<SEC-DOCUMENT>0000707605-12-000036.txt : 20120417
<SEC-HEADER>0000707605-12-000036.hdr.sgml : 20120417
<ACCEPTANCE-DATETIME>20120417081634
ACCESSION NUMBER:		0000707605-12-000036
CONFORMED SUBMISSION TYPE:	8-K
PUBLIC DOCUMENT COUNT:		1
CONFORMED PERIOD OF REPORT:	20120417
ITEM INFORMATION:		Results of Operations and Financial Condition
FILED AS OF DATE:		20120417
DATE AS OF CHANGE:		20120417

FILER:

	COMPANY DATA:	
		COMPANY CONFORMED NAME:			AMERISERV FINANCIAL INC /PA/
		CENTRAL INDEX KEY:			0000707605
		STANDARD INDUSTRIAL CLASSIFICATION:	NATIONAL COMMERCIAL BANKS [6021]
		IRS NUMBER:				251424278
		STATE OF INCORPORATION:			PA
		FISCAL YEAR END:			1231

	FILING VALUES:
		FORM TYPE:		8-K
		SEC ACT:		1934 Act
		SEC FILE NUMBER:	000-11204
		FILM NUMBER:		12762589

	BUSINESS ADDRESS:	
		STREET 1:		MAIN & FRANKLIN STS
		STREET 2:		PO BOX 430
		CITY:			JOHNSTOWN
		STATE:			PA
		ZIP:			15907
		BUSINESS PHONE:		8145335300

	MAIL ADDRESS:	
		STREET 1:		MAIN & FRANKLIN STS
		STREET 2:		PO BOX 430
		CITY:			JOHNSTOWN
		STATE:			PA
		ZIP:			15907
</SEC-HEADER>
<DOCUMENT>
<TYPE>8-K
<SEQUENCE>1
<FILENAME>mar128k.htm
<DESCRIPTION>PRESS RELEASE FOR 1ST QTR 2012 RESULTS OF OPERATIONS
<TEXT>
<!doctype html public "-//IETF//DTD HTML//EN">
<HTML>
<HEAD>
<TITLE>SECURITIES AND EXCHANGE COMMISSION</TITLE>
<META NAME="author" CONTENT="USBANCORP">
<META NAME="date" CONTENT="04/16/2012">
</HEAD>
<BODY style="line-height:12pt; font-family:Times New Roman; font-size:10pt; color:#000000">
<DIV style="width:714.267px"><P style="margin:0px"><BR></P>
<P style="margin:0px"><BR></P>
<P style="margin:0px"><BR></P>
<P style="margin:0px"><BR></P>
<P style="margin:0px; font-family:Courier New">SECURITIES AND EXCHANGE COMMISSION</P>
<P style="margin:0px; font-family:Courier New">Washington, D.C. &nbsp;20549</P>
<P style="margin:0px"><BR></P>
<P style="margin:0px; font-family:Courier New">Form 8-K</P>
<P style="margin:0px"><BR></P>
<P style="margin:0px; font-family:Courier New">Current Report </P>
<P style="margin:0px; font-family:Courier New">Pursuant to Section 13 or 15(d) of the Securities Act of 1934</P>
<P style="margin:0px"><BR></P>
<P style="margin:0px; font-family:Courier New">Date of Report (Date of earliest event reported) April 17<A NAME="QuickMark"></A>, 2012</P>
<P style="margin:0px"><BR></P>
<P style="margin:0px; font-family:Courier New">AMERISERV FINANCIAL, Inc.</P>
<P style="margin:0px; font-family:Courier New">(exact name of registrant as specified in its charter)</P>
<P style="margin:0px"><BR></P>
<P style="margin:0px; font-family:Courier New">Pennsylvania &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0-11204 &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;25-1424278</P>
<P style="margin:0px; font-family:Courier New">(State or other &nbsp;&nbsp;&nbsp;&nbsp;(commission &nbsp;&nbsp;&nbsp;(I.R.S. Employer</P>
<P style="margin:0px; font-family:Courier New">jurisdiction &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;File Number) &nbsp;&nbsp;Identification No.)</P>
<P style="margin:0px; font-family:Courier New">of Incorporation)</P>
<P style="margin:0px"><BR></P>
<P style="margin:0px; font-family:Courier New">Main and Franklin Streets, Johnstown, Pa. &nbsp;15901</P>
<P style="margin:0px; font-family:Courier New">(address or principal executive offices) &nbsp;&nbsp;(Zip Code)</P>
<P style="margin:0px"><BR></P>
<P style="margin:0px; font-family:Courier New">Registrant's telephone number, including area code: 814-533-5300</P>
<P style="margin:0px"><BR></P>
<P style="margin:0px; font-family:Courier New">N/A</P>
<P style="margin:0px; font-family:Courier New" align=justify>(Former name or former address, if changed since last report.)</P>
<P style="margin:0px" align=justify><BR></P>
<P style="margin:0px; font-family:Courier New" align=justify>Check the appropriate box below if the Form 8-K filing is intended to </P>
<P style="margin:0px; font-family:Courier New" align=justify>simultaneously satisfy the filing obligation of the registrant under</P>
<P style="margin:0px; font-family:Courier New" align=justify>any of the following provisions:</P>
<P style="margin:0px" align=justify><BR></P>
<P style="margin:0px; font-family:Courier New" align=justify>( ) Written communications pursuant to Rule 425 under the Securities </P>
<P style="margin:0px; font-family:Courier New" align=justify>Act (17 CFR 230.425)</P>
<P style="margin:0px" align=justify><BR></P>
<P style="margin:0px; font-family:Courier New" align=justify>( ) Soliciting material pursuant to Rule 14a-12 under the Exchange</P>
<P style="margin:0px; font-family:Courier New" align=justify>Act (17 CFR 240.14a-12)</P>
<P style="margin:0px" align=justify><BR></P>
<P style="margin:0px; font-family:Courier New" align=justify>( ) Pre-commencement communications pursuant to Rule 14d-2(b) under the</P>
<P style="margin:0px; font-family:Courier New" align=justify>Exchange Act (17 CFR 240.14d-2(b))</P>
<P style="margin:0px" align=justify><BR></P>
<P style="margin:0px; font-family:Courier New" align=justify>( ) Pre-commencement communications pursuant to Rule 13e-4(c) under the </P>
<P style="margin:0px; font-family:Courier New" align=justify>Exchange Act (17 CFR 240.13e-4c))</P>
<P style="margin:0px" align=justify><BR></P>
<P style="margin:0px" align=justify><BR></P>
<P style="margin:0px" align=justify><BR></P>
<P style="margin:0px" align=justify><BR></P>
<P style="margin:0px" align=justify><BR></P>
<P style="margin:0px" align=justify><BR></P>
<P style="margin:0px" align=justify><BR></P>
<P style="margin:0px" align=justify><BR>
<BR></P>
<P style="margin:0px"><BR></P>
<P style="margin:0px"><BR></P>
<P style="margin:0px; page-break-before:always"><BR></P>
<P style="margin:0px"><BR></P>
<P style="margin:0px" align=justify><BR></P>
<P style="margin:0px" align=justify><BR></P>
<P style="margin:0px" align=justify><BR></P>
<P style="margin:0px; text-indent:280px; font-family:Courier New" align=justify>Form 8-K</P>
<P style="margin:0px" align=justify><BR></P>
<P style="margin:0px; font-family:Courier New" align=justify>Item 2.02 Results of operation and financial condition.</P>
<P style="margin:0px" align=justify><BR></P>
<P style="margin:0px; text-indent:48px; font-family:Courier New" align=justify>AMERISERV FINANCIAL Inc. (the &quot;Registrant&quot;) announced first quarter results through March 31, 2012. &nbsp;For a more detailed description of the announcement see the press release attached as Exhibit #99.1. &nbsp;</P>
<P style="margin:0px" align=justify><BR></P>
<P style="margin:0px; font-family:Courier New" align=justify>Exhibits</P>
<P style="margin:0px; font-family:Courier New" align=justify>--------</P>
<P style="margin:0px" align=justify><BR></P>
<P style="margin-top:0px; margin-bottom:-16px; padding-left:144px; text-indent:-144px; font-family:Courier New" align=justify>Exhibit 99.1</P>
<P style="margin:0px; padding-left:144px; font-family:Courier New" align=justify>Press release dated April 17, 2012, announcing the first quarter results through March 31, 2012. </P>
<P style="margin:0px" align=justify><BR></P>
<P style="margin:0px" align=justify><BR></P>
<P style="margin:0px; text-indent:48px; font-family:Courier New" align=justify>Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.</P>
<P style="margin:0px" align=justify><BR></P>
<P style="margin:0px" align=justify><BR></P>
<P style="margin:0px; font-family:Courier New" align=justify>AMERISERV FINANCIAL, Inc.</P>
<P style="margin:0px" align=justify><BR></P>
<P style="margin:0px; font-family:Courier New" align=justify>By /s/Jeffrey A. Stopko</P>
<P style="margin:0px; font-family:Courier New" align=justify>Jeffrey A. Stopko</P>
<P style="margin:0px; font-family:Courier New" align=justify>Executive Vice President</P>
<P style="margin:0px; font-family:Courier New" align=justify>&amp; CFO</P>
<P style="margin:0px" align=justify><BR></P>
<P style="margin:0px; font-family:Courier New" align=justify>Date: April 17, 2012 </P>
<P style="margin:0px"><BR></P>
<P style="margin:0px"><BR>
<BR></P>
<P style="margin:0px"><BR></P>
<P style="margin:0px"><BR></P>
<P style="margin:0px; page-break-before:always"><BR></P>
<P style="margin:0px"><BR></P>
<P style="line-height:14pt; margin:0px; font-size:12pt">Exhibit 99.1</P>
<P style="line-height:18pt; margin:0px; padding-left:48px; padding-right:19.2px; font-size:16pt"><B>AMERISERV FINANCIAL REPORTS EARNINGS FOR THE FIRST QUARTER OF 2012 &nbsp;&nbsp;&nbsp;&nbsp;</B></P>
<P style="margin:0px" align=justify><BR></P>
<P style="margin:0px; padding-left:48px; padding-right:19.2px; text-indent:48px" align=justify>JOHNSTOWN, PA &#150; AmeriServ Financial, Inc. (NASDAQ: ASRV) continued its positive earnings momentum in the first quarter of 2012 by reporting net income of $1,565,000 or $0.06 per diluted common share. &nbsp;This represents an increase of $302,000, or 23.9%, from the first quarter 2011 net income of $1,263,000 or $0.05 per diluted common share. &nbsp;There was a greater percentage increase in earnings per share due to the success of the Company&#146;s common stock repurchase program as the Company&#146;s increased 2012 earnings are being spread over a smaller number of shares outstanding. &nbsp;The following table highlights the Company&#146;s financial performance for the quarters ended March 31, 2012 and 2011: &nbsp;&nbsp;&nbsp;</P>
<P style="margin:0px" align=justify><BR></P>
<TABLE style="font-size:10pt" cellspacing=0><TR style="font-size:0"><TD width=193.2></TD><TD width=110></TD><TD width=120></TD><TD width=16></TD><TD width=144></TD><TD width=144></TD></TR>
<TR><TD style="border:1px solid #000000" valign=top width=193.2><P>&nbsp;</P></TD><TD style="border-top:1px solid #000000; border-right:1px solid #000000; border-bottom:1px solid #000000" valign=top width=110><P style="line-height:11pt; margin:0px; text-indent:2.8px; font-size:9pt" align=center>First Quarter 2012</P>
</TD><TD style="border-top:1px solid #000000; border-right:1px solid #000000; border-bottom:1px solid #000000" valign=top width=120><P style="line-height:11pt; margin:0px; text-indent:8.8px; font-size:9pt" align=center>First Quarter 2011</P>
</TD><TD style="border-top:1px solid #000000; border-right:1px solid #000000; border-bottom:1px solid #000000" valign=top width=16><P>&nbsp;</P></TD><TD style="border-top:1px solid #000000; border-right:1px solid #000000; border-bottom:1px solid #000000" valign=top width=144><P style="line-height:11pt; margin:0px; text-indent:4.8px; font-size:9pt" align=center>Dollar Change</P>
</TD><TD style="border-top:1px solid #000000; border-right:1px solid #000000; border-bottom:1px solid #000000" valign=top width=144><P style="line-height:11pt; margin:0px; text-indent:10.8px; font-size:9pt" align=center>Percentage Change </P>
</TD></TR>
<TR><TD style="border-left:1px solid #000000; border-right:1px solid #000000; border-bottom:1px solid #000000" valign=top width=193.2><P>&nbsp;</P></TD><TD style="border-right:1px solid #000000; border-bottom:1px solid #000000" valign=top width=110><P>&nbsp;</P></TD><TD style="border-right:1px solid #000000; border-bottom:1px solid #000000" valign=top width=120><P>&nbsp;</P></TD><TD style="border-right:1px solid #000000; border-bottom:1px solid #000000" valign=top width=16><P>&nbsp;</P></TD><TD style="border-right:1px solid #000000; border-bottom:1px solid #000000" valign=top width=144><P>&nbsp;</P></TD><TD style="border-right:1px solid #000000; border-bottom:1px solid #000000" valign=top width=144><P>&nbsp;</P></TD></TR>
<TR><TD style="border-left:1px solid #000000; border-right:1px solid #000000; border-bottom:1px solid #000000" valign=top width=193.2><P style="line-height:11pt; margin:0px; text-indent:48px; font-size:9pt">Net income </P>
</TD><TD style="border-right:1px solid #000000; border-bottom:1px solid #000000" valign=top width=110><P style="line-height:11pt; margin:0px; text-indent:22.8px; font-size:9pt" align=right>$1,565,000 </P>
</TD><TD style="border-right:1px solid #000000; border-bottom:1px solid #000000" valign=top width=120><P style="line-height:11pt; margin:0px; text-indent:48px; font-size:9pt" align=right>$1,263,000</P>
</TD><TD style="border-right:1px solid #000000; border-bottom:1px solid #000000" valign=top width=16><P>&nbsp;</P></TD><TD style="border-right:1px solid #000000; border-bottom:1px solid #000000" valign=top width=144><P style="line-height:11pt; margin:0px; text-indent:48px; font-size:9pt" align=right>$302,000</P>
</TD><TD style="border-right:1px solid #000000; border-bottom:1px solid #000000" valign=top width=144><P style="line-height:11pt; margin:0px; text-indent:48px; font-size:9pt" align=right>23.9%</P>
</TD></TR>
<TR><TD style="border-left:1px solid #000000; border-right:1px solid #000000; border-bottom:1px solid #000000" valign=top width=193.2><P style="line-height:11pt; margin:0px; text-indent:48px; font-size:9pt">Diluted earnings per share</P>
</TD><TD style="border-right:1px solid #000000; border-bottom:1px solid #000000" valign=top width=110><P style="line-height:11pt; margin:0px; text-indent:48px; font-size:9pt" align=right>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;$ 0.06</P>
</TD><TD style="border-right:1px solid #000000; border-bottom:1px solid #000000" valign=top width=120><P style="line-height:11pt; margin:0px; text-indent:48px; font-size:9pt" align=right>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;$ 0.05</P>
</TD><TD style="border-right:1px solid #000000; border-bottom:1px solid #000000" valign=top width=16><P>&nbsp;</P></TD><TD style="border-right:1px solid #000000; border-bottom:1px solid #000000" valign=top width=144><P style="line-height:11pt; margin:0px; text-indent:48px; font-size:9pt" align=right>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;$ 0.01</P>
</TD><TD style="border-right:1px solid #000000; border-bottom:1px solid #000000" valign=top width=144><P style="line-height:11pt; margin:0px; text-indent:48px; font-size:9pt" align=right>37.0%</P>
</TD></TR>
</TABLE>
<P style="margin:0px" align=justify><BR></P>
<P style="margin:0px; padding-left:48px; padding-right:19.2px; text-indent:48px" align=justify>Glenn L. Wilson, President and Chief Executive Officer, commented on the first quarter 2012 financial results: &#147;I was pleased that our growth in earnings was driven by increased non-interest revenue and stable net interest margin performance. &nbsp;Our non-interest revenue benefitted from good fee growth in our trust and wealth management business along with another strong quarter of residential mortgage loan production. &nbsp;This improved revenue growth combined with our continued excellent asset quality, &nbsp;and strong capital and loan loss reserve, positions us well to execute our growth oriented strategic plan.&#148; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;</P>
<P style="margin:0px" align=justify><BR></P>
<P style="margin:0px; padding-left:48px; padding-right:19.2px; text-indent:48px" align=justify>The Company&#146;s net interest income in the first quarter of 2012 increased by $92,000, or 1.2%, when compared to the first quarter of 2011. &nbsp;The first quarter 2012 net interest margin of 3.70% was consistent with last year&#146;s first quarter. &nbsp;The increased net interest income and overall stable net interest margin performance reflects the benefits of a lower cost of funds and moderate loan growth. &nbsp;Specifically, total loans outstanding have increased for four consecutive quarters and now are $26.5 million or 4.1% higher than they were at March 31, 2011. &nbsp;&nbsp;This loan growth reflects the successful results of the Company&#146;s more intensive sales calling efforts with a particular emphasis on generating commercial loans and owner occupied commercial real estate loans which qualify as Small Business Lending Fund loans. &nbsp;Despite this growth in loans, total interest revenue dropped by $472,000 between years and reflects the lower interest rate environment and flatter yield curve. &nbsp;However, careful management of funding costs allowed the Company to mitigate this drop in interest revenue during the past year. &nbsp;Specifically, interest expense in the first quarter of 2012 declined by $564,000 from the same prior year quarter due to the Company&#146;s proactive efforts to reduce deposit and borrowing costs. &nbsp;This reduction in deposit costs has not negatively impacted deposit balances which have increased by $3.6 million over the past 12 months. &nbsp;&nbsp;&nbsp;&nbsp;</P>
<P style="margin:0px" align=justify><BR></P>
<P style="margin:0px; padding-left:48px; padding-right:19.2px; text-indent:48px" align=justify>Sustained improvements in asset quality evidenced by lower levels of non-performing assets and criticized loans allowed the Company to reverse a portion of the allowance for loan losses into earnings in the first quarter of 2012 while still maintaining especially strong coverage ratios. &nbsp;During the first quarter of 2012, total non-performing assets again declined to $4.8 million or 0.72% of total loans as a result of successful ongoing resolution efforts. &nbsp;Criticized loans also dropped by $10 million or 20.4% during this same period. &nbsp;As a result of this improvement, the Company again recorded a negative provision for loan losses of $625,000 in the first quarter of 2012 compared to a similar credit provision of $600,000 in the first quarter of 2011. &nbsp;Actual credit losses realized through net charge-offs also declined sharply in the first quarter of 2012. &nbsp;Net charge-offs in the first quarter of 2012 totaled only $220,000, or 0.13% of total loans, compared to net charge-offs of $1.1 million, or 0.70% of total loans, in the first quarter of 2011. &nbsp;When determining the provision for loan losses, the Company considers a number of factors some of which include periodic credit reviews, non-performing asset, loan delinquency and charge-off trends, concentrations of credit, loan volume trends and broader local and national economic trends. &nbsp;In summary, the allowance for loan losses provided 296% coverage of non-performing loans, and was 2.05% of total loans, at March 31, 2012, compared to 288% of non-performing loans, and 2.18% of total loans, at December 31, 2011. </P>
<P style="margin:0px" align=justify><BR></P>
<P style="margin:0px; padding-left:48px; padding-right:19.2px; text-indent:48px" align=justify>The Company&#146;s non-interest income in the first quarter of 2012 increased by $569,000 or 18.3% from the prior year&#146;s first quarter. &nbsp;In the first quarter of 2011, the Company realized a $358,000 investment security loss on a portfolio repositioning strategy where we sold $17 million of lower yielding, longer duration securities in the portfolio and replaced them with higher yielding securities with a shorter duration. &nbsp;There were no investment security gains or losses in the first quarter of 2012. &nbsp;&nbsp;&nbsp;Trust and investment advisory fees increased by $136,000 or 7.8% over the prior year first quarter as our wealth management businesses benefited from the implementation of new fee schedules and improved asset values in the first quarter of 2012. &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;</P>
<P style="margin:0px" align=justify><BR></P>
<P style="margin:0px; padding-left:48px; padding-right:19.2px; text-indent:48px" align=justify>Total non-interest expense in the first quarter of 2012 increased by $195,000 or 2.0% from the prior year&#146;s first quarter. &nbsp;Salaries and employee benefits increased by $486,000 or 8.8% due to higher salaries expense, incentive compensation, and pension expense in the first quarter of 2012. &nbsp;The 2012 personnel expenses also reflect the staffing costs associated with new loan production offices in Altoona and Harrisburg for the full quarter and Hagerstown, Maryland for part of the quarter. &nbsp;Other expenses also increased by $105,000 due to an increase in the reserve for unfunded loan commitments as result of increased commercial loan origination activity in the first quarter of 2012. &nbsp;These negative items were partially offset by a $333,000 reduction in FDIC deposit insurance expense in the first quarter of 2012. This reduction resulted from a change in the calculation methodology which took effect in the second half of 2011 and the Company&#146;s improved risk profile which is evidenced by better asset quality and increased profitability. &nbsp;Finally, the Company recorded an income tax expense of $678,000 or an effective tax rate of 30.2% for the first quarter of 2012 compared to an income tax expense of $489,000 or an effective tax rate of 27.9% for the first quarter of 2011. &nbsp;The higher income tax expense and effective rate in 2012 reflects the Company&#146;s increased pre-tax earnings combined with a relatively consistent level of tax free earnings from bank owned life insurance.</P>
<P style="margin:0px" align=justify><BR></P>
<P style="margin:0px; padding-left:48px; padding-right:19.2px; text-indent:48px" align=justify>ASRV had total assets of $967 million and shareholders&#146; equity of $112 million or a book value of $4.46 per common share at March 31, 2012. &nbsp;During the first quarter of 2012, the Company repurchased 456,000 shares of its common stock at an average price of $2.38 in conjunction with the terms of the Company&#146;s stock buyback program that was announced on November 9, 2011. &nbsp;The Company continued to maintain strong capital ratios that considerably exceed the regulatory defined well capitalized status with a risk based capital ratio of 17.22%, an asset leverage ratio of 11.83% and a tangible common equity to tangible assets ratio of 8.24% at March 31, 2012. &nbsp;</P>
<P style="margin:0px" align=justify><BR></P>
<P style="margin:0px; padding-left:48px; padding-right:19.2px; text-indent:48px" align=justify>This news release may contain forward-looking statements that involve risks and uncertainties, as defined in the Private Securities Litigation Reform Act of 1995, including the risks detailed in the Company's Annual Report and Form 10-K to the Securities and Exchange Commission. &nbsp;Actual results may differ materially. &nbsp;</P>
<P style="margin:0px" align=justify><BR></P>
<P style="margin:0px" align=center><BR></P>
<P style="margin:0px" align=center>Nasdaq: ASRV</P>
<P style="margin:0px" align=center>SUPPLEMENTAL FINANCIAL PERFORMANCE DATA </P>
<P style="margin:0px" align=center>March 31, 2012</P>
<P style="margin:0px" align=center>(In thousands, except per share and ratio data)</P>
<P style="margin:0px" align=center>(Unaudited)</P>
<P style="margin:0px" align=center><BR></P>
<P style="margin:0px; padding-left:38.4px; text-indent:276.933px">2012</P>
<TABLE style="font-size:10pt" cellspacing=0><TR style="font-size:0"><TD width=240></TD><TD width=72></TD><TD width=78></TD><TD width=78></TD><TD width=78></TD><TD width=78></TD></TR>
<TR><TD valign=top width=240><P>&nbsp;</P></TD><TD valign=top width=72><P style="line-height:10pt; margin:0px; font-size:8pt" align=center>1QTR</P>
</TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=240><P>&nbsp;</P></TD><TD valign=top width=72><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=240><P style="line-height:10pt; margin:0px; font-size:8pt">PERFORMANCE DATA FOR THE PERIOD:</P>
</TD><TD valign=top width=72><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=240><P style="line-height:10pt; margin:0px; font-size:8pt">Net income </P>
</TD><TD valign=top width=72><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$1,565</P>
</TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=240><P style="line-height:10pt; margin:0px; font-size:8pt">Net income available to common</P>
<P style="line-height:10pt; margin:0px; font-size:8pt">&nbsp;&nbsp;&nbsp;&nbsp;shareholders </P>
</TD><TD valign=top width=72><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>1,302</P>
</TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=240><P>&nbsp;</P></TD><TD valign=top width=72><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=240><P style="line-height:10pt; margin:0px; font-size:8pt">PERFORMANCE PERCENTAGES (annualized):</P>
</TD><TD valign=top width=72><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=240><P style="line-height:10pt; margin:0px; font-size:8pt">Return on average assets</P>
</TD><TD valign=top width=72><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>0.65%</P>
</TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=240><P style="line-height:10pt; margin:0px; font-size:8pt">Return on average equity</P>
</TD><TD valign=top width=72><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>5.60</P>
</TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=240><P style="line-height:10pt; margin:0px; font-size:8pt">Net interest margin</P>
</TD><TD valign=top width=72><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>3.70</P>
</TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=240><P style="line-height:10pt; margin:0px; font-size:8pt">Net charge-offs (recoveries) as a percentage</P>
<P style="line-height:10pt; margin:0px; font-size:8pt">&nbsp;&nbsp;&nbsp;&nbsp;of average loans</P>
</TD><TD valign=top width=72><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>0.13</P>
</TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=240><P style="line-height:10pt; margin:0px; font-size:8pt">Loan loss provision as a percentage of </P>
<P style="line-height:10pt; margin:0px; font-size:8pt">&nbsp;&nbsp;&nbsp;&nbsp;average loans</P>
</TD><TD valign=top width=72><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>(0.38)</P>
</TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=240><P style="line-height:10pt; margin:0px; font-size:8pt">Efficiency ratio</P>
</TD><TD valign=top width=72><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>86.17</P>
</TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=240><P>&nbsp;</P></TD><TD valign=top width=72><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=240><P style="line-height:10pt; margin:0px; font-size:8pt">PER COMMON SHARE: </P>
</TD><TD valign=top width=72><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=240><P style="line-height:10pt; margin:0px; font-size:8pt">Net income:</P>
</TD><TD valign=top width=72><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=240><P style="line-height:10pt; margin:0px; font-size:8pt">Basic</P>
</TD><TD valign=top width=72><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$0.06</P>
</TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=240><P style="line-height:10pt; margin:0px; font-size:8pt">Average number of common shares </P>
<P style="line-height:10pt; margin:0px; font-size:8pt">&nbsp;&nbsp;&nbsp;&nbsp;outstanding</P>
</TD><TD valign=top width=72><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>20,679</P>
</TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=240><P style="line-height:10pt; margin:0px; font-size:8pt">Diluted</P>
</TD><TD valign=top width=72><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>0.06</P>
</TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=240><P style="line-height:10pt; margin:0px; font-size:8pt">Average number of common shares </P>
<P style="line-height:10pt; margin:0px; font-size:8pt">&nbsp;&nbsp;&nbsp;&nbsp;outstanding</P>
</TD><TD valign=top width=72><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>20,722</P>
</TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=240><P>&nbsp;</P></TD><TD valign=top width=72><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD></TR>
</TABLE>
<P style="line-height:10pt; margin:0px; padding-left:36px; text-indent:284.667px; font-size:8pt">2011</P>
<TABLE style="font-size:10pt" cellspacing=0><TR style="font-size:0"><TD width=234></TD><TD width=76.8></TD><TD width=81.6></TD><TD width=75.6></TD><TD width=78></TD><TD width=78></TD></TR>
<TR><TD valign=top width=234><P>&nbsp;</P></TD><TD valign=top width=76.8><P style="line-height:10pt; margin:0px; font-size:8pt" align=center>1QTR</P>
</TD><TD valign=top width=81.6><P style="line-height:10pt; margin:0px; font-size:8pt" align=center>2QTR</P>
</TD><TD valign=top width=75.6><P style="line-height:10pt; margin:0px; font-size:8pt" align=center>3QTR</P>
</TD><TD valign=top width=78><P style="line-height:10pt; margin:0px; font-size:8pt" align=center>4QTR</P>
</TD><TD valign=top width=78><P style="line-height:10pt; margin:0px; font-size:8pt" align=center>YEAR</P>
</TD></TR>
<TR><TD valign=top width=234><P>&nbsp;</P></TD><TD valign=top width=76.8><P>&nbsp;</P></TD><TD valign=top width=81.6><P>&nbsp;</P></TD><TD valign=top width=75.6><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P style="line-height:10pt; margin:0px; font-size:8pt" align=center>TO DATE</P>
</TD></TR>
<TR><TD valign=top width=234><P style="line-height:10pt; margin:0px; font-size:8pt">PERFORMANCE DATA FOR THE PERIOD:</P>
</TD><TD valign=top width=76.8><P>&nbsp;</P></TD><TD valign=top width=81.6><P>&nbsp;</P></TD><TD valign=top width=75.6><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=234><P style="line-height:10pt; margin:0px; font-size:8pt">Net income</P>
</TD><TD valign=top width=76.8><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$1,263</P>
</TD><TD valign=top width=81.6><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$1,938</P>
</TD><TD valign=top width=75.6><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$1,566</P>
</TD><TD valign=top width=78><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$1,770</P>
</TD><TD valign=top width=78><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$6,537</P>
</TD></TR>
<TR><TD valign=top width=234><P style="line-height:10pt; margin:0px; font-size:8pt">Net income available to common </P>
<P style="line-height:10pt; margin:0px; font-size:8pt">&nbsp;&nbsp;&nbsp;&nbsp;shareholders </P>
</TD><TD valign=top width=76.8><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>973</P>
</TD><TD valign=top width=81.6><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>1,648</P>
</TD><TD valign=top width=75.6><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>1,027</P>
</TD><TD valign=top width=78><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>1,505</P>
</TD><TD valign=top width=78><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>5,153</P>
</TD></TR>
<TR><TD valign=top width=234><P>&nbsp;</P></TD><TD valign=top width=76.8><P>&nbsp;</P></TD><TD valign=top width=81.6><P>&nbsp;</P></TD><TD valign=top width=75.6><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=234><P style="line-height:10pt; margin:0px; font-size:8pt">PERFORMANCE PERCENTAGES (annualized):</P>
</TD><TD valign=top width=76.8><P>&nbsp;</P></TD><TD valign=top width=81.6><P>&nbsp;</P></TD><TD valign=top width=75.6><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=234><P style="line-height:10pt; margin:0px; font-size:8pt">Return on average assets</P>
</TD><TD valign=top width=76.8><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>0.54%</P>
</TD><TD valign=top width=81.6><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>0.81%</P>
</TD><TD valign=top width=75.6><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>0.64%</P>
</TD><TD valign=top width=78><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>0.72%</P>
</TD><TD valign=top width=78><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>0.68%</P>
</TD></TR>
<TR><TD valign=top width=234><P style="line-height:10pt; margin:0px; font-size:8pt">Return on average equity</P>
</TD><TD valign=top width=76.8><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>4.77</P>
</TD><TD valign=top width=81.6><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>7.11</P>
</TD><TD valign=top width=75.6><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>5.52</P>
</TD><TD valign=top width=78><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>6.19</P>
</TD><TD valign=top width=78><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>5.90</P>
</TD></TR>
<TR><TD valign=top width=234><P style="line-height:10pt; margin:0px; font-size:8pt">Net interest margin</P>
</TD><TD valign=top width=76.8><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>3.70</P>
</TD><TD valign=top width=81.6><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>3.71</P>
</TD><TD valign=top width=75.6><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>3.68</P>
</TD><TD valign=top width=78><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>3.64</P>
</TD><TD valign=top width=78><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>3.72</P>
</TD></TR>
<TR><TD valign=top width=234><P style="line-height:10pt; margin:0px; font-size:8pt">Net charge-offs as a percentage of </P>
<P style="line-height:10pt; margin:0px; font-size:8pt">&nbsp;&nbsp;&nbsp;&nbsp;average loans</P>
</TD><TD valign=top width=76.8><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>0.70</P>
</TD><TD valign=top width=81.6><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>(0.07)</P>
</TD><TD valign=top width=75.6><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>0.20</P>
</TD><TD valign=top width=78><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>0.12</P>
</TD><TD valign=top width=78><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>0.24</P>
</TD></TR>
<TR><TD valign=top width=234><P style="line-height:10pt; margin:0px; font-size:8pt">Loan loss provision as a percentage of</P>
<P style="line-height:10pt; margin:0px; font-size:8pt">&nbsp;&nbsp;&nbsp;&nbsp;average loans</P>
</TD><TD valign=top width=76.8><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>(0.37)</P>
</TD><TD valign=top width=81.6><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>(0.72)</P>
</TD><TD valign=top width=75.6><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>(0.33)</P>
</TD><TD valign=top width=78><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>(0.73)</P>
</TD><TD valign=top width=78><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>(0.54)</P>
</TD></TR>
<TR><TD valign=top width=234><P style="line-height:10pt; margin:0px; font-size:8pt">Efficiency ratio</P>
</TD><TD valign=top width=76.8><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>89.53</P>
</TD><TD valign=top width=81.6><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>85.53</P>
</TD><TD valign=top width=75.6><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>84.83</P>
</TD><TD valign=top width=78><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>89.26</P>
</TD><TD valign=top width=78><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>87.26</P>
</TD></TR>
<TR><TD valign=top width=234><P>&nbsp;</P></TD><TD valign=top width=76.8><P>&nbsp;</P></TD><TD valign=top width=81.6><P>&nbsp;</P></TD><TD valign=top width=75.6><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=234><P style="line-height:10pt; margin:0px; font-size:8pt">PER COMMON SHARE: </P>
</TD><TD valign=top width=76.8><P>&nbsp;</P></TD><TD valign=top width=81.6><P>&nbsp;</P></TD><TD valign=top width=75.6><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=234><P style="line-height:10pt; margin:0px; font-size:8pt">Net income:</P>
</TD><TD valign=top width=76.8><P>&nbsp;</P></TD><TD valign=top width=81.6><P>&nbsp;</P></TD><TD valign=top width=75.6><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD><TD valign=top width=78><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=234><P style="line-height:10pt; margin:0px; font-size:8pt">Basic</P>
</TD><TD valign=top width=76.8><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$0.05</P>
</TD><TD valign=top width=81.6><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$0.08</P>
</TD><TD valign=top width=75.6><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$0.05</P>
</TD><TD valign=top width=78><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$0.07</P>
</TD><TD valign=top width=78><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$0.24</P>
</TD></TR>
<TR><TD valign=top width=234><P style="line-height:10pt; margin:0px; font-size:8pt">Average number of common shares </P>
<P style="line-height:10pt; margin:0px; font-size:8pt">&nbsp;&nbsp;&nbsp;&nbsp;outstanding</P>
</TD><TD valign=top width=76.8><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>21,208</P>
</TD><TD valign=top width=81.6><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>21,208</P>
</TD><TD valign=top width=75.6><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>21,208</P>
</TD><TD valign=top width=78><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>21,114</P>
</TD><TD valign=top width=78><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>21,184</P>
</TD></TR>
<TR><TD valign=top width=234><P style="line-height:10pt; margin:0px; font-size:8pt">Diluted</P>
</TD><TD valign=top width=76.8><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>0.05</P>
</TD><TD valign=top width=81.6><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>0.08</P>
</TD><TD valign=top width=75.6><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>0.05</P>
</TD><TD valign=top width=78><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>0.07</P>
</TD><TD valign=top width=78><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>0.24</P>
</TD></TR>
<TR><TD valign=top width=234><P style="line-height:10pt; margin:0px; font-size:8pt">Average number of common shares</P>
<P style="line-height:10pt; margin:0px; font-size:8pt">&nbsp;&nbsp;&nbsp;&nbsp;outstanding</P>
</TD><TD valign=top width=76.8><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>21,230</P>
</TD><TD valign=top width=81.6><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>21,236</P>
</TD><TD valign=top width=75.6><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>21,227</P>
</TD><TD valign=top width=78><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>21,128</P>
</TD><TD valign=top width=78><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>21,205</P>
</TD></TR>
</TABLE>
<P style="margin:0px" align=center><BR></P>
<P style="margin:0px" align=center>AMERISERV FINANCIAL, INC.</P>
<P style="margin:0px" align=center>(In thousands, except per share, statistical, and ratio data)</P>
<P style="margin:0px" align=center>(Unaudited)</P>
<P style="margin:0px"><BR></P>
<P style="margin:0px; text-indent:291.333px">2012</P>
<TABLE style="font-size:10pt" cellspacing=0><TR style="font-size:0"><TD width=208.133></TD><TD width=85.867></TD><TD width=84></TD><TD width=84></TD><TD width=84></TD></TR>
<TR><TD valign=top width=208.133><P>&nbsp;</P></TD><TD valign=top width=85.867><P style="line-height:10pt; margin:0px; font-size:8pt" align=center>1QTR</P>
</TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">PERFORMANCE DATA AT PERIOD END</P>
</TD><TD valign=top width=85.867><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">Assets</P>
</TD><TD valign=top width=85.867><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$967,401</P>
</TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">Short-term investments</P>
</TD><TD valign=top width=85.867><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>4,689</P>
</TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">Investment securities</P>
</TD><TD valign=top width=85.867><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>190,089</P>
</TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">Loans and loans held for sale</P>
</TD><TD valign=top width=85.867><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>671,328</P>
</TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">Allowance for loan losses</P>
</TD><TD valign=top width=85.867><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>13,778</P>
</TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">Goodwill </P>
</TD><TD valign=top width=85.867><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>12,613</P>
</TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">Deposits</P>
</TD><TD valign=top width=85.867><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>820,105</P>
</TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">FHLB borrowings</P>
</TD><TD valign=top width=85.867><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>6,390</P>
</TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">Shareholders&#146; equity</P>
</TD><TD valign=top width=85.867><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>112,270</P>
</TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">Non-performing assets </P>
</TD><TD valign=top width=85.867><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>4,801</P>
</TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">Asset leverage ratio</P>
</TD><TD valign=top width=85.867><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>11.83%</P>
</TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">Tangible common equity ratio</P>
</TD><TD valign=top width=85.867><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>8.24</P>
</TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">PER COMMON SHARE:</P>
</TD><TD valign=top width=85.867><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">Book value (A)</P>
</TD><TD valign=top width=85.867><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$4.46</P>
</TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">Tangible book value </P>
</TD><TD valign=top width=85.867><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>3.84</P>
</TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">Market value</P>
</TD><TD valign=top width=85.867><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>2.74</P>
</TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">Trust assets &#150; fair market value (B)</P>
</TD><TD valign=top width=85.867><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$1,469,789</P>
</TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=208.133><P>&nbsp;</P></TD><TD valign=top width=85.867><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">STATISTICAL DATA AT PERIOD END:</P>
</TD><TD valign=top width=85.867><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">Full-time equivalent employees</P>
</TD><TD valign=top width=85.867><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>353</P>
</TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">Branch locations</P>
</TD><TD valign=top width=85.867><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>18</P>
</TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">Common shares outstanding</P>
</TD><TD valign=top width=85.867><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>20,465,521</P>
</TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD><TD valign=top width=84><P>&nbsp;</P></TD></TR>
</TABLE>
<P style="margin:0px"><BR></P>
<P style="line-height:10pt; margin:0px; padding-left:38.4px; text-indent:250.933px; font-size:8pt">2011</P>
<TABLE style="font-size:10pt" cellspacing=0><TR style="font-size:0"><TD width=208.133></TD><TD width=86.4></TD><TD width=86.4></TD><TD width=86.4></TD><TD width=86.4></TD></TR>
<TR><TD valign=top width=208.133><P>&nbsp;</P></TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=center>1QTR</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=center>2QTR</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=center>3QTR</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=center>4QTR</P>
</TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">PERFORMANCE DATA AT PERIOD END</P>
</TD><TD valign=top width=86.4><P>&nbsp;</P></TD><TD valign=top width=86.4><P>&nbsp;</P></TD><TD valign=top width=86.4><P>&nbsp;</P></TD><TD valign=top width=86.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">Assets</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$961,067</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$954,893</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$973,439</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$979,076</P>
</TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">Short-term investments</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>4,094</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>4,338</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>17,941</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>6,129</P>
</TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">Investment securities </P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>195,272</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>198,770</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>195,784</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>195,203</P>
</TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">Loans and loans held for sale</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>644,836</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>656,838</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>667,409</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>670,847</P>
</TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">Allowance for loan losses</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>18,025</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>16,958</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>16,069</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>14,623</P>
</TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">Goodwill</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>12,613</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>12,613</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>12,613</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>12,613</P>
</TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">Deposits</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>816,528</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>810,082</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>827,358</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>816,420</P>
</TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">FHLB borrowings</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>9,736</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>9,722</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>9,707</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>21,765</P>
</TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">Shareholders&#146; equity</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>108,170</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>111,410</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>114,164</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>112,352</P>
</TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">Non-performing assets </P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>9,328</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>7,433</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>5,344</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>5,199</P>
</TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">Asset leverage ratio</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>11.40%</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>11.60%</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>11.70%</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>11.66%</P>
</TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">Tangible common equity ratio</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>7.89</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>8.29</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>8.38</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>8.15</P>
</TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">PER COMMON SHARE: </P>
</TD><TD valign=top width=86.4><P>&nbsp;</P></TD><TD valign=top width=86.4><P>&nbsp;</P></TD><TD valign=top width=86.4><P>&nbsp;</P></TD><TD valign=top width=86.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">Book value (A)</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$4.12</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$4.28</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$4.39</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$4.37</P>
</TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">Tangible book value </P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>3.53</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>3.68</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>3.80</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>3.76</P>
</TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">Market value</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>2.37</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>1.95</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>1.90</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>1.95</P>
</TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">Trust assets &#150; fair market value (B)</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$1,410,755</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$1,390,534</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$1,313,440</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$1,382,745</P>
</TD></TR>
<TR><TD valign=top width=208.133><P>&nbsp;</P></TD><TD valign=top width=86.4><P>&nbsp;</P></TD><TD valign=top width=86.4><P>&nbsp;</P></TD><TD valign=top width=86.4><P>&nbsp;</P></TD><TD valign=top width=86.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">STATISTICAL DATA AT PERIOD END:</P>
</TD><TD valign=top width=86.4><P>&nbsp;</P></TD><TD valign=top width=86.4><P>&nbsp;</P></TD><TD valign=top width=86.4><P>&nbsp;</P></TD><TD valign=top width=86.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">Full-time equivalent employees</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>351</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>352</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>342</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>347</P>
</TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">Branch locations</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>18</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>18</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>18</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>18</P>
</TD></TR>
<TR><TD valign=top width=208.133><P style="line-height:10pt; margin:0px; font-size:8pt">Common shares outstanding</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>21,207,670</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>21,208,421</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>21,208,421</P>
</TD><TD valign=top width=86.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>20,921,021</P>
</TD></TR>
</TABLE>
<P style="line-height:10pt; margin:0px; font-size:8pt">NOTES:</P>
<P style="line-height:10pt; margin-top:0px; margin-bottom:-13.333px; padding-left:50px; text-indent:-24px; font-size:8pt">(A)</P>
<P style="line-height:10pt; margin:0px; padding-left:50px; font-size:8pt">Preferred stockof $21 million received through the Small Business Lending Fund is excluded from the book value per</P>
<P style="line-height:10pt; margin:0px; padding-left:50px; font-size:8pt">common share calculation.</P>
<P style="line-height:10pt; margin-top:0px; margin-bottom:-13.333px; padding-left:50px; text-indent:-24px; font-size:8pt">(B)</P>
<P style="line-height:10pt; margin:0px; padding-left:50px; font-size:8pt">Not recognized on the balance sheet.</P>
<P style="margin:0px"><BR></P>
<P style="margin:0px" align=center>AMERISERV FINANCIAL, INC.</P>
<P style="margin:0px" align=center>CONSOLIDATED STATEMENT OF INCOME</P>
<P style="margin:0px" align=center>(In thousands)</P>
<P style="margin:0px" align=center>(Unaudited)</P>
<P style="margin:0px" align=center><BR></P>
<P style="margin:0px; padding-left:38.4px; text-indent:270.933px">2012</P>
<TABLE style="font-size:10pt" cellspacing=0><TR style="font-size:0"><TD width=232.8></TD><TD width=64.4></TD><TD width=64.4></TD><TD width=76.4></TD><TD width=76.4></TD><TD width=76.4></TD></TR>
<TR><TD valign=top width=232.8><P>&nbsp;</P></TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=center>1QTR</P>
</TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">INTEREST INCOME</P>
</TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Interest and fees on loans</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$8,729</P>
</TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Total investment portfolio</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>1,395</P>
</TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Total Interest Income</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>10,124</P>
</TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P>&nbsp;</P></TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">INTEREST EXPENSE</P>
</TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Deposits</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>1,762</P>
</TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">All borrowings</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>304</P>
</TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Total Interest Expense</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>2,066</P>
</TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P>&nbsp;</P></TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">NET INTEREST INCOME</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>8,058</P>
</TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Provision (credit) for loan losses</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>(625)</P>
</TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">NET INTEREST INCOME AFTER PROVISION (CREDIT) FOR LOAN LOSSES</P>
</TD><TD valign=top width=64.4><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>8,683</P>
</TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P>&nbsp;</P></TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">NON-INTEREST INCOME</P>
</TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Trust fees</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>1,697</P>
</TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Investment advisory fees</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>193</P>
</TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Net realized gains (losses) on investment </P>
<P style="line-height:10pt; margin:0px; font-size:8pt">&nbsp;&nbsp;&nbsp;&nbsp;securities</P>
</TD><TD valign=top width=64.4><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>-</P>
</TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Net realized gains on loans held for sale</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>276</P>
</TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Service charges on deposit accounts</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>535</P>
</TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Bank owned life insurance</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>215</P>
</TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Other income</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>758</P>
</TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Total Non-interest Income</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>3,674</P>
</TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P>&nbsp;</P></TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">NON-INTEREST EXPENSE</P>
</TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Salaries and employee benefits</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>5,986</P>
</TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Net occupancy expense</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>729</P>
</TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Equipment expense</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>451</P>
</TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Professional fees</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>923</P>
</TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">FDIC deposit insurance expense</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>129</P>
</TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">FHLB prepayment penalty</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>-</P>
</TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Other expenses</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>1,896</P>
</TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Total Non-interest Expense</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>10,114</P>
</TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P>&nbsp;</P></TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">PRETAX INCOME </P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>2,243</P>
</TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Income tax expense </P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>678</P>
</TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">NET INCOME</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>1,565</P>
</TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Preferred stock dividends </P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>263</P>
</TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">NET INCOME AVAILABLE TO COMMON SHAREHOLDERS</P>
</TD><TD valign=top width=64.4><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$1,302</P>
</TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
</TABLE>
<P style="margin:0px"><BR></P>
<P style="line-height:10pt; margin:0px; padding-left:38.4px; text-indent:270.267px; font-size:8pt">2011</P>
<TABLE style="font-size:10pt" cellspacing=0><TR style="font-size:0"><TD width=232.8></TD><TD width=64.4></TD><TD width=64.4></TD><TD width=76.4></TD><TD width=76.4></TD><TD width=76.4></TD></TR>
<TR><TD valign=top width=232.8><P>&nbsp;</P></TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=center>1QTR</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=center>2QTR</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=center>3QTR</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=center>4QTR</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=center>YEAR</P>
</TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">INTEREST INCOME</P>
</TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=center>TO DATE</P>
</TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Interest and fees on loans</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$9,083</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$8,804</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$8,888</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$8,924</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$35,699</P>
</TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Total investment portfolio</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>1,513</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>1,726</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>1,604</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>1,422</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>6,265</P>
</TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Total Interest Income</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>10,596</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>10,530</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>10,492</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>10,346</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>41,964</P>
</TD></TR>
<TR><TD valign=top width=232.8><P>&nbsp;</P></TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">INTEREST EXPENSE</P>
</TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Deposits</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>2,294</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>2,106</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>2,038</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>1,897</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>8,335</P>
</TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">All borrowings</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>336</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>338</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>336</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>336</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>1,346</P>
</TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Total Interest Expense</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>2,630</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>2,444</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>2,374</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>2,233</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>9,681</P>
</TD></TR>
<TR><TD valign=top width=232.8><P>&nbsp;</P></TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">NET INTEREST INCOME</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>7,966</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>8,086</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>8,118</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>8,113</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>32,283</P>
</TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Provision (credit) for loan losses</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>(600)</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>(1,175)</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>(550)</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>(1,250)</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>(3,575)</P>
</TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">NET INTEREST INCOME AFTER PROVISION (CREDIT) FOR LOAN LOSSES</P>
</TD><TD valign=top width=64.4><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>8,566</P>
</TD><TD valign=top width=64.4><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>9,261</P>
</TD><TD valign=top width=76.4><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>8,668</P>
</TD><TD valign=top width=76.4><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>9,363</P>
</TD><TD valign=top width=76.4><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>35,858</P>
</TD></TR>
<TR><TD valign=top width=232.8><P>&nbsp;</P></TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">NON-INTEREST INCOME</P>
</TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Trust fees</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>1,556</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>1,617</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>1,570</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>1,430</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>6,173</P>
</TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Investment advisory fees</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>198</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>198</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>172</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>186</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>754</P>
</TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Net realized gains (losses) on investment securities</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>(358)</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>-</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>-</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>-</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>(358)</P>
</TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Net realized gains on loans held for sale</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>262</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>155</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>186</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>209</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>812</P>
</TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Service charges on deposit accounts</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>472</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>549</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>640</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>580</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>2,241</P>
</TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Bank owned life insurance</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>216</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>218</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>227</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>224</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>885</P>
</TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Other income</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>759</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>717</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>729</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>857</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>3,062</P>
</TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Total Non-interest Income</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>3,105</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>3,454</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>3,524</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>3,486</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>13,569</P>
</TD></TR>
<TR><TD valign=top width=232.8><P>&nbsp;</P></TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">NON-INTEREST EXPENSE</P>
</TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Salaries and employee benefits</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>5,500</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>5,574</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>5,702</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>5,840</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>22,616</P>
</TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Net occupancy expense</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>757</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>742</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>680</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>721</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>2,900</P>
</TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Equipment expense</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>429</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>411</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>435</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>411</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>1,686</P>
</TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Professional fees</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>980</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>911</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>983</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>1,001</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>3,875</P>
</TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">FDIC deposit insurance expense</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>462</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>460</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>262</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>154</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>1,338</P>
</TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">FHLB prepayment penalty</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>-</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>-</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>-</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>240</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>240</P>
</TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Other expenses </P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>1,791</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>1,779</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>1,820</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>1,992</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>7,382</P>
</TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Total Non-interest Expense</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>9,919</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>9,877</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>9,882</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>10,359</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>40,037</P>
</TD></TR>
<TR><TD valign=top width=232.8><P>&nbsp;</P></TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=64.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD><TD valign=top width=76.4><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">PRETAX INCOME</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>1,752</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>2,838</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>2,310</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>2,490</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>9,390</P>
</TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Income tax expense </P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>489</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>900</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>744</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>720</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>2,853</P>
</TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">NET INCOME </P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>1,263</P>
</TD><TD valign=top width=64.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>1,938</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>1,566</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>1,770</P>
</TD><TD valign=top width=76.4><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>6,537</P>
</TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">Preferred stock dividends and accretion of</P>
<P style="line-height:10pt; margin:0px; font-size:8pt">&nbsp;&nbsp;&nbsp;preferred stock discount </P>
</TD><TD valign=top width=64.4><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>290</P>
</TD><TD valign=top width=64.4><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>290</P>
</TD><TD valign=top width=76.4><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>539</P>
</TD><TD valign=top width=76.4><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>265</P>
</TD><TD valign=top width=76.4><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>1,384</P>
</TD></TR>
<TR><TD valign=top width=232.8><P style="line-height:10pt; margin:0px; font-size:8pt">NET INCOME AVAILABLE TO COMMON SHAREHOLDERS</P>
</TD><TD valign=top width=64.4><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$973</P>
</TD><TD valign=top width=64.4><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$1,648</P>
</TD><TD valign=top width=76.4><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$1,027</P>
</TD><TD valign=top width=76.4><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$1,505</P>
</TD><TD valign=top width=76.4><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$5,153</P>
</TD></TR>
</TABLE>
<P style="margin:0px"><BR></P>
<P style="margin:0px" align=center>AMERISERV FINANCIAL, INC.</P>
<P style="margin:0px" align=center>Nasdaq: ASRV</P>
<P style="margin:0px" align=center>Average Balance Sheet Data (In thousands)</P>
<P style="margin:0px" align=center>(Unaudited)</P>
<P style="margin:0px"><BR></P>
<P style="line-height:10pt; margin-top:0px; margin-bottom:-13.333px; padding-left:36px; padding-right:-43.2px; text-indent:302px; font-size:8pt">2012</P>
<P style="line-height:10pt; margin:0px; padding-left:36px; padding-right:-43.2px; text-indent:469.333px; font-size:8pt">2011</P>
<TABLE style="font-size:10pt" cellspacing=0><TR style="font-size:0"><TD width=268.533></TD><TD width=81.067></TD><TD width=81.067></TD><TD width=81.067></TD><TD width=81.067></TD></TR>
<TR><TD valign=top width=268.533><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=268.533><P>&nbsp;</P></TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=center>1QTR</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=center>1QTR</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=268.533><P style="line-height:10pt; margin:0px; font-size:8pt">Interest earning assets:</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=268.533><P style="line-height:10pt; margin:0px; font-size:8pt">Loans and loans held for sale, net of unearned Income</P>
</TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$666,575</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$661,061</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=268.533><P style="line-height:10pt; margin:0px; font-size:8pt">Deposits with banks</P>
</TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>4,027</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>1,786</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=268.533><P style="line-height:10pt; margin:0px; font-size:8pt">Short-term investment in money market funds</P>
</TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>5,168</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>3,855</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=268.533><P style="line-height:10pt; margin:0px; font-size:8pt">Federal funds sold</P>
</TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>-</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>14,178</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=268.533><P style="line-height:10pt; margin:0px; font-size:8pt">Total investment securities</P>
</TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>194,576</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>188,537</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=268.533><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=268.533><P style="line-height:10pt; margin:0px; font-size:8pt">Total interest earning assets</P>
</TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>870,346</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>869,417</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=268.533><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=268.533><P style="line-height:10pt; margin:0px; font-size:8pt">Non-interest earning assets:</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=268.533><P style="line-height:10pt; margin:0px; font-size:8pt">Cash and due from banks</P>
</TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>17,163</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>15,555</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=268.533><P style="line-height:10pt; margin:0px; font-size:8pt">Premises and equipment</P>
</TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>10,826</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>10,483</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=268.533><P style="line-height:10pt; margin:0px; font-size:8pt">Other assets</P>
</TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>82,302</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>79,615</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=268.533><P style="line-height:10pt; margin:0px; font-size:8pt">Allowance for loan losses</P>
</TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>(14,486)</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>(19,834)</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=268.533><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=268.533><P style="line-height:10pt; margin:0px; font-size:8pt">Total assets</P>
</TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$966,151</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$955,236</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=268.533><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=268.533><P style="line-height:10pt; margin:0px; font-size:8pt">Interest bearing liabilities:</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=268.533><P style="line-height:10pt; margin:0px; font-size:8pt">Interest bearing deposits:</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=268.533><P style="line-height:10pt; margin:0px; font-size:8pt">Interest bearing demand</P>
</TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$56,346</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$55,092</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=268.533><P style="line-height:10pt; margin:0px; font-size:8pt">Savings</P>
</TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>83,678</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>78,545</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=268.533><P style="line-height:10pt; margin:0px; font-size:8pt">Money market</P>
</TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>202,156</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>185,933</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=268.533><P style="line-height:10pt; margin:0px; font-size:8pt">Other time</P>
</TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>327,680</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>360,137</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=268.533><P style="line-height:10pt; margin:0px; font-size:8pt">Total interest bearing deposits</P>
</TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>669,860</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>679,707</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=268.533><P style="line-height:10pt; margin:0px; font-size:8pt">Borrowings:</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=268.533><P style="line-height:10pt; margin:0px; font-size:8pt">Federal funds purchased, securities sold under </P>
<P style="line-height:10pt; margin:0px; font-size:8pt">&nbsp;&nbsp;&nbsp;&nbsp;agreements to repurchase, and other short-</P>
<P style="line-height:10pt; margin:0px; font-size:8pt">&nbsp;&nbsp;&nbsp;&nbsp;term borrowings</P>
</TD><TD valign=top width=81.067><P style="margin:0px" align=right><BR></P>
<P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>4,233</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P style="margin:0px" align=right><BR></P>
<P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>424</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=268.533><P style="line-height:10pt; margin:0px; font-size:8pt">Advanced from Federal Home Loan Bank</P>
</TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>8,493</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>9,743</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=268.533><P style="line-height:10pt; margin:0px; font-size:8pt">Guaranteed junior subordinated deferrable interest</P>
<P style="line-height:10pt; margin:0px; font-size:8pt">&nbsp;&nbsp;&nbsp;&nbsp;debentures</P>
</TD><TD valign=top width=81.067><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>13,085</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P style="margin:0px" align=right><BR></P>
<P style="line-height:10pt; margin:0px; font-size:8pt" align=right>13,085</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=268.533><P style="line-height:10pt; margin:0px; font-size:8pt">Total interest bearing liabilities</P>
</TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>695,671</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>702,959</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=268.533><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=268.533><P style="line-height:10pt; margin:0px; font-size:8pt">Non-interest bearing liabilities:</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=268.533><P style="line-height:10pt; margin:0px; font-size:8pt">&nbsp;&nbsp;Demand deposits</P>
</TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>142,106</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>133,049</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=268.533><P style="line-height:10pt; margin:0px; font-size:8pt">&nbsp;&nbsp;Other liabilities</P>
</TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>16,067</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>11,859</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=268.533><P style="line-height:10pt; margin:0px; font-size:8pt">Shareholders&#146; equity</P>
</TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>112,307</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>107,369</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD></TR>
<TR><TD valign=top width=268.533><P style="line-height:10pt; margin:0px; font-size:8pt">Total liabilities and shareholders&#146; equity</P>
</TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$966,151</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD><TD valign=top width=81.067><P style="line-height:10pt; margin:0px; font-size:8pt" align=right>$955,236</P>
</TD><TD valign=top width=81.067><P>&nbsp;</P></TD></TR>
</TABLE>
<P style="margin:0px"><BR></P>
<P style="margin:0px"><BR>
<BR></P>
<P style="margin:0px"><BR></P>
<P style="margin:0px"><BR></P>
</DIV></BODY>
<!-- EDGAR Validation Code: 48BF25F0 -->
</HTML>
</TEXT>
</DOCUMENT>
</SEC-DOCUMENT>
