UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

x QUARTERLY REPORT UNDER SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

FOR THE QUARTERLY PERIOD ENDED June 30, 2012

¨ TRANSITION REPORT UNDER SECTION 13 OR 15 (D) OF THE SECURITIES EXCHANGE ACT OF 1934

FOR THE TRANSITION PERIOD FROM             TO             

COMMISSION FILE NUMBER: 000-49883

PLUMAS BANCORP

(Exact Name of Registrant as Specified in Its Charter)

California	75-2987096
(State or Other Jurisdiction of Incorporation or Organization)	(I.R.S. Employer Identification No.)
35 S. Lindan Avenue, Quincy, California	95971
(Address of Principal Executive Offices)	(Zip Code)

Registrant’s Telephone Number, Including Area Code (530) 283-7305

Indicated by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  x    No  ¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes  x    No  ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large Accelerated Filer	¨	Accelerated Filer	¨
Non-Accelerated Filer	¨	Smaller Reporting Company	x

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

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of August 6, 2012. 4,776,339 shares

PART I – FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

PLUMAS BANCORP

CONDENSED CONSOLIDATED BALANCE SHEET

(Unaudited)

(In thousands, except share data)

	June 30, 2012		December 31, 2011
Assets
Cash and cash equivalents	$	35,054	$	63,076
Investment securities available for sale		74,483		57,917
Loans, less allowance for loan losses of $6,183 at June 30, 2012 and $6,908 at December 31, 2011		301,013		287,432
Premises and equipment, net		13,719		13,457
Bank owned life insurance		10,986		10,815
Real estate and vehicles acquired through foreclosure		7,750		8,680
Accrued interest receivable and other assets		12,809		13,972
Total assets	$	455,814	$	455,349
Liabilities and Shareholders’ Equity
Deposits:
Non-interest bearing	$	127,806	$	125,931
Interest bearing		267,025		265,209
Total deposits		394,831		391,140
Repurchase agreements		3,754		8,279
Accrued interest payable and other liabilities		6,328		5,986
Junior subordinated deferrable interest debentures		10,310		10,310
Total liabilities		415,223		415,715
Commitments and contingencies (Note 6)		—		—
Shareholders’ equity:
Serial preferred stock, no par value; 10,000,000 shares authorized; 11,949 issued and outstanding at June 30, 2012 and December 31, 2011; aggregate liquidation value of $13,437 at June 30, 2012 and $13,069 at December 31, 2011		11,812		11,769
Common stock, no par value; 22,500,000 shares authorized; issued and outstanding – 4,776,339 shares at June 30, 2012 and December 31, 2011		6,074		5,998
Retained earnings		22,523		21,709
Accumulated other comprehensive income		182		158
Total shareholders’ equity		40,591		39,634
Total liabilities and shareholders’ equity	$	455,814	$	455,349

See notes to unaudited condensed consolidated financial statements.

2

PLUMAS BANCORP

CONDENSED CONSOLIDATED STATEMENT OF INCOME

(Unaudited)

(In thousands, except per share data)

	For the Three Months Ended June 30,						For the Six Months Ended June 30,
	2012			2011			2012			2011
Interest Income:
Interest and fees on loans	$	4,387		$	4,302		$	8,614		$	8,684
Interest on investment securities		211			351			396			706
Other		22			23			56			52
Total interest income		4,620			4,676			9,066			9,442
Interest Expense:
Interest on deposits		225			402			465			901
Interest on repurchase agreements		3			1			9			1
Interest on junior subordinated deferrable interest debentures		93			77			171			152
Other		15			7			29			18
Total interest expense		336			487			674			1,072
Net interest income before provision for loan losses		4,284			4,189			8,392			8,370
Provision for Loan Losses		300			600			900			2,300
Net interest income after provision for loan losses		3,984			3,589			7,492			6,070
Non-Interest Income:
Service charges		914			873			1,786			1,701
Gain on sale of loans		238			416			473			1,138
Gain on sale of investments		161			447			211			612
Earnings on Bank owned life insurance policies		86			84			172			177
Other		189			191			373			386
Total non-interest income		1,588			2,011			3,015			4,014
Non-Interest Expenses:
Salaries and employee benefits		2,126			2,383			4,444			4,754
Occupancy and equipment		786			764			1,544			1,569
Other		1,634			2,377			3,143			3,424
Total non-interest expenses		4,546			5,524			9,131			9,747
Income before provision for income taxes		1,026			76			1,376			337
Provision (Benefit) for Income Taxes		393			(25	)		519			12
Net income	$	633		$	101		$	857		$	325
Preferred Stock Dividends and Discount Accretion		(171	)		(171	)		(342	)		(342	)
Net income (loss) available to common shareholders	$	462		$	(70	)	$	515		$	(17	)
Basic earnings (loss) per share	$	0.10		$	(0.01	)	$	0.11		$	0.00
Diluted earnings (loss) per share	$	0.10		$	(0.01	)	$	0.11		$	0.00

See notes to unaudited condensed consolidated financial statements.

3

PLUMAS BANCORP

CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

(Unaudited)

(In thousands)

	For the Three Months Ended June 30,						For the Six Months Ended June 30,
	2012			2011			2012			2011
Net income	$	633		$	101		$	857		$	325
Other comprehensive income (loss) net of tax:
Unrealized gains on securities:
Change in net unrealized gains, net		78			621			148			637
Less: Reclassification adjustments for net gains included in net income		(95	)		(263	)		(124	)		(360	)
Other comprehensive income (loss), net of tax		(17	)		358			24			277
Total comprehensive income	$	616		$	459		$	881		$	602

See notes to unaudited condensed consolidated financial statements.

4

PLUMAS BANCORP

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

(Unaudited)

(In thousands)

	For the Six Months Ended June 30,
	2012			2011
Cash Flows from Operating Activities:
Net income	$	857		$	325
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for loan losses		900			2,300
Change in deferred loan origination costs/fees, net		(357	)		(174	)
Depreciation and amortization		657			737
Stock-based compensation expense		76			(65	)
Amortization of investment security premiums		292			201
Accretion of investment security discounts		(1	)		(12	)
Net loss on sale of other real estate		1			674
Gain on sale of investments		(211	)		(612	)
Gain on sale of loans held for sale		(473	)		(1,138	)
Loans originated for sale		(9,188	)		(10,643	)
Proceeds from loan sales		8,316			11,109
Provision for change in OREO valuation		493			(136	)
Earnings on bank-owned life insurance		(172	)		(177	)
Decrease (increase) in accrued interest receivable and other assets		1,153			(2,537	)
Increase (decrease) in accrued interest payable and other liabilities		341			(622	)
Net cash provided by (used in) operating activities		2,684			(770	)
Cash Flows from Investing Activities:
Proceeds from matured and called available-for-sale investment securities		15,180			12,000
Proceeds from principal repayments from available-for-sale government-sponsored mortgage-backed securities		4,520			3,095
Purchases of available-for-sale securities		(48,589	)		(24,187	)
Proceeds from sale of available-for-sale securities		12,282			27,351
Net (increase) decrease in loans		(13,076	)		3,006
Proceeds from sale of other real estate		599			3,791
Proceeds from sale of other vehicles		52			23
Purchase of premises and equipment		(841	)		(75	)
Net cash (used in) provided by investing activities		(29,873	)		25,004

Continued on next page.

5

PLUMAS BANCORP

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

(Unaudited)

(In thousands)

(Continued)

	For the Six Months Ended June 30,
	2012			2011
Cash Flows from Financing Activities:
Net increase (decrease) in demand, interest bearing and savings deposits	$	7,393		$	(6,549	)
Net decrease in time deposits		(3,702	)		(21,798	)
Net (decrease) increase in securities sold under agreements to repurchase		(4,524	)		1,767
Net cash used in financing activities		(833	)		(26,580	)
Decrease in cash and cash equivalents		(28,022	)		(2,346	)
Cash and Cash Equivalents at Beginning of Year		63,076			64,628
Cash and Cash Equivalents at End of Period	$	35,054		$	62,282
Supplemental Disclosure of Cash Flow Information:
Cash paid during the period for:
Interest expense	$	500		$	1,045
Income taxes	$	2		$	2
Non-Cash Investing Activities:
Real estate and vehicles acquired through foreclosure	$	174		$	2,044

See notes to unaudited condensed consolidated financial statements.

6

PLUMAS BANCORP

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

1. GENERAL

During 2002, Plumas Bancorp (the “Company”) was incorporated as a bank holding company for the purpose of acquiring Plumas Bank (the “Bank”) in a one bank holding company reorganization. This corporate structure gives the Company and the Bank greater flexibility in terms of operation expansion and diversification. The Company formed Plumas Statutory Trust I (“Trust I”) for the sole purpose of issuing trust preferred securities on September 26, 2002. The Company formed Plumas Statutory Trust II (“Trust II”) for the sole purpose of issuing trust preferred securities on September 28, 2005.

The Bank operates eleven branches in California, including branches in Alturas, Chester, Fall River Mills, Greenville, Kings Beach, Portola, Quincy, Redding, Susanville, Tahoe City, and Truckee. The Bank’s administrative headquarters is in Quincy, California. In addition, the Bank operates a loan administrative office in Reno, Nevada and a lending office specializing in government-guaranteed lending in Auburn, California. The Bank’s primary source of revenue is generated from providing loans to customers who are predominately small and middle market businesses and individuals residing in the surrounding areas.

On July 21, 2010, President Barack Obama signed the Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”), which, in part, permanently raised the current standard maximum deposit insurance amount to $250,000. Amendments related to the enactment of the Dodd-Frank Act provide full deposit insurance coverage for noninterest bearing deposit transaction accounts beginning December 31, 2010 for a two year period.

2. REGULATORY MATTERS

On February 15, 2012, the Bank received notice from the Federal Deposit Insurance Corporation (FDIC) and the California Department of Financial Institutions (“DFI”) that the Consent Order (“Order”) with the FDIC and the DFI which was effective on March 16, 2011 had been terminated. While the Bank is no longer subject to an Order, the Bank has entered into an informal agreement with the FDIC and DFI which, among other things, requests that the Bank continue to maintain a Tier 1 Leverage Capital Ratio of 9% which is in excess of that required for well capitalized institutions and continue to reduce its level of classified asset balances that were outstanding as of September 30, 2011 to not more than 50% of Tier 1 Capital plus the allowance for loan losses. At June 30, 2012 this ratio was 47% down from 68% at December 31, 2011 and the Bank’s tier 1 leverage capital ratio was 10.5%.

On July 28, 2011 the Company entered into an agreement with the Federal Reserve Bank of San Francisco (the “FRB Agreement”). Under the terms of the FRB Agreement, Plumas Bancorp has agreed to take certain actions that are designed to maintain its financial soundness so that it may continue to serve as a source of strength to the Bank. Among other things, the FRB Agreement requires prior written approval related to the payment or taking of dividends and distributions, making any distributions of interest, principal or other sums on subordinated debentures or trust preferred securities, incurrence of debt, and the purchase or redemption of stock. In addition, the FRB Agreement requires Plumas Bancorp to annually submit a written statement of Plumas Bancorp’s planned sources and uses of cash for debt service, operating expense and other purposes (“Cash Flow Statement”). The Company has submitted the Cash Flow Statements within the required time frames.

3. CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

The condensed consolidated financial statements include the accounts of the Company and the accounts of its wholly-owned subsidiary, Plumas Bank. Plumas Statutory Trust I and Plumas Statutory Trust II are not consolidated into the Company’s consolidated financial statements and, accordingly, are accounted for under the equity method. In the opinion of management, the unaudited condensed consolidated financial statements contain all adjustments (consisting of only normal recurring adjustments) necessary to present fairly the Company’s financial position at June 30, 2012 and December 31, 2011 and its results of operations for the three-month and six-month periods ended June 30, 2012 and 2011 and its cash flows for the six-month periods ended June 30, 2012 and 2011. Our condensed consolidated balance sheet at December 31, 2011 is derived from audited financial statements. Certain reclassifications have been made to prior period’s balances to conform to classifications used in 2012. These reclassifications had no impact on the Company’s consolidated financial position, results of operations or net change in cash and cash equivalents.

7

The unaudited condensed consolidated financial statements of the Company have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”) for interim reporting on Form 10-Q. Accordingly, certain disclosures normally presented in the notes to the annual consolidated financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) have been omitted. The Company believes that the disclosures are adequate to make the information not misleading. These interim financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s 2011 Annual Report to Shareholders on Form 10-K. The results of operations for the three-month and six-month periods ended June 30, 2012 may not necessarily be indicative of future operating results. In preparing such financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the balance sheet and revenues and expenses for the periods reported. Actual results could differ significantly from those estimates.

Management has determined that because all of the commercial banking products and services offered by the Company are available in each branch of the Bank, all branches are located within the same economic environment and management does not allocate resources based on the performance of different lending or transaction activities, it is appropriate to aggregate the Bank branches and report them as a single operating segment. No single customer accounts for more than 10% of the revenues of the Company or the Bank.

4. INVESTMENT SECURITIES AVAILABLE FOR SALE

The amortized cost and estimated fair value of investment securities at June 30, 2012 and December 31, 2011 consisted of the following:

	June 30, 2012
	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Estimated Fair Value
Debt securities:
U.S. Government-sponsored agencies	$	38,351,000	$	88,000	$	(20,000	)	$	38,419,000
U.S. Government-sponsored agencies collateralized by mortgage obligations		35,824,000		245,000		(5,000	)		36,064,000
	$	74,175,000	$	333,000	$	(25,000	)	$	74,483,000

Unrealized gains on available-for-sale investment securities totaling $308,000 were recorded, net of $126,000 in tax expense, as accumulated other comprehensive income within shareholders’ equity at June 30, 2012. During the six months ended June 30, 2012, the Company sold eighteen available-for-sale securities for total proceeds of $12,282,000, which resulted in the recognition of a $211,000 gain on sale. No securities were sold at a loss. During the six months ended June 30, 2011 the Company sold twenty-five available-for-sale securities for $27,351,000. The Company realized a gain on sale from twenty-three of these securities totaling $636,000 and a loss on sale on two securities of $24,000 resulting in the recognition of a $612,000 net gain on sale. During the three months ended June 30, 2012, the Company sold fifteen available-for-sale securities for total proceeds of $7,811,000, which resulted in the recognition of a $160,000 gain on sale. No securities were sold at a loss. During the three months ended June 30, 2011 the Company sold fifteen available-for-sale securities for $23,430,000. The Company realized a gain on sale of $447,000. No securities were sold at a loss during the three months ended June 30, 2012 and 2011.

8

	December 31, 2011
	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Estimated Fair Value
Debt securities:
U.S. Government-sponsored agencies	$	32,708,000	$	92,000	$	(23,000	)	$	32,777,000
U.S. Government-sponsored agencies collateralized by mortgage obligations		24,941,000		251,000		(52,000	)		25,140,000
	$	57,649,000	$	343,000	$	(75,000	)	$	57,917,000

Net unrealized gains on available-for-sale investment securities totaling $268,000 were recorded, net of $110,000 in tax expense, as accumulated other comprehensive income within shareholders’ equity at December 31, 2011. During the year ended December 31, 2011 the Company sold twenty-seven available-for-sale securities for total proceeds of $29,404,000, resulting in the recognition of $666,000 gross gain on sale. No securities were sold at a loss.

Investment securities with unrealized losses at June 30, 2012 are summarized and classified according to the duration of the loss period as follows:

	Less than 12 Months
	Fair Value		Unrealized Losses
Debt securities:
U.S. Government-sponsored agencies	$	12,711,000	$	20,000
U.S. Government-sponsored agencies collateralized by mortgage obligations		3,430,000		5,000
	$	16,141,000	$	25,000

Investment securities with unrealized losses at December 31, 2011 are summarized and classified according to the duration of the loss period as follows:

	Less than 12 Months
	Fair Value		Unrealized Losses
Debt securities:
U.S. Government-sponsored agencies	$	11,044,000	$	23,000
U.S. Government-sponsored agencies collateralized by mortgage obligations		9,144,000		52,000
	$	20,188,000	$	75,000

There were no securities in a loss position for more than one year as of June 30, 2012 and December 31, 2011.

At June 30, 2012, the Company held 46 securities of which 9 were in a loss position. Of the securities in a loss position, all were in a loss position for less than twelve months. Of the 9 securities, 7 are U.S. Government-sponsored agencies and 2 are U.S. Government-sponsored agencies collateralized by mortgage obligations. The unrealized losses primarily relate to changes in interest rates and other market conditions. All of the securities continue to pay as scheduled. When analyzing an issuer’s financial condition, management considers the length of time and extent to which the market value has been less than cost; the historical and implied volatility of the security; the financial condition of the issuer of the security; and the Company’s intent and ability to hold the security to recovery. As of June 30, 2012, management does not have the intent to sell these securities nor does it believe it is more likely than not that it will be required to sell these securities before the recovery of its amortized cost basis. Based on the Company’s evaluation of the above and other relevant factors, the Company does not believe the securities that are in an unrealized loss position as of June 30, 2012 are other than temporarily impaired.

9

The amortized cost and estimated fair value of investment securities at June 30, 2012 by contractual maturity are shown below. Expected maturities will differ from contractual maturities because the issuers of the securities may have the right to call or prepay obligations with or without call or prepayment penalties.

	Estimated Amortized Cost		Estimated Fair Value
After one year through five years	$	38,351,000	$	38,419,000
Investment securities not due at a single maturity date:
Government-sponsored mortgage- backed securities		35,824,000		36,064,000
	$	74,175,000	$	74,483,000

Investment securities with amortized costs totaling $50,519,000 and $44,878,000 and estimated fair values totaling $50,755,000 and $45,149,000 at June 30, 2012 and December 31, 2011, respectively, were pledged to secure deposits and repurchase agreements.

5. LOANS AND THE ALLOWANCE FOR LOAN LOSSES

Outstanding loans are summarized below, in thousands:

	June 30, 2012			December 31, 2011
Commercial	$	31,137		$	30,235
Agricultural		39,894			38,868
Real estate – residential		36,626			39,019
Real estate – commercial		122,675			119,412
Real estate – construction and land development		20,668			17,063
Equity lines of credit		38,589			37,581
Installment		2,774			2,515
Other		14,091			9,172
		306,454			293,865
Deferred loan costs, net		742			475
Allowance for loan losses		(6,183	)		(6,908	)
	$	301,013		$	287,432

The recorded investment in impaired loans totaled $20,563,000 and $24,402,000 at June 30, 2012 and December 31, 2011. The Company had specific allowances for loan losses of $1,777,000 on impaired loans of $9,889,000 at June 30, 2012 as compared to specific allowances for loan losses of $2,066,000 on impaired loans of $14,130,000 at December 31, 2011. The balance of impaired loans for which no specific reserves were required totaled $10,674,000 and $10,272,000 at June 30, 2012 and December 31, 2011, respectively. The average recorded investment in impaired loans for the six months ended June 30, 2012 and June 30, 2011 was $23,309,000 and $27,248,000, respectively. The Company recognized $331,000 and $249,000 in interest income on impaired loans during the six months ended June 30, 2012 and 2011, respectively. During the three months ended June 30, 2012 and 2011 the Company recognized $204,000 and $95,000, respectively.

Included in impaired loans are troubled debt restructurings. A troubled debt restructuring is a formal restructure of a loan where the Company for economic or legal reasons related to the borrower’s financial difficulties, grants a concession to the borrower. The concessions may be granted in various forms, one or a combination of the following: a reduction of the stated interest rate of the loan; an extension of the maturity date at a stated rate of interest lower than the current market rate for new debt with similar risk; or a permanent reduction of the recorded investment in the loan. In order to determine whether a borrower is experiencing financial difficulty, an evaluation is performed of the probability that the borrower will be in payment default on any of its debt in the foreseeable future without the modification. This evaluation is performed under the Company’s internal underwriting policy.

The carrying value of troubled debt restructurings at June 30, 2012 and December 31, 2011 was $12,607,000 and $12,188,000, respectively. The Company has allocated $1,080,000 and $1,164,000 of specific reserves on loans to customers whose loan terms have been modified in troubled debt restructurings as of June 30, 2012 and December 31, 2011, respectively. The Company has not committed to lend additional amounts on loans classified as troubled debt restructurings at June 30, 2012 and December 31, 2011.

10

During the three and six month period ended June 30, 2012, the terms of certain loans were modified as troubled debt restructurings. Modifications involving a reduction of the stated interest rate of the loan was for periods ranging from 1 month to 10 years. During the twelve month period ended December 31, 2011, the terms of certain loans were modified as troubled debt restructurings. Modifications involving a reduction of the stated interest rate of the loan were for periods ranging from 1 month to 2 years. For the periods described above, modifications involving an extension of the maturity date were for periods ranging from 1 month to 10 years.

The following table presents loans by class modified as troubled debt restructurings that occurred during the six months ended June 30, 2012, dollars in thousands:

	Number of Loans		Pre-Modification Outstanding Recorded Investment		Post-Modification Outstanding Recorded Investment
Troubled Debt Restructurings:
Commercial		1	$	24	$	24
Real estate – residential		2		819		800
Real estate – commercial		1		516		516
Real estate – construction		2		180		180
Total		6	$	1,539	$	1,520

The troubled debt restructurings described above decreased the allowance for loan losses by $115,000 and resulted in no charge offs during the six months ended June 30, 2012.

The following table presents loans by class modified as troubled debt restructurings that occurred during the three months ended June 30, 2012, dollars in thousands:

	Number of Loans		Pre-Modification Outstanding Recorded Investment		Post-Modification Outstanding Recorded Investment
Troubled Debt Restructurings:
Real estate – construction		2		180		180
Total		2	$	180	$	180

The troubled debt restructurings described above increased the allowance for loan losses by $2,000 and resulted in no charge offs during the three months ended June 30, 2012.

There were no loans modified as troubled debt restructurings for which there was a payment default within twelve months following the modification during the six months ended June 30, 2012.

11

The following table presents loans by class modified as troubled debt restructurings that occurred during the twelve months ending December 31, 2011, dollars in thousands:

	Number of Loans		Pre-Modification Outstanding Recorded Investment		Post-Modification Outstanding Recorded Investment
Troubled Debt Restructurings:
Commercial		2	$	129	$	129
Agricultural		4		996		996
Real estate-construction and land development		5		4,977		4,977
Equity LOC		1		787		787
Other		19		179		179
Total		31	$	7,068	$	7,068

The troubled debt restructurings described above increased the allowance for loan losses by $132,000 and resulted in no charge offs during the year ending December 31, 2011.

The following table presents loans by class modified as troubled debt restructurings for which there was a payment default within twelve months following the modification during the year ending December 31, 2011:

	Number of Loans		Recorded Investment
Troubled Debt Restructurings:
Agricultural		3	$	630,000
Real estate—construction and land development		2		139,000
Equity LOC		1		787,000
Total		6	$	1,556,000

The troubled debt restructurings that subsequently defaulted described above increased the allowance for loan losses by $81,000 and resulted in charge offs of $51,000 during the year ending December 31, 2011.

The terms of certain other loans were modified during the six months ending June 30, 2012 that did not meet the definition of a troubled debt restructuring. These loans have a total recorded investment as of June 30, 2012 of $4.6 million. The terms of certain other loans were modified during the year ending December 31, 2011 that did not meet the definition of a troubled debt restructuring. These loans have a total recorded investment as of December 31, 2011 of $13.5 million.

These loans which were modified during the six months ended June 30, 2012 and twelve months ended December 31, 2011 did not meet the definition of a troubled debt restructuring as the modification was a delay in a payment ranging from 30 days to 3 months that was considered to be insignificant or the borrower was not considered to be experiencing financial difficulties.

At June 30, 2012 and December 31, 2011, nonaccrual loans totaled $12,881,000 and $16,757,000, respectively. Interest foregone on nonaccrual loans totaled $350,000 and $489,000 for the six months ended June 30, 2012 and 2011, respectively. Interest foregone on nonaccrual loans totaled $150,000 and $203,000 for the three months ended June 30, 2012 and 2011, respectively. Loans past due 90 days or more and on accrual status totaled $55,000 and $72,000 at June 30, 2012 and December 31, 2011, respectively.

Salaries and employee benefits totaling $464,000 and $270,000 have been deferred as loan origination costs during the six months ended June 30, 2012 and 2011, respectively. Salaries and employee benefits totaling $269,000 and $129,000 have been deferred as loan origination costs during the three months ended June 30, 2012 and 2011, respectively.

12

The Company assigns a risk rating to all loans and periodically, but not less than annually, performs detailed reviews of all such loans over $100,000 to identify credit risks and to assess the overall collectability of the portfolio. These risk ratings are also subject to examination by independent specialists engaged by the Company and the Company’s regulators. During these internal reviews, management monitors and analyzes the financial condition of borrowers and guarantors, trends in the industries in which borrowers operate and the fair values of collateral securing these loans. These credit quality indicators are used to assign a risk rating to each individual loan.

The risk ratings can be grouped into five major categories, defined as follows:

Pass – A pass loan is a strong credit with no existing or known potential weaknesses deserving of management’s close attention.

Watch – A Watch loan has potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or in the Company’s credit position at some future date. Watch loans are not adversely classified and do not expose the Company to sufficient risk to warrant adverse classification.

Substandard – A substandard loan is not adequately protected by the current sound worth and paying capacity of the borrower or the value of the collateral pledged, if any. Loans classified as substandard have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. Well defined weaknesses include a project’s lack of marketability, inadequate cash flow or collateral support, failure to complete construction on time or the project’s failure to fulfill economic expectations. They are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected.

Doubtful – Loans classified doubtful have all the weaknesses inherent in those classified as substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently known facts, conditions and values, highly questionable and improbable.

Loss – Loans classified as loss are considered uncollectible and charged off immediately.

13

The following table shows the loan portfolio allocated by management’s internal risk ratings at the dates indicated, in thousands:

	Credit Exposure Credit Risk Profile by Internally Assigned Grade
June 30, 2012	Commercial		Agricultural		Real Estate- Residential		Real Estate- Commercial		Real Estate- Construction		Equity LOC		Total
Grade:
Pass	$	26,905	$	37,288	$	32,717	$	110,325	$	15,482	$	35,269	$	257,986
Watch		1,574		1,194		780		5,839		256		1,408		11,051
Substandard		2,591		1,412		3,129		6,511		4,930		1,901		20,474
Doubtful		67		—		—		—		—		11		78
Total	$	31,137	$	39,894	$	36,626	$	122,675	$	20,668	$	38,589	$	289,589
	Credit Exposure Credit Risk Profile by Internally Assigned Grade
December 31, 2011	Commercial		Agricultural		Real Estate- Residential		Real Estate- Commercial		Real Estate- Construction		Equity LOC		Total
Grade:
Pass	$	26,077	$	34,882	$	34,049	$	101,395	$	11,383	$	34,296	$	242,082
Watch		1,562		1,595		629		5,575		50		1,300		10,711
Substandard		2,433		2,391		4,327		12,442		5,630		1,974		29,197
Doubtful		163		—		14		—		—		11		188
Total	$	30,235	$	38,868	$	39,019	$	119,412	$	17,063	$	37,581	$	282,178
	Consumer Credit Exposure Credit Risk Profile Based on Payment Activity June 30, 2012								Consumer Credit Exposure Credit Risk Profile Based on Payment Activity December 31, 2011
	Installment		Other		Total				Installment		Other		Total
Grade:
Performing	$	2,701	$	13,981	$	16,682			$	2,465	$	9,024	$	11,489
Non-performing		73		110		183				50		148		198
Total	$	2,774	$	14,091	$	16,865			$	2,515	$	9,172	$	11,687

14

The following tables show the allocation of the allowance for loan losses by impairment methodology at the dates indicated, in thousands:

Allowance for Loan Losses:	Commercial			Agricultural			Real Estate- Residential			Real Estate- Commercial			Real Estate- Construction			Equity LOC			Installment			Other			Total
Six months ended June 30, 2012:
Beginning balance	$	1,025		$	330		$	698		$	1,925		$	2,006		$	635		$	117		$	172		$	6,908
Charge-offs		(733	)		(250	)		(140	)		(238	)		(98	)		(216	)		(36	)		(81	)		(1,792	)
Recoveries		45			—			—			3			54			8			34			23			167
Provision		643			103			249			(529	)		181			185			1			67			900
Ending balance	$	980		$	183		$	807		$	1,161		$	2,143		$	612		$	116		$	181		$	6,183
Three months ended June 30, 2012:
Beginning balance	$	1,103		$	216		$	534		$	1,839		$	2,010		$	733		$	101		$	186		$	6,722
Charge-offs		(481	)		—			(101	)		(141	)		24			(216	)		(7	)		(26	)		(948	)
Recoveries		35			—			—			1			54			5			2			12			109
Provision		323			(33	)		374			(538	)		55			90			20			9			300
Ending balance	$	980		$	183		$	807		$	1,161		$	2,143		$	612		$	116		$	181		$	6,183
Six months ended June 30, 2011:
Beginning balance	$	760		$	184		$	632		$	1,819		$	3,011		$	652		$	66		$	200		$	7,324
Charge-offs		(166	)		(94	)		(48	)		(244	)		(1,789	)		(72	)		(64	)		(97	)		(2,574	)
Recoveries		41			102			—			1			5			—			7			61			217
Provision		420			66			(26	)		307			1,447			(28	)		108			6			2,300
Ending balance	$	1,055		$	258		$	558		$	1,883		$	2,674		$	552		$	117		$	170		$	7,267
Three months ended June 30, 2011:
Beginning balance	$	944		$	170		$	691		$	2,040		$	3,994		$	648		$	99		$	173		$	8,759
Charge-offs		(87	)		—			—			(244	)		(1,789	)		(1	)		(12	)		(40	)		(2,173	)
Recoveries		35			—			—			1			5			—			3			37			81
Provision		163			88			(133	)		86			464			(95	)		27			—			600
Ending balance	$	1,055		$	258		$	558		$	1,883		$	2,674		$	552		$	117		$	170		$	7,267
June 30, 2012:
Ending balance	$	980		$	183		$	807		$	1,161		$	2,143		$	612		$	116		$	181		$	6,183
Ending balance: individually evaluated for impairment	$	196		$	—		$	306		$	229		$	1,003		$	14		$	25		$	4		$	1,777
Ending balance: collectively evaluated for impairment	$	784		$	183		$	501		$	932		$	1,140		$	598		$	91		$	177		$	4,406
Loans:
June 30, 2012:
Ending balance	$	31,137		$	39,894		$	36,626		$	122,675		$	20,668		$	38,589		$	2,774		$	14,091		$	306,454
Ending balance: individually evaluated for impairment	$	3,742		$	1,019		$	3,655		$	4,003		$	6,502		$	1,508		$	75		$	59		$	20,563
Ending balance: collectively evaluated for impairment	$	27,395		$	38,875		$	32,971		$	118,672		$	14,166		$	37,081		$	2,699		$	14,032		$	285,891

15

The following tables show the allocation of the allowance for loan losses by impairment methodology at December 31, 2011, in thousands:

	Commercial		Agricultural		Real Estate- Residential		Real Estate- Commercial		Real Estate- Construction		Equity LOC		Installment		Other		Total
December 31, 2011 Allowance for Loan Losses
Ending balance	$	1,025	$	330	$	698	$	1,925	$	2,006	$	635	$	117	$	172	$	6,908
Ending balance: individually evaluated for impairment	$	310	$	250	$	355	$	148	$	901	$	101	$	1	$	—	$	2,066
Ending balance: collectively evaluated for impairment	$	715	$	80	$	343	$	1,777	$	1,105	$	534	$	116	$	172	$	4,842
Loans
Ending balance	$	30,235	$	38,868	$	39,019	$	119,412	$	17,063	$	37,581	$	2,515	$	9,172	$	293,865
Ending balance: individually evaluated for impairment	$	4,946	$	1,268	$	4,257	$	5,557	$	6,754	$	1,494	$	50	$	76	$	24,402
Ending balance: collectively evaluated for impairment	$	25,289	$	37,600	$	34,762	$	113,855	$	10,309	$	36,087	$	2,465	$	9,096	$	269,463

16

The following table shows an aging analysis of the loan portfolio by the time past due, in thousands:

	30-89 Days Past Due		90 Days and Still Accruing		Nonaccrual		Total Past Due		Current		Total
As of June 30, 2012:
Commercial:
Commercial	$	189	$	—	$	3,592	$	3,781	$	27,356	$	31,137
Agricultural		47		—		753		800		39,094		39,894
Real estate – construction		237		—		436		673		19,995		20,668
Real estate – commercial		3,472		—		4,003		7,475		115,200		122,675
Residential:
Real estate – residential		768		—		2,471		3,239		33,387		36,626
Equity LOC		122		—		1,497		1,619		36,970		38,589
Consumer:
Installment		2		—		74		76		2,698		2,774
Other		233		55		55		343		13,748		14,091
Total	$	5,070	$	55	$	12,881	$	18,006	$	288,448	$	306,454
As of December 31, 2011:
Commercial:
Commercial	$	456	$	—	$	4,819	$	5,275	$	24,960	$	30,235
Agricultural		—		—		999		999		37,869		38,868
Real estate – construction		1,113		—		634		1,747		15,316		17,063
Real estate – commercial		1,939		—		5,557		7,496		111,916		119,412
Residential:
Real estate – residential		461		—		3,141		3,602		35,417		39,019
Equity LOC		775		—		1,481		2,256		35,325		37,581
Consumer:
Installment		31		—		50		81		2,434		2,515
Other		351		72		76		499		8,673		9,172
Total	$	5,126	$	72	$	16,757	$	21,955	$	271,910	$	293,865

17

The following table shows information related to impaired loans at the dates indicted, in thousands:

	Recorded Investment		Unpaid Principal Balance		Related Allowance		Average Recorded Investment		Interest Income Recognized
As of June 30, 2012:
With no related allowance recorded:
Commercial	$	2,872	$	3,496			$	4,438	$	21
Agricultural		1,019		1,500				1,081		10
Real estate – construction		1,577		1,652				1,775		51
Real estate – commercial		2,161		2,234				3,316		98
Real estate – residential		1,673		1,753				1,742		38
Equity Lines of Credit		1,267		1,356				1,424		13
Installment		50		50				53		1
Other		55		55				67		3
With an allowance recorded:
Commercial		870		1,013	$	196		480		1
Agricultural		—		—		—		—		—
Real estate – construction		4,925		4,925		1,003		4,765		87
Real estate – commercial		1,842		1,866		229		1,840		—
Real estate – residential		1,982		2,100		306		2,055		6
Equity Lines of Credit		241		318		14		266		2
Installment		25		25		25		3		—
Other		4		4		4		4		—
Total:
Commercial		3,742		4,509		196		4,918		22
Agricultural		1,019		1,500		—		1,081		10
Real estate – construction		6,502		6,577		1,003		6,540		138
Real estate – commercial		4,003		4,100		229		5,156		98
Real estate – residential		3,655		3,853		306		3,797		44
Equity Lines of Credit		1,508		1,674		14		1,690		15
Installment		75		75		25		56		1
Other		59		59		4		71		3
Total	$	20,563	$	22,347	$	1,777	$	23,309	$	331
As of December 31, 2011:
With no related allowance recorded:
Commercial	$	2,506	$	2,882			$	2,458	$	56
Agricultural		923		1,153				931		62
Real estate – construction		1,955		2,210				6,911		117
Real estate – commercial		1,707		1,707				4,751		70
Real estate – residential		1,711		1,739				2,069		106
Equity Lines of Credit		1,345		1,345				1,285		22
Installment		49		49				91		2
Other		76		76				102		10
With an allowance recorded:
Commercial		2,440		2,440	$	310		1,349		25
Agricultural		345		345		250		345		—
Real estate – construction		4,799		4,850		901		2,521		186
Real estate – commercial		3,850		3,850		148		1,664		—
Real estate – residential		2,546		2,546		355		1,005		9
Equity Lines of Credit		149		149		101		53		1
Installment		1		1		1		1		—
Other		—		—		—		—		—
Total:
Commercial		4,946		5,322		310		3,807		81
Agricultural		1,268		1,498		250		1,276		62
Real estate – construction		6,754		7,060		901		9,432		303
Real estate – commercial		5,557		5,557		148		6,415		70
Real estate – residential		4,257		4,285		355		3,074		115
Equity Lines of Credit		1,494		1,494		101		1,338		23
Installment		50		50		1		92		2
Other		76		76		—		102		10
Total	$	24,402	$	25,342	$	2,066	$	25,536	$	666

18

6. COMMITMENTS AND CONTINGENCIES

The Company is party to claims and legal proceedings arising in the ordinary course of business. In the opinion of the Company’s management, the amount of ultimate liability with respect to such proceedings will not have a material adverse effect on the financial condition or result of operations of the Company taken as a whole.

In the normal course of business, there are various outstanding commitments to extend credit, which are not reflected in the financial statements, including loan commitments of $76,247,000 and $79,164,000 and stand-by letters of credit of $110,000 and $50,000 at June 30, 2012 and December 31, 2011, respectively.

Of the loan commitments outstanding at June 30, 2012, $4,868,000 are real estate construction loan commitments that are expected to fund within the next twelve months. The remaining commitments primarily relate to revolving lines of credit or other commercial loans, and many of these are expected to expire without being drawn upon. Therefore, the total commitments do not necessarily represent future cash requirements. Each loan commitment and the amount and type of collateral obtained, if any, are evaluated on an individual basis. Collateral held varies, but may include real property, bank deposits, debt or equity securities or business assets.

Stand-by letters of credit are conditional commitments written to guarantee the performance of a customer to a third party. These guarantees are primarily related to the purchases of inventory by commercial customers and are typically short-term in nature. Credit risk is similar to that involved in extending loan commitments to customers and accordingly, evaluation and collateral requirements similar to those for loan commitments are used. The deferred liability related to the Company’s stand-by letters of credit was not significant at June 30, 2012 or December 31, 2011.

7. EARNINGS PER SHARE

Basic earnings per share is computed by dividing income available to common shareholders by the weighted average number of common shares outstanding for the period. Diluted earnings per share reflects the potential dilution that could occur if securities or other contracts to issue common stock, such as stock options, result in the issuance of common stock which shares in the earnings of the Company. The treasury stock method has been applied to determine the dilutive effect of stock options in computing diluted earnings per share.

	For the Three Months Ended June 30,						For the Six Months Ended June 30,
(In thousands, except share and per share data)	2012			2011			2012			2011
Net Income (Loss):
Net income	$	633		$	101		$	857		$	325
Dividends and discount accretion on preferred shares		(171	)		(171	)		(342	)		(342	)
Net income (loss) available to common shareholders	$	462		$	(70	)	$	515		$	(17	)
Basic and Diluted Earnings (Loss) Per share	$	0.10		$	(0.01	)	$	0.11		$	0.00
Basic Weighted Average Number of Shares Outstanding:		4,776			4,776			4,776			4,776
Diluted Weighted Average Number of Shares Outstanding:		4,779			4,776			4,778			4,776

Shares of common stock issuable under stock options for which the exercise prices were greater than the average market prices were not included in the computation of diluted earnings per share due to their antidilutive effect. Stock options not included in the computation of diluted earnings per share, due to shares not being in-the-money and having an antidilutive effect, were 254,000 and 550,000 for the three month periods ended June 30, 2012 and 2011, respectively. Stock options not included in the computation of diluted earnings per share, due to shares not being in-the-money and having an antidilutive effect, were 367,000 and 550,000 for the six month periods ended June 30, 2012 and 2011, respectively.

19

8. STOCK-BASED COMPENSATION

In 2001, the Company established a Stock Option Plan for which 470,180 shares of common stock remain reserved for issuance to employees and directors and no shares are available for future grants as of June 30, 2012. The Plan requires that the option price may not be less than the fair market value of the stock at the date the option is granted, and that the stock must be paid in full at the time the option is exercised. Payment in full for the option price must be made in cash or with Company common stock previously acquired by the optionee and held by the optionee for a period of at least six months. The Plan does not provide for the settlement of awards in cash and new shares are issued upon option exercise. The options expire on dates determined by the Board of Directors, but not later than ten years from the date of grant. Upon grant, options vest ratably over a three to five year period.

The Company determines the fair value of the options previously granted on the date of grant using a Black-Scholes-Merton option pricing model that uses assumptions based on expected option life, expected stock volatility and the risk-free interest rate. The expected volatility assumptions used by the Company are based on the historical volatility of the Company’s common stock over the most recent period commensurate with the estimated expected life of the Company’s stock options. The Company bases its expected life assumption on its historical experience and on the terms and conditions of the stock options it grants to employees. The risk-free rate is based on the U.S. Treasury yield curve for the periods within the contractual life of the options in effect at the time of the grant. The Company also makes assumptions regarding estimated forfeitures that will impact the total compensation expenses recognized under the Plan.

The fair value of each option is estimated on the date of grant using the following assumptions for options granted in 2011. No options were granted during the six months ended June 30, 2012.

	Six Months Ended June 30, 2011
Expected life of stock options	5.3 years
Risk-free interest rate	2.26%
Expected stock price volatility	46.1%
Dividend yield	3.05%
Weighted-average fair value of options granted during the period	$0.99

During the six months ended June 30, 2012, the Company recognized compensation costs of $75,000 and an increase in future income tax benefit of $1,000. During the six months ended June 30, 2011, the Company recognized a net reversal of compensation cost related to a revision in the estimated forfeiture rate. This resulted in a credit to operating expense of $65,000 and a reduction in the future income tax benefit of $2,000.

Compensation cost related to stock options recognized in operating results was $10,000 and $18,000 for the quarters ended June 30, 2012 and 2011, respectively. The associated future income tax benefit recognized was $0 and $1,000 for the quarters ended June 30, 2012 and 2011 respectively.

20

The following table summarizes information about stock option activity for the six months ended June 30, 2012:

	Shares			Weighted Average Exercise Price		Weighted Average Remaining Contractual Term (in years)		Intrinsic Value (in  thousands)
Options outstanding at December 31, 2011		482,780		$	8.74
Options granted		—			—
Options exercised		—			—
Options cancelled		(12,600	)	$	5.50
Options outstanding at June 30, 2012		470,180		$	8.82		4.3	$	37
Options exercisable at June 30, 2012		309,087		$	11.88		3.1	$	9
Expected to vest after June 30, 2012		135,437		$	2.95		6.7	$	23

At June 30, 2012, there was $107,000 of total unrecognized compensation cost related to non-vested stock option awards which is expected to be recognized over a weighted-average period of 2.7 years. The total fair value of options vested during the six months ended June 30, 2012 was $90,000.

9. INCOME TAXES

The Company files its income taxes on a consolidated basis with its subsidiary. The allocation of income tax expense (benefit) represents each entity’s proportionate share of the consolidated provision for income taxes. Differences arise between the Company’s effective tax rate and applicable statutory rates due primarily to non-taxable sources of income and non-deductible sources of expenses.

Deferred tax assets and liabilities are recognized for the tax consequences of temporary differences between the reported amount of assets and liabilities and their tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The determination of the amount of deferred income tax assets which are more likely than not to be realized is primarily dependent on projections of future earnings, which are subject to uncertainty and estimates that may change given economic conditions and other factors. The realization of deferred income tax assets is assessed and a valuation allowance is recorded if it is “more likely than not” that all or a portion of the deferred tax asset will not be realized. “More likely than not” is defined as greater than a 50% chance. All available evidence, both positive and negative is considered to determine whether, based on the weight of that evidence, a valuation allowance is needed.

As part of its analysis, the Company considered the following positive evidence:

• The Company’s 2009 net loss was largely attributable to losses on its Construction and Land Development portfolio that represented approximately 80% of net charge-offs during the year ended December 31, 2009. This portfolio has decreased from $74 million at December 31, 2008 to $21 million at June 30, 2012.

• The Company’s 2009 net loss was also attributable to significant write-downs on foreclosed construction and land development real estate properties which represented the majority of its provision for losses on other real estate during 2009. During 2010 other real estate write-downs decreased by $4.4 million from $4.8 million during the year ended December 31, 2009 to $356 thousand during 2010. Write-downs on construction and land development real estate owned during 2011 totaled $440 thousand and during the six months ended June 30, 2012 losses on construction and land development real estate owned totaled $186 thousand.

• The Company has a long history of earnings and profitability.

• The Company has been profitable in 2012 and was profitable in 2011 and 2010. Additionally, the Company is projecting future taxable and book income will be generated by operations.

• The volume of potential problem loans in the Company’s pipeline has significantly decreased.

• The Company does not have a history of net operating losses carry forwards or tax credits expiring unused.

21

As part of its analysis, the Company also considered the following negative evidence:

• The Company recorded a large net loss in 2009 and is in a thirty-six month cumulative loss position.

At June 30, 2012 total deferred tax assets were approximately $7,000,000 and total deferred tax liabilities were approximately $1,000,000 for a net deferred tax asset of $6,000,000. The Company’s deferred tax assets primarily relate to net operating loss carry-forwards and timing differences in the tax deductibility of the provision for loan losses, impairment charges on other real estate owned and deferred compensation. Based upon our analysis of available evidence, we have determined that it is “more likely than not” that all of our deferred income tax assets as of June 30, 2012 and December 31, 2011 will be fully realized and therefore no valuation allowance was recorded. On the consolidated balance sheet, net deferred tax assets are included in accrued interest receivable and other assets.

When tax returns are filed, it is highly certain that some positions taken would be sustained upon examination by the taxing authorities, while others are subject to uncertainty about the merits of the position taken or the amount of the position that would be ultimately sustained. The benefit of a tax position is recognized in the financial statements in the period during which, based on all available evidence, management believes it is more likely than not that the position will be sustained upon examination, including the resolution of appeals or litigation processes, if any. Tax positions taken are not offset or aggregated with other positions. Tax positions that meet the more-likely-than-not recognition threshold are measured as the largest amount of tax benefit that is more than 50 percent likely of being realized upon settlement with the applicable taxing authority. The portion of the benefits associated with tax positions taken that exceeds the amount measured as described above is reflected as a liability for unrecognized tax benefits in the accompanying balance sheet along with any associated interest and penalties that would be payable to the taxing authorities upon examination.

Interest expense and penalties associated with unrecognized tax benefits, if any, are classified as income tax expense in the consolidated statement of income. There have been no significant changes to unrecognized tax benefits or accrued interest and penalties for the quarter ended June 30, 2012.

10. FAIR VALUE MEASUREMENT

The Company measures fair value under the fair value hierarchy described below.

Level 1: Quoted prices for identical instruments traded in active exchange markets.

Level 2: Quoted prices (unadjusted) for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active and model-based valuation techniques for which all significant assumptions are observable or can be corroborated by observable market data.

Level 3: Model based techniques that use one significant assumption not observable in the market.These unobservable assumptions reflect the Company’s estimates of assumptions that market participants would use on pricing the asset or liability. Valuation techniques include management judgment and estimation which may be significant.

In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, the level in the fair value hierarchy within which the fair value measurement in its entirety falls has been determined based on the lowest level input that is significant to the fair value measurement in its entirety. The Company’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the asset or liability.

Management monitors the availability of observable market data to assess the appropriate classification of financial instruments within the fair value hierarchy. Changes in economic conditions or model-based valuation techniques may require the transfer of financial instruments from one fair value level to another. In such instances, the transfer is reported at the beginning of the reporting period.

Management evaluates the significance of transfers between levels based upon the nature of the financial instrument and size of the transfer relative to total assets, total liabilities or total earnings.

22

Fair Value of Financial Instruments

The carrying amounts and estimated fair values of financial instruments, at June 30, 2012 and December 31, 2011 are as follows:

(Dollars in thousands)			Fair Value Measurements at June 30, 2012 Using:
	Carrying Value		Level 1		Level 2		Level 3		Total Fair Value
Financial assets:
Cash and cash equivalents	$	35,054	$	35,054					$	35,054
Investment securities		74,483			$	74,483				74,483
Loans, net		301,013					$	305,160		305,160
FHLB stock		1,950								N/A
Accrued interest receivable		1,553				226		1,327		1,553
Financial liabilities:
Deposits		394,831		318,159		76,881				395,040
Repurchase Agreements		3,754				3,754				3,754
Junior subordinated deferrable interest debentures		10,310						3,517		3,517
Accrued interest payable		957		7		141		809		957
(Dollars in thousands)			Fair Value Measurements at December 31, 2011 Using:
	Carrying Value		Level 1		Level 2		Level 3		Total Fair Value
Financial assets:
Cash and cash equivalents	$	63,076	$	63,076					$	63,076
Investment securities		57,917			$	57,917				57,917
Loans, net		287,432					$	290,710		290,710
FHLB stock		2,043								N/A
Accrued interest receivable		1,638				241		1,397		1,638
Financial liabilities:
Deposits		391,140		310,765		80,645				391,410
Repurchase Agreements		8,279				8,279				8,279
Junior subordinated deferrable interest debentures		10,310						3,079		3,079
Accrued interest payable		783		7		167		609		783

These estimates do not reflect any premium or discount that could result from offering the Company’s entire holdings of a particular financial instrument for sale at one time, nor do they attempt to estimate the value of anticipated future business related to the instruments. In addition, the tax ramifications related to the realization of unrealized gains and losses can have a significant effect on fair value estimates and have not been considered in any of these estimates.

The following methods and assumptions were used by management to estimate the fair value of its financial instruments:

Cash and cash equivalents: The carrying amounts of cash and short-term instruments approximate fair values and are classified as Level 1.

Investment securities: Fair values for securities available for sale are generally determined by matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2).

23

Loans: Fair values of loans, excluding loans held for sale, are estimated as follows: For variable rate loans that reprice frequently and with no significant change in credit risk, fair values are based on carrying values resulting in a Level 3 classification. Fair values for other loans are estimated using discounted cash flow analyses, using interest rates currently being offered for loans with similar terms to borrowers of similar credit quality resulting in a Level 3 classification. Impaired loans are valued at the lower of cost or fair value. The methods utilized to estimate the fair value of loans do not necessarily represent an exit price.

FHLB stock: It was not practicable to determine the fair value of the FHLB stock due to restrictions placed on its transferability.

Deposits: The fair values disclosed for demand deposits, including interest and non-interest demand accounts, savings, and certain types of money market account are, by definition, equal to the carrying amount at the reporting date resulting in a Level 1 classification. Fair values for fixed rate certificates of deposit are estimated using a discounted cash flows calculation that applies interest rates currently being offered on certificates to a schedule of aggregated expected monthly maturities on time deposits resulting in a Level 2 classification.

Repurchase agreements: The fair value of securities sold under repurchase agreements is estimated based on bid quotations received from brokers using observable inputs and are included as Level 2.

Junior subordinated deferrable interest debentures: The fair values of the Company’s Subordinated Debentures are estimated using discounted cash flow analyses based on the current borrowing rates for similar types of borrowing arrangements resulting in a Level 3 classification.

Commitments to extend credit and letters of credit: The fair value of commitments are estimated using the fees currently charged to enter into similar agreements and are not significant and, therefore, not presented. Commitments to extend credit are primarily for variable rate loans and letters of credit.

Because no market exists for a significant portion of the Company’s financial instruments, fair value estimates are based on judgments regarding current economic conditions, risk characteristics of various financial instruments and other factors. Those estimates that are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision are included in Level 3. Changes in assumptions could significantly affect the fair values presented.

24

The following tables present information about the Company’s assets and liabilities measured at fair value on a recurring and non recurring basis as of June 30, 2012 and December 31, 2011, and indicates the fair value hierarchy of the valuation techniques utilized by the Company to determine such fair value:

Assets and liabilities measured at fair value on a recurring basis at June 30, 2012 are summarized below:

			Fair Value Measurements at June 30, 2012 Using
	Total Fair Value		Quoted Prices in Active Markets for Identical Assets (Level  1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Assets:
U.S. Government-sponsored agencies	$	38,419,000			$	38,419,000
U.S. Government-sponsored agencies collateralized by mortgage obligations		36,064,000				36,064,000
	$	74,483,000	$	—	$	74,483,000	$	—

Assets and liabilities measured at fair value on a recurring basis at December 31, 2011 are summarized below:

			Fair Value Measurements at December 31, 2011 Using
	Total Fair Value		Quoted Prices in Active Markets for Identical Assets (Level  1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Assets:
U.S. Government-sponsored agencies	$	32,777,000			$	32,777,000
U.S. Government-sponsored agencies collateralized by mortgage obligations		25,140,000				25,140,000
	$	57,917,000	$	—	$	57,917,000	$	—

The fair value of securities available-for-sale equals quoted market price, if available. If quoted market prices are not available, fair value is determined using quoted market prices for similar securities. There were no changes in the valuation techniques used during 2012 or 2011. Transfers between hierarchy measurement levels are recognized by the Company as of the beginning of the reporting period (or as of the end or as of the actual date the event or change in circumstances that caused the transfer). There were no transfers between levels during the three and six month periods ended June 30, 2012. During the year ended December 31, 2011, U.S. Government-sponsored agencies were transferred to Level 2 of the fair value hierarchy as the Company currently values these securities by relying on the securities’ relationship to other benchmark quoted securities. Changes in fair market value are recorded in other comprehensive income.

25

Assets and liabilities measured at fair value on a non-recurring basis at June 30, 2012 are summarized below:

			Fair Value Measurements at June 30, 2012 Using
	Total Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Total Losses
Assets:
Impaired loans:
Commercial	$	2,970,000					$	2,970,000	$	(347,000	)
Agricultural		245,000						245,000		—
Real estate – residential		2,147,000						2,147,000		(184,000	)
Real estate – commercial		2,471,000						2,471,000		(220,000	)
Real estate – construction and land development		4,064,000						4,064,000		(221,000	)
Equity lines of credit		273,000						273,000		(79,000	)
Installment		—						—		(25,000	)
Other		—						—		(4,000	)
Total impaired loans		12,170,000						12,170,000		(1,080,000	)
Other real estate:
Real estate – residential		570,000						570,000		(44,000	)
Real estate – commercial		4,306,000						4,306,000		(263,000	)
Real estate – construction and land development		2,854,000						2,854,000		(186,000	)
Total other real estate		7,730,000						7,730,000		(493,000	)
	$	19,900,000	$	—	$	—	$	19,900,000	$	(1,573,000	)

26

Assets and liabilities measured at fair value on a non-recurring basis at December 31, 2011 are summarized below:

			Fair Value Measurements at December 31, 2011 Using
	Total Fair Value		Quoted Prices in Active  Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Total Gains (Losses)
Assets:
Impaired loans:
Commercial	$	2,942,000					$	2,942,000	$	(315,000	)
Agricultural		245,000						245,000		(250,000	)
Real estate – residential		2,558,000						2,558,000		(297,000	)
Real estate – commercial		3,701,000						3,701,000		(52,000	)
Real estate – construction and land development		4,070,000						4,070,000		(402,000	)
Equity lines of credit		49,000						49,000		(100,000	)
Installment		—						—		(1,000	)
Other		—						—		—
Total impaired loans		13,565,000						13,565,000		(1,417,000	)
Other real estate:
Real estate – residential		644,000						644,000		(85,000	)
Real estate – commercial		5,021,000						5,021,000		(54,000	)
Real estate – construction and land development		2,958,000						2,958,000		(440,000	)
Total other real estate		8,623,000						8,623,000		(579,000	)
	$	22,188,000	$	—	$	—	$	22,188,000	$	(1,996,000	)

The Company has no liabilities which are reported at fair value.

The following methods were used to estimate fair value.

Impaired Loans: The fair value of impaired loans with specific allocations of the allowance for loan losses or loans that have been subject to partial charge-offs are generally based on recent real estate appraisals. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value. Total losses of $1,080,000 and $1,417,000 represent impairment charges recognized during the six months and year ended June 30, 2012 and December 31, 2011, respectively related to the above impaired loans.

Other Real Estate: Nonrecurring adjustments to certain commercial and residential real estate properties classified as other real estate owned (OREO) are measured at fair value, less costs to sell. Fair values are based on recent real estate appraisals. These appraisals may use a single valuation approach or a combination of approaches including comparable sales and the income approach.

Appraisals for both collateral-dependent impaired loans and other real estate owned are performed by certified general appraisers (for commercial properties) or certified residential appraisers (for residential properties) whose qualifications and licenses have been reviewed and verified by the Company. Once received, a member of the Appraisal Department reviews the assumptions and approaches utilized in the appraisal as well as the overall resulting fair value in comparison

27

with via independent data sources such as recent market data or industry-wide statistics. On a quarterly basis, the Company compares the actual selling price of collateral that has been liquidated to the most recent appraised value to determine what additional adjustment should be made to the appraisal value to arrive at fair value. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Management made no significant adjustments to third-party appraisals or other quantitative data with significant unobservable inputs for assets categorized as Level 3 to arrive at fair value as of June 30, 2012.

We generally use discounted cash flow or similar internal modeling techniques to determine the fair value of our Level 3 assets and liabilities. Use of these techniques requires determination of relevant inputs and assumptions, some of which represent significant unobservable inputs. Accordingly, changes in these unobservable inputs may have a significant impact on fair value.

Certain of these unobservable inputs will (in isolation) have a directionally consistent impact on the fair value of the instrument for a given change in that input. Alternatively, the fair value of the instrument may move in an opposite direction for a given change in another input. Where multiple inputs are used within the valuation technique of an asset or liability, a change in one input in a certain direction may be offset by an opposite change in another input having a potentially muted impact to the overall fair value of that particular instrument. Additionally, a change in one unobservable input may result in a change to another unobservable input (that is, changes in certain inputs are interrelated to one another), which may counteract or magnify the fair value impact.

11. Adoption of New Accounting Standards

In May, 2011, the FASB issued an amendment to achieve common fair value measurement and disclosure requirements between U.S. and International accounting principles. Overall, the guidance is consistent with existing U.S. accounting principles; however, there are some amendments that change a particular principle or requirement for measuring fair value or for disclosing information about fair value measurements. The amendments in this guidance are effective for interim and annual reporting periods beginning after December 15, 2011. The effect of adopting this standard did not have a material effect on the Company’s operating results or financial condition, but the additional disclosures are included in Note 10.

In June 2011, the FASB amended existing guidance and eliminated the option to present the components of other comprehensive income as part of the statement of changes in shareholders’ equity. The amendment requires that comprehensive income be presented in either a single continuous statement or in two separate consecutive statements. The amendments in this guidance are effective as of the beginning of a fiscal reporting year, and interim periods within that year, that begins after December 15, 2011. Early adoption is permitted. The implementation of the amended accounting guidance changed the presentation of the components of comprehensive income for the Company from a component of the consolidated statement of shareholders’ equity to a separate statement following the consolidated statement of income.

28

PART I – FINANCIAL INFORMATION

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION

AND RESULTS OF OPERATIONS

Certain matters discussed in this Quarterly Report are forward-looking statements that are subject to risks and uncertainties that could cause actual results to differ materially from those projected in the forward-looking statements. Such risks and uncertainties include, among others, (1) significant increases in competitive pressures in the financial services industry; (2) changes in the interest rate environment resulting in reduced margins; (3) general economic conditions, either nationally or regionally, maybe less favorable than expected, resulting in, among other things, a deterioration in credit quality; (4) changes in regulatory environment; (5) loss of key personnel; (6) fluctuations in the real estate market; (7) changes in business conditions and inflation; (8) operational risks including data processing systems failures or fraud; and (9) changes in securities markets. Therefore, the information set forth herein should be carefully considered when evaluating the business prospects of Plumas Bancorp (the “Company”).

When the Company uses in this Quarterly Report the words “anticipate”, “estimate”, “expect”, “project”, “intend”, “commit”, “believe” and similar expressions, the Company intends to identify forward-looking statements. Such statements are not guarantees of performance and are subject to certain risks, uncertainties and assumptions, including those described in this Quarterly Report. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those anticipated, estimated, expected, projected, intended, committed or believed. The future results and stockholder values of the Company may differ materially from those expressed in these forward-looking statements. Many of the factors that will determine these results and values are beyond the Company’s ability to control or predict. For those statements, the Company claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995.

INTRODUCTION

The following discussion and analysis sets forth certain statistical information relating to the Company as of June 30, 2012 and December 31, 2011 and for the six and three month periods ended June 30, 2012 and 2011. This discussion should be read in conjunction with the condensed consolidated financial statements and related notes included elsewhere in this Quarterly Report on Form 10-Q and the consolidated financial statements and notes thereto included in Plumas Bancorp’s Annual Report filed on Form 10-K for the year ended December 31, 2011.

Plumas Bancorp trades on The NASDAQ Capital Market under the ticker symbol “PLBC”.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

There have been no changes to the Company’s critical accounting policies from those disclosed in the Company’s 2011 Annual Report to Shareholders on Form 10-K.

This discussion should be read in conjunction with our unaudited condensed consolidated financial statements, including the notes thereto, appearing elsewhere in this report.

29

OVERVIEW

The Company recorded net income of $857 thousand for the six months ended June 30, 2012, up $532 thousand from net income of $325 thousand during the six months ended June 30, 2011. The largest component of this increase was a $1.4 million reduction in the provision for loan losses. Additionally, net interest income increased by $22 thousand and non-interest expense declined by $616 thousand. The effect of these items was partially offset by a decline in non-interest income of $999 thousand and an increase in the provision for income taxes of $507 thousand. The decline in non-interest income was related to a reduction in gains on sale of government guaranteed loans of $665 thousand and a reduction in gain on sale of investment securities of $401 thousand.

Interest income in the six month periods declined by $376 thousand related to a decline in interest on loans and investment securities. Related to a decrease in average loan balances mostly offset by an increase in yield, interest on loans declined by $70 thousand. Interest on investment securities declined by $310 thousand mostly related to a decline in yield. These declines in interest income were offset by a decline in interest expense of $398 thousand primarily related to a decline in interest on time deposits of $392 thousand related to a decrease in the rate paid and average balance. Non-interest expense benefited from a $310 thousand decline in salary and benefit expense, a $301 thousand decrease in FDIC insurance expense, a $168 thousand decrease in Other Real Estate Owned (OREO) expense and a $667 thousand reduction in loss on sale of OREO partially offset by a $629 thousand increase in the provision for changes in valuation of OREO. Pre-tax earnings increased by $1 million from $337 thousand during the six months ended June 30, 2011 to $1.4 million during the current six month period. The provision for income taxes increased from $12 thousand during the 2011 period to $519 thousand during the current six month period.

Net income (loss) allocable to common shareholders increased from a loss of $17 thousand or $0.00 per share during the six months ended June 30, 2011 to income of $515 thousand or $0.11 per share during the current six month period. Income (loss) allocable to common shareholders is calculated by subtracting dividends and discount amortized on preferred stock from net income.

Total assets at June 30, 2012 were $456 million, an increase of $465 thousand from $455 million at December 31, 2011. A decline in cash and cash equivalents of $28 million was used to fund an increase in investment securities of $16.6 million and loans of $13.6 million. Net loan balances increased from $287.4 million at December 31, 2011 to $301.0 million at June 30, 2012 and investment securities increased from $57.9 million at December 31, 2011 to $74.5 million at June 30, 2012. OREO and Other Vehicles Owned (OVO) declined by $0.9 million and all other assets declined by $0.8 million.

Deposits increased by $3.7 million from $391 million at December 31, 2011 to $395 million at June 30, 2012. Non-interest bearing demand deposits increased by $1.9 million and savings and money market accounts increased by $7.4 million. Interest bearing transaction accounts (NOW) accounts decreased by $1.9 million and time deposits declined by $3.7 million. Offsetting this increase in deposits was a decline of $4.5 million in repurchase agreements. Shareholders’ equity increased by $1.0 million from $39.6 million at December 31, 2011 to $40.6 million at June 30, 2012.

The annualized return on average assets was 0.38% for the six months ended June 30, 2012 up from 0.14% for the six months ended June 30, 2011. The annualized return (loss) on average common equity was 3.6% for the six months ended June 30, 2012 up from (0.1%) for the six months ended June 30, 2011.

RESULTS OF OPERATIONS FOR THE SIX MONTHS ENDED JUNE 30, 2012

Net interest income before provision for loan losses. Net interest income, on a nontax-equivalent basis, for the six months ended June 30, 2012 was $8.39 million, an increase of $22 thousand from the $8.37 million earned during the same period in 2011. The largest components of the increase in net interest income were a decline in the average balance and rate paid on time deposits and an increase in yield on the Company’s loan portfolio. These items were mostly offset by a decline in yield and average balance in investment securities and a decline in average balance in loans. Net interest margin for the six months ended June 30, 2012 increased 13 basis points, or 3%, to 4.19%, up from 4.06% for the same period in 2011.

30

Interest income decreased by $376 thousand or 4%, to $9.1 million for the six months ended June 30, 2012 primarily as a result of a decline in the average balance on loans and investment securities and a decline in yield on investment securities. Interest and fees on loans decreased $70 thousand to $8.6 million for the six months ended June 30, 2012 as compared to $8.7 million during the first half of 2011. The Company’s average loan balances were $296.9 million for the six months ended June 30, 2012, down $10.0 million, or 3%, from $306.9 million for the same period in 2011. The decline in loan balances includes net charge-offs which totaled $3.2 million from July 1, 2011 to June 30, 2012 as well as $3.8 million in loans transferred to OREO. The average rate earned on the Company’s loan balances increased by 12 basis points to 5.83% during the first six months of 2012 compared to 5.71% during the first six months of 2011. The increase in loan yield reflects a decrease in nonaccruing loan balances which averaged $15.6 million during the six months ended June 30, 2012 and $23.6 million during the same period in 2011. Interest income on investment securities deceased by $310 thousand related to a decrease in average balance of $5.9 million, from $67.1 million for the six months ended June 30, 2011 to $61.2 million during the current period and a decline in yield of 82 basis points. The decline in yield is primarily related to the replacement of matured, called and sold investment securities with new investments with market yields below those which they replaced. Interest income on other interest-earning assets, which totaled $56 thousand in 2012 and $52 thousand in 2011, relates to interest on cash balances held at the Federal Reserve.

Interest expense on deposits decreased by $436 thousand, or 48%, to $465 thousand for the six months ended June 30, 2012, down from $901 thousand for the same period in 2011. This decrease primarily relates to decreases in the average balance and rate paid on time deposits, a decline in average balance of NOW deposits and declines in the rate paid on NOW and money market accounts.

Interest on time deposits declined by $392 thousand. Average time deposits declined by $30.1 million from $108.6 million during the first six months of 2011 to $78.4 million during the six months ended June 30, 2012. The decrease in time deposits is substantially related to a promotional time deposit product we began offering in June, 2009 and continued to offer until April 30, 2010. These promotional time deposits, which totaled $18 million at June 30, 2011, had all matured prior to January 1, 2012. In addition, the Bank has held down the rate paid on time deposits in 2012 as it has significant excess liquidity and does not need to overpay for deposits. The average rate paid on promotional deposits during the six months ended June 30, 2011 was 2%. The average rate paid on time deposits decreased from 1.27% during the first half of 2011 to 0.75% during the current six month period. This decrease primarily relates to a decline in market rates in the Company’s service area and the maturity of the higher rate promotional deposits.

Interest expense on NOW accounts declined by $44 thousand. Rates paid on NOW accounts declined by 7 basis points from 0.21% during the first six months of 2011 to 0.14% during the same period in 2012, mostly related to a decline in higher rate public sweep accounts. Public sweep accounts declined from $24.2 million at June 30, 2011 to $16.7 million at June 30, 2012 and are the primary reason for the decline in average balance in NOW deposits from $97.7 million during the six months ended June 30, 2011 to $85.1 million during the current six month period.

Interest expense on money market accounts decreased by $15 thousand related to a decrease in rate paid on these accounts of 8 basis points from 0.31% during the six months ended June 30, 2011 to 0.23% during the current six month period. This was primarily related to our money market sweep product which paid rates in excess of those offered on our other money market products. We no longer offer the money market sweep account having replaced it with a product that utilizes repurchase agreements during the third quarter of 2011. Interest expense on savings accounts increased by $15 thousand related to an increase in average balance from $56.4 million during the six months ended June 30, 2011 to $66.9 million during the current period.

Interest expense on repurchase agreements totaled $9 thousand during the six months ended June 30, 2012 and the average rate paid was 0.30%. This compares to interest of $1 thousand and an average rate of 0.32% during the six months ended June 30, 2011. Interest expense on junior subordinated debentures, which totaled $171 thousand reflecting an increase of $19 thousand from the first half of 2011, fluctuates with changes in the 3-month London Interbank Offered Rate (LIBOR) rate. In addition, as a result of deferring our interest payments under the debentures we are required to pay interest on the deferred interest payments. This has the effect of increasing the effective yield on the debentures.

31

The following table presents for the six-month periods indicated the distribution of consolidated average assets, liabilities and shareholders’ equity. It also presents the amounts of interest income from interest-earning assets and the resultant annualized yields, as well as the amounts of interest expense on interest-bearing liabilities and the resultant cost expressed in both dollars and annualized rate percentages. Average balances are based on daily averages. Nonaccrual loans are included in the calculation of average loans while nonaccrued interest thereon is excluded from the computation of yields earned:

	For the Six Months Ended June 30, 2012							For the Six Months Ended June 30, 2011
	Average Balance (in thousands)		Interest (in thousands)		Yield/ Rate			Average Balance (in thousands)		Interest (in thousands)		Yield/ Rate
Interest-earning assets:
Loans (1) (2) (3)	$	296,938	$	8,614		5.83	%	$	306,908	$	8,684		5.71	%
Investment securities (1)		61,221		396		1.30	%		67,143		706		2.12	%
Interest-bearing deposits		44,388		56		0.25	%		42,126		52		0.25	%
Total interest-earning assets		402,547		9,066		4.53	%		416,177		9,442		4.58	%
Cash and due from banks		13,047							12,881
Other assets		40,815							42,679
Total assets	$	456,409						$	471,737
Interest-bearing liabilities:
NOW deposits	$	85,117		59		0.14	%	$	97,707		103		0.21	%
Money market deposits		41,530		48		0.23	%		40,609		63		0.31	%
Savings deposits		66,886		64		0.19	%		56,427		49		0.18	%
Time deposits		78,438		294		0.75	%		108,562		686		1.27	%
Total deposits		271,971		465		0.34	%		303,305		901		0.60	%
Repurchase agreements		6,023		9		0.30	%		628		1		0.32	%
Other interest-bearing liabilities		1,089		29		5.36	%		572		18		6.35	%
Junior subordinated debentures		10,310		171		3.34	%		10,310		152		2.97	%
Total interest-bearing liabilities		289,393		674		0.47	%		314,815		1,072		0.69	%
Non-interest bearing deposits		121,736							111,256
Other liabilities		4,893							6,837
Shareholders’ equity		40,387							38,829
Total liabilities & equity	$	456,409						$	471,737
Cost of funding interest-earning assets (4)						0.34	%						0.52	%
Net interest income and margin (5)			$	8,392		4.19	%			$	8,370		4.06	%

(1) Not computed on a tax-equivalent basis.

(2) Average nonaccrual loan balances of $15.6 million for 2012 and $23.6 million for 2011 are included in average loan balances for computational purposes.

(3) Net loan fees included in loan interest income for the six-month periods ended June 30, 2012 and 2011 were $2,000 and $41,000, respectively.

(4) Total annualized interest expense divided by the average balance of total earning assets.

(5) Annualized net interest income divided by the average balance of total earning assets.

32

The following table sets forth changes in interest income and interest expense for the six-month periods indicated and the amount of change attributable to variances in volume, rates and the combination of volume and rates based on the relative changes of volume and rates:

	2012 over 2011 change in net interest income for the six months ended June 30
	(in thousands)
	Volume (1)			Rate (2)			Mix (3)			Total
Interest-earning assets:
Loans	$	(283	)	$	195		$	18		$	(70	)
Investment securities		(62	)		(274	)		26			(310	)
Interest bearing deposits		3			1			—			4
Total interest income		(342	)		(78	)		44			(376	)
Interest-bearing liabilities:
NOW deposits		(13	)		(36	)		5			(44	)
Money market deposits		1			(16	)		—			(15	)
Savings deposits		9			5			1			15
Time deposits		(191	)		(281	)		80			(392	)
Repurchase agreements		9			—			(1	)		8
Other		16			(3	)		(2	)		11
Junior subordinated debentures		—			19			—			19
Total interest expense		(169	)		(312	)		83			(398	)
Net interest income	$	(173	)	$	234		$	(39	)	$	22

(1) The volume change in net interest income represents the change in average balance multiplied by the previous year’s rate.

(2) The rate change in net interest income represents the change in rate multiplied by the previous year’s average balance.

(3) The mix change in net interest income represents the change in average balance multiplied by the change in rate.

Provision for loan losses. During the six months ended June 30, 2012 we recorded a provision for loan losses of $0.9 million down $1.4 million from the $2.3 million provision recorded during the first half of 2011. A large portion of the $2.3 million provision in the 2011 period was related to a specific reserve required on one significant land development loan relationship. See “Analysis of Asset Quality and Allowance for Loan Losses” for further discussion of loan quality trends and the provision for loan losses.

The allowance for loan losses is maintained at a level that management believes will be appropriate to absorb inherent losses on existing loans based on an evaluation of the collectability of the loans and prior loan loss experience. The evaluations take into consideration such factors as changes in the nature and volume of the portfolio, overall portfolio quality, review of specific problem loans, and current economic conditions that may affect the borrower’s ability to repay their loan. The allowance for loan losses is based on estimates, and ultimate losses may vary from the current estimates. These estimates are reviewed not less than quarterly and, as adjustments become necessary, they are reported in earnings in the periods in which they become known.

Based on information currently available, management believes that the allowance for loan losses is appropriate to absorb potential risks in the portfolio. However, no assurance can be given that the Company may not sustain charge-offs which are in excess of the allowance in any given period.

Non-interest income. During the six months ended June 30, 2012 non-interest income decreased by $999 thousand to $3.0 million from $4.0 million during the first half of 2011. The largest component of this decrease was due to a decrease of $665 thousand in gains on the sale of government guaranteed loans from $1.1 million during the first half of 2011 to $473 thousand during the current six month period. Beginning in the first quarter of 2011, related to a change in SBA requirements guaranteed portions of SBA loans were no longer required to be sold with a 90 day premium recourse

33

requirement. This resulted in recording gains on sales of loans during the first half of 2011 representing both loans sold during the six months ended June 30, 2011 and loans sold during the fourth quarter of 2010. In addition, gain on sale of loans during the first sixth months of 2011benefited from a government program temporarily increasing the government guarantee in order to stimulate small business lending. The remaining decrease in non-interest income was related to a decline in gains on sale of investment securities from $612 thousand during the six months ended June 30, 2011 to $211 thousand during the current period. During the 2011 period proceeds of $27.4 million were generated on the sale of twenty-five securities and during the current quarter proceeds of $12.3 million were received on the sale of eighteen securities.

Service charges on deposit accounts increased by $85 thousand primarily related to an increase in use of overdraft protection services. During the fourth quarter of 2011 we introduced a new overdraft draft protection (ODP) program which we made available to a larger portion of our customer base than the prior program, resulting in an increase in service fee income. This new program has enabled us to increase income while strengthening our regulatory compliance over the ODP function.

The following table describes the components of non-interest income for the six-month periods ending June 30, 2012 and 2011, dollars in thousands:

	For the Six Months Ended June 30				Dollar Change			Percentage Change
	2012		2011
Service charges on deposit accounts	$	1,786	$	1,701	$	85			5.0	%
Gain on sale of loans		473		1,138		(665	)		-58.4	%
Gain on sale of securities		211		612		(401	)		-65.5	%
Earnings on life insurance policies		172		177		(5	)		-2.8	%
Loan servicing income		92		107		(15	)		-14.0	%
Customer service fees		69		69		—			—	%
Other		212		210		2			1.0	%
Total non-interest income	$	3,015	$	4,014	$	(999	)		-24.9	%

Non-interest expense. We continue to achieve savings in many categories of non-interest expense resulting in a reduction in non-interest expense of $616 thousand from $9.7 million during the six months ended June 30, 2011 to $9.1 million during the current six month period. Significant reductions in salary and benefits expense, FDIC insurance, OREO expense and loss on sale of OREO and OVO were partially offset by an increase in the provision for changes in valuation of OREO of $629 thousand, an increase in outside service fees of $65 thousand and an increase in insurance expense of $60 thousand.

Salaries and employee benefits decreased by $310 thousand primarily related to a decline in officer salary continuation costs, a decline in commission expense and an increase in deferred loan origination costs. Salary continuation expense was abnormally high during the first six months of 2011 as we were required to record a one-time adjustment to reflect the early retirement of the Company’s Chief Credit Officer, this along no longer having a need for an ongoing accrual for this individual were the primary reasons for a decline in officer salary continuation expense of $90 thousand. Commission expense, which relates to government-guaranteed lending personnel, decreased by $146 thousand consistent with the decline in government-guaranteed loan sales during the comparison periods. Related to an increase in lending activity, the deferral of loan origination costs increased by $165 thousand. Partially offsetting these reductions in salary and benefit expense was an increase in stock compensation expense of $141 thousand from a credit of $69 thousand during the first half of 2011 to expense of $72 thousand during the current period. The credit in stock compensation expense during the 2011 period was related to a revision in the estimated forfeiture rate compared to the current periods adjustment to estimated forfeiture rate which resulted in an increase in compensation expense. Salary expense, excluding commissions, increased by $2 thousand.

A decline of $301 thousand in FDIC insurance expense relates to a decline in the rate charged Plumas Bank by the FDIC. This decline in rate includes a change in the assessment base and assessment rate under new rules enacted pursuant to the

34

Dodd-Frank Wall Street Reform and Consumer Protection Act. These new rules changed the assessment base from total deposits to average total assets less tangible capital, but also significantly lowered the assessment rates, causing a net favorable impact on our FDIC insurance premiums.

OREO expense declined by $168 thousand from $215 thousand during the six months ended June 30, 2011 to $47 thousand during the current period. OREO expense benefited from $66 thousand in rental income net of operating expenses on an apartment building acquired in July 2011. Both the rental income and the operating expenses are included under the category of OREO expense. Additionally, during the 2011 period the Bank experienced significant cleanup costs on one property, which was subsequently sold and legal costs related to another property which also was sold during 2011.

Loss on sale of OREO and OVO totaled $6 thousand during the six months ended June 30, 2012 a decrease of $667 thousand from the $673 thousand incurred in the 2011 period. In the second quarter of 2011 the Bank sold its largest OREO holding which represented approximately half of it OREO holdings at that time. The Bank incurred a $684 thousand loss on sale of this large OREO holding in 2011.

OREO represents real property taken by the Bank either through foreclosure or through a deed in lieu thereof from the borrower. When other real estate is acquired, any excess of the Bank’s recorded investment in the loan balance and accrued interest income over the estimated fair market value of the property less costs to sell is charged against the allowance for loan losses. A valuation allowance for losses on other real estate is maintained to provide for temporary declines in value. The allowance is established through a provision for subsequent losses on other real estate which is included in other expenses. Subsequent gains or losses on sales or write-downs resulting from permanent impairment are recorded in other income or expenses as incurred. The $493 thousand in OREO provision, an increase of $629 thousand from the six months ended June 30, 2011, was related to a decline in the value of eight properties based on appraisals received during the first half of 2012. These eight properties represent 64% of the Bank’s OREO balance as of June 30, 2012.

Significant components of the increase in outside service fees were a $20 thousand one-time recruitment fee incurred on the employment of a new SBA loan production officer based in southern California and $14 thousand in costs related to the outsourcing of our statement processing operations in June, 2012. The Company anticipates meaningful savings, primarily in the form of reduced postage and salary costs related to the statement outsourcing. Insurance expense was abnormally low during 2011 as it included the reversal of the accrual for split dollar life insurance for the Bank’s former Chief Credit Officer who forfeited his right to this insurance when he left the Bank prior to obtaining the age of sixty-five. Professional fees increased by $44 thousand related to an increase in consulting costs which included costs related to credit administration, corporate planning and information technology.

35

The following table describes the components of non-interest expense for the six-month periods ending June 30, 2012 and 2011, dollars in thousands:

	For the Six Months Ended June 30					Dollar Change			Percentage Change
	2012		2011
Salaries and employee benefits	$	4,444	$	4,754		$	(310	)		-6.5	%
Occupancy and equipment		1,544		1,569			(25	)		-1.6	%
Outside service fees		708		643			65			10.1	%
Provision (benefit) for changes in valuation of OREO		493		(136	)		629			462.5	%
Professional fees		396		352			44			12.5	%
FDIC insurance		314		615			(301	)		-48.9	%
Telephone and data communication		161		170			(9	)		-5.3	%
Business development		127		131			(4	)		-3.1	%
Advertising and shareholder relations		126		104			22			21.2	%
Director compensation and retirement		112		115			(3	)		-2.6	%
Armored car and courier		111		108			3			2.8	%
Loan and collection expenses		110		119			(9	)		-7.6	%
Postage		91		87			4			4.6	%
Deposit premium amortization		87		87			—			—	%
Stationery and supplies		73		70			3			4.3	%
Insurance expense		58		(2	)		60			3,000	%
OREO expense		47		215			(168	)		-78.1	%
Loss on sale of OREO and OVO		6		673			(667	)		-99.1	%
Other		123		73			50			68.5	%
Total non-interest expense	$	9,131	$	9,747		$	(616	)		-6.3	%

Provision for income taxes. The Company recorded an income tax provision of $519 thousand, or 37.7% of pre-tax income for the six months ended June 30, 2012. This compares to an income tax provision of $12 thousand, or 3.6% of pre-tax income for the six months ended June 30, 2011. The percentages for 2012 and 2011 differ from the statutory rate as tax exempt income such as earnings on Bank owned life insurance and municipal loan and investment income decrease the tax provision.

Deferred tax assets and liabilities are recognized for the tax consequences of temporary differences between the reported amount of assets and liabilities and their tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The determination of the amount of deferred income tax assets which are more likely than not to be realized is primarily dependent on projections of future earnings, which are subject to uncertainty and estimates that may change given economic conditions and other factors. The realization of deferred income tax assets is assessed and a valuation allowance is recorded if it is “more likely than not” that all or a portion of the deferred tax asset will not be realized. “More likely than not” is defined as greater than a 50% chance. All available evidence, both positive and negative is considered to determine whether, based on the weight of that evidence, a valuation allowance is needed. Based upon the analysis of available evidence, management has determined that it is “more likely than not” that all deferred income tax assets as of June 30, 2012 and December 31, 2011 will be fully realized and therefore no valuation allowance was recorded. On the consolidated balance sheet, net deferred tax assets are included in accrued interest receivable and other assets.

RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED JUNE 30, 2012

Net Income. The Company recorded net income of $633 thousand for the three months ended June 30, 2012, up $532 thousand from net income of $101 thousand for the three months ended June 30, 2011. This increase in earnings is mostly related to a decrease of $978 thousand in non-interest expense. The majority of the decline in non-interest expense was related to a $673 thousand loss on sale of OREO and OVO during the 2011 quarter related to a sale of the

36

Bank’s largest OREO holding in June, 2011. Other items contributing to the increase in earnings were an increase in net interest income of $95 thousand and a decline in the provision for loan losses of $300. These items were partially offset by a decline in non-interest income of $423 thousand and an increase in the provision for income taxes of $418 thousand.

Net income (loss) allocable to common shareholders increased from a net loss of $70 thousand or $(0.01) per share during the three month period ending June 30, 2011 to net income of $462 thousand or $0.10 per share during the current three month period. Income (loss) allocable to common shareholders is calculated by subtracting dividends and discount amortized on preferred stock from net income.

Net interest income before provision for loan losses. Net interest income, on a nontax-equivalent basis, was $4.3 million for the three months ended June 30, 2012, an increase of $95 thousand, or 2%, from $4.2 million for the same period in 2011. The increase in net interest income was primarily related to a decline in the rate paid and average balance of time deposits. Interest expense declined by $151 thousand from $487 thousand during the three months ended June 30, 2011 to $336 thousand during the current three month period. Partially offsetting the savings in interest expense was a reduction in interest income of $56 thousand. Net interest margin for the three months ended June 30, 2012 increased 18 basis points to 4.30%, up from 4.12% for the same period in 2011.

Interest income decreased slightly from $4.7 million during the three months ended June 30, 2011 to $4.6 million during the current three month period primarily as a result of a decline in the average balance of loans and a decline in yield on investment securities. Interest and fees on loans increased $85 thousand to $4.4 million for the three months ended June 30, 2012 as compared to $4.3 million during the second quarter of 2011. The Company’s average loan balances were $300 million during the three months ended June 30, 2012, down $4.9 million, or 2%, from $304 million for the same period in 2011. The decline in loan balances was offset by an increase in yield as the average rate earned on loans increased from 5.67% during the second quarter of 2011 to 5.89% during the current quarter. This increase in yield was related to a decline in the average balance of nonaccruing loans from $22.5 million during the three months ended June 30, 2011 to $14.9 million during the current quarter as well as an increase of $84 thousand in interest recognized on cash collected on nonaccrual loans. Interest income on investment securities decreased by $140 thousand related to a decline in yield of 83 basis points from 2.12% during the 2011 quarter to 1.29% during the current quarter. The decline in yield is primarily related to the replacement of matured, called and sold investment securities with new investments with market yields below those which they replaced. Interest income on other interest-earning assets, which totaled $22 thousand in 2012 and $23 thousand in 2011, relates to interest on balances held at the FRB.

Interest expense on deposits decreased by $177 thousand, or 44%, to $225 thousand for the three months ended June 30, 2012, down from $402 thousand for the same period in 2011. This decrease primarily relates to decreases in the average balance and rate paid on time deposits and to a much lesser extent a decline in the rate paid on NOW and money market accounts.

Interest on time deposits declined by $158 thousand related both to a decrease in average balance and a decline in rate paid. Average time deposits declined by $25.7 million from $103.1 million during the second quarter of 2011 to $77.4 million during the three months ended June 30, 2012. The decrease in time deposits is largely related to a promotional time deposit product we began offering in June, 2009 and continued to offer until April 30, 2010. These promotional time deposits, which totaled $18 million at June 30, 2011, had all matured prior to January 1, 2012. In addition, the Bank has maintained low rates offered on time deposits in 2012 as it has significant excess liquidity and does not need to overpay for deposits. The average rate paid on promotional deposits during the six months ended June 30, 2011 was 2%. The average rate paid on time deposits decreased from 1.17% during the second quarter of 2011 to 0.74% during the current three month period. This decrease primarily relates to a decline in market rates in the Company’s service area and the maturity of the higher rate promotional deposits.

Interest expense on NOW accounts declined by $21 thousand. Rates paid on NOW accounts declined by 8 basis points from 0.21% during the second quarter of 2011 to 0.13% during the current quarter, mostly related to a decline in higher rate public sweep accounts. The average balance in public sweep accounts declined from $26.4 million during the second quarter of 2011 to $19.7 million during the three months ended June 30, 2012 and is the primary reason for the decline in average balance in NOW deposits from $95.4 million during the three months ended June 30, 2011 to $84.5 million during the current quarter. Interest expense on money market accounts decreased by $5 thousand related to a decrease in rate paid on these accounts of 7 basis points from 0.29% during the three months ended June 30, 2011 to 0.22% during the current three month period. This was primarily related to our money market sweep product which paid rates in

37

excess of those offered on our other money market products. We no longer offer the money market sweep account having replaced it with a product that utilizes repurchase agreements during the third quarter of 2011. Interest expense on savings accounts increased by $7 thousand related to an increase in average balance from $57.5 million during the three months ended June 30, 2011 to $67.7 million during the current period.

Interest expense on repurchase agreements totaled $3 thousand during the three months ended June 30, 2012 and the average rate paid was 0.28%. This compares to interest of $1 thousand and an average rate of 0.32% during the three months ended June 30, 2011. Interest expense on junior subordinated debentures, which totaled $93 thousand reflecting an increase of $16 thousand from the second quarter of 2011, fluctuates with changes in the 3-month London Interbank Offered Rate (LIBOR) rate. In addition, as a result of deferring our interest payments under the debentures we are required to pay interest on the deferred interest payments. This has the effect of increasing the effective yield on the debentures.

The following table presents for the three-month periods indicated the distribution of consolidated average assets, liabilities and shareholders’ equity. It also presents the amounts of interest income from interest earning assets and the resultant annualized yields expressed in both dollars and annualized yield percentages, as well as, the amounts of interest expense on interest bearing liabilities and the resultant cost expressed in both dollars and annualized rate percentages. Average balances are based on daily averages. Nonaccrual loans are included in the calculation of average loans while nonaccrued interest thereon is excluded from the computation of yields earned:

	For the Three Months Ended June 30, 2012							For the Three Months Ended June 30, 2011
	Average Balance (in thousands)		Interest (in thousands)		Yield/ Rate			Average Balance (in thousands)		Interest (in thousands)		Yield/ Rate
Interest-earning assets:
Loans (1) (2) (3)	$	299,554	$	4,387		5.89	%	$	304,440	$	4,302		5.67	%
Investment securities (1)		65,928		211		1.29	%		66,438		351		2.12	%
Other		35,364		22		0.25	%		36,466		23		0.25	%