![GRAPHIC](https://capedge.com/proxy/8-K/0001104659-10-020680/g82851mmi048.gif)
| 48 Annualized net non-interest expense to average assets calculation Dec 31, 2008 March 31, 2009 June 30, 2009 Sep 30, 2009 Dec 31, 2009 Operating expense $ 20,410 $ 21,277 $ 80,853 $ 20,238 $ 22,262 Less: other real estate expense 74 844 3,328 1,862 2,801 Less: core deposit intangible amortization 299 292 291 292 292 Less: goodwill impairment charge 57,579 Less: FDIC special assessment 1,300 Operating expense-as adjusted 20,037 20,141 18,355 18,084 19,169 Other non-interest income 8,510 9,164 10,325 10,212 13,346 Less: net gains (losses) on available for sale securities 519 (77) 1,391 454 1,986 Less: net gains(losses) on sale of other real estate owned - (52) 345 169 431 Other non-Interest income-as adjusted 7,991 9,293 8,589 9,589 10,929 Net operating expense $ 12,046 $ 10,848 $ 9,766 $ 8,495 $ 8,240 Average assets 2,951,353 3,011,430 2,866,806 2,733,418 2,646,122 Annualized net non-interest expense to average assets 1.63% 1.44% 1.36% 1.24% 1.25% Annualized net non-interest expense to average assets (without adjustments) 1.61% 1.61% 9.84% 1.47% 1.35% Core pre-tax, pre provision earnings Dec 31, 2008 March 31, 2009 June 30, 2009 Sep 30, 2009 Dec 31, 2009 Income (loss) before income taxes $ (8,859) $ 1,495 $ (95,537) $ 2,121 $ (16,219) Provision for loan losses 21,215 9,425 47,500 9,650 30,140 Pre-tax, pre-provision earnings $ 12,356 $ 10,920 $ (48,037) $ 11,771 $ 13,921 Non-core other income Net gains(losses) on sale of other real estate owned 519 (77) 1,391 454 1,986 Total non-core other income 519 (77) 1,391 454 1,986 Non-core other expense Other non-recurring expense (61) - 1,300 - - Goodwill impairment charge - 57,579 - - Total non-core other expense (61) - 58,879 - - Pre-tax, pre-provision, pre-impairment earnings $ 11,776 $ 10,997 $ 9,451 $ 11,317 $ 11,935 Appendix: Non-GAAP Disclosures |