LCNB 10-Q Quarterly Report March 31, 2012

LCNB CORP

10-Ks and 10-Qs

10-Q	Quarter ended Sept. 30, 2025
10-Q	Quarter ended June 30, 2025
10-Q	Quarter ended March 31, 2025
10-K	Fiscal year ended Dec. 31, 2024
10-Q	Quarter ended Sept. 30, 2024
10-Q	Quarter ended June 30, 2024
10-Q	Quarter ended March 31, 2024
10-K	Fiscal year ended Dec. 31, 2023
10-Q	Quarter ended Sept. 30, 2023
10-Q	Quarter ended June 30, 2023
10-Q	Quarter ended March 31, 2023
10-K	Fiscal year ended Dec. 31, 2022
10-Q	Quarter ended Sept. 30, 2022
10-Q	Quarter ended June 30, 2022
10-Q	Quarter ended March 31, 2022
10-K	Fiscal year ended Dec. 31, 2021
10-Q	Quarter ended Sept. 30, 2021
10-Q	Quarter ended June 30, 2021
10-Q	Quarter ended March 31, 2021
10-K	Fiscal year ended Dec. 31, 2020
10-Q	Quarter ended Sept. 30, 2020
10-Q	Quarter ended June 30, 2020
10-Q	Quarter ended March 31, 2020
10-K	Fiscal year ended Dec. 31, 2019
10-Q	Quarter ended Sept. 30, 2019
10-Q	Quarter ended June 30, 2019
10-Q	Quarter ended March 31, 2019
10-K	Fiscal year ended Dec. 31, 2018
10-Q	Quarter ended Sept. 30, 2018
10-Q	Quarter ended June 30, 2018
10-Q	Quarter ended March 31, 2018
10-K	Fiscal year ended Dec. 31, 2017
10-Q	Quarter ended Sept. 30, 2017
10-Q	Quarter ended June 30, 2017
10-Q	Quarter ended March 31, 2017
10-K	Fiscal year ended Dec. 31, 2016
10-Q	Quarter ended Sept. 30, 2016
10-Q	Quarter ended June 30, 2016
10-Q	Quarter ended March 31, 2016
10-K	Fiscal year ended Dec. 31, 2015
10-Q	Quarter ended Sept. 30, 2015
10-Q	Quarter ended June 30, 2015
10-Q	Quarter ended March 31, 2015
10-K	Fiscal year ended Dec. 31, 2014
10-Q	Quarter ended Sept. 30, 2014
10-Q	Quarter ended June 30, 2014
10-Q	Quarter ended March 31, 2014
10-K	Fiscal year ended Dec. 31, 2013
10-Q	Quarter ended Sept. 30, 2013
10-Q	Quarter ended June 30, 2013
10-Q	Quarter ended March 31, 2013
10-K	Fiscal year ended Dec. 31, 2012
10-Q	Quarter ended Sept. 30, 2012
10-Q	Quarter ended June 30, 2012
10-Q	Quarter ended March 31, 2012
10-K	Fiscal year ended Dec. 31, 2011
10-Q	Quarter ended Sept. 30, 2011
10-Q	Quarter ended June 30, 2011
10-Q	Quarter ended March 31, 2011
10-K	Fiscal year ended Dec. 31, 2010
10-Q	Quarter ended Sept. 30, 2010
10-Q	Quarter ended June 30, 2010
10-Q	Quarter ended March 31, 2010
10-K	Fiscal year ended Dec. 31, 2009

PROXIES

DEF 14A	Filed on May 19, 2025
DEF 14A	Filed on April 21, 2025
DEF 14A	Filed on April 22, 2024
DEF 14A	Filed on March 18, 2024
DEF 14A	Filed on March 17, 2023
DEF 14A	Filed on March 11, 2022
DEF 14A	Filed on March 11, 2021
DEF 14A	Filed on March 6, 2020
DEF 14A	Filed on March 8, 2019
DEF 14A	Filed on March 9, 2018
DEF 14A	Filed on March 10, 2017
DEF 14A	Filed on March 24, 2016
DEF 14A	Filed on March 13, 2015
DEF 14A	Filed on March 17, 2014
DEF 14A	Filed on March 11, 2013
DEF 14A	Filed on March 6, 2012
DEF 14A	Filed on March 11, 2011
DEF 14A	Filed on March 9, 2010

10-Q 1 form10q.htm LCNB CORP 10-Q 3-31-2012 Unassociated Document

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

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

For the quarterly period ended March 31, 2012

o	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 000-26121

LCNB Corp.

(Exact name of registrant as specified in its charter)

Ohio		31-1626393
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification Number)

2 North Broadway, Lebanon, Ohio 45036

(Address of principal executive offices, including Zip Code)

(513) 932-1414

(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.

x Yes o 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).

x Yes o No

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

Large accelerated filer o	Accelerated filer x
Non-accelerated filer o (Do not check if a smaller reporting company)	Smaller reporting company o

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

o Yes x No

The number of shares outstanding of the issuer's common stock, without par value, as of May 7, 2012 was 6,711,928 shares.

LCNB CORP. AND SUBSIDIARIES

FOR THE THREE MONTHS ENDED MARCH 31, 2012

Table of Contents

PART I – FINANCIAL INFORMATION	3

Item 1. Financial Statements	3
CONSOLIDATED BALANCE SHEETS	3
CONSOLIDATED STATEMENTS OF INCOME	4
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME	5
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY	6
CONSOLIDATED STATEMENTS OF CASH FLOWS	7
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS	8
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM	34

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations	35

Item 3. Quantitative and Qualitative Disclosures about Market Risks	40

Item 4. Controls and Procedures	41

PART II -- OTHER INFORMATION	42

Item 1. Legal Proceedings	42

Item 1A. Risk Factors	42

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds	42

Item 3. Defaults Upon Senior Securities	42

Item 4. Mine Safety Disclosures	42

Item 5. Other Information	42

Item 6. Exhibits	43

SIGNATURES	44

-2-

Table of Contents

PART I – FINANCIAL INFORMATION

Item 1. Financial Statements

LCNB CORP. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Dollars in thousands)

	March 31,			December 31,
	2012			2011
	(Unaudited)
ASSETS:
Cash and due from banks	$	17,429			12,449
Interest-bearing demand deposits		7,849			7,086
Total cash and cash equivalents		25,278			19,535

Investment securities:
Available-for-sale, at fair value		252,338			254,006
Held-to-maturity, at cost		10,451			10,734
Federal Reserve Bank stock, at cost		949			940
Federal Home Loan Bank stock, at cost		2,091			2,091
Loans, net		454,091			458,331
Premises and equipment, net		17,094			17,346
Goodwill		5,915			5,915
Bank owned life insurance		14,985			14,837
Other assets		8,713			7,835
TOTAL ASSETS	$	791,905			791,570

LIABILITIES:
Deposits:
Noninterest-bearing	$	112,872			106,793
Interest-bearing		562,694			556,769
Total deposits		675,566			663,562
Short-term borrowings		10,590			21,596
Long-term debt		20,731			21,373
Accrued interest and other liabilities		6,505			7,079
TOTAL LIABILITIES		713,392			713,610

SHAREHOLDERS' EQUITY:
Preferred shares - no par value, authorized 1,000,000 shares, none outstanding		-			-
Common shares - no par value, authorized 12,000,000 shares, issued 7,467,462 and 7,460,494 shares at March 31, 2012 and December 31, 2011, respectively		26,851			26,753
Retained earnings		59,081			57,877
Treasury shares at cost, 755,771 shares at March 31, 2012 and December 31, 2011		(11,698	)		(11,698	)
Accumulated other comprehensive income, net of taxes		4,279			5,028
TOTAL SHAREHOLDERS' EQUITY		78,513			77,960

TOTAL LIABILITES AND SHAREHOLDERS' EQUITY	$	791,905			791,570

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

-3-

Table of Contents

LCNB CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

(Dollars in thousands, except per share data)

(Unaudited)

		Three Months Ended
		March 31,
		2012	2011
INTEREST INCOME:
Interest and fees on loans	$	6,208	6,518
Interest on investment securities:
Taxable		887	876
Non-taxable		606	707
Other investments		30	29
TOTAL INTEREST INCOME		7,731	8,130

INTEREST EXPENSE:
Interest on deposits		1,165	1,584
Interest on short-term borrowings		3	10
Interest on long-term debt		154	178
TOTAL INTEREST EXPENSE		1,322	1,772
NET INTEREST INCOME		6,409	6,358
PROVISION FOR LOAN LOSSES		215	664

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES		6,194	5,694

NON-INTEREST INCOME:
Trust income		766	483
Service charges and fees on deposit accounts		878	901
Net gain on sales of securities		380	295
Bank owned life insurance income		148	146
Gains from sales of mortgage loans		107	33
Other operating income		57	57
TOTAL NON-INTEREST INCOME		2,336	1,915

NON-INTEREST EXPENSE:
Salaries and employee benefits		2,982	3,052
Equipment expenses		262	217
Occupancy expense, net		407	455
State franchise tax		206	196
Marketing		111	115
FDIC premiums		111	280
Other non-interest expense		1,369	1,470
TOTAL NON-INTEREST EXPENSE		5,448	5,785

INCOME BEFORE INCOME TAXES		3,082	1,824
PROVISION FOR INCOME TAXES		805	346
NET INCOME FROM CONTINUING OPERATIONS		2,277	1,478
INCOME FROM DISCONTINUED OPERATIONS, NET OF TAX		-	824
NET INCOME	$	2,277	2,302

Dividends declared per common share	$	0.16	0.16

Basic and diluted earnings per common share:
Continuing operations	$	0.34	0.22
Discontinued operations		-	0.12

Weighted average common shares outstanding:
Basic		6,706,295	6,689,743
Diluted		6,773,451	6,741,767

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

-4-

Table of Contents

LCNB CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(In thousands)

(Unaudited)

		Three Months Ended
		March 31,
		2012	2011

Net Income	$	2,277	2,302

Other comprehensive income:

Net unrealized gain (loss) on available-for-sale securities (net of taxes of $259 and $230 for the three months ended March 31, 2012 and 2011, respectively)		(505)	(447)

Reclassification adjustment for net realized gain on sale of available-for-sale securities included in net income (net of taxes of $129 and $100 for the three months ended March 31, 2012 and 2011, respectively)		(251)	(194)

Change in nonqualified pension plan unrecognized net gain (loss) and unrecognized prior service cost (net of taxes of $5 and $2 for the three months ended March31, 2012 and 2011, respectively)		7	5

Nonqualified pension plan curtailment (net of taxes of $80)		-	155

Total comprehensive income	$	1,528	1,821

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

-5-

Table of Contents

LCNB CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

(Dollars in thousands, except per share amounts)

(Unaudited)

											Accumulated
	Common										Other			Total
	Shares		Common		Retained			Treasury			Comprehensive			Shareholders'
	Outstanding		Stock		Earnings			Shares			Income (Loss)			Equity

Balance December 31, 2010		6,689,743	$	26,515		54,045			(11,698	)		1,845			70,707
Net income						2,302									2,302
Net unrealized gain (loss) on available-for-sale securities, net of taxes												(447	)		(447	)
Reclassification adjustment for net realized gain on sale of available-for-sale securities included in net income, net of taxes												(194	)		(194	)
Change in nonqualified pension plan unrecognized net gain, net of taxes												8			8
Reclassification adjustment for recognition of nonqualified pension plan net gain, net of taxes												(3	)		(3	)
Nonqualified pension plan curtailment entry, net of taxes												155			155
Compensation expense relating to stock options				10											10
Common stock dividends, $0.16 per share						(1,070	)								(1,070	)
Balance March 31, 2011		6,689,743		26,525		55,277			(11,698	)		1,364			71,468

Balance December 31, 2011		6,704 , 723	$	26 , 753		57 , 877			(11,698	)		5 , 028			77 , 960
Net income						2,277									2,277
Net unrealized gain (loss) on available-for-sale securities, net of tax												(505	)		(505	)
Reclassification adjustment for net realized gain on sale of available-for-sale securities included in net income, net of taxes												(251	)		(251	)
Change in nonqualified pension plan unrecognized net gain, net of taxes												4			4
Reclassification adjustment for recognition of nonqualified pension plan net gain, net of taxes												3			3
Dividend Reinvestment and Stock Purchase Plan		6,968		89											89
Compensation expense relating to stock options				9											9
Common stock dividends, $0.16 per share						(1,073	)								(1,073	)
Balance March 31, 2012		6,711,691		26,851		59,081			(11,698	)		4,279			78,513

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

-6-

Table of Contents

LCNB CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

	Three Months Ended
	March 31,
	2012			2011
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income	$	2,277			2 , 302
Adjustments to reconcile net income to net cash flows from operating activities:
Depreciation, amortization and accretion		775			685
Provision for loan losses		215			664
Curtailment charge for nonqualified defined benefit retirement plan		-			191
Increase in cash surrender value of bank owned life insurance		(148	)		(146	)
Realized gain from sales of securities available-for-sale		(380	)		(295	)
Realized gain from sale of insurance agency		-			(1,503	)
Realized (gain) loss from sales and write-downs of other real estate owned and repossessed assets		81			(16	)
Origination of mortgage loans for sale		(5,866	)		(1,722	)
Realized gains from sales of mortgage loans		(107	)		(33	)
Proceeds from sales of mortgage loans		5,914			1,737
Compensation expense related to stock options		9			10
(Increase) decrease due to changes in assets and liabilities:
Accrued income receivable		(578	)		(604	)
Other assets		144			(6	)
Other liabilities		(178	)		(261	)
TOTAL ADJUSTMENTS		(119	)		(1,299	)
NET CASH FLOWS FROM OPERATING ACTIVITIES		2,158			1,003

CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from sales of investment securities available-for-sale		29,944			14,518
Proceeds from maturities and calls of investment securities:
Available-for-sale		5,514			8,520
Held-to-maturity		413			1,259
Purchases of investment securities:
Available-for-sale		(34,944	)		(9	)
Held-to-maturity		(131	)		(615	)
Purchase of Federal Reserve Bank stock		(8	)		-
Net (increase) decrease in loans		3,458			(9,102	)
Proceeds from sale of other real estate owned and repossessed assets		14			35
Purchases of premises and equipment		(47	)		(718	)
Proceeds from sale of insurance agency, net of cash disposed		-			1,523
NET CASH FLOWS FROM INVESTING ACTIVITIES		4,213			15,411

CASH FLOWS FROM FINANCING ACTIVITIES:
Net increase in deposits		12,004			16,552
Net decrease in short-term borrowings		(11,006	)		(10,289	)
Proceeds from long-term debt		-			5,000
Principal payments on long-term debt		(642	)		(5,718	)
Proceeds from issuance of common stock		15			-
Cash dividends paid on common stock		(999	)		(1,070	)
NET CASH FLOWS FROM FINANCING ACTIVITIES		(628	)		4,475

NET CHANGE IN CASH AND CASH EQUIVALENTS		5,743			20,889

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD		19,535			10,999

CASH AND CASH EQUIVALENTS AT END OF PERIOD	$	25,278			31,888

SUPPLEMENTAL CASH FLOW INFORMATION:
CASH PAID DURING THE YEAR FOR:
Interest	$	1,361			1,831
Income taxes		-			620

SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING ACTIVITIES:
Transfer from loans to other real estate owned and repossessed assets		543			225

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

-7-

Table of Contents

LCNB CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Note 1 - Basis of Presentation

Substantially all of the assets, liabilities and operations of LCNB Corp. ("LCNB") are attributable to its wholly-owned subsidiary, LCNB National Bank (the "Bank"). The accompanying unaudited consolidated financial statements include the accounts of LCNB and the Bank. LCNB completed the sale of its subsidiary, Dakin Insurance Agency, Inc. (“Dakin”) on March 23, 2011. The financial results of Dakin are included as income from discontinued operations, net of tax, in the accompanying unaudited consolidated financial statements through the date of sale.

The unaudited interim consolidated financial statements, which have been reviewed by J.D. Cloud & Co. L.L.P., LCNB’s independent registered public accounting firm, in accordance with standards established by the Public Company Accounting Oversight Board, as indicated by their report included herein and which does not express an opinion on those statements, have been prepared in accordance with U.S. generally accepted accounting principles for interim financial information and the rules and regulations of the Securities and Exchange Commission (the “SEC”). Accordingly, they do not include all of the information and footnotes required by U.S. generally accepted accounting principles for complete financial statements. In the opinion of management, the unaudited interim consolidated financial statements include all adjustments (consisting of normal, recurring accruals) considered necessary for a fair presentation of financial position, results of operations, and cash flows for the interim periods, as required by Regulation S-X, Rule 10-01.

Certain prior period data presented in the financial statements have been reclassified to conform with the current year presentation.

The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Results of operations for the three months ended March 31, 2012 are not necessarily indicative of the results to be expected for the full year ending December 31, 2012. These unaudited consolidated financial statements should be read in conjunction with the consolidated financial statements, accounting policies, and financial notes thereto included in LCNB's 2011 Annual Report on Form 10-K filed with the SEC.

-8-

Table of Contents

LCNB CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Continued)

Note 2 - Investment Securities

The amortized cost and fair value of available-for-sale investment securities at March 31, 2012 and December 31, 2011 are summarized as follows (in thousands):

	March 31, 2012
	Amortized Cost		Unrealized Gains		Unrealized Losses		Fair Value
U.S. Treasury notes	$	20,909		-		277		20,632
U.S. Agency notes		75,613		1,329		144		76,798
U.S. Agency mortgage-backed securities		52,346		1,409		80		53,675
Corporate securities		6,307		58		-		6,365
Municipal securities:
Non-taxable		65,802		3,355		54		69,103
Taxable		21,023		988		4		22,007
Mutual funds		2,111		20		-		2,131
Trust preferred securities		548		36		7		577
Equity securities		977		88		15		1,050
	$	245,636		7,283		581		252,338

	December 31, 2011
	Amortized Cost		Unrealized Gains		Unrealized Losses		Fair Value

U.S. Treasury notes	$	17,385		165		-		17,550
U.S. Agency notes		81,415		1,517		5		82,927
U.S. Agency mortgage-backed securities		50,923		1,475		111		52,287
Corporate securities		6,334		47		16		6,365
Municipal securities:
Non-taxable		65,896		3,827		20		69,703
Taxable		21,027		894		14		21,907
Mutual fund		2,103		22		-		2,125
Trust preferred securities		549		37		22		564
Equity securities		526		57		5		578
	$	246,158		8,041		193		254,006

The fair value of held-to-maturity investment securities, consisting of taxable and non-taxable municipal securities, approximates amortized cost at March 31, 2012 and December 31, 2011.

-9-

Table of Contents

LCNB CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Continued)

Note 2 - Investment Securities (continued)

Substantially all securities in unrealized loss positions at March 31, 2012 have been in a loss position less than twelve months. Management has determined that the unrealized losses at March 31, 2012 are primarily due to fluctuations in market interest rates and do not reflect credit quality deterioration of the securities. Because the Company does not have the intent to sell the investments and it is more likely than not that the Company will not be required to sell the investments before recovery of their amortized cost bases, which may be at maturity, the Company does not consider these investments to be other-than-temporarily impaired.

Note 3 - Loans

Major classifications of loans at March 31, 2012 and December 31, 2011 are as follows (in thousands):

	March 31,		December 31,
		2012		2011

Commercial and industrial	$	30,675		30,990
Commercial, secured by real estate		218,638		219,188
Residential real estate		186,765		186,904
Consumer		13,273		14,562
Agricultural		2,357		2,835
Other loans, including deposit overdrafts		5,074		6,554
		456,782		461,033
Deferred net origination costs		199		229
		456,981		461,262
Less allowance for loan losses		2,890		2,931
Loans, net	$	454,091		458,331

-10-

Table of Contents

LCNB CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Continued)

Note 3 – Loans (continued)

Non-accrual, past-due, and accruing restructured loans as of March 31, 2012 and December 31, 2011 are as follows (in thousands):

	March 31,		December 31,
		2012		2011

Non-accrual loans:
Commercial and industrial	$	322		495
Commercial, secured by real estate		1,152		1,950
Residential real estate		1,665		1,223
Total non-accrual loans		3,139		3,668
Past-due 90 days or more and still accruing		35		39
Total non-accrual and past-due 90 days or more and still accruing		3,174		3,707
Accruing restructured loans		14,572		14,739
Total	$	17,746		18,446

Percentage of total non-accrual and past-due 90 days or more and still accruing to total loans		0.69%		0.80%

Percentage of total non-accrual, past-due 90 days or more and still accruing, and accruing restructured loans to total loans		3.88%		4.00%

Loans sold to and serviced for the Federal Home Loan Mortgage Corporation and other investors are not included in the accompanying consolidated balance sheets. The unpaid principal balances of those loans at March 31, 2012 and December 31, 2011 were $68,250,000 and $67,410,000, respectively. Loans sold to the Federal Home Loan Mortgage Corporation during the three months ended March 31, 2012 and 2011 totaled $5,866,000 and $1,722,000, respectively.

-11-

Table of Contents

LCNB CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Continued)

Note 3 – Loans (continued)

The allowance for loan losses and recorded investment in loans for the three months ended March 31 are as follows (000’s):

	Commercial & Industrial			Commercial Real Estate			Residential Real Estate			Consumer			Agricultural		Other			Total
2012
Allowance for loan losses:
Balance, beginning of year	$	162			1,941			656			166			-		6			2,931
Provision charged to expenses		7			61			155			(6	)		-		(2	)		215
Losses charged off		-			(205	)		(117	)		(46	)		-		(20	)		(388	)
Recoveries		-			70			7			38			-		17			132
Balance, end of period	$	169			1,867			701			152			-		1			2,890

Ending balance:
Individually evaluated for impairment	$	-			263			150			-			-		-			413
Collectively evaluated for impairment		169			1,604			551			152			-		1			2,477

Loans:
Ending balance:
Individually evaluated for impairment	$	2,922			13,900			629			9			-		-			17,460
Collectively evaluated for impairment		27,735			204,602			186,378			13,375			2,357		5,074			439,521
Totals	$	30,657			218,502			187,007			13,384			2,357		5,074			456,981

2011
Allowance for loan losses:
Balance, beginning of year	$	305			1,625			459			246			-		6			2,641
Provision charged to expenses		284			200			141			34			-		5			664
Losses charged off		(251	)		-			(100	)		(91	)		-		(30	)		(472	)
Recoveries		-			30			1			42			-		25			98
Balance, end of period	$	338			1,855			501			231			-		6			2,931

Ending balance:
Individually evaluated for impairment	$	100			336			-			-			-		-			436
Collectively evaluated for impairment		238			1,519			501			231			-		6			2,495

Loans:
Ending balance:
Individually evaluated for impairment	$	833			12,022			533			-			-		-			13,388
Collectively evaluated for impairment		34,533			197,837			187,613			18,420			2,260		9,402			450,065
Totals		35,366			209,859			188,146			18,420			2,260		9,402			463,453

-12-

Table of Contents

LCNB CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Continued)

Note 3 – Loans (continued)

The Company uses a risk-rating system to quantify loan quality. A loan is assigned to a risk category based on relevant information about the ability of the borrower to service the debt including, but not limited to, current financial information, historical payment experience, credit documentation, public information, and current economic trends. The categories used are:

Pass – loans categorized in this category are higher quality loans that do not fit any of the other categories described below.

Other Assets Especially Mentioned (OAEM) - loans in this category are currently protected but are potentially weak. These loans constitute a risk but not to the point of justifying a classification of substandard. The credit risk may be relatively minor yet constitute an undue risk in light of the circumstances surrounding a specific asset.

Substandard – loans in this category are inadequately protected by the current sound net worth and paying capacity of the obligor or of the collateral pledged, if any. Assets so classified must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the possibility that the Company will sustain some loss if the deficiencies are not corrected.

Doubtful – loans classified in this category have all the weaknesses inherent in loans classified substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

-13-

Table of Contents

LCNB CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Continued)

Note 3 – Loans (continued)

An analysis of the Company’s loan portfolio by credit quality indicators at March 31, 2012 and December 31, 2011 is as follows (000’s):

	Pass		OAEM		Substandard		Doubtful		Total
March 31, 2012
Commercial & industrial	$	25,777		1,676		3,204		-		30,657
Commercial, secured by real estate		207,101		2,115		9,248		38		218,502
Residential real estate		181,376		1,767		3,838		26		187,007
Consumer		13,336		-		48		-		13,384
Agricultural		952		-		1,405		-		2,357
Other		5,074		-		-		-		5,074
Total	$	433,616		5,558		17,743		64		456,981

December 31, 2011
Commercial & industrial	$	26,099		1,700		2,804		370		30,973
Commercial, secured by real estate		206,728		2,133		9,633		568		219,062
Residential real estate		182,409		1,681		2,682		376		187,148
Consumer		14,601		-		50		39		14,690
Agricultural		1,430		-		1,405		-		2,835
Other		6,554		-		-		-		6,554
Total	$	437,821		5,514		16,574		1,353		461,262

-14-

Table of Contents

LCNB CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Continued)

Note 3 – Loans (continued)

A loan portfolio aging analysis at March 31, 2012 and December 31, 2011 is as follows (000’s):

	30-59 Days Past Due		60-89 Days Past Due		Greater Than 90 Days Past Due		Total Past Due		Current		Total Loans Receivable		Total Loans Greater Than 90 Days and Accruing

March 31, 2012
Commercial & industrial	$	1		-		322		323		30,334		30,657		-
Commercial, secured by real estate		-		301		933		1,234		217,268		218,502		-
Residential real estate		813		1,029		1,489		3,331		183,676		187,007		35
Consumer		68		23		-		91		13,293		13,384		-
Agricultural		-		-		-		-		2,357		2,357		-
Other		35		-		-		35		5,039		5,074		-
Total	$	917		1,353		2,744		5,014		451,967		456,981		35

December 31, 2011
Commercial & industrial	$	2		-		495		497		30,476		30,973		-
Commercial, secured by real estate		-		83		1,769		1,852		217,210		219,062		-
Residential real estate		1,132		22		1,202		2,356		184,792		187,148		-
Consumer		82		37		39		158		14,532		14,690		39
Agricultural		-		-		-		-		2,835		2,835		-
Other		59		-		-		59		6,495		6,554		-
Total	$	1,275		142		3,505		4,922		456,340		461,262		39

-15-

Table of Contents

LCNB CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Continued)

Note 3 – Loans (continued)

Impaired loans at March 31, 2012 and December 31, 2011 are as follows (000’s):

	Recorded Investment		Unpaid Principal Balance		Related Allowance		Average Recorded Investment		Interest Income Recognized
March 31, 2012
With no related allowance recorded:
Commercial & industrial	$	2,922		3,252		-		2,958		33
Commercial real estate		12,085		12,597		-		12,268		111
Residential real estate		332		332		-		332		-
Consumer		8		8		-		8		-
Total	$	15,347		16,189		-		15,566		144

With an allowance recorded:
Commercial & industrial		-		-		-		-		-
Commercial real estate	$	1,815		1,835		263		2,311		21
Residential real estate		297		297		150		272		-
Consumer		1		1		-		1		-
Total	$	2,113		2,133		413		2,584		21

Total:
Commercial & industrial	$	2,922		3,252		-		2,958		33
Commercial real estate		13,900		14,432		263		14,579		132
Residential real estate		629		629		150		604		-
Consumer		9		9		-		9		-
Total	$	17,460		18,322		413		18,150		165

December 31, 2011
With no related allowance recorded:
Commercial & industrial	$	2,881		3,211		-		3,015		139
Commercial real estate		12,373		12,587		-		12,686		529
Residential real estate		332		332		-		332		-
Consumer		8		8		-		5		1
Total	$	15,594		16,138		-		16,038		669

With an allowance recorded:
Commercial & industrial	$	177		177		-		330		14
Commercial real estate		2,120		3,136		257		2,514		67
Residential real estate		264		264		142		257		-
Consumer		2		2		-		1		-
Total	$	2,563		3,579		399		3,102		81

Total:
Commercial & industrial	$	3,058		3,388		-		3,345		153
Commercial real estate		14,493		15,723		257		15,200		596
Residential real estate		596		596		142		589		-
Consumer		10		10		-		6		1
Total	$	18,157		19,717		399		19,140		750

-16-

Table of Contents

LCNB CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Continued)

Note 3 – Loans (continued)

Loan modifications that were classified as troubled debt restructurings during the three months ended March 31, 2012 and 2011 are as follows (dollars in thousands):

	Three Months Ended March 31,
	2012				2011
	Number of Loans		Balance at Modification		Number of Loans		Balance at Modification

Commercial and industrial		-	$	-		1	$	204
Commercial, secured by real estate		-		-		2		625
Residential real estate		1		30		-		-
Consumer		-		-		1		2
		1	$	30		4	$	831

Each restructured loan is separately negotiated with the borrower and includes terms and conditions that reflect the borrower’s ability to pay the debt as modified. Modifications may include interest only payments for a period of time, temporary or permanent reduction of the loan’s interest rate, capitalization of delinquent interest, or extensions of the maturity date.

LCNB is not committed to lend additional funds to borrowers whose loan terms were modified in a troubled debt restructuring.

There were no troubled debt restructurings that subsequently defaulted within twelve months of the restructuring date for the three months ended March 31, 2012 and 2011.

Note 4 – Other Real Estate Owned

Other real estate owned includes property acquired through foreclosure or deed-in-lieu of foreclosure and also includes property deemed to be in-substance foreclosed and are included in “other assets” in the consolidated balance sheets. Changes in other real estate owned are as follows (000’s):

	Three Months Ended
	March 31,
	2012			2011
Balance, beginning of year	$	1,619			2,088
Additions		543			-
Reductions due to valuation write-downs		(76	)		-
Balance, end of period	$	2,086			2,088

Other real estate owned at March 31, 2012 consisted of two commercial properties and one single-family residential home. Other real estate owned at March 31, 2011 consisted of two commercial properties and one single-family residential home. Additions for the 2012 period consisted of one commercial property.

-17-

Table of Contents

LCNB CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Continued)

Note 5 – Borrowings

Funds borrowed from the Federal Home Loan Bank of Cincinnati at March 31, 2012 and December 31, 2011 are as follows (dollars in thousands):

	Current
	Interest			March 31,		December 31,
	Rate			2012		2011

Fixed Rate Advances, due at maturity:
Advance due August 2012		1.99	%	$	6,000		6,000
Advance due January 2015		2.00	%		5,000		5,000
Advance due March 2017		5.25	%		5,000		5,000

Fixed Rate Advances, with monthly principal and interest payments:
Advance due March 2014		2.45	%		2,074		2,326
Advance due March 2019		2.82	%		2,657		3,047
				$	20,731		21,373

All advances from the Federal Home Loan Bank of Cincinnati are secured by a blanket pledge of LCNB’s 1-4 family first lien mortgage loans in the amount of approximately $146 million and $147 million at March 31, 2012 and December 31, 2011, respectively. Additionally, LCNB is required to hold minimum levels of FHLB stock, based on the outstanding borrowings.

Short-term borrowings at March 31, 2012 and December 31, 2011 are as follows (dollars in thousands):

	March 31, 2012					December 31, 2011
	Amount		Rate			Amount		Rate
FHLB short-term advance	$	-		-	%		12,000		0.04	%
Repurchase agreements		10,590		0.10	%		9,596		0.10	%
	$	10,590		0.10	%		21,596		0.07	%

-18-

Table of Contents

LCNB CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Continued)

Note 6 – Income Taxes

A reconciliation between the statutory income tax and the Company's effective tax rate follows:

	For the three months ended March 31,
	2012			2011

Statutory tax rate		34.0	%		34.0	%
Increase (decrease) resulting from -
Tax exempt interest		(6.4	)%		(12.5	)%
Tax exempt income on bank owned life insurance		(1.6	)%		(2.7	)%
Other, net		0.1	%		0.2	%
Effective tax rate		26.1	%		19.0	%

Note 7 - Commitments and Contingent Liabilities

LCNB is a party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit. They involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the balance sheets. Exposure to credit loss in the event of nonperformance by the other parties to financial instruments for commitments to extend credit is represented by the contract amount of those instruments.

LCNB offers the Bounce Protection product, a customer deposit overdraft program, which is offered as a service and does not constitute a contract between the customer and LCNB.

-19-

Table of Contents

LCNB CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Continued)

Note 7 - Commitments and Contingent Liabilities (continued)

LCNB uses the same credit policies in making commitments and conditional obligations as it does for on-balance-sheet instruments. Financial instruments whose contract amounts represent off-balance-sheet credit risk at March 31, 2012 and December 31, 2011 are as follows (in thousands):

	March 31,		December 31,
		2012		2011

Commitments to extend credit:
Commercial loans	$	3,953		3,227
Other loans:
Fixed rate		2,736		1,391
Adjustable rate		721		2,099
Unused lines of credit:
Fixed rate		4,052		3,883
Adjustable rate		53,069		55,274
Unused overdraft protection amounts on demand and NOW accounts		9,796		9,810
Standby letters of credit		5,575		5,575
	$	79,902		81,259

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. Unused lines of credit include amounts not drawn in line of credit loans. Commitments to extend credit and unused lines of credit generally have fixed expiration dates or other termination clauses.

Standby letters of credit are conditional commitments issued to guarantee the performance of a customer to a third party. At March 31, 2012 and December 31, 2011, outstanding guarantees of approximately $546,000 were issued to developers and contractors. These guarantees generally are fully secured and have varying maturities. In addition, LCNB has a participation in four letters of credit securing payment of principal and interest on a bond issue. The participation amounts at March 31, 2012 and December 31, 2011 totaled approximately $5.0 million. The letters of credit have a final maturity date of July 15, 2014, as extended.

LCNB evaluates each customer's credit worthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary, is based on management's credit evaluation of the borrower. Collateral held varies, but may include accounts receivable; inventory; property, plant and equipment; residential realty; and income-producing commercial properties.

Management believes that LCNB has sufficient liquidity to fund its lending and capital expenditure commitments.

-20-

Table of Contents

LCNB CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Continued)

Note 7 - Commitments and Contingent Liabilities (continued)

LCNB and its subsidiary are parties to various claims and proceedings arising in the normal course of business. Management, after consultation with legal counsel, believes that the liabilities, if any, arising from such proceedings and claims will not be material to the consolidated financial position or results of operations.

Note 8 – Regulatory Capital

The Bank and LCNB are required by regulators to meet certain minimum levels of capital adequacy. These are expressed in the form of certain ratios. Capital is separated into Tier 1 capital (essentially shareholders' equity less goodwill and other intangibles) and Tier 2 capital (essentially the allowance for loan losses limited to 1.25% of risk-weighted assets). The first two ratios, which are based on the degree of credit risk in LCNB's assets, provide for weighting assets based on assigned risk factors and include off-balance sheet items such as loan commitments and stand-by letters of credit. The ratio of Tier 1 capital to risk-weighted assets must be at least 4.0% and the ratio of Total capital (Tier 1 capital plus Tier 2 capital) to risk-weighted assets must be at least 8.0%. The capital leverage ratio supplements the risk-based capital guidelines. Banks are required to maintain a minimum ratio of Tier 1 capital to adjusted quarterly average total assets of 3.0%.

For various regulatory purposes, financial institutions are classified into categories based upon capital adequacy. The highest "well-capitalized" category requires capital ratios of at least 10% for total risk-based, 6% for Tier 1 risk-based, and 5% for leverage. As of the most recent notification from their regulators, the Bank and LCNB were categorized as "well-capitalized" under the regulatory framework for prompt corrective action. Management believes that no conditions or events have occurred since the last notification that would change the Bank's or LCNB's category.

-21-

Table of Contents

LCNB CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Continued)

Note 8 – Regulatory Capital (continued)

A summary of the regulatory capital and capital ratios of LCNB follows (dollars in thousands):

	At		At
	March 31,		December 31,
		2012		2011

Regulatory Capital:
Shareholders' equity	$	78,513		77,960
Goodwill and other intangibles		(6,057)		(6,071)
Accumulated other comprehensive income		(4,279)		(5,028)
Tier 1 risk-based capital		68,177		66,861

Eligible allowance for loan losses		2,890		2,931
Total risk-based capital	$	71,067		69,792

Capital ratios:
Total risk-based (8% required)		14.93%		14.54%
Tier 1 risk-based (4% required)		14.33%		13.93%
Leverage (3% required)		8.72%		8.51%

Note 9 – Employee Benefits

LCNB participates in a noncontributory defined benefit retirement multi-employer plan that covers substantially all regular full-time employees hired before January 1, 2009.

Employees of LCNB also participate in a defined contribution retirement plan. Employees hired on or after January 1, 2009 receive a 50% employer match on their contributions into the 401(k) plan, up to a maximum LCNB contribution of 3% of each individual employee’s annual compensation. Employees hired before January 1, 2009 who received a benefit reduction under certain amendments to the defined benefit retirement plan receive an automatic contribution of 5% or 7% of annual compensation, depending on the sum of an employee’s age and vesting service, into the 401(k) plan, regardless of the contributions made by the employees. This contribution is made annually and these employees do not receive any employer matches to their 401(k) contributions.

-22-

Table of Contents

LCNB CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Continued)

Note 9 – Employee Benefits (continued)

Funding and administrative costs of the qualified noncontributory defined benefit retirement plan and 401(k) plan charged to pension and other employee benefits in the consolidated statements of income for the three-month periods ended March 31, 2012 and 2011 are as follows (in thousands):

	Three Months Ended
	March 31,
	2012		2011

Qualified noncontributory defined benefit retirement plan	$	142		124

401(k) plan		36		75

Certain highly compensated employees participate in a nonqualified defined benefit retirement plan. The nonqualified plan ensures that participants receive the full amount of benefits to which they would have been entitled under the noncontributory defined benefit retirement plan in the absence of limits on benefit levels imposed by certain sections of the Internal Revenue Code.

The components of net periodic pension cost of the nonqualified defined benefit retirement plan for the three months ended March 31, 2012 and 2011 are summarized as follows (in thousands):

	Three Months Ended March 31,
	2012		2011
Service cost	$	22		44
Interest cost		11		9
Amortization of unrecognized net (gain)/loss		5		(4	)
Amortization of unrecognized prior service cost		7		11
Net periodic pension cost	$	45		60

Amounts recognized in accumulated other comprehensive income, net of deferred federal income taxes, at March 31, 2012 and December 31, 2011 for the nonqualified defined benefit retirement plan consists of (in thousands):

	March 31,		December 31,
	2012		2011
Net actuarial loss	$	151		156
Past service cost		66		74
	$	217		230

-23-

Table of Contents

LCNB CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Continued)

Note 10 - Stock Based Compensation

LCNB established an Ownership Incentive Plan (the "Plan") during 2002 that allows for stock-based awards to eligible employees, as determined by the Board of Directors. The awards may be in the form of stock options, share awards, and/or appreciation rights. The Plan provides for the issuance of up to 200,000 shares.

Options granted to date vest ratably over a five year period and expire ten years after the date of grant. Stock options outstanding at March 31, 2012 are as follows:

		Outstanding Stock Options						Exercisable Stock Options
Exercise Price Range		Number		Weighted Average Exercise Price		Weighted Average Remaining Contractual Life (Years)		Number		Weighted Average Exercise Price		Weighted Average Remaining Contractual Life (Years)

$	9.00 - $10.99		29,110	$	9.00		6.0		18 , 964	$	9.00		5.6
$	11.00 - $12.99		74 , 290		12.03		7.4		29 , 159		12.01		5.3
$	13.00 - $14.99		11,056		13.09		0.8		11,056		13.09		0 .8
$	17.00 - $18.99		24,158		18.16		2.9		24 , 158		18.16		2.9
			138 , 614		12.55		5.8		83 , 337		13 . 25		4.1

The following table summarizes stock option activity for the periods indicated:

	2012				2011
	Options		Weighted Average Exercise Price		Options		Weighted Average Exercise Price
Outstanding, January 1		124,123	$	12.54		99,040	$	12.71
Granted		14,491		12.60		25,083		11.85
Exercised		-		-		-		-
Outstanding, March 31		138,614		12.55		124,123		12.54
Exercisable, March 31		83,337		13.25		57,746		14.06

The aggregate intrinsic value (the amount by which the current market value of the underlying stock exceeds the exercise price of the option) for options outstanding at March 31, 2012 that were “in the money” (market price greater than exercise price) was $216,000. The aggregate intrinsic value at that date for only the options that were exercisable was $119,000. The aggregate intrinsic value for options outstanding at March 31, 2011 that were in the money was $83,000 and the aggregate intrinsic value at that date for only the options that were exercisable was $32,000. The intrinsic value changes based on changes in the market value of the Company’s stock.

-24-

Table of Contents

LCNB CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Continued)

Note 10 - Stock Based Compensation (continued)

The fair value of options granted is estimated at the date of grant using the Black-Scholes option-pricing model. The following table shows the estimated weighted-average fair value of options granted and the assumptions used in calculating that value for the years indicated:

	2012			2011
Estimated weighted-average fair value of options granted	$	2.80		$	2.09
Risk-free interest rate		0.84	%		2.84	%
Average dividend	$	0.64		$	0.64
Volatility factor of the expected market price of the Company's common stock		39.56	%		27.37	%
Average life in years		6.5			6.5

Total expense related to options included in salaries and wages in the consolidated statements of income for the three months ended March 31, 2012 and 2011 was $9,000 and $10,000, respectively.

-25-

Table of Contents

LCNB CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Continued)

Note 11 - Earnings Per Common Share

Basic earnings per common share is calculated by dividing net income available to common shareholders by the weighted average number of common shares outstanding during the period. Diluted earnings per common share is adjusted for the dilutive effects of stock options, warrant, and restricted stock. The diluted average number of common shares outstanding has been increased for the assumed exercise of stock options, warrant, and restricted stock with proceeds used to purchase treasury shares at the average market price for the period. The computations are as follows for the three months ended March 31, 2012 and 2011 (dollars in thousands, except share and per share data):

	For the Three Months
	Ended March 31,
	2012		2011

Net income from continuing operations	$	2,277		1,478
Income from discontinued operations, net of taxes		-		824
Net income	$	2,277		2,302

Weighted average number of shares outstanding used in the calculation of basic earnings per common share		6,706,295		6,689,743

Add dilutive effect of:
Stock options		7,103		3,880
Stock warrants		60,053		48,144
		67,156		52,024

Adjusted weighted average number of shares outstanding used in the calculation of diluted earnings per common share		6,773,451		6,741,767

Basic earnings per common share:
Continuing operations	$	0.34		0.22
Discontinued operations		-		0.12

Diluted earnings per common share
Continuing operations		0.34		0.22
Discontinued operations		-		0.12

-26-

Table of Contents

LCNB CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Continued)

Note 12 - Fair Value of Financial Instruments

LCNB measures certain assets at fair value using various valuation techniques and assumptions, depending on the nature of the asset. Fair value is defined as the price that would be received to sell an asset in an orderly transaction between market participants at the measurement date.

The inputs to valuation techniques used to measure fair value are assigned to one of three broad levels:

Level 1 – quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the reporting date.

Level 2 – inputs other than quoted prices included within level 1 that are observable for the asset or liability either directly or indirectly. Level 2 inputs may include quoted prices for similar assets in active markets, quoted prices for identical assets or liabilities in markets that are not active, inputs other than quoted prices (such as interest rates or yield curves) that are observable for the asset or liability, and inputs that are derived from or corroborated by observable market data.

Level 3 - inputs that are unobservable for the asset or liability.

The majority of LCNB’s investment securities are classified as available-for-sale. The securities are reported at fair value on a recurring basis with unrealized holding gains and losses reported net of income taxes in accumulated other comprehensive income.

LCNB utilizes a pricing service for determining the fair values of most of its investment securities. Fair value for U.S. Treasury Notes and corporate securities are determined based on market quotations (level 1). Fair value for most of the other investment securities is calculated using the discounted cash flow method for each security. The discount rates for these cash flows are estimated by the pricing service using rates observed in the market (level 2). Cash flow streams are dependent on estimated prepayment speeds and the overall structure of the securities given existing market conditions. In addition, the Company has invested in two mutual funds that invest in debt securities or loans that qualify for credit under the Community Reinvestment Act. The investment in one of the mutual funds is considered to have level 2 inputs because, among other factors, the fund invests primarily in U.S. Government and Agency Obligations, which are considered to be level 2 investments. The investment in the other mutual fund is considered to have level 3 inputs because its shares are not traded in an active market, it does not publish a daily net asset value, and it is primarily a loan fund. Additionally, LCNB owns trust preferred securities in various financial institutions and equity securities in non-financial companies. Market quotations (level 1) are used to determine fair value for these investments.

-27-

Table of Contents

LCNB CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Continued)

Note 12 - Fair Value of Financial Instruments (continued)

Assets that may be recorded at fair value on a nonrecurring basis include impaired loans, other real estate owned, and other repossessed assets. A loan is considered impaired when management believes it is probable that payment of interest and principal will not be made in accordance with the contractual terms of the loan agreement. Impaired loans are carried at the present value of estimated future cash flows using the loan’s existing rate or the fair value of collateral if the loan is collateral dependent, if this value is less than the loan balance. When the fair value of the collateral is based on an observable market price or current appraised value, the inputs are considered to be level 2. When an appraised value is not available and there is not an observable market price, the inputs are considered to be level 3.

Other real estate owned is adjusted to fair value upon transfer of the loan to foreclosed assets, usually based on an appraisal of the property. Subsequently, foreclosed assets are carried at the lower of carrying value or fair value. The inputs for a valuation based on current appraised value are considered to be level 2.

-28-

Table of Contents

LCNB CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Continued)

Note 12 - Fair Value of Financial Instruments (continued)

The following table summarizes the valuation of LCNB’s assets recorded at fair value by input levels as of March 31, 2012 and December 31, 2011 (in thousands):

			Fair Value Measurements at the End of the Reporting Period Using
	Fair Value Measurements		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Total Gains (Losses)
March 31, 2012
Recurring fair value measurements:
Investment securities available-for-sale:
U.S. Treasury notes	$	20,632		20,632		-		-
U.S. Agency notes		76,798		-		76,798		-
U.S. Agency mortgage-backed securities		53,675		-		53,675		-
Corporate securities		6,365		6,365		-		-
Municipal securities:
Non-taxable		69,103		-		69,103		-
Taxable		22,007		-		22,007		-
Mutual funds		2,131		-		1,131		1,000
Trust preferred securities		577		577		-		-
Equity securities		1,050		1,050		-		-
Total recurring fair value measurements	$	252,338		28,624		222,714		1,000

Nonrecurring fair value measurements:
Impaired loans	$	1,700		-		709		991		-
Other real estate owned (a)		2,086		-		1,543		543		(76	)
Repossessed assets (b)		5		-		-		5		(5	)
Total nonrecurring fair value measurements	$	3,791		-		2,252		1,539		(81	)

December 31, 2011
Recurring fair value measurement:
Investment securities available-for-sale:
U.S. Treasury notes	$	17,550		17,550		-		-
U.S. Agency notes		82,927		-		82,927		-
U.S. Agency mortgage-backed securities		52,287		-		52,287		-
Corporate securities		6,365		4,152		2,213		-
Municipal securities:
Non-taxable		69,703		-		69,703		-
Taxable		21,907		-		21,907		-
Mutual funds		2,125		-		1,125		1,000
Trust preferred securities		564		564		-		-
Equity securities		578		578		-		-
Total recurring fair value measurements	$	254,006		22,844		230,162		1,000

Nonrecurring fair value measurements:
Impaired loans	$	2,563		-		1,300		1,263
Other real estate owned		1,619		-		1,619		-
Repossessed assets		23		-		-		23
Total nonrecurring fair value measurements	$	4,205		-		2,919		1,286

(a)	Two other real estate owned properties with a total carrying amount of $1,619,000 were written down to their combined fair value of $1,543,000, resulting in an impairment charge of $76,000, which was included in other non-interest expense for the period.

(b)	A repossessed asset with a carrying value of $8,000 was sold for $3,000, resulting in a loss of $5,000, which was included in other non-interest expense for the period.

-29-

Table of Contents

LCNB CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Continued)

Note 12 - Fair Value of Financial Instruments (continued)

The following table is a reconciliation of the beginning and ending balances of recurring fair value measurements that use significant unobservable inputs (level 3) for the three months ended March 31, 2011 (in thousands):

	Other Debt Securities

Beginning balance	$	1,053
Purchases
Dividends reinvested		9
Net change in unrealized gains (losses) included in other comprehensive income		(4	)
Ending balance	$	1,058

Carrying amounts and estimated fair values of financial instruments as of March 31, 2012 and December 31, 2011 are as follows (in thousands):

	March 31, 2012				December 31, 2011
	Carrying		Fair		Carrying		Fair
	Amount		Value		Amount		Value

FINANCIAL ASSETS:
Cash and cash equivalents	$	25,278		25,278		19,535		19,535
Investment securities:
Available-for-sale		252,338		252,338		254,006		254,006
Held-to-maturity		10,451		10,451		10,734		10,734
Federal Reserve Bank stock		949		949		940		940
Federal Home Loan Bank stock		2,091		2,091		2,091		2,091
Loans, net		454,091		464,341		458,331		470,846

FINANCIAL LIABILITIES:
Deposits		675,566		680,898		663,562		669,383
Short-term borrowings		10,590		10,590		21,596		21,596
Long-term debt		20,731		21,842		21,373		22,570

The fair value of off-balance-sheet financial instruments at March 31, 2012 and December 31, 2011 was not material.

Fair values of financial instruments are based on various assumptions, including the discount rate and estimates of future cash flows. Therefore, the fair values presented may not represent amounts that could be realized in actual transactions. In addition, because the required disclosures exclude certain financial instruments and all nonfinancial instruments, any aggregation of the fair value amounts presented would not represent the underlying value of LCNB. The following methods and assumptions were used to estimate the fair value of certain financial instruments:

-30-

Table of Contents

LCNB CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Continued)

Note 12 - Fair Value of Financial Instruments (continued)

Cash and cash equivalents

The carrying amounts presented are deemed to approximate fair value.

Investment securities

Fair values for securities, excluding Federal Home Loan Bank and Federal Reserve Bank stock, are based on quoted market prices, if available. If a quoted market price is not available, fair value is estimated using quoted market prices for similar securities and/or discounted cash flow analyses or other methods. The carrying value of Federal Home Loan Bank and Federal Reserve Bank stock approximates fair value based on the respective redemptive provisions.

Loans

Fair value is estimated by discounting the future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities, incorporating assumptions of current and projected prepayment speeds. These current rates approximate market rates.

Deposits

The fair value of demand deposits, savings accounts, and certain money market deposits is the amount payable on demand at the reporting date. The fair value of fixed-maturity certificates of deposit is estimated using the rates currently offered for deposits of similar remaining maturities, which approximates market rates.

Borrowings

The carrying amounts of federal funds purchased, repurchase agreements, and U.S. Treasury demand note borrowings are deemed to approximate fair value of short-term borrowings. For long-term debt, fair values are estimated based on the discounted value of expected net cash flows using current interest rates.

-31-

Table of Contents

LCNB CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Continued)

Note 12 - Fair Value of Financial Instruments (continued)

The following table summarizes the categorization by input level as of March 31, 2012 and December 31, 2011 of LCNB’s financial assets and liabilities not recorded at fair value but for which fair value is disclosed (in thousands):

			Fair Value Measurements at the End of the Reporting Period Using
	Fair Value Measurements		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
March 31, 2012
Assets:
Loans, net	$	462,641		-		462,641		-
Investment securities, non-taxable, held-to-maturity		10,451		-		-		10,451
Federal Reserve Bank stock		949		949		-		-
Federal Home Loan Bank stock		2,091		2,091		-		-

Liabilities:
Deposits		680,898		-		680,898		-
Long-term debt		21,842		-		21,842		-

December 31, 2011
Assets:
Loans, net	$	468,283		-		468,283		-
Investment securities, non-taxable, held-to-maturity		10,734		-		-		10,734
Federal Reserve Bank stock		940		940		-		-
Federal Home Loan Bank stock		2,091		2,091		-		-

Liabilities:
Deposits		669,383		-		669,383		-
Long-term debt		22,570		-		22,570		-

-32-

Table of Contents

LCNB CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Continued)

Note 13 – Discontinued Operations

LCNB sold its insurance agency subsidiary on March 23, 2011 and therefore its financial results are reported in the consolidated statements of income as income from discontinued operations, net of taxes. Income from discontinued operations for the three months ended March 31, 2011 include the gain recognized from the sale less certain related closing costs, taxes, and a curtailment expense recognized in LCNB’s nonqualified defined benefit retirement plan due to the sale. The following table summarizes income from discontinued operations for the three months ended March 31, 2011 (in thousands):

Dakin Insurance Agency financial results:
Revenue	$	381
Non-interest expenses		303
Income from operations before income taxes		78
Gain from sale of insurance agency		1,503
Closing costs related to sale		(47	)
Curtailment expense on nonqualified defined benefit retirement plan		(191	)
Provision for income taxes		(519	)
Total income from discontinued operations, net of taxes		824

-33-

Table of Contents

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Shareholders

LCNB Corp.

Lebanon, Ohio

We have reviewed the accompanying consolidated balance sheet of LCNB Corp. and subsidiaries (“LCNB”) as of March 31, 2012, and the related consolidated statements of income, comprehensive income, shareholders’ equity, and cash flows for the three-month periods ended March 31, 2012 and 2011. These interim financial statements are the responsibility of the Company's management.

We conducted our reviews in accordance with the standards of the Public Company Accounting Oversight Board (United States). A review of interim financial information consists principally of applying analytical procedures to financial data and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with the standards of the Public Company Accounting Oversight Board (United States), the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.

Based on our reviews, we are not aware of any material modifications that should be made to the accompanying consolidated interim financial statements for them to be in conformity with U.S. generally accepted accounting principles.

We have previously audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheet of LCNB as of December 31, 2011, and the related consolidated statements of income, comprehensive income, shareholders' equity, and cash flows for the year then ended (not presented herein), and in our report dated February 27, 2012, we expressed an unqualified opinion on those consolidated financial statements. In our opinion, the information set forth in the accompanying consolidated balance sheet as of December 31, 2011, is fairly stated in all material respects, in relation to the consolidated balance sheet from which it has been derived.

	/s/ J.D. Cloud & Co. L.L.P.

Cincinnati, Ohio
May 7, 2012

-34-

Table of Contents

LCNB CORP. AND SUBSIDIARIES

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

Forward Looking Statements

Certain matters disclosed herein may be deemed to be forward-looking statements that involve risks and uncertainties. Forward looking statements are statements that include projections, predictions, expectations or beliefs about future events or results or otherwise are not statements of historical fact. Such statements are often characterized by the use of qualifying words and their derivatives such as “expects,” “anticipates,” “believes,” “estimates,” “plans,” “projects,” or other statements concerning opinions or judgments of LCNB and its management about future events. Factors that could influence the accuracy of such forward looking statements include, but are not limited to, regulatory policy changes, interest rate fluctuations, loan demand, loan delinquencies and losses, general economic conditions and other risks. Such forward-looking statements represent management's judgment as of the current date. Actual strategies and results in future time periods may differ materially from those currently expected. LCNB disclaims, however, any intent or obligation to update such forward-looking statements. LCNB intends such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995.

Results of Operations

Net income for the first quarter 2012 was $2,277,000 (total basic and diluted earnings per share of $0.34), which compares to net income from continuing operations of $1,478,000 (total basic and diluted earnings per share of $0.22) for the first quarter 2011. Income increased due to increases in net interest income and non-interest income and decreases in the provision for loan losses and non-interest expense. Net income in 2011 included income from discontinued operations, net of tax, of $824,000. Income from discontinued operations for the 2011 period included gain recognized on the sale of LCNB’s insurance agency subsidiary, Dakin Insurance Agency, Inc., less certain related closing costs, taxes, and a curtailment expense recognized in LCNB’s nonqualified defined benefit retirement plan due to the sale.

Net loan charge-offs for the first quarter 2012 and 2011 totaled $256,000 and $374,000, respectively. Non-accrual loans and loans past due 90 days or more and still accruing interest totaled $3,174,000 or 0.69% of total loans at March 31, 2012, compared to $3,707,000 or 0.80% of total loans at December 31, 2011. The decrease was primarily due to the transfer of a commercial real estate loan classified as non-accrual at December 31, 2011 to other real estate owned during the first quarter 2012. Consequently, other real estate owned (which includes property acquired through foreclosure or deed-in-lieu of foreclosure and also includes property deemed to be in-substance foreclosed) and other repossessed assets increased from $1,642,000 at December 31, 2011 to $2,091,000 at March 31, 2012.

Net interest income for the first quarter 2012 was $51,000 greater than results for the first quarter 2011 primarily due to an increase in average interest earning assets, partially offset by a decrease in the net interest margin.

Non-interest income for the first quarter 2012 was $421,000 greater than the comparable period in 2011 primarily due to increases in trust income and gains recognized on the sale of investment securities and mortgage loans.

Non-interest expense for the first quarter 2012 was $337,000 less than the comparable period in 2011 primarily due to decreases in FDIC insurance premiums and in other expenses. The decrease in other expenses in 2012 reflects the absences of a loss on a standby letter of credit and certain environmental remediation costs recognized during the first quarter 2011.

-35-

Table of Contents

LCNB CORP. AND SUBSIDIARIES

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

Net Interest Income

LCNB's primary source of earnings is net interest income, which is the difference between earnings from loans and other investments and interest paid on deposits and other liabilities. The following table presents, for the three months ended March 31, 2012 and 2011, average balances for interest-earning assets and interest-bearing liabilities, the income or expense related to each item, and the resultant average yields earned or rates paid.

	Three Months Ended March 31,
	2012								2011
	Average			Interest		Average			Average			Interest		Average
	Outstanding			Earned/		Yield/			Outstanding			Earned/		Yield/
	Balance			Paid		Rate			Balance			Paid		Rate
	(Dollars in thousands)

Loans (1)	$	461,079			6,208		5.42	%	$	457,385			6,518		5.78	%
Interest-bearing demand deposits		15,202			6		0.16	%		10,730			5		0.19	%
Federal Reserve Bank stock		941			-		-	%		939			-		-	%
Federal Home Loan Bank stock		2,091			24		4.62	%		2,091			24		4.65	%
Investment securities:
Taxable		174,323			887		2.05	%		150,346			876		2.36	%
Non-taxable (2)		79,742			918		4.63	%		82,810			1,071		5.25	%
Total interest-earning assets		733,378			8,043		4.41	%		704,301			8,494		4.89	%
Non-earning assets		65,168								65,988
Allowance for loan losses		(2,816	)							(2,613	)
Total assets	$	795,730							$	767,676

Interest-bearing deposits	$	570,980			1,165		0.82	%		556,186			1,584		1.16	%
Short-term borrowings		10,917			3		0.11	%		12,836			10		0.32	%
Long-term debt		21,044			154		2.94	%		25,485			178		2.83	%
Total interest-bearing liabilities		602,941			1,322		0.88	%		594,507			1,772		1.21	%
Demand deposits		106,985								96,866
Other liabilities		6,541								5,333
Capital		79,263								70,970
Total liabilities and capital	$	795,730							$	767,676

Net interest rate spread (3)							3.53	%							3.68	%

Net interest income and net interest margin on a tax-equivalent basis (4)					6,721		3.69	%					6,722		3.87	%

Ratio of interest-earning assets to interest-bearing liabilities		121.63	%							118.47	%

(1)	Includes nonaccrual loans if any.

(2)	Income from tax-exempt securities is included in interest income on a tax-equivalent basis. Interest income has been divided by a factor comprised of the complement of the incremental tax rate of 34%.

(3)	The net interest rate spread is the difference between the average rate on total interest-earning assets and interest-bearing liabilities.

(4)	The net interest margin is the tax-equivalent net interest income divided by average interest-earning assets.

-36-

Table of Contents

LCNB CORP. AND SUBSIDIARIES

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

The following table presents the changes in tax-equivalent interest income and expense for each major category of interest-earning assets and interest-bearing liabilities and the amount of change attributable to volume and rate changes for the three months ended March 31, 2012 as compared to the same period in 2011. Changes not solely attributable to rate or volume have been allocated to volume and rate changes in proportion to the relationship of absolute dollar amounts of the changes in each.

	Three Months Ended
	March 31,
	2012 vs. 2011
	Increase (decrease) due to:
	Volume			Rate			Total
	(In thousands)
Interest-earning Assets:
Loans	$	52			(362	)		(310	)
Interest-bearing demand deposits		2			(1	)		1
Federal Reserve Bank stock		-			-			-
Federal Home Loan Bank stock		-			-			-
Investment securities:
Taxable		130			(119	)		11
Nontaxable		(39	)		(114	)		(153	)
Total interest income		145			(596	)		(451	)

Interest-bearing Liabilities:
Deposits		41			(460	)		(419	)
Short-term borrowings		(1	)		(6	)		(7	)
Long-term debt		(32	)		8			(24	)
Total interest expense		8			(458	)		(450	)
Net interest income	$	137			(138	)		(1	)

Net interest income on a tax-equivalent basis for the three months ended March 31, 2012 totaled $6,721,000, a decrease of $1,000 from the comparable period in 2011. Total tax-equivalent interest income decreased $451,000, offset by a $450,000 decrease in total interest expense.

The decrease in total interest income was primarily due to a 48 basis point (a basis point equals 0.01%) decrease in the average rate earned on earning assets, partially offset by a $29.1 million increase in average total earning assets. The increase in average interest earning assets was primarily due to a $20.9 million increase in average investment securities, a $4.5 increase in average interest-bearing demand deposits, and a $3.7 million increase in average loans. The decrease in the average rate earned reflects a general decrease in market rates.

The decrease in total interest expense was primarily due to a 33 basis point decrease in the average rate paid on interest-bearing liabilities, slightly offset by an $8.4 million increase in average interest-bearing liabilities. The increase in average interest-bearing liabilities was primarily due to a $14.8 million increase in average interest-bearing deposits, partially offset by a combined $6.4 million decrease in average short-term borrowings and long-term debt. The decrease in the average rate paid also reflects a general decrease in market rates.

-37-

Table of Contents

LCNB CORP. AND SUBSIDIARIES

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

Provision and Allowance for Loan Losses

The total provision for loan losses is determined based upon management's evaluation as to the amount needed to maintain the allowance for loan losses at a level considered appropriate in relation to the risk of losses inherent in the portfolio. In addition to historic charge-off percentages, factors taken into consideration to determine the adequacy of the allowance for loan losses include the nature, volume, and consistency of the loan portfolio, overall portfolio quality, a review of specific problem loans, and current economic conditions that may affect borrowers’ ability to pay. The provision for loan losses for the three months ended March 31, 2012 and 2011 was $215,000 and $664,000, respectively. The decrease in the provision reflects a decrease in net charge-offs coupled with relatively stable regional market conditions.

Non-Interest Income

Total non-interest income for the first quarter 2012 was $421,000 greater than for the first quarter 2011 primarily due to a $283,000 increase in trust income, an $85,000 increase in gains from sales of securities, and a $74,000 increase in gains from sales of mortgage loans. Trust income increased primarily due to estate fees recognized during the first quarter 2012. The increase in gains from sales of securities and mortgage loans reflects a higher volume of sales.

Non-Interest Expense

Non-interest expense for the first quarter 2012 was $337,000 less than for the first quarter 2011 due primarily to a $169,000 decrease in FDIC insurance premiums and a $101,000 decrease in other non-interest expense. FDIC insurance premiums decreased primarily due to the implementation of a new assessment base that uses total assets and tier one capital as opposed to deposits. The decrease in other expenses reflects the absence during the 2012 period of a $75,000 loss recognized during the first quarter 2011 on a standby letter of credit and $52,000 in environmental remediation costs recognized during the first quarter 2011 for the lot on which the new Lebanon drive-up facility was constructed.

Income Taxes

LCNB’s effective tax rates for continuing operations for the three months ended March 31, 2012 and 2011 were 26.1% and 19.0%, respectively. The difference between the statutory rate of 34.0% and the effective tax rate is primarily due to tax-exempt interest income from municipal securities and tax-exempt income from bank owned life insurance.

-38-

Table of Contents

LCNB CORP. AND SUBSIDIARIES

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

Liquidity

LCNB depends on dividends from its subsidiary for the majority of its liquid assets, including the cash needed to pay dividends to its shareholders. National banking law limits the amount of dividends the Bank may pay to the sum of retained net income, as defined, for the current year plus retained net income for the previous two years. Prior approval from the Office of the Comptroller of the Currency, the Bank’s primary regulator, is necessary for the Bank to pay dividends in excess of this amount. In addition, dividend payments may not reduce capital levels below minimum regulatory guidelines. Management believes the Bank will be able to pay anticipated dividends to LCNB without needing to request approval.

Liquidity is the ability to have funds available at all times to meet the commitments of LCNB. Asset liquidity is provided by cash and assets which are readily marketable or pledgeable or which will mature in the near future. Liquid assets include cash and cash equivalents, interest-bearing deposits in other banks, and securities available for sale. At March 31, 2012, LCNB’s liquid assets amounted to $277.6 million or 35.1% of total assets, a slight increase from $273.5 million or 34.6% of total assets at December 31, 2011.

Liquidity is also provided by access to core funding sources, primarily core deposits in the bank’s market area. Approximately 79.7% of total deposits at March 31, 2012 were core deposits, compared to 79.9% of deposits at December 31, 2011. Core deposits, for this purpose, are defined as total deposits less public funds and certificates of deposit equal to or greater than $100,000.

Secondary sources of liquidity include LCNB’s ability to sell loan participations, borrow funds from the Federal Home Loan Bank, purchase federal funds, issue repurchase agreements, or use a line of credit established with another bank.

Management closely monitors the level of liquid assets available to meet ongoing funding needs. It is management’s intent to maintain adequate liquidity so that sufficient funds are readily available at a reasonable cost. LCNB experienced no liquidity or operational problems as a result of the current liquidity levels.

-39-

Table of Contents

LCNB CORP. AND SUBSIDIARIES

Item 3. Quantitative and Qualitative Disclosures about Market Risks

Market risk for LCNB is primarily interest rate risk. LCNB attempts to mitigate this risk through asset/liability management strategies designed to decrease the vulnerability of its earnings to material and prolonged changes in interest rates. LCNB does not use derivatives such as interest rate swaps, caps, or floors to hedge this risk. LCNB has not entered into any market risk instruments for trading purposes.

The Bank's Asset and Liability Management Committee ("ALCO") primarily uses a combination of Interest Rate Sensitivity Analysis (“IRSA”) and Economic Value of Equity (“EVE”) analysis for measuring and managing interest rate risk. IRSA is used to estimate the effect on net interest income during a one-year period of instantaneous and sustained movements in interest rates, also called interest rate shocks, of 100, 200, and 300 basis points. Management considers the results of the down 200 and 300 basis points scenarios to not be meaningful in the current interest rate environment. The base projection uses a current interest rate scenario. As shown below, the March 31, 2012 IRSA indicates that an increase in interest rates would have a positive effect on net interest income (“NII”), and a decrease in rates would have a negative effect on NII. The changes in NII for all rate assumptions are within LCNB’s acceptable ranges.

Rate Shock Scenario in Basis Points	Amount		$ Change in NII			% Change in NII
	(Dollars in thousands)
Up 300	$	27,104		1,278			4.95	%
Up 200		26,632		806			3.12	%
Up 100		26,176		350			1.36	%
Base		25,826		-			-	%
Down 100		25,559		(267	)		(1.03	)%

IRSA shows the effect on NII during a one-year period only. A more long-range model is the EVE analysis, which shows the estimated present value of future cash inflows from interest-earning assets less the present value of future cash outflows for interest-bearing liabilities for the same rate shocks. As shown below, the March 31, 2012 EVE analysis indicates that an increase in interest rates would have a negative effect on the EVE and a decrease in rates would have a positive effect on the EVE. The change in EVE for the up 300 basis points scenario is slightly outside LCNB ‘s policy range of a 25% change, but management has determined the change is acceptable in the current economic environment.

Rate Shock Scenario in Basis Points	Amount		$ Change in EVE			% Change in EVE
	(Dollars in thousands)
Up 300	$	61,645		(23,008	)		(27.18	)%
Up 200		68,558		(16,095	)		(19.01	)%
Up 100		76,334		(8,319	)		(9.83	)%
Base		84,653		-			-	%
Down 100		93,748		9,095			10.74	%

-40-

Table of Contents

LCNB CORP. AND SUBSIDIARIES

Item 3. Quantitative and Qualitative Disclosures about Market Risks (continued)

The IRSA and EVE simulations discussed above are not projections of future income or equity and should not be relied on as being indicative of future operating results. Assumptions used, including the nature and timing of interest rate levels, yield curve shape, prepayments on loans and securities, deposit decay rates, pricing decisions on loans and deposits, and reinvestment or replacement of asset and liability cash flows, are inherently uncertain and, as a result, the models cannot precisely measure future net interest income or equity. Furthermore, the models do not reflect actions that borrowers, depositors, and management may take in response to changing economic conditions and interest rate levels.

Item 4. Controls and Procedures

a) Disclosure controls and procedures. The Chief Executive Officer and the Chief Financial Officer have carried out an evaluation of the effectiveness of LCNB's disclosure controls and procedures that ensure that information relating to LCNB required to be disclosed by LCNB in the reports that it files or submits under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission's rules and forms and that such information is accumulated and communicated to LCNB’s management, including its principal executive officer and principal financial officer, as appropriate, in order to allow timely decisions to be made regarding required disclosures. Based upon this evaluation, these officers have concluded, that as of March 31, 2012, LCNB's disclosure controls and procedures were effective.

b) Changes in internal control over financial reporting. During the period covered by this report, there were no changes in LCNB's internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, LCNB's internal control over financial reporting.

-41-

Table of Contents

LCNB CORP. AND SUBSIDIARIES

PART II -- OTHER INFORMATION

Item 1. Legal Proceedings

Not Applicable

Item 1A. Risk Factors

No material changes

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

During the period of this report, LCNB did not sell any of its securities that were not registered under the Securities Act.

During the period covered by this report, LCNB did not purchase any shares of its equity securities.

Item 3. Defaults Upon Senior Securities

Not Applicable

Item 4. Mine Safety Disclosures

Not Applicable

Item 5. Other Information

Not Applicable

-42-

Table of Contents

LCNB CORP. AND SUBSIDIARIES

Item 6. Exhibits

Exhibit No.		Exhibit Description
	3.1	Amended and Restated Articles of Incorporation of LCNB Corp., as amended – incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2010, Exhibit 3.1.

	3.2	Code of Regulations of LCNB Corp. – incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2005, Exhibit 3(ii).

	31.1	Certification of Chief Executive Officer under Section 302 of the Sarbanes-Oxley Act of 2002.

	31.2	Certification of Chief Financial Officer under Section 302 of the Sarbanes-Oxley Act of 2002.

	32	Certification of Chief Executive Officer and Chief Financial Officer under Section 906 of the Sarbanes-Oxley Act of 2002.

	101	The following financial information from LCNB Corp.’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2012 is formatted in Extensible Business Reporting Language: (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Income, (iii) the Consolidated Statements of Comprehensive Income, (iv) the Consolidated Statements of Shareholders’ Equity, (v) the Consolidated Statements of Cash Flows, and (vi) the Notes to Consolidated Financial Statements, tagged as blocks of text.

-43-

Table of Contents

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.

	LCNB Corp.

May 7, 2012	/s/ Stephen P. Wilson
	Stephen P. Wilson, CEO &
	Chairman of the Board of Directors

May 7, 2012
	/s/ Robert C. Haines, II
	Robert C. Haines, II, Executive Vice President
	and Chief Financial Officer

-44-

TABLE OF CONTENTS

Part I Financial Information Item 1. Financial Statements Note 1 - Basis Of Presentation Note 2 - Investment Securities Note 2 - Investment Securities (continued)Note 3 - Loans Note 3 Loans (continued)Note 4 Other Real Estate Owned Note 5 Borrowings Note 6 Income Taxes Note 7 - Commitments and Contingent Liabilities Note 7 - Commitments and Contingent Liabilities (continued)Note 8 Regulatory Capital Note 8 Regulatory Capital (continued)Note 9 Employee Benefits Note 9 Employee Benefits (continued)Note 10 - Stock Based Compensation Note 10 - Stock Based Compensation (continued)Note 11 - Earnings Per Common Share Note 12 - Fair Value Of Financial Instruments Note 12 - Fair Value Of Financial Instruments (continued)Note 13 Discontinued Operations Item 2. Management's Discussion and Analysis Of Financial Condition and Results Of Operations Item 2. Management's Discussion and Analysis Of Financial Condition and Results Of Operations (continued)Item 2. Management's Discussion and Analysis Of Financial Condition and Results Of Item 3. Quantitative and Qualitative Disclosures About Market Risks Item 3. Quantitative and Qualitative Disclosures About Market Risks (continued)Item 4. Controls and Procedures Part II -- Other Information Item 1. Legal Proceedings Item 1A. Risk Factors Item 2. Unregistered Sales Of Equity Securities and Use Of Proceeds Item 3. Defaults Upon Senior Securities Item 4. Mine Safety Disclosures Item 5. Other Information Item 6. Exhibits

Exhibits

31.1 Certification of Chief Executive Officer under Section 302 of the Sarbanes-Oxley Act of 2002. 31.2 Certification of Chief Financial Officer under Section 302 of the Sarbanes-Oxley Act of 2002. 32 Certification of Chief Executive Officer and Chief Financial Officer under Section 906 of the Sarbanes-Oxley Act of 2002.

LCNB 10-Q Quarter ended March 31, 2012

Exhibits