MIDDLEBURG, Va., July 30 /PRNewswire-FirstCall/ -- Middleburg Financial Corporation (the "Company"), (Nasdaq: MBRG), parent company of Middleburg Bank (the "Bank"), today reported its financial results for the second quarter of 2010.

Second Quarter 2010 Highlights:

    --  Net income of $723,548 for the quarter;
    --  Diluted earnings per share of $0.10 for the quarter;
    --  Net interest margin of 3.67% for the quarter;
    --  Total asset growth of $85.0 million or 8.7% for the six month period;
    --  Total loans increased by $9.9 million or 1.6% for the six month period;
    --  Total deposit growth of $53.4 million or 6.6% for six month period;
    --  Provision for loan losses decreased 18.4% relative to the quarter ended
        June 30, 2009; and
    --  Tier I capital ratio of 13.33%, leverage ratio of 10.58%

"Despite continued challenges in the economy, Middleburg Financial Corporation delivered net income of $723,548 in the second quarter of 2010," said Gary R. Shook, President and Chief Executive Officer. "The increase in non performing assets in the quarter was related to previously identified loans and was expected as we continue to work through the collection process for these loans. Looking ahead, we foresee a continuation of problem loans throughout this year, which will continue to impact earnings," added Mr. Shook.

Net Interest Income and Net Interest Margin

Net interest income was $8.4 million during the three months ended June 30, 2010, a decrease of 14.9% relative to the quarter ended June 30, 2009. The average yield on earning assets was 5.22% for the quarter ended June 30, 2010 while the average cost of interest bearing liabilities was 1.82% for the same period representing a decrease of 124 basis points and 69 basis points, respectively, from the quarter ended June 30, 2009. The net interest margin for the three months ended June 30, 2010 was 3.67% compared to 4.36% for the quarter ended June 30, 2009.

The Company's net interest margin is not a measurement under accounting principles generally accepted in the United States, but it is a common measure used by the financial services industry to determine how profitably earning assets are funded. The Company's net interest margin is calculated by dividing tax equivalent net interest income by total average earning assets. Tax equivalent net interest income is calculated by grossing up interest income for the amounts that are non-taxable (i.e., municipal income) then subtracting interest expense. The tax rate utilized is 34%. Details on the calculation of the net interest margin are included in the "Key Statistics" table.

Asset Quality and Provision for Loan Losses

The provision for loan losses was $1.3 million for the quarter ended June 30, 2010, compared to $1.6 million for the quarter ended June 30, 2009, a decline of 18.4%. The Company increased its allowance for loan losses ("ALLL") $890,000 or 9.6% during the first six months of 2010. The ALLL at June 30, 2010 was $10.1 million representing 1.54% of total portfolio loans outstanding versus 1.43% of total portfolio loans at December 31, 2009. The pace of problem loans is as expected. The Company deemed it prudent to increase its ratio of allowance for loan losses to total loans as a result of continued economic uncertainty and an increase in non-performing assets.

Non-performing assets increased from $17.2 million or 1.8% of total assets at December 31, 2009 to $26.7 million or 2.5% of total assets as of June 30, 2010. The increase was primarily due to an increase in delinquent loans over 90 days and non-accrual loans. Given the continued economic uncertainties, it is possible that we could experience further increases in non-performing assets.

Non-Interest Income

Non-interest income decreased by $72,000 or 1.2% to $6.1 million when comparing the quarter ended June 30, 2010 to the quarter ended June 30, 2009. Increases in trust and investment advisory fees and gains on sales of mortgage loans were offset by net securities losses. Trust and Investment advisory service fees earned by Middleburg Trust Company ("MTC") and Middleburg Investment Advisors ("MIA") increased $83,000 or 10.5% to $875,000 and gains on mortgage loan sales increased $466,000 or 13.8% to $3.8 million when comparing the quarter ended June 30, 2010 to the quarter ended June 30, 2009. Additionally, fees related to mortgage loan sales increased $184,000 or 63% to $476,000 from the quarter ended June 30, 2009 to the quarter ended June 30, 2010. Net securities losses were $134,000 during the quarter ended June 30, 2010 compared to net securities gains of $661,000 during the quarter ended June 30, 2009. The net securities losses during the quarter ended June 30, 2010 included $97,000 of other than temporary impairment losses related to two securities previously identified as impaired under generally accepted accounting principles. Southern Trust Mortgage, our majority owned subsidiary, originated $188.7 million in mortgage loans during the quarter ended June 30, 2010 compared to $316.9 million originated during the quarter ended June 30, 2009. Mortgage loans originated for the six months ended June 30, 2010 was $337.7 million versus $587.7 million for the six months ended June 30, 2009.

The revenues and expenses of Southern Trust Mortgage for the three and six month periods ended June 30, 2010 are reflected in the Company's financial statements on a consolidated basis following generally accepted accounting principles in the United States. The outstanding equity interest not held by the Company is reported on the Company's balance sheet as "Non-controlling interest in consolidated subsidiary" and the earnings or loss attributable to the non-controlling interest is reported on the Company's income statement as "Net (income) / loss attributable to non-controlling interest."

Trust and investment advisory fees are based primarily upon the market value of the accounts under administration/management. Total consolidated assets under administration by MTC and MIA were at $1.1 billion at June 30, 2010, an increase of 8.9% relative to June 30, 2009. The Bank holds a large portion of its investment portfolio in custody with MTC. MTC's assets under administration were $821.1 million at June 30, 2010 versus $661.3 million at June 30, 2009 representing an increase of 24.2%. MIA's assets under administration were $312.6 million at June 30, 2010 versus $379.6 million at June 30, 2009 representing a decrease of 17.7%.

Non-Interest Expense

Non-interest expense in the second quarter of 2010 decreased $753,000, down 5.8% relative to the quarter ended June 30, 2009.

Salaries and employee benefit expenses in the second quarter of 2010 decreased by $213,000 relative to the quarter ended June 30, 2009, primarily due to a decrease in mortgage loan originations and the related commission expense. Expenses and losses related to other real estate owned decreased $354,000 or 54.5% for the quarter ended June 30, 2010 compared to the same quarter in 2009. Other operating expenses increased by $201,000 or 14.9% during the second quarter of 2010 relative to the second quarter of 2009 due to increases in various other expense categories.

Total Consolidated Assets

Total assets at June 30, 2010 were $1.1 billion, an increase of $85.0 million or 8.7% over December 31, 2009.

Total portfolio loans, net of allowance for loan losses, increased by $9.1 million, or 1.4% when comparing June 30, 2010 to December 31, 2009. The investment portfolio was at $200.8 million at June 30, 2010, an increase of $28.1 million or 16.3% compared to December 31, 2009. Mortgages held for resale increased $17.4 million or 38.7% from December 31, 2009 to June 30, 2010. Cash and due from bank balances increased by $2.4 million or 13.1% from December 31, 2009 to June 30, 2010.

Deposits and Other Borrowings

Total deposits were at $859.1 million at June 30, 2010, up $53.4 million or 6.6% from December 31, 2009, primarily due to a continued increase in savings and non-interest bearing demand deposits. Time deposits, including brokered deposits increased $14.5 million or 4.8% from December 31, 2009 to June 30, 2010. Brokered deposits were $105.4 million at June 30, 2010, up $29.2 million or 38.3% from December 31, 2009. Long term borrowings from the FHLB were $52.9 million at June 30, 2010, up $17.9 million from December 31, 2009. The increase in brokered deposits and borrowings was related to the funding of commercial loans and the purchase of investment securities.

Equity

Total shareholders' equity at June 30, 2010 was $105.3 million, compared to shareholders' equity of $103.4 million as of December 31, 2009. Retained earnings at June 30, 2010 were at $42.9 million compared to $42.7 million at December 31, 2009. The book value of the Company's common stock at June 30, 2010 was $14.84 per share. As of June 30, 2010, the Tier 1 risk-based capital ratio was 13.33%, the total risk-based capital ratio was 14.58% and the leverage ratio was 10.58%

Certain information contained in this discussion may include "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements relate to the Company's future operations and are generally identified by phrases such as "the Company expects," "the Company believes" or words of similar import. Although the Company believes that its expectations with respect to the forward-looking statements are based upon reliable assumptions within the bounds of its knowledge of its business and operations, there can be no assurance that actual results, performance or achievements of the Company will not differ materially from any future results, performance or achievements expressed or implied by such forward-looking statements. For details on factors that could affect expectations, see the risk factors and other cautionary language included in the Company's Annual Report on Form 10-K for the year ended December 31, 2009, and other filings with the Securities and Exchange Commission.

About Middleburg Financial Corporation

Middleburg Financial Corporation is headquartered in Middleburg, Virginia and has two wholly owned subsidiaries, Middleburg Bank and Middleburg Investment Group, Inc. Middleburg Bank serves communities in Virginia with financial centers in Ashburn, Leesburg, Marshall, Middleburg, Purcellville, Reston, Warrenton and Williamsburg. Middleburg Investment Group owns Middleburg Trust Company and Middleburg Investment Advisors, Inc. Middleburg Trust Company is headquartered in Richmond, Virginia with offices in Williamsburg and Middleburg. Middleburg Investment Advisors, Inc. is an SEC registered investment advisor located in Alexandria, Virginia. Middleburg Financial Corporation is also the majority owner of Southern Trust Mortgage, which is based in Virginia Beach and provides mortgages through 17 offices in 11 states.



                    Middleburg Financial Corporation and Subsidiaries
                            Consolidated Statements of Income
                          (In Thousands, Except Per Share Data)


                                       Unaudited               Unaudited
                                       ---------               ---------
                                      For the Six            For the Three
                                         Months                  Months
                                    Ended June 30,           Ended June 30,
                                    2010         2009     2010         2009
                                    ----         ----     ----         ----
    Interest and Dividend
     Income
      Interest and fees on
       loans                     $20,829      $25,820  $10,384      $12,870
      Interest on
       securities available
       for sale
         Taxable                   2,028        2,463    1,090        1,202
         Exempt from federal
          income taxes             1,293        1,474      600          746
         Dividends                    43           36       22           18
      Interest on federal
       funds sold and other           63           58       28           24
                                     ---          ---                   ---
          Total interest and
           dividend income       $24,256      $29,851  $12,124      $14,860
                                 -------      -------  -------      -------
    Interest Expense
      Interest on deposits        $6,251       $8,115   $3,077       $3,959
      Interest on
       securities sold
       under agreements to
       repurchase                     80           25       60            3
      Interest on short-
       term borrowings               111          467       67          191
      Interest on long-
       term debt                     926        1,650      488          797
                                     ---        -----                   ---
          Total interest
           expense                $7,368      $10,257   $3,692       $4,950
                                  ------      -------   ------       ------
          Net interest income    $16,888      $19,594   $8,432       $9,910
    Provision for loan
     losses                        2,220        2,620    1,291        1,583
                                   -----        -----    -----        -----
          Net interest income
           after provision
           for loan losses       $14,668      $16,974   $7,141       $8,327
                                 -------      -------   ------       ------
    Other Income
     Trust and investment
      advisory fee income         $1,690       $1,589     $875         $792
     Service charges on
      deposit accounts               909          945      468          490
     Net gains (losses) on
      securities available
      for sale                       469        1,070      (37)         661
     Total other-than-
      temporary impairment
      loss on securities            (248)        (179)     (97)           -
     Commissions on
      investment sales               311          257      167          172
     Bank owned life
      insurance                      255          257      130          130
     Gain on loans held
      for sale                     6,474        6,170    3,844        3,378
     Fees on loans held
      for sale                       834          527      476          292
     Other service
      charges, commissions
      and fees                       256          297      143          158
     Other operating
      income                         179          183       88           56
                                     ---          ---                   ---
           Total other income    $11,129      $11,116   $6,057       $6,129
                                 -------      -------   ------       ------
    Other Expense
      Salaries and employee
       benefits                  $14,381      $14,930   $7,457       $7,670
      Net occupancy expense
       of premises                 3,094        2,950    1,490        1,565
      Other taxes                    397          290      201          145
      Advertising                    428          365      248          216
      Computer operations            668          661      340          360
      Other real estate
       owned                         505        1,460      295          649
      Audits and
       examinations                  277          310      162          108
      Legal fees                     306          299      167          176
      FDIC insurance               1,153        1,057      352          777
      Other operating
       expenses                    3,000        2,529    1,554        1,353
                                   -----        -----                 -----
           Total other expense   $24,209      $24,851  $12,266      $13,019
                                 -------      -------  -------      -------

           Income before income
            taxes                 $1,588       $3,239     $932       $1,437
           Income tax expense        162          161       75           21
                                                                        ---
           Net income             $1,426       $3,078     $857       $1,416
    Less:  Net (income) /
     loss attributable to
     non-controlling
     interest                        112      (1,281)     (133)        (603)
                                                                       ----
           Net income
            attributable to
            Middleburg Financial
            Corporation           $1,538       $1,797     $724         $813
                                  ======       ======     ====         ====
      Amortization of
       discount on
       preferred stock                 -           32        -           19
      Dividend on preferred
       stock                           -          464        -          278
           Net income available
            to common
            shareholders          $1,538       $1,301     $724         $516
                                  ======       ======     ====         ====

    Net income per common
     share, basic                  $0.22        $0.28    $0.10        $0.11
    Net income per common
     share, diluted                $0.22        $0.28     0.10        $0.11
    Dividends per share            $0.20        $0.38     0.10        $0.19


     See Accompanying Notes to Consolidated Financial Statements



                     Middleburg Financial Corporation
                        Consolidated Balance Sheets
                   (In Thousands, Except for Share Data)


                                                       (Unaudited)
                                                                    December
                                                        June 30,       31,
                                                              2010       2009
                                                              ----       ----
    Assets:
    Cash and due from banks                                $20,776    $18,365
    Interest-bearing deposits in banks                      50,448     24,845
    Securities available for sale                          200,786    172,699
    Loans held for sale                                     62,442     45,010
    Restricted securities, at cost                           6,225      6,225
    Loans, net of allowance for loan losses of
     $10,075 in 2010
       and $9,185 in 2009                                  644,181    635,094
    Premises and equipment, net                             23,264     23,506
    Goodwill and identified intangibles                      6,446      6,531
    Other real estate owned, net of valuation
     allowance of
                      $873 in 2010 and $1,121 in 2009.       8,257      6,511
    Prepaid federal deposit insurance                        5,837      6,923
    Accrued interest receivable and other assets            32,690     30,665
                                                            ------     ------

        Total assets                                    $1,061,352   $976,374
                                                        ==========   ========

    Liabilities and Shareholders' Equity:
    Liabilities:
       Deposits:
          Non-interest bearing demand deposits            $121,504   $106,459
          Savings and interest-bearing demand deposits     421,584    397,720
          Time deposits                                    315,967    301,469
                                                           -------    -------
        Total deposits                                    $859,055   $805,648

       Securities sold under agreements to
        repurchase                                          23,213     17,199
       Short-term borrowings                                 8,851      3,538
       Long-term debt                                       52,912     35,000
       Subordinated notes                                    5,155      5,155
       Accrued interest and other liabilities                6,874      6,475
       Commitments and contingent liabilities                    -          -
        Total liabilities                                 $956,060   $873,015
                                                          --------   --------

    Shareholders' Equity:
      Common stock, par value $2.50 share,
       authorized 20,000,000 shares
       issued and outstanding at June 30, 2010 -
        6,914,687 shares
       issued and outstanding at December 31, 2009 -
        6,909,293 shares                                   $17,286    $17,273
      Capital surplus                                       42,883     42,807
      Retained earnings                                     42,859     42,706
      Accumulated other comprehensive (loss), net             (434)    (2,474)
        Total Middleburg Financial Corporation
         shareholders' equity                             $102,594   $100,312
                                                          --------   --------

      Non-controlling interest in consolidated
       subsidiary                                            2,698      3,047
        Total shareholders' equity                        $105,292   $103,359
                                                          --------   --------

    Total liabilities and shareholders' equity          $1,061,352   $976,374
                                                        ==========   ========



    MIDDLEBURG FINANCIAL CORPORATION
    KEY STATISTICS


    (Unaudited. Dollars in
     thousands except per
     share data)                       For the Three Months Ended
                                       --------------------------
                             June 30    Mar 31,        Dec 31,    Sep 30,
                                 2010       2010           2009       2009
                                 ----       ----           ----       ----

    Net Income (dollars in
     thousands)                  $724       $814         $1,114       $610
    Earnings per share,
     basic                      $0.10      $0.12          $0.07      $0.05
    Earnings per share,
     diluted                    $0.10      $0.12          $0.07      $0.05
    Dividend per share          $0.10      $0.10          $0.10      $0.10

    Return on average total
     assets                      0.28%      0.33%          0.35%      0.29%
    Return on average total
     equity                      2.85%      3.25%          2.82%      2.51%
    Dividend payout ratio      100.00%     84.90%        142.86%    200.00%
    Non-Interest income as
     a percent of total
     revenue                    34.05%     28.00%         29.37%     23.60%

    Net interest margin(1)       3.67%      3.94%          3.83%      4.13%
    Yield on average earning
     assets                      5.22%      5.58%          5.61%      6.08%
    Yield on average
     interest-bearing
     liabilities                 1.82%      1.93%          2.16%      2.35%
    Net interest spread          3.40%      3.65%          3.45%      3.73%

    Non-interest income to
     average assets (3)          2.39%      1.93%          2.10%      1.71%
    Non-interest expense to
     average assets (3)          4.73%      4.90%          4.74%      4.71%

    Efficiency ratio -QTD
     (2)                        81.78%     87.85%         83.48%     84.26%


    (1)  The net interest margin is calculated by dividing tax equivalent
    net interest income by total average earning assets.
    Tax equivalent net interest income is calculated by grossing up
    interest income for the amounts that are non taxable (i.e.,
     municipal income) then subtracting interest expense. The tax rate
     utilized is 34%. The Company's net interest margin is a
     common measure used by the financial service industry to determine
     how profitably earning assets are funded.  Because the
     Company earns a fair amount of non taxable interest income due to the
     mix of securities in its investment security portfolio,
     net interest income for the ratio is calculated on a tax equivalent
     basis as described above.
     (2)  The efficiency ratio is not a measurement under accounting
     principles generally accepted in the United States.
    It is calculated by dividing non interest expense by the sum of tax
    equivalent net interest income and non interest income
    excluding gains and losses on the investment portfolio.  The tax rate
    utilized is 34%. The Company calculates this ratio in
    order to evaluate its overhead structure or how effectively it is
    operating.  An increase in the ratio from period to period
    indicates the Company is losing a larger percentage of its income to
    expenses.
     (3)  Ratios are computed by dividing annualized income and expense
     amounts by quarterly average assets.



    MIDDLEBURG FINANCIAL CORPORATION
    SELECTED FINANCIAL DATA BY QUARTER


    (Unaudited. Dollars in
     thousands except per
     share data)                     2Q10       1Q10       4Q09       3Q09
                                     ----       ----       ----       ----
    BALANCE SHEET RATIOS
      Net loans to deposits           74.99%     78.32%     78.83%     81.67%
      Average interest-
       earning assets to
          average-interest
           bearing liabilities       117.69%    117.51%    121.36%    120.32%
    PER SHARE DATA (1)
      Dividends                       $0.10      $0.10      $0.10      $0.10
      Book value                     $14.84     $14.65     $14.52     $14.61
      Tangible book value            $13.91     $13.71     $13.57     $13.65
    SHARE PRICE DATA
      Closing price                  $13.91     $15.06     $14.59     $13.05
      Diluted earnings
       multiple (1)                   34.78      31.38      52.11      65.25
      Book value multiple (2)          0.94       1.03       1.00       0.89
    COMMON STOCK DATA
      Outstanding shares at
       end of period              6,914,687  6,909,293  6,909,293  6,901,843
      Weighted average shares
       O/S Basic  -QTD            6,911,744  6,909,293  5,635,687  5,208,624
      Weighted average shares
       O/S, diluted -QTD          6,924,338  6,912,173  6,906,429  6,267,267
    CAPITAL RATIOS (1)
      Capital to Assets -
       Common shareholders             9.67%      9.94%     10.27%     12.27%
      Total risk based
       capital ratio                  14.58%     15.02%     15.06%     18.22%
      Tier 1 risk based
       capital ratio                  13.33%     13.77%     13.86%     16.97%
      Leverage ratio                  10.58%     10.71%     10.40%     12.50%
    CREDIT QUALITY
      Net charge-offs to
       average loans                   0.15%      0.04%      0.18%      0.17%
      Total non-performing
       loans to total loans            2.81%      2.00%      1.48%      1.57%
      Total non-performing
       assets to total assets          2.51%      1.88%      1.64%      1.88%
      Non-accrual loans to:
            total loans                1.87%      1.46%      1.34%      1.38%
            total assets               1.15%      0.94%      0.88%      0.90%
      Allowance for loan
       losses to:
            total loans                1.54%      1.50%      1.43%      1.41%
           non-performing assets      37.80%     51.43%     53.00%     49.21%
           non-accrual loans          82.51%    102.67%    104.11%    102.43%
    NON-PERFORMING ASSETS:
          Loans delinquent over
           90 days                   $6,188     $3,544       $908     $1,206
          Non-accrual loans          12,211      9,613      8,608      9,008
          Other real estate owned
           and repossessed assets     8,257      6,034      6,511      8,537
      Total non-performing
       assets                       $26,656    $19,191    $16,027    $18,751
                                    -------    -------    -------    -------
    NET LOAN CHARGE-OFFS:
          Loans charged off          $1,142       $291     $1,280     $1,216
          (Recoveries)                  (56)       (47)       (48)       (49)
      Net charge-offs                $1,086       $244     $1,232     $1,167
                                     ------       ----     ------     ------
    PROVISION FOR LOAN
     LOSSES                          $1,291       $929       $967       $964
                                     ------       ----       ----       ----
    ALLOWANCE FOR LOAN LOSS
     SUMMARY
      Balance at the
       beginning of period           $9,870     $9,185     $9,227     $9,430
      Provision                       1,291        929        967        964
      Net charge-offs /
       (recoveries)                   1,086        244      1,009      1,167
                                      -----        ---      -----      -----
      Balance at the end of
       period                       $10,075     $9,870     $9,185     $9,227
                                    -------     ------     ------     ------



    (1)  The diluted earnings multiple is calculated by dividing the
    period's closing market price per share by the
    annualized diluted earnings per share for the period.  The diluted
    earnings multiple is a measure of how much an
    investor may be willing to pay for $1.00 of the Company's earnings.
     (2)  The book value multiple (or price to book ratio) is calculated
     by dividing the period's closing market price per
    share by the period's book value per share.  The book value multiple
    is a measure used to compare the Company's
    market value per share to its book value per share.


                            Middleburg Financial Corporation
                 Average Balances, Income and Expenses, Yields and Rates
                 -------------------------------------------------------
                              Three  Months Ended June 30,
                              ----------------------------


                                                       2010
                                                       ----
                                      Average       Income/      Yield/
                                                                  Rate
                                      Balance       Expense         (2)
                                      -------       -------      -----
                                         (Dollars in thousands)
    Assets :
    Securities:
       Taxable                        $142,279       $1,112        3.13%
       Tax-exempt (1)                   56,248          909        6.48%
           Total securities           $198,527       $2,021        4.08%
    Loans
       Taxable                        $709,042      $10,383        5.87%
       Tax-exempt  (1)                       -            -           -
                                                        ---
           Total loans                $709,042      $10,383        5.87%
    Federal funds sold                       -            -           -
    Interest on money
     market investments                      -            -           -
    Interest bearing
     deposits in
          other financial
           institutions                 47,566           28        0.24%
                                        ------          ---
           Total earning assets       $955,135      $12,432        5.22%
    Less: allowances for
     credit losses                      (9,956)
    Total nonearning assets             92,346
                                        ------
    Total assets                    $1,037,525
                                    ==========

    Liabilities:
    Interest-bearing
     deposits:
        Checking                      $286,485         $579        0.81%
        Regular savings                 77,173          188        0.98%
        Money market savings            51,683          107        0.83%
        Time deposits:
                $100,000 and over      158,698        1,141        2.88%
           Under $100,000              151,141        1,062        2.82%
                                       -------        -----
           Total interest-bearing
            deposits                  $725,180       $3,077        1.70%

    Short-term borrowings                6,030           67        4.46%
    Securities sold under
     agreements
        to repurchase                   24,977           60        0.98%
    Long-term debt                      55,375          488        3.53%
    Federal funds purchased                 35            -        0.00%
                                           ---          ---
        Total interest-bearing
         liabilities                  $811,597       $3,692        1.82%
    Non-interest bearing
     liabilities
        Demand deposits                114,953
        Other liabilities                6,328
    Total liabilities                 $932,878
    Non-controlling
     interest                            2,671
    Shareholders' equity               101,976
    Total liabilities and
     shareholders'
       equity                       $1,037,525
                                    ==========

    Net interest income                              $8,740
                                                     ======

    Interest rate spread                                           3.40%
    Interest expense as a
     percent of
        average earning assets                                     1.55%
    Net interest margin                                            3.67%



                                                        2009
                                                        ----
                                      Average        Income/      Yield/
                                                                   Rate
                                      Balance        Expense         (2)
                                      -------        -------      -----
                                      (Dollars in thousands)
    Assets :
    Securities:
       Taxable                        $100,118        $1,221        4.89%
       Tax-exempt (1)                   65,100         1,131        6.97%
           Total securities           $165,218        $2,352        5.71%
    Loans
       Taxable                        $727,690       $12,870        7.34%
       Tax-exempt  (1)                       1             -        0.00%
                                                         ---
           Total loans                $727,691       $12,870        7.34%
    Federal funds sold                  31,720            14        0.18%
    Interest on money
     market investments                      -             -           -
    Interest bearing
     deposits in
          other financial
           institutions                 21,876             9        0.17%
                                        ------           ---
           Total earning assets       $946,505       $15,245        6.79%
    Less: allowances for
     credit losses                      (8,499)
    Total nonearning assets             81,352
                                        ------
    Total assets                    $1,019,358
                                    ==========

    Liabilities:
    Interest-bearing
     deposits:
        Checking                      $247,303          $783        1.27%
        Regular savings                 54,980           176        1.28%
        Money market savings            39,190           103        1.05%
        Time deposits:
                $100,000 and over      132,288         1,046        3.17%
           Under $100,000              200,553         1,851        3.70%
                                       -------         -----
           Total interest-bearing
            deposits                  $674,314        $3,959        2.35%

    Short-term borrowings               21,003           191        3.65%
    Securities sold under
     agreements
        to repurchase                   20,559             3        0.06%
    Long-term debt                      79,155           797        4.04%
    Federal funds purchased                  -             -           -
                                           ---           ---
        Total interest-bearing
         liabilities                  $795,031        $4,950        2.50%
    Non-interest bearing
     liabilities
        Demand deposits                110,153
        Other liabilities               10,828
    Total liabilities                 $916,012
    Non-controlling
     interest                            2,851
    Shareholders' equity               100,495
    Total liabilities and
     shareholders'
       equity                       $1,019,358
                                    ==========

    Net interest income                              $10,295
                                                     =======

    Interest rate spread                                            3.96%
    Interest expense as a
     percent of
        average earning assets                                      2.10%
    Net interest margin                                             4.36%


    (1) Income and yields are reported on tax equivalent basis assuming a
    federal tax rate of 34%.

    (2) All yields and rates have been annualized on a 365 day year.

SOURCE Middleburg Financial Corporation