13 FDIC Indemnification Asset Managing towards the end of loss share protection I/A – Indemnification Asset for reimbursement on expected losses from the FDIC 1- Months remaining to collect remainder of indemnification asset is a weighted average based on the indemnification asset at 6/30/2014. 2 - Current Estimate of losses includes all losses incurred to date as well as reimbursable expenses plus expected losses not incurred for which there is a corresponding indemnification asset. Original estimate of losses includes gross losses identified in due diligence and 10% for workout expenses. Classifieds Maturing After L/S All Loans Bank Original I/A (000's) Current I/A (000's) % of Original I/A Remaining Months to Collect Original Estimate of Losses (000's) Current Estimate of Losses (000's) Current Estimate as a % of Original NBV I/A NBV I/A on loans AUB 24,200 33 0.1% 2.9 33,275 31,883 95.3% 0 0 8,973 36 USB 21,640 434 2.0% 3.9 29,755 42,831 142.9% 487 0 13,225 384 SCB 22,400 974 4.3% 9.9 30,800 31,365 101.6% 1,785 10 29,591 728 FBJ 11,307 1,936 17.1% 15.9 15,547 10,314 71.3% 451 121 20,568 1,830 TBC 22,807 2,070 9.1% 16.9 31,360 28,613 92.0% 345 73 26,510 1,462 DBT 112,404 5,723 5.1% 16.9 176,635 131,811 78.6% 619 201 72,926 4,993 HTB 49,485 5,048 10.2% 23.8 68,042 52,804 79.2% 3,332 692 52,732 3,967 OGB 45,488 4,925 10.8% 23.8 62,546 33,942 55.6% 3,621 65 44,564 2,529 CBG 52,664 7,630 14.5% 30.9 72,413 40,027 59.8% 4,621 643 62,161 6,404 362,395 28,773 7.9% 22.4 572,409 403,590 77.6% 15,261 1,805 331,250 22,333 |