    |   | Trust PreferredSecurities |   |    | Total  |   |
|----------------------------------------------------------------------------------------------|--------|------------------------|---------|--------|---------------------------|--------|---------|--------|--------|
|                                                                                         |   | (Dollars in thousands) |    |
| Total other-than-temporary impairment losses                                                 |   | $                      | -       |   |                      | $      | -       |   |   | $ | - |   |
| Less: unrealized other-than-temporary losses recognized in other comprehensive loss (1) |   |                   |  - |   |                      |   |  - |   |   |   |  - |   |
|                                                                                         |   |                   |    |   |                      |   |    |   |   |   |   |   |
| Net impairment losses recognized in earnings (2)                                             |   | $                      | -       |   |                      | $      | -       |   |   | $ | - |   |

|                                                                                                                                                                                                                       |   | December 31, 2010 |                   |   | June 30, 2010 |   |
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|-------------------|------------------------|--------|---------------|--------|
|                                                                                                                                                                                                                       |   | Amortized Cost    |                   |   | FairValue     |   |   | Amortized Cost |   |   | FairValue |   |
|                                                                                                                                                                                                                       |   |              | (Dollars in thousands) |   |
| Due in one year or less                                                                                                                                                                                                    |   | $                 | 1,007                  |   |          | $      | 1,006 |   |   | $ | 994 |   |   | $ | 1,030 |   |
| Due after one year through five years                                                                                                                                                                                      |   |              | 24,105                 |   |          |   | 24,082 |   |   |   | 5,000 |   |   |   | 5,012 |   |
| Due after five years through ten years                                                                                                                                                                                     |   |              | 4,272                  |   |          |   | 4,272 |   |   |   | 4,750 |   |   |   | 4,804 |   |
| Due after ten years                                                                                                                                                                                                        |   |              | 7,958                  |   |          |   | 7,958 |   |   |   | 11,323 |   |   |   | 11,282 |   |
| Mortgage-backed securities and collateralized mortgage obligations  (including securities with interest rates ranging from 4.0% to 6.4%   maturing February 2013 – September 2038 |   |              |   115,338    |   |          |   |   115,568 |   |   |   |   133,868 |   |   |   |   141,284 |   |
|                                                                                                                                                                                                                       |   | $                 | 152,680                |   |          | $      | 152,886 |   |   | $ | 155,935 |   |   | $ | 163,412 |   |

| December 31, 2010      |
|------------------------|
|                   | Amounts |   |   | Principal |   |   |   |   |
|                   | At Fair Value |   |   | Amounts Due |   | Interest Rates |   | Maturity Dates For Periods Ended December 31, |
| (Dollars in thousands) |
| $                      | 8,160 |   | $ | 8,000 |   | 3.99% - 4.99% |   | 2011 |
|                   | 15,577 |   |   | 15,000 |   | 2.55 – 3.99 |   | 2013 |
|                   | 12,810 |   |   | 12,500 |   | 2.91 – 3.08 |   | 2014 |
|                   | 10,511 |   |   | 10,000 |   | 4.26 |   | 2016 |
|                   | 5,186 |   |   | 5,000 |   | 4.29 |   | 2017 |
| $                      | 52,244 |   | $ | 50,500 |   | 3.99% - 4.99% |   |   |

|   | June 30, 2010          |
|--------|------------------------|
|   | Amounts Due            |   | Interest Rates |   |  Maturity Dates For Periods Ended June 30, |
|   | (Dollars in thousands) |
|   | $                      | 3,000 |   | 4.99% |   | 2011 |
|   |                   | 5,000 |   | 3.99 |   | 2012 |
|   |                   | 15,000 |   | 2.55 – 3.99 |   | 2013 |
|   |                   | 12,500 |   | 2.91 – 3.08 |   | 2015 |
|   |                   | 10,000 |   | 4.26 |   | 2017 |
|   |                   | 5,000 |   | 4.29 |   | 2018 |
|   | $                      | 50,500 |   |   |   |   |

|   | December 31, 2010      |
|--------|------------------------|
|   | Amounts                |   | Principal  |   |   |   |   |   |   |   |   |   |   |
|   | At Fair           |   | Amounts |   |   |   | Imbedded |   | Amount of   |   |   |   |   |
|   | Value             |   |    Due    |   | Interest Rate |   | Cap/Floor |   | Cap/Floor |   | Strike Rate |   | Maturity |
|   | (Dollars in thousands) |
|   | $ 21,218               |   | $  20,000 |   | 4.68% |   | Purchased Caps |   | $40,000 |   | Expired |   | August 28, 2012 |
|   | 10,494                 |   | 10,000 |   | 3.98% |   | Sold Floors |   | $20,000 |   | Expired |   | August 28, 2012 |
|   | 10,591                 |   | 10,000 |   | 4.18% |   | Purchased Caps |   | $10,000 |   | Expired |   | December 13, 2012 |
|   | 10,692                 |   | 10,000 |   | 4.30% |   | Purchased Caps |   | $10,000 |   | 3.79% |   | July 3, 2013 |
|   | 10,742                 |   | 10,000 |   | 4.44% |   | Purchased Caps |   | $10,000 |   | 3.81% |   | September 23, 2015 |
|   | 5,140                  |   | 5,000 |   | 2.86% |   | None |   |   |   |   |   | March 25, 2014 |
|   | $ 68,877               |   | $  65,000 |   |   |   |   |   |   |   |   |   |   |

|   | June 30, 2010                               |
|--------|---------------------------------------------|
|   |                                        |   |   Interest |   | Imbedded |   |   Amount of |   |   |   |   |
|   | Amount                                      |   |  Rate |   | Cap/Floor |   | Cap/Floor |   | Strike Rate |   | Maturity |
|   | (Dollars in thousands)                      |
|   |     $  20,000 |   | 4.68% |   | Purchased Caps |   | $40,000 |   | Expired |   | August 28, 2012 |
|   |  10,000                                |   | 3.98% |   | Sold Floors |   | $20,000 |   | Expired |   | August 28, 2012 |
|   |  10,000                                |   | 4.18% |   | Purchased Caps |   | $10,000 |   | 4.88% |   | December 13, 2012 |
|   |  10,000                                |   | 4.30% |   | Purchased Caps |   | $10,000 |   | 3.79% |   | July 3, 2013 |
|   |  10,000                                |   | 4.44% |   | Purchased Caps |   | $10,000 |   | 3.81% |   | September 23, 2015 |
|   |    5,000                     |   | 2.86% |   | None |   |   |   |   |   | March 25, 2014 |
|   |      $ 65,000      |   |   |   |   |   |   |   |   |   |   |

| (Dollars in thousands) |
|------------------------|
| 2011                   |   |   | $  | 264 |
| 2012                   |   |   |   | 264 |
| 2013                   |   |   |   | 264 |
| 2014                   |   |   |   | 264 |
| 2015                   |   |   |   | 282 |
| 2016 and thereafter    |   |   | 1,404 |
|                   | Total minimum lease payments |   |   | 2,742 |
|                   | Less imputed interest |   |   | 588 |
|                   | Capital lease obligation |   | $  | 2,154 |

|                          |   | Acquisitions           |   |
|-------------------------------|--------|------------------------|--------|
| Purchase price                |   | 2009                   |   |   | 2008 |   |
|                          |   | (Dollars in thousands) |   |
| Cash paid                     |   | $                      | 715    |   |   | $ | 3,701 |   |
| Debt incurred                 |   |                   | -      |   |   |   | 2,824 |   |
| Acquisition costs             |   |                   | 3      |   |   |   | 37 |   |
| Total                         |   | $                      | 718    |   |   |   | 6,562 |   |
|                          |   |                   |   |   |   |   |   |   |
| Allocation of purchase price: |   |                   |   |   |   |   |   |   |
| Goodwill                      |   | $                      | 100    |   |   |   | 1,545 |   |
| Customer list intangible      |   |                   | 480    |   |   |   | 3,905 |   |
| Non-compete intangible        |   |                   | 135    |   |   |   | 1,100 |   |
| Fixed and other assets        |   |                   | 3      |   |   |   | 12 |   |
| Total                         |   | $                      | 718    |   |   | $ | 6,562 |   |
|                          |   |                   |   |   |   |   |   |   |

|                                          |   | Jackman |   |
|-----------------------------------------------|--------|---------|--------|
| (Dollars in thousands)                        |   |
| Sale price                                    |   | $       | 154    |   |
| Allocated customer list, net of amortization  |   |    | 44     |   |
| Fixed assets, net of accumulated depreciation |   |    | 6      |   |
| Gain recognized                               |   | $       | 104    |   |

|                                          |   | Mexico                 |   |   | Rangeley |   |
|-----------------------------------------------|--------|------------------------|--------|--------|----------|--------|
|                                          |   | (Dollars in thousands) |   |
| Sale price                                    |   | $                      | 270    |   |     | $      | 280 |   |
| Allocated customer list, net of amortization  |   |                   | 154    |   |     |   | 146 |   |
| Fixed assets, net of accumulated depreciation |   |                   | -      |   |     |   | 5 |   |
| Gain recognized                               |   | $                      | 116    |   |     | $      | 129 |   |

|                                                                                                   |   | Successor |             |   |                      |   |             |
|--------------------------------------------------------------------------------------------------------|--------|-----------|------------------|--------|---------------------------|--------|------------------|
|                                                                                                   |   | Company   |             |   |  Predecessor Company |   |             |
|                                                                                                   |   |      |             |   | (Dollars in thousands)    |
|                                                                                                   |   |      |             |   |                      |   |             |   |   |   | Three |   |   | Six |
|                                                                                                   |   | 3 Days    |             |   | 89 Days                   |   |             | 181 Days |   |   | Months |   |   | Months |
|                                                                                                   |   | Ended     |             |   | Ended                     |   |             | Ended |   |   | Ended |   |   | Ended |
|                                                                                                   |   | Dec. 31,  |             |   | Dec. 28,                  |   |             | Dec. 28, |   |   | Dec. 31, |   |   | Dec. 31, |
| Earnings per common share                                                                              |   | 2010      |             |   | 2010                      |   |             | 2010 |   |   | 2009 |   |   | 2009 |
| Net Income                                                                                             |   | $         | 11,835           |   |                      | $      | 836              |   |   | $ | 1,796 |   |   | $ | 649 |   |   | $ | 1,145 |   |
| Preferred stock dividends                                                                              |   |      | (2               | )      |                      |   | (51              | ) |   |   | (104 | ) |   |   | (53 | ) |   |   | (106 | ) |
| Accretion of preferred stock                                                                           |   |      | -                |   |                      |   | (7               | ) |   |   | (13 | ) |   |   | (6 | ) |   |   | (13 | ) |
| Amortization of issuance costs                                                                         |   |      | -                |   |                      |   | (1               | ) |   |   | (2 | ) |   |   | (1 | ) |   |   | (3 | ) |
|   Net income available to common shareholders                                           |   | $         | 11,833           |   |                      | $      | 777              |   |   | $ | 1,677 |   |   | $ | 589 |   |   | $ | 1,023 |   |
| Dividends and undistributed earnings allocated to  unvested shares of stock awards |   |      | (44              | )      |                      |   | -                |   |   |   | - |   |   |   | - |   |   |   | - |   |
|   Net income applicable to common shareholders                                          |   | $         | 11,789           |   |                      | $      | 777              |   |   | $ | 1,677 |   |   | $ | 589 |   |   | $ | 1,023 |   |
| Average common shares issued and outstanding                                                      |   |      | 3,492,498        |   |                      |   | 2,331,332        |   |   |   | 2,330,197 |   |   |   | 2,321,528 |   |   |   | 2,321,430 |   |
| Earnings per common share                                                                              |   | $         | 3.38             |   |                      | $      | 0.33             |   |   | $ | 0.72 |   |   | $ | 0.25 |   |   | $ | 0.44 |   |
|                                                                                                   |   |      |             |   |                      |   |             |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Diluted earnings per Common share                                                                 |   |      |             |   |                      |   |             |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|   Net income applicable to common shareholders                                          |   | $         | 11,833           |   |                      | $      | 777              |   |   | $ | 1,677 |   |   | $ | 589 |   |   | $ | 1,023 |   |
| Dividends and undistributed earnings allocated to  unvested shares of stock awards |   |      | (44              | )      |                      |   | -                |   |   |   | - |   |   |   | - |   |   |   | - |   |
|   Net income available to common shareholders                                           |   | $         | 11,789           |   |                      | $      | 777              |   |   | $ | 1,677 |   |   | $ | 589 |   |   | $ | 1,023 |   |
| Average common shares issued and outstanding                                                      |   |      | 3,492,498        |   |                      |   | 2,331,332        |   |   |   | 2,330,197 |   |   |   | 2,321,528 |   |   |   | 2,321,430 |   |
| Dilutive potential common shares                                                                  |   |      | 96,258           |   |                      |   | 27,315           |   |   |   | 24,188 |   |   |   | 2,545 |   |   |   | 4,774 |   |
|    Total diluted average common shares issued and outstanding                 |   |      |   3,588,756 |   |                      |   |   2,358,647 |   |   |   |   2,354,385 |   |   |   |   2,324,073 |   |   |   |   2,326,204 |   |
| Diluted earnings per common share                                                                      |   | $         | 3.29             |   |                      | $      | 0.33             |   |   | $ | 0.71 |   |   | $ | 0.25 |   |   | $ | 0.44 |   |

|                                                          |   | Fair Value Measurements at Reporting Date Using: |     |
|---------------------------------------------------------------|--------|--------------------------------------------------|----------|
|    December 31, 2010:                          |   |   Total                                |     |   | Quoted Prices inActive Markets forIdentical AssetsLevel 1 |   |   | SignificantOther ObservableInputsLevel 2 |   |   | SignificantUnobservableInputsLevel 3 |   |
|                                                          |   | (Dollars in Thousands)                           |     |
| Securities available-for-sale                                 |   | $                                                | 153,315  |   |   | $ | 1,104 |   |   | $ | 152,211 |   |   | $ | - |   |
| Other assets – purchased   interest rate caps |   |                                             |  96 |   |   |   | - |   |   |   | 96 |   |   |   | - |   |

|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |   | Fair Value Measurements at Reporting Date Using: |    |
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|--------------------------------------------------|---------|
|    June  30, 2010:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           |   |   Total                                |    |   | Quoted Prices inActive Markets forIdentical AssetsLevel 1 |   |   | SignificantOther ObservableInputsLevel 2 |   |   | SignificantUnobservableInputsLevel 3 |   |
|                                                                                                                                                                               (Dollars in thousands) |   |
| Securities available-for-sale                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         |   | $                                                | 164,188 |   |   | $ | 3,717 |   |   | $ | 160,471 |   |   | $ | - |   |
| Other assets – purchased   interest rate caps                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         |   |                                             | 114     |   |   |   | - |   |   |   | 114 |   |   |   | - |   |

|                                 |   | Fair Value Measurements at Reporting Date Using: |   |
|--------------------------------------|--------|--------------------------------------------------|--------|
|    December 31, 2010: |   |   Total                                |   |   | Quoted Prices inActive Markets forIdentical AssetsLevel 1 |   |   | SignificantOther ObservableInputsLevel 2 |   |   | SignificantUnobservableInputsLevel 3 |   |
|                                 |   | (Dollars in thousands)                           |   |
| Impaired Loans                       |   | $                                                | 2,745  |   |   | $ | - |   |   | $ | - |   |   | $ | 2,745 |   |
| Acquired assets                      |   |                                             | 854    |   |   |   | - |   |   |   | - |   |   |   | 854 |   |
| Premises                             |   |                                             | 370    |   |   |   |   |   |   |   |   |   |   |   | 370 |   |

|                             |   | Fair Value Measurements at Reporting Date Using: |   |
|----------------------------------|--------|--------------------------------------------------|--------|
|    June 30, 2010: |   |   Total                                |   |   | Quoted Prices inActive Markets forIdentical AssetsLevel 1 |   |   | SignificantOther ObservableInputsLevel 2 |   |   | SignificantUnobservableInputsLevel 3 |   |
|                             |   | (Dollars in thousands)                           |   |
| Impaired Loans                   |   | $                                                | 1,020  |   |   | $ | - |   |   | $ | - |   |   | $ | 1,020 |   |
| Acquired assets                  |   |                                             | 501    |   |   |   | - |   |   |   | - |   |   |   | 501 |   |
| Premises                         |   |                                             | 402    |   |   |   |   |   |   |   |   |   |   |   | 402 |   |

|                                       |                   | 2010   |   |   | 2009   |   |
|--------------------------------------------|------------------------|--------|--------|--------|--------|--------|
|                                       | (Dollars in thousands) |   |
| Beginning balance at July 1                |                   | $      | 1,020  |   |   | $      | 1,196 |   |
| Loans transferred in and/or out of Level 3 |                   |   | 1,725  |   |   |   | 265 |   |
| Ending balance at December 31              |                   | $      | 2,745  |   |   | $      | 1,461 |   |

|                                       |   | 2010   |   |
|--------------------------------------------|--------|--------|--------|
|   (Dollars in thousands)              |   |
| Beginning balance at July 1                |   | $      | 501    |   |
| Loans transferred in and/or out of Level 3 |   |   | 353    |   |
| Ending balance at December 31              |   | $      | 854    |   |

|                          |   | 2010   |   |
|-------------------------------|--------|--------|--------|
|   (Dollars in thousands) |   |
| Beginning balance at July 1   |   | $      | 402    |   |
| Premises transferred out      |   |   | 32     |   |
| Ending balance at December 31 |   | $      | 370    |   |

|                                        |   | Fair Value Measurements at Reporting Date Using: |   |
|---------------------------------------------|--------|--------------------------------------------------|--------|
|    December 31, 2010:        |   |   Total                                |   |   | Quoted Prices inActive Markets forIdentical AssetsLevel 1 |   |   | SignificantOther ObservableInputsLevel 2 |   |   | SignificantUnobservableInputsLevel 3 |   |
|                                        |   | (Dollars in thousands)                           |   |
| Derivative financial  instruments |   | $                                                | 442    |   |   | $ | - |   |   | $ | - |   |   | $ | 442 |   |
|                                        |   | Fair Value Measurements at Reporting Date Using: |   |
|---------------------------------------------|--------|--------------------------------------------------|--------|
|    June 30, 2010:            |   |   Total                                |   |   | Quoted Prices inActive Markets forIdentical AssetsLevel 1 |   |   | SignificantOther ObservableInputsLevel 2 |   |   | SignificantUnobservableInputsLevel 3 |   |
|                                        |   | (Dollars in thousands)                           |   |
| Derivative financial  instruments |   | $                                                | 413    |   |   | $ | - |   |   | $ | - |   |   | $ | 413 |   |

|                          |   | 2010   |   |
|-------------------------------|--------|--------|--------|
|   (Dollars in thousands) |   |
| Beginning balance at July 1   |   | $      | 413    |   |
| Transferred in                |   |   | 29     |   |
| Ending balance at December 31 |   | $      | 442    |   |

|              |   |                         | December 31, 2010  |   |                | June 30, 2010  |   |
|-------------------|--------|------------------------------|-------------------------|--------|---------------------|---------------------|--------|
|              |   |  Carrying               |                    |   | Estimated      |                |   |  Carrying |   |   | Estimated   |   |
|              |   |  Value                  |                    |   |  Fair Value(2) |                |   |   Value |   |   |   Fair Value(2) |   |
|              |   | (Dollars in thousands)  |                    |
| Financial assets: |   |                         |                    |   |                |                |   |   |   |   |   |   |   |   |   |   |

| Cash and cash equivalents                                       |   | $      | 72,182  |   |   | $      | 72,182  |   |   | $      | 20,436  |   |   | $      | 20,436  |   |
|-----------------------------------------------------------------|--------|--------|---------|--------|--------|--------|---------|--------|--------|--------|---------|--------|--------|--------|---------|--------|
| Available-for-sale securities                                   |   |   | 153,521 |   |   |   | 153,521 |   |   |   | 164,188 |   |   |   | 164,188 |   |
| Regulatory stock (FHLB and Federal Reserve)                     |   |   | 5,486   |   |   |   | 5,486   |   |   |   | 5,486   |   |   |   | 5,486   |   |
| Loans held-for-sale                                             |   |   | 8,195   |   |   |   | 8,195   |   |   |   | 14,254  |   |   |   | 14,289  |   |
| Loans, net                                                      |   |   | 361,233 |   |   |   | 361,233 |   |   |   | 376,503 |   |   |   | 387,008 |   |
| Accrued interest receivable                                     |   |   | 1,878   |   |   |   | 1,878   |   |   |   | 2,081   |   |   |   | 2,081   |   |
| Other assets – purchased interest rate caps               |   |   | 96      |   |   |   | 96      |   |   |   | 114     |   |   |   | 114     |   |
|                                                            |   |   |    |   |   |   |    |   |   |   |    |   |   |   |    |   |
| Financial liabilities:                                          |   |   |    |   |   |   |    |   |   |   |    |   |   |   |    |   |
| Deposits (with no stated maturity)                              |   |   | 189,346 |   |   |   | 189,346 |   |   |   | 179,846 |   |   |   | 179,846 |   |
| Time deposits                                                   |   |   | 191,020 |   |   |   | 191,020 |   |   |   | 204,351 |   |   |   | 209,756 |   |
| Federal Home Loan Bank advances                                 |   |   | 52,244  |   |   |   | 52,244  |   |   |   | 50,500  |   |   |   | 53,907  |   |
| Structured repurchase agreements                                |   |   | 68,877  |   |   |   | 68,877  |   |   |   | 65,000  |   |   |   | 70,897  |   |
| Other borrowings                                                |   |   | 2,134   |   |   |   | 2,134   |   |   |   | 2,630   |   |   |   | 2,801   |   |
| Short-term borrowings                                           |   |   | 62,034  |   |   |   | 62,034  |   |   |   | 46,168  |   |   |   | 46,168  |   |
| Capital lease obligation                                        |   |   | 2,154   |   |   |   | 2,154   |   |   |   | 2,231   |   |   |   | 2,481   |   |
| Junior subordinated debentures issued to affiliated trusts |   |   | 7,889   |   |   |   | 7,889   |   |   |   | 16,496  |   |   |   | 6,765   |   |
| Other liabilities – interest rate swaps (1)               |   |   | 442     |   |   |   | 442     |   |   |   | 413     |   |   |   | 413     |   |

| (1)   | Included in Other Assets in the consolidated balance sheet. |
|-----------------|-------------------------------------------------------------|

| (2)   | Management believes there was no material change in the fair value of interest-bearing assets and interest-bearing liabilities between the valuation date (December 29, 2010, for all but securities and derivatives) and December 31, 2010. |
|-----------------|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

|                               | Interest Rate Caps               |   | Interest Rate Swap          |
|------------------------------------|---------------------------------------|--------|----------------------------------|
|                               |  (Dollars in thousands)          |
| Notional amount                    | $     6,000  |   |  $    10,000 |
| Weighted average pay rate          | -                                |   | 4.69%                       |
| Weighted average receive rate      | -                                |   | 2.23%                       |
| Strike rate based on 3 month LIBOR | 2.505%                           |   | -                           |
| Weighted average maturity in years | 3.75                             |   | 4.17                        |
| Unrealized losses                  | -                                |   | -                           |

| December 31, 2010                                                 | Asset Derivatives                                                                                                                                                                                                                                                 |   |
|-------------------------------------------------------------------|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|
| Derivatives designated as hedging instruments under ASC 815: |                                                                                                                                                                                                                                                              |
|                                                              | Balance Sheet Location                                                                                                                                                                                                                                            |   | Fair Value |   |
|                                                              |                                         (Dollars in thousands) |   |
| Interest Rate Caps                                                | Other Assets                                                                                                                                                                                                                                                      |   | $ | 96 |   |
| Interest Rate Swaps                                               | Other Liabilities                                                                                                                                                                                                                                                 |   |   | 442 |   |

| June 30, 2010                                                     | Asset Derivatives                                                                                                                                                                                                                                                 |   |
|-------------------------------------------------------------------|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|
| Derivatives designated as hedging instruments under ASC 815: |                                                                                                                                                                                                                                                              |
|                                                              | Balance Sheet Location                                                                                                                                                                                                                                            |   | Fair Value |   |
|                                                              |                                         (Dollars in thousands) |   |
| Interest Rate Contracts                                           | Other Assets                                                                                                                                                                                                                                                      |   | $ | 114 |   |
| Interest Rate Swaps                                               | Other Liabilities                                                                                                                                                                                                                                                 |   |   | 413 |   |

Item 2.  Management's Discussion and Analysis of Financial Condition and Results of Operations

|                                                                               |   |  GAAP-Based Operating |     |   | Non-GAAP       |   |   |          |   |
|------------------------------------------------------------------------------------|--------|----------------------------|----------|--------|----------------|--------|--------|---------------|--------|
|                                                                               |   |  Results              |     |   | Financial      |   |   |          |   |
|                                                                               |   | Successor                  |     |   | Predecessor    |   |   | Measure:      |   |   |   |   |
|                                                                               |   | Company                    |     |   | Company        |   |   | Combined      |   |   |   |   |
|                                                                               |   | For the Period             |     |   | For the Period |   |   | Total         |   |   |   |   |
|                                                                               |   | Dec. 29, 2010              |     |   | Oct. 1, 2010   |   |   | For the three |   |   | For the three |   |
|                                                                               |   | to                         |     |   | to             |   |   | months ended  |   |   | months ended |   |
|                                                                               |   | Dec. 31, 2010              |     |   | Dec 28, 2010   |   |   | Dec. 31, 2010 |   |   | Dec. 31, 2009 |   |
|                                                                               |   | (Dollars in thousands)     |     |
|                                                                               |   |                       |     |   |           |   |   |          |   |   |   |   |
| 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 |   |
|                                                                               |   |                       |     |   |           |   |   |          |   |   |   |   |   |   |   |   |
| Fees for other services to customers                                               |   |                       | 14       |   |           |   | 331    |          |   |   | 345 |   |   |   | 401 |   |
| Net securities gains                                                               |   |                       | -        |   |           |   | 5      |          |   |   | 5 |   |   |   | 15 |   |
| Gain on sales of loans                                                             |   |                       | 49       |   |           |   | 919    |          |   |   | 968 |   |   |   | 358 |   |
| Investment commissions                                                             |   |                       | 25       |   |           |   | 625    |          |   |   | 650 |   |   |   | 535 |   |
| Insurance commissions                                                              |   |                       | 37       |   |           |   | 1,221  |          |   |   | 1,258 |   |   |   | 1,379 |   |
| BOLI income                                                                        |   |                       | 4        |   |           |   | 123    |          |   |   | 127 |   |   |   | 126 |   |
| Bargain purchase gain                                                              |   |                       | 14,921   |   |           |   | -      |          |   |   | 14,921 |   |   |   | - |   |
| Other noninterest income                                                           |   |                       | 7        |   |           |   | 258    |          |   |   | 265 |   |   |   | 215 |   |
| 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 (benefit) tax expense                                         |   |                       | 11,817   |   |           |   | 1,175  |          |   |   | 12,992 |   |   |   | 822 |   |
| Income tax (benefit) 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 |   |
|                                                                               |   |                       |     |   |           |   |   |          |   |   |   |   |   |   |   |   |
| Earnings per common share:                                                         |   |                       |     |   |           |   |   |          |   |   |   |   |   |   |   |   |
|   Basic                                                                  |   | $                          | 3.38     |   |           | $      | 0.33   |          |   |   |   |   |   | $ | 0.25 |   |
|   Diluted                                                                |   | $                          | 3.29     |   |           | $      | 0.33   |          |   |   |   |   |   | $ | 0.25 |   |
|                                                                               |   |                       |     |   |           |   |   |          |   |   |   |   |   |   |   |   |
|   Return on average assets                                               |   |                       | 223.20   | %      |           |   | 0.53   | %             |   |   | 7.10 | % |   |   | 0.42 | % |
|   Return on average equity                                               |   |                       | 2,183.67 | %      |           |   | 6.48   | %             |   |   | 86.45 | % |   |   | 5.18 | % |
|                                                                               |   |                       |     |   |           |   |   |          |   |   |   |   |   |   |   |   |
| 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 (loss) income excluding bargain purchase gain and merger expense     |   | $                          | (36      | )      |           | $      | 859    |          |   | $ | 823 |   |   | $ | 649 |   |
|                                                                               |   |                       |     |   |           |   |   |          |   |   |   |   |   |   |   |   |
| Earnings per common share excluding bargain purchase gain and merger expense: |   |                       |     |   |           |   |   |          |   |   |   |   |   |   |   |   |
|   Basic                                                                  |   |                       |     |   |           |   |   |          |   | $ | 0.32 |   |   | $ | 0.25 |   |
|   Diluted                                                                |   |                       |     |   |           |   |   |          |   | $ | 0.32 |   |   | $ | 0.25 |   |

|                                                                               |   |  GAAP-Based Operating   |     |   | Non-GAAP       |   |   |          |   |
|------------------------------------------------------------------------------------|--------|------------------------------|----------|--------|----------------|--------|--------|---------------|--------|
|                                                                               |   |  Results                |     |   | Financial      |   |   |          |   |
|                                                                               |   | Successor                    |     |   | Predecessor    |   |   | Measure:      |   |   |   |   |
|                                                                               |   | Company                      |     |   | Company        |   |   | Combined      |   |   |   |   |
|                                                                               |   | For the Period               |     |   | For the Period |   |   | Total         |   |   |   |   |
|                                                                               |   | Dec. 29, 2010                |     |   | July 1, 2010   |   |   | For the six   |   |   | For the six |   |
|                                                                               |   | to                           |     |   | to             |   |   | months ended  |   |   | months ended |   |
|                                                                               |   | Dec. 31, 2010                |     |   | Dec 28, 2010   |   |   | Dec. 31, 2010 |   |   | Dec. 31, 2009 |   |
|                                                                               |   |  (Dollars in thousands) |     |
|                                                                               |   |                         |     |   |           |   |   |          |   |   |   |   |
| 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 |   |
|                                                                               |   |                         |     |   |           |   |   |          |   |   |   |   |   |   |   |   |
| Fees for other services to customers                                               |   |                         | 14       |   |           |   | 698    |          |   |   | 712 |   |   |   | 766 |   |
| Net securities gains                                                               |   |                         | -        |   |           |   | 17     |          |   |   | 17 |   |   |   | 43 |   |
| Gain on sales of loans                                                             |   |                         | 49       |   |           |   | 1,867  |          |   |   | 1,916 |   |   |   | 567 |   |
| Investment commissions                                                             |   |                         | 25       |   |           |   | 1,174  |          |   |   | 1,199 |   |   |   | 988 |   |
| Insurance commissions                                                              |   |                         | 37       |   |           |   | 2,661  |          |   |   | 2,698 |   |   |   | 2,964 |   |
| BOLI income                                                                        |   |                         | 4        |   |           |   | 250    |          |   |   | 254 |   |   |   | 251 |   |
| Bargain purchase gain                                                              |   |                         | 14,921   |   |           |   | -      |          |   |   | 14,921 |   |   |   | - |   |
| Other noninterest income                                                           |   |                         | 7        |   |           |   | 330    |          |   |   | 337 |   |   |   | 218 |   |
| 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 (benefit) tax expense                                         |   |                         | 11,817   |   |           |   | 2,564  |          |   |   | 14,381 |   |   |   | 1,470 |   |
| Income tax (benefit) 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 |   |
|                                                                               |   |                         |     |   |           |   |   |          |   |   |   |   |   |   |   |   |
| Earnings per common share:                                                         |   |                         |     |   |           |   |   |          |   |   |   |   |   |   |   |   |
|   Basic                                                                  |   | $                            | 3.38     |   |           | $      | 0.72   |          |   |   |   |   |   | $ | 0.44 |   |
|   Diluted                                                                |   | $                            | 3.29     |   |           | $      | 0.71   |          |   |   |   |   |   | $ | 0.44 |   |
|                                                                               |   |                         |     |   |           |   |   |          |   |   |   |   |   |   |   |   |
|   Return on average assets                                               |   |                         | 223.20   | %      |           |   | 0.57   | %             |   |   | 4.29 | % |   |   | 0.37 | % |
|   Return on average equity                                               |   |                         | 2,183.67 | %      |           |   | 6.94   | %             |   |   | 52.21 | % |   |   | 4.65 | % |
|                                                                               |   |                         |     |   |           |   |   |          |   |   |   |   |   |   |   |   |
| 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 (loss) income excluding bargain purchase gain and merger expense     |   | $                            | (36      | )      |           | $      | 1,890  |          |   | $ | 1,854 |   |   | $ | 1,145 |   |
|                                                                               |   |                         |     |   |           |   |   |          |   |   |   |   |   |   |   |   |
| Earnings per common share excluding bargain purchase gain and merger expense: |   |                         |     |   |           |   |   |          |   |   |   |   |   |   |   |   |
|   Basic                                                                  |   |                         |     |   |           |   |   |          |   | $ | 0.76 |   |   | $ | 0.44 |   |
|   Diluted                                                                |   |                         |     |   |           |   |   |          |   | $ | 0.75 |   |   | $ | 0.44 |   |

|                                                                    |   | December 31, 2010      |    |   | June 30, 2010 |   |
|-------------------------------------------------------------------------|--------|------------------------|---------|--------|---------------|--------|
|                                                                    |   | Amortized              |    |   | Fair          |   |   | Amortized |   |   | Fair |   |
|                                                                    |   | Cost                   |    |   | Value         |   |   | Cost |   |   | Value |   |
|                                                                    |   | (Dollars in thousands) |    |
|                                                                    |   |                   |    |   |          |   |   |   |   |   |   |   |
| Securities available for sale:                                          |   |                   |    |   |          |   |   |   |   |   |   |   |
|    Government-sponsored enterprise obligations           |   | $                      | 24,105  |   |          | $      | 24,082 |   |   | $ | 8,583 |   |   | $ | 8,649 |   |
|    Municipal obligations                                 |   |                   | 11,761  |   |          |   | 11,761 |   |   |   | 11,905 |   |   |   | 12,007 |   |
|    Corporate obligations                                 |   |                   | 1,007   |   |          |   | 1,006 |   |   |   | 994 |   |   |   | 1,030 |   |
|                                                                    |   |                   | 36,873  |   |          |   | 36,849 |   |   |   | 21,482 |   |   |   | 21,686 |   |
|    Mortgage-backed securities                            |   |                   | 115,338 |   |          |   | 115,569 |   |   |   | 133,869 |   |   |   | 141,285 |   |
|                                                                    |   |                   |    |   |          |   |   |   |   |   |   |   |   |   |   |   |
|       Total debt securities               |   |                   | 152,211 |   |          |   | 152,418 |   |   |   | 155,351 |   |   |   | 162,971 |   |
|                                                                    |   |                   |    |   |          |   |   |   |   |   |   |   |   |   |   |   |
|    Trust preferred securities                            |   |                   | 469     |   |          |   | 468 |   |   |   | 584 |   |   |   | 441 |   |
|    Preferred securities                                  |   |                   | 193     |   |          |   | 193 |   |   |   | 312 |   |   |   | 253 |   |
|    Equity securities                                     |   |                   | 442     |   |          |   | 442 |   |   |   | 732 |   |   |   | 523 |   |
|                                                                    |   |                   |    |   |          |   |   |   |   |   |   |   |   |   |   |   |
|       Total equity securities             |   |                   | 1,104   |   |          |   | 1,103 |   |   |   | 1,628 |   |   |   | 1,217 |   |
|                                                                    |   |                   |    |   |          |   |   |   |   |   |   |   |   |   |   |   |
|       Total available for sale securities |   | $                      | 153,315 |   |          | $      | 153,521 |   |   | $ | 156,979 |   |   | $ | 164,188 |   |
|                                                                    |   |                   |    |   |          |   |   |   |   |   |   |   |   |   |   |   |
| Restricted equity securities:                                           |   |                   |    |   |          |   |   |   |   |   |   |   |   |   |   |   |
|    Federal Reserve Bank stock                            |   | $                      | 597     |   |          | $      | 597 |   |   | $ | 597 |   |   | $ | 597 |   |
|    Federal Home Loan Bank of Boston stock                |   |                   | 4,889   |   |          |   | 4,889 |   |   |   | 4,889 |   |   |   | 4,889 |   |
|                                                                    |   |                   |    |   |          |   |   |   |   |   |   |   |   |   |   |   |
|       Total restricted equity securities  |   | $                      | 5,486   |   |          | $      | 5,486 |   |   | $ | 5,486 |   |   | $ | 5,486 |   |

|                                                                            |   | December 31, 2010 |
|---------------------------------------------------------------------------------|--------|-------------------|
|                                                                            |   | Amortized Cost    |   | Fair Value |
|                                                                            |   |              | (Dollars in thousands) |
| Securities available for sale:                                                  |   |              |   |   |   |   |
|    Federal National Mortgage Association                         |   | $                 | 9,129 |   | $ | 9,130 |
|    Federal Home Loan Bank                                        |   |              | 12,484 |   |   | 12,464 |
|    Federal Farm Credit Bureau                                    |   |              | 2,492 |   |   | 2,488 |
|       Government-sponsored enterprise obligations |   |              | 24,105 |   |   | 24,082 |
|                                                                            |   |              |   |   |   |   |
|    Federal National Mortgage Association                         |   |              | 76,134 |   |   | 76,270 |
|    Government National Mortgage Association                      |   |              | 12,823 |   |   | 12,848 |
|    Federal Home Loan Mortgage Corporation                        |   |              | 26,381 |   |   | 26,451 |
|       Mortgage-backed securities                  |   |              | 115,338 |   |   | 115,569 |
|                                                                            |   |              |   |   |   |   |
|       Municipal obligations                       |   |              | 11,761 |   |   | 11,761 |
|       Corporate obligations                       |   |              | 1,007 |   |   | 1,006 |
|                                                                            |   |              |   |   |   |   |
|                                                                            |   |              |   |   |   |   |
|       Total debt securities                       |   |              | 152,211 |   |   | 152,418 |
|                                                                            |   |              |   |   |   |   |
|    Trust preferred securities                                    |   |              | 469 |   |   | 468 |
|    Preferred stock                                               |   |              | 193 |   |   | 193 |
|    Equity securities                                             |   |              | 442 |   |   | 442 |
|                                                                            |   |              |   |   |   |   |
|       Total equity securities                     |   |              | 1,104 |   |   | 1,103 |
|                                                                            |   |              |   |   |   |   |
|       Total available for sale securities         |   | $                 | 153,315 |   | $ | 153,521 |

|                                                            |   | December 31, 2010      |    | June 30, 2010 |
|-----------------------------------------------------------------|--------|------------------------|---------|---------------|
|                                                            |   |  Amount           |    |  Percent |   |   Amount |   |  Percent  |
|                                                            |   | (Dollars in thousands) |
| Mortgage loans:                                                 |   |                   |    |          |   |   |   |   |   |   |   |   |
|    Residential                                   |   | $                      | 100,228 |          |   | 27.74% |   | $ | 102,204 |   |   | 26.73% |
|    Commercial                                    |   |                   | 117,075 |          |   | 32.41% |   |   | 121,175 |   |   | 31.70% |
|    Construction                                  |   |                   | 9,161   |          |   | 2.54% |   |   | 5,525 |   |   | 1.45% |
|    Home equity                                   |   |                   | 51,807  |          |   | 14.34% |   |   | 53,409 |   |   | 13.97% |
|                                                            |   |                   | 278,271 |          |   | 77.03% |   |   | 282,313 |   |   | 73.85% |
| Other loans:                                                    |   |                   |    |          |   |   |   |   |   |   |   |   |
|    Commercial                                    |   |                   | 25,166  |          |   | 6.97% |   |   | 30,214 |   |   | 7.90% |
|    Consumer                                      |   |                   | 57,796  |          |   | 16.00% |   |   | 69,782 |   |   | 18.25% |
|                                                            |   |                   | 82,962  |          |   | 22.97% |   |   | 99,996 |   |   | 26.15% |
|                                                            |   |                   |    |          |   |   |   |   |   |   |   |   |
|       Total  loans      |   |                   | 361,233 |          |   | 100.00% |   |   | 382,309 |   |   | 100.00% |
|                                                            |   |                   |    |          |   |   |   |   |   |   |   |   |
| Other items:                                                    |   |                   |    |          |   |   |   |   |   |   |   |   |
| Allowance for loan losses                                       |   |                   | -       |          |   |   |   |   |  (5,806) |   |   |   |
|       Total  loans, net |   | $                      | 361,233 |          |   |   |   | $ | 376,503 |   |   |   |

| Description:                                 |   | December 31, 2010      |   |   | June 30, 2010 |   |
|----------------------------------------------|--------|------------------------|--------|--------|---------------|--------|
|                                         |   | (Dollars in thousands) |   |
| Residential Real Estate                      |   | $                      | 1,743  |   |          | $      | 3,002 |   |
| Commercial Real Estate                       |   |                   | 2,558  |   |          |   | 3,701 |   |
| Construction Loan                            |   |                   | 118    |   |          |   | - |   |
| Commercial Loans                             |   |                   | 843    |   |          |   | 1,744 |   |
| Consumer and Other                           |   |                   | 420    |   |          |   | 394 |   |
|     Total non-performing |   | $                      | 5,682  |   |          | $      | 8,841 |   |

| 12/31/10 |   | 9/30/10 |   | 6/30/10 |   | 3/31/10 |   | 12/31/09 |
|----------|--------|---------|--------|---------|--------|---------|--------|----------|
| 2.69%    |   | 2.74%   |   | 2.84%   |   | 3.41%   |   | 3.96%    |

|                              |   | December 31, 2010           |   | June 30, 2010 |
|-----------------------------------|--------|-----------------------------|--------|---------------|
|                              |   |                        |   |          |   |   |   | Percent |   |   |   |   |   |   | Percent |
|                              |   |                        |   |          |   |   |   | of Loans |   |   |   |   |   |   | of Loans |
|                              |   |                        |   |          |  Loan |   |   | In Each |   |   |   |   | Loan  |   | In Each |
|                              |   | Allowance                   |   |          |  Balances |   |   | Category |   | Allowance |   |   |  Balances |   |  Category |
|                              |   |  For Loan              |   |          | By  |   |   | to Total |   | For Loan |   |   |  By |   |  to Total |
|                              |   |  Losses                |   |          | Category |   |   | Loans |   | Losses |   |   |  Category |   |  Loans |
|                              |   |  (Dollar in thousands) |
| Mortgage loans on real estate:    |   |                        |   |          |   |   |   |   |   |   |   |   |   |
|    Residential     |   | $                           | -      |          |   | $ | 100,228 |   |   |   | 27.74% |   | $ | 1,211 |   |   | $ | 102,204 |   |   | 26.73% |
|    Commercial      |   |                        | -      |          |   |   | 117,075 |   |   |   | 32.41% |   |   | 1,412 |   |   |   | 121,175 |   |   | 31.70% |
|    Construction    |   |                        | -      |          |   |   | 9,161 |   |   |   | 2.54% |   |   | 50 |   |   |   | 5,525 |   |   | 1.45% |
|    Home equity     |   |                        | -      |          |   |   | 51,807 |   |   |   | 14.34% |   |   | 353 |   |   |   | 53,409 |   |   | 13.97% |
|                              |   |                        | -      |          |   |   | 278,271 |   |   |   | 77.03% |   |   | 3,026 |   |   |   | 282,313 |   |   | 73.85% |
| Other loans:                      |   |                        |   |          |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|    Commercial      |   |                        | -      |          |   |   | 25,166 |   |   |   | 6.97% |   |   | 1,051 |   |   |   | 30,214 |   |   | 7.90% |
|    Consumer        |   |                        | -      |          |   |   | 57,796 |   |   |   | 16.00% |   |   | 1,462 |   |   |   | 69,782 |   |   | 18.25% |
|    Unallocated (1) |   |                        | -      |          |   |   | - |   |   |   | 0.00% |   |   | 267 |   |   |   | - |   |   | 0.00% |
|                              |   |                        | -      |          |   |   | 82,962 |   |   |   | 22.97% |   |   | 2,780 |   |   |   | 99,996 |   |   | 26.15% |
|                              |   |                        |   |          |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|    Total           |   | $                           | -      |          |   | $ | 361,233 |   |   |   | 100.00% |   | $ | 5,806 |   |   | $ | 382,309 |   |   | 100.00% |

| (1) | The unallocated portion of the allowance for loan losses is intended to capture the exposure, if any, that may exist as a result of a number of qualitative factors that are difficult to quantify with precision. |   |   |
|-----|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|--------|

|                                                                                           |   | Three Months Ended     |   |   | Six Months Ended |   |
|------------------------------------------------------------------------------------------------|--------|------------------------|--------|--------|------------------|--------|
|                                                                                           |   | December 31,           |   |   | December 31,     |   |
|                                                                                           |   | 2010                   |   |   | 2009             |   |   | 2010 |   |   | 2009 |   |
|                                                                                           |   | (Dollars in thousands) |   |
|                                                                                           |   |                   |   |   |             |   |   |   |   |   |   |   |
| Balance at beginning of period                                                                 |   | $                      | 5,862  |   |             | $      | 5,785 |   |   | $ | 5,806 |   |   | $ | 5,764 |   |
|                                                                                           |   |                   |   |   |             |   |   |   |   |   |   |   |   |   |   |   |
| Charge-offs:                                                                                   |   |                   |   |   |             |   |   |   |   |   |   |   |   |   |   |   |
|    Residential mortgage loans                                                   |   |                   | -      |   |             |   | (43 | ) |   |   | (61 | ) |   |   | (116 | ) |
|    Commercial loans                                                             |   |                   | (211   | )      |             |   | (138 | ) |   |   | (425 | ) |   |   | (284 | ) |
|    Consumer loans                                                               |   |                   | (229   | )      |             |   | (254 | ) |   |   | (373 | ) |   |   | (470 | ) |
|       Total charge-offs                                          |   |                   | (440   | )      |             |   | (435 | ) |   |   | (859 | ) |   |   | (870 | ) |
|                                                                                           |   |                   |   |   |             |   |   |   |   |   |   |   |   |   |   |   |
| Recoveries:                                                                                    |   |                   |   |   |             |   |   |   |   |   |   |   |   |   |   |   |
|    Residential mortgage loans                                                   |   |                   | 53     |   |             |   | 34 |   |   |   | 53 |   |   |   | 34 |   |
|    Commercial loans                                                             |   |                   | 28     |   |             |   | 13 |   |   |   | 30 |   |   |   | 31 |   |
|    Consumer loans                                                               |   |                   | 24     |   |             |   | 22 |   |   |   | 38 |   |   |   | 37 |   |
|       Total recoveries                                           |   |                   | 105    |   |             |   | 69 |   |   |   | 121 |   |   |   | 102 |   |
|                                                                                           |   |                   |   |   |             |   |   |   |   |   |   |   |   |   |   |   |
| Net charge-offs                                                                                |   |                   | (335   | )      |             |   | (366 | ) |   |   | (738 | ) |   |   | (768 | ) |
|                                                                                           |   |                   |   |   |             |   |   |   |   |   |   |   |   |   |   |   |
| Provision for loan losses                                                                      |   |                   | 453    |   |             |   | 453 |   |   |   | 912 |   |   |   | 876 |   |
|                                                                                           |   |                   |   |   |             |   |   |   |   |   |   |   |   |   |   |   |
| Allowance for loan losses eliminated in  accordance with acquisition method of accounting |   |                   | (5,980 | )      |             |   | - |   |   |   | (5,980 | ) |   |   | - |   |
| Balance at end of period                                                                       |   | $                      | -      |   |             | $      | 5,872 |   |   | $ | - |   |   | $ | 5,872 |   |
|                                                                                           |   |                   |   |   |             |   |   |   |   |   |   |   |   |   |   |   |
| Ratios:                                                                                        |   |                   |   |   |             |   |   |   |   |   |   |   |   |   |   |   |
| Net charge-offs to average loans outstanding                                                   |   |                   | 0.09   | %      |             |   | 0.11 | % |   |   | 0.20 | % |   |   | 0.25 | % |
| Allowance for loan losses to non-performing loans at end of period                        |   |                   | 0.00   | %      |             |   | 66.42 | % |   |   | 0.00 | % |   |   | 66.42 | % |
| Allowance for loan losses to total loans at end of period                                 |   |                   | 0.00   | %      |             |   | 1.54 | % |   |   | 0.00 | % |   |   | 1.54 | % |

|                                             |   | December 31, 2010      |    | % of Total |    | June 30, 2010 |   | % of Total |
|--------------------------------------------------|--------|------------------------|---------|------------|---------|---------------|--------|------------|
|                                             |   | (Dollars in thousands) |
| Deposit type:                                    |   |                   |    |       |    |          |   |       |   |   |
| Demand deposits                                  |   | $                      | 37,849  |       | 9.95%   |          | $      | 35,266     |   | 9.18% |
| NOW accounts                                     |   |                   | 57,521  |       | 15.12%  |          |   | 50,834     |   | 13.23% |
| Regular and other savings                        |   |                   | 37,181  |       | 9.78%   |          |   | 38,190     |   | 9.94% |
| Money market deposits                            |   |                   | 56,795  |       | 14.93%  |          |   | 55,556     |   | 14.46% |
|    Total non-certificate accounts |   |                   | 189,346 |       | 49.78%  |          |   | 179,846    |   | 46.81% |
|                                             |   |                   |    |       |    |          |   |       |   |   |
| Term certificates less than $100,000             |   |                   | 101,629 |       | 26.72%  |          |   | 94,744     |   | 24.66% |
| Term certificates of $100,000 and more           |   |                   | 89,391  |       | 23.50%  |          |   | 109,607    |   | 28.53% |
|    Total certificate accounts     |   |                   | 191,020 |       | 50.22%  |          |   | 204,351    |   | 53.19% |
|                                             |   |                   |    |       |    |          |   |       |   |   |
|    Total deposits                 |   | $                      | 380,366 |       | 100.00% |          | $      | 384,197    |   | 100.00% |

| (Dollars in thousands)                                 |    |
|--------------------------------------------------------|---------|
| Brokered time deposits                                 | $  | 156,303 |   | Subject to policy limitation of 25% of total assets |
| Federal Home Loan Bank of Boston                       |    | 26,452 |   | Unused advance capacity subject to eligible and qualified collateral |
| Federal Reserve Bank Discount Window Borrow-in-Custody |    | 16,742 |   | Unused credit line subject to the pledge of indirect auto loans |
| Total Unused Borrowing Capacity                        |  $ | 199,497 |   |   |

| Affiliated Trusts             |   |    | OutstandingBalance                        |   | Rate   |   | First Call Date   |
|-------------------------------|--------|---------|-------------------------------------------|--------|--------|--------|-------------------|
|                          |   |    |     (Dollars in thousands) |   |   |
| NBN Capital Trust II          |   |  $ | 1,710                                     |   | 3.10%  |   | March 30, 2009    |
| NBN Capital Trust III         |   |    | 1,710                                     |   | 3.10%  |   | March 30, 2009    |
| NBN Capital Trust IV          |   |    | 4,469                                     |   | 4.69%  |   | February 23, 2010 |
|     Total |   | $  | 7,889                                     |   | 4.09%  |   |              |

|                                    |   |                   |   |         |   |   |              |   |   |              |   |   | Minimum    |
|-----------------------------------------|--------|------------------------|--------|--------------|--------|--------|-------------------|--------|--------|-------------------|--------|--------|------------|
|                                    |   |                   |   |         |   |   |              |   |   |              |   |   | To Be Well |
|                                    |   |                   |   |         |   |   | Minimum           |   |   | Capitalized Under |
|                                    |   |                   |   |         |   |   | Capital           |   |   | Prompt Correction |
|                                    |   | Actual                 |   | Requirements |   |   | Action Provisions |
|                                    |   | Amount                 |   | Ratio        |   | Amount |              | Ratio  |   | Amount            |   | Ratio  |
|                                    |   | (Dollars in thousands) |
| December 31, 2010:                      |   |                   |   |         |   |   |              |   |   |              |   |   |       |   |   |
| Total capital to risk weighted assets:  |   |                   |   |         |   |   |              |   |   |              |   |   |       |   |   |
|    Consolidated          |   | $                      | 58,901 |         | 15.62% |   | $                 | 30,174 |   | 8.00%             |   |   |  N/A  |   | N/A |
|    Bank                  |   |                   | 64,464 |         | 16.99% |   |              | 30,345 |   | 8.00%             |   | $      | 37,931     |   | 10.00% |
|                                    |   |                   |   |         |   |   |              |   |   |              |   |   |       |   |   |
| Tier 1 capital to risk weighted assets: |   |                   |   |         |   |   |              |   |   |              |   |   |       |   |   |
|    Consolidated          |   |                   | 58,901 |         | 15.62% |   |              | 15,087 |   | 4.00%             |   |   |  N/A  |   | N/A |
|    Bank                  |   |                   | 59,707 |         | 15.74% |   |              | 15,173 |   | 4.00%             |   |   | 22,759     |   | 6.00% |
|                                    |   |                   |   |         |   |   |              |   |   |              |   |   |       |   |   |
| Tier 1 capital to average assets:       |   |                   |   |         |   |   |              |   |   |              |   |   |       |   |   |
|    Consolidated          |   |                   | 58,901 |         | 9.57%  |   |              | 24,626 |   | 4.00%             |   |   |  N/A  |   | N/A |
|    Bank                  |   |                   | 59,707 |         | 9.67%  |   |              | 24,689 |   | 4.00%             |   |   | 30,861     |   | 5.00% |
|                                    |   |                   |   |         |   |   |              |   |   |              |   |   |       |   |   |
| June 30, 2010:                          |   |                   |   |         |   |   |              |   |   |              |   |   |       |   |   |
|                                    |   |                   |   |         |   |   |              |   |   |              |   |   |       |   |   |
| Total capital to risk weighted assets:  |   |                   |   |         |   |   |              |   |   |              |   |   |       |   |   |
|    Consolidated          |   | $                      | 56,488 |         | 14.09% |   | $                 | 32,075 |   | 8.00%             |   |   |  N/A  |   | N/A |
|    Bank                  |   |                   | 54,272 |         | 13.58% |   |              | 31,968 |   | 8.00%             |   | $      | 39,960     |   | 10.00% |
|                                    |   |                   |   |         |   |   |              |   |   |              |   |   |       |   |   |
| Tier 1 capital to risk weighted assets: |   |                   |   |         |   |   |              |   |   |              |   |   |       |   |   |
|    Consolidated          |   |                   | 50,489 |         | 12.59% |   |              | 16,037 |   | 4.00%             |   |   |  N/A  |   | N/A |
|    Bank                  |   |                   | 49,267 |         | 12.33% |   |              | 15,984 |   | 4.00%             |   |   | 23,976     |   | 6.00% |
|                                    |   |                   |   |         |   |   |              |   |   |              |   |   |       |   |   |
| Tier 1 capital to average assets:       |   |                   |   |         |   |   |              |   |   |              |   |   |       |   |   |
|    Consolidated          |   |                   | 50,489 |         | 8.40%  |   |              | 24,029 |   | 4.00%             |   |   |  N/A  |   | N/A |
|    Bank                  |   |                   | 49,267 |         | 8.24%  |   |              | 23,930 |   | 4.00%             |   |   | 29,913     |   | 5.00% |

|                                                        |   |                   |    |   | Less Than |   |   |      |   |   |      |   |   | After 5 |   |
|-------------------------------------------------------------|--------|------------------------|---------|--------|-----------|--------|--------|-----------|--------|--------|-----------|--------|--------|---------|--------|
| Contractual Obligations                                     |   | Total                  |    |   | 1 Year    |   |   | 1-3 Years |   |   | 4-5 Years |   |   | Years   |   |
|                                                        |   | (Dollars in Thousands) |    |
| FHLB advances                                               |   | $                      | 50,500  |   |      | $      | 8,000  |      |   | $      | 15,000    |   |   | $       | 12,500 |   |   | $ | 15,000 |   |
| Structured  repurchase agreements                 |   |                   | 65,000  |   |      |   | -      |      |   |   | 50,000    |   |   |    | 15,000 |   |   |   | - |   |
| Junior subordinated notes                                   |   |                   | 16,496  |   |      |   | 16,496 |      |   |   | -         |   |   |    | -      |   |   |   | - |   |
| Capital lease obligation                                    |   |                   | 2,154   |   |      |   | 160    |      |   |   | 344       |   |   |    | 398    |   |   |   | 1,252 |   |
| Other borrowings                                            |   |                   | 2,134   |   |      |   | 528    |      |   |   | 1,162     |   |   |    | 444    |   |   |   | - |   |
|      Total long-term debt          |   |                   | 136,284 |   |      |   | 25,184 |      |   |   | 66,506    |   |   |    | 28,342 |   |   |   | 16,252 |   |
|                                                        |   |                   |    |   |      |   |   |      |   |   |      |   |   |    |   |   |   |   |   |   |
| Operating lease obligations (1)                             |   |                   | 2,267   |   |      |   | 745    |      |   |   | 888       |   |   |    | 370    |   |   |   | 264 |   |
|      Total contractual obligations |   | $                      | 138,551 |   |      | $      | 25,929 |      |   | $      | 67,394    |   |   | $       | 28,712 |   |   | $ | 16,516 |   |

| Commitments with off-Balance Sheet Risk        |   |   Total           |   |   |   1 Year |   |   |   1-3 Years |   |   |   4-5 Years |   |   |   Years |   |
|------------------------------------------------|--------|------------------------|--------|--------|---------------|--------|--------|------------------|--------|--------|------------------|--------|--------|--------------|--------|
|                                           |   | (Dollars in thousands) |   |
| Commitments related to extend credit (2)(4)    |   | $                      | 6,831  |   |          | $      | 6,831  |             |   | $      | -                |   |   | $            | -      |   |   | $ | - |   |
| Commitments related to loans held for sale (3) |   |                   | 6,362  |   |          |   | 6,362  |             |   |   | -                |   |   |         | -      |   |   |   | - |   |
| Unused lines of credit (4)(5)                  |   |                   | 51,323 |   |          |   | 29,539 |             |   |   | 3,581            |   |   |         | 4,633  |   |   |   | 13,570 |   |
| Standby letters of credit (6)                  |   |                   | 1.335  |   |          |   | 1,335  |             |   |   |             |   |   |         | -      |   |   |   | - |   |
|                                           |   | $                      | 65,851 |   |          | $      | 44,067 |             |   | $      | 3,581            |   |   | $            | 4,633  |   |   | $ | 13,570 |   |

| (1) | Represents an off-balance sheet obligation.                                                                                                  |
|-----|----------------------------------------------------------------------------------------------------------------------------------------------|
| (2) | Represents commitments outstanding for residential real estate, commercial real estate, and commercial loans.                                |
| (3) | Commitments of residential real estate loans that will be held for sale.                                                                     |
| (4) | Loan commitments and unused lines of credit for commercial and construction loans expire or are subject to renewal in twelve months or less. |
| (5) | Represents unused lines of credit from commercial, construction, and home equity loans.                                                      |
| (6) | Standby letters of credit generally expire in twelve months.                                                                                 |

|                                                                               |   |    | Three months ended December 31, |
|------------------------------------------------------------------------------------|--------|---------|---------------------------------|
|                                                                               |   |    | 2010                            |   |   | 2009 |
|                                                                               |   |    |                            |   |   |   |   | Average |   |   |   |   |   |   |   | Average |
|                                                                               |   |    | Average                         |   |   | Q-T-D |   | Yield/ |   |   | Average |   |   | Q-T-D |   | Yield/ |
|                                                                               |   |    | Balance                         |   |   | Inc. |   | Rate |   |   | Balance |   |   | Inc. |   | Rate |
|                                                                               |   |    |                            |   |   |   |   | (Dollars in thousands) |   |   |   |   |   |
| 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                          |   |   | 174 |   | 4.21% |   |   | 16,496 |   |   | 200 |   | 4.81% |
|    Total interest- earning liabilities                              |   |    | 537,558                         |   |   | 2,938 |   | 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                                              |   |    |                            |   | $ | 4,248 |   |   |   |   |   |   | $ | $ 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 31, 2010. Yields are stated on a fully tax-equivalent basis using a 30.84% tax rate. |
|-----|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
| (2) | Non-accruing loans are included in computation of average balance, 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 agreement and sweep accounts.                                                                                            |
| (6) | The net yield on interest-earning assets is net interest income divided by total interest-earning assets.                                                                               |

|                                               |   | Difference Due to      |   |   |   |   |   |
|----------------------------------------------------|--------|------------------------|--------|--------|--------|--------|--------|
|                                               |   |                   | Volume |   |   |   | Rate   |   |   |   |   | Total |   |
|                                               |   | (Dollars in thousands) |   |
| Investments                                        |   | $                      | (51    | )      |   | $      | (329   | ) |   |   | $ | (380 | ) |
| Loans, net                                         |   |                   | (215   | )      |   |   | (155   | ) |   |   |   | (370 | ) |
| FHLB & Other Deposits                          |   |                   | 23     |   |   |   | 3      |   |   |   |   | 26 |   |
|   Total Interest-earnings Assets         |   |                   | (243   | )      |   |   | (481   | ) |   |   |   | (724 | ) |
|                                               |   |                   |   |   |   |   |   |   |   |   |   |   |   |
| Deposits                                           |   |                   | (134   | )      |   |   | (323   | ) |   |   |   | (457 | ) |
| Securities sold under Repurchase Agreements        |   |                   | 56     |   |   |   | (23    | ) |   |   |   | 33 |   |
| Borrowings                                         |   |                   | (26    | )      |   |   | (32    | ) |   |   |   | (58 | ) |
|   Total Interest-bearing Liabilities     |   |                   | (104   | )      |   |   | ( 378  | ) |   |   |   | (482 | ) |
|    Net Interest and Dividend Income |   | $                      | (139   | )      |   | $      | (103   | ) |   |   | $ | (242 | ) |
|                                               |   |                   |

|   | Rate/volume amounts that are partly attributable to rate and volume are spread proportionately between volume and rate based on the direct change attributable to rate and volume. Borrowings in the table include junior subordinated notes, FHLB borrowings, structured repurchase agreements, capital lease obligation and other borrowings. The adjustment to interest income and yield on a fully tax equivalent basis was $52 thousand and $53 thousand for the three months ended December 31, 2010 and 2009, respectively. |
|--------|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

|                                                       |   |    | Six months ended December 31, |
|------------------------------------------------------------|--------|---------|-------------------------------|
|                                                       |   |    | 2010                          |   |   | 2009 |
|                                                       |   |    |                          |   |   |   |   | Average |   |   |   |   |   |   |   | Average |
|                                                       |   |    | Average                       |   |   | Y-T-D |   | Yield/ |   |   | Average |   |   | Y-T-D |   | Yield/ |
|                                                       |   |    | Balance                       |   |   | Inc. |   | Rate |   |   | Balance |   |   | Inc. |   | Rate |
|                                                       |   |    |                          |   |   |   |   | (Dollars in thousands) |   |   |   |   |   |
| 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 |   |   | 2,532 |   | 4.48% |
|    Junior Subordinated Debentures      |   |    | 16,356                        |   |   | 346 |   | 4.19% |   |   | 16,496 |   |   | 405 |   | 4.87% |
| 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 (6)              |   |    |                          |   |   |   |   | 2.91% |   |   |   |   |   |   |   | 3.08% |

| (1) | The yield/rate information does not give effect to the fair value adjustments recorded on December 31, 2010. Yields are stated on a fully tax-equivalent basis using a 30.84% tax rate. |
|-----|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
| (2) | Non-accruing loans are included in computation of average balance, but unpaid interest on nonperforming loans has notbeen 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 agreement and sweep accounts.                                                                                            |
| (6) | The net yield on interest-earning assets is net interest income divided by total interest-earning assets.                                                                               |

|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |   | Difference Due to      |   |   |   |   |
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|------------------------|--------|--------|--------|--------|
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |   | Volume                 |   |   | Rate   |   |   | Total |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |   | (Dollars in thousands) |   |
| Investments                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      |   | $                      | 37     |   |   | $      | (581 | ) |   | $ | (544 | ) |
| Loans, net                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |   |                   | (284   | )      |   |   | (385 | ) |   |   | (669 | ) |
| FHLB & Other Deposits                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        |   |                   | 32     |   |   |   | - |   |   |   | 32 |   |
|   Total Interest-earnings Assets                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |   |                   | (215   | )      |   |   | (966 | ) |   |   | (1,181 | ) |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |   |                   |   |   |   |   |   |   |   |   |   |   |
| Deposits                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         |   |                   | (344   | )      |   |   | (643 | ) |   |   | (987 | ) |
| Securities sold under Repurchase Agreements                                                                                                                                                                                                                                                                                                                                                                                                                                                                      |   |                   | 89     |   |   |   | (28 | ) |   |   | 61 |   |
| Borrowings                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       |   |                   | 54     |   |   |   | (166 | ) |   |   | (112 | ) |
|   Total Interest-bearing Liabilities                                                                                                                                                                                                                                                                                                                                                                                                                                                                   |   |                   | (201   | )      |   |   | (837 | ) |   |   | (1,038 | ) |
|    Net Interest and Dividend Income                                                                                                                                                                                                                                                                                                                                                                                                                                                               |   | $                      | (14    | )      |   | $      | (129 |  ) |   | $ | (143 | ) |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |   |                   |   |   |   |   |   |   |   |   |   |   |
| Rate/volume amounts that are partly attributable to rate and volume are spread proportionately between volume and rate based on the direct change attributable to rate and volume. Borrowings in the table include junior subordinated notes, FHLB borrowings, structured repurchase agreements, capital lease obligation and other borrowings. The adjustment to interest income and yield on a fully tax equivalent basis was $105 thousand for the six months ended December 31, 2010 and 2009, respectively. |   |

Item 3.  Quantitative and Qualitative Disclosure about Market Risk

Item 4.  Controls and Procedures

PART II – OTHER INFORMATION

| Item 1.  | Legal Proceedings None.                                                                                                                                                                                                                                                                                                                                                                      |
|----------|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
|     |                                                                                                                                                                                                                                                                                                                                                                                              |
| Item 1A. | Risk Factors Not required for smaller reporting companies.                                                                                                                                                                                                                                                                                                                                   |
|     |                                                                                                                                                                                                                                                                                                                                                                                              |
| Item 2.  | Unregistered Sales of Equity Securities and Use of Proceeds None                                                                                                                                                                                                                                                                                                                             |
|     |                                                                                                                                                                                                                                                                                                                                                                                              |
| Item 3.  | Defaults Upon Senior Securities None                                                                                                                                                                                                                                                                                                                                                         |
|     |                                                                                                                                                                                                                                                                                                                                                                                              |
| Item 4.  | Submission of Matters to a Vote of Security Holders At the Company’s Annual Meeting of Shareholders held in Auburn, Maine on November 11, 2010, the following matters were submitted to a vote of, and approved by, the Company's shareholders, each such proposal receiving the vote of the Company's outstanding common shares, as follows: Proposal 1 - Election of Directors: |
|     |                                                                                                                                                                                                                                                                                                                                                                                              |
|     |                                                                                                                                                                                                                                                                                                                                                                                              | Votes For | Votes Withheld |
|     | Conrad L. Ayotte                                                                                                                                                                                                                                                                                                                                                                                  | 1,145,631 | 187,542 |
|     | James P. Day                                                                                                                                                                                                                                                                                                                                                                                      | 1,156,151 | 177,022 |
|     | James D. Delamater                                                                                                                                                                                                                                                                                                                                                                                | 1,156,151 | 177,022 |
|     | Ronald J. Goguen                                                                                                                                                                                                                                                                                                                                                                                  | 1,156,151 | 177,022 |
|     | Philip C. Jackson                                                                                                                                                                                                                                                                                                                                                                                 | 1,156,151 | 177,022 |
|     | Judith E. Wallingford                                                                                                                                                                                                                                                                                                                                                                             | 1,156,151 | 177,022 |
|     | Pender J. Lazenby                                                                                                                                                                                                                                                                                                                                                                                 | 1,156,151 | 177,022 |
|     | John C. Orestis                                                                                                                                                                                                                                                                                                                                                                                   | 1,156,151 | 177,022 |
|     | John Rosmarin                                                                                                                                                                                                                                                                                                                                                                                     | 1,156,151 | 177,022 |
|     | John H. Schiav                                                                                                                                                                                                                                                                                                                                                                                    | 1,156,151 | 177,022 |
|     | Stephen W. Wight                                                                                                                                                                                                                                                                                                                                                                                  | 1,154,426 | 178,747 |
|     |                                                                                                                                                                                                                                                                                                                                                                                              |
|     | Proposal 2 – Advisory Vote on Executive Compensation                                                                                                                                                                                                                                                                                                                                        |
|     |                                                                                                                                                                                                                                                                                                                                                                                              |
|     | Votes For                                                                                                                                                                                                                                                                                                                                                                                         | Votes Withheld | Abstain |
|     | 1,119,336                                                                                                                                                                                                                                                                                                                                                                                         | 178,746 | 35,091 |
|     |                                                                                                                                                                                                                                                                                                                                                                                              |
| Item 5.  | Other Information None.                                                                                                                                                                                                                                                                                                                                                                      |
| Item 6. | Exhibits  |
|---------|----------------|

|   | Exhibits No. | Description                                                                                                                                                                                                                                                            |
|--------|--------------|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
|   | 3.1          | Amended and Restated Articles of Incorporation (incorporated by reference from the Company’s Current Report on Form 8-K filed on January 5, 2011)                                                                                                                |
|   | 3.2          | Amended and Restated Bylaws of the Surviving Company (incorporated by reference from the Company’s Current Report on Form 8-K filed on January 5, 2011)                                                                                                          |
|   | 10.1         | Form of Indemnification Agreement, dated as of December 29, 2010, by and between the Company and each of the members of the Board (incorporated by reference from the Company’s Current Report on Form 8-K filed on January 5, 2011)                             |
|   | 10.2         | Employment Agreement, dated December 30, 2010, by and between the Company and Richard Wayne (incorporated by reference from the Company’s Current Report on Form 8-K filed on January 5, 2011)                                                                   |
|   | 10.3         | Employment Agreement, dated December 30, 2010, by and between the Company and Claire Bean (incorporated by reference from the Company’s Current Report on Form 8-K filed on January 5, 2011)                                                                     |
|   | 10.4         | Employment Agreement, dated December 30, 2010, by and between the Company and Heather Campion (incorporated by reference from the Company’s Current Report on Form 8-K filed on January 5, 2011)                                                                 |
|   | 10.5         | Non-Qualified Time-Based Stock Option Agreement, dated December 29, 2010, by and between the Company and Richard Wayne (incorporated by reference from the Company’s Current Report on Form 8-K filed on January 5, 2011)                                        |
|   | 10.6         | Non-Qualified Performance-Based Stock Option Agreement, dated December 29, 2010, by and between the Company and Richard Wayne (incorporated by reference from the Company’s Current Report on Form 8-K filed on January 5, 2011)                                 |
|   | 10.7         | Non-Qualified Time-Based Stock Option Agreement, dated December 29, 2010, by and between the Company and Claire Bean (incorporated by reference from the Company’s Current Report on Form 8-K filed on January 5, 2011)                                          |
|   | 10.8         | Non-Qualified Time-Based Stock Option Agreement, dated December 29, 2010, by and between the Company and Heather Campion (incorporated by reference from the Company’s Current Report on Form 8-K filed on January 5, 2011)                                      |
|   | 10.9         | Non-Qualified Performance-Based Stock Option Agreement, dated December 29, 2010, by and between the Company and Claire Bean (incorporated by reference from the Company’s Current Report on Form 8-K filed on January 5, 2011)                                   |
|   | 10.10        | Non-Qualified Performance-Based Stock Option Agreement, dated December 29, 2010, by and between the Company and Heather Campion (incorporated by reference from the Company’s Current Report on Form 8-K filed on January 5, 2011)                               |
|   | 10.11        | Non-Qualified Stock Option Agreement, dated December 30, 2010, by and between the Company and Robert Glauber (incorporated by reference from the Company’s Current Report on Form 8-K filed on January 5, 2011)                                                  |
|   | 10.12        | Time-Based Stock Appreciation Rights Agreement, dated December 29, 2010, by and between the Company and Matthew Botein (incorporated by reference from the Company’s Current Report on Form 8-K filed on January 5, 2011)                                        |
|   | 10.13        | Performance-Based Stock Appreciation Rights Agreement, dated December 29, 2010, by and between the Company and Matthew Botein (incorporated by reference from the Company’s Current Report on Form 8-K filed on January 5, 2011)                                 |
|   | 10.14        | Restricted Stock Award Agreement, dated December 29, 2010, by and between the Company and James Delamater (incorporated by reference from the Company’s Current Report on Form 8-K filed on January 5, 2011)                                                |
|   | 10.15        | Form of Non-Qualified Stock Option Agreement, dated December 29, 2010, by and between the Company and each of Pender Lazenby, Robert Johnson and Marcel Blais (incorporated by reference from the Company’s Current Report on Form 8-K filed on January 5, 2011) |
|   | 11           | Statement Regarding Computation of Per Share Earnings. *                                                                                                                                                                                                               |
|   | 31.1         | Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (Rule 13a-14(a)). *                                                                                                                                             |
|   | 31.2         | Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (Rule 13a-14(a)). *                                                                                                                                             |
|   | 32.1         | Certificate of the Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (Rule 13a-14(b)). *                                                                                           |
|   | 32.2         | Certificate of the Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (Rule 13a-14(b)). *                                                                                           |

| Date:  February 14, 2011 |   | NORTHEAST BANCORP                                                                                                             |
|------------------------------------|--------|-------------------------------------------------------------------------------------------------------------------------------|
|                               | By:    | /s/ Richard Wayne                                                                                         |
|                               |   |      Richard Wayne                                                                                        |
|                               |   |      President and CEO                                                                                    |
|                               |   |                                                                                                                          |
|                               | By:    | /s/ Claire S. Bean                  |
|                               |   |      Claire S. Bean                                                                                  |
|                               |   |      Chief Financial Officer                                                                              |

| Exhibit No. | Description                                                                                                                                                                                                                                                            |
|-------------|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
| 3.1         | Amended and Restated Articles of Incorporation (incorporated by reference from the Company’s Current Report on Form 8-K filed on January 5, 2011)                                                                                                                |
| 3.2         | Amended and Restated Bylaws of the Surviving Company (incorporated by reference from the Company’s Current Report on Form 8-K filed on January 5, 2011)                                                                                                          |
| 10.1        | Form of Indemnification Agreement, dated as of December 29, 2010, by and between the Company and each of the members of the Board (incorporated by reference from the Company’s Current Report on Form 8-K filed on January 5, 2011)                             |
| 10.2        | Employment Agreement, dated December 30, 2010, by and between the Company and Richard Wayne (incorporated by reference from the Company’s Current Report on Form 8-K filed on January 5, 2011)                                                                   |
| 10.3        | Employment Agreement, dated December 30, 2010, by and between the Company and Claire Bean (incorporated by reference from the Company’s Current Report on Form 8-K filed on January 5, 2011)                                                                     |
| 10.4        | Employment Agreement, dated December 30, 2010, by and between the Company and Heather Campion (incorporated by reference from the Company’s Current Report on Form 8-K filed on January 5, 2011)                                                                 |
| 10.5        | Non-Qualified Time-Based Stock Option Agreement, dated December 29, 2010, by and between the Company and Richard Wayne (incorporated by reference from the Company’s Current Report on Form 8-K filed on January 5, 2011)                                        |
| 10.6        | Non-Qualified Performance-Based Stock Option Agreement, dated December 29, 2010, by and between the Company and Richard Wayne (incorporated by reference from the Company’s Current Report on Form 8-K filed on January 5, 2011)                                 |
| 10.7        | Non-Qualified Time-Based Stock Option Agreement, dated December 29, 2010, by and between the Company and Claire Bean (incorporated by reference from the Company’s Current Report on Form 8-K filed on January 5, 2011)                                          |
| 10.8        | Non-Qualified Time-Based Stock Option Agreement, dated December 29, 2010, by and between the Company and Heather Campion (incorporated by reference from the Company’s Current Report on Form 8-K filed on January 5, 2011)                                      |
| 10.9        | Non-Qualified Performance-Based Stock Option Agreement, dated December 29, 2010, by and between the Company and Claire Bean (incorporated by reference from the Company’s Current Report on Form 8-K filed on January 5, 2011)                                   |
| 10.10       | Non-Qualified Performance-Based Stock Option Agreement, dated December 29, 2010, by and between the Company and Heather Campion (incorporated by reference from the Company’s Current Report on Form 8-K filed on January 5, 2011)                               |
| 10.11       | Non-Qualified Stock Option Agreement, dated December 30, 2010, by and between the Company and Robert Glauber (incorporated by reference from the Company’s Current Report on Form 8-K filed on January 5, 2011)                                                  |
| 10.12       | Time-Based Stock Appreciation Rights Agreement, dated December 29, 2010, by and between the Company and Matthew Botein (incorporated by reference from the Company’s Current Report on Form 8-K filed on January 5, 2011)                                        |
| 10.13       | Performance-Based Stock Appreciation Rights Agreement, dated December 29, 2010, by and between the Company and Matthew Botein (incorporated by reference from the Company’s Current Report on Form 8-K filed on January 5, 2011)                                 |
| 10.14       | Restricted Stock Award Agreement, dated December 29, 2010, by and between the Company and James Delamater (incorporated by reference from the Company’s Current Report on Form 8-K filed on January 5, 2011)                                                |
| 10.15       | Form of Non-Qualified Stock Option Agreement, dated December 29, 2010, by and between the Company and each of Pender Lazenby, Robert Johnson and Marcel Blais (incorporated by reference from the Company’s Current Report on Form 8-K filed on January 5, 2011) |
| 11          | Statement Regarding Computation of Per Share Earnings. *                                                                                                                                                                                                               |
| 31.1        | Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (Rule 13a-14(a)). *                                                                                                                                             |
| 31.2        | Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (Rule 13a-14(a)). *                                                                                                                                             |
| 32.1        | Certificate of the Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (Rule 13a-14(b)). *                                                                                           |
| 32.2        | Certificate of the Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (Rule 13a-14(b)). *                                                                                           |