MID PENN BANCORP INC - Quarter Report: 2010 September (Form 10-Q)

Form 10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

FORM 10-Q

x	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Quarterly Period Ended September 30, 2010

¨	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission file number 001-13677

MID PENN BANCORP, INC.

(Exact Name of Registrant as Specified in its Charter)


Pennsylvania		25-1666413
(State or Other Jurisdiction of Incorporation or Organization)		(I.R.S. Employer Identification Number)

349 Union Street Millersburg, Pennsylvania		17061
(Address of Principal Executive Offices)		(Zip code)

(717) 692-2133

(Registrant’s Telephone Number, Including Area Code)

Indicate 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 ¨ 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 definition of “accelerated filer”, “large accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check One):

Large accelerated filer ¨ Accelerated filer x Non-accelerated filer ¨ Smaller reporting company ¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).

Yes ¨ No x

As of November 9, 2010, there were 3,479,780 shares of the registrant’s common stock outstanding, par value $1.00 per share.

Index


PART I – FINANCIAL INFORMATION			2

Item 1 – Financial Statements			2

Consolidated Balance Sheets as of September 30, 2010 and December 31, 2009 (Unaudited)			2

Consolidated Statements of Operations for the Three and Nine Months Ended September 30, 2010 and September 30, 2009 (Unaudited)			3

Consolidated Statements of Changes in Shareholders’ Equity for the Nine Months Ended September 30, 2010 and September 30, 2009 (Unaudited)			4

Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2010 and September 30, 2009 (Unaudited)			5

Notes to Consolidated Financial Statements (Unaudited)			6

Item 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations			18

Item 3 – Quantitative and Qualitative Disclosures about Market Risk			28

Item 4 – Controls and Procedures			28

PART II – OTHER INFORMATION			28

Item 1 – Legal Proceedings			28

Item 1A – Risk Factors			28

Item 2 – Unregistered Sales of Equity Securities and Use of Proceeds			28

Item 3 – Defaults upon Senior Securities			28

Item 4 – (Removed and Reserved)			28

Item 5 – Other Information			29

Item 6 – Exhibits			29

Signatures			30

Unless the context otherwise requires, the terms “Mid Penn”, “we”, “us”, and “our” refer to Mid Penn Bancorp, Inc. and its consolidated subsidiaries.


MID PENN BANCORP, INC.		Consolidated Balance Sheets (Unaudited)

PART I – FINANCIAL INFORMATION

ITEM 1 – Financial Statements


(Dollars in thousands, except share data)	September 30, 2010			December 31, 2009
ASSETS
Cash and due from banks	$	6,682		$	7,526
Interest-bearing balances with other financial institutions		1,361			1,434
Federal funds sold		3,379			—

Total cash and cash equivalents		11,422			8,960

Interest-bearing time deposits with other financial institutions		48,779			38,604
Available for sale investment securities		72,577			47,345
Loans and leases, net of unearned interest		469,492			480,385
Less: Allowance for loan and lease losses		(8,150	)		(7,686	)

Net loans and leases		461,342			472,699

Bank premises and equipment, net		13,443			12,904
Restricted investment in bank stocks		4,029			4,029
Foreclosed assets held for sale		587			663
Accrued interest receivable		2,666			2,781
Deferred income taxes		2,316			2,257
Goodwill		1,016			1,016
Core deposit and other intangibles, net		351			369
Cash surrender value of life insurance		7,571			7,368
Other assets		6,453			7,015

Total Assets	$	632,552		$	606,010

LIABILITIES & SHAREHOLDERS’ EQUITY
Deposits:
Noninterest bearing demand	$	58,273		$	55,943
Interest bearing demand		45,414			42,148
Money Market		190,588			107,295
Savings		26,123			26,169
Time		227,918			268,460

Total Deposits		548,316			500,015
Short-term borrowings		1,896			16,044
Long-term debt		27,927			38,057
Accrued interest payable		2,208			1,750
Other liabilities		3,380			3,440

Total Liabilities		583,727			559,306
Shareholders’ Equity:
Preferred stock, par value $1,000; authorized 10,000,000 shares; 5% cumulative dividend; 10,000 shares issued and outstanding at September 30, 2010 and December 31, 2009		10,000			10,000
Common stock, par value $1 per share; 10,000,000 shares authorized; 3,479,780 shares issued and outstanding at September 30, 2010 and December 31, 2009		3,480			3,480
Additional paid-in capital		29,814			29,824
Retained earnings		4,258			2,627
Accumulated other comprehensive income		1,273			773

Total Shareholders’ Equity		48,825			46,704

Total Liabilities and Shareholders’ Equity	$	632,552		$	606,010

The accompanying notes are an integral part of these consolidated financial statements.


MID PENN BANCORP, INC.		Consolidated Statements of Operations (Unaudited)


	Three Months Ended September 30,					Nine Months Ended September 30,
(Dollars in thousands, except per share data)	2010		2009			2010		2009
INTEREST INCOME
Interest & fees on loans and leases	$	6,856	$	7,106		$	20,564	$	20,910
Interest on interest-bearing balances with financial institutions		198		337			622		1,177
Interest and dividends on investment securities:
U.S. Treasury and government agencies		215		153			567		488
State and political subdivision obligations, tax-exempt		273		287			811		858
Other securities		3		3			9		10
Interest on federal funds sold and securities purchased under agreements to resell		9		—			20		1

Total Interest Income		7,554		7,886			22,593		23,444

INTEREST EXPENSE
Interest on deposits		2,251		2,577			7,071		8,088
Interest on short-term borrowings		3		40			16		99
Interest on long-term debt		313		599			993		1,900

Total Interest Expense		2,567		3,216			8,080		10,087

Net Interest Income		4,987		4,670			14,513		13,357
PROVISION FOR LOAN AND LEASE LOSSES		975		1,108			2,060		2,520

Net Interest Income After Provision for Loan and Lease Losses		4,012		3,562			12,453		10,837

NONINTEREST INCOME
Trust department income		47		61			151		184
Service charges on deposits		262		382			918		1,119
Earnings from cash surrender value of life insurance		67		80			203		220
Gain on life insurance proceeds		—		—			—		158
Mortgage banking income		98		37			241		72
Other income		350		349			1,027		958

Total Noninterest Income		824		909			2,540		2,711

NONINTEREST EXPENSE
Salaries and employee benefits		2,202		2,102			6,464		6,224
Occupancy expense, net		243		225			693		661
Equipment expense		334		304			1,027		848
Pennsylvania Bank Shares tax expense		106		100			326		301
FDIC Assessment		205		347			610		871
Legal and professional fees		96		126			377		479
Director fees and benefits expense		78		83			234		225
Marketing and advertising expense		86		145			230		606
Computer expense		164		109			425		290
Telephone expense		91		99			271		258
Loss on sale/write-down of foreclosed assets		128		40			248		76
Intangible amortization		16		17			49		49
Other expenses		603		533			1,719		1,551

Total Noninterest Expense		4,352		4,230			12,673		12,439

INCOME BEFORE PROVISION FOR (BENEFIT FROM) INCOME TAXES		484		241			2,320		1,109
Provision for (benefit from) income taxes		4		(93	)		314		(151	)

NET INCOME		480		334			2,006		1,260
Preferred stock dividends and discount accretion		128		128			385		385

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS	$	352	$	206		$	1,621	$	875

PER COMMON SHARE DATA:
Basic Earnings Per Common Share	$	0.11	$	0.06		$	0.47	$	0.25
Diluted Earnings Per Common Share	$	0.11	$	0.06		$	0.47	$	0.25
Cash Dividends	$	—	$	0.16		$	—	$	0.52

The accompanying notes are an integral part of these consolidated financial statements.


MID PENN BANCORP, INC.		Consolidated Statements of Changes in Shareholders’ Equity (Unaudited)


FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2010 AND 2009
(Dollars in thousands, except share data)	Preferred Stock		Common Stock		Additional Paid-in Capital			Retained Earnings			Accumulated Other Comprehensive Income			Total Shareholders’ Equity
Balance, December 31, 2009	$	10,000	$	3,480	$	29,824		$	2,627		$	773		$	46,704
Comprehensive income:
Net income		—		—		—			2,006			—			2,006
Change in net unrealized gain on securities available for sale, net of tax effects		—		—		—			—			490			490
Defined benefit plans, net of tax effects		—		—		—			—			10			10

Total comprehensive income															2,506

Preferred dividends		—		—		—			(375	)		—			(375	)
Amortization of warrant cost		—		—		(10	)		—			—			(10	)

Balance, September 30, 2010	$	10,000	$	3,480	$	29,814		$	4,258		$	1,273		$	48,825


Balance, December 31, 2008	$	10,000	$	3,480	$	29,838		$	7,168		$	404		$	50,890
Comprehensive income:
Net income		—		—		—			1,260			—			1,260
Change in net unrealized gain on securities available for sale, net of tax effects		—		—		—			—			1,042			1,042
Defined benefit plans, net of tax effects		—		—		—			—			(355	)		(355	)

Total comprehensive income															1,947

Cash dividends ($0.20 per share)									(1,809	)					(1,809	)
Preferred dividends		—		—		—			(398	)		—			(398	)
Amortization of warrant cost		—		—		(10	)		—			—			(10	)

Balance, September 30, 2009	$	10,000	$	3,480	$	29,828		$	6,221		$	1,091		$	50,620

The accompanying notes are an integral part of these consolidated financial statements.


MID PENN BANCORP, INC.		Consolidated Statements of Cash Flows (Unaudited)


	Nine Months Ended September 30,
(Dollars in thousands)	2010			2009
Operating Activities:
Net Income	$	2,006		$	1,260
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for loan and lease losses		2,060			2,520
Depreciation		969			816
Amortization of core deposit intangible		18			25
Net (accretion) amortization of securities premiums (discounts)		(11	)		66
Earnings on cash surrender value of life insurance		(203	)		(220	)
Gain from life insurance proceeds		—			(158	)
Loss on disposal of property, plant, and equipment		—			5
Loss on sale / write-down of foreclosed assets		248			76
Deferred income tax benefit		(300	)		(155	)
Decrease in accrued interest receivable		115			55
Decrease (increase) in other assets		552			(593	)
Increase in accrued interest payable		458			583
(Decrease) increase in other liabilities		(60	)		162

Net Cash Provided by Operating Activities		5,852			4,442


Investing Activities:
Net (increase) decrease in interest-bearing time deposits		(10,175	)		10,340
Proceeds from the maturity of investment securities		5,578			13,647
Purchases of investment securities		(30,058	)		(3,393	)
Purchase of restricted investment in bank stock		—			(411	)
Net decrease (increase) in loans and leases		8,791			(50,563	)
Purchases of bank premises and equipment		(1,508	)		(1,608	)
Proceeds from sale of foreclosed assets		334			1,190
Proceeds from cash surrender value of life insurance		—			517

Net Cash Used in Investing Activities		(27,038	)		(30,281	)


Financing Activities:
Net increase in demand deposits, money market, and savings accounts		88,843			34,050
Net (decrease) increase in time deposits		(40,542	)		542
Net (decrease) increase in short-term borrowings		(14,148	)		879
Preferred stock dividend paid		(375	)		(328	)
Common stock dividend paid		—			(1,809	)
Long-term debt repayment		(10,130	)		(10,124	)

Net Cash Provided by Financing Activities		23,648			23,210

Net increase (decrease) in cash and cash equivalents		2,462			(2,629	)
Cash and cash equivalents, beginning of period		8,960			8,448

Cash and cash equivalents, end of period	$	11,422		$	5,819


Supplemental Disclosures of Cash Flow Information:
Interest paid	$	7,622		$	9,504
Income taxes paid	$	385			—
Supplemental Noncash Disclosures:
Transfers to foreclosed assets held for sale	$	506		$	138

The accompanying notes are an integral part of these consolidated financial statements.

MID PENN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

1. Basis of Presentation

The consolidated financial statements for 2010 and 2009 include the accounts of Mid Penn Bancorp, Inc. (“Mid Penn”), and its subsidiaries Mid Penn Bank (the “Bank”), Mid Penn Insurance Services, LLC, and Mid Penn Investment Corporation (collectively the “Corporation”). All material intercompany accounts and transactions have been eliminated in consolidation.

Certain information and footnote disclosures normally included in consolidated financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) have been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”). We believe the information presented is not misleading and the disclosures are adequate. For comparative purposes, the September 30, 2009 balances have been reclassified to conform to the 2010 presentation. Such reclassifications had no impact on net income. The results of operations for interim periods are not necessarily indicative of operating results expected for the full year. These interim consolidated financial statements should be read in conjunction with the audited financial statements and notes thereto included in Mid Penn’s Annual Report on Form 10-K for the year ended December 31, 2009.

Mid Penn has evaluated events and transactions occurring subsequent to the balance sheet date of September 30, 2010, for items that should potentially be recognized or disclosed in these consolidated financial statements. The evaluation was conducted through the date these consolidated financial statements were issued.

2. Investment Securities

Securities to be held for indefinite periods, but not intended to be held to maturity, are classified as available for sale and carried at fair value. Securities held for indefinite periods include securities that management intends to use as part of its asset and liability management strategy and that may be sold in response to liquidity needs, changes in interest rates, resultant prepayment risk, and other factors related to interest rate and resultant prepayment risk changes.

Realized gains and losses on dispositions are based on the net proceeds and the adjusted book value of the securities sold, using the specific identification method. Unrealized gains and losses on investment securities available for sale are based on the difference between book value and fair value of each security. These gains and losses are credited or charged to other comprehensive income, whereas realized gains and losses flow through Mid Penn’s results of operations.

Accounting Standards Codification (“ASC”) Topic 320, Investments – Debt and Equity Securities, clarifies the interaction of the factors that should be considered when determining whether a debt security is other-than-temporarily impaired. For debt securities, management must assess whether (a) it has the intent to sell the security and (b) it is more likely than not that it will be required to sell the security prior to its anticipated recovery. These steps are done before assessing whether the entity will recover the cost basis of the investment. Previously, this assessment required management to assert it has both the intent and the ability to hold a security for a period of time sufficient to allow for an anticipated recovery in fair value to avoid recognizing other-than-temporary impairment. This change does not affect the need to forecast recovery of the value of the security through either cash flows or market price.

In instances when a determination is made that other-than-temporary impairment exists but the investor does not intend to sell the debt security and it is not more likely than not that it will be required to sell the debt security prior to its anticipated recovery, this guidance changes the presentation and amount of the other-than-temporary impairment recognized in the income statement. The other-than-temporary impairment is separated into (a) the amount of the total other-than-temporary impairment related to a decrease in cash flows expected to be collected from the debt security (the credit loss) and (b) the amount of the total other-than-temporary impairment related to all other factors. The amount of the total other-than-temporary impairment related to the credit loss is recognized in earnings. The amount of the total other-than-temporary impairment related to all other factors is recognized in other comprehensive income.

MID PENN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

At September 30, 2010 and December 31, 2009, amortized cost, fair value, and unrealized gains and losses on investment securities are as follows:


(Dollars in thousands)	Amortized Cost		Unrealized Gains		Unrealized Losses		Fair Value
September 30, 2010
Available-for-sale securities:
U.S. Treasury and U.S. government agencies	$	18,252	$	890	$	3	$	19,139
Mortgage-backed U.S. government agencies		23,329		222		225		23,326
State and political subdivision obligations		28,766		1,167		67		29,866
Equity securities		250		—		4		246

	$	70,597	$	2,279	$	299	$	72,577


(Dollars in thousands)	Amortized Cost		Unrealized Gains		Unrealized Losses		Fair Value
December 31, 2009
Available-for-sale securities:
U.S. Treasury and U.S. government agencies	$	15,291	$	409	$	—	$	15,700
Mortgage-backed U.S. government agencies		4,522		97				4,619
State and political subdivision obligations		26,044		828		91		26,781
Equity securities		250		—		5		245

	$	46,107	$	1,334	$	96	$	47,345

Estimated fair values of debt securities are based on quoted market prices, where applicable. If quoted market prices are not available, fair values are based on quoted market prices of comparable instruments, adjusted for differences between the quoted instruments and the instruments being valued.

Included in equity securities is an investment in Access Capital Strategies, an equity fund that invests in low to moderate income financing projects. This investment was purchased in 2004 to help fulfill the Bank’s regulatory requirement of the Community Reinvestment Act and at September 30, 2010 and December 31, 2009, is reported at fair value.

Investment securities having a fair value of $70,390,000 at September 30, 2010, and $37,434,000 at December 31, 2009, were pledged to secure public deposits and other borrowings.

MID PENN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

The following table presents gross unrealized losses and fair value of investments aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position at September 30, 2010 and December 31, 2009.


	Less Than 12 Months				12 Months or More				Total
(Dollars in thousands)	Fair Value		Unrealized Losses		Fair Value		Unrealized Losses		Fair Value		Unrealized Losses
September 30, 2010
Available-for-sale securities:
U.S. Treasury and U.S. government agencies	$	1,500	$	3	$	—	$	—	$	1,500	$	3
Mortgage-backed U.S. government agencies		10,923		225		—		—		10,923		225
State and political subdivision obligations		1,930		67		—		—		1,930		67
Equity securities		—		—		246		4		246		4

Total temporarily impaired available for sale securities	$	14,353	$	295	$	246	$	4	$	14,599	$	299


	Less Than 12 Months				12 Months or More				Total
(Dollars in thousands)	Fair Value		Unrealized Losses		Fair Value		Unrealized Losses		Fair Value		Unrealized Losses
December 31, 2009
Available-for-sale securities:
State and political subdivision obligations	$	4,321	$	91	$	—	$	—	$	4,321	$	91
Equity securities		—		—		245		5		245		5

Total temporarily impaired available for sale securities	$	4,321	$	91	$	245	$	5	$	4,566	$	96

Management evaluates securities for other-than-temporary impairment at least on a quarterly basis; and more frequently when economic or market concerns warrant such evaluation. Consideration is given to the length of time and the extent to which the fair value has been less than cost, and the financial condition and near term prospects of the issuer. In addition, for debt securities, Mid Penn considers (a) whether management has the intent to sell the security, (b) it is more likely than not that management will be required to sell the security prior to its anticipated recovery, and (c) whether management expects to recover the entire amortized cost basis. For equity securities, management considers the intent and ability to hold securities until recovery of unrealized losses.

At September 30, 2010, Mid Penn had 12 debt securities with unrealized losses. These securities have depreciated 2.01% from their amortized cost basis. At December 31, 2009, 8 debt securities with unrealized losses had depreciated 2.07% from the amortized cost basis. These securities are issued by either the U.S. Government or other governmental agencies. These unrealized losses were determined principally by reference to current interest rates for similar types of securities. In analyzing an issuer’s financial condition, management considers whether the U.S. Government or its agencies issued the securities, whether downgrades by bond rating agencies have occurred, and the results of reviews of the issuer’s financial condition. Based on the above conditions management has determined that no declines are deemed to be other-than-temporary.

The table below is the maturity distribution of investment securities at amortized cost and fair value at September 30, 2010 and December 31, 2009:


	September 30, 2010				December 31, 2009
(Dollars in thousands)	Amortized Cost		Fair Value		Amortized Cost		Fair Value
Due in 1 year or less	$	7,381	$	7,413	$	1,022	$	1,026
Due after 1 year but within 5 years		7,467		7,684		11,878		12,121
Due after 5 years but within 10 years		16,421		17,828		17,662		18,417
Due after 10 years		15,749		16,080		10,773		10,917

		47,018		49,005		41,335		42,481

Mortgage-backed securities		23,329		23,326		4,522		4,619
Equity securities		250		246		250		245

	$	70,597	$	72,577	$	46,107	$	47,345

MID PENN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

Mortgage-backed securities at September 30, 2010, had an average life of 3.2 years compared to an average life of 2.6 years at December 31, 2009. New investment purchases in this category have longer average lives than the portfolio at December 31, 2009.

3. Fair Value Measurements

Mid Penn adopted ASC Topic 820, Fair Value Measurements and Disclosures effective January 1, 2008 for financial assets and financial liabilities and on January 1, 2009, for non-financial assets and non-financial liabilities. This guidance defines fair value, establishes a framework for measuring fair value in accordance with generally accepted accounting principles, and expands disclosures about fair value measurements.

Fair value measurement and disclosure guidance defines fair value as the price that would be received to sell the asset or transfer the liability in an orderly transaction (that is, not a forced liquidation or distressed sale) between market participants at the measurement date under current market conditions. This guidance provides additional information on determining when the volume and level of activity for the asset or liability has significantly decreased. The guidance also includes information on identifying circumstances when a transaction may not be considered orderly.

Fair value measurement and disclosure guidance provides a list of factors that a reporting entity should evaluate to determine whether there has been a significant decrease in the volume and level of activity for the asset or liability in relation to normal market activity for the asset or liability. When the reporting entity concludes there has been a significant decrease in the volume and level of activity for the asset or liability, further analysis of the information from that market is needed and significant adjustments to the related prices may be necessary to estimate fair value in accordance with the fair value measurement and disclosure guidance.

This guidance clarifies that when there has been a significant decrease in the volume and level of activity for the asset or liability, some transactions may not be orderly. In those situations, the entity must evaluate the weight of the evidence to determine whether the transaction is orderly. The guidance provides a list of circumstances that may indicate that a transaction is not orderly. A transaction price that is not associated with an orderly transaction is given little, if any, weight when estimating fair value.

Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Inputs to valuation techniques refer to the assumptions that market participants would use in pricing the asset or liability. Inputs may be observable, meaning those that reflect the assumptions market participants would use in pricing the asset or liability developed based on market data obtained from independent sources, or unobservable, meaning those that reflect the reporting entity’s own belief about the assumptions market participants would use in pricing the asset or liability based upon the best information available in the circumstances. Fair value measurement and disclosure guidance establishes a fair value hierarchy for valuation inputs that gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The fair value hierarchy is as follows:

Level 1 Inputs—Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities;

Level 2 Inputs—Quoted prices in markets that are not active, or inputs that are observable either directly or indirectly, for substantially the full term of the asset or liability;

Level 3 Inputs—Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (i.e., supported by little or no market activity).

A description of the valuation methodologies used for instruments measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy, is set forth below.

There were no transfers of assets between fair value Level 1 and Level 2 for the nine months ended September 30, 2010. The following table illustrates the financial instruments measured at fair value on a recurring basis segregated by hierarchy fair value levels:


			Fair value measurements at September 30, 2010 using:
(Dollars in thousands) Assets:	Total carrying value at September 30, 2010		Quoted prices in active markets (Level 1)		Significant other observable inputs (Level 2)		Significant unobservable inputs (Level 3)
Securities available for sale	$	72,577	$	246	$	72,331	$	—

			Fair value measurements at December 31, 2009 using:
(Dollars in thousands) Assets:	Total carrying value at December 31, 2009		Quoted prices in active markets (Level 1)		Significant other observable inputs (Level 2)		Significant unobservable inputs (Level 3)
Securities available for sale	$	47,345	$	245	$	47,100	$	—

MID PENN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

Certain financial assets and financial liabilities are measured at fair value on a nonrecurring basis; that is, the instruments are not measured at fair value on an ongoing basis, but are subject to fair value adjustments in certain circumstances (for example, when there is evidence of impairment).

The following table illustrates the financial instruments measured at fair value on a nonrecurring basis segregated by hierarchy fair value levels:


			Fair value measurements at September 30, 2010 using:
(Dollars in thousands) Assets:	Total carrying value at September 30, 2010		Quoted prices in active markets (Level 1)		Significant other observable inputs (Level 2)		Significant unobservable inputs (Level 3)
Impaired Loans	$	2,864	$	—	$	—	$	2,864
Foreclosed Assets		587		—		—		587

			Fair value measurements at December 31, 2009 using:
(Dollars in thousands) Assets:	Total carrying value at December 31, 2009		Quoted prices in active markets (Level 1)		Significant other observable inputs (Level 2)		Significant unobservable inputs (Level 3)
Impaired Loans	$	2,036	$	—	$	—	$	2,036
Foreclosed Assets		663		—		—		663

Certain non-financial assets and non-financial liabilities measured at fair value on a recurring basis include reporting units measured at fair value in the first step of a goodwill impairment test. Certain non-financial assets and non-financial liabilities measured at fair value on a non-recurring basis include non-financial assets and non-financial liabilities measured at fair value in the second step of a goodwill impairment test, as well as intangible assets and other non-financial long-lived assets measured at fair value for impairment assessment. As stated above, this guidance was applicable to these fair value measurements beginning January 1, 2009 and the effect was not significant at September 30, 2010.

ASC Topic 825, Financial Instruments, requires disclosures about fair value of financial instruments for interim reporting periods of publicly traded companies as well as in annual financial statements.

The following methodologies and assumptions were used to estimate the fair value of Mid Penn’s financial instruments:

Cash and Cash Equivalents:

The carrying value of cash and cash equivalents is considered to be a reasonable estimate of fair value.

Interest-bearing Balances with other Financial Institutions:

The estimate of fair value was determined by comparing the present value of quoted interest rates on like deposits with the weighted average yield and weighted average maturity of the balances.

Securities Available for Sale:

The fair value of securities classified as available for sale is determined by obtaining quoted market prices on nationally recognized securities exchanges (Level 1), or matrix pricing (level 2), which is a mathematical technique used widely in the industry to value debt securities without relying exclusively on quoted market prices for the specific securities but rather relying on the securities’ relationship to other benchmark quoted prices.

Impaired Loans:

Mid Penn’s rating system assumes any loans classified as sub-standard non-accrual to be impaired, and all of these loans are considered collateral dependent; therefore, all of Mid Penn’s impaired loans, whether reporting a specific allocation or not, are considered collateral dependent.

In some instances Mid Penn is not holding real estate as collateral and is relying on business assets (personal property) for repayment. In these circumstances a collateral inspection is performed by Mid Penn personnel to determine an estimated value. The value is based on net book value, as provided by the financial statements, and discounted accordingly based on determinations made by management. Occasionally, Mid Penn will employ an outside service to provide a fair estimate of value based on auction sales or private sales. Management reviews the estimates of these third parties and discounts them accordingly based on management’s judgment, if deemed necessary. Mid Penn considers the estimates used in its impairment analysis to be Level 3 inputs.

Mid Penn actively monitors the values of collateral on impaired loans. This monitoring may require the modification of collateral values over time or

MID PENN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

changing circumstances by some factor, either positive or negative, from the original values. All collateral values will be assessed by management at least every 18 months for possible revaluation by an independent third party.

Mid Penn does not currently, or plan to in the future, use automated valuation methodologies as a method of valuing real estate collateral.

Loans:

For variable-rate loans that reprice frequently and which entail no significant changes in credit risk, carrying values approximated fair value. The fair value of other loans are estimated by calculating the present value of the cash flow difference between the current rate and the market rate, for the average maturity, discounted quarterly at the market rate.

Foreclosed Assets:

Assets included in foreclosed assets held for sale are carried at the lower of carrying value or fair value and accordingly are presented as measured on a non-recurring basis. Values are estimated using Level 3 inputs, based on appraisals that consider the sales prices of property in the proximate vicinity.

Accrued Interest Receivable and Payable:

The carrying amounts of accrued interest receivable and payable approximate their fair values.

Restricted Investment in Bank Stocks:

The carrying amount of required and restricted investment in correspondent bank stock approximates fair value, and considers the limited marketability of such securities.

Deposits:

The fair value for demand deposits (e.g., interest and noninterest checking, savings and money market deposit accounts) are by definition, equal to the amount payable on demand at the reporting date (i.e. their carrying amounts). Fair value for fixed-rate certificates of deposit was estimated using a discounted cash flow calculation by combining all fixed-rate certificates into a pool with a weighted average yield and a weighted average maturity for the pool and comparing the pool with interest rates currently being offered on a similar maturity.

Short-term Borrowings:

Because of time to maturity, the estimated fair value of short-term borrowings approximates the book value.

Long-term Debt:

The estimated fair values of long-term debt were determined using discounted cash flow analysis, based on currently available borrowing rates for similar types of borrowing arrangements.

Commitments to Extend Credit and Letters of Credit:

The fair value of commitments to extend credit is estimated using the fees currently charged to enter into similar agreements, taking into account market interest rates, the remaining terms and present credit worthiness of the counterparties. The fair value of guarantees and letters of credit is based on fees currently charged for similar agreements.

MID PENN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

The following table summarizes the carrying value and fair value of financial instruments at September 30, 2010 and December 31, 2009.


	September 30, 2010				December 31, 2009
(Dollars in thousands)	Carrying Value		Fair Value		Carrying Value		Fair Value
Financial assets:
Cash and cash equivalents	$	11,422	$	11,422	$	8,960	$	8,960
Interest-bearing balances with other financial institutions		48,779		48,779		38,604		38,604
Investment securities		72,577		72,577		47,345		47,345
Net loans and leases		461,342		480,979		472,699		487,476
Restricted investment in bank stocks		4,029		4,029		4,029		4,029
Accrued interest receivable		2,666		2,666		2,781		2,781

Financial liabilities:
Deposits	$	548,316	$	555,449	$	500,015	$	506,616
Short-term borrowings		1,896		1,896		16,044		16,044
Long-term debt		27,927		29,251		38,057		39,578
Accrued interest payable		2,208		2,208		1,750		1,750

Off-balance sheet financial instruments:
Commitments to extend credit	$	—	$	—	$	—	$	—
Financial standby letters of credit		—		—		—		—

4. Guarantees

In the normal course of business, Mid Penn makes various commitments and incurs certain contingent liabilities, which are not reflected in the accompanying consolidated financial statements. The commitments include various guarantees and commitments to extend credit. Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Mid Penn evaluates each customer’s credit-worthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary upon extension of credit, is based on management’s credit evaluation of the customer. Standby letters of credit and financial guarantees written are conditional commitments to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support public and private borrowing arrangements. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loans to customers. Mid Penn had $11,135,000 and $10,697,000 of standby letters of credit outstanding as of September 30, 2010 and December 31, 2009, respectively. Mid Penn does not anticipate any losses because of these transactions. The current amount of the liability as of September 30, 2010 for payment under standby letters of credit issued was not material.

5. Short-term Borrowings

Short-term borrowings as of September 30, 2010 and December 31, 2009 consisted of:


(Dollars in thousands)	September 30, 2010		December 31, 2009
Federal funds purchased	$	—	$	12,886
Securities sold under repurchase agreements		1,434		2,839
Treasury, tax and loan notes		462		319

	$	1,896	$	16,044

Short-term borrowings are comprised primarily of federal funds purchased and securities sold under repurchase agreements. Investment securities are pledged in sufficient amounts to collateralize repurchase agreements. Treasury tax and loan notes are open-ended interest bearing notes payable to the U.S. Treasury upon call. All tax deposits accepted by the Bank are placed in the Treasury note option account.

MID PENN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

6. Long-term Debt

During the three and nine months ended September 30, 2010, the Bank entered into no additional long-term borrowings with the Federal Home Loan Bank of Pittsburgh. During the three months ended September 30, 2010, no long-term borrowings with the Federal Home Loan Bank of Pittsburgh matured. During the nine months ended September 30, 2010, $10,000,000 in long-term borrowings with the Federal Home Loan Bank of Pittsburgh matured.

7. Defined Benefit Plans

Mid Penn has an unfunded noncontributory defined benefit retirement plan for directors. The plan provides defined benefits based on years of service. In addition, Mid Penn sponsors a defined benefit health care plan that provides post-retirement medical benefits and life insurance to qualifying full-time employees. These health care and life insurance plans are noncontributory. A December 31 measurement date for our plans is used.

The components of net periodic benefit costs from these benefit plans are as follows:


	Three Months Ended September 30,
	Pension Benefits				Other Benefits
(Dollars in thousands)	2010		2009		2010			2009
Service cost	$	6	$	5	$	5		$	4
Interest cost		13		14		11			8
Amortization of prior service cost		5		5		—			—
Amortization of net gain		—		—		(3	)		(3	)

Net periodic benefit cost	$	24	$	24	$	13		$	9


	Nine Months Ended September 30,
	Pension Benefits				Other Benefits
(Dollars in thousands)	2010		2009		2010			2009
Service cost	$	18	$	15	$	15		$	12
Interest cost		39		42		33			24
Amortization of prior service cost		15		15		—			—
Amortization of net gain		—		—		(9	)		(9	)

Net periodic benefit cost	$	72	$	72	$	39		$	27

8. Comprehensive Income

Accounting principles generally accepted in the United States of America require that recognized revenue, expenses, gains, and losses be included in net income. Changes in certain assets and liabilities such as unrealized gains (losses) on securities available for sale and the liability associated with defined benefit plans, are reported as a separate component of the shareholders’ equity section of the balance sheet. Such items, along with net income, are components of comprehensive income. The components of other comprehensive income and the related tax effects are as follows:


	Three Months Ended September 30,						Nine Months Ended September 30,
(Dollars in thousands)	2010			2009			2010			2009
Change in unrealized holding gains on available for sale securities	$	769		$	1,373		$	742		$	884
Less reclassification adjustment for gains realized in income		—			—			—			—

Net unrealized gains		769			1,373			742			884

Change in defined benefit plans		6			3			15			158

Other comprehensive income		775			1,376			757			1,042
Income tax effect		(264	)		(468	)		(257	)		(355	)

Net of tax amount	$	511		$	908		$	500		$	687

MID PENN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

The components of accumulated other comprehensive income, net of taxes, are as follows:


(Dollars in thousands)	Unrealized Gain on Securities		Defined Benefit Plan Liability			Accumulated Other Comprehensive Income
Balance—September 30, 2010	$	1,307	$	(34	)	$	1,273

Balance—December 31, 2009	$	817	$	(44	)	$	773

9. Preferred Stock

On December 19, 2008, Mid Penn entered into and closed a Letter Agreement with the United States Department of the Treasury (the “Treasury”) pursuant to which the Treasury invested $10,000,000 in Mid Penn under the Treasury’s Capital Purchase Program (the “CPP”).

Under the CPP, the Treasury received (1) 10,000 shares of Series A Fixed Rate Cumulative Perpetual Preferred Stock, $1,000 liquidation preference, and (2) Warrants to purchase up to 73,099 shares of Mid Penn’s common stock at an exercise price of $20.52 per share. The $10,000,000 in new capital is treated as Tier 1 Capital.

The Series A Preferred Stock pays cumulative dividends at a rate of 5% per annum for the first five years and 9% per annum thereafter. Pursuant to the American Recovery and Reinvestment Act of 2009, the Secretary of the Treasury is required to permit, subject to consultation with the appropriate Federal banking agency, Mid Penn to redeem the Series A Preferred Stock. Mid Penn may do so without regard to the source of the funds to be used to redeem the Series A Preferred Stock or any minimum waiting period. If Mid Penn elects to redeem the Series A Preferred Stock prior to February 15, 2012, and receives approval from the Treasury and the Board of Governors of the Federal Reserve System, it must redeem at least $2,500,000 of the Series A Preferred Stock. Upon redemption of the Series A Preferred Stock, the Secretary of the Treasury must liquidate the warrants associated with Mid Penn’s participation in the CPP at the current market price. Upon the appropriate approval, Mid Penn may redeem the Series A Preferred Stock at the original purchase price plus accrued but unpaid dividends, if any. The related Warrants expire in ten years and are immediately exercisable upon their issuance.

To participate in the program, Mid Penn is required to meet certain standards, including; (1) ensuring that incentive compensation for senior executives does not encourage unnecessary and excessive risk that threaten the value of Mid Penn; (2) requiring a clawback of any bonus or incentive compensation paid to a senior executive based on statements of earnings, gains or other criteria that are later proven to be materially inaccurate; (3) prohibiting Mid Penn from making any golden parachute payment to a senior executive based on applicable Internal Revenue Code provisions; and (4) agreeing not to deduct for tax purposes executive compensation in excess of $500,000 for each senior executive.

Based on the Program term sheet provided by the Treasury, the following are the effects on holders of common stock from the issuance of Senior Preferred stock to the Treasury under the Program:

Restrictions on Dividends

For as long as any Senior Preferred shares are outstanding, no dividends can be declared or paid on common shares, nor can Mid Penn repurchase or redeem any common shares, unless all accrued and unpaid dividends for all past dividend periods on the Senior Preferred shares have been fully paid. In addition, the consent of the Treasury is required for any increase in the per share dividends on common shares until the third anniversary of the date of the Senior Preferred investment unless prior to such third anniversary, the Senior Preferred shares have been redeemed in whole or the Treasury has transferred all of the Senior Preferred shares to third parties.

Repurchases

The Treasury’s consent is required for any share repurchases (other than (1) repurchases of the Senior Preferred shares and (2) repurchases of common shares in connection with any benefit plan in the ordinary course of business consistent with past practice) until the third anniversary of the date of this investment unless prior to such third anniversary the Senior Preferred shares have been redeemed in whole or the Treasury has transferred all of the Senior Preferred shares to third parties. In addition, there can be no share repurchases of common shares if prohibited as described under “Restrictions on Dividends” above.

Voting Rights

The Senior Preferred shares are non-voting, other than class voting rights on (1) any authorization or issuance of shares ranking senior to the Senior Preferred shares, (2) any amendment to the rights of Senior Preferred, or (3) any merger, exchange or similar transaction which would adversely affect the rights of the Senior Preferred. If dividends on the Senior Preferred shares are not paid in full for six dividend periods, whether or not consecutive,

MID PENN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

the Senior Preferred shareholder(s) have the right to elect two directors. The right to elect directors would end when full dividends have been paid for four consecutive dividend periods.

10. Earnings per Common Share

Earnings per common share is computed by dividing net income available to common shareholders by the weighted average number of common shares outstanding during each of the periods presented giving retroactive effect to stock dividends and stock splits. The following data show the amounts used in computing basic and diluted earnings per common share. As shown in the table that follows, diluted earnings per common share is computed using weighted average common shares outstanding, plus weighted average common shares available from the exercise of all dilutive stock warrants issued to the U.S. Treasury under the provisions of the Capital Purchase Program, based on the average share price of Mid Penn’s common stock during the period.

The computations of basic earnings per common share follow:


	Three Months Ended September 30,						Nine Months Ended September 30,
(Dollars in thousands, except per share data)	2010			2009			2010			2009
Net Income	$	480		$	334		$	2,006		$	1,260
Less: Dividends on preferred stock		(125	)		(125	)		(375	)		(375	)
Accretion of preferred stock discount		(3	)		(3	)		(10	)		(10	)

Net income available to common shareholders	$	352		$	206		$	1,621		$	875
Weighted average common shares outstanding		3,479,780			3,479,780			3,479,780			3,479,780
Basic earnings per common share	$	0.11		$	0.06		$	0.47		$	0.25

The computations of diluted earnings per common share follow:


	Three Months Ended September 30,				Nine Months Ended September 30,
(Dollars in thousands, except per share data)	2010		2009		2010		2009
Net income available to common shareholders	$	352	$	206	$	1,621	$	875
Weighted average number of common shares outstanding		3,479,780		3,479,780		3,479,780		3,479,780
Dilutive effect of potential common stock arising from stock warrants:
Exercise of outstanding stock warrants issued to U.S. Treasury under the Capital Repurchase Program		—		—		—		—

Adjusted weighted-average common shares outstanding		3,479,780		3,479,780		3,479,780		3,479,780
Diluted earnings per common share	$	0.11	$	0.06	$	0.47	$	0.25

As of September 30, 2010, Mid Penn had 73,099 warrants that were anti-dilutive because the fair value of the common stock was below the $20.52 exercise price of these warrants.

11. Recent Accounting Pronouncements

ASU 2009-16:

In October 2009, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2009-16, Transfers and Servicing (Topic 860) – Accounting for Transfers of Financial Assets. This Update amends the Codification for the issuance of FASB Statement No. 166, Accounting for Transfers of Financial Assets-an amendment of FASB Statement No. 140.

The amendments in this Update improve financial reporting by eliminating the exceptions for qualifying special-purpose entities from the consolidation guidance and the exception that permitted sale accounting for certain mortgage securitizations when a transferor has not surrendered control over the transferred financial assets. In addition, the amendments require enhanced disclosures about the risks that a transferor continues to be exposed to because of its continuing involvement in transferred financial assets. Comparability and consistency in accounting for transferred financial assets will also be improved through clarifications of the requirements for isolation and limitations on portions of financial assets that are eligible for sale accounting.

This guidance became effective January 1, 2010, and did not have a significant impact on Mid Penn’s financial condition or results of operations.

ASU 2010-06:

The FASB has issued ASU 2010-06, Fair Value Measurements and Disclosures (Topic 820): Improving Disclosures about Fair Value Measurements. This ASU requires some new disclosures and clarifies some existing disclosure requirements about fair value measurement as

MID PENN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

set forth in Codification Subtopic 820-10. The FASB’s objective is to improve these disclosures and, thus, increase the transparency in financial reporting. Specifically, ASU 2010-06 amends Codification Subtopic 820-10 to now require:

•

A reporting entity to disclose separately the amounts of significant transfers in and out of Level 1 and Level 2 fair value measurements and describe the reasons for the transfers; and

•

In the reconciliation for fair value measurements using significant unobservable inputs, a reporting entity should present separately information about purchases, sales, issuances, and settlements.

In addition, ASU 2010-06 clarifies the requirements of the following existing disclosures:

•

For purposes of reporting fair value measurement for each class of assets and liabilities, a reporting entity needs to use judgment in determining the appropriate classes of assets and liabilities; and

•

A reporting entity should provide disclosures about the valuation techniques and inputs used to measure fair value for both recurring and nonrecurring fair value measurements.

ASU 2010-06 is effective for interim and annual reporting periods beginning after January 1, 2010, except for the disclosures about purchases, sales, issuances, and settlements in the roll forward of activity in Level 3 fair value measurements. Those disclosures are effective for fiscal years beginning after December 15, 2010, and for interim periods within those fiscal years. Mid Penn adopted the required provisions of ASU 2010-06, with no significant impact on its financial condition or results of operations.

ASU 2010-09:

The FASB has issued ASU 2010-09, Subsequent Events (Topic 855): Amendments to Certain Recognition and Disclosure Requirements. The amendments in the ASU remove the requirement for an SEC filer to disclose a date through which subsequent events have been evaluated in both issued and revised financial statements. Revised financial statements include financial statements revised as a result of either correction of an error or retrospective application of U.S. GAAP. The FASB also clarified that if the financial statements have been revised, then an entity that is not an SEC filer should disclose both the date that the financial statements were issued or available to be issued and the date the revised financial statements were issued or available to be issued. The FASB believes these amendments remove potential conflicts with the SEC’s literature.

In addition, the amendments in the ASU require an entity that is a conduit bond obligor for conduit debt securities that are traded in a public market to evaluate subsequent events through the date of issuance of its financial statements and must disclose such date.

All of the amendments in the ASU were effective upon issuance (February 24, 2010) except for the use of the issued date for conduit debt obligors. That amendment was effective for interim or annual periods ending after June 15, 2010. Mid Penn adopted the required provisions of ASU 2010-09, with no significant impact on its financial condition or results of operations.

ASU 2010-18:

Receivables (Topic 310): Effect of a Loan Modification When the Loan Is Part of a Pool That Is Accounted for as a Single Asset, codifies the consensus reached in EITF Issue No. 09-I, “Effect of a Loan Modification When the Loan Is Part of a Pool That Is Accounted for as a Single Asset.” The amendments to the Codification provide that modifications of loans that are accounted for within a pool under Subtopic 310-30 do not result in the removal of those loans from the pool even if the modification of those loans would otherwise be considered a troubled debt restructuring. An entity will continue to be required to consider whether the pool of assets in which the loan is included is impaired if expected cash flows for the pool change. ASU 2010-18 does not affect the accounting for loans under the scope of Subtopic 310-30 that are not accounted for within pools. Loans accounted for individually under Subtopic 310-30 continue to be subject to the troubled debt restructuring accounting provisions within Subtopic 310-40.

ASU 2010-18 is effective prospectively for modifications of loans accounted for within pools under Subtopic 310-30 occurring in the first interim or annual period ending on or after July 15, 2010. Early application is permitted. Upon initial adoption of ASU 2010-18, an entity may make a one-time election to terminate accounting for loans as a pool under Subtopic 310-30. This election may be applied on a pool-by-pool basis and does not preclude an entity from applying pool accounting to subsequent acquisitions of loans with credit deterioration. The Corporation does not expect the adoption of this standard will have a significant impact on the Corporation’s financial condition or results of operations.

ASU 2010-20:

Receivables (Topic 310): Disclosures about the Credit Quality of Financing Receivables and the Allowance for Credit Losses, will help investors assess the credit risk of a company’s receivables portfolio and the adequacy of its allowance for credit losses held against the portfolios by expanding credit risk disclosures.

This ASU requires more information about the credit quality of financing receivables in the disclosures to financial statements, such as aging information and credit quality indicators. Both new and existing disclosures must be disaggregated by portfolio segment or class. The disaggregation of information is based on how a company develops its allowance for credit losses and how it manages its credit exposure.

The amendments in this Update apply to all public and nonpublic entities with financing receivables. Financing receivables include loans and trade accounts receivable. However, short-term trade accounts receivable, receivables measured at fair value or lower of cost or fair value, and debt securities are exempt from these disclosure amendments.

MID PENN BANCORP, INC.

Notes to Consolidated Financial Statements (Unaudited)

The effective date of ASU 2010-20 differs for public and nonpublic companies. For public companies, the amendments that require disclosures as of the end of a reporting period are effective for periods ending on or after December 15, 2010. The amendments that require disclosures about activity that occurs during a reporting period are effective for periods beginning on or after December 15, 2010. For nonpublic companies, the amendments are effective for annual reporting periods ending on or after December 15, 2011. The Corporation does not expect the adoption of this standard will have a significant impact on the Corporation’s financial condition or results of operations.

MID PENN BANCORP, INC.

Management’s Discussion and Analysis

ITEM 2 – MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following is Management’s Discussion of Consolidated Financial Condition as of September 30, 2010, compared to year-end 2009, and the Results of Operations for the three and nine months ended September 30, 2010, compared to the same periods in 2009.

This discussion should be read in conjunction with the financial tables, statistics, and the audited financial statements and notes thereto included in Mid Penn’s Annual Report on Form 10-K for the year ended December 31, 2009. The results of operations for interim periods are not necessarily indicative of operating results expected for the full year.

Certain of the matters discussed in this document and in documents incorporated by reference herein, including matters discussed under the caption “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” may constitute forward-looking statements for purposes of the Securities Act of 1933, as amended, and the Securities Exchange Act of 1934, as amended, and as such may involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of Mid Penn to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements. The words “expect”, “anticipates”, “intend”, “plan”, “believe”, “estimate”, and similar expressions are intended to identify such forward-looking statements.

Mid Penn’s actual results may differ materially from the results anticipated in these forward-looking statements due to a variety of factors, including, without limitation:

•

The effects of future economic conditions on Mid Penn and its customers;

•

Governmental monetary and fiscal policies, as well as legislative and regulatory changes, including the effects of the recently enacted Dodd-Frank Wall Street Reform and Consumer Protection Act;

•

The effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Financial Accounting Standards Board and other accounting standard setters;

•

The risks of changes in interest rates on the level and composition of deposits, loan demand, and the values of loan collateral, securities and interest rate protection agreements, as well as interest rate risks;

•

The effects of economic deterioration on current customers, specifically the effect of the economy on loan customers’ ability to repay loans;

•

The effects of competition from other commercial banks, thrifts, mortgage banking firms, consumer finance companies, credit unions, securities brokerage firms, insurance companies, money market and other mutual funds and other financial institutions operating in Mid Penn’s market area and elsewhere, including institutions operating locally, regionally, nationally and internationally, together with such competitors offering banking products and services by mail, telephone, computer and the internet;

•

The costs and effects of litigation and of unexpected or adverse outcomes in such litigation;

•

Technological changes;

•

Acquisitions and integration of acquired businesses;

•

The failure of assumptions underlying the establishment of reserves for loan and lease losses and estimations of values of collateral and various financial assets and liabilities;

•

Acts of war or terrorism;

•

Volatilities in the securities markets; and

•

Deteriorating economic conditions.

Mid Penn undertakes no obligation to publicly revise or update these forward-looking statements to reflect events or circumstances that arise after the date of this report. Readers should carefully review the risk factors described in the documents that we periodically file with the SEC, including Mid Penn’s Annual Report on Form 10-K for the year ended December 31, 2009.

Critical Accounting Estimates

Mid Penn’s consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and conform to general practices within the banking industry. Application of these principles involves significant judgments and estimates by management that have a material impact on the carrying value of certain assets and liabilities. The judgments and estimates that we used are based on historical experiences and other factors, which are believed to be reasonable under the circumstances. Because of the nature of the judgments and estimates that we have made, actual results could differ from these judgments and estimates, which could have a material impact on the carrying values of assets and liabilities and the results of our operations.

Management of the Mid Penn considers the accounting judgments relating to the allowance for loan and lease losses and the evaluation of Mid Penn’s investment securities for other-than-temporary impairment to be the accounting areas that require the most subjective and complex judgments.

The allowance for loan and lease losses represents management’s estimate of probable incurred credit losses inherent in the loan and lease portfolio. Determining the amount of the allowance for loan and lease losses is considered a critical accounting estimate because it requires significant judgment and the use of estimates related to the amount and timing of expected future cash flows on impaired loans, estimated losses on pools of homogeneous loans based on historical loss experience, and consideration of current economic trends and conditions, all of which may be susceptible to significant change. The loan and lease portfolio also represents the largest asset type on the consolidated balance sheet. Throughout the remainder of this report, the terms “loan” or “loans” refers to both loans and leases.

MID PENN BANCORP, INC.

Management’s Discussion and Analysis

Valuations for the investment portfolio are determined using quoted market prices, where available. If quoted market prices are not available, investment valuation is based on pricing models, quotes for similar investment securities, and observable yield curves and spreads. In addition to valuation, management must assess whether there are any declines in value below the carrying value of the investments that should be considered other than temporary or otherwise require an adjustment in carrying value and recognition of the loss in the consolidated statement of operations.

Recent Legislation Affecting the Financial Services Industry

On July 21, 2010, the President signed the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 (the “Dodd-Frank Act”) into law. The Dodd-Frank Act significantly changes regulation of financial institutions and the financial services industry, including: creating a Financial Services Oversight Council to identify emerging systemic risks and improve interagency cooperation; centralizing responsibility for consumer financial protection by creating a new agency, the Consumer Financial Protection Bureau, which will be responsible for implementing, examining and enforcing compliance with federal consumer financial laws; permanently raising the current standard maximum deposit insurance amount to $250,000; establishing strengthened capital standards for banks, and disallowing certain trust preferred securities from qualifying as Tier 1 capital (subject to certain grandfather provisions for existing trust preferred securities); establishing new minimum mortgage underwriting standards; granting the Federal Reserve Board the power to regulate debit card interchange fees; and implementing corporate governance changes. Many aspects of the Dodd-Frank are subject to rulemaking that will take effect over several years, thus making it difficult to assess the impact of the statute on the financial industry, including Mid Penn, at this time. Mid Penn is currently reviewing the provisions of the Dodd-Frank Act and assessing their probable impact on Mid Penn and its operations.

Results of Operations

Overview

Net income available to common shareholders was $352,000, or $0.11 per common share, for the quarter ended September 30, 2010, as compared to net income available to common shareholders of $206,000, or $0.06 per common share, for the quarter ended September 30, 2009. During the nine months ended September 30, 2010, net income available to common shareholders was $1,621,000, or $0.47 per common share versus $875,000, or $0.25 per common share, for the same period in 2009.

The net interest margin compression experienced throughout 2009 has begun to abate somewhat with net interest income increasing to $4,987,000 during the three months ended September 30, 2010 from $4,670,000 during the same period in 2009. The nine months ended September 30, 2010 reflect an increasing level of net interest income as well, growing to $14,513,000 versus $13,357,000 during the same period in 2009. These increases have been spurred by a moderating cost of funds and increasing levels of average earning assets.

The provision for loan and lease losses in the third quarter of 2010 was $975,000, compared to $1,108,000 in the third quarter of 2009. During the nine months ended September 30, 2010, the provision for loan and lease losses was $2,060,000, compared to $2,520,000 for the nine months ended September 30, 2009.

Net income as a percent of average assets (return on average assets or “ROA”) and shareholders’ equity (return on average equity or “ROE”) were as follows on an annualized basis:


	Three Months Ended September 30,						Nine Months Ended September 30,
	2010			2009			2010			2009
Return on average assets		0.30	%		0.23	%		0.43	%		0.29	%
Return on average equity		3.93	%		2.64	%		5.61	%		3.23	%

Total assets increased to $632,552,000 at September 30, 2010, from $606,010,000 at December 31, 2009. This asset increase was driven by strong core deposit growth through the third quarter of 2010 with total deposits of $548,316,000 at September 30, 2010, compared to $500,015,000 at December 31, 2009, an increase of approximately $48 million. This growth in core deposits led to an increase in federal funds sold, and is being deployed to replace maturing long-term borrowings and brokered certificates of deposit, and into investments and loans to maximize the return on these new funds.

The funding side of Mid Penn has continued the transformation begun in 2009. Deposit growth was strong, as noted above, during the first nine months of 2010. This increase in deposits was primarily caused by successfully securing two long-term deposit relationships with local school districts, an attractive money market rate, and the building of relationship-based core deposit accounts from the extensive portfolio of commercial real estate borrowers. In addition to the ongoing efforts to place these funds into loans and investments, during the first nine months of 2010, $10,000,000 of long-term FHLB debt and $6,990,000 in brokered time deposits have matured and been replaced with core deposits at a more advantageous rate structure. These strategies have improved the cost of funds and improved the net interest margin despite increased levels of nonaccrual loans.

MID PENN BANCORP, INC.

Management’s Discussion and Analysis

Net Interest Income/Funding Sources

Net interest income, Mid Penn’s primary source of revenue, is the amount by which interest income on loans and investments exceeds interest incurred on deposits and borrowings. The amount of net interest income is affected by changes in interest rates and changes in the volume and mix of interest-sensitive assets and liabilities. Net interest income and corresponding yields are presented in the analysis below on a taxable-equivalent basis. Income from tax-exempt assets, primarily loans to or securities issued by state and local governments, is adjusted by an amount equivalent to the federal income taxes which would have been paid if the income received on these assets was taxable at the statutory rate of 34%. The following table includes average balances, rates, interest income and expense, interest rate spread, and net interest margin:

Average Balances, Effective Interest Differential and Interest Yields

Interest rates and interest differential – taxable equivalent basis


	For the Nine Months Ended September 30, 2010							For the Nine Months Ended September 30, 2009
(Dollars in thousands)	Average Balance		Interest		Rate (%)			Average Balance		Interest		Rate (%)
ASSETS:
Interest Earning Balances	$	41,668	$	622		2.00	%	$	42,554	$	1,177		3.70	%
Investment Securities:
Taxable		28,048		577		2.75	%		19,273		495		3.43	%
Tax-Exempt		25,504		1,228		6.44	%		25,122		1,303		6.93	%

Total Investment Securities		53,552							44,395

Federal Funds Sold		9,763		20		0.27	%		343		1		0.39	%
Loans and Leases, Net		474,291		20,859		5.88	%		457,057		21,156		6.19	%
Restricted Investment in Bank Stocks		4,029		—		0.00	%		3,895		1		0.03	%

Total Earning Assets		583,303		23,306		5.34	%		548,244		24,133		5.89	%
Cash and Due from Banks		7,646							6,596
Other Assets		26,438							22,370

Total Assets	$	617,387						$	577,210

LIABILITIES & SHAREHOLDERS’ EQUITY:
Interest Bearing Deposits:
NOW	$	48,618		50		0.14	%	$	37,423		25		0.09	%
Money Market		150,391		1,625		1.44	%		81,587		964		1.58	%
Savings		26,936		11		0.05	%		26,330		14		0.07	%
Time		246,470		5,385		2.92	%		251,769		7,085		3.76	%
Short-term Borrowings		4,491		16		0.48	%		23,167		99		0.57	%
Long-term Debt		29,182		993		4.55	%		48,640		1,900		5.22	%

Total Interest Bearing Liabilities		506,088		8,080		2.13	%		468,916		10,087		2.88	%
Demand Deposits		57,457							50,226
Other Liabilities		6,065							5,856
Shareholders’ Equity		47,777							52,212

Total Liabilities and Shareholders’ Equity	$	617,387						$	577,210

Net Interest Income			$	15,226						$	14,046


Net Yield on Interest Earning Assets:
Total Yield on Earning Assets						5.34	%						5.89	%
Rate on Supporting Liabilities						2.13	%						2.88	%
Average Interest Spread						3.21	%						3.01	%
Net Interest Margin						3.49	%						3.43	%

For the nine months ended September 30, 2010, Mid Penn’s taxable-equivalent net interest margin increased to 3.49%, from 3.43%, as compared to the nine months ended September 30, 2009, driven primarily by a reduction in cost of supporting liabilities. Net interest income, on a taxable-equivalent basis, in the first nine months of 2010, increased to $15,226,000 from $14,046,000 in the first nine months of 2009, related to the changing composition of interest bearing liabilities and the growth in average earning assets, which increased 6.4% from September 30, 2009 to September 30, 2010.

MID PENN BANCORP, INC.

Management’s Discussion and Analysis

Although the effective interest rate impact on earning assets and funding sources can be reasonably estimated at current interest rate levels, the options selected by customers, and the future mix of the loan, investment, and deposit products in the Bank’s portfolios, may significantly change the estimates used in the simulation models. In addition, our net interest income may be impacted by further interest rate actions of the Federal Reserve Bank.

Provision for Loan Losses

The provision for loan and lease losses is the expense necessary to maintain the allowance for loan and lease losses at a level adequate to absorb management’s estimate of probable losses in the loan and lease portfolio. Mid Penn’s provision for loan and lease losses is based upon management’s monthly review of the loan portfolio. The purpose of the review is to assess loan quality, identify impaired loans and leases, analyze delinquencies, ascertain loan and lease growth, evaluate potential charge-offs and recoveries, and assess general economic conditions in the markets we serve.

During the first nine months of 2010, Mid Penn continued to experience a challenging economic and operating environment. Given the economic pressures that impact some borrowers, Mid Penn has increased the allowance for loan and lease losses in accordance with Mid Penn’s assessment process, which took into consideration the decrease in collateral values from December 31, 2009 to September 30, 2010. The provision for loan and lease losses was $975,000 for the three months ended September 30, 2010, as compared to $1,108,000 for the three months ended September 30, 2009. During the nine months ended September 30, 2010, the provision for loan and lease losses was $2,060,000, as compared to $2,520,000 for the nine months ended September 30, 2009. For further discussion of factors affecting the provision for loan and lease losses please see Credit Quality, Credit Risk, and Allowance for Loan and Lease Losses in the Financial Condition section of this Management’s Discussion and Analysis.

Noninterest Income

Noninterest income decreased $85,000, or 9.4% during the third quarter of 2010 versus the third quarter of 2009. During the nine months ended September 30, 2010, noninterest income decreased $171,000, or 6.3% versus the same period in 2009. The following components of noninterest income showed significant changes:


	Three Months Ended September 30,
(Dollars in Thousands)	2010		2009		$ Variance			% Variance
Service charges on deposits	$	262	$	382	$	(120	)		-31.4	%
Mortgage banking income		98		37		61			164.9	%

	Nine Months Ended September 30,
(Dollars in Thousands)	2010		2009		$ Variance			% Variance
Service charges on deposits	$	918	$	1,119	$	(201	)		-18.0	%
Gain on life insurance proceeds		—		158		(158	)		N/A
Mortgage banking income		241		72		169			234.7	%

Service charges on deposits, primarily fees from insufficient funds, showed decreases during both periods. During this period of economic downturn, customers seem to have become more conscientious about their account balances and avoiding unnecessary charges related to insufficient funds. In addition to this behavioral change, Mid Penn was negatively impacted by recent regulatory changes governing overdraft charges on electronic transactions, which has resulted in a reduction in NSF revenue. Helping to offset this reduction in revenue is the increase in mortgage banking income during both the three and nine months ended September 30, 2010 versus the same periods in 2009. Historically low long-term mortgage rates have triggered a wave of refinancing activity, improving fee income from this line of business. During 2010, additional focus has been directed to this area through staffing and streamlined processes to improve service and generate increased revenue from mortgage lending. Decreases in long-term mortgage rates have spurred an increase in refinancing activity. During late 2009 and early 2010, Mid Penn enhanced the mortgage origination process by adding resources and improving processing capabilities which have generated additional revenue in 2010. Noninterest income for the nine months ended September 30, 2009 was elevated because of the recognition of insurance proceeds due to the death of a former Director.

Noninterest Expenses

Noninterest expenses increased $122,000, or 2.9% during the third quarter of 2010, versus the same period in 2009. During the nine months ended September 30, 2010, noninterest expenses increased $234,000, or 1.9% versus the same period in 2009. The changes were primarily a result of the following components of noninterest expense:

MID PENN BANCORP, INC.

Management’s Discussion and Analysis


	Three Months Ended September 30,
(Dollars in Thousands)	2010		2009		$ Variance			% Variance
Salaries and employee benefits	$	2,202	$	2,102	$	100			4.8	%
FDIC Assessment		205		347		(142	)		-40.9	%
Loss on sale/write-down of foreclosed assets		128		40		88			220.0	%
Other expenses		603		533		70			13.1	%

	Nine Months Ended September 30,
(Dollars in Thousands)	2010		2009		$ Variance			% Variance
Salaries and employee benefits	$	6,464	$	6,224	$	240			3.9	%
Equipment expense		1,027		848		179			21.1	%
Marketing and advertising expense		230		606		(376	)		-62.0	%
Loss on sale/write-down of foreclosed assets		248		76		172			226.3	%

The positive variance in FDIC Assessment during the three months ended September 30, 2010, was driven by higher assessments charged in 2009 to all FDIC insured institutions. Other expenses have increased during the three months ended September 30, 2010, versus the same period in 2009 due to increased costs surrounding loan collection and workout efforts as the pool of nonperforming assets is actively managed. Salaries and employee benefits have shown a modest increase during both periods due to the hiring of experienced team members to bolster the credit administration functions and to add depth to the operations areas of Mid Penn. These necessary additions have been partially offset by savings in discretionary employee benefit plans during the same time period. Another negative variance during both periods was the write-down of foreclosed assets as the real estate values for these distressed properties continue to struggle in the current market. Equipment expense for the nine months ended September 30, 2010 was impacted by the opening in April 2009 of Mid Penn’s new operations facility in Halifax and the May 2010 opening of the relocated Derry Street facility in Harrisburg. These projects increased equipment expense, primarily depreciation costs, but provided much needed space for current operations, future growth, and enhanced community visibility. A positive variance for the nine months ended September 30, 2010, was the decrease in marketing and advertising expense. This is reflective of Mid Penn’s ongoing focus on spending only mission critical dollars.

Income Taxes

The provision for income taxes was $4,000 for the three months ended September 30, 2010, as compared to a benefit from income taxes of $93,000 in the same period last year. The benefit from income taxes in the three months ended September 30, 2009, resulted from lower net interest income and higher expenses for FDIC assessment and marketing and advertising expenses. The provision for income taxes for the nine months ended September 30, 2010 was $314,000, as compared to a benefit from income taxes during the same period of 2009 of $151,000. The tax benefit in 2009 was related to the reduced income stemming from the increased provision for loan and lease losses during the first nine months of 2009. The effective tax rate for the nine months ended September 30, 2010, was 13.5% compared to (13.6)% for the nine months ended September 30, 2009. Generally, our effective tax rate is below the statutory rate due to earnings on tax-exempt loans, investments, and bank-owned life insurance, as well as the impact of tax credits. The realization of deferred tax assets is dependent on future earnings. As a result of Mid Penn’s adoption of ASC Topic 740, Income Taxes, no significant income tax uncertainties were identified; therefore, Mid Penn recognized no adjustment for unrealized income tax benefits for the periods ended September 30, 2010 and September 30, 2009. We currently anticipate that future earnings will be adequate to fully utilize deferred tax assets.

Financial Condition

Loans

During the first nine months of 2010, Mid Penn experienced a reduction in loans outstanding. Residential real estate loans have increased during the first nine months of 2010, aided by historically low long-term mortgage rates triggering a wave of refinancing activity. Balances in the other components of the loan portfolio have eroded through contractual payments, the refinancing of real estate secured debt by borrowers with equity in their properties, and the charge-off of nonperforming credits. Mid Penn experienced weaker loan demand during the first nine months of 2010 despite a desire to sensibly lend to support creditworthy existing, and new customers in our marketplace.

MID PENN BANCORP, INC.

Management’s Discussion and Analysis


	September 30, 2010					December 31, 2009
(Dollars in thousands)	Amount		%			Amount		%
Commercial real estate, construction and land development	$	250,757		53.4	%	$	253,878		52.8	%
Commercial, industrial and agricultural		79,053		16.8	%		85,795		17.9	%
Real estate – residential		135,510		28.9	%		128,522		26.8	%
Consumer		4,172		0.9	%		12,190		2.5	%

	$	469,492		100.0	%	$	480,385		100.0	%

Most of Mid Penn’s lending activities are with customers located within the trading area of Dauphin County, lower Northumberland County, western Schuylkill County and eastern Cumberland County, Pennsylvania. This region currently, and historically, has lower unemployment than the U.S. as a whole. This is due in part to a diversified manufacturing and services base and the presence of state government offices which help shield the local area from national trends. At September 30, 2010 the unemployment rate for the Harrisburg/Carlisle area was 8.0% versus the national unemployment rate of 9.6%.

Credit Quality, Credit Risk, and Allowance for Loan and Lease Losses

During the first nine months of 2010, Mid Penn had net charge-offs of $1,596,000 as compared to net charge-offs of $359,000 during the same period of 2009. Loans charged off during the first nine months of 2010 were comprised of 11 residential real estate loans totaling $672,000, 5 commercial real estate loans totaling $506,000, and 2 land development loans representing $288,000 of the total. The remaining $234,000 was comprised primarily of various consumer loans. Mid Penn may need to make future adjustments to the allowance and the provision for loan and lease losses if economic conditions or loan credit quality differs substantially from the assumptions used in making Mid Penn’s evaluation of the level of the allowance for loan losses as compared to the balance of outstanding loans.

Analysis of the Allowance for Loan and Lease Losses:


(Dollars in thousands)	Nine Months Ended September 30, 2010			Nine Months Ended September 30, 2009
Average total loans outstanding (net of unearned income)	$	474,291		$	457,057
Period ending total loans outstanding (net of unearned income)	$	469,492		$	484,709

Balance, beginning of period	$	7,686		$	5,505

Loans charged off during period		(1,700	)		(437	)
Recoveries of loans previously charged off		104			78

Net chargeoffs		(1,596	)		(359	)


Provision for loan and lease losses		2,060			2,520


Balance, end of period	$	8,150		$	7,666


Ratio of net loans charged off to average loans outstanding (annualized)		0.45	%		0.11	%

Ratio of allowance for loan losses to net loans at end of period		1.74	%		1.58	%

Other than as described herein, we do not believe there are any trends, events or uncertainties that are reasonably expected to have a material impact on future results of operations, liquidity, or capital resources. Further, based on known information, we believe that the effects of current and past economic conditions and other unfavorable business conditions may influence certain borrowers’ abilities to comply with their repayment terms. Mid Penn continues to monitor closely the financial strength of these borrowers. Mid Penn does not engage in practices which may be used to artificially shield certain borrowers from the negative economic or business cycle effects that may compromise their ability to repay. Mid Penn does not structure construction loans with interest reserve components. Mid Penn has not in the past performed any commercial real estate or other type loan workouts whereby an existing loan was restructured into multiple new loans. Also, Mid Penn does not extend loans at maturity due to the existence of guarantees, without recognizing the credit as impaired. While the existence of a guarantee may be a mitigating factor in determining the proper level of allowance once impairment has been identified, the guarantee does not affect the impairment analysis.

At September 30, 2010, total nonperforming loans amounted to $18,752,000, or 3.99% of loans and leases net of unearned income, as compared to levels of $15,241,000, or 3.17%, at December 31, 2009 and $9,699,000, or 2.00%, at September 30, 2009. Nonperforming loans were $18,763,000 at June 30, 2010.

MID PENN BANCORP, INC.

Management’s Discussion and Analysis

Schedule of Nonperforming Assets:


(Dollars in thousands)	September 30, 2010			December 31, 2009			September 30, 2009
Nonperforming Assets:
Nonaccrual loans	$	18,255		$	14,933		$	9,584
Loans renegotiated with borrowers		497			308			115

Total nonperforming loans		18,752			15,241			9,699

Foreclosed real estate		587			663			388

Total non-performing assets		19,339			15,904			10,087

Accruing loans 90 days or more past due		29			661			740

Total risk elements	$	19,368		$	16,565		$	10,827


Nonperforming loans as a % of total loans outstanding		3.99	%		3.17	%		2.00	%
Nonperforming assets as a % of total loans outstanding and other real estate		4.11	%		3.31	%		2.08	%
Ratio of allowance for loan losses to nonperforming loans		43.46	%		50.43	%		79.04	%

Mid Penn assesses a specific allocation for both commercial loans and commercial real estate loans prior to charging down or charging off the loan. Once the charge down is taken, the remaining balance remains a nonperforming loan with the original terms and interest rate intact and is not treated as a restructured credit. The following table provides additional analysis of partially charged-off loans:

Schedule of Partially Charged Off Loans:


(Dollars in thousands)	September 30, 2010			December 31, 2009
Period ending total loans outstanding (net of unearned income)	$	469,492		$	480,385
Allowance for loan and lease losses		8,150			7,686
Total Nonperforming loans		18,752			15,241
Nonperforming and impaired loans with partial charge-offs		7,732			7,963

Ratio of nonperforming loans with partial charge-offs to total loans		1.65	%		1.66	%

Ratio of nonperforming loans with partial charge-offs to total nonperforming loans		41.23	%		52.25	%

Coverage ratio net of nonperforming loans with partial charge-offs		73.96	%		105.61	%

Ratio of total allowance to total loans less nonperforming loans with partial charge-offs		1.76	%		1.63	%

Mid Penn has not experienced any additional charge-offs on loans for which a partial charge-off had originally been taken.

Mid Penn considers a commercial loan or commercial real estate loan to be impaired when it becomes 90 days or more past due and not in the process of collection. This methodology assumes the borrower cannot or will not continue to make additional payments. At that time the loan would be considered collateral dependent as the discounted cash flow (“DCF”) method indicates no operating income is available for evaluating the collateral position; therefore, all impaired loans are deemed to be collateral dependent.

Mid Penn evaluates loans for charge-off on a monthly basis. Policies that govern the recommendation for charge-off are unique to the type of loan being considered. Commercial loans rated as nonaccrual or lower will first have a collateral evaluation completed in accordance with the guidance on impaired loans. Once the collateral evaluation has been completed, a specific allocation of allowance is made based upon the results of the evaluation. In the event the loan is unsecured, the loan would have been charged-off at the recognition of impairment. If the loan is secured, it will undergo a 90 day waiting period to ensure the collateral shortfall identified in the evaluation is accurate and then charged down by the specific allocation. Once the charge down is taken, the remaining balance remains a nonperforming loan with the original terms and interest rate intact (not restructured). Commercial real estate loans rated as impaired will also have an initial collateral evaluation completed in accordance with the guidance on impaired loans. An updated real estate valuation is ordered and the collateral evaluation is modified to reflect any variations in value. A specific allocation of allowance is made for any anticipated collateral shortfall and a 90 day waiting period begins to ensure the accuracy of the collateral shortfall. The loan is then charged down by the specific

MID PENN BANCORP, INC.

Management’s Discussion and Analysis

allocation. Once the charge down is taken, the remaining balance remains a nonperforming loan with the original terms and interest rate intact (not restructured). The process of charge-off for residential mortgage loans begins upon a loan becoming delinquent for 90 days and not in the process of collection. The existing appraisal is reviewed and a lien search is obtained to determine lien position and any instances of intervening liens. A new appraisal of the property will be ordered if deemed necessary by management and a collateral evaluation is completed. The loan will then be charged down to the value indicated in the evaluation. Consumer loans are recommended for charge-off after reaching delinquency of 90 days and the loan is not in the process of collection. The entire balance of the consumer loan is recommended for charge-off at this point.

As noted above, Mid Penn assesses a specific allocation for both commercial loans and commercial real estate loans prior to charging down or charging off the loan. Once the charge down is taken, the remaining balance remains a nonperforming loan with the original terms and interest rate intact (not restructured). In addition, Mid Penn takes a preemptive step when any commercial loan or commercial real estate loan becomes classified under its internal classification system. A preliminary collateral evaluation in accordance with the guidance on impaired loans is prepared using the existing collateral information in the loan file. This process allows Mid Penn to review both the credit and documentation files to determine the status of the information needed to make a collateral evaluation. This collateral evaluation is preliminary but allows Mid Penn to determine if any potential collateral shortfalls exist.

Larger groups of small-balance loans, such as residential mortgages and consumer installment loans are collectively evaluated for impairment. Accordingly, individual consumer and residential loans are not separately identified for impairment disclosures unless such loans are the subject of a restructuring agreement.

It is Mid Penn’s policy to obtain updated third party valuations on all impaired loans collateralized by real estate within 30 days of the credit being classified as sub-standard non-accrual. Prior to receipt of the updated real estate valuation Mid Penn will use any existing real estate valuation to determine any potential allowance issues; however no allowance recommendation will be made until which time Mid Penn is in receipt of the updated valuation. The credit department employs an electronic tracking system to monitor the receipt of and need for updated appraisals. To date, there have been no significant time lapses noted with the above processes.

For impaired loans with no valuation allowance required, Mid Penn’s practice of obtaining independent third party market valuations on the subject property within 30 days of being placed on non-accrual status sometimes indicates that the loan to value ratio is sufficient to obviate the need for a specific allocation in spite of significant deterioration in real estate values in Mid Penn’s primary market area. These circumstances are determined on a case by case analysis of the impaired loans.

Mid Penn actively monitors the values of collateral on impaired loans. This monitoring may require the modification of collateral values over time or changing circumstances by some factor, either positive or negative, from the original values. All collateral values will be assessed by management at least every 18 months for possible revaluation by an independent third party.

Mid Penn does not currently, or plan in the future to, use automated valuation methodologies as a method of valuing real estate collateral.

As of September 30, 2010, Mid Penn had several unrelated loan relationships, with an aggregate carrying balance of $16,596,000, deemed impaired. This pool of loans is further broken down into a group of loans with an aggregate carrying balance of $5,534,000 for which specific allocations totaling $2,670,000 have been included within the loan loss reserve for these loans. The remaining $11,062,000 of loans requires no specific allocation within the loan loss reserve. The $16,596,000 pool of impaired loan relationships is comprised of $8,881,000 in real estate secured commercial relationships and $7,715,000 in business relationships. There are specific allocations against the real estate secured pool totaling $1,028,000, of which $573,000 is with two commercial business relationships secured by the respective company’s real estate. The remaining $455,000 is spread among six relationships composed primarily of customers engaged in real estate investment activities. The group of impaired business relationships with specific allocations is made up of eight relationships primarily engaged in various forms of manufacturing and a specific allocation of $1,642,000 has been set aside against these credits. Four manufacturing relationships account for $1,037,000 of the specific allocations due to the negative effects of the economy on their businesses and the subsequent collateral devaluation. One additional large commercial participation loan in this pool has shown exceptional collateral devaluation and is responsible for a specific allocation of $400,000 of the total pool

MID PENN BANCORP, INC.

Management’s Discussion and Analysis

attributable to this segment. Management currently believes that the specific reserves are adequate to cover probable future losses related to these relationships.

The allowance for loan losses is a reserve established in the form of a provision expense for loan and lease losses and is reduced by loan charge-offs net of recoveries. In conjunction with an internal loan review function that operates independently of the lending function, management monitors the loan portfolio to identify risk on a monthly basis so that an appropriate allowance is maintained. Based on an evaluation of the loan portfolio, management presents a monthly review of the allowance for loan and lease losses to the Board of Directors, indicating any changes in the allowance since the last review. In making the evaluation, management considers the results of recent regulatory examinations, which typically include a review of the allowance for loan and lease losses an integral part of the examination process.

In establishing the allowance, management evaluates on a quantitative basis individual classified loans and nonaccrual loans, and determines an aggregate reserve for those loans based on that review. In addition, an allowance for the remainder of the loan and lease portfolio is determined based on historical loss experience within certain components of the portfolio. These allocations may be modified if current conditions indicate that loan and lease losses may differ from historical experience.

In addition, a portion of the allowance is established for losses inherent in the loan and lease portfolio which have not been identified by the quantitative processes described above. This determination inherently involves a higher degree of subjectivity, and considers risk factors that may not have yet manifested themselves in historical loss experience. These factors include:

•

Changes in local, regional, and national economic and business conditions affecting the collectability of the portfolio, the values of underlying collateral, and the condition of various market segments.

•

Changes in the volume and severity of past due loans, the volume of nonaccrual loans, and the volume and severity of adversely classified loans.

•

Changes in the experience, ability, and depth of lending management and other relevant staff as well as the quality of the institution’s loan review system.

•

Changes in the nature and volume of the portfolio and the terms of loans generally offered.

•

The existence and effect of any concentrations of credit and changes in the level of such concentrations.

While the allowance for loan and lease losses is maintained at a level believed to be adequate by management for covering estimated losses in the loan and lease portfolio, determination of the allowance is inherently subjective, as it requires estimates, all of which may be susceptible to significant change. Changes in these estimates may impact the provisions charged to expense in future periods.

Management believes, based on information currently available, that the allowance for loan and lease losses of $8,150,000 is adequate as of September 30, 2010.

Liquidity

Mid Penn Bank’s objective is to maintain adequate liquidity to meet funding needs at a reasonable cost and to provide contingency plans to meet unanticipated funding needs or a loss of funding sources, while minimizing interest rate risk. Adequate liquidity provides resources for credit needs of borrowers, for depositor withdrawals and for funding corporate operations. Sources of liquidity are as follows:

•

A growing core deposit base;

•

Proceeds from the sale or maturity of investment securities;

•

Proceeds from certificates of deposit in other financial institutions;

•

Payments received on loans and mortgage-backed securities; and,

•

Overnight correspondent bank borrowings on various credit lines; and,

•

Borrowing capacity available from the FHLB.

We believe that our core deposits are stable even in periods of changing interest rates. Liquidity and funds management are governed by policies and are measured on a monthly basis. These measurements indicate that liquidity generally remains stable and exceeds our minimum defined levels of adequacy. Other than the trends of continued competitive pressures and volatile interest rates, there are no known demands, commitments, events, or uncertainties that will result in, or that are reasonably likely to result in, liquidity increasing or decreasing in any material way.

Capital Resources

Shareholders’ equity, or capital, is evaluated in relation to total assets and the risk associated with those assets. The greater a corporation’s capital resources, the more likely it is to meet its cash obligations and absorb unforeseen losses. Too much capital, however, indicates that not enough of the corporation’s earnings have been paid to shareholders and the buildup makes it difficult for a corporation to offer a competitive return on the shareholders’ capital going forward. For these reasons capital adequacy has been, and will continue to be, of paramount importance.

Capital growth is achieved primarily by retaining more earnings than are paid out to shareholders. Shareholders’ equity increased during the nine months ended September 30, 2010 by $2,121,000 or 4.54%, from December 31, 2009. Capital was negatively impacted in 2009 by the net loss of

MID PENN BANCORP, INC.

Management’s Discussion and Analysis

$2,809,000 and the payment of cash dividends to common shareholders of $1,809,000. Capital was positively impacted in 2008 by the addition of $10,000,000 from the U.S. Treasury’s Capital Purchase Program. The program was designed to provide well-capitalized, secure financial institutions with additional capital in order to increase the flow of credit into the economy. The program details are discussed in the following section.

Certain restrictions exist regarding the ability of the Bank to transfer funds to Mid Penn Bancorp, Inc. in the form of cash dividends, loans or advances. At September 30, 2010, none of the undistributed earnings of the Bank included in the consolidated shareholders’ equity was available for distribution to Mid Penn as dividends without prior regulatory approval, subject to regulatory capital requirements below.

Mid Penn maintained the following regulatory capital levels, leverage ratios, and risk-based capital ratios in its bank subsidiary as of September 30, 2010, and December 31, 2009, as follows:


	Actual:					Minimum Capital Required:					Corrective Action Provisions:
	Amount		Ratio			Amount		Ratio			Amount		Ratio
As of September 30, 2010:
Tier 1 Capital (to Average Assets)	$	46,276		7.4	%	$	24,961		4.0	%	$	31,201		5.0	%
Tier 1 Capital (to Risk Weighted Assets)		46,276		9.8	%		18,830		4.0	%		28,246		6.0	%
Total Capital (to Risk Weighted Assets)		52,189		11.1	%		37,661		8.0	%		47,076		10.0	%

As of December 31, 2009:
Tier 1 Capital (to Average Assets)	$	44,434		7.4	%	$	23,913		4.0	%	$	29,892		5.0	%
Tier 1 Capital (to Risk Weighted Assets)		44,434		9.2	%		19,329		4.0	%		28,993		6.0	%
Total Capital (to Risk Weighted Assets)		50,496		10.4	%		38,658		8.0	%		48,322		10.0	%

Capital Purchase Program Participation

On December 19, 2008, Mid Penn entered into an agreement (including the Securities Purchase Agreement – Standard Terms) (the “Purchase Agreement”) with the United States Department of the Treasury (the “Treasury”) pursuant to which the Treasury invested $10,000,000 in Mid Penn under the Treasury’s Capital Purchase Program (the “CPP”).

Under the Purchase Agreement, the Treasury received (1) 10,000 shares of Series A Fixed Rate Cumulative Perpetual Preferred Stock, $1,000 liquidation preference, and (2) Warrants to purchase up to 73,099 shares of the Mid Penn’s common stock at an exercise price of $20.52 per share.

The preferred shares pay cumulative dividends at a rate of 5% per annum for the first five years and 9% per annum thereafter. The preferred shares are non-voting, other than class voting rights on certain matters that could adversely affect the preferred shares. If dividends on the preferred shares have not been paid for an aggregate of six quarterly dividend periods or more, whether consecutive or not, Mid Penn’s authorized number of directors will automatically be increased by two, and holders of the preferred stock, voting together with holders of any then outstanding parity stock, will have the right to elect those directors at Mid Penn’s next annual meeting of shareholders or special meeting of shareholders called for that purpose. These preferred share directors would be elected annually and serve until all accrued and unpaid dividends on the preferred shares have been paid.

Pursuant to the American Recovery and Reinvestment Act of 2009 (“ARRA”), the Secretary of the Treasury is required to permit, subject to consultation with the appropriate Federal banking agency, Mid Penn to redeem the Series A Preferred Stock. Mid Penn may do so without regard to the source of the funds to be used to redeem the Series A Preferred Stock or any minimum waiting period. If Mid Penn elects to redeem the Series A Preferred Stock prior to February 15, 2012, and receives approval from the Treasury and the Board of Governors of the Federal Reserve System, it must redeem at least $2,500,000 of the Series A Preferred Stock. Upon redemption of the Series A Preferred Stock, the Secretary of the Treasury is required to liquidate the warrants associated with Mid Penn’s participation in the CPP at the current market price. Any redemption is subject to the consent of the Board of Governors of the Federal Reserve System. Until December 19, 2011, or such earlier time as all preferred shares have been redeemed by Mid Penn or transferred by Treasury to third parties that are not affiliated with Treasury, Mid Penn may not, without Treasury’s consent, increase its dividend rate per share of common stock above the per share quarterly amount in effect immediately prior to October 14, 2008 ($0.20 per share) or, with certain limited exceptions, repurchase its common stock.

The warrants are immediately exercisable and have a 10-year term. The exercise price and number of shares subject to the warrants are both subject to anti-dilution adjustments. Treasury has agreed not to exercise voting power with respect to any shares of common stock issued upon exercise of the warrants; however, this agreement not to vote the shares does not apply to any person who may acquire such shares.

MID PENN BANCORP, INC.

ITEM 3 – QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

As a financial institution, Mid Penn’s primary source of market risk is interest rate risk. Interest rate risk is the exposure to fluctuations in Mid Penn’s future earnings (earnings at risk) resulting from changes in interest rates. This exposure or sensitivity is a function of the repricing characteristics of Mid Penn’s portfolio of assets and liabilities. Each asset and liability reprices either at maturity or during the life of the instrument. Interest rate sensitivity is measured as the difference between the volume of assets and liabilities that are subject to repricing in a future period.

The principal purpose of asset-liability management is to maximize current and future net interest income within acceptable levels of interest rate risk while satisfying liquidity and capital requirements. Net interest income is increased by increasing the net interest margin and by volume growth. Thus, the goal of interest rate risk management is to maintain a balance between risk and reward such that net interest income is maximized while risk is maintained at an acceptable level.

Mid Penn utilizes an asset-liability management model to measure the impact of interest rate movements on its interest rate sensitivity position. Mid Penn’s management also reviews the traditional maturity gap analysis regularly. Mid Penn does not attempt to achieve an exact match between interest sensitive assets and liabilities because it believes that an actively managed amount of interest rate risk is inherent and appropriate in the management of Mid Penn’s profitability.

No material changes in the market risk strategy occurred during the current period and no material changes have been noted in Mid Penn’s equity value at risk. A detailed discussion of market risk is provided in the Form 10-K for the year ended December 31, 2009. Mid Penn enjoys a closely balanced position that does not place it at undue risk under any interest rate scenario. Deposit dollars in transaction accounts are discretionarily priced so management maintains significant pricing flexibility.

ITEM 4 – CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

Mid Penn maintains controls and procedures designed to ensure that information required to be disclosed in the reports that Mid Penn files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized, and reported within the time periods specified in the rules and forms of the Securities and Exchange Commission. Based upon their evaluation of those controls and procedures as of September 30, 2010, Mid Penn’s management, with the participation of the Principal Executive Officer and Principal Financial and Accounting Officer, concluded that the disclosure controls and procedures were effective as of such date.

Changes in Internal Controls

During the quarter ended September 30, 2010, there were no changes in Mid Penn’s internal control over financial reporting, that have materially affected, or are reasonable likely to materially affect, Mid Penn’s internal control over financial reporting.

PART II – OTHER INFORMATION

ITEM 1 – LEGAL PROCEEDINGS

Management is not aware of any litigation that would have a material adverse effect on the consolidated financial position of Mid Penn. There are no proceedings pending other than the ordinary routine litigation incident to the business of Mid Penn. In addition, management does not know of any material proceedings contemplated by governmental authorities against Mid Penn or any of its properties.

ITEM 1A – RISK FACTORS

There have been no material changes to the risk factors described in the Annual Report on Form 10-K for the year ended December 31, 2009.

ITEM 2 – UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

None

ITEM 3 – DEFAULTS UPON SENIOR SECURITIES

None

ITEM 4 – (Removed and Reserved)

MID PENN BANCORP, INC.

ITEM 5 – OTHER INFORMATION

None

ITEM 6 – EXHIBITS

•

Exhibit 3(i) – The Registrant’s Amended and Restated Articles of Incorporation (Incorporated by reference to Exhibit 3(i) to Registrant’s Quarterly Report on form 10-Q filed with the Securities and Exchange Commission on May 11, 2009.)

•

Exhibit 3(ii) – Statement with Respect to Shares for Series A Preferred Stock. (Incorporated by reference to Exhibit 3.1 to Registrant’s Current Report on Form 8-K as filed with the Securities and Exchange Commission on December 22, 2008.)

•

Exhibit 3(iii) – The Registrant’s Amended and Restated By-laws (Incorporated by reference to Exhibit 3(iii) to Registrant’s Quarterly Report on form 10-Q filed with the Securities and Exchange Commission on August 25, 2010.)

•

Exhibit 4 – Warrants for Purchase of Shares of Common Stock. (Incorporated by reference to Exhibit 4.1 to Registrant’s Current Report on Form 8-K as filed with the Securities and Exchange Commission on December 22, 2008).

•

Exhibit 11 – Statement regarding the computation of Per Share Earnings. (Incorporated by reference to Part I Item 1 of this Quarterly Report on Form 10-Q.)

•

Exhibit 31.1 – Certification of Principal Executive Officer Pursuant to Exchange Act Rules 13a-14(a)/15d-14(a) as added by Section 302 of the Sarbanes-Oxley Act of 2002.

•

Exhibit 31.2 – Certification of Principal Financial Officer Pursuant to Exchange Act Rules 13a-14(a)/15d-14(a) as added by Section 302 of the Sarbanes-Oxley Act of 2002.

•

Exhibit 32 – Certification of Principal Executive Officer and Principal Financial Officer Pursuant to 18 U.S.C. Section 1350 as added by Section 906 of the Sarbanes-Oxley Act of 2002.

MID PENN BANCORP, INC.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


Mid Penn Bancorp, Inc.
(Registrant)

By		/S/ RORY G. RITRIEVI
		Rory G. Ritrievi
		President and CEO
		(Principal Executive Officer)

Date: November 9, 2010

By		/S/ KEVIN W. LAUDENSLAGER
		Kevin W. Laudenslager
		Treasurer
		(Principal Financial and Principal Accounting Officer)

Date: November 9, 2010

MID PENN BANCORP INC - Quarter Report: 2010 September (Form 10-Q)

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents