47 Appendix Appendix FDIC Covered Loan Portfolio Roll Forward ($ in thousands) Average Income / Expense Average Yield Average Income / Expense Average Yield Average Income / Expense Average Yield Average Income / Expense Average Yield Covered Loans 1,489,782 40,454 10.768% 1,421,784 28,201 7.819% 1,350,935 55,518 16.139% 1,293,160 52,019 15.968% Mortgage Loans 243,303 4,487 7.378% 229,678 5,209 9.072% 218,922 4,799 8.768% 211,640 4,946 9.347% Indirect Automobile - - 0.000% - - 0.000% - - 0.000% - - 0.000% Credit Card 1,026 17 6.721% 972 16 6.693% 957 15 6.246% 901 14 6.199% Consumer 189,022 (234) -0.497% 172,391 3,780 8.698% 162,815 3,701 9.019% 155,406 3,895 10.080% Line Of Credit-Consumer Loans 81,575 2,967 14.588% 80,650 2,372 11.669% 79,220 2,502 12.528% 75,164 2,927 15.663% Commercial & Business Banking 975,301 33,217 13.477% 938,554 16,824 7.018% 889,481 44,502 19.581% 850,519 40,238 18.719% Loans in Process (445) - 0.000% (460) - 0.000% (461) - 0.000% (469) - 0.000% Overdrafts 0 - 0.000% 0 - 0.000% 0 - 0.000% 0 - 0.000% FDIC Loss Share Receivable 666,159 (18,315) -10.877% 626,551 (2,602) -1.625% 592,985 (29,255) -19.305% 573,776 (27,927) -19.255% Net Covered Loan Portfolio 2,155,941 22,139 4.080% 2,048,335 25,599 4.930% 1,943,920 26,263 5.327% 1,866,937 24,092 5.142% Average Income / Expense Average Yield Average Income / Expense Average Yield Average Income / Expense Average Yield Average Income / Expense Average Yield Covered Loans 1,489,782 40,454 10.768% 1,421,784 28,201 7.819% 1,350,935 55,518 16.139% 1,293,160 52,019 15.968% 240,511 5,196 8.536% 227,549 (1,827) -3.080% 209,043 14,372 26.967% 198,491 6,203 12.416% Orion Bank 794,202 29,013 14.479% 759,860 24,875 12.861% 734,021 29,565 15.817% 710,111 34,820 19.448% Century Bank 323,681 4,105 5.072% 303,773 3,024 3.979% 281,888 5,261 7.387% 264,864 6,697 10.080% Sterling Bank 131,388 2,140 6.464% 130,602 2,130 6.405% 125,983 6,319 19.631% 119,694 4,299 14.239% FDIC Loss Share Receivable 666,159 (18,315) -10.877% 626,551 (2,602) -1.625% 592,985 (29,255) -19.305% 573,776 (27,927) -19.255% 58,676 (4,456) -30.041% 57,146 5,754 39.402% 56,241 (8,707) -60.581% 49,433 (1,917) -15.338% Orion Bank 392,880 (13,256) -13.348% 375,943 (11,021) -11.472% 355,317 (16,430) -18.095% 349,685 (21,626) -24.466% Century Bank 157,959 (756) -1.894% 145,807 2,505 6.723% 137,868 (761) -2.160% 136,205 (2,380) -6.913% Sterling Bank 56,644 152 1.065% 47,655 159 1.310% 43,559 (3,357) -30.153% 38,453 (2,004) -20.621% Net Covered Loan Portfolio 2,155,941 22,139 4.080% 2,048,335 25,599 4.930% 1,943,920 26,263 5.327% 1,866,937 24,092 5.142% 299,187 740 0.954% 284,696 3,927 5.448% 265,284 5,665 8.406% 247,924 4,286 6.882% Orion Bank 1,187,083 15,757 5.269% 1,135,803 13,853 4.807% 1,089,338 13,135 4.756% 1,059,796 13,194 4.952% Century Bank 481,639 3,349 2.787% 449,580 5,529 4.869% 419,756 4,500 4.252% 401,069 4,317 4.309% Sterling Bank 188,032 2,293 4.838% 178,257 2,290 5.043% 169,542 2,963 6.841% 158,148 2,294 5.763% 4Q2011 4Q2011 3Q2011 1Q2012 2Q2011 3Q2011 1Q2012 2Q2011 Capital South Bank Capital South Bank Capital South Bank |