The full text on this page is automatically extracted from the file linked above and may contain errors and inconsistencies.
UNITED STATES DEPARTMENT OF THE TREASURY OFFICE OF FINANCIAL STABILITY Warrant Disposition Report Update December 31, 2012 Troubled Asset Relief Program Office of Financial Stability The United States Department of the Treasury (Treasury) is pleased to present this supplement to the Warrant Disposition Report dated December 31, 2010, with information about the 25 warrant repurchases that Treasury’s Office of Financial Stability (OFS) conducted under the Troubled Asset Relief Program (TARP) in the six months ending December 31, 2012.1 Executive Summary The Emergency Economic Stabilization Act of 2008 (EESA) requires that in most circumstances Treasury receive warrants in connection with the purchase of troubled assets. Using the authority granted by EESA, Treasury invested in more than 700 banks of all sizes. A total of $245 billion was invested across five distinct banking programs, two of which are the Capital Purchase Program (CPP) and the Targeted Investment Program (TIP). As of December 31, 2012, Treasury has recovered $268 billion from TARP’s bank programs through repayments, dividends, interest, and other income. Treasury’s warrant sales provide additional returns beyond dividend payments from Treasury’s preferred stock investments. Treasury’s successful warrant dispositions have significantly benefited taxpayers. During the six months ending December 31, 2012, Treasury received approximately $38.9 million in gross proceeds from the disposition of 23 warrant positions through repurchases.2 Since the program’s inception, Treasury has received more than $9.2 billion in gross proceeds from the disposition of warrants associated with 161 CPP investments and two TIP investments,3 consisting of (i) $3.8 billion from issuer repurchases at agreed upon fair market values and (ii) $5.4 billion from auctions. For the 161 fully repaid CPP investments representing $230.1 billion in capital, Treasury has received an absolute return of 9.0 percent from dividends and capital appreciation on Citigroup common stock and an added 4.1 percent return from the sale of the warrants for a total absolute return of 13.0 percent.4 For the $40 billion TIP investments in Bank of America Corporation and Citigroup, Treasury received an absolute return of 7.5 percent from dividends and an added 3.7 percent return from the sale of the warrants for a total absolute return of 11.3 percent.5 1) TARP’s Warrant Disposition Report can be located on the OFS website in the Reports section. 2) These numbers exclude repurchases of preferred shares acquired by Treasury pursuant to the exercise of warrants issued by private institutions, which warrants were immediately exercised by Treasury at the time of the original investment. In the six months ending December 31, 2012, 14 private banks repurchased their warrant preferred shares and an additional 53 private banks had the outstanding warrant preferred shares sold at auction. Since the program inception, 162 private banks have repurchased their warrant preferred shares and an additional 153 private banks have had the warrant preferred shares sold at auction. See table on page 24. 3) For the purposes of this report, warrants in Citigroup acquired in connection with the Asset Guarantee Program (AGP) are incorporated with the Citigroup TIP warrants. 4) Returns are not annualized. 5) AGP dividends are not included in return calculations. WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 1 Repurchases When an institution exits TARP, either by repaying its investment or participating in an auction of its preferred stock investment, a financial institution may repurchase its warrants at an agreed upon fair market value. In all cases, Treasury follows a consistent evaluation process to ensure that taxpayers receive fair market values for the warrants. In the six months ending December 31, 2012, Treasury received $38.89 million from 23 banks through warrant repurchases at agreed upon fair market values. Auctions If an institution decides not to repurchase its warrants, Treasury will dispose of the warrants as soon as practicable. Treasury has successfully disposed of warrants at fair market values through public and private auctions. In the 26 public warrant auctions held to date, investor demand above Treasury’s minimum price has exceeded the supply of warrant shares by an average of 6.9 times with oversubscription rates ranging from 2.0 to 18.3 times. These publicly auctioned warrants are actively traded on national exchanges, providing a liquid secondary market and observable market pricing for long-dated warrants. Treasury also sells warrants through a private placement auction when the expected proceeds of the warrant sale do not justify the fixed cost, both to the issuing institution and the Treasury, of a registered transaction or when the warrant position does not meet certain requirements for listing on the relevant exchange. Each private sale of warrants uses an auction to establish a clearing price for each warrant position by allowing qualified bidders to submit bids at or above a minimum price specified for each warrant position. Each warrant position is sold to a single winning bidder. Treasury executed the first and, thus far, only tranche of private placement auctions for 17 warrant positions on November 17, 2011, generating gross proceeds of $12.7 million. Treasury expects to conduct similar auctions in the future for other warrant positions it holds in financial institutions that have repaid the CPP. Remaining Positions As of December 31, 2012, Treasury held warrants to purchase common stock in 34 financial institutions that have fully repaid their CPP investments and in 69 publicly traded companies in which the CPP investment is still outstanding. Treasury intends to continue to execute a consistent and transparent disposition process which achieves fair market values and protects taxpayer interests. WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 2 Summary of Gross Proceeds from Sale of Public Warrants since June 30, 2012 The table below sets forth proceeds from 23 warrant repurchases completed during the six months ending December 31, 2012. Institution Name Ticker Preferred Amount Preferred Redeemed / Received Redemption through Auction Date ($ Thousands) Warrant Repurchase Date Gross Warrant QEO? Proceeds (i.e. warrants ($ Thousands) cut by 50%) REPURCHASES Mercantile Bank Corporation MBWM 6/6/2012 $21,000 7/3/2012 $7,465 United Bancorp, Inc.* UBMI 6/19/2012 16,750 7/18/2012 38 Taylor Capital Group, Inc.* TAYC 6/19/2012 92,254 7/18/2012 9,839 Farmers Capital Bank Corporation* FFKT 6/19/2012 21,864 7/18/2012 75 Pinnacle Financial Partners, Inc. PNFP 6/20/2012 95,000 7/18/2012 755 LNB Bancorp Inc.* LNBB 6/19/2012 21,594 7/18/2012 860 Firstbank Corporation* FBMI 7/3/2012 30,588 7/18/2012 1,947 Southern First Bancshares, Inc.* SFST 7/3/2012 15,404 7/25/2012 1,100 VIST Financial Corporation VIST 8/1/2012 25,000 8/1/2012 1,190 Peoples Bancorp of North Carolina, Inc.* PEBK 7/3/2012 23,034 8/8/2012 425 Pulaski Financial Corp* PULB 7/3/2012 28,460 8/8/2012 1,100 BBCN Bancorp, Inc./Nara Bancorp BBCN 6/27/2012 67,000 8/8/2012 2,189 Ameris Bancorp* ABCB 6/19/2012 47,665 8/22/2012 2,670 First Citizens Banc Corp.* FCZA 7/3/2012 20,690 9/5/2012 563 WSFS Financial Corporation* WSFS 4/3/2012 47,435 9/12/2012 1,800 Indiana Community Bancorp INCB 9/12/2012 21,500 9/12/2012 1,800 BNC Bancorp* BNCN 8/29/2012 28,366 9/19/2012 940 Yes Yes *CPP preferred auction participant WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 3 Institution Name Ticker Preferred Amount Preferred Redeemed / Received Redemption through Auction Date ($ Thousands) Warrant Repurchase Date Gross Warrant QEO? Proceeds (i.e. warrants ($ Thousands) cut by 50%) REPURCHASES Sterling Financial Corporation STSA 8/20/2012 113,338 9/19/2012 825 First Community Corporation* FCCO 8/29/2012 10,988 11/1/2012 298 PrivateBancorp, Inc. PVTB 10/24/2012 243,815 11/14/2012 1,225 Pacific Capital Bancorp PCBC 11/30/2012 165,983 11/30/2012 393 Mackinac Financial Corporation* MFNC 8/29/2012 10,381 12/19/2012 1,300 Northeast Bancorp NBN 11/28/2012 4,227 12/28/2012 95 TOTAL 23 $1,172,336 $38,892 Yes 3 *CPP preferred auction participant WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 4 Background As required by EESA, Treasury received warrants from TARP banks to provide taxpayers with an additional potential return on the government’s investment.6 For each CPP and TIP investment in a publicly traded company, Treasury received warrants to purchase, at a fixed exercise price, shares of common stock equal to 15 percent of the aggregate liquidation preference of the senior preferred investment.7 The per share exercise price was set at the 20-trading day trailing average of the bank’s common stock price as of the time it was given preliminary approval for the TARP investment. The warrants may be exercised at any time over a ten year period. These public warrants include certain customary anti-dilution provisions for Treasury’s protection. For CPP investments in a privately-held company, an S-corporation, or certain mutual institutions, Treasury received warrants to purchase, at a nominal cost, additional preferred stock (warrant preferreds) or subordinated debentures (warrant sub debt) equivalent to five percent of the aggregate liquidation preference of the primary CPP investment. These warrant preferreds and warrant sub debt securities pay a higher dividend or interest rate than the primary CPP investment. Treasury exercised these kinds of warrants at the closings of the investments. Institutions may repay Treasury for its CPP investment under the conditions established in the CPP purchase agreements as amended by the American Recovery and Reinvestment Act of 2009 (ARRA). The repayment price is equal to what Treasury invested, plus any unpaid dividends or interest. Originally, the CPP contracts provided that an institution could not redeem the investment within the first three years except with the proceeds of a “qualified equity offering” (QEO), which is an offering of securities that would qualify as Tier 1 capital. The repayment terms of the contracts were later effectively amended by the ARRA, which provides that an institution can repay from any source of funds and without regard to any waiting period. For TIP investments, an institution was required to first redeem its CPP investment before being able to redeem the TIP preferred stock.8 In addition, in order to encourage institutions to seek additional private capital, the CPP contracts provided that participants could halve the number of shares subject to their warrants by completing one or more QEOs before 6) EESA provides that the Secretary may establish a “de minimis” exception to the requirement to issue warrants in the case of an institution that receives less than $100 million in TARP funds. Treasury has exercised that authority by not requiring warrants in the case of investments in Community Development Financial Institutions in order to encourage their participation in CPP. 7) For the AGP, Treasury received warrants in Citigroup to purchase, at a fixed exercise price, shares of common stock equal to 10 percent of the aggregate liquidation preference of the senior preferred stock received by Treasury as part of Citigroup’s participation in the program. 8) Bank of America redeemed both its CPP and TIP investments? (missing a word here) at the same time on December 9, 2009. With regards to Citigroup, I) on December 23, 2009, Citigroup redeemed the TIP trust preferred securities that Treasury had received in exchange for the original TIP preferred stock in Citigroup, II) on September 30, 2010, Treasury sold the AGP trust preferred securities in Citigroup that Treasury had received in exchange for the original AGP preferred stock, and III) on December 6, 2010, Treasury completed the sale of its CPP investment in Citigroup which had been exchanged into common stock. WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 5 December 31, 2009, with aggregate gross proceeds equivalent to the value of Treasury’s CPP investment. Thirty-eight CPP participants completed a QEO in time to reduce their warrants. The CPP and TIP contracts further provide that once the preferred investment is redeemed or sold by Treasury, the institution has a right to repurchase its warrants at the fair market value. In addition, Treasury has the contractual right to sell the warrants. The ARRA affected Treasury’s authority to dispose of warrants, as it provided that when an institution repaid, “the Secretary shall liquidate warrants [of such institution]… at the current market price.” The ARRA was subsequently amended in May 2009 through the Helping Families Save Their Homes Act of 2009 (HFSTHA), which provides that the Secretary “may liquidate the warrants” following repayment. WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 6 Warrant Disposition Process Upon redemption of the preferred stock issued to Treasury, an institution has a contractual right to repurchase its warrants at the fair market value.9 The banks have 15 days from repayment of the preferred to submit a bid, and Treasury then has 10 days to respond. In June 2009, Treasury announced that, in the event that an issuer does not repurchase its warrants, Treasury would sell the warrants to third parties “as quickly as practicable” and, when possible, by public auction. Issuer Repurchases If a company wishes to repurchase its warrants, the issuer and Treasury must agree on the warrants’ fair market value. Accordingly, Treasury has established a methodology for evaluating a bank’s determination of fair market value. As described below, Treasury’s evaluation of an issuer’s bid is based on three categories of input: (i) market quotes, (ii) independent, third party valuations, and (iii) model valuations. If the issuer and Treasury fail to agree on a price, an appraisal procedure may be invoked by either party within 30 days following Treasury’s response to the issuer’s first bid. In the appraisal process, each party selects an independent appraiser. These independent appraisers conduct their own valuations and attempt to agree upon the fair market value. If they agree on a fair market value, that valuation becomes the basis for repurchase. If these appraisers fail to agree, a third appraiser is hired, and subject to some limitations, a composite valuation of the three appraisals is used to establish the fair market value. To date, no institution has formally invoked the appraisal procedure. Even if an agreement is not reached within the specified timeframe, a bank that has repaid its preferred stock may bid to repurchase its warrants at any time, and Treasury will determine whether to accept the bid. Sale to Third Party Treasury retains the right to sell the warrants to a third party at a mutually agreed upon price. Following repayment of the preferred stock, if a bank notifies Treasury that it does not intend to repurchase its warrants or cannot agree with Treasury on the fair market value, Treasury intends to dispose of the warrants, when possible, through public auctions. Treasury held the first warrant auctions in December 2009 and has held 26 public auctions to date. These public auctions were conducted as modified “Dutch” auctions which were registered under the Securities Act of 9) Privately-held companies, S-corporations, and certain mutual institutions typically redeem their warrant preferreds or subordinated debentures at par when redeeming the primary CPP investment. (See Appendix I for a table of warrant preferred repurchases as of June 30, 2012.) WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 7 1933. Only one bank’s warrants were sold in each public auction. In this format, bidders were able to submit one or more independent bids at different price-quantity combinations and the warrants were sold at a uniform price that cleared the auction. Treasury executed the first and, thus far, only tranche of private placement auctions for 17 warrant positions on November 17, 2011. Each private offering of warrants uses an auction to establish a clearing price for each warrant position by allowing qualified bidders to submit bids at or above a minimum price specified for each warrant position. Each warrant position is sold to a single winning bidder. WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 8 Treasury’s Evaluation of Issuer Bids Treasury adheres to a consistent process for evaluating bids from institutions to repurchase their warrants. Upon receiving a bid for a warrant repurchase, Treasury utilizes (i) market quotes, (ii) independent, third party valuations, and (iii) model valuations to assess the bid. (i) Market Quotes There is little comparable market data for long-dated options. In order to perform its valuation analysis, Treasury seeks indications of value from various market participants active in the options markets. The range of estimated valuations is included in Treasury’s analysis along with the average of the market indications collected. Treasury also utilizes the market information from the trading of auctioned TARP warrants as another indication how of the market values long-dated warrants. (ii) Third Party Valuations Treasury engages outside consultants or external asset managers to provide independent, third party valuations for the warrants. The third party provides Treasury with an estimated valuation along with a range of potential values given a reasonable variance in the assumptions underlying their models. (iii) Model Valuations Treasury uses a number of financial models to estimate warrant valuations. Primarily, Treasury uses a binomial option model adjusted for American style options, which is a well-accepted method for valuing options by both academics and market participants. Valuation estimates generated from the binomial model are presented in the Treasury’s analysis along with a range of potential values given a reasonable variance in key model inputs, such as assumptions about the expected future volatility and dividend yield of the underlying stock. Treasury’s internal valuation modeling was reviewed by Dr. Robert Jarrow, an options expert and professor at Cornell University, who concluded that “the Treasury’s modeling methodology for valuing the warrants is consistent with industry best practice and the highest academic standards.” More information on Treasury’s internal valuation modeling and the report written by Dr. Jarrow can be found on the OFS website.10 Treasury and its external asset managers use the 20-trading day trailing average stock price of a company in their valuations to minimize the effects of day-to-day market fluctuations. Market participants who provide Treasury with market indications utilize the stock price at the time that they provide the valuation. If the discussions with an institution continue over an extended period of time, Treasury and its external asset 10) http://www.treasury.gov/initiatives/financial-stability/TARP-Programs/bank-investment-programs/cap/Pages/documents.aspx WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 9 managers will update their estimates as necessary. Treasury may also collect new market quotes or adjust the market quotes based on changes in market conditions from when the quotes were collected. (See Appendix I for information on the timing of issuers’ bids.) Determination by Warrant Committee Based on the range of estimated warrant values provided by these sources, a committee of Treasury officials within OFS, who comprise the Warrant Committee, makes a recommendation to the Assistant Secretary for Financial Stability as to whether to agree with the bank’s determination of fair market value. Each member of the Warrant Committee and the Assistant Secretary weigh the three valuation metrics as they deem appropriate. Additional factors presented to the Warrant Committee, along with the three valuation metrics discussed above include: how quickly Treasury would have to monetize the warrants if the issuer does not repurchase based on legislation in place at the time as discussed in the “Background” section of this report, the expertise and experience of the outside consultant providing the third party valuation, the quality and number of market indications received, any significant movements in the stock price of the issuer since market indications were collected, deviations of the current stock price from the 20-trading day trailing average of the company’s stock price, the size of the warrant position and potential investor interest in the warrants, the liquidity of the underlying common stock, and fixed transaction costs associated with selling the warrants to a third party. WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 10 Repurchases of Warrants Treasury began selling warrants back to banks that had repaid the TARP investment in May 2009. In aggregate, as of December 31, 2012, Treasury had realized $3.8 billion in gross proceeds from 121 warrant repurchases. This compares favorably to initial bids of $2.4 billion and estimates of aggregate value of $3.0 billion based on market indications, $3.6 billion based on third party estimates, and $3.4 billion based on Treasury’s internal financial model. Warrants repurchased by the issuer have yielded an extra absolute return of 4.1 percent on Treasury’s investment. When selling warrants back to the issuer, Treasury has achieved fair market values and protected the taxpayer. Dr. Jarrow noted that “[Treasury’s] valuation process results in a warrant valuation that is fair to both the participating banks and the U.S. taxpayers.” Further, the Special Inspector General for the Troubled Asset Relief Program (SIGTARP) audit released on May 15, 2010, titled Assessing Treasury’s Process to Sell Warrants Received from TARP Recipients concluded that Treasury successfully negotiated prices from institutions that wished to repurchase their warrants that were at or above Treasury’s estimated range of fair market value for such warrants.11 The report also described the valuation methodology to estimate fair market value and offered no suggestions for modifying that methodology.12 11) SIGTARP report, Assessing Treasury’s Process to Sell Warrants Received from TARP Recipients, dated May 15, 2010. 12) SIGTARP offered some suggestions regarding documentation of the negotiation process, and regarding insuring consistency in the information provided to issuers seeking to repurchase their warrants. Treasury reviewed these suggestions carefully and has made appropriate changes to its procedures for recording Warrant Committee meeting minutes and conversations with banks regarding the repurchases of their warrants. WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 11 Auctions of Warrants Following repayment of its preferred stock, if a bank notifies Treasury that it does not intend to repurchase its warrants or cannot agree with Treasury on the fair market value, Treasury disposes of the warrants, when possible, through public auctions. Since December 2009, Treasury has publicly auctioned 26 warrant positions in 23 financial institutions, generating aggregate proceeds of approximately $5.4 billion.13 Demand in the public warrant auctions has exceeded the number of warrant shares being auctioned by an average of 5.4 times with an oversubscription range of 2.0 to 18.3 times. Warrants sold through public auctions have yielded an extra absolute return of 3.99 percent on Treasury’s investment. The auctions have also provided valuable insights into how the market values long-dated warrants, as scores of different bidders have placed hundreds of unique bids in each auction. The auctions have resulted in estimated placements of approximately 46 percent to fundamental institutional investors, 25 percent to convertiblefocused investors, 19 percent to derivative-focused investors, and 10 percent to individual investors.14 Typically, many of the fundamental institutional investors who buy warrants in any given auction are also holders of the bank's common stock. Active secondary trading in the warrants has further validated the auction prices and provides ongoing observable market prices for long-dated warrants. Each of the warrants sold through public auction has been listed on the New York Stock Exchange or the NASDAQ. Trading volumes tend to be very high during the first few days following an auction and then to fall into a lower range. Excluding the first five trading days after each auction, the daily trading volume of the warrants has averaged 0.38 percent of the outstanding securities. Across the 26 TARP warrant positions currently outstanding with public investors, approximately three million warrants change hands on a typical trading day. In a Treasury report titled Treasury Analysis of Warrant Auction Results, the OFS and the Office of Economic Policy also examined three CPP warrant auctions and one TIP warrant auction, each of which generated proceeds in excess of $100 million.15 This report concluded that no single bidder had a large impact on the final clearing price in these four auctions. Further, the report showed that increasing the amount of smaller bidders participating in the auctions would not have had a material impact on the final clearing price. These two results suggest that the auctions were robust and achieved a fair market value. Treasury has successfully disposed of warrants through the auction process. Clearing prices have been set through robust competition between a large number of bidders, and fair market value has been achieved for taxpayers. Additionally, an active and liquid secondary market for the warrants has been established, providing greater confidence in the market value of the total Treasury warrant portfolio and thereby supporting future auctions. 13) Treasury held two separate auctions for different Bank of America Corporation CPP and TIP warrants. See footnote 5. 14) The estimated placements to different investor types are calculated excluding any allocations to the issuing institution. 15) http://www.treasury.gov/resource-center/economic-policy/Pages/default.aspx WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 12 Modified “Dutch” Auctions For the public warrant auctions completed to date, Treasury has utilized modified “Dutch” auctions to dispose of the warrants. The public auctions were registered under the Securities Act of 1933. Only one bank’s warrants were sold in each such auction. With advice from its external asset managers and the auction agent, Treasury publicly disclosed a minimum bid for each auction. Bidders were able to submit one or more independent bids at different pricequantity combinations at or above the set minimum price. The auction agent did not provide bidders with any information about the bids of other bidders or auction trends, or with advice regarding bidding strategies, in connection with the auction. The issuers of the warrants were able to bid for their warrants in the auctions. Bids were accepted by the auction agent from 8:00 a.m. to 6:30 p.m. on the day of the auction. The warrants were sold to all winning bids at the uniform price that cleared the auction. Deutsche Bank Securities Inc. has been Treasury’s auction agent each public auction to date. Deutsche Bank receives fees equal to approximately 1.3 percent of the gross proceeds ($72.7 million) which is significantly below typical secondary equity offering fees that run around 3.5 percent to 4.5 percent depending on the size of the offering. For illustrative purposes only, Figures 1 and 2 are example charts of the demand in a theoretical auction of an 8 million share position with a minimum price of $3.00 per share and a clearing price of $5.75 per share. Figure 1: Illustrative Cumulative Auction Demand by Price Millions Example of Cumulative Demand by Price 30 25 20 15 10 Example Auction Clearing Price $5.75 5 0 $3.00 $3.25 $3.50 $3.75 $4.00 $4.25 $4.50 $4.75 $5.00 $5.25 $5.50 $5.75 $6.00 $6.25 $6.50 $6.75 $7.00 $7.25 $7.50 $7.75 $8.00 Figure 2: Illustrative Auction Demand by Price Millions 3.5 Example of Demand by Price 3.0 2.5 Example Auction Clearing Price $5.75 2.0 1.5 1.0 0.5 0.0 $3.00$3.25$3.50$3.75$4.00$4.25$4.50$4.75$5.00$5.25$5.50$5.75$6.00$6.25$6.50$6.75$7.00$7.25$7.50$7.75$8.00 WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 13 Private Placement Auctions of Warrants Warrants are also sold through private placement auctions when the expected proceeds of the warrant sale do not justify the fixed cost, both to the issuing institution and the Treasury, of a registered transaction or when the warrant position does not meet certain requirements for listing on the relevant exchange. These sales are executed using an auction to establish a clearing price for each warrant position by allowing appropriately qualified bidders to submit bids at or above a minimum price specified for each warrant position. Each warrant position is sold to a single winning bidder. Treasury executed the first and, thus far, only tranche of private placement auctions for 17 warrant positions on November 17, 2011, generating gross proceeds of $12.7 million. Treasury expects to conduct similar auctions in the future for other warrant positions it holds in financial institutions that have repaid the CPP. WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 14 Appendix I – Detailed Tables of Warrant Repurchases and Auctions WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 15 HFFC STT USB First Niagra Financial Group HF Financial Corp. State Street Corporation U.S. Bancorp UBSH Union Bankshares Corporation SIVB First Litchfield Financial Corporation SVB Financial Group WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 4/21/2010 2/24/2010 18,751 FITB NPBC First Horizon National Corporation Fifth Third Bancorp National Penn Bancshares, Inc. STL HBHC HOMB Sterling Bancorp Whitney Holding Corporation/Hancock Home Bancshares, Inc. FISI FHN 1st Source Corporation Financial Institutions, Inc. SRCE Washington Banking Company BBNK WBCO Sandy Spring Bancorp, Inc. KEY SASR East West Bancorp, Inc. KeyCorp EWBC Susquehanna Bancshares, Inc. Bridge Capital Holdings HBAN SUSQ Huntington Bancshares Incorporated CJBK FPTB Fulton Financial Corporation Central Jersey Bancorp The Bancorp, Inc. First PacTrust Bancorp Inc. TBBK Columbia Banking System 4/27/2011 4/29/2011 7/6/2011 50,000 3/30/2011 37,515 42,000 3/30/2011 300,000 2/23/2011 12/22/2010 866,540 25,000 12/29/2010 111,000 23,864 1/12/2011 26,380 2/2/2011 12/15/2010 83,094 3/16/2011 12/29/2010 306,546 150,000 12/29/2010 300,000 3,408,000 12/15/2010 12/22/2010 19,300 1,398,071 11/24/2010 12/23/2009 235,000 1,224,558 11,300 4/7/2010 10,000 7/14/2010 3/3/2010 400,000 376,500 2/17/2010 214,181 FULT 12/23/2009 14,700 3/10/2010 12/30/2009 38,263 45,220 12/3/2009 8/4/2010 10/28/2009 70,000 215,000 8/11/2010 9/2/2009 11/18/2009 59,000 11/18/2009 75,000 15,000 9/2/2009 11/4/2009 9/30/2009 27,875 130,000 11/24/2009 9/16/2009 1,700 22,000 8/5/2009 75,000 6/17/2009 7/15/2009 6/17/2009 10,000,000 7,000 6/17/2009 3,000,000 30,000 6/17/2009 3,388,890 1,576,000 6/17/2009 6/17/2009 3,133,640 10,000,000 76,898 CZNC COLB Citizens & Northern Corporation * CPP preferred auction participant 5/27/2009 184,011 6/17/2009 5/20/2009 7,414 6,599,000 5/27/2009 40,000 6/3/2009 5/20/2009 64,779 6/17/2009 5/13/2009 26,918 25,000 4/22/2009 78,158 2,000,000 4/8/2009 4/22/2009 89,310 125,000 3/31/2009 3/31/2009 90,000 Redemption Date $100,000 CPP Preferred Redemption ($ Thousands) 26,400 DFS FLFL City National Corporation BHB CYN Umpqua Holdings Corp. Bar Harbor Bankshares UMPQ Monarch Financial Holdings, Inc. Discover Financial Services OCFC MNRK OceanFirst Financial Corp. FFIC WSBC Wesbanco, Inc. TRMK LSBX LSB Corporation Trustmark Corporation WAIN Flushing Financial Corporation OZRK Manhattan Bancorp Wainwright Bank and Trust MNHN Bancorp Rhode Island, Inc. Bank of the Ozarks, Inc. BARI Old Line Bancshares CSFL OLBK Northern Trust Corporation CVBF NTRS Morgan Stanley CVB Financial Corp. MS Bank of New York Mellon CenterState Banks, Inc. AXP BK American Express Company BBT FNFG Somerset Hills Bancorp GS SOMH Berkshire Hills Bancorp Goldman Sachs Group, Inc. BHLB SCBT Financial Corporation BB&T Corporation ALNC SCBT Alliance Financial Corporation FMER INDB SNBC Sun Bancorp Independent Bank Corp IBERIABANK Corporation FirstMerit Corp ONB IBKC Old National Bancorp Ticker Company 697 6,000 946 1,418 63,000 1,150 486 273,919 51,948 3,250 1,370 3,077 12,000 4,482 49,100 291 320 8,000 3,546 3,302 400 67 165,000 3,800 1,488 11,900 2,055 209 431 8,167 597 400 825 500 569 2,161 1,002 168 63 857 175 37,000 500,000 79,000 230,000 600,000 20,854 115,000 60,000 465 1,500 193 875 694 320 880 3,186 1,049 620 $559 Bid #1 1,300 6,900 1,853 70,000 1,395 765 280,026 79,700 3,750 1,575 3,430 14,500 5,269 1,003 9,500 4,852 175 180,000 6,200 17,500 3,610 250 9,200 700 450 950 560 2,650 1,307 212 1,125 205 75,000 800,000 118,000 260,000 900,000 41,707 131,000 600 2,700 275 1,040 1,400 900 2,200 5,025 2,100 1,200 $1,200 Bid #2 2,080 882 280,026 3,750 1,625 3,750 10,800 4,754 225 172,000 6,820 18,500 4,250 260 9,600 860 950 1,400 225 87,000 900,000 130,000 340,000 1,100,000 64,925 139,000 650 1,000 4,200 250 4,500 10,000 900 950,000 136,000 67,010 Bid #4 Issuer Bids Bid #3 4,450 Bid # 5 Bid # 6 Bid # 7 1,300 6,900 946 2,080 70,000 1,395 1,000 280,026 79,700 3,750 1,625 4,450 14,500 5,269 49,100 1,003 320 10,800 4,754 3,302 400 250 172,000 6,820 1,488 18,500 4,500 260 431 10,000 900 450 950 560 569 2,650 1,307 212 63 1,400 225 87,000 950,000 136,000 340,000 1,100,000 67,010 139,000 60,000 650 2,700 275 1,040 1,400 900 2,200 5,025 2,100 1,200 $1,200 Final Price ($ Thousands) 7/7/2011 4/26/2011 5/5/2011 4/8/2011 4/6/2011 3/30/2011 3/23/2011 2/16/2011 1/26/2011 1/20/2011 1/28/2011 12/29/2010 1/11/2011 12/29/2010 1/6/2011 12/17/2010 12/1/2010 8/6/2010 3/15/2010 8/19/2010 8/19/2010 3/10/2010 4/23/2010 2/18/2010 4/7/2010 3/17/2010 3/2/2010 1/6/2010 1/21/2010 12/23/2009 11/10/2009 11/24/2009 9/22/2009 12/4/2009 12/3/2009 11/5/2009 9/17/2009 10/9/2009 9/29/2009 8/19/2009 7/29/2009 6/18/2009 6/30/2009 6/30/2009 7/1/2009 6/17/2009 6/24/2009 6/18/2009 6/22/2009 6/9/2009 6/4/2009 6/4/2009 6/8/2009 6/3/2009 5/26/2009 5/2/2009 5/15/2009 4/21/2009 4/14/2009 4/15/2009 Bid #1 7/21/2011 5/13/2011 4/21/2011 4/18/2011 4/8/2011 4/5/2011 3/8/2011 3/4/2011 1/31/2011 2/8/2011 1/21/2011 1/21/2011 1/12/2011 12/30/2010 9/2/2010 3/29/2010 4/23/2010 5/4/2010 6/4/2010 4/5/2010 3/19/2010 1/22/2010 12/28/2009 12/14/2009 12/16/2009 10/20/2009 12/8/2009 11/18/2009 10/21/2009 10/20/2009 9/16/2009 8/19/2009 8/17/2009 8/3/2009 7/29/2009 7/20/2009 7/20/2009 7/8/2009 7/1/2009 6/29/2009 6/19/2009 6/17/2009 6/17/2009 6/16/2009 6/12/2009 5/21/2009 5/21/2009 5/19/2009 5/12/2009 5/6/2009 Bid #2 5/2/2011 4/6/2011 3/14/2011 3/2/2011 2/16/2011 2/2/2011 9/3/2010 9/2/2010 7/20/2010 6/29/2010 6/8/2010 4/6/2010 3/22/2010 2/1/2010 12/28/2009 12/23/2009 12/11/2009 9/21/2009 8/20/2009 8/19/2009 8/4/2009 7/30/2009 7/27/2009 7/21/2009 7/14/2009 7/8/2009 6/29/2009 4/8/2011 2/11/2011 7/22/2010 3/22/2010 12/29/2009 12/28/2009 8/5/2009 7/31/2009 7/14/2009 Bid #4 2/11/2011 Bid #5 Date of Issuer Bids Bid #3 Bid #6 Bid #7 7/27/2011 6/3/2011 5/18/2011 5/11/2011 4/20/2011 4/20/2011 4/13/2011 3/16/2011 3/9/2011 3/9/2011 3/2/2011 2/23/2011 1/26/2011 1/19/2011 1/19/2011 1/5/2011 12/1/2010 9/8/2010 9/8/2010 9/1/2010 9/1/2010 7/28/2010 7/7/2010 6/16/2010 4/7/2010 4/7/2010 3/31/2010 2/10/2010 2/3/2010 12/30/2009 12/30/2009 12/23/2009 12/23/2009 12/16/2009 12/16/2009 11/24/2009 10/28/2009 10/28/2009 10/14/2009 9/30/2009 9/2/2009 8/26/2009 8/12/2009 8/5/2009 7/29/2009 7/22/2009 7/22/2009 7/15/2009 7/8/2009 6/30/2009 6/24/2009 6/24/2009 6/24/2009 6/24/2009 6/17/2009 5/27/2009 5/27/2009 5/27/2009 5/20/2009 5/8/2009 Warrant Repurchase Date Issuer Bids Ordered by Repurchase Date 16 Ticker CSBC SHBI QCRH FNRN EMCF CNBC Citizens South Banking Corporation Shore Bancshares, Inc. QCR Holdings, Inc. First Northern Community Bancorp Emclaire Financial Corp. Center Bancorp, Inc. Peapack-Gladstone Financial Corporation 8,500 WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 VIST PEBK PULB BBCN ABCB FCZA WSFS INCB BNCN STSA FCCO PVTB PCBC MFNC NBN 121 Pulaski Financial Corp* BBCN Bancorp, Inc./Nara Bancorp Ameris Bancorp* First Citizens Banc Corp.* WSFS Financial Corporation* Indiana Community Bancorp BNC Bancorp* Sterling Financial Corporation First Community Corporation* PrivateBancorp, Inc. Pacific Capital Bancorp Mackinac Financial Corporation* Northeast Bancorp * CPP preferred auction participant TOTAL SFST Southern First Bancshares, Inc.* PNFP Pinnacle Financial Partners, Inc. Peoples Bancorp of North Carolina, Inc.* FFKT Farmers Capital Bank Corporation* VIST Financial Corporation TAYC LNBB UBMI United Bancorp, Inc.* Taylor Capital Group, Inc.* FBMI MBWM Mercantile Bank Corporation Firstbank Corporation* 16,750 WIBC Wilshire Bancorp* LNB Bancorp Inc.* 21,000 SBCF Seacoast Banking Corporation of Florida* 100,000 21,500 28,366 113,338 10,988 243,815 165,983 10,381 4,227 $57,057,629 47,435 20,690 47,665 67,000 28,460 23,034 25,000 15,404 30,588 21,594 95,000 21,864 92,254 57,767 40,405 196,000 PRK MBFI MB Financial, Inc. 3,500,000 5,448 28,685 59,000 10,000 39,000 6,771 10,200 193,000 10,000 7,500 17,390 38,237 25,000 20,500 8,816 21,000 17,000 10,000 9,000 19,468 10,000 81,698 32,382 16,500 7,000 13,500 58,000 11,750 9/12/2012 8/29/2012 8/20/2012 8/29/2012 10/24/2012 11/30/2012 8/29/2012 11/28/2012 4/3/2012 7/3/2012 6/19/2012 6/27/2012 7/3/2012 7/3/2012 8/1/2012 7/3/2012 7/3/2012 6/19/2012 6/20/2012 6/19/2012 6/19/2012 6/19/2012 6/6/2012 4/3/2012 4/3/2012 3/14/2012 4/25/2012 4/4/2012 4/20/2012 1/11/2012 2/8/2012 8/25/2011 12/28/2011 9/1/2011 12/14/2011 11/23/2011 9/15/2011 8/18/2011 9/15/2011 9/15/2011 4/15/2009 9/22/2011 8/25/2011 8/11/2011 9/26/2011 9/1/2011 8/11/2011 9/15/2011 8/25/2011 9/15/2011 8/25/2011 8/18/2011 8/18/2011 8/11/2011 8/18/2011 8/4/2011 8/4/2011 6/29/2011 7/14/2011 25,000 36,000 7/6/2011 12/22/2010 24,000 Redemption Date 16,000 Park National Corporation BHLB PGC Lakeland Bancorp Inc. RF LBAI New Hampshire Thrift Bancshares, Inc. Regions Financial Corp. NHTB Peoples Bancorp, Inc. Connecticut Bank and Trust Company/Berkshire PBHC PEBO Pathfinder Bancorp, Inc. FMBI SAL Salisbury Bancorp, Inc. FFFD ASRV AmeriServ Financial, Inc. North Central Bancshares, Inc. BOCH Bank of Commerce Holdings First Midwest Bancorp, Inc. SSFN CEBK Heartland Financial USA, Inc. Central Bancorp, Inc. Stewardship Financial Corporation HTLF MutualFirst Financial, Inc. CBIN MFSF Codorus Valley Bancorp, Inc. CPBC CVLY Central Valley Community Bancorp Community Partners Bancorp CVCY Oak Valley Bancorp Community Bank Shares of Indiana, Inc. GSBC OVLY Great Southern Bancorp SSBI WTBA DNBF West Bancorporation, Inc. DNB Financial Corporation HFWA FCAL Heritage Financial Corporation First California Financial Group, Inc Summit State Bank MOFG MidWestOne Financial Group, Inc Company CPP Preferred Redemption ($ Thousands) 1,800 940 774 244 1,000 393 1,180 70 $2,431,209 1,160 563 2,250 1,736 610 282 1,190 1,100 1,947 860 755 50 8,197 38 5,100 665 40 541 2,842 32,000 793 40 2,044 553 475 454 397 900 143 51 230 550 254 144 113 392 96 107 200 1,101 2,100 1,800 313 527 185 408 4,500 373 270 356 599 286 800 Bid #1 1,300 95 825 260 1,225 1,250 2,670 1,903 990 425 75 9,839 7,280 760 55 1,300 39,000 70 2,800 737 950 538 500 200 300 850 25 225 202 659 125 375 2,200 563 507 6,436 458 303 559 372 950 Bid #2 270 1,410 2,690 2,189 1,100 7,465 1,518 45,000 75 1,201 600 222 375 1,100 202 708 385 2,300 900 560 6,436 315 700 390 1,000 Bid #3 278 1,800 2,670 95 245 205 812 415 2,400 450 Bid #4 Issuer Bids 285 110 825 460 2,525 291 298 Bid # 5 Bid # 6 Bid # 7 1,800 940 825 298 1,225 393 1,300 95 $3,781,900 1,800 563 2,670 2,189 1,100 425 1,190 1,100 1,947 860 755 75 9,839 38 7,465 760 55 1,518 2,842 45,000 793 110 2,800 737 1,201 538 600 900 245 51 375 1,100 25 225 205 825 125 107 460 1,101 2,525 1,800 900 527 185 560 6,436 458 315 700 599 450 1,000 Final Price ($ Thousands) 9/7/2012 9/6/2012 8/28/2012 9/17/2012 10/26/2012 11/28/2012 11/30/2012 11/29/2012 5/30/2012 8/16/2012 6/28/2012 7/2/2012 7/12/2012 7/12/2012 7/25/2012 7/11/2012 7/10/2012 6/27/2012 6/21/2012 6/25/2012 7/2/2012 6/29/2012 6/8/2012 5/16/2012 4/17/2012 3/22/2012 4/25/2012 4/10/2012 3/23/2012 1/26/2012 2/10/2012 1/12/2012 1/18/2012 12/1/2011 12/15/2011 12/6/2011 9/30/2011 11/16/2011 9/22/2011 9/28/2011 5/7/2009 10/5/2011 8/31/2011 9/12/2011 10/4/2011 10/11/2011 9/7/2011 10/4/2011 9/9/2011 9/16/2011 8/26/2011 8/31/2011 9/9/2011 8/22/2011 8/22/2011 8/16/2011 8/16/2011 7/12/2011 8/9/2011 1/4/2011 7/13/2011 Bid #1 12/11/2012 9/11/2012 9/27/2012 11/7/2012 6/18/2012 7/11/2012 7/17/2012 7/9/2012 7/11/2012 6/19/2012 6/11/2012 5/15/2012 4/17/2012 4/24/2012 2/9/2012 2/24/2012 2/9/2012 1/31/2012 1/27/2012 1/3/2012 11/2/2011 10/20/2011 10/20/2011 11/2/2011 11/2/2011 9/15/2011 9/29/2011 10/17/2011 9/26/2011 9/26/2011 9/7/2011 9/8/2011 9/8/2011 8/31/2011 8/31/2011 8/5/2011 1/18/2011 7/20/2011 Bid #2 10/2/2012 7/3/2012 7/13/2012 7/31/2012 6/26//2012 4/26/2012 4/25/2012 2/13/2012 2/3/2012 1/4/2012 11/14/2011 10/28/2011 11/8/2011 9/29/2011 10/20/2011 9/29/2011 9/29/2011 9/20/2011 9/20/2011 9/15/2011 9/8/2011 8/23/2011 6/24/2011 7/21/2011 Bid #3 10/5/2012 8/29/2012 8/15/2012 3/20/2012 11/22/2011 10/28/2011 10/25/2011 10/12/2011 10/6/2011 8/5/2011 Bid #4 10/12/2012 3/26/2012 10/27/2011 10/18/2011 10/12/2011 Bid #5 Date of Issuer Bids 10/18/2012 Bid #6 10/25/2012 Bid #7 9/12/2012 9/19/2012 9/19/2012 11/1/2012 11/14/2012 11/30/2012 12/19/2012 12/28/2012 9/12/2012 9/5/2012 8/22/2012 8/8/2012 8/8/2012 8/8/2012 8/1/2012 7/25/2012 7/18/2012 7/18/2012 7/18/2012 7/18/2012 7/18/2012 7/18/2012 7/3/2012 6/20/2012 5/30/2012 5/2/2012 5/2/2012 5/2/2012 4/20/2012 4/4/2012 2/29/2012 2/15/2012 2/15/2012 2/1/2012 1/11/2012 12/21/2011 12/7/2011 12/7/2011 11/16/2011 11/16/2011 11/16/2011 11/9/2011 11/2/2011 11/2/2011 10/26/2011 10/26/2011 10/26/2011 10/19/2011 10/19/2011 9/28/2011 9/28/2011 9/28/2011 9/28/2011 9/28/2011 9/21/2011 9/21/2011 9/14/2011 8/31/2011 8/24/2011 8/17/2011 7/27/2011 Warrant Repurchase Date Issuer Bids Ordered by Repurchase Date (continued) 17 CPP/TIP Preferred Redemption Date Ticker ($ Thousands) 26 TOTAL Bid #2 $46,500 825,539 3,200 N/A N/A N/A N/A N/A N/A N/A 2,291 593,600 700,000 N/A 4,000 N/A N/A N/A N/A 4,300 N/A N/A N/A N/A N/A N/A Bid #1 750,000 $5,446,788 $148,731 950,318 9,600 310,572 1,255,639 15,623 11,321 6,709 324,196 183,673 5,572 849,015 3,116 3,008 216,621 713,687 257,583 54,622 6,353 25,964 20,678 30,494 3,585 7,816 32,291 Auction Proceeds Bid #3 ($ Thousands) * Auction proceeds from the sale of the original M&T Bank warrant. The warrant originally issued to Provident Bankshares Corp. remains outstanding. $167,326,269 6/17/2009 6/17/2009 4/22/2009 12/9/2009 12/9/2009 5/27/2009 3/31/2009 5/13/2009 2/10/2010 3/17/2010 12/23/2009 12/23/2009 2/24/2010 5/5/2009 6/30/2010 3/31/2010 12/23/2009 12/6/2010 6/16/2010 12/22/2010 12/29/2010 3/30/2011 4/6/2011 9/26/2012 8/17/2012 Capital One Financial Corp. JPMorgan Chase & Co. TCF Financial Corporation Bank of America Corporation (CPP) Bank of America Corporation (TIP) Washington Federal, Inc. Signature Bank Texas Capital Bancshares PNC Financial Services Group, Inc. Comerica Incorporated Valley National Bancorp Wells Fargo & Company First Financial Bancorp Sterling Bancshares, Inc. Lincoln National Corporation Hartford Financial Services Group, Inc. Citigroup, Inc. (TIP/AGP) Citigroup, Inc. (CPP) Boston Private Financial Holdings, Inc. Wintrust Financial Corporation Webster Financial Corporation SunTrust Banks, Inc. (A & B Warrants) Associated Banc-Corp Zions Bancorporation M&T Bank Corporation* $3,555,199 25,000,000 361,172 25,000,000 20,000,000 200,000 120,000 75,000 7,579,200 2,250,000 300,000 25,000,000 80,000 125,198 950,000 3,400,000 20,000,000 25,000,000 154,000 250,000 400,000 4,850,000 525,000 1,400,000 751,500 COF JPM TCB BAC BAC WFSL SBNY TCBI PNC CMA VLY WFC FFBC SBIB LNC HIG C C BPFH WTFC WBS STI ASBC ZION MTB Company Issuer Bids Bid #2 Bid #3 6/30/2009 6/17/2009 5/5/2009 N/A N/A N/A N/A N/A N/A N/A 1/7/2010 1/7/2010 2/12/2010 2/22/2010 N/A 6/5/2009 N/A N/A N/A N/A 7/12/2010 N/A N/A N/A N/A N/A N/A Bid #1 Date of Issuer Bids 12/3/2009 12/10/2009 12/15/2009 3/3/2010 3/3/2010 3/9/2010 3/10/2010 3/11/2010 4/29/2010 5/6/2010 5/18/2010 5/20/2010 6/2/2010 6/9/2010 9/16/2010 9/21/2010 1/25/2011 1/25/2011 2/1/2011 2/8/2011 6/2/2011 9/22/2011 11/30/2011 11/30/2012 12/12/2012 Auction Date Issuer Bids and Warrant Auctions Ordered by Auction Date WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 18 Ticker BMRC FCBC WABC FNB LCNB EGBN MBRG LKFN FCCY HBNC BUSE MSL FBNC COBZ FRME WAL EBTX 17 Company Bank of Marin Bancorp First Community Bancshares Inc. Westamerica Bancorporation F.N.B. Corporation LCNB Corp. Eagle Bancorp, Inc. Middleburg Financial Corporation Lakeland Financial Corporation 1st Constitution Bancorp Horizon Bancorp First Busey Corporation MidSouth Bancorp, Inc. First Bancorp CoBiz Financial Inc. First Merchants Corporation Western Alliance Bancorporation Encore Bancshares Inc. TOTAL $28,000 41,500 41,863 100,000 13,400 38,235 22,000 56,044 12,000 25,000 100,000 20,000 65,000 64,450 46,400 140,000 34,000 $847,892 CPP/TIP Preferred ($thousands) 3/31/2009 7/8/2009 9/2/2009 9/9/2009 10/21/2009 12/23/2009 12/23/2009 6/9/2010 10/27/2010 11/10/2010 8/25/2011 8/25/2011 9/1/2011 9/8/2011 9/22/2011 9/26/2011 9/26/2011 Redemption Date $1,368 N/A N/A N/A N/A N/A N/A N/A 217 N/A 41 N/A N/A N/A N/A 320 N/A Bid #1 650 58 425 750 Bid #2 Bid #3 Issuer Bids $1,704 31 878 690 603 2,794 301 878 327 1,751 64 207 924 144 368 415 637 $12,714 Auction Proceeds ($thousands) Bid #2 Bid #3 Auction Date 11/1/2011 11/17/2011 N/A 11/17/2011 N/A 11/17/2011 N/A 11/17/2011 N/A 11/17/2011 N/A 11/17/2011 N/A 11/17/2011 N/A 11/17/2011 11/10/2011 11/24/2010 11/17/2011 N/A 11/17/2011 9/6/2011 9/21/2011 11/17/2011 N/A 11/17/2011 N/A 11/17/2011 N/A 11/17/2011 N/A 11/17/2011 10/11/2011 11/1/2011 11/8/2011 11/17/2011 N/A 11/17/2011 Bid #1 Date of Issuer Bids Issuer Bids and Private Placement Sale of Warrants WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 19 Warrant Repurchases Ordered by Amount of Proceeds Decision Date Decision Date Payment Expiration Strike Date Date Price QEO? (i.e. warrants cut by 50%) Final Warrant Shares 7/22/2009 10/28/2018 $122.90 - 12,205,045 $90.13 0.56 0.61 x 8/12/2009 10/28/2018 22.99 - 65,245,759 14.56 950,000,000 33.3% - 38.7% 31.05 28.16 0.47 0.52 x 0.54 x Warrant Repurchase Price/Share Warrant Repurchase Proceeds Estimated Implied Volatility* Stock Price 20-day Warrant Avg Price / Stock Stock Underlying Price Price / Strike Institution Name Ticker Goldman Sachs Group, Inc. GS 7/21/2009 Morgan Stanley MS 8/5/2009 American Express Company AXP 7/27/2009 7/29/2009 1/9/2019 20.95 - 24,264,129 14.01 340,000,000 37.6% - 40.7% 28.38 25.71 0.49 Fifth Third Bancorp FITB 3/14/2011 3/16/2011 12/31/2018 11.72 - 43,617,747 6.42 280,025,936 30.1% - 37.4% 13.90 14.37 0.46 0.45 x Discover Financial Services DFS 6/29/2010 8.96 - 20,500,413 8.39 172,000,000 45.6% - 52.7% 13.80 13.66 0.61 0.61 x 0.24 x 7/7/2010 3/13/2019 $1,100,000,000 40.6% - 44.5% $159.80 $148.16 U.S. Bancorp USB 7/8/2009 7/15/2009 11/14/2018 30.29 - 32,679,102 4.25 139,000,000 39.3% - 42.6% 16.59 17.69 0.26 Bank of New York Mellon BK 7/31/2009 8/5/2009 10/28/2018 31.00 - 14,516,129 9.37 136,000,000 35.7% - 39.6% 27.34 27.98 0.34 0.33 x Northern Trust Corporation NTRS 8/19/2009 8/26/2009 11/14/2018 61.81 - 3,824,624 22.75 87,000,000 31.1% - 35.9% 60.38 60.00 0.38 0.38 x First Horizon National Corporation FHN 3/4/2011 3/9/2011 11/14/2018 8.76 - 14,842,321 5.37 79,700,000 24.9% - 34.0% 11.43 11.62 0.47 0.46 x KeyCorp KEY 4/18/2011 4/20/2011 11/14/2018 10.64 - 35,244,361 1.99 70,000,000 31.4% - 34.4% 8.59 8.80 0.23 0.23 x BB&T Corporation BBT 7/14/2009 7/22/2009 11/14/2018 33.81 - 13,902,573 4.82 67,010,402 32.0% - 35.1% 21.65 21.64 0.22 0.22 x State Street Corporation STT 7/1/2009 7/8/2009 10/28/2018 53.80 Yes 2,788,104 21.52 60,000,000 37.9% - 43.8% 47.35 46.98 0.45 0.46 x Huntington Bancshares Incorporated HBAN 1/13/2011 1/19/2011 11/14/2018 8.90 - 23,562,994 2.08 49,100,000 35.1% - 38.6% 7.12 6.92 0.29 0.30 x Regions Financial Corp. RF 4/25/2012 5/2/2012 11/14/2018 10.88 - 48,253,677 0.93 45,000,000 32.7% - 34.8% 6.45 6.34 0.14 0.15 x City National Corporation CYN 4/6/2010 4/7/2010 11/21/2018 53.16 - 1,128,668 16.39 18,500,000 23.5% - 27.9% 55.70 53.90 0.29 0.30 x East West Bancorp, Inc. EWBC 15.15 Yes 1,517,555 9.55 14,500,000 25.8% - 33.5% 20.78 20.28 0.46 0.47 x Fulton Financial Corporation FULT Trustmark Corporation TRMK 1/21/2011 9/3/2010 1/26/2011 12/5/2018 9/8/2010 12/23/2018 10.25 - 5,509,756 1.96 10,800,000 27.9% - 30.8% 8.72 8.52 0.22 0.23 x 12/29/2009 12/30/2009 11/21/2018 19.57 - 1,647,931 6.07 10,000,000 19.0% - 22.9% 22.80 20.84 0.27 0.29 x 1,100,000 6.27 6,900,000 30.0% - 32.6% 31.76 32.32 0.20 0.19 x 354,058 19.26 6,820,000 39.2% - 44.7% 42.24 45.32 0.46 0.43 x Whitney Holding Company / Hancock HBHC 5/13/2011 6/3/2011 12/19/2018 40.91 - SVB Financial Group SIVB 6/8/2010 6/16/2010 12/12/2018 49.78 Yes Great Southern Bancorp GSBC 9/15/2011 9/21/2011 12/5/2018 9.57 - 909,091 7.08 6,436,364 32.7% - 34.2% 16.36 16.61 0.43 0.43 x Susquehanna Bancshares, Inc. SUSQ 1/12/2011 1/19/2011 12/12/2018 14.86 - 3,028,264 1.74 5,269,179 33.3% - 36.0% 9.18 9.47 0.19 0.18 x FirstMerit Corp FMER 5/21/2009 5/27/2009 1/9/2019 19.69 - 952,260 5.28 5,025,000 34.9% - 38.3% 17.54 19.27 0.30 0.27 x The Bancorp, Inc. TBBK 9/2/2010 9/8/2010 12/12/2018 3.46 Yes 980,203 4.85 4,753,985 46.7% - 55.6% 6.89 6.60 0.70 0.73 x Umpqua Holdings Corp. UMPQ 3/22/2010 3/31/2010 11/14/2018 14.46 Yes 1,110,897 4.05 4,500,000 25.1% - 29.4% 13.60 12.87 0.30 0.31 x Sandy Spring Bancorp, Inc. SASR 2/11/2011 2/23/2011 12/5/2018 19.13 - 651,547 6.83 4,450,000 29.8% - 34.5% 19.35 18.97 0.35 0.36 x 1st Source Corporation SRCE 3/2/2011 3/9/2011 1/23/2019 19.87 - 837,947 4.48 3,750,000 25.8% - 28.7% 9.15 9.01 0.49 0.50 x Columbia Banking System, Inc. COLB 8/25/2010 9/1/2010 11/21/2018 14.49 Yes 398,023 8.30 3,301,647 40.3% - 46.0% 17.00 17.21 0.49 0.48 x Park National Corporation PRK 4/30/2012 5/2/2012 12/23/2018 65.97 - 227,376 12.50 2,842,400 28.5% - 30.4% 67.55 66.69 0.19 0.19 x Lakeland Bancorp Inc. LBAI 2/24/2012 2/29/2012 2/6/2019 8.88 - 997,050 2.81 2,800,000 28.0% - 31.2% 10.00 9.98 0.28 0.28 x First Niagara Financial Group FNFG 6/19/2009 6/24/2009 11/21/2018 14.48 Yes 953,096 2.83 2,700,000 28.5% - 31.7% 11.93 12.05 0.24 0.24 x Bank of the Ozarks, Inc. OZRK 11/18/2009 11/24/2009 12/12/2018 29.62 - 379,811 6.98 2,650,000 20.9% - 25.1% 27.48 24.46 0.25 0.29 x Central Bancorp, Inc. CEBK 10/12/2011 10/19/2011 12/5/2018 6.39 - 234,742 10.76 2,525,000 51.6% - 58.2% 16.14 17.15 0.67 0.63 x Independent Bank Corp INDB 5/21/2009 5/27/2009 1/9/2019 24.34 - 481,664 4.57 2,200,000 28.5% - 31.6% 19.60 19.92 0.23 0.23 x Sun Bancorp SNBC 5/19/2009 5/27/2009 - 1,620,545 1.30 2,100,000 16.0% - 19.9% 6.25 6.36 0.21 0.20 x Financial Institutions, Inc. FISI 378,175 5.50 2,079,963 30.7% - 34.1% 16.55 16.88 0.33 0.33 x Heartland Financial USA, Inc. HTLF 609,687 2.95 1,800,000 38.4% - 41.1% 12.70 13.95 0.23 0.21 x 1/9/2019 8.27 5/2/2011 5/11/2011 12/23/2018 14.88 9/16/2011 9/28/2011 12/19/2018 20.10 - Washington Banking Company WBCO 2/16/2011 3/2/2011 1/16/2019 8.04 Yes 246,082 6.60 1,625,000 21.8% - 30.2% 13.63 13.69 0.48 0.48 x MB Financial, Inc. MBFI 4/26/2012 5/2/2012 12/5/2018 29.05 Yes 506,024 3.00 1,518,072 24.8% - 27.3% 20.93 20.83 0.14 0.14 x First Litchfield Financial Corporation FLFL 4/7/2010 7.53 - 199,203 7.47 1,488,046 14.95 14.65 0.50 0.51 x SCBT Financial Corporation SCBT 6/16/2009 6/24/2009 4/7/2010 12/12/2018 1/16/2019 32.06 - 303,083 4.62 1,400,000 24.1% - 27.4% 23.16 23.45 0.20 0.20 x Bancorp Rhode Island, Inc. BARI 9/21/2009 9/30/2009 12/19/2018 23.32 - 192,967 7.26 1,400,000 21.9% - 26.6% 24.66 25.57 0.29 0.28 x Bridge Capital Holdings BBNK 4/8/2011 4/20/2011 12/23/2018 9.03 - 396,412 3.52 1,395,000 20.1% - 25.5% 9.82 9.41 0.36 0.37 x 0.20 x 10/21/2009 10/28/2009 N/A CVB Financial Corp. CVBF 12/5/2018 11.68 Yes 834,761 1.57 1,307,000 26.4% - 29.2% 8.81 7.73 0.18 Home Bancshares, Inc. HOMB 7/21/2011 7/27/2011 1/16/2019 23.66 Yes 158,472 8.20 1,300,000 25.9% - 30.6% 24.46 23.98 0.34 0.34 x Peoples Bancorp, Inc. PEBO 2/3/2012 2/15/2012 1/30/2019 18.66 - 313,505 3.83 1,200,724 31.3% - 34.1% 16.62 15.22 0.23 0.25 x Old National Bancorp ONB 5/6/2009 IBERIABANK Corporation IBKC 5/12/2009 5/8/2009 12/12/2018 5/20/2009 12/5/2018 18.45 - 813,008 1.48 1,200,000 20.3% - 23.6% 14.33 14.18 0.10 0.10 x 48.74 Yes 138,490 8.66 1,200,000 17.5% - 20.8% 47.22 48.23 0.18 0.18 x Community Bank Shares of Indiana, Inc. CBIN 10/4/2011 10/19/2011 5/29/2019 7.56 - 386,270 2.85 1,100,870 26.7% - 29.9% 9.39 9.65 0.30 0.30 x QCR Holdings, Inc. QCRH 11/8/2011 11/16/2011 2/13/2019 10.99 - 521,888 2.11 1,100,000 28.5% - 31.5% 8.95 9.03 0.24 0.23 x Berkshire Hills Bancorp BHLB 6/17/2009 6/24/2009 12/19/2018 26.51 - 226,330 4.60 1,040,000 24.0% - 28.0% 20.17 21.38 0.23 0.21 x First PacTrust Bancorp, Inc. FPTB 12/30/2010 1/5/2011 11/21/2018 10.31 - 280,795 3.57 1,003,227 18.4% - 22.0% 13.01 12.60 0.27 0.28 x National Penn Bancshares, Inc. NPBC 4/8/2011 4/13/2011 12/12/2018 15.30 Yes 735,294 1.36 1,000,000 33.5% - 36.1% 7.96 7.73 0.17 0.18 x MidWestOne Financial Group, Inc MOFG 7/21/2011 7/27/2011 2/6/2019 12.08 - 198,679 5.03 1,000,000 34.1% - 37.5% 14.50 14.20 0.35 0.35 x Wesbanco, Inc. WSBC 12/11/2009 12/23/2009 12/5/2018 25.61 - 439,282 2.16 950,000 38.1% - 40.7% 12.41 12.71 0.17 0.17 x Sterling Bancorp STL 5/13/2011 5/18/2011 12/23/2018 12.19 - 516,817 1.83 945,775 30.9% - 33.5% 9.50 10.06 0.19 0.18 x MutualFirst Financial, Inc. MFSF 9/20/2011 9/28/2011 12/23/2018 7.77 - 625,135 1.44 900,194 30.9% - 33.2% 7.03 7.52 0.20 0.19 x 6/12/2009 6/17/2009 12/19/2018 23.33 - 173,069 5.20 900,000 13.8% - 17.0% 26.61 25.50 0.20 0.20 x 12/28/2009 12/30/2009 12/19/2018 13.97 Yes 375,806 2.39 900,000 22.4% - 25.9% 11.73 10.92 0.20 0.22 x Alliance Financial Corporation ALNC Flushing Financial Corporation FFIC *CPP preferred auction participant WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 20 Warrant Repurchases Ordered by Amount of Proceeds (continued) Decision Date Decision Date Payment Expiration Strike Date Price Date QEO? (i.e. warrants cut by 50%) Warrant Final Warrant Repurchase Shares Price/Share Warrant Repurchase Proceeds Estimated Implied Volatility* Stock Price 20-day Warrant Price / Avg Stock Underlying Stock Price / Strike Price Institution Name Ticker First Midwest Bancorp, Inc. FMBI 22.18 - 1,305,230 0.69 900,000 31.3% - 33.2% 9.29 9.16 0.07 0.08 x AmeriServ Financial, Inc. ASRV 10/27/2011 11/2/2011 12/19/2018 2.40 - 1,312,500 0.63 825,000 36.7% - 41.2% 1.86 1.89 0.34 0.33 x Connecticut Bank and Trust Company BHLB 4/16/2012 4/20/2012 12/19/2018 12.20 - 66,958 11.84 792,783 25.46% - 29.22 21.68 22.65 0.55 0.52 x Wilshire Bancorp* WIBC 6/18/2012 6/20/2012 12/12/2018 9.82 - 949,460 0.80 760,000 36.5% - 38.8% 5.01 5.08 0.16 0.16 x 12/6/2011 12/21/2011 12/15/2018 New Hampshire Thrift Bancshares, Inc. NHTB 2/9/2012 West Bancorporation, Inc. WTBA 8/23/2011 1/16/2019 8.14 - 184,275 4.00 737,100 23.6% - 26.1% 12.01 12.00 0.33 0.33 x 8/31/2011 12/31/2018 2/15/2012 11.39 - 474,100 1.48 700,000 31.8% - 34.2% 8.44 8.91 0.17 0.17 x HF Financial Corp. HFFC 6/29/2009 6/30/2009 11/21/2018 North Central Bancshares, Inc. FFFD 1/4/2012 1/11/2012 12.40 - 302,419 2.15 650,000 18.3% - 21.5% 11.95 12.08 0.18 0.18 x 15.43 - 99,157 6.05 600,000 29.9% - 33.4% 17.70 17.80 0.34 0.34 x 8/9/2011 1/9/2019 First California Financial Group, Inc FCAL 8/24/2011 12/19/2018 6.26 - 599,042 1.00 599,042 45.2% - 48.4% 3.15 3.60 0.32 0.28 x Wainwright Bank and Trust WAIN 12/11/2009 12/16/2009 12/19/2018 8.46 - 390,071 1.46 568,700 27.8% - 30.7% 7.00 6.75 0.21 0.22 x LSB Corporation LSBX 12/8/2009 12/16/2009 12/12/2018 10.74 - 209,497 2.67 560,000 22.1% - 25.3% 11.28 11.00 0.24 0.24 x Oak Valley Bancorp OVLY 9/20/2011 9/28/2011 12/5/2018 5.78 - 350,346 1.60 560,000 35.5% - 38.6% 5.41 5.53 0.30 0.29 x Pathfinder Bancorp, Inc. PBHC 1/27/2012 2/1/2012 9/11/2019 6.58 - 154,354 3.48 537,633 24.6% - 28.8% 9.22 9.20 0.38 0.38 x Codorus Valley Bancorp, Inc. CVLY 9/13/2012 9/28/2011 1/9/2019 9.38 - 263,859 2.00 526,604 29.7% - 32.0% 9.11 9.89 0.22 0.20 x Community Partners Bancorp CPBC 10/18/2011 10/26/2011 1/30/2019 4.33 - 311,972 1.47 460,000 27.7% - 31.9% 4.62 4.68 0.32 0.32 x DNB Financial Corporation DNBF 1/30/2019 9.46 - 186,311 2.46 458,000 25.0% - 28.1% 9.85 10.11 0.25 0.24 x Union Bankshares Corporation UBSH 12/16/2009 12/23/2009 12/19/2018 20.94 Yes 211,318 2.13 450,000 30.3% - 33.0% 11.93 11.93 0.18 0.18 x Heritage Financial Corporation HFWA 8/5/2011 13.04 Yes 138,037 3.26 450,000 24.9% - 28.33% 12.57 12.87 0.26 0.25 x OceanFirst Financial Corp OCFC 1/28/2010 2/3/2010 1/16/2019 15.07 Yes 190,427 2.26 430,797 31.2% - 34.2% 10.45 10.97 0.22 0.21 x 8/25/2010 9/1/2010 1/16/2019 20.36 - 194,794 2.05 400,000 41.9% - 44.4% 10.73 11.12 0.19 0.18 x 10/28/2011 11/16/2011 3/13/2019 7.39 - 352,977 1.06 375,000 32.0% - 35.1% 4.60 4.57 0.23 0.23 x 0.16 x 8/31/2011 9/21/2011 8/17/2011 11/21/2018 Citizens & Northern Corporation CZNC First Northern Community Bancorp FNRN Central Jersey Bancorp CJBK 12/1/2010 12/1/2010 12/23/2018 6.31 - 268,621 1.19 319,659 7.49 7.45 0.16 Summit State Bank SSBI 9/8/2011 9/14/2011 12/19/2018 5.33 - 239,212 1.32 315,000 24.7% - 29.1% 5.99 6.26 0.22 0.21 x Somerset Hills Bancorp SOMH 6/24/2009 6.82 - 163,065 1.69 275,000 14.8% - 18.4% 7.80 7.73 0.22 0.22 x Monarch Financial Holdings MNRK Bar Harbor Bankshares BHB Center Bancorp, Inc. 6/17/2009 2/1/2010 1/16/2019 N/A 2/10/2010 12/19/2018 8.33 Yes 132,353 1.96 260,000 27.8% - 32.4% 6.40 6.48 0.31 0.30 x 7/22/2010 7/28/2010 1/16/2019 26.81 Yes 52,455 4.77 250,000 18.2% - 20.9% 27.00 25.61 0.18 0.19 x CNBC 11/22/2011 12/7/2011 1/9/2019 8.65 Yes 86,705 2.83 245,000 36.9% - 39.8% 9.31 9.54 0.30 0.30 x Citizens South Banking Corporation CSBC 11/2/2011 11/9/2011 12/19/2018 6.83 - 450,314 0.50 225,157 30.5% - 32.7% 3.97 3.97 0.13 0.13 x Old Line Bancshares OLBK 8/20/2009 7.40 - 141,892 1.59 225,000 26.3% - 30.1% 6.10 6.21 0.26 0.26 x 9/2/2009 12/5/2018 CenterState Banks, Inc. CSFL 10/21/2009 10/28/2009 11/21/2018 16.67 Yes 125,413 1.69 212,000 34.9% - 38.2% 7.47 7.64 0.23 0.22 x Salisbury Bancorp, Inc. SAL 10/28/2011 11/2/2011 3/13/2019 22.93 - 57,671 3.55 205,000 21.7% - 23.8% 22.88 22.62 0.16 0.16 x 9/9/2011 9/28/2011 1/30/2019 6.64 Yes 79,067 2.34 185,017 37.8% - 42.4% 5.97 6.13 0.39 0.38 x 10/17/2011 10/26/2011 11/14/2019 6.29 - 405,405 0.31 125,000 33.9% - 35.7% 3.30 3.31 0.09 0.09 x Central Valley Community Bancorp CVCY Bank of Commerce Holdings BOCH Peapack-Gladstone Financial Corporation PGC Stewardship Financial Corporation SSFN 4/4/2012 1/9/2019 28.63 - 150,296 0.73 110,000 26.5% - 28.2% 12.61 12.58 0.06 0.06 x 10/11/2011 10/26/2011 1/0/1900 1/30/2019 11.24 - 133,475 0.80 107,398 42.5% - 44.7% 5.39 5.63 0.15 0.14 x Manhattan Bancorp MNHN Seacoast Banking Corporation of Florida* SBCF 10/9/2009 10/14/2009 1/0/1900 12/5/2018 8.65 - 29,480 2.15 63,364 29.7% - 34.8% 6.60 6.53 0.33 0.33 x 5/30/2012 12/19/2018 6.36 Yes 589,623 0.09 55,000 39.8% - 41.5% 1.51 1.57 0.06 Emclaire Financial Corp. EMCF 11/16/2011 12/7/2011 12/23/2018 0.06 x 22.45 - 50,111 1.02 51,113 22.8% - 24.5% 15.47 15.42 0.07 0.07 x Shore Bancshares, Inc. SHBI Mercantile Bank Corporation MBWM 6/26//2012 11/2/2011 11/16/2011 1/9/2019 21.68 - 172,970 0.14 7/3/2012 5/15/2019 5.11 - 616,438 12.11 United Bancorp, Inc.* UBMI Taylor Capital Group, Inc.* TAYC Farmers Capital Bank Corporation* FFKT 7/9/2012 25,000 33.6% - 35.1% 6/29/2012 7/18/2012 1/16/2019 9.92 - 311,492 0.12 38,000 28.3% - 29.8% 7/11/2012 7/18/2012 11/21/2018 10.75 - 1,462,647 6.73 9,839,273 30.5% - 35.9% 7/18/2012 1/9/2019 20.09 - 223,992 0.33 75,000 33.1% - 34.8% 7,465,100 N/A 4.97 4.88 0.03 0.03 x 17.22 15.98 0.70 0.76 x 3.55 3.37 0.03 0.04 x 16.15 15.69 0.42 0.43 x 6.55 6.56 0.05 0.05 x Pinnacle Financial Partners, Inc. PNFP 6/21/2012 7/18/2012 12/12/2018 26.64 Yes 267,455 2.82 755,000 25.8% - 28.3% 18.69 17.45 0.15 0.16 x LNB Bancorp Inc.* LNBB 6/27/2012 7/18/2012 12/12/2018 6.74 - 561,343 1.53 860,326 31.4% - 34.8% 6.58 6.38 0.23 0.24 x Firstbank Corporation* FBMI 7/10/2012 7/18/2012 1/30/2019 8.55 - 578,947 3.36 1,946,670 39.2% - 43.4% 9.80 9.93 0.34 0.34 x Southern First Bancshares, Inc.* SFST 7/11/2012 7/25/2012 2/27/2019 6.49 - 399,970 2.75 1,100,000 33.4% - 38.5% 8.29 8.15 0.33 0.34 x VIST Financial Corporation VIST 7/25/2012 8/1/2012 12/19/2018 10.19 - 367,984 3.23 1,189,813 27.8% - 30.6% 37.95 38.21 0.09 0.08 x Peoples Bancorp of North Carolina, Inc.* PEBK 7/12/2012 8/8/2012 12/23/2018 10.52 - 357,234 1.19 425,000 31.4% - 34.0% 8.25 8.17 0.14 0.15 x Pulaski Financial Corp* PULB 7/12/2012 8/8/2012 1/16/2019 6.27 - 778,421 1.41 1,100,000 25.8% - 28.0% 7.59 7.48 0.19 0.19 x BBCN Bancorp, Inc./Nara Bancorp BBCN 7/31/2012 8/8/2012 11/21/2018 9.64 Yes 521,266 4.20 2,189,317 33.2% - 37.4% 11.34 11.11 0.37 0.38 x Ameris Bancorp* ABCB 8/15/2012 8/22/2012 11/21/2018 11.17 - 698,554 3.82 2,670,000 37.9% - 41.7% 11.40 11.79 0.34 0.32 x First Citizens Banc Corp.* FCZA 8/16/2012 9/5/2012 1/23/2019 7.41 - 469,312 1.20 563,174 47.3% - 50.3% 5.42 5.60 0.22 0.21 x WSFS Financial Corporation* WSFS 8/29/2012 9/12/2012 1/23/2019 45.08 - 175,105 10.28 1,800,000 31.4% - 34.7% 40.94 41.32 0.25 0.25 x Indiana Community Bancorp INCB 9/7/2012 9/12/2012 12/12/2018 17.09 - 188,707 9.54 1,800,000 52.0% - 29.9% 25.73 24.58 0.37 0.39 x BNC Bancorp* BNCN 9/6/2012 9/19/2012 12/5/2018 8.63 - 543,337 1.73 939,920 38.5% - 41.2% 7.66 7.75 0.23 0.22 x 9/19/2012 8/26/2020 13.20 - 97,541 8.46 825,000 21.69 20.91 0.39 0.40 x 11/1/2012 11/21/2018 8.69 - 195,915 1.52 297,500 25.8% - 28.7% 8.60 8.51 0.18 0.18 x 1,225,000 29.4% - 31.8% 15.50 16.45 0.12 0.12 x 46.00 45.91 0.57 0.57 x 1,300,000 40.2% - 46.0% 7.07 7.19 0.46 0.45 x 95,000 23.9% - 26.3% 9.26 9.15 0.15 0.15 x Sterling Financial Corporation STSA 9/11/2012 First Community Corporation* FCCO 10/25/2012 PrivateBancorp, Inc. PVTB 11/7/2012 11/14/2012 1/30/2019 28.35 Yes 645,013 1.90 Pacific Capital Bancorp PCBC 11/28/2012 11/30/2012 8/31/2020 20.00 - 15,120 26.00 Mackinac Financial Corporation* MFNC 12/11/2012 12/19/2012 4/24/2019 4.14 - 398,734 3.26 Northeast Bancorp NBN 11/29/2012 12/28/2012 12/12/2018 9.33 - 67,958 1.40 TOTAL 121 26 393,121 N/A N/A $3,781,900,364 WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 21 Ticker BAC JPM WFC HIG PNC BAC C LNC CMA COF C MTB WTFC WBS STI WFSL STI SBNY TCB ZION TCBI BPFH VLY ASBC FFBC SBIB 26 Institution Name Bank of America Corporation (TIP) JPMorgan Chase & Co. Wells Fargo & Company The Hartford Financial Services Group, Inc. PNC Financial Services Bank of America Corporation (CPP) Citigroup, Inc. (TIP/AGP) Lincoln National Corporation Comerica Inc. Capital One Financial Corp. Citigroup, Inc. (CPP) M&T Bank Corporation Wintrust Financial Corporation Webster Financial Corporation SunTrust Banks, Inc. (A Warrant) Washington Federal, Inc SunTrust Banks, Inc. (B Warrant) Signature Bank TCF Financial Corporation Zions Bancorporation Texas Capital Bancshares, Inc. Boston Private Financial Holdings, Inc. Valley National Bancorp Associated Banc-Corp First Financial Bancorp Sterling Bancshares, Inc. TOTAL 3/3/2010 12/10/2009 5/20/2010 9/21/2010 4/29/2010 3/3/2010 1/25/2011 9/16/2010 5/6/2010 12/3/2009 1/25/2011 12/12/2012 2/8/2011 6/2/2011 9/22/2011 3/9/2010 9/22/2011 3/10/2010 12/15/2009 11/30/2012 3/11/2010 2/1/2011 5/18/2010 11/30/2011 6/2/2010 6/9/2010 1/16/2019 $13.30 10/28/2018 42.42 10/28/2018 34.01 6/29/2019 9.79 12/13/2018 67.33 10/28/2018 30.79 1/4/2019 10.61 7/10/2019 10.92 11/14/2018 29.40 11/14/2018 42.13 10/28/2018 17.85 12/23/2018 73.86 12/19/2018 22.82 11/21/2018 18.28 12/31/2018 33.70 11/14/2018 17.57 11/14/2018 44.15 12/12/2018 30.21 11/14/2018 16.93 11/14/2018 36.27 1/16/2019 14.84 11/21/2018 8.00 11/14/2018 17.77 11/21/2018 19.77 12/23/2010 12.90 12/12/2018 7.18 Auction Expiration Strike Date Date Price 1 150,375,940 88,401,697 110,262,688 52,093,973 16,885,192 121,792,790 255,033,142 13,049,451 11,479,592 12,657,960 210,084,034 1,218,522 1,643,295 3,282,726 6,008,902 1,707,456 11,891,280 595,829 3,199,988 5,789,909 758,086 2,887,500 2,532,542 3,983,308 465,117 2,615,557 Warrant Shares $8.35 10.75 7.70 13.70 19.20 2.55 1.01 16.60 16.00 11.75 0.26 26.50 15.80 6.30 2.70 9.15 1.20 19.00 3.00 1.35 8.85 2.20 2.20 0.90 6.70 1.15 Warrant Auction Price Per Share $5,446,787,206 $1,255,639,099 950,318,243 849,014,998 713,687,430 324,195,686 310,571,615 257,583,473 216,620,887 183,673,472 148,731,030 54,621,849 32,290,833 25,964,061 20,678,339 16,224,035 15,623,222 14,269,536 11,320,751 9,599,964 7,816,377 6,709,061 6,352,500 5,571,592 3,584,977 3,116,284 3,007,891 Warrant Auction Gross Proceeds 32.1% - 36.8% 23.8% - 27.5% 30.6% - 34.0% 14.4% - 24.8% 27.6% - 31.3% 30.9% - 33.5% 34.8% - 37.9% 29.9% - 44.7% 28.6% - 32.3% 34.6% - 38.2% 31.9% - 33.7% 21.9% - 24.3% 21.9% - 32.0% 28.2% - 32.1% 28.7% - 30.6% 48.6% - 53.5% 30.0% - 32.3% 23.1% - 29.0% 28.8% - 32.1% 24.9% - 26.7% 24.4% - 29.9% 27.1% - 31.9% 25.1% - 27.5% 28.8% - 30.7% 39.9% - 43.8% 30.1% - 34.2% Estimated Implied Volatilty* $16.37 $15.59 41.27 42.24 28.69 32.21 23.16 21.68 66.06 64.68 16.37 15.59 4.82 4.89 24.72 23.84 41.43 42.21 36.92 38.66 4.82 4.89 97.80 97.68 33.24 32.96 19.86 20.62 16.89 18.92 19.38 19.41 16.89 18.92 38.75 36.83 13.22 12.78 20.22 20.31 18.41 17.06 6.98 6.66 14.80 15.49 10.40 10.52 15.87 16.81 5.00 5.41 0.51 0.26 0.27 0.59 0.29 0.16 0.21 0.67 0.39 0.32 0.05 0.27 0.48 0.32 0.16 0.47 0.07 0.49 0.23 0.07 0.48 0.32 0.15 0.09 0.42 0.23 1.23 x 0.97 x 0.84 x 2.37 x 0.98 x 0.53 x 0.45 x 2.26 x 1.41 x 0.88 x 0.27 x 1.32 x 1.46 x 1.09 x 0.50 x 1.10 x 0.38 x 1.28 x 0.78 x 0.56 x 1.24 x 0.87 x 0.83 x 0.53 x 1.23 x 0.70 x 20-day Warrant Avg Price / Stock Stock Stock Underlying Price Price Price / Strike Auction Date * Volatility implied by the repurchase price using stock price on auction date and UST estimates for dividend yield and borrow cost; reflects discounts to a modeled valuation for illiquidity, risk of cash takeout, etc. 3/1/2010 12/8/2009 5/18/2010 9/20/2010 4/27/2010 3/1/2010 1/24/2011 9/15/2010 5/4/2010 12/1/2009 1/24/2011 12/10/2012 2/7/2011 6/1/2011 9/21/2011 3/8/2010 9/21/2011 3/8/2010 12/14/2009 11/28/2012 3/8/2010 1/31/2011 5/17/2010 11/29/2011 6/1/2010 6/7/2010 Announce Date QEO? (i.e. warrants cut by 50%) Yes - Warrant Sales Ordered by Amount of Proceeds WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 22 Ticker EGBN HBNC BMRC FBNC WABC LKFN FNB EBTX LCNB WAL FRME FCCY MBRG MSL COBZ BUSE FCBC 17 Institution Name Eagle Bancorp, Inc. Horizon Bancorp Bank of Marin Bancorp First BanCorp Westamerica Bancorporation Lakeland Financial Corp F.N.B. Corporation Encore Bancshares LCNB Corporation Western Alliance Bancorporation First Merchants Corporation 1st Constitution Bancorp Middleburg Financial Corporation MidSouth Bancorp, Inc. CoBiz Financial Inc. First Busey Corporation First Community Bancshares, Inc. TOTAL Auction Date 11/17/2011 11/17/2011 11/17/2011 11/17/2011 11/17/2011 11/17/2011 11/17/2011 11/17/2011 11/17/2011 11/17/2011 11/17/2011 11/17/2011 11/17/2011 11/17/2011 11/17/2011 11/17/2011 11/17/2011 Expiration Strike Date Price 12/5/2018 $7.44 12/19/2018 17.67 12/5/2018 27.11 1/9/2019 15.82 2/13/2019 50.91 2/27/2019 21.20 1/9/2019 11.52 12/5/2018 14.01 1/9/2019 9.26 11/21/2018 13.34 2/20/2019 17.55 12/23/2018 7.77 1/30/2019 15.85 1/9/2019 14.37 12/19/2018 10.79 3/6/2019 13.07 11/21/2018 35.26 Estimated Implied Volatilty* 25.8% - 34.1% 61.8% - 66.4% 14.0% - 18.9% 28.6% - 33.9% 11.1% - 16.0% 12.6% - 15.9% 20.8% - 22.5% 20.8% - 22.4% N/A 25.6% - 27.7% 26.2% - 27.9% 17.6% - 21.8% 24.7% - 27.4% 18.5% - 21.3% 19.1% - 20.9% 24.6% - 26.1% 28.3% - 29.8% Stock Price $13.44 16.33 36.65 10.41 43.99 24.19 10.54 10.76 13.00 6.08 8.02 6.90 14.50 12.69 5.18 4.89 12.03 20-day Warrant Price / Avg Stock Underlying Stock Price / Strike Price $13.48 0.54 1.81 x 16.59 0.51 0.92 x 35.33 0.30 1.35 x 11.20 0.14 0.66 x 44.51 0.08 0.86 x 23.82 0.18 1.14 x 10.38 0.10 0.91 x 11.53 0.16 0.77 x 12.98 0.21 1.40 x 6.33 0.09 0.46 x 8.19 0.05 0.46 x 6.52 0.20 0.89 x 14.54 0.20 0.91 x 13.13 0.16 0.88 x 5.22 0.03 0.48 x 5.01 0.02 0.37 x 12.09 0.03 0.34 x Auction Date * Volatility implied by the repurchase price using stock price on auction date and UST estimates for dividend yield and borrow cost; reflects discounts to a modeled valuation for illiquidity, risk of cash takeout, etc. Announce Date 11/15/2011 11/15/2011 11/15/2011 11/15/2011 11/15/2011 11/15/2011 11/15/2011 11/15/2011 11/15/2011 11/15/2011 11/15/2011 11/15/2011 11/15/2011 11/15/2011 11/15/2011 11/15/2011 11/15/2011 QEO? Warrant (i.e. Auction Warrant warrants Price Auction cut by Warrant Shares Per Share Gross Proceeds 50%) Yes 385,434 $7.25 $2,794,422 212,188 8.25 1,750,551 154,908 11.00 1,703,984 616,308 1.50 924,462 246,698 3.56 878,256 Yes 198,269 4.43 877,557 Yes 651,042 1.06 690,100 364,026 1.75 637,071 217,063 2.78 602,557 Yes 787,107 0.53 415,000 991,453 0.37 367,500 231,782 1.41 326,576 Yes 104,101 2.89 301,001 Yes 104,384 1.98 206,557 895,968 0.16 143,677 Yes 573,833 0.11 63,677 Yes 88,273 0.35 30,600 8 $12,713,548 Private Placement Sale of Warrants by Amount of Proceeds WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 23 WTFC WBS STI STI ASBC Wintrust Financial Corporation Webster Financial Corporation SunTrust Banks, Inc. (A Warrant) SunTrust Banks, Inc. (B Warrant) Associated Banc-Corp 26 BPFH Boston Private Financial Holdings, Inc. TOTAL/AVERAGE C Citigroup (CPP) ZION C Citigroup (TIP/AGP) MTB HIG Hartford Financial Services Group, Inc. M&T Bank Corporation LNC Lincoln National Corporation Zions Bancorporation FFBC SBIB Wells Fargo & Company Sterling Bancshares, Inc. WFC Valley National Bancorp First Financial Bancorp CMA VLY Comerica Inc. TCBI SBNY Signature Bank PNC WFSL Washington Federal, Inc PNC Financial Services BAC Bank of America Corporation (CPP) Texas Capital Bancshares, Inc. TCB BAC Bank of America Corporation (TIP) JPMorgan Chase & Co. TCF Financial Corporation COF JPM Capital One Financial Corp. Ticker Institution 1,218,522 5,789,909 3,983,308 11,891,280 6,008,902 3,282,276 1,643,295 2,887,500 210,084,034 255,033,142 52,093,973 13,049,451 2,615,557 465,117 110,261,688 2,532,542 11,479,592 16,885,192 758,086 595,829 1,707,456 121,792,790 150,375,940 3,199,988 88,401,697 12,657,960 Warrant Shares $5,446.79 32.29 7.82 3.58 14.27 16.22 20.68 25.96 6.35 54.62 257.58 713.69 216.62 3.01 3.12 849.01 5.57 183.67 324.20 6.71 11.32 15.62 310.57 1,255.64 9.60 950.32 $148.73 $72.70 0.45 0.15 0.15 0.20 0.23 0.29 0.36 0.15 0.76 3.32 7.42 2.95 0.15 0.15 8.64 0.15 2.57 3.92 0.15 0.17 0.23 4.66 18.83 0.15 14.25 $2.23 23.50 0.90 0.50 1.05 2.00 5.50 13.50 1.40 0.15 0.60 12.40 16.00 0.85 4.00 6.50 1.70 15.00 15.00 6.50 16.00 5.00 1.50 7.00 1.50 8.00 $7.50 Underwriting Fees Minimum ($millions) Bid 26.50 1.35 0.90 1.20 2.70 6.30 15.80 2.20 0.26 1.01 13.70 16.60 1.15 6.70 7.70 2.20 16.00 19.20 8.85 19.00 9.15 2.55 8.35 3.00 10.75 $11.75 575 135 133 134 119 155 144 340 369 1,064 1,557 635 795 211 142 859 183 518 1,450 326 409 708 1,246 1,489 470 754 604 177 35 42 23 30 45 30 64 89 398 472 87 204 67 66 297 34 120 181 61 68 413 570 535 135 381 174 5.41 x 5.23 x 7.00 x 5.58 x 2.57 x 3.70 x 3.90 x 7.00 x 7.93 x 4.25 x 5.20 x 2.03 x 5.06 x 6.92 x 10.32 x 3.86 x 6.59 x 2.67 x 5.47 x 6.99 x 8.22 x 14.52 x 10.67 x 4.40 x 18.25 x 6.47 x 13.27 x Number Number Coverage Clearing of of 1 Bid Bids Bidders Ratio 2.0% 0.3% 0.1% 1.5% 0.1% 1.5% 1.8% 1.6% 1.8% 3.4% 2.4% 4.2% 2.1% 3.6% 2.0% 2.3% 1.2% 1.9% 2.5% 0.9% 0.7% 8.3% 1.7% 1.0% 1.8% 0.3% 0.2% Demand 2 Market Orders Share of 0 0 0 0 4,008,902 2,282,276 0 0 0 0 0 2,899,159 0 0 70,165,963 0 0 0 0 0 0 0 0 0 0 0 0.4% 0.4% 0.0% 0.0% 0.0% 0.2% 0.1% 0.1% 0.1% 0.1% 0.2% 0.2% 0.3% 0.2% 0.4% 0.3% 0.2% 0.3% 0.4% 0.2% 0.2% 0.1% 0.5% 0.5% 0.4% 0.4% 0.2% Warrants Daily Repurchased Liquidity by Bank 3 in Auction Turnover Note: Totals for Coverage Ratio, Market Orders and Daily Liquidity are weighted averages. Total for Number of Bidders is a simple average. 1) Coverage Ratio = Gross Demand / Warrant Shares 2) Market Orders Share of Auction = Total Market Orders / Gross Demand A market order is a bid that specifies the number of warrants the bidder is willing to purchase without specifying the price it is willing to pay and is treated as a bid at the highest price received from any other bidder in the auction. 3) Daily Liquidity Turnover = Average Daily Trading Volume / Warrants Outstanding The liquidity calculation excludes the first five trading days after the auction which typically have higher than normal volume and uses data through December 30, 2012. The data source is Bloomberg. 12/12/2012 11/30/2012 11/30/2011 9/22/2011 9/22/2011 6/2/2011 2/8/2011 2/1/2011 1/25/2011 1/25/2011 9/21/2010 9/16/2010 6/9/2010 6/2/2010 5/20/2010 5/18/2010 5/6/2010 4/29/2010 3/11/2010 3/10/2010 3/9/2010 3/3/2010 3/3/2010 12/15/2009 12/10/2009 12/3/2009 Auction Date Gross Proceeds ($millions) Warrant Auction Data WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 24 Issuer Repurchases and Private Placement Sales of Warrant Preferreds or Warrant Sub Debt Institution Name W.T.B. Financial Corporation Plains Capital Corporation Alpine Banks of Colorado** Liberty Bancshares, Inc. State Bankshares, Inc. Exchange Bank** Fidelity Financial Corporation** Trinity Capital Corporation** Marquette National Corporation** Stearns Financial Services, Inc. Community Trust Financial Corporation TriState Capital Holdings, Inc. CBS Banc-Corp** Liberty Bancshares, Inc. Central Community Corporation** BancIndependent, Inc. First Guaranty Bancshares, Inc. Community First Bancshares Inc. A.N.B. Corporation D.L. Evans Bancorp Sovereign Bancshares, Inc. Commonwealth Bancshares, Inc.** Park Bancorporation, Inc** Peoples Bancorp First NBC Bank Holding Company The Baraboo Bancorporation, Inc.** F&M Financial Corporation (NC)** Stockmens Financial Corporation Tri-County Financial Corporation BankFirst Capital Corporation Foresight Financial Group, Inc. Centra Financial Holdings, Inc. The Landrum Company F&M Financial Corporation (TN)** Nicolet Bankshares, Inc. First Community Financial Partners, Inc.** Magna Bank Sword Financial Corporation First Texas BHC, Inc. Morrill Bancshares, Inc. Medallion Bank Adbanc, Inc First National Corporation** Peoples Bancorporation, Inc. Security State Bancshares First Manitowoc Bancorp, Inc. Two Rivers Financial Group FNB Bancorp Pacific Coast Bankers' Bancshares Brotherhood Bancshares, Inc. Blue Ridge Bancshares, Inc.** First Southern Bancorp, Inc. Katahdin Bankshares Corp. Midland States Bancorp, Inc. 1st United Bancorp, Inc. BOH Holdings, Inc. First Bankers Trustshares, Inc. Northway Financial, Inc. Penn Liberty Financial Corp. Moneytree Corporation Florida Business BancGroup, Inc. Blackhawk Bancorp, Inc.** FCB Bancorp, Inc. UBT Bancshares, Inc. GrandSouth Bancorporation Equity Bancshares, Inc. Georgia Commerce Bancshares, Inc. Bancorp Financial, Inc. Illinois State Bancorp MS Financial, Inc. Valley Commerce Bancorp Regents Bancshares, Inc. Repurchase Date 9/15/2011 9/27/2011 9/20/2012 7/21/2011 6/29/2011 8/9/2012 8/9/2012 8/10/2012 8/10/2012 1/18/2012 7/6/2011 9/26/2012 8/10/2012 8/18/2011 12/11/2012 7/14/2011 9/22/2011 8/18/2011 8/25/2011 9/27/2011 9/22/2011 8/9/2012 8/10/2012 8/3/2011 8/4/2011 12/11/2012 9/20/2012 3/16/2011 9/22/2011 9/8/2011 12/11/2012 4/15/2009 8/18/2011 9/21/2012 9/1/2011 9/21/2012 8/18/2011 9/15/2011 9/15/2011 7/20/2011 7/21/2011 7/21/2011 8/29/2012 4/24/2012 9/22/2011 5/27/2009 9/1/2011 9/15/2011 7/28/2011 9/15/2011 10/31/2012 6/16/2010 8/18/2011 12/23/2009 11/18/2009 7/14/2011 9/8/2011 9/15/2011 9/1/2011 9/15/2011 9/22/2011 10/31/2012 9/22/2011 8/11/2011 9/8/2011 8/11/2011 2/16/2011 8/18/2011 9/22/2011 10/19/2011 3/21/2012 1/27/2012 CPP Investment ($thousands) $110,000 87,631 70,000 57,500 50,000 43,000 36,282 35,539 35,500 24,900 24,000 23,000 24,300 57,500 22,000 21,100 20,699 20,000 20,000 19,891 18,215 20,400 23,200 18,000 17,836 20,749 17,000 15,568 15,540 15,500 15,000 15,000 15,000 17,243 14,964 22,000 13,795 13,644 13,533 13,000 9,698 12,720 13,900 12,660 12,500 12,000 12,000 12,000 11,600 11,000 12,000 10,900 10,449 10,189 10,000 10,000 10,000 10,000 9,960 9,516 9,495 10,000 9,294 8,950 6,319 8,750 8,700 13,669 4,000 7,723 7,700 12,700 Gross Warrant Warrant Repurchase Proceeds Date ($thousands) 9/15/2011 9/27/2011 9/20/2012 7/21/2011 6/29/2011 8/9/2012 8/9/2012 8/10/2012 8/10/2012 1/18/2012 7/6/2011 9/26/2012 8/10/2012 8/18/2011 12/11/2012 7/14/2011 9/22/2011 8/18/2011 8/25/2011 9/27/2011 9/22/2011 8/9/2012 8/10/2012 8/3/2011 8/4/2011 12/11/2012 9/20/2012 3/16/2011 9/22/2011 9/8/2011 12/11/2012 4/15/2009 8/18/2011 9/21/2012 9/1/2011 8/10/2012 8/18/2011 9/15/2011 9/15/2011 7/20/2011 7/21/2011 7/21/2011 8/29/2012 4/24/2012 9/22/2011 5/27/2009 9/1/2011 9/15/2011 7/28/2011 9/15/2011 10/31/2012 6/16/2010 8/18/2011 12/23/2009 11/18/2009 7/14/2011 9/8/2011 9/15/2011 9/1/2011 9/15/2011 9/22/2011 10/31/2012 9/22/2011 8/11/2011 9/8/2011 8/11/2011 2/16/2011 8/18/2011 9/22/2011 10/19/2011 3/21/2012 1/27/2012 $5,500 4,382 3,325 2,875 2,500 2,075 1,743 1,673 1,465 1,245 1,200 1,150 1,119 1,095 1,069 1,055 1,030 1,000 1,000 995 911 908 905 900 892 867 783 778 777 775 750 750 750 750 748 728 690 682 677 650 645 636 634 633 625 600 600 600 580 550 547 545 522 509 500 500 500 500 498 476 475 475 465 450 450 438 435 410 406 386 385 381 * Effective June 6, 2011, Northern State Bank changed its name to First Commerce Bank. ** CPP preferred auction participant WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 25 Issuer Repurchases of Warrant Preferreds or Warrant Sub Debt (continued) Institution Name Country Bank Shares, Inc.** Centrix Bank & Trust Gulfstream Bancshares, Inc. The Little Bank, Incorporated** Metro City Bank** Avenue Financial Holdings First BancTrust Corporation First Gothenburg Bancshares, Inc.** FFW Corporation** Hamilton State Bancshares Guaranty Bancorp, Inc. HPK Financial Corporation Security California Bancorp Western Illinois Bancshares, Inc.** WashingtonFirst Bankshares, Inc. Steele Street Bank Corporation HomeTown Bankshares Corporation** Cardinal Bancorp II, Inc. Moscow Bancshares, Inc. OSB Financial Services, Inc. Heritage Bankshares, Inc. McLeod Bancshares, Inc. American State Bancshares Gateway Bancshares, Inc. Beach Business Bank ICB Financial Howard Bancorp, Inc. TCB Corporation Leader Bancorp, Inc. Security Business Bancorp Central Bancshares, Inc. Three Shores Bancorporation, Inc** United Financial Banking Companies, Inc. Presidio Bank** The Private Bank of California Catskill Hudson Bancorp, Inc First Freedom Bancshares, Inc.** Financial Security Corporation Southern Illinois Bancorp, Inc. First Express of Nebraska Inc. BlackRidge Financial, Inc. Heartland Bancshares, Inc. First ULB Corp. York Traditions Bank Southern Heritage Bancshares, Inc. BNC Financial Group, Inc. First Menasha Bancshares, Inc. Germantown Capital Corporation** Cache Valley Banking Company Monument Bank Capital Bancorp, Inc. Western Reserve Bancorp, Inc. Puget Sound Bank First Colebrook Bancorp, Inc. Mainline Bancorp, Inc. 1st Enterprise Bank HillTop Community Bancorp, Inc. SBT Bancorp, Inc. Enterprise Financial Services Group, Inc. SV Financial, Inc. Grand Capital Corporation California Bank of Commerce Texas National Bancorporation Franklin Bancorp, Inc.** Capital Pacific Bancorp** Community Business Bank** Redwood Capital Bancorp Pascack Bancorp, Inc. Triad Bancorp, Inc. AMB Financial Corporation Centric Financial Corporation Merchants and Manufacturers Bank Corporation Repurchase Date 11/29/2012 7/28/2011 8/18/2011 10/31/2012 10/31/2012 9/15/2011 10/24/2012 10/31/2012 11/30/2012 4/13/2011 9/15/2011 12/11/2012 9/15/2011 11/9/2012 8/4/2011 9/1/2011 10/31/2012 9/8/2011 12/5/2012 10/5/2011 8/11/2011 8/18/2011 11/2/2011 4/13/2012 6/27/2012 11/1/2012 9/22/2011 9/8/2011 11/24/2010 7/14/2011 7/6/2011 11/9/2012 9/15/2011 12/11/2012 9/1/2011 7/21/2011 11/9/2012 7/21/2011 8/25/2011 2/15/2012 9/12/2012 7/17/2012 4/22/2009 7/14/2011 9/8/2011 8/4/2011 9/15/2011 10/31/2012 7/14/2011 8/11/2011 12/30/2010 11/30/2012 8/11/2011 9/22/2011 3/9/2012 9/1/2011 4/21/2010 8/11/2011 8/25/2011 8/31/2011 9/8/2011 9/15/2011 5/19/2010 11/13/2012 11/9/2012 11/30/2012 7/21/2011 10/19/2011 9/22/2011 9/22/2011 7/14/2011 9/8/2011 CPP Investment ($thousands) 7,525 7,500 7,500 7,500 7,700 7,400 7,350 7,570 7,289 7,000 6,920 9,000 6,815 11,422 6,842 11,019 10,000 6,251 6,216 6,100 10,103 6,000 6,000 6,000 6,000 6,000 5,983 9,720 5,830 5,803 5,800 5,677 5,658 10,800 5,450 3,000 8,700 5,000 5,000 5,000 5,000 7,000 4,900 4,871 4,862 4,797 4,797 4,967 4,640 4,734 4,700 4,700 4,500 4,500 4,500 6,000 4,000 4,000 4,000 4,000 4,000 4,000 3,981 5,097 4,000 3,976 3,800 3,756 3,700 3,674 6,056 3,510 Gross Warrant Warrant Repurchase Proceeds Date ($thousands) 11/29/2012 7/28/2011 8/18/2011 10/31/2012 10/31/2012 9/15/2011 10/24/2012 10/31/2012 11/30/2012 4/13/2011 9/15/2011 12/11/2012 9/15/2011 11/9/2012 8/4/2011 9/1/2011 10/31/2012 9/8/2011 12/5/2012 10/5/2011 8/11/2011 8/18/2011 11/2/2011 4/13/2012 6/27/2012 11/1/2012 9/22/2011 9/8/2011 11/24/2010 7/14/2011 7/6/2011 11/9/2012 9/15/2011 12/11/2012 9/1/2011 7/21/2011 11/9/2012 7/21/2011 8/25/2011 2/15/2012 9/12/2012 7/17/2012 4/22/2009 7/14/2011 9/8/2011 8/4/2011 9/15/2011 10/31/2012 7/14/2011 8/11/2011 12/30/2010 11/30/2012 8/11/2011 9/22/2011 3/9/2012 9/1/2011 4/21/2010 8/11/2011 8/25/2011 8/31/2011 9/8/2011 9/15/2011 5/19/2010 11/13/2012 11/9/2012 11/30/2012 7/21/2011 10/19/2011 9/22/2011 9/22/2011 7/14/2011 9/8/2011 376 375 375 375 374 370 368 366 362 350 346 344 341 339 332 331 319 313 311 305 303 300 300 300 300 300 299 292 292 290 290 285 283 281 273 263 259 250 250 250 250 248 245 244 243 240 240 240 238 237 235 235 225 225 225 220 200 200 200 200 200 200 199 197 194 192 190 188 185 184 182 176 * Effective June 6, 2011, Northern State Bank changed its name to First Commerce Bank. ** CPP preferred auction participant WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 26 Issuer Repurchases of Warrant Preferreds or Warrant Sub Debt (continued) Institution Name Providence Bank Mercantile Capital Corp. First Bank of Charleston, Inc. KS Bancorp Inc.** California Oaks State Bank FPB Financial Corp Union Bank & Trust Company Community Financial Shares, Inc. Highlands Bancorp, Inc. Fortune Financial Corporation Frontier Bancshares, Inc Citizens Community Bank Veritex Holdings, Inc. Redwood Financial, Inc. Sound Banking Co.** Peoples Bancshares of TN, Inc.** Customers Bancorp, Inc. Clover Community Bankshares, Inc.** Regent Capital Corporation, Inc. CBB Bancorp** Deerfield Financial Corporation Congaree Bancshares, Inc.** First Resource Bank Community Investors Bancorp, Inc.** Layton Park Financial Group, Inc.** Community 1st Bank TriSummit Bank** Bank of Commerce** AmeriBank Holding Company, Inc. First Alliance Bancshares, Inc.** First Financial Bancshares, Inc. Columbine Capital Corp. Financial Services of Winger, Inc. CenterBank** Bank of Southern California, N.A.** Titonka Bancshares, Inc. Surrey Bancorp/Surrey Bank & Trust Nationwide Bankshares, Inc. TCNB Financial Corp Fresno First Bank Hometown Bancshares, Inc.** Security Bancshares of Pulaski County, Inc.** Merchants and Planters Bancshares, Inc. Monadnock Bancorp, Inc. American Premier Bancorp Seacoast Commerce Bank Signature Bancshares, Inc. Birmingham Bloomfield Bancshares, Inc Regional Bankshares Inc.** PFSB Bancorporation, Inc. First Commerce Bank* Valley Financial Group, Ltd. The Victory Bancorp, Inc. First Advantage Bancshares, Inc.** State Bank of Bartley,The Hyperion Bank** Bern Bancshares, Inc. Community Bancshares of MS** Bank Financial Services, Inc.** BankGreenville Financial Corp.** Banner County Ban Corporation Farmers State Bankshares, Inc. First State Bank of Mobeetie Midwest Regional Bancorp Green City Bancshares, Inc. Butler Point, Inc. Colonial American Bank Corning Savings and Loan Association** Community Bancshares of Kansas, Inc Haviland Bancshares, Inc. The Freeport State Bank TOTAL Repurchase Date CPP Investment ($thousands) 9/15/2011 8/4/2011 7/21/2011 11/30/2012 12/8/2010 6/16/2010 9/22/2011 12/21/2012 9/22/2011 9/15/2011 10/6/2010 7/28/2011 8/25/2011 8/18/2011 11/13/2012 10/31/2012 12/28/2011 11/29/2012 7/21/2011 11/29/2012 9/8/2011 10/31/2012 9/15/2011 12/20/2012 11/29/2012 12/19/2012 11/29/2012 11/30/2012 9/15/2011 12/20/2012 9/22/2011 9/22/2011 9/1/2011 10/31/2012 12/20/2012 4/4/2012 12/29/2010 12/29/2010 8/3/2011 11/1/2012 11/30/2012 12/11/2012 9/7/2011 12/28/2012 1/26/2011 9/1/2011 12/15/2010 7/28/2011 11/9/2012 8/25/2011 3/28/2012 9/22/2011 9/22/2011 12/11/2012 9/22/2011 12/20/2012 9/1/2011 11/30/2012 12/20/2012 11/9/2012 7/28/2011 7/21/2011 4/14/2010 11/10/2009 7/14/2010 11/2/2011 10/26/2011 11/30/2012 7/18/2012 12/29/2010 12/19/2012 4,000 3,500 3,345 4,000 3,300 3,240 3,194 6,970 5,450 3,100 3,000 3,000 3,000 2,995 3,070 3,900 2,892 3,000 2,655 4,397 2,639 3,285 2,417 2,600 3,000 2,550 7,002 3,000 2,492 3,422 3,756 2,260 3,742 2,250 4,243 2,117 2,000 2,000 2,000 1,968 1,900 2,152 1,881 1,834 1,800 1,800 1,700 1,635 1,500 1,500 2,571 1,300 1,505 1,177 1,697 1,552 985 1,050 1,004 1,000 795 700 731 700 651 607 574 638 500 425 301 215 $2,064,798 Gross Warrant Warrant Repurchase Proceeds Date ($thousands) 9/15/2011 8/4/2011 7/21/2011 11/30/2012 12/8/2010 6/16/2010 9/22/2011 12/21/2012 9/22/2011 9/15/2011 10/6/2010 7/28/2011 8/25/2011 8/18/2011 11/13/2012 10/31/2012 12/28/2011 11/29/2012 7/21/2011 11/29/2012 9/8/2011 10/31/2012 9/15/2011 12/20/2012 11/29/2012 12/19/2012 11/29/2012 11/30/2012 9/15/2011 12/20/2012 9/22/2011 9/22/2011 9/1/2011 10/31/2012 12/20/2012 4/4/2012 12/29/2010 12/29/2010 8/3/2011 11/1/2012 11/30/2012 12/11/2012 9/7/2011 12/28/2012 1/26/2011 9/1/2011 12/15/2010 7/28/2011 11/9/2012 8/25/2011 3/28/2012 9/22/2011 9/22/2011 12/11/2012 9/22/2011 12/20/2012 9/1/2011 11/30/2012 12/20/2012 11/9/2012 7/28/2011 7/21/2011 4/14/2010 11/10/2009 7/14/2010 11/2/2011 10/26/2011 11/30/2012 7/18/2012 12/29/2010 12/19/2012 175 175 167 165 165 162 160 157 155 155 150 150 150 150 149 147 145 139 133 133 132 131 130 130 129 128 126 125 125 120 113 113 112 109 107 106 100 100 100 98 95 94 94 92 90 90 85 82 75 71 67 65 61 54 51 51 50 50 49 47 40 40 37 35 33 30 29 29 25 21 15 $96,194 * Effective June 6, 2011, Northern State Bank changed its name to First Commerce Bank. ** CPP preferred auction participant WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 27 Appendix II – Warrant Disposition Details WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 28 Old National Bancorp (ONB) Repurchase of ONB Warrant On May 6, 2009, Old National Bancorp (ONB) agreed to pay $1.20 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 813,008 shares of ONB at a strike price of $18.45 per share. The warrant had an expiration date of December 12, 2018. $ Thousands $3,500 Old National Bancshares (ONB) Fair Market Value Estimates of US Treasury's Warrant Position $3,000 $2,500 $2,000 $1,500 Final Bid - $1,200,000 $1,000 First Bid - $559,000 $500 Market Quotes ONB Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $1,220 $1,490 $1,353 Four market indications Third Party $1,969 $3,054 $3,054 Third party valuation estimates Model Valuation $1,070 $1,652 $1,326 Binomial option model adjusted for American style options Note 1) At the time of the decision, the external asset managers had not been hired. Treasury relied on financial modeling consultants to provide third party input. The modeling consultants may not have had market expertise necessary to make reasonable assumptions for key inputs such as volatility and dividend yield. 2) At that time, legislation may have required that Treasury dispose of the warrants immediately. The fixed cost of disposing of the warrants was taken into consideration when analyzing the company’s determination of fair market value. WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 29 IBERIABANK (IBKC) Repurchase of IBKC Warrant On May 12, 2009, IBERIABANK Corporation (IBKC) agreed to pay $1.20 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 138,490 shares of IBKC at a strike price of $48.74 per share. The warrant had an expiration date of December 5, 2018. $ Thousands $2,500 IBERIABANK Corporation (IBKC) Fair Market Value Estimates of US Treasury's Warrant Position $2,300 $2,100 $1,900 $1,700 $1,500 $1,300 Final Bid - $1,200,000 $1,100 $900 $700 First Bid - $620,000 $500 Market Quotes IBKC Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $1,350 $1,662 $1,566 Four market indications Third Party $1,370 $2,334 $2,334 Third party valuation estimates Model Valuation $1,156 $1,682 $1,421 Binomial option model adjusted for American style options Note 1) At the time of the decision, the external asset managers had not been hired. Treasury relied on financial modeling consultants to provide third party input. The modeling consultants may not have had market expertise necessary to make reasonable assumptions for key inputs such as volatility and dividend yield. 2) At that time, legislation may have required that Treasury dispose of the warrants immediately. The fixed cost of disposing of the warrants was taken into consideration when analyzing the company’s determination of fair market value. WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 30 Sun Bancorp, Inc. (SNBC) Repurchase of SNBC Warrant On May 19, 2009, Sun Bancorp, Inc. (SNBC) agreed to pay $2.10 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 1,620,545 shares of SNBC at a strike price of $8.27 per share. The warrant had an expiration date of January 9, 2019. $ Thousands Sun Bancorp (SNBC) Fair Market Value Estimates of US Treasury's Warrant Position $4,300 $3,800 $3,300 $2,800 $2,300 Final Bid - $2,100,000 $1,800 $1,300 First Bid - $1,049,000 $800 Market Quotes SNBC Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $1,080 $2,778 $2,096 Four market indications Third Party $2,000 $4,028 $4,028 Third party valuation estimates Model Valuation $1,974 $2,771 $2,252 Binomial option model adjusted for American style options Note 1) At the time of the decision, the external asset managers had not been hired. Treasury relied on financial modeling consultants to provide third party input. The modeling consultants may not have had market expertise necessary to make reasonable assumptions for key inputs such as volatility and dividend yield. 2) At that time, legislation may have required that Treasury dispose of the warrants immediately. The fixed cost of disposing of the warrants was taken into consideration when analyzing the company’s determination of fair market value. WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 31 FirstMerit Corporation (FMER) Repurchase of FMER Warrant On May 21, 2009, FirstMerit Corporation (FMER) agreed to pay $5.03 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 952,260 shares of FMER at a strike price of $19.69 per share. The warrant had an expiration date of January 9, 2019. $ Thousands $8,000 Firstmerit Corporation (FMER) Fair Market Value Estimates of US Treasury's Warrant Position $7,000 $6,000 Final Bid - $5,025,000 $5,000 $4,000 First Bid - $3,186,000 $3,000 $2,000 Market Quotes FMER Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $4,082 $6,543 $4,918 Four market indications Third Party $5,428 $7,532 $6,485 External asset manager's valuation estimates Model Valuation $4,871 $5,930 $5,400 Binomial option model adjusted for American style options Note 1) At the time of the decision, the common share price of FMER was $17.54 compared to the 20-day average price of $19.27. This difference was taken under consideration in Treasury’s analysis of the company’s determination of fair market value. WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 32 Independent Bank Corp. (INDB) Repurchase of INDB Warrant On May 21, 2009, Independent Bank Corp. (INDB) agreed to pay $2.20 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 481,664 shares of INDB at a strike price of $24.34 per share. The warrant had an expiration date of January 9, 2019. $ Thousands $3,800 Independent Bank (INDB) Fair Market Value Estimates of US Treasury's Warrant Position $3,300 $2,800 $2,300 Final Bid - $2,200,000 $1,800 $1,300 First Bid - $880,000 $800 Market Quotes INDB Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $1,444 $2,432 $2,104 Three market indications Third Party $2,293 $3,482 $2,885 External asset manager's valuation estimates Model Valuation $1,754 $2,965 $2,345 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 33 Alliance Financial Corporation (ALNC) Repurchase of ALNC Warrant On June 12, 2009, Alliance Financial Corporation (ALNC) agreed to pay $900,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 173,069 shares of ALNC at a strike price of $23.33 per share. The warrant had an expiration date of December 19, 2018. $ Thousands $1,300 Alliance Financial (ALNC) Fair Market Value Estimates of US Treasury's Warrant Position $1,200 $1,100 $1,000 Final Bid - $900,000 $900 $800 $700 $600 $500 $400 First Bid - $320,000 $300 Market Quotes ALNC Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $554 $952 $762 Three market indications Third Party $899 $1,244 $990 External asset manager's valuation estimates Model Valuation $741 $895 $818 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 34 SCBT Financial Corporation (SCBT) Repurchase of SCBT Warrant On June 16, 2009, SCBT Financial Corporation (SCBT) agreed to pay $1.40 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 303,083 shares of SCBT at a strike price of $32.06 per share. The warrant had an expiration date of January 16, 2019. $ Thousands SCBT Financial (SCBT) Fair Market Value Estimates of US Treasury's Warrant Position $3,500 $3,000 $2,500 $2,000 $1,500 Final Bid - $1,400,000 $1,000 First Bid - $694,060 $500 Market Quotes SCBT Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details $555 $1,789 $1,159 Five market indications Third Party $2,322 $3,261 $2,888 External asset manager's valuation estimates Model Valuation $1,137 $1,436 $1,281 Binomial option model adjusted for American style options Market Quotes Note 1) The third party modeled valuation assumed volatility of 46 percent. Treasury’s model assumed a significantly lower volatility closer to the historic volatility of the company and observable market prices. WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 35 Berkshire Hills Bancorp (BHLB) Repurchase of BHLB Warrant On June 17, 2009, Berkshire Hills Bancorp (BHLB) agreed to pay $1.04 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 226,330 shares of BHLB at a strike price of $26.51 per share. The warrant had an expiration date of December 19, 2018. Berkshire Hills (BHLB) Fair Market Value Estimates of US Treasury's Warrant Position $ Thousands $2,100 $1,900 $1,700 $1,500 $1,300 $1,100 Final Bid - $1,040,000 First Bid - $875,000 $900 $700 $500 Market Quotes BHLB Valuation Estimates for Warrant ($ Thousands) Market Quotes Third Party Model Valuation Third Party Low High Estimate $509 $758 $611 $1,071 $1,974 $1,494 $827 $1,116 $971 Model Valuation Details Three market indications External asset manager's valuation estimates Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 36 Somerset Hills Bancorp (SOMH) Repurchase of SOMH Warrant On June 17, 2009, Somerset Hills Bancorp (SOMH) agreed to pay $275,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 163,065 shares of SOMH at a strike price of $6.82 per share. The warrant had an expiration date of January 16, 2019. $ Thousands Somerset Hills (SOMH) Fair Market Value Estimates of US Treasury's Warrant Position $600 $550 $500 $450 $400 $350 $300 Final Bid - $275,000 $250 First Bid - $193,000 $200 $150 $100 Market Quotes SOMH Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $122 $406 $266 Five market indications Third Party $374 $521 $447 External asset manager's valuation estimates Model Valuation $253 $299 $276 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 37 First Niagara Financial Group (FNFG) Repurchase of FNFG Warrant On June 19, 2009, First Niagara Financial Group (FNFG) agreed to pay $2.70 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 953,096 shares of FNFG at a strike price of $14.48 per share. The warrant had an expiration date of November 21, 2018. First Niagara (FNFG) Fair Market Value Estimates of US Treasury's Warrant Position $ Thousands $5,400 $4,900 $4,400 $3,900 $3,400 $2,900 Final Bid - $2,700,000 $2,400 $1,900 First Bid - $1,500,000 $1,400 $900 Market Quotes FNFG Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details $953 $2,383 $1,646 Five market indications Third Party $3,455 $4,995 $4,221 External asset manager's valuation estimates Model Valuation $2,444 $3,175 $2,807 Binomial option model adjusted for American style options Market Quotes WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 38 HF Financial Corp. (HFFC) Repurchase of HFFC Warrant On June 29, 2009, HF Financial Corp. (HFFC) agreed to pay $650,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 302,419 shares of HFFC at a strike price of $12.40 per share. The warrant had an expiration date of November 21, 2018. $ Thousands HF Financial (HFFC) Fair Market Value Estimates of US Treasury's Warrant Position $900 $800 $700 Final Bid - $650,000 Second Bid - $600,000 $600 $500 First Bid - $464,987 $400 $300 $200 Market Quotes HFFC Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $251 $720 $424 Three market indications Third Party $686 $822 $753 External asset manager's valuation estimates Model Valuation $505 $622 $563 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 39 State Street Corporation (STT) Repurchase of STT Warrant On July 1, 2009, State Street Corporation (STT) agreed to pay $60.00 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 2,788,104 shares of STT at a strike price of $53.80 per share. The warrant had an expiration date of October 28, 2018. $ Thousands $80,000 State Street (STT) Fair Market Value Estimates of US Treasury's Warrant Position $70,000 Final Bid - $60,000,000 $60,000 $50,000 $40,000 $30,000 $20,000 $10,000 Market Quotes STT Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $15,557 $48,400 $33,138 Seven market indications Third Party $46,087 $64,796 $55,344 External asset manager's valuation estimates Model Valuation $51,836 $61,612 $56,698 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 40 U.S. Bancorp (USB) Repurchase of USB Warrant On July 8, 2009, U.S. Bancorp (USB) agreed to pay $139.00 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 32,679,102 shares of USB at a strike price of $30.29 per share. The warrant had an expiration date of November 14, 2018. US Bancorp (USB) Fair Market Value Estimates of US Treasury's Warrant Position $ Thousands $191,000 $171,000 $151,000 Final Bid - $139,000,000 $131,000 First Bid - $115,000,000 Second Bid - $131,000,000 $111,000 $91,000 $71,000 $51,000 $31,000 $11,000 Market Quotes USB Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $12,091 $174,833 $127,122 Six market indications Third Party $107,514 $182,676 $144,442 External asset manager's valuation estimates Model Valuation $117,451 $164,038 $140,485 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 41 BB&T Corporation (BBT) Repurchase of BBT Warrant On July 14, 2009, BB&T Corporation (BBT) agreed to pay $67.01 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 13,902,573 shares of BBT at a strike price of $33.81 per share. The warrant had an expiration date of November 14, 2018. $ Thousands BB&T Corporation (BBT) Fair Market Value Estimates of US Treasury's Warrant Position $88,000 $78,000 Final Bid - $67,000,000 $68,000 Third Bid - $64,900,000 $58,000 $48,000 Second Bid - $41,700,000 $38,000 $28,000 First Bid - $20,854,000 $18,000 Market Quotes BBT Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $22,939 $57,974 $36,341 Five market indications Third Party $42,681 $81,747 $61,588 External asset manager's valuation estimates Model Valuation $55,000 $78,000 $67,000 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 42 Goldman Sachs Group, Inc. (GS) Repurchase of GS Warrant On July 21, 2009, Goldman Sachs Group, Inc. (GS) agreed to pay $1.10 billion for the warrant held by Treasury which entitled the holder of the warrant to purchase 12,205,045 shares of GS at a strike price of $122.90 per share. The warrant had an expiration date of October 28, 2018. Goldman Sachs (GS) Fair Market Value Estimates of US Treasury's Warrant Position $ Thousands $1,150,000 Final Bid - $1,100,000,000 $1,050,000 $950,000 Second Bid - $900,000,000 $850,000 $750,000 $650,000 First Bid - $600,000,000 $550,000 Market Quotes GS Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $732,000 $917,000 $826,000 Seven market indications Third Party $899,000 $1,058,000 $993,000 External asset manager's valuation estimates Model Valuation $808,000 $995,000 $902,000 Binomial option model adjusted for American style options Note 1) At the time of the decision, the common share price of GS was $159.80 compared to the 20-day average price of $148.16. This difference was taken under consideration in Treasury’s analysis of the company’s determination of fair market value. WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 43 American Express Company (AXP) Repurchase of AXP Warrant On July 27, 2009, American Express Company (AXP) agreed to pay $340.00 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 24,264,129 shares of AXP at a strike price of $20.95 per share. The warrant had an expiration date of January 9, 2019. $ Thousands American Express (AXP) Fair Market Value Estimates of US Treasury's Warrant Position $450,000 $400,000 $350,000 Final Bid - $340,000,000 $300,000 Second Bid - $260,000,000 $250,000 First Bid - $230,000,000 $200,000 $150,000 Market Quotes AXP Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $175,400 $298,200 $218,700 Six market indications Third Party $269,384 $349,049 $309,000 External asset manager's valuation estimates Model Valuation $248,200 $321,600 $284,700 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 44 Bank of New York Mellon Corporation (BK) Repurchase of BK Warrant On July 31, 2009, Bank of New York Mellon Corporation (BK) agreed to pay $136.00 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 14,516,129 shares of BK at a strike price of $31.00 per share. The warrant had an expiration date of October 28, 2018. $ Thousands Bank of New York Mellon (BK) Fair Market Value Estimates of US Treasury's Warrant Position $165,000 $145,000 Final Bid - $136,000,000 Third Bid - $130,000,000 $125,000 Second Bid - $118,000,000 $105,000 $85,000 First Bid - $79,000,000 $65,000 $45,000 Market Quotes BK Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $55,000 $137,000 $94,000 Seven market indications Third Party $108,400 $164,100 $136,100 External asset manager's valuation estimates Model Valuation $109,500 $161,600 $135,200 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 45 Morgan Stanley (MS) Repurchase of MS Warrant On August 5, 2009, Morgan Stanley (MS) agreed to pay $950.00 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 65,245,759 shares of MS at a strike price of $22.99 per share. The warrant had an expiration date of October 28, 2018. $ Thousands Morgan Stanley (MS) Fair Market Value Estimates of US Treasury's Warrant Position $1,100,000 $1,000,000 Final Bid - $950,000,000 Third Bid - $900,000,000 $900,000 Second Bid - $800,000,000 $800,000 $700,000 $600,000 First Bid - $500,000,000 $500,000 $400,000 Market Quotes MS Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $495,000 $944,000 $731,000 Seven market indications Third Party $806,000 $1,002,000 $900,000 External asset manager's valuation estimates Model Valuation $749,915 $961,658 $855,218 Binomial option model adjusted for American style options Note 1) At the time of the decision, the common share price of MS was $31.05 compared to the 20-day average price of $28.16. This difference was taken under consideration in Treasury’s analysis of the company’s determination of fair market value. WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 46 Northern Trust Corporation (NTRS) Repurchase of NTRS Warrant On August 19, 2009, Northern Trust Corporation (NTRS) agreed to pay $87.00 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 3,824,624 shares of NTRS at a strike price of $61.81 per share. The warrant had an expiration date of November 14, 2018. $ Thousands Northern Trust (NTRS) Fair Market Value Estimates of US Treasury's Warrant Position $120,000 $110,000 $100,000 Final Bid - $87,000,000 $90,000 $80,000 Second Bid - $75,000,000 $70,000 $60,000 $50,000 $40,000 First Bid - $37,000,000 $30,000 Market Quotes NTRS Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $53,500 $79,700 $68,760 Six market indications Third Party $71,000 $101,000 $86,000 External asset manager's valuation estimates Model Valuation $70,800 $96,700 $83,800 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 47 Old Line Bancshares, Inc. (OLBK) Repurchase of OLBK Warrant On August 20, 2009, Old Line Bancshares, Inc. (OLBK) agreed to pay $225,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 141,892 shares of OLBK at a strike price of $7.40 per share. The warrant had an expiration date of December 5, 2018. Old Line Bancshares (OLBK) Fair Market Value Estimates of US Treasury's Warrant Position $ Thousands $360 $310 $260 Final Bid - $225,000 $210 Second Bid - $205,000 First Bid - $175,000 $160 $110 $60 $10 Market Quotes OLBK Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $28 $167 $102 Four market indications Third Party $201 $308 $254 External asset manager's valuation estimates Model Valuation $172 $257 $214 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 48 Bancorp Rhode Island, Inc. (BARI) Repurchase of BARI Warrant On September 21, 2009, Bancorp Rhode Island, Inc. (BARI) agreed to pay $1.40 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 192,967 shares of BARI at a strike price of $23.32 per share. The warrant had an expiration date of December 19, 2018. Bancorp Rhode Island (BARI) Fair Market Value Estimates of US Treasury's Warrant Position $ Thousands $1,800 $1,600 Final Bid - $1,400,000 $1,400 $1,200 Second Bid - $1,125,000 $1,000 First Bid - $856,773 $800 $600 Market Quotes BARI Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details $703 $1,427 $1,166 Three market indications Third Party $1,196 $1,760 $1,476 External asset manager's valuation estimates Model Valuation $1,200 $1,643 $1,423 Binomial option model adjusted for American style options Market Quotes WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 49 Manhattan Bancorp (MNHN) Repurchase of MNHN Warrant On October 9, 2009, Manhattan Bancorp (MNHN) agreed to pay $63,364 for the warrant held by Treasury which entitled the holder of the warrant to purchase 29,480 shares of MNHN at a strike price of $8.65 per share. The warrant had an expiration date of December 5, 2018. $ Thousands Manhattan Bancorp (MNHN) Fair Market Value Estimates of US Treasury's Warrant Position $78 $68 Final Bid - $63,364 $58 $48 $38 $28 $18 $8 Market Quotes MNHN Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $10 $57 $34 Two market indications Third Party $45 $54 $50 External asset manager's valuation estimates Model Valuation $48 $64 $56 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 50 CenterState Banks, Inc. (CSFL) Repurchase of CSFL Warrant On October 20, 2009, CenterState Banks, Inc. (CSFL) agreed to pay $212,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 125,413 shares of CSFL at a strike price of $16.67 per share. The warrant had an expiration date of November 21, 2018. $ Thousands Centerstate Banks of Florida (CSFL) Fair Market Value Estimates of US Treasury's Warrant Position $290 $240 Final Bid - $212,000 $190 First Bid - $168,053 $140 $90 Market Quotes CSFL Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $94 $143 $125 Three market indications Third Party $159 $268 $236 External asset manager's valuation estimates Model Valuation $153 $269 $206 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 51 CVB Financial Corp. (CVBF) Repurchase of CVBF Warrant On October 21, 2009, CVB Financial Corp. (CVBF) agreed to pay $1.31 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 834,761 shares of CVBF at a strike price of $11.68 per share. The warrant had an expiration date of December 5, 2018. $ Thousands CVB Financial (CVBF) Fair Market Value Estimates of US Treasury's Warrant Position $1,800 $1,600 $1,400 Final Bid - $1,307,000 $1,200 First Bid - $1,002,000 $1,000 $800 $600 $400 Market Quotes CVBF Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $551 $1,135 $917 Third Party $785 $1,436 $1,110 External asset manager's valuation estimates Model Valuation $993 $1,711 $1,349 Binomial option model adjusted for American style options Three market indications WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 52 Bank of the Ozarks, Inc. (OZRK) Repurchase of OZRK Warrant On November 18, 2009, Bank of the Ozarks, Inc. (OZRK) agreed to pay $2.65 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 379,811 shares of OZRK at a strike price of $29.62 per share. The warrant had an expiration date of December 12, 2018. $ Thousands Bank of the Ozarks (OZRK) Fair Market Value Estimates of US Treasury's Warrant Position $3,500 $3,000 Final Bid - $2,650,000 $2,500 First Bid - $2,160,743 $2,000 $1,500 $1,000 Market Quotes OZRK Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $1,230 $3,240 $2,210 Three market indications Third Party $1,880 $3,110 $2,480 External asset manager's valuation estimates Model Valuation $1,917 $3,095 $2,509 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 53 LSB Corporation (LSBX) Repurchase of LSBX Warrant On December 8, 2009, LSB Corporation (LSBX) agreed to pay $560,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 209,497 shares of LSBX at a strike price of $10.74 per share. The warrant had an expiration date of December 12, 2018. $ Thousands $1,000 LSB Corporation (LSBX) Fair Market Value Estimates of US Treasury's Warrant Position $900 $800 $700 $600 Final Bid - $560,000 $500 First Bid - $500,000 $400 $300 $200 $100 Market Quotes LSBX Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $157 $883 $446 Four market indications Third Party $486 $773 $605 External asset manager's valuation estimates Model Valuation $459 $681 $569 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 54 Wainwright Bank of Trust Company (WAIN) Repurchase of WAIN Warrant On December 11, 2009, Wainwright Bank of Trust Company (WAIN) agreed to pay $568,700 for the warrant held by Treasury which entitled the holder of the warrant to purchase 390,071 shares of WAIN at a strike price of $8.46 per share. The warrant had an expiration date of December 19, 2018. $ Thousands Wainwright Bank and Trust (WAIN) Fair Market Value Estimates of US Treasury's Warrant Position $800 $700 $600 Final Bid - $568,700 $500 $400 $300 $200 Market Quotes WAIN Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $289 $780 $532 Four market indications Third Party $491 $776 $632 External asset manager's valuation estimates Model Valuation $449 $632 $541 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 55 WesBanco, Inc. (WSBC) Repurchase of WSBC Warrant On December 11, 2009, WesBanco, Inc. (WSBC) agreed to pay $950,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 439,282 shares of WSBC at a strike price of $25.61 per share. The warrant had an expiration date of December 5, 2018. $ Thousands $1,400 WesBanco, Inc. (WSBC) Fair Market Value Estimates of US Treasury's Warrant Position $1,200 $1,000 Final Bid - $950,000 First Bid - $500,000 $800 $600 $400 $200 $0 Market Quotes WSBC Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $132 $1,204 $577 Four market indications Third Party $371 $955 $643 External asset manager's valuation estimates Model Valuation $585 $1,119 $851 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 56 Union Bankshares Corporation (UBSH) Repurchase of UBSH Warrant On December 16, 2009, Union Bankshares Corporation (UBSH) agreed to pay $450,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 211,318 shares of UBSH at a strike price of $20.94 per share. The warrant had an expiration date of December 19, 2018. $ Thousands Union Bankshares (UBSH) Fair Market Value Estimates of US Treasury's Warrant Position $800 $700 $600 $500 Final Bid - $450,000 $400 First Bid - $400,000 $300 $200 $100 Market Quotes UBSH Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $188 $687 $448 Four market indications Third Party $267 $595 $424 External asset manager's valuation estimates Model Valuation $279 $564 $410 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 57 Flushing Financial Corporation (FFIC) Repurchase of FFIC Warrant On December 28, 2009, Flushing Financial Corporation (FFIC) agreed to pay $900,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 375,806 shares of FFIC at a strike price of $13.97 per share. The warrant had an expiration date of December 19, 2018. $ Thousands $1,400 Flushing Financial (FFIC) Estimates of Fair Market Value for US Treasury's Warrant Position $1,300 $1,200 $1,100 $1,000 Final Bid - $900,000 $900 Third Bid - $860,000 $800 $700 Second Bid - $700,000 $600 First Bid - $597,000 $500 $400 $300 Market Quotes FFIC Valuation Estimates for Warrant ($ Thousands) Third Party Low High Estimate Market Quotes $459 $1,240 $742 Third Party $883 $1,131 $1,007 Model Valuation $623 $1,090 $850 Model Valuation Details Three market indications External asset manager's valuation estimates Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 58 Trustmark Corporation (TRMK) Repurchase of TRMK Warrant On December 29, 2009, Trustmark Corporation (TRMK) agreed to pay $10.00 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 1,647,931 shares of TRMK at a strike price of $19.57 per share. The warrant had an expiration date of November 21, 2018. $ Thousands Trustmark Corporation (TRMK) Estimates of Fair Market Value of US Treasury's Warrant Position $13,000 $12,000 $11,000 Final Bid - $10,000,000 $10,000 Third Bid - $9,600,000 $9,000 Second Bid - $9,200,000 $8,000 First Bid - $8,167,000 $7,000 $6,000 $5,000 $4,000 $3,000 Market Quotes TRMK Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $4,120 $10,547 $7,601 Four market indications Third Party $7,103 $10,942 $9,014 External asset manager's valuation estimates Model Valuation $7,876 $11,551 $9,704 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 59 OceanFirst Financial Corp. (OCFC) Repurchase of OCFC Warrant On January 21, 2010, OceanFirst Financial Corp. (OCFC) agreed to pay $430,797 for the warrant held by Treasury which entitled the holder of the warrant to purchase 190,427 shares of OCFC at a strike price of $15.07 per share. The warrant had an expiration date of January 16, 2019. $ Thousands $650 OceanFirst Financial Corp. (OCFC) Fair Market Value Estimates of US Treasury's Warrant Position $550 $450 Final Bid - $430,797 $350 $250 $150 $50 Market Quotes OCFC Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $152 $392 $281 Three market indications Third Party $308 $468 $388 External asset manager's valuation estimates Model Valuation $269 $508 $381 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 60 Monarch Financial Holdings, Inc. (MNRK) Repurchase of MNRK Warrant On February 1, 2010, Monarch Financial Holdings, Inc. (MNRK) agreed to pay $260,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 132,353 shares of MNRK at a strike price of $8.33 per share. The warrant had an expiration date of December 19, 2018. $ Thousands Monarch Financial Holdings, Inc. (MNRK) Fair Market Value Estimates of US Treasury's Warrant Position $450 $400 $350 $300 Final Bid - $260,000 $250 Second Bid - $250,000 $200 First Bid - $209,118 $150 $100 $50 $0 Market Quotes MNRK Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $132 $394 $263 Two market indications Third Party $201 $297 $260 External asset manager's valuation estimates Model Valuation $230 $321 $275 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 61 Umpqua Holdings Corporation (UMPQ) Repurchase of UMPQ Warrant On March 22, 2010, Umpqua Holdings Corporation (UMPQ) agreed to pay $4.50 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 1,110,898 shares of UMPQ at a strike price of $14.46 per share. The warrant had an expiration date of November 14, 2018. $ Thousands Umpqua Holdings Corporation (UMPQ) Fair Market Value Estimates of US Treasury's Warrant Position $6,000 $5,500 $5,000 Final Bid - $4,500,000 $4,500 Third Bid - $4,250,000 $4,000 $3,500 Second Bid - $3,610,419 $3,000 $2,500 $2,000 First Bid - $2,055,161 $1,500 $1,000 Market Quotes UMPQ Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $3,210 $344 $3,327 Two market indications Third Party $3,255 $5,088 $4,155 External asset manager's valuation estimates Model Valuation $3,361 $5,103 $4,265 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 62 City National Corporation (CYN) Repurchase of CYN Warrant On April 6, 2010, City National Corporation (CYN) agreed to pay $18.50 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 1,128,668 shares of CYN at a strike price of $53.16 per share. The warrant had an expiration date of November 21, 2018. $ Thousands $25,000 City National Corporation (CYN) Fair Market Value Estimates of US Treasury's Warrant Position $23,000 $21,000 Final Bid - $18,500,000 $19,000 $17,000 Second Bid - $17,500,000 $15,000 $13,000 First Bid - $11,900,000 $11,000 $9,000 Market Quotes CYN Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $12,585 $15,338 $14,278 Three market indications Third Party $14,298 $21,800 $18,016 External asset manager's valuation estimates Model Valuation $14,816 $21,947 $18,365 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 63 SVB Financial Group (SIVB) Repurchase of SIVB Warrant On June 8, 2010, SVB Financial Group (SIVB) agreed to pay $6.82 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 354,058 shares of SIVB at a strike price of $49.78 per share. The warrant had an expiration date of December 12, 2018. $Thousands $10,000 SVB Financial Group (SIVB) Fair Market Value Estimates of US Treasury's Warrant Position $9,000 $8,000 Final Bid - $6,820,000 $7,000 $6,000 Second Bid - $6,200,000 $5,000 $4,000 First Bid - $3,800,000 $3,000 $2,000 Market Quotes SIVB Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $4,483 $6,289 $5,524 Three market indications Third Party $7,690 $9,040 $8,364 External asset manager's valuation estimates Model Valuation $5,704 $7,897 $6,782 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 64 Discover Financial Services (DFS) Repurchase of DFS Warrant On June 29, 2010, Discover Financial Services (DFS) agreed to pay $172.00 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 20,500,413 shares of DFS at a strike price of $8.96 per share. The warrant had an expiration date of March 13, 2019. $ Thousands $220,000 Discover Financial Services (DFS) Fair Market Value Estimates of US Treasury's Warrant Position $210,000 $200,000 $190,000 $180,000 Second Bid - $172,000,000 $170,000 $160,000 First Bid - $165,000,000 $150,000 $140,000 $130,000 $120,000 Market Quotes DFS Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $163,700 $168,103 $166,020 Three market indications Third Party $151,276 $187,655 $169,255 External asset manager's valuation estimates Model Valuation $137,293 $168,159 $152,404 Binomial option model adjusted for American style options Note: The chart above shows Treasury’s warrant valuation analysis at the time of DFS’s last bid in late June 2010. Two months earlier, DFS had placed bids of $165 million and $180 million on 4/23/10 and 5/4/10, respectively. At that time, DFS’s stock price was approximately 10 percent higher than it was in late June 2010. Accordingly, the bids were below the midpoints of Treasury’s various valuation metrics and were not accepted. When considering the $180 million bid in early May 2010, the midpoint valuation estimates were as follows: market indications $189 million, third party $198 million, and Treasury’s model $186 million. WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 65 Bar Harbor Bankshares (BHB) Repurchase of BHB Warrant On July 22, 2010, Bar Harbor Bankshares (BHB) agreed to pay $250,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 52,455 shares of BHB at a strike price of $26.81 per share. The warrant had an expiration date of January 16, 2019. $ Thousands $500 Bar Harbor Bankshares (BHB) Fair Market Value Estimates of US Treasury's Warrant Position $450 $400 $350 $300 Second Bid - $250,000 $250 First Bid - $225,000 $200 $150 $100 $50 $0 Market Quotes BHB Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $189 $196 $193 Two market indications Third Party $239 $393 $315 External asset manager's valuation estimates Model Valuation $182 $329 $255 Binomial option model adjusted for American style options Note: The chart above shows Treasury’s warrant valuation analysis at the time of BHB’s last bid of July 2010. Months earlier, BHB had placed bids of $67,000 and $175,000 on 3/10/10 and 4/23/10, respectively. The bids were below Treasury’s various valuation metrics at that time and were not accepted. WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 66 Citizens & Northern Corporation (CZNC) Repurchase of CZNC Warrant On August 25, 2010, Citizens & Northern Corporation (CZNC) agreed to pay $400,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 194,794 shares of CZNC at a strike price of $20.36 per share. The warrant had an expiration date of January 16, 2019. $ Thousands $1,000 Citizens and Northern Corporation (CZNC) Fair Market Value Estimates of US Treasury's Warrant Position $900 $800 $700 $600 $500 $400 First Bid - $400,000 $300 $200 $100 $0 Market Quotes CZNC Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $127 $378 $245 Three market indications Third Party $620 $890 $753 External asset manager's valuation estimates Model Valuation $217 $415 $316 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 67 Columbia Banking System (COLB) Repurchase of COLB Warrant On August 25, 2010, Columbia Banking System (COLB) agreed to pay $3.30 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 398,023 shares of COLB at a strike price of $14.49 per share. The warrant had an expiration date of November 21, 2018. $ Thousands Columbia Banking System, Inc. (COLB) Fair Market Value Estimates of US Treasury's Warrant Position $4,000 $3,500 $3,000 $2,500 First Bid - $3,301,647 $2,000 $1,500 $1,000 $500 $0 Market Quotes COLB Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $1,950 $3,383 $2,632 Four market indications Third Party $2,639 $3,454 $3,042 External asset manager's valuation estimates Model Valuation $2,497 $3,299 $2,893 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 68 The Bancorp, Inc. (TBBK) Repurchase of TBBK Warrant On September 2, 2010, The Bancorp, Inc. (TBBK) agreed to pay $4.75 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 980,203 shares of TBBK at a strike price of $3.46 per share. The warrant had an expiration date of December 12, 2018. $ Thousands $6,000 The Bancorp, Inc. (TBBK) Fair Market Value Estimates of US Treasury's Warrant Position $5,500 $5,000 $4,500 First Bid - $4,753,985 $4,000 $3,500 $3,000 $2,500 $2,000 Market Quotes TBBK Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $3,666 $4,578 $4,122 Two market indications Third Party $4,558 $5,048 $4,960 External asset manager's valuation estimates Model Valuation $3,323 $3,881 $3,742 Binomial option model adjusted for American style options Note: The chart above shows Treasury’s warrant valuation analysis at the time of TBBK’s last bid in early September 2010. Months earlier, TBBK had placed bids of $3.55 million and $4.85 million on 3/15/10 and 3/29/10, respectively. At that time, TBBK’s stock price was more than 20 percent higher than it was in September 2010. Accordingly the bids were below some of the midpoints of Treasury’s various valuation metrics and were not accepted. When considering the $4.85 million bid in late March 2010, the midpoint valuation estimates were as follows: market indications $6.0 million, third party $4.6 million, and Treasury’s model $4.8 million. WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 69 Fulton Financial Corporation (FULT) Repurchase of FULT Warrant On September 3, 2010, Fulton Financial Corporation (FULT) agreed to pay $10.80 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 5,509,756 shares of FULT at a strike price of $10.25 per share. The warrant had an expiration date of December 23, 2018. $ Thousands Fulton Financial Corporation (FULT) Fair Market Value Estimates of US Treasury's Warrant Position $20,000 $18,000 $16,000 $14,000 $12,000 Third Bid - $10,800,000 $10,000 Second Bid - $9,500,000 $8,000 First Bid - $8,000,000 $6,000 $4,000 $2,000 Market Quotes FULT Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $8,525 $11,648 $10,288 Four market indications Third Party $6,832 $13,168 $9,918 External asset manager's valuation estimates Model Valuation $7,976 $13,155 $10,537 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 70 First PacTrust Bancorp, Inc. (FPTB) Repurchase of FPTB Warrant On December 30, 2010, First PacTrust Bancorp, Inc. (FPTB) agreed to pay $1.00 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 280,795 shares of FPTB at a strike price of $10.31 per share. The warrant had an expiration date of November 21, 2018. $ Thousands First PacTrust Bancorp, Inc. (FPTB) Fair Market Value Estimates of US Treasury's Warrant Position $1,400 $1,200 Final Bid - $1,003,227 $1,000 $800 $600 $400 First Bid - $291,152 $200 Market Quotes FPTB Valuation Estimates for Warrant ($ Thousands) Third Party Low High Estimate Market Quotes $686 $1,253 $966 Third Party $848 $1,231 $1,034 Model Valuation $693 $989 $837 Model Valuation Details Three market indications External asset manager's valuation estimates Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 71 Susquehanna Bancshares, Inc. (SUSQ) Repurchase of SUSQ Warrant On January 12, 2011, Susquehanna Bancshares, Inc. (SUSQ) agreed to pay $5.27 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 3,028,264 shares of SUSQ at a strike price of $14.86per share. The warrant had an expiration date of December 12, 2018. $ Thousands Susquehanna Bancshares, Inc. (SUSQ) Fair Market Value Estimates of US Treasury's Warrant Position $8,000 $7,000 $6,000 Final Bid - $5,269,179 $5,000 First Bid - $4,481,804 $4,000 $3,000 $2,000 Market Quotes SUSQ Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $4,282 $477 $4,572 Three market indications Third Party $4,421 $7,235 $5,441 External asset manager's valuation estimates Model Valuation $3,350 $6,720 $5,029 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 72 Huntington Bancshares Incorporated (HBAN) Repurchase of HBAN Warrant On January 13, 2011, Huntington Bancshares Incorporated (HBAN) agreed to pay $49.10 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 23,562,994 shares of HBAN at a strike price of $8.90per share. The warrant had an expiration date of November 14, 2018. $ Thousands Huntington Bancshares Incorporated (HBAN) Fair Market Value Estimates of US Treasury's Warrant Position $70,000 $65,000 $60,000 $55,000 $50,000 Final Bid - $49,100,000 $45,000 $40,000 $35,000 $30,000 $25,000 $20,000 $15,000 $10,000 Market Quotes HBAN Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $41,235 $63,149 $48,125 Four market indications Third Party $32,069 $52,284 $42,038 External asset manager's valuation estimates Model Valuation $37,220 $57,182 $46,895 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 73 East West Bancorp, Inc. (EWBC) Repurchase of EWBC Warrant On January 21, 2011, East West Bancorp, Inc. (EWBC) agreed to pay $14.50 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 1,517,555 shares of EWBC at a strike price of $15.15 per share. The warrant had an expiration date of December 5, 2018. $ Thousands East West Bancorp, Inc. (EWBC) Fair Market Value Estimates of US Treasury's Warrant Position $18,000 $17,000 $16,000 $15,000 Final Bid - $14,500,000 $14,000 $13,000 First Bid - $12,000,000 $12,000 $11,000 $10,000 Market Quotes EWBC Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $12,645 $14,596 $13,655 Three market indications Third Party $12,701 $16,585 $14,588 External asset manager's valuation estimates Model Valuation $12,036 $15,754 $13,851 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 74 Sandy Spring Bancorp, Inc. (SASR) Repurchase of SASR Warrant On February 11, 2011, Sandy Spring Bancorp, Inc. (SASR) agreed to pay $4.45 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 651,547 shares of SASR at a strike price of $19.13 per share. The warrant had an expiration date of December 5, 2018. $ Thousands Sandy Spring Bancorp, Inc. (SASR) Fair Market Value Estimates of US Treasury's Warrant Position $6,000 $5,500 $5,000 Final Bid - $4,450,000 $4,500 Fourth Bid - $4,200,000 $4,000 Third Bid - $3,750,000 $3,500 Second Bid - $3,430,000 $3,000 First Bid - $3,076,946 $2,500 $2,000 $1,500 $1,000 Market Quotes SASR Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $3,999 $4,291 $4,140 Three market indications Third Party $3,538 $5,021 $4,277 External asset manager's valuation estimates Model Valuation $3,582 $5,073 $4,323 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 75 Washington Banking Company (WBCO) Repurchase of WBCO Warrant On February 16, 2011, Washington Banking Company (WBCO) agreed to pay $1.63 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 246,082 shares of WBCO at a strike price of $8.04 per share. The warrant had an expiration date of January 16, 2019. $ Thousands Washington Banking Company (WBCO) Fair Market Value Estimates of US Treasury's Warrant Position $1,900 $1,800 $1,700 Final Bid - $1,625,000 $1,600 Second Bid - $1,575,000 $1,500 $1,400 First Bid - $1,370,000 $1,300 $1,200 $1,100 Market Quotes WBCO Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $1,599 $1,696 $1,647 Four market indications Third Party $1,405 $1,773 $1,585 External asset manager's valuation estimates Model Valuation $1,430 $1,708 $1,559 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 76 1st Source Corporation (SRCE) Repurchase of SRCE Warrant On March 2, 2011, 1st Source Corporation (SRCE) agreed to pay $3.75 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 837,947 shares of SRCE at a strike price of $19.87 per share. The warrant had an expiration date of January 23, 2019. $ Thousands 1st Source Corporation (SRCE) Fair Market Value Estimates of US Treasury's Warrant Position $5,500 $5,000 $4,500 $4,000 Second and Final Bids $3,750,000 $3,500 First Bid - $3,250,000 $3,000 $2,500 $2,000 Market Quotes SRCE Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $3,233 $4,019 $3,755 Four market indications Third Party $2,566 $4,528 $3,527 External asset manager's valuation estimates Model Valuation $3,173 $4,820 $3,996 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 77 First Horizon National Corporation (FHN) Repurchase of FHN Warrant On March 4, 2011, First Horizon National Corporation (FHN) agreed to pay $79.70 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 14,842,321 shares of FHN at a strike price of $8.76 per share. The warrant had an expiration date of November 14, 2018. $ Thousands First Horizon National Corporation (FHN) Fair Market Value Estimates of US Treasury's Warrant Position $110,000 $105,000 $100,000 $95,000 $90,000 $85,000 Final Bid - $79,700,000 $80,000 $75,000 $70,000 $65,000 $60,000 $55,000 $50,000 First Bid - $51,948,124 $45,000 $40,000 Market Quotes FHN Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $57,240 $84,085 $70,318 Four market indications Third Party $64,119 $79,258 $74,063 External asset manager's valuation estimates Model Valuation $74,165 $95,802 $84,485 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 78 Fifth Third Bancorp (FITB) Repurchase of FITB Warrant On March 14, 2011, Fifth Third Bancorp (FITB) agreed to pay $280.03 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 43,617,747 shares of FITB at a strike price of $11.72 per share. The warrant had an expiration date of December 31, 2018. $ Thousands Fifth Third Bancorp (FITB) Fair Market Value Estimates of US Treasury's Warrant Position $400,000 $380,000 $360,000 $340,000 $320,000 $300,000 Second and Final Bids $280,025,936 $280,000 First Bid - $273,919,451 $260,000 $240,000 $220,000 $200,000 Market Quotes FITB Valuation Estimates for Warrant ($ Thousands) Third Party Estimate Model Valuation Low High Details Market Quotes $260,454 $298,019 $275,665 Three market indications Third Party $237,281 $312,739 $278,717 External asset manager's valuation estimates Model Valuation $250,920 $333,588 $273,919 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 79 National Penn Bancshares, Inc. (NPBC) Repurchase of NPBC Warrant On April 8, 2011, National Penn Bancshares, Inc. (NPBC) agreed to pay $1.00 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 735,294 shares of NPBC at a strike price of $15.30 per share. The warrant had an expiration date of December 12, 2018. $ Thousands $1,800 National Penn Bancshares, Inc. (NPBC) Fair Market Value Estimates of US Treasury's Warrant Position $1,600 $1,400 $1,200 Final Bid - $1,000,000 $1,000 Third Bid - $882,353 $800 Second Bid - $764,705 $600 First Bid - $485,924 $400 $200 Market Quotes NPBC Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $791 $1,717 $1,187 Three market indications Third Party $538 $1,187 $847 External asset manager's valuation estimates Model Valuation $494 $1,142 $816 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 80 Bridge Capital Holdings (BBNK) Repurchase of BBNK Warrant On April 8, 2011, Bridge Capital Holdings (BBNK) agreed to pay $1.40 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 396,412 shares of BBNK at a strike price of $9.03 per share. The warrant had an expiration date of December 23, 2018. $ Thousands Bridge Capital Holdings (BBNK) Fair Market Value Estimates of US Treasury's Warrant Position $2,000 $1,800 $1,600 Final Bid - $1,395,000 $1,400 $1,200 First Bid - $1,150,000 $1,000 $800 $600 Market Quotes BBNK Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $949 $1,700 $1,150 Three market indications Third Party $960 $1,323 $1,150 External asset manager's valuation estimates Model Valuation $999 $1,305 $1,150 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 81 KeyCorp (KEY) Repurchase of KEY Warrant On April 18, 2011,KeyCorp (KEY) agreed to pay $70.00 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 35,244,361 shares of KEY at a strike price of $10.64 per share. The warrant had an expiration date of November 14, 2018. $ Thousands KeyCorp (KEY) Fair Market Value Estimates of US Treasury's Warrant Position $100,000 $90,000 $80,000 Final Bid - $70,000,000 $70,000 First Bid - $63,000,000 $60,000 $50,000 $40,000 $30,000 Market Quotes KEY Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $56,623 $69,843 $62,763 Three market indications Third Party $43,498 $80,467 $61,658 External asset manager's valuation estimates Model Valuation $46,886 $84,263 $65,537 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 82 Financial Institutions, Inc. (FISI) Repurchase of FISI Warrant On May 2, 2011, Financial Institutions, Inc. (FISI) agreed to pay $2.08 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 378,175 shares of FISI at a strike price of $14.88 per share. The warrant had an expiration date of December 23, 2018. $ Thousands Financial Institutions, Inc. (FISI) Fair Market Value Estimates of US Treasury's Warrant Position $3,500 $3,000 $2,500 Final Bid - $2,079,963 $2,000 Second Bid - $1,853,058 $1,500 First Bid - $1,418,156 $1,000 $500 Market Quotes FISI Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $1,275 $1,940 $1,669 Five market indications Third Party $2,090 $2,769 $2,428 External asset manager's valuation estimates Model Valuation $1,763 $2,391 $2,075 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 83 Sterling Bancorp (STL) Repurchase of STL Warrant On May 13, 2011, Sterling Bancorp (STL) agreed to pay $945,775 for the warrant held by Treasury which entitled the holder of the warrant to purchase 516,817 shares of STL at a strike price of $12.19 per share. The warrant had an expiration date of December 23, 2018. $ Thousands Sterling Bancorp (STL) Fair Market Value Estimates of US Treasury's Warrant Position $1,500 $1,300 $1,100 Final Bid - $945,775 $900 $700 $500 $300 Market Quotes STL Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $444 $734 $633 Four market indications Third Party $673 $1,193 $926 External asset manager's valuation estimates Model Valuation $657 $1,214 $935 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 84 Whitney Holding Company / Hancock Holding Company (WTNY/HBHC) Repurchase of WTNY/HBHC Warrant On May 13, 2011, Hancock Holding Company (HBHC) agreed to pay $6.90 million for the Whitney Holding Company (WTNY) warrant held by Treasury which entitled the holder of the warrant to purchase 1,100,000 shares of HBHC at a strike price of $40.91 per share. The warrant had an expiration date of December 19, 2018. $ Thousands Whitney Holding Corporation (WTNY) Fair Market Value Estimates of US Treasury's Warrant Position $10,000 $9,000 $8,000 Final Bid - $6,900,000 $7,000 $6,000 First Bid - $6,000,000 $5,000 $4,000 $3,000 Market Quotes WTNY / HBHC Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $3,810 $6,259 $4,920 Three market indications Third Party $4,290 $8,360 $6,193 External asset manager's valuation estimates Model Valuation $4,411 $8,334 $6,367 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 85 Home Bancshares, Inc. (HOMB) Repurchase of HOMB Warrant On July 21, 2011, Home Bancshares, Inc. (HOMB) agreed to pay $1.30 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 158,472 shares of HOMB at a strike price of $23.66 per share. The warrant had an expiration date of January 16, 2019. $ Thousands $2,000 Home Bancshares, Inc. (HOMB) Fair Market Value Estimates of US Treasury's Warrant Position $1,800 $1,600 $1,400 Final Bid - $1,300,000 $1,200 $1,000 $800 First Bid - $697,275 $600 $400 $200 Market Quotes HOMB Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $1,000 $1,297 $1,149 Four market indications Third Party $1,137 $1,644 $1,386 External asset manager's valuation estimates $999 $1,446 $1,220 Binomial option model adjusted for American style options Model Valuation WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 86 MidWestOne Financial Group, Inc. (MOFG) Repurchase of MOFG Warrant On July 21, 2011,MidWestOne Financial Group, Inc. (MOFG) agreed to pay $1.00 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 198,675.5 shares of MOFG at a strike price of $10.31 per share. The warrant had an expiration date of February 6, 2019. $ Thousands MidWestOne Financial Group, Inc. (MOFG) Fair Market Value Estimates of US Treasury's Warrant Position $1,400 $1,300 $1,200 $1,100 Final Bid - $1,000,000 $1,000 Second Bid - $950,000 $900 $800 First Bid - $800,000 $700 $600 $500 $400 Market Quotes MOFG Valuation Estimates for Warrant ($ Thousands) Market Quotes Third Party Model Valuation Third Party Low High Estimate $703 $946 $861 $1,011 $1,347 $1,177 $735 $1,024 $878 Model Valuation Details Three market indications External asset manager's valuation estimates Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 87 Heritage Financial Corporation (HFWA) Repurchase of HFWA Warrant On August 5, 2011, Heritage Financial Corporation (HFWA) agreed to pay $450,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 138,037 shares of HFWA at a strike price of $13.04 per share. The warrant had an expiration date of November 21, 2018. $ Thousands Heritage Financial Corporation (HFWA) Fair Market Value Estimates of US Treasury's Warrant Position $600 $500 Final Bid - $450,000 Third Bid - $390,000 $400 Second Bid - $372,000 First Bid - $285,737 $300 $200 $100 $0 Market Quotes HFWA Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $287 $469 $391 Three market indications Third Party $366 $567 $465 External asset manager's valuation estimates Model Valuation $318 $515 $413 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 88 First California Financial Group, Inc. (FCAL) Repurchase of FCAL Warrant On August 9, 2011, First California Financial Group, Inc. (FCAL) agreed to pay $599,042 for the warrant held by Treasury which entitled the holder of the warrant to purchase 599,042 shares of FCAL at a strike price of $6.26 per share. The warrant had an expiration date of December 19, 2018. $ Thousands First California Financial Group, Inc. (FCAL) Fair Market Value Estimates of US Treasury's Warrant Position $800 $700 Final Bid - $599,042 $600 $500 $400 $300 $200 $100 $0 Market Quotes FCAL Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $150 $419 $262 Four market indications Third Party $497 $752 $646 External asset manager's valuation estimates Model Valuation $341 $556 $464 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 89 West Bancorporation, Inc. (WTBA) Repurchase of WTBA Warrant On August 23, 2011, West Bancorporation, Inc. (WTBA) agreed to pay $700,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 474,100 shares of WTBA at a strike price of $11.39 per share. The warrant had an expiration date of December 31, 2018. $ Thousands $1,100 West Bancorporation, Inc. (WTBA) Fair Market Value Estimates of US Treasury's Warrant Position $1,000 $900 $800 Final Bid - $700,000 $700 $600 Second Bid - $559,438 $500 $400 First Bid - $355,575 $300 $200 $100 Market Quotes WTBA Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $583 $920 $743 Three market indications Third Party $488 $896 $687 External asset manager's valuation estimates Model Valuation $526 $907 $713 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 90 Codorus Valley Bancorp, Inc. (CVLY) Repurchase of CVLY Warrant On August 31, 2012, Codorus Valley Bancorp, Inc. (CVLY) agreed to pay $526,604 for the warrant held by Treasury which entitled the holder of the warrant to purchase 263,859 shares of CVLY at a strike price of $9.38 per share. The warrant had an expiration date of January 9, 2019. $ Thousands Codorus Valley Bancorp, Inc. (CVLY) Fair Market Value Estimates of US Treasury's Warrant Position $800 $700 $600 Final Bid - $526,604 $500 $400 $300 $200 $100 Market Quotes CVLY Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $225 $526 $397 Three market indications Third Party $325 $469 $396 External asset manager's valuation estimates Model Valuation $414 $606 $508 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 91 DNB Financial Corporation (DNBF) Repurchase of DNBF Warrant On August 31, 2011, DNB Financial Corporation (DNBF) agreed to pay $458,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 186,311 shares of DNBR at a strike price of $9.46 per share. The warrant had an expiration date of January 30, 2019. $ Thousands DNB Financial Corporation (DNBF) Fair Market Value Estimates of US Treasury's Warrant Position $800 $700 $600 $500 Final Bid - $458,000 $400 First Bid - $373,000 $300 $200 $100 Market Quotes DNBF Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $279 $723 $521 Three market indications Third Party $266 $341 $305 External asset manager's valuation estimates Model Valuation $390 $539 $464 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 92 Summit State Bank (SSBI) Repurchase of SSBI Warrant On September 8, 2011, Summit State Bank (SSBI) agreed to pay $315,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 239,212 shares of SSBI at a strike price of $5.33 per share. The warrant had an expiration date of December 19, 2018. $ Thousands Summit State Bank (SSBI) Fair Market Value Estimates of US Treasury's Warrant Position $500 $450 $400 $350 Final Bid - $315,000 $300 Second Bid - $303,000 First Bid - $270,000 $250 $200 $150 $100 Market Quotes SSBI Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $248 $367 $311 Three market indications Third Party $242 $368 $305 External asset manager's valuation estimates Model Valuation $269 $383 $324 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 93 Central Valley Community Bancorp (CVCY) Repurchase of CVCY Warrant On September 9, 2011, Central Valley Community Bancorp (CVCY) agreed to pay $185,017 for the warrant held by Treasury which entitled the holder of the warrant to purchase 79,067 shares of CVCY at a strike price of $6.64 per share. The warrant had an expiration date of January 30, 2019. $ Thousands Central Valley Community Bancorp (CPBC) Fair Market Value Estimates of US Treasury's Warrant Position $350 $300 $250 $200 Final Bid - $185,017 $150 $100 $50 $0 Market Quotes CVCY Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $75 $153 $108 Three market indications Third Party $184 $229 $206 External asset manager's valuation estimates Model Valuation $128 $174 $156 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 94 Great Southern Bancorp (GSBC) Repurchase of GSBC Warrant On September 15, 2011, Great Southern Bancorp (GSBC) agreed to pay $6.44 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 909,091 shares of GSBC at a strike price of $9.57 per share. The warrant had an expiration date of December 5, 2018. $ Thousands Great Southern Bancorp, Inc. (GSBC) Fair Market Value Estimates of US Treasury's Warrant Position $8,000 $7,500 $7,000 Second and Final Bids - $6,436,364 $6,500 $6,000 $5,500 $5,000 $4,500 First Bid - $4,500,000 $4,000 $3,500 $3,000 Market Quotes GSBC Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $6,198 $7,480 $6,669 Three market indications Third Party $5,255 $6,318 $5,791 External asset manager's valuation estimates Model Valuation $6,080 $6,717 $6,296 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 95 Heartland Financial USA, Inc. (HTLF) Repurchase of HTFL Warrant On September 16, 2011, Heartland Financial USA, Inc. (HTLF) agreed to pay $1.80 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 609,687 shares of HTLF at a strike price of $20.10 per share. The warrant had an expiration date of December 19, 2018. $ Thousands $2,600 Heartland Financial USA, Inc. (HTLF) Fair Market Value Estimates of US Treasury's Warrant Position $2,400 $2,200 $2,000 Final Bid - $1,800,000 $1,800 $1,600 $1,400 $1,200 $1,000 $800 $600 $400 Market Quotes HTLF Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $854 $1,634 $1,296 Four market indications Third Party $878 $1,725 $1,286 External asset manager's valuation estimates $1,339 $2,156 $1,732 Binomial option model adjusted for American style options Model Valuation WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 96 MutualFirst Financial, Inc. (MFSF) Repurchase of MFSF Warrant On September 20, 2011, MutualFirst Financial, Inc. (MFSF) agreed to pay $900,194 for the warrant held by Treasury which entitled the holder of the warrant to purchase 625,135 shares of MFSF at a strike price of $7.77per share. The warrant had an expiration date of December 23, 2018. $ Thousands MutualFirst Financial, Inc. (MFSF) Fair Market Value Estimates of US Treasury's Warrant Position $1,500 $1,300 $1,100 Final Bid - $900,194 $900 $700 Second Bid - $562,622 $500 First Bid - $312,567 $300 $100 Market Quotes MFSF Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $499 $1,048 $748 Three market indications Third Party $662 $1,018 $838 External asset manager's valuation estimates Model Valuation $700 $1,113 $906 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 97 Oak Valley Bancorp (OVLY) Repurchase of OVLY Warrant On September 20, 2011, Oak Valley Bancorp (OVLY) agreed to pay $560,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 350,346 shares of OVLY at a strike price of $5.78 per share. The warrant had an expiration date of December 5, 2018. $ Thousands Oak Valley Bancorp (OVLY) Fair Market Value Estimates of US Treasury's Warrant Position $800 $700 $600 Final Bid - $560,000 Second Bid - $507,464 $500 First Bid - $408,316 $400 $300 $200 Market Quotes OVLY Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $395 $683 $548 Three market indications Third Party $488 $642 $564 External asset manager's valuation estimates Model Valuation $396 $549 $472 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 98 Community Bank Shares of Indiana, Inc. (CBIN) Repurchase of CBIN Warrant On October 4, 2011, Community Bank Shares of Indiana, Inc. (CBIN) agreed to pay $1.10 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 386,270 shares of CBIN at a strike price of $7.56 per share. The warrant had an expiration date of May 29, 2019. $ Thousands Community Bank Shares of Indiana, Inc. (CBIN) Fair Market Value Estimates of US Treasury's Warrant Position $1,400 $1,300 $1,200 Final Bid - $1,100,870 $1,100 $1,000 $900 $800 $700 $600 $500 $400 Market Quotes CBIN Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $707 $1,004 $858 Three market indications Third Party $684 $838 $758 External asset manager's valuation estimates Model Valuation $882 $1,156 $1,014 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 99 Stewardship Financial Corporation (SSFN) Repurchase of SSFN Warrant On October 11, 2011, Stewardship Financial Corporation (SSFN) agreed to pay $107,398 for the warrant held by Treasury which entitled the holder of the warrant to purchase 133,475 shares of SSFN at a strike price of $11.24 per share. The warrant had an expiration date of January 30, 2019. $ Thousands Stewardship Financial Corporation (SSFN) Fair Market Value Estimates of US Treasury's Warrant Position $160 $140 $120 Final Bid - $107,398 $100 $80 $60 $40 $20 $0 Market Quotes SSFN Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $8 $95 $60 Four market indications Third Party $47 $101 $72 External asset manager's valuation estimates Model Valuation $60 $120 $89 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 100 Central Bancorp (CEBK) Repurchase of CEBK Warrant On October 12, 2011, Central Bancorp (CEBK) agreed to pay $2.53 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 234,742 shares of CEBK at a strike price of $6.39 per share. The warrant had an expiration date of December 5, 2018. $ Thousands Central Bancorp (CEBK) Fair Market Value Estimates of US Treasury's Warrant Position $2,700 $2,600 Final Bid - $2,525,000 $2,500 Intrinsic Value Fourth Bid - $2,400,000 $2,400 Third Bid - $2,300,000 $2,300 Discounted Intrinsic Value Second Bid - $2,200,000 $2,200 First Bid - $2,100,000 $2,100 $2,000 Market Quotes CEBK Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $2,405 $2,539 $2,497 Four market indications Third Party $2,288 $2,288 $2,288 External asset manager's valuation estimates Model Valuation $2,526 $2,526 $2,526 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 101 Bank of Commerce Holdings (BOCH) Repurchase of BOCH Warrant On October 17, 2011, Bank of Commerce Holdings (BOCH) agreed to pay $125,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 405,405 shares of BOCH at a strike price of $6.29 per share. The warrant had an expiration date of November 14, 2019. $ Thousands Bank of Commerce Holdings (BOCH) Fair Market Value Estimates of US Treasury's Warrant Position $250 $200 $150 Final Bid - $125,000 $100 First Bid - $95,640 $50 $0 Market Quotes BOCH Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $50 $142 $101 Four market indications Third Party $69 $138 $101 External asset manager's valuation estimates Model Valuation $76 $170 $122 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 102 Community Partners Bancorp (CPBC) Repurchase of CPBC Warrant On October 18, 2011, Community Partners Bancorp (CPBC) agreed to pay $460,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 311,972 shares of CPBC at a strike price of $4.33 per share. The warrant had an expiration date of January 30, 2019. $ Thousands Community Partners Bancorp (CPBC) Fair Market Value Estimates of US Treasury's Warrant Position $700 $600 $500 Final Bid - $460,000 Fourth Bid - $415,000 $400 Third Bid - $385,000 Second Bid - $375,000 $300 First Bid - $200,000 $200 $100 Market Quotes CPBC Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $357 $578 $459 Three market indications Third Party $381 $481 $446 External asset manager's valuation estimates Model Valuation $382 $534 $457 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 103 Ameriserv Financial, Inc. (ASRV) Repurchase of ASRV Warrant On October 27, 2011, Ameriserv Financial, Inc. (ASRV) agreed to pay $825,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 1,312,500 shares of ASRV at a strike price of $2.40 per share. The warrant had an expiration date of December 19, 2018. $ Thousands $1,200 Ameriserv Financial, Inc. (ASRV) Fair Market Value Estimates of US Treasury's Warrant Position $1,100 $1,000 $900 Final Bid - $825,000 $800 Fourth Bid - $812,000 Third Bid - $708,000 $700 Second Bid - $658,847 $600 $500 First Bid - $392,000 $400 $300 Market Quotes ASRV Valuation Estimates for Warrant ($ Thousands) Third Party Low High Estimate Market Quotes $515 $978 $708 Third Party $893 $1,168 $1,108 Model Valuation $598 $851 $722 Model Valuation Details Four market indications External asset manager's valuation estimates Binomial option model adjusted for American style options Note: The third party asset manager’s volatility assumption did not reflect the market limits on volatility realized by Treasury in the warrant auctions held to date. WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 104 First Northern Community Bancorp (FNRN) Repurchase of FNRN Warrant On October 28, 2011, First Northern Community Bancorp (FNRN) agreed to pay $375,000for the warrant held by Treasury which entitled the holder of the warrant to purchase 352,977 shares of FNRN at a strike price of $7.39 per share. The warrant had an expiration date of March 13, 2019. $ Thousands First Northern Community Bancorp (FNRN) Fair Market Value Estimates of US Treasury's Warrant Position $700 $600 $500 $400 Final Bid - $375,000 $300 Second Bid - $300,000 First Bid - $230,000 $200 $100 $0 Market Quotes FNRN Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $49 $382 $248 Four market indications Third Party $407 $581 $508 External asset manager's valuation estimates Model Valuation $281 $415 $359 Binomial option model adjusted for American style options Note: The third party asset manager’s volatility assumption did not reflect the market limits on volatility realized by Treasury in the warrant auctions held to date. WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 105 Salisbury Bancorp, Inc. (SAL) Repurchase of SAL Warrant On October 28, 2011, Salisbury Bancorp, Inc. (SAL) agreed to pay $205,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 57,671 shares of SAL at a strike price of $22.93 per share. The warrant had an expiration date of March 13, 2019. $ Thousands Salisbury Bancorp, Inc. (SAL) Fair Market Value Estimates of US Treasury's Warrant Position $400 $350 $300 $250 Final Bid - $205,000 $200 Second & Third Bids - $201,849 $150 $100 First Bid - $112,747 $50 $0 Market Quotes SAL Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $50 $235 $159 Three market indications Third Party $236 $345 $311 External asset manager's valuation estimates Model Valuation $129 $222 $175 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 106 Citizens South Banking Corporation (CSBC) Repurchase of CSBC Warrant On November 2, 2011, Citizens South Banking Corporation (CSBC) agreed to pay $225,157 for the warrant held by Treasury which entitled the holder of the warrant to purchase 450,314 shares of CSBC at a strike price of $6.83 per share. The warrant had an expiration date of December 19, 2018. $ Thousands Citizens South Banking Corporation (CSBC) Fair Market Value Estimates of US Treasury's Warrant Position $450 $400 $350 $300 $250 Final Bid - $223,157 $200 First Bid - $144,100 $150 $100 $50 Market Quotes CSBC Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $89 $268 $183 Three market indications Third Party $207 $360 $284 External asset manager's valuation estimates Model Valuation $138 $289 $223 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 107 Shore Bancshares, Inc. (SHBI) Repurchase of SHBI Warrant On November 2, 2011, Shore Bancshares, Inc. (SHBI) agreed to pay $25,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 172,970 shares of SHBI at a strike price of $21.68 per share. The warrant had an expiration date of January 9, 2019. $ Thousands $50 Shore Bancshares, Inc. (SHBI) Fair Market Value Estimates of US Treasury's Warrant Position $40 $30 Final Bid - $25,000 $20 $10 $0 Market Quotes SHBI Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $2 $43 $25 Four market indications Third Party $3 $31 $13 External asset manager's valuation estimates Model Valuation $9 $46 $22 Binomial option model adjusted for American style options Note: SHBI’s initial determination of $254,495 was placed in May 2009 at which time the 20-day average stock price was $18.37 and the bank’s determination was significantly below all of Treasury’s various valuation metrics of fair market value. WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 108 QCR Holdings, Inc. (QCRH) Repurchase of QCRH Warrant On November 8, 2011, QCR Holdings, Inc. (QCRH) agreed to pay $1.10 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 521,888 shares of QCRH at a strike price of $10.99 per share. The warrant had an expiration date of February 13, 2019. $ Thousands QCR Holdings, Inc. (QCRH) Fair Market Value Estimates of US Treasury's Warrant Position $2,000 $1,800 $1,600 $1,400 $1,200 Final Bid - $1,100,000 $1,000 Second Bid - $850,000 $800 $600 First Bid - $550,400 $400 $200 $0 Market Quotes QCRH Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $647 $1,462 $1,086 Four market indications Third Party $731 $1,242 $981 External asset manager's valuation estimates Model Valuation $660 $1,087 $862 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 109 Emclaire Financial Corp. (EMCF) Repurchase of EMCF Warrant On November 16 2011, Emclaire Financial Corp. (EMCF) agreed to pay $51,113 for the warrant held by Treasury which entitled the holder of the warrant to purchase 50,111 shares of EMCF at a strike price of $22.45 per share. The warrant had an expiration date of December 23, 2018. $ Thousands Emclaire Financial Corp. (EMCF) Fair Market Value Estimates of US Treasury's Warrant Position $100 $90 $80 $70 $60 $50 Final Bid - $51,113 $40 $30 $20 $10 $0 Market Quotes EMCF Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $2 $64 $34 Three market indications Third Party $23 $58 $40 External asset manager's valuation estimates Model Valuation $37 $90 $61 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 110 Center Bancorp, Inc. (CNBC) Repurchase of CNBC Warrant On November 22, 2011, Center Bancorp, Inc. (CNBC) agreed to pay $245,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 86,705 shares of CNBC at a strike price of $8.65 per share. The warrant had an expiration date of January 9, 2019. $ Thousands Center Bancorp, Inc. (CNBC) Fair Market Value Estimates of US Treasury's Warrant Position $400 $350 $300 Final Bid $245,000 $250 Third Bid - $221,824 $200 Second Bid - $200,288 $150 First Bid - $143,063 $100 $50 Market Quotes CNBC Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $142 $324 $217 Four market indications Third Party $176 $261 $218 External asset manager's valuation estimates Model Valuation $194 $277 $235 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 111 First Midwest Bancorp, Inc. (FMBI) Repurchase of FMBI Warrant On December 6, 2011, First Midwest Bancorp, Inc. (FMBI) agreed to pay $900,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 1,305,230 shares of FMBI at a strike price of $22.18 per share. The warrant had an expiration date of December 15, 2018. $ Thousands First Midwest Bancorp, Inc. (FMBI) Fair Market Value Estimates of US Treasury's Warrant Position $2,000 $1,800 $1,600 $1,400 $1,200 $1,000 Final Bid - $900,000 $800 $600 $400 $200 $0 Market Quotes FMBI Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $451 $1,788 $939 Four market indications Third Party $326 $1,266 $718 External asset manager's valuation estimates Model Valuation $436 $1,415 $835 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 112 North Central Bancshares, Inc. (FFFD) Repurchase of FFFD Warrant On January 4, 2012, North Central Bancshares, Inc. (FFFD) agreed to pay $600,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 99,157 shares of FFFD at a strike price of $15.43 per share. The warrant had an expiration date of January 9, 2019. $ Thousands $900 North Central Bancshares, Inc. (FFFD) Fair Market Value Estimates of US Treasury's Warrant Position $800 $700 $600 Final Bid - $600,000 $500 Second Bid - $500,000 $400 First Bid - $396,628 $300 $200 Market Quotes FFFD Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $389 $752 $603 Four market indications Third Party $402 $639 $513 External asset manager's valuation estimates Model Valuation $472 $683 $574 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 113 Pathfinder Bancorp, Inc. (PBHC) Repurchase of PBHC Warrant On January 27, 2012, Pathfinder Bancorp, Inc. (PBHC) agreed to pay $537,633 for the warrant held by Treasury which entitled the holder of the warrant to purchase 154,354 shares of PBHC at a strike price of $6.58 per share. The warrant had an expiration date of September 11, 2019. $ Thousands $750 Pathfinder Bancorp, Inc. (PBHC) Fair Market Value Estimates of US Treasury's Warrant Position $700 $650 $600 $550 Final Bid - $537,633 $500 $450 First Bid - $453,801 $400 $350 $300 Market Quotes PBHC Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $450 $543 $488 Three market indications Third Party $520 $642 $580 External asset manager's valuation estimates Model Valuation $413 $522 $467 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 114 Peoples Bancorp, Inc. (PEBO) Repurchase of PEBO Warrant On February 3, 2012, Peoples Bancorp, Inc. (PEBO) agreed to pay $1.20 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 313,505 shares of PEBO at a strike price of $18.66 per share. The warrant had an expiration date of January 30, 2019. $ Thousands $1,600 Peoples Bancorp Inc. (PEBO) Fair Market Value Estimates of US Treasury's Warrant Position $1,500 $1,400 $1,300 Final Bid - $1,200,724 $1,200 $1,100 Second Bid - $950,000 $1,000 $900 $800 $700 $600 First Bid - $475,000 $500 $400 $300 $200 Market Quotes PEBO Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $633 $1,236 $1,008 Three market indications Third Party $875 $1,376 $1,122 External asset manager's valuation estimates Model Valuation $863 $1,341 $1,101 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 115 New Hampshire Thrift Bancshares, Inc. (NHTB) Repurchase of NHTB Warrant On February 9, 2012, New Hampshire Thrift Bancshares, Inc. (NHTB) agreed to pay $737,100 for the warrant held by Treasury which entitled the holder of the warrant to purchase 184,275 shares of NHTB at a strike price of $8.14 per share. The warrant had an expiration date of January 16, 2019. $ Thousands $1,200 New Hampshire Thrift Bancshares (NHTB) Fair Market Value Estimates of US Treasury's Warrant Position $1,100 $1,000 $900 $800 Final Bid - $737,100 $700 $600 First Bid - $552,825 $500 $400 $300 $200 Market Quotes NHTB Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $382 $752 $633 Four market indications Third Party $717 $866 $771 External asset manager's valuation estimates Model Valuation $713 $788 $713 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 116 Lakeland Bancorp, Inc. (LBAI) Repurchase of LBAI Warrant On February 24, 2012, Lakeland Bancorp, Inc. (LBAI) agreed to pay $2.80 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 997,050 shares of LBAI at a strike price of $8.876 per share. The warrant had an expiration date of February 6, 2019. $ Thousands $3,300 Lakeland Bancorp, Inc. (LBAI) Fair Market Value Estimates of US Treasury's Warrant Position $3,100 $2,900 Final Bid - $2,800,000 $2,700 $2,500 $2,300 $2,100 First Bid - $2,043,636 $1,900 $1,700 $1,500 Market Quotes LBAI Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $2,362 $2,933 $2,662 Four market indications Third Party $2,114 $3,051 $2,582 External asset manager's valuation estimates Model Valuation $2,157 $3,004 $2,572 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 117 Peapack‐Gladstone (PGC) Repurchase of PGC Warrant On March 26, 2012, Peapack-Gladstone Financial Corporation (PGC) agreed to pay $110,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 150,296 shares of PGC at a strike price of $28.629 per share. The warrant had an expiration date of January 9, 2019. $ Thousands $225 Peapack-Gladstone Financial Corporation (PGC) Fair Market Value Estimates of US Treasury's Warrant Position $200 $175 $150 $125 Final Bid - $110,000 $100 Fourth Bid - $95,000 Third Bid - $75,000 $75 Second Bid - $70,000 $50 First Bid - $40,000 $25 $0 Market Quotes PGC Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $51 $87 $73 Three market indications Third Party $44 $182 $102 External asset manager's valuation estimates Model Valuation $42 $183 $97 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 118 The Connecticut Bank and Trust Company/Berkshire Hills Bancorp, Inc. (CTBC/BHLB) Repurchase of CTBC/BHLB Warrant On March 23, 2012, Berkshire Hills Bancorp, Inc. (BHLB) agreed to pay $792,783 for the Connecticut Bank and Trust Company (CTBC) warrant held by Treasury which entitled the holder of the warrant to purchase 175,742 shares of CTBC at a strike price of $4.65 per share. The warrant had an expiration date of December 19, 2018. $ Thousands $900 The Connecticut Bank and Trust Company (CTBC/BHLB) Fair Market Value Estimates of US Treasury's Warrant Position $850 Final Bid - $792,783 $800 $750 $700 $650 $600 $550 $500 Market Quotes CTBC / BHLB Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $645 $791 $716 Four market indications Third Party $716 $775 $743 External asset manager's valuation estimates Model Valuation $733 $825 $780 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 119 Regions Financial Corp. (RF) Repurchase of RF Warrant On April 25, 3012, Regions Financial Corp. (RF)agreed to pay $45.00 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 48,253,677 shares of RF at a strike price of $10.88 per share. The warrant had an expiration date of November 14, 2018. $ Thousands $80,000 Regions Financial Corp. (RF) Fair Market Value Estimates of US Treasury's Warrant Position $ 000s $70,000 $60,000 $50,000 Final Bid - $45,000,000 $40,000 Second Bid - $39,000,000 $30,000 First Bid - $32,000,000 $20,000 $10,000 $0 Market Quotes RF Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $32,102 $75,783 $51,018 Three market indications Third Party $13,994 $41,016 $28,470 External asset manager's valuation estimates Model Valuation $24,171 $55,731 $39,854 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 120 Park National Corporation (PRK) Repurchase of PRK Warrant On April 25, 2012, Park National Corporation (PRK) $2.84 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 227,376 shares of PRK at a strike price of $65.97 per share. The warrant had an expiration date of December 23, 2018. $ Thousands $4,000 Park National Corporation (PRK) Fair Market Value Estimates of US Treasury's Warrant Position $3,500 $3,000 Final Bid - $2,842,000 $2,500 $2,000 $1,500 $1,000 Market Quotes PRK Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $2,058 $2,408 $2,185 Three market indications Third Party $1,880 $3,257 $2,556 External asset manager's valuation estimates Model Valuation $1,768 $3,145 $2,449 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 121 MB Financial, Inc. (MBFI) Repurchase of MBFI Warrant On April 26, 2012, MB Financial, Inc. (MBFI) agreed to pay $1.52 million for the warrant held by Treasury which entitled the holder of the warrant to purchase 506,024 shares of MBFI at a strike price of $29.05 per share. The warrant had an expiration date of December 5, 2018. $ Thousands $2,500 MB Financial Inc. (MBFI) Fair Market Value Estimates of US Treasury's Warrant Position $2,000 Final Bid - $1,518,072 $1,500 Second Bid - $1,300,482 $1,000 First Bid - $541,446 $500 $0 Market Quotes MBFI Valuation Estimates for Warrant ($ Thousands) Market Quotes Third Party Model Valuation Third Party Model Valuation Low High Estimate Details $948 $1,800 $1,375 Three market indications $1,098 $2,373 $1,706 External asset manager's valuation estimates $929 $2,079 $1,481 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 122 Seacoast Banking Corporation of Florida (SBCF) Repurchase of SBCF Warrant On May 15, 2012, Seacoast Banking Corporation of Florida (SBCF) agreed to pay $55,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 589,623 shares of SBCF at a strike price of $6.36 per share. The warrant had an expiration date of December 19, 2018. $Thousands $80 Seacoast Banking Corporation of Florida (SBCF) Fair Market Value Estimates of US Treasury's Warrant Position $70 $60 Final Bid - $55,000 $50 $40 First Bid - $40,000 $30 $20 $10 $0 Market Quotes SBCF Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $20 $68 $40 Five market indications Third Party $0 $24 $8 External asset manager's valuation estimates Model Valuation $17 $65 $38 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 123 Wilshire Bancorp (WIBC) Repurchase of WIBC Warrant On June 11, 2012, Wilshire Bancorp (WIBC) agreed to pay $760,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 494,460 shares of WIBC at a strike price of $9.82 per share. The warrant had an expiration date of December 12, 2018. $ Thousands $1,000 Wilshire Bancorp, Inc. (WIBC) Fair Market Value Estimates of US Treasury's Warrant Position $900 $800 Final Bid - $760,000 $700 First Bid - $664,622 $600 $500 $400 $300 $200 $100 $0 Market Quotes WIBC Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $477 $698 $570 Three market indications Third Party $416 $884 $637 External asset manager's valuation estimates Model Valuation $581 $761 $670 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 124 Mercantile Bank Corporation (MBWM) Repurchase of MBWM Warrant On June 26, 2012, Mercantile Bank Corporation (MBWM) agreed to pay $7,465,100 for the warrant held by Treasury which entitled the holder of the warrant to purchase 616,438 shares of MBWM at a strike price of $5.11 per share. The warrant had an expiration date of May 15, 2019. $ Thousands Mercantile Bank Corporation (MBWM) Fair Market Value Estimates of US Treasury's Warrant Position $8,500 $8,000 Final Bid- $7,465,100 $7,500 Second Bid- $7,280,000 $7,000 $6,500 $6,000 $5,500 First Bid - $5,100,000 $5,000 $4,500 Market Quotes MBWM Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $7,492 $8,035 $7,719 Three market indications Third Party $5,862 $5,992 $5,862 External asset manager's valuation estimates Model Valuation $7,465 $7,465 $7,465 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 125 United Bancorp, Inc. (UBMI) Repurchase of UBMI Warrant On June 29, 2012, United Bancorp, Inc. (UBMI) agreed to pay $38,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 311,492 shares of UBMI at a strike price of $9.92 per share. The warrant had an expiration date of January 16, 2019. $ Thousands United Bancorp, Inc. (UBMI) Fair Market Value Estimates of US Treasury's Warrant Position $80 $70 $60 $50 Final Bid - $38,000 $40 $30 $20 $10 $0 Market Quotes UBMI Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $10 $19 $14 Four market indications Third Party $14 $63 $36 External asset manager's valuation estimates Model Valuation $15 $66 $36 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 126 Taylor Capital Group, Inc. (TAYC) Repurchase of TAYC Warrant On July 11, 2012, Taylor Capital Group, Inc. (TAYC) agreed to pay $9,839,273 for the warrant held by Treasury which entitled the holder of the warrant to purchase 1,462,647 shares of TAYC at a strike price of $10.75 per share. The warrant had an expiration date of November 21, 2018. $ Thousands Taylor Capital Group, Inc. (TAYC) Fair Market Value Estimates of US Treasury's Warrant Position $13,000 $12,000 $11,000 Final Bid - $9,839,273 $10,000 $9,000 First Bid - $8,196,660 $8,000 $7,000 $6,000 Market Quotes TAYC Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $10,658 $12,627 $11,653 Four market indications Third Party $6,991 $8,410 $7,708 External asset manager's valuation estimates Model Valuation $8,555 $10,846 $9,639 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 127 Farmers Capital Bank Corporation (FFKT) Repurchase of FFKT Warrant On July 9, 2012, Farmers Capital Bank Corporation (FFKT) agreed to pay $75,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 223,992 shares of FFKT at a strike price of $20.09 per share. The warrant had an expiration date of January 9, 2019. $ Thousands $200 Farmers Capital Bank Corporation (FFKT) Fair Market Value Estimates of US Treasury's Warrant Position $180 $160 $140 $120 $100 Final Bid - $75,000 $80 $60 First Bid - $50,000 $40 $20 $0 Market Quotes FFKT Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $67 $174 $109 Three market indications Third Party $34 $83 $51 External asset manager's valuation estimates Model Valuation $28 $119 $62 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 1 Pinnacle Financial Partners, Inc. (PNFP) Repurchase of PNFP Warrant On June 21, 2012, Pinnacle Financial Partners, Inc. (PNFP) agreed to pay $755,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 267,455 shares of PNFP at a strike price of $26.64 per share. The warrant had an expiration date of December 12, 2018. $ Thousands $1,400 Pinnacle Financial Partners, Inc. (PNPF) Fair Market Value Estimates of US Treasury's Warrant Position $1,200 $1,000 $800 Final Bid - $755,000 $600 $400 $200 $0 Market Quotes PNFP Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $412 $1,107 $743 Three market indications Third Party $658 $1,177 $947 External asset manager's valuation estimates Model Valuation $489 $1,045 $752 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 1 LNB Bancorp Inc. (LNBB) Repurchase of LNBB Warrant On June 27, 2012, LNB Bancorp Inc. (LNBB) agreed to pay $860,326 for the warrant held by Treasury which entitled the holder of the warrant to purchase 561,343 shares of LNBB at a strike price of $6.74 per share. The warrant had an expiration date of December 12, 2018. $ Thousands $1,200 LNB Bancorp Inc. (LNBB) Fair Market Value Estimates of US Treasury's Warrant Position $1,000 Final Bid - $860,326 $800 $600 $400 $200 $0 Market Quotes LNBB Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $937 $1,059 $1,018 Three market indications Third Party $466 $776 $618 External asset manager's valuation estimates Model Valuation $546 $900 $721 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 1 Firstbank Corporation (FBMI) Repurchase of FBMI Warrant On July 10, 2012, Firstbank Corporation (FBMI) agreed to pay $1,946,670 for the warrant held by Treasury which entitled the holder of the warrant to purchase 578,947 shares of FBMI at a strike price of $8.55 per share. The warrant had an expiration date of January 30, 2019. $ Thousands $2,500 Firstbank Corporation (FBMI) Fair Market Value Estimates of US Treasury's Warrant Position Final Bid - $1,946,670 $2,000 $1,500 $1,000 $500 $0 Market Quotes FBMI Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $880 $2,200 $1,593 Four market indications Third Party $854 $1,349 $1,094 External asset manager's valuation estimates $1,553 $1,865 $1,706 Binomial option model adjusted for American style options Model Valuation WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 1 Southern First Bancshares, Inc. (SFST) Repurchase of SFST Warrant On July 11, 2012, Southern First Bancshares, Inc. (SFST) agreed to pay $1,100,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 363,609 shares of SFST at a strike price of $7.14 per share. The warrant had an expiration date of February 27, 2019. $ Thousands $1,600 Southern First Bancshares, Inc. (SFST) Fair Market Value Estimates of US Treasury's Warrant Position $1,400 $1,200 Final Bid - $1,100,000 $1,000 $800 $600 $400 Market Quotes SFST Valuation Estimates for Warrant ($ Thousands) Third Party Low High Estimate Details $1,064 $1,480 $1,225 Four market indications Third Party $822 $983 $902 Model Valuation $912 $1,144 $1,054 Model Valuation Market Quotes External asset manager's valuation estimates Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 1 VIST Financial Corporation (VIST) Repurchase of VIST Warrant On July 25, 2012, VIST Financial Corporation (VIST) agreed to pay $1,189,813 for the warrant held by Treasury which entitled the holder of the warrant to purchase 115,069 shares of VIST at a strike price of $32.59 per share. The warrant had an expiration date of December 19, 2018. $ Thousands $1,400 $1,200 VIST Financial Corporation (VIST) Fair Market Value Estimates of US Treasury's Warrant Position Final Bid - $1,189,813 $1,000 $800 $600 $400 $200 $0 Market Quotes VIST Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $834 $1,164 $979 Four market indications Third Party $754 $1,103 $921 External asset manager's valuation estimates Model Valuation $861 $1,285 $1,067 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 1 Peoples Bancorp of North Carolina, Inc.* (PEBK) Repurchase of PEBK Warrant On July 12, 2012, Peoples Bancorp of North Carolina, Inc.* (PEBK) agreed to pay $425,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 357,234 shares of PEBK at a strike price of $10.52 per share. The warrant had an expiration date of December 23, 2018. $ Thousands $800 Peoples Bancorp of North Carolina, Inc. (PEBK) Fair Market Value Estimates of US Treasury's Warrant Position $600 Final Bid - $425,000 $400 First Bid - $282,000 $200 $0 Market Quotes PEBK Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $379 $751 $629 Four market indications Third Party $314 $496 $415 External asset manager's valuation estimates Model Valuation $200 $436 $314 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 1 Pulaski Financial Corp (PULB) Repurchase of PULB Warrant On July 12, 2012, Pulaski Financial Corp (PULB) agreed to pay $1,100,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 778,421 shares of PULB at a strike price of $6.27 per share. The warrant had an expiration date of January 16, 2019. $ Thousands $1,600 Pulaski Financial Corp. (PULB) Fair Market Value Estimates of US Treasury's Warrant Position $1,400 $1,200 Final Bid - $1,100,000 Second Bid - $990,000 $1,000 $800 First Bid - $610,330 $600 $400 $200 $0 Market Quotes PULB Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details $532 $1,434 $1,075 Four market indications Third Party $1,125 $1,502 $1,297 External asset manager's valuation estimates Model Valuation $1,028 $1,157 $1,041 Binomial option model adjusted for American style options Market Quotes WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 1 BBCN Bancorp, Inc./Nara Bancorp (BBCN) Repurchase of BBCN Warrant On July 31, 2012, BBCN Bancorp, Inc./Nara Bancorp (BBCN) agreed to pay $2,189,317 for the warrant held by Treasury which entitled the holder of the warrant to purchase 1,042,531 shares of BBCN at a strike price of $9.64 per share. The warrant had an expiration date of November 21, 2018. $ Thousands $2,800 BBCN Bancorp, Inc. (BBCN) - Nara Bancorp, Inc. Fair Market Value Estimates of US Treasury's Warrant Position $2,600 $2,400 Final Bid - $2,189,317.20 $2,200 $2,000 Second Bid - $1,902,620.90 $1,800 First Bid - $1,753,815.70 $1,600 $1,400 $1,200 $1,000 Market Quotes BBCN Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $1,751 $2,648 $2,075 Four market indications Third Party $1,903 $2,533 $2,210 External asset manager's valuation estimates Model Valuation $1,656 $2,296 $1,972 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 1 Ameris Bancorp (ABCB) Repurchase of ABCB Warrant On August 15, 2012, Ameris Bancorp (ABCB) agreed to pay $2,670,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 698,554 shares of ABCB at a strike price of $11.17 per share. The warrant had an expiration date of November 21, 2018. $ Thousands $3,500 Ameris Bancorp (ABCB) Fair Market Value Estimates of US Treasury's Warrant Position $3,000 Third Bid - $2,690,000 Second Bid - $2,670,000 $2,500 Final Bid - $2,670,000 First Bid - $2,250,000 $2,000 $1,500 $1,000 Market Quotes ABCB Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $2,039 $2,783 $2,379 Three market indications Third Party $1,732 $2,480 $2,159 External asset manager's valuation estimates Model Valuation $2,094 $2,964 $2,526 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 1 First Citizens Banc Corp. (FCZA) Repurchase of FCZA Warrant On August 16, 2012, First Citizens Banc Corp. (FCZA) agreed to pay $563,174 for the warrant held by Treasury which entitled the holder of the warrant to purchase 469,312 shares of FCZA at a strike price of $7.41 per share. The warrant had an expiration date of January 23, 2019. $ Thousands $700 First Citizens Banc Corp. (FCZA) Fair Market Value Estimates of US Treasury's Warrant Position $600 Final Bid - $563,174 $500 $400 $300 $200 $100 $0 Market Quotes FCZA Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $117 $587 $356 Four market indications Third Party $371 $544 $451 External asset manager's valuation estimates Model Valuation $349 $558 $454 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 1 WSFS Financial Corporation (WSFS) Repurchase of WSFS Warrant On August 29, 2012, WSFS Financial Corporation (WSFS) agreed to pay $1,800,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 175,105 shares of WSFS at a strike price of $45.08 per share. The warrant had an expiration date of January 23, 2019. $ Thousands $2,200 WSFS Financial Corporation (WSFS) Fair Market Value Estimates of US Treasury's Warrant Position $2,000 Final Bid - $1,800,000 $1,800 $1,600 Third Bid - $1,410,000 $1,400 Second Bid - $1,250,000 $1,200 First Bid - $1,160,000 $1,000 Market Quotes WSFS Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $1,388 $1,880 $1,707 Four market indications Third Party $1,184 $2,026 $1,587 External asset manager's valuation estimates Model Valuation $1,394 $1,912 $1,640 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 1 Indiana Community Bancorp (INCB) Repurchase of INCB Warrant On September 7, 2012, Indiana Community Bancorp (INCB) agreed to pay $1,800,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 188,707 shares of INCB at a strike price of $17.09 per share. The warrant had an expiration date of December 12, 2018. $ Thousands $2,400 Indiana Community Bancorp (INCB) Fair Market Value Estimates of US Treasury's Warrant Position $2,200 $2,000 Final Bid - $1,800,000 $1,800 $1,600 $1,400 $1,200 $1,000 Market Quotes INCB Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $1,587 $2,288 $1,917 Five market indications Third Party $1,451 $1,761 $1,581 External asset manager's valuation estimates Model Valuation $1,605 $1,864 $1,725 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 1 BNC Bancorp (BNCN) Repurchase of BNCN Warrant On September 6, 2012, BNC Bancorp (BNCN) agreed to pay $939,920 for the warrant held by Treasury which entitled the holder of the warrant to purchase 543,337 shares of BNCN at a strike price of $8.63 per share. The warrant had an expiration date of December 5, 2018. $ Thousands $1,200 $1,000 BNC Bancorp (BNCN) Fair Market Value Estimates of US Treasury's Warrant Position Final Bid - $939,920 $800 $600 $400 $200 $0 Market Quotes BNCN Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $532 $810 $679 Three market indications Third Party $397 $584 $490 External asset manager's valuation estimates Model Valuation $723 $1,088 $904 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 1 Sterling Financial Corporation (STSA) Repurchase of STSA Warrant On September 11, 2012, Sterling Financial Corporation (STSA) agreed to pay $825,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 97,541 shares of STSA at a strike price of $13.20 per share. The warrant had an expiration date of December 5, 2018. $ Thousands $1,000 Sterling Financial Corporation (STSA) Fair Market Value Estimates of US Treasury's Warrant Position $950 $900 $850 Final Bid - $825,000 $800 First Bid - $773,900 $750 $700 $650 $600 Market Quotes STSA Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $835 $884 $855 Three market indications Third Party $696 $846 $768 External asset manager's valuation estimates Model Valuation $752 $858 $789 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 1 First Community Corporation (FCCO) Repurchase of FCCO Warrant On October 25, 2012, First Community Corporation (FCCO) agreed to pay $297,500 for the warrant held by Treasury which entitled the holder of the warrant to purchase 195,915 shares of FCCO at a strike price of $8.69 per share. The warrant had an expiration date of November 21, 2018. $ Thousands $370 First Community Corporation (FCCO) Fair Market Value Estimates of US Treasury's Warrant Position $350 $330 $310 Final Bid - $297,500 Sixth Bid - $290,500 $290 Fifth Bid - $285,000 Fourth Bid - $278,000 Third Bid - $270,000 $270 Second Bid - $260,000 $250 First Bid - $244,055 $230 $210 Market Quotes FCCO Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $218 $282 $244 Four market indications Third Party $228 $365 $296 External asset manager's valuation estimates Model Valuation $276 $371 $322 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 1 PrivateBancorp, Inc. (PVTB) Repurchase of PVTB Warrant On November 7, 2012, PrivateBancorp, Inc. (PVTB) agreed to pay $1,225,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 645,013 shares of PVTB at a strike price of $28.35 per share. The warrant had an expiration date of January 30, 2019. $ Thousands $2,000 PrivateBancorp, Inc. (PVTB) Fair Market Value Estimates of US Treasury's Warrant Position $1,800 $1,600 $1,400 Final Bid - $1,225,000 $1,200 $1,000 First Bid - $1,000,000 $800 $600 $400 $200 $0 Market Quotes PVTB Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Market Quotes $703 $876 $789 Third Party $672 $1,705 $1,152 External asset manager's valuation estimates $1,263 $1,959 $1,573 Binomial option model adjusted for American style options Model Valuation Details Four market indications WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 1 Mackinac Financial Corporation (MFNC) Repurchase of MFNC Warrant On December 11, 2012, Mackinac Financial Corporation (MFNC) agreed to pay $1,300,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 379,310 shares of MFNC at a strike price of $4.35 per share. The warrant had an expiration date of April 24, 2019. $ Thousands Mackinac Financial Corporation (MFNC) Fair Market Value Estimates of US Treasury's Warrant Position $1,500 $1,450 $1,400 $1,350 Final Bid - $1,300,000 $1,300 $1,250 $1,200 First Bid - $1,180,253 $1,150 $1,100 $1,050 $1,000 Market Quotes MFNC Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $1,026 $1,385 $1,234 Four market indications Third Party $1,212 $1,392 $1,324 External asset manager's valuation estimates Model Valuation $1,214 $1,384 $1,289 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 1 Northeast Bancorp (NBN) Repurchase of NBN Warrant On November 29, 2012, Northeast Bancorp (NBN) agreed to pay $95,000 for the warrant held by Treasury which entitled the holder of the warrant to purchase 67,958 shares of NBN at a strike price of $9.33 per share. The warrant had an expiration date of December 12, 2018. $ Thousands Northeast Bancorp (NBN) Fair Market Value Estimates of US Treasury's Warrant Position $160 $140 $120 $100 Final Bid - $95,000 $80 First Bid - $70,000 $60 $40 $20 $0 Market Quotes NBN Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $38 $136 $77 Four market indications Third Party $81 $143 $111 External asset manager's valuation estimates Model Valuation $65 $96 $80 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 1 Capital One Financial Corp. (COF) Sale of COF Warrant On December 3, 2009, Treasury auctioned the Capital One Financial Corp. (COF) warrant for $148.73 million in gross proceeds. The warrant entitled the holder to purchase 12,657,960 shares of COF at a strike price of $42.13 per share and expired on November 14, 2018 $ Thousands Capital One Financial (COF) Estimates of Fair Market Value of US Treasury's Warrant Position $175,000 $150,000 $125,000 $100,000 $75,000 First Bid - $46,500,000 $50,000 $25,000 $0 Market Quotes COF Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details $1,500 $70,400 $30,200 Seven market indications Third Party $107,100 $148,100 $124,500 External asset manager's valuation estimates Model Valuation $85,800 $130,700 $107,500 Binomial option model adjusted for American style options Market Quotes Note: Above analysis was done to evaluate COF’s bid on 6/30/09 and is not directly comparable to the auction results on 12/3/09 as market conditions changed over the intervening five months. In particular, COF’s stock price appreciated 69 percent while short-term implied volatility in the sock declined slightly. WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 2 JP Morgan Chase & Co. (JPM) Sale of JPM Warrant On December 10, 2009, Treasury auctioned the JPMorgan Chase & Co. (JPM) warrant for $950.32 million in gross proceeds. The warrant entitled the holder to purchase 88,401,697 shares of JPM at a strike price of $42.42 per share and expired on October 28, 2018. $ Thousands $1,400,200 JPMorgan (JPM) Estimates of Fair Market Value of US Treasury's Warrant Position $1,200,200 $1,000,200 $800,200 First Bid - $825,539,247 $600,200 $400,200 $200,200 $200 Market Quotes JPM Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $488,000 $1,137,000 $658,000 Seven market indications Third Party $875,000 $1,252,000 $1,063,000 External asset manager's valuation estimates Model Valuation $900,000 $1,097,000 $998,000 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 3 TCF Financial Corporation (TCB) Sale of TCB Warrant On December 15, 2009, Treasury auctioned the TCF Financial Corporation (TCB) warrant for $9.59 million in gross proceeds. The warrant entitled the holder to purchase 3,199,988 shares of TCB at a strike price of $16.93 per share and expired on November 14, 2018. $ Thousands TCF Financial (TCB) Estimates of Fair Market Value of US Treasury's Warrant Position $25,000 $20,000 $15,000 $10,000 $5,000 First Bid - $3,200,000 $0 Market Quotes TCB Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $12,146 $20,480 $15,942 Three market indications Third Party $13,376 $19,072 $16,224 External asset manager's valuation estimates Model Valuation $11,349 $17,234 $14,282 Binomial option model adjusted for American style options Note: Above analysis was done to evaluate TCB’s bid on 5/5/09 and is not directly comparable to the auction results on 12/15/09 as market conditions changed over the intervening seven months. In particular, TCB’s stock price declined 16 percent while short-term implied volatility in the stock declined more than 40 percent. WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 4 Valley National Bancorp (VLY) Sale of VLY Warrant On May 18, 2010 Treasury auctioned the Valley National Bancorp (VLY) warrant for $5.57 million in gross proceeds. The warrant entitled the holder to purchase 2,532,542 shares of VLY at a strike price of $17.77 per share and expired on November 14, 2018. $ Thousands $8,500 Valley National Bancorp (VLY) Fair Market Value Estimates of US Treasury's Warrant Position $7,500 $6,500 $5,500 $4,500 $3,500 $2,500 First Bid - $2,291,348 $1,500 $500 Market Quotes VLY Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details $723 $3,714 $1,801 Three market indications Third Party $4,607 $7,791 $6,160 External asset manager's valuation estimates Model Valuation $2,723 $6,564 $4,616 Binomial option model adjusted for American style options Market Quotes Note: The above analysis was done to evaluate VLY’s bid on 1/7/10 and is not directly comparable to the auction results on 5/18/10 as market conditions changed over the intervening five months. WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 5 Wells Fargo & Company (WFC) Sale of WFC Warrant On May 20, 2010, Treasury auctioned the Wells Fargo & Company (WFC) warrant for $849.02 million in gross proceeds. The warrant entitled the holder to purchase 110,261,688 shares of WFC at a strike price of $34.01 per share and expired on October 28, 2010. $ Thousands Wells Fargo & Company (WFC) Fair Market Value Estimates of US Treasury's Warrant Position $1,200,000 $1,100,000 $1,000,000 $900,000 $800,000 Third Bid - $750,000,000 $700,000 Second Bid - $700,000,000 $600,000 First Bid - $593,600,000 $500,000 $400,000 $300,000 Market Quotes WFC Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $496,182 $871,075 $686,201 Seven market indications Third Party $690,000 $1,071,000 $879,000 External asset manager's valuation estimates Model Valuation $551,000 $946,000 $739,000 Binomial option model adjusted for American style options Note: The above analysis was done to evaluate WFC’s bid on 2/22/10 and is not directly comparable to the auction results on 5/20/10 as market conditions changed over the intervening three months. When considering WFC’s offer to repurchase its warrant, Treasury concluded the market value realized through an auction would likely be in the high end of the valuation range. The results of past auctions have indicated that warrants associated with large well-known companies, such as WFC, attract high levels of investor interest and competitive bidding. WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 6 Sterling Bancshares, Inc. (SBIB) Sale of SBIB Warrant On June 9, 2010, Treasury auctioned the Sterling Bancshares, Inc. (SBIB) warrant for $3.01 million in gross proceeds. The warrant entitled the holder to purchase 2,615,557 shares of SBIB at a strike price of $7.18 per share and expired on December 12, 2018 $ Thousands $10,000 Sterling Bancshares, Inc. (SBIB) Fair Market Value Estimates of US Treasury's Warrant Position $9,000 $8,000 $7,000 $6,000 $5,000 First Bid - $4,000,000 $4,000 $3,000 $2,000 Market Quotes SBIB Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $2,877 $6,120 $4,467 Five market indications Third Party $6,828 $9,092 $7,955 External asset manager's valuation estimates Model Valuation $5,491 $6,458 $5,988 Binomial option model adjusted for American style options Note: The above analysis was done to evaluate SBIB’s bid on 6/5/09 and is not directly comparable to the auction results on 6/9/10 as market conditions changed over the intervening twelve months. Specifically, SBIB’s stock price declined 28 percent from $7.02 on 6/5/09 to $5.00 on 6/9/10. WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 7 Boston Private Financial Holdings, Inc. (BPFH) Sale of BPFH Warrant On February 1, 2011, Treasury auctioned the Boston Private Financial Holdings, Inc. (BPFH) warrant for $6.35 million in gross proceeds. The warrant entitled the holder to purchase 2,887,500 shares of BPFH at a strike price of $8.00per share and expired on November 21, 2018. $ Thousands $11,000 Boston Private Financial Holdings (BPFH) Fair Market Value Estimates of US Treasury's Warrant Position $10,000 $9,000 $8,000 $7,000 $6,000 $5,000 $4,000 First Bid - $4,300,000 $3,000 $2,000 $1,000 Market Quotes BPFH Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $7,125 $9,818 $8,391 Three market indications Third Party $4,780 $6,950 $5,852 External asset manager's valuation estimates Model Valuation $6,073 $8,493 $7,273 Binomial option model adjusted for American style options Note: The above analysis was done to evaluate BPFH’s bid on 7/12/10 and is not directly comparable to the auction results on 2/01/11 as market conditions changed over the intervening seven months. WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 8 Bank of Marin Bancorp (BMRC) Sale of BMRC Warrant On November 17, 2011, Treasury auctioned the Bank of Marin Bancorp (BMRC) warrant for $1.70 million in gross proceeds. The warrant entitled the holder to purchase 154,908 shares of BMRC at a strike price of $11.00 per share and expired on December 5, 2018 $ Thousands Bank of Marin Bancorp (BMRC) Fair Market Value Estimates of US Treasury's Warrant Position $2,500 $2,300 $2,100 $1,900 $1,700 $1,500 First Bid - $1,368,000 $1,300 $1,100 $900 $700 Market Quotes BMRC Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $1,576 $2,064 $1,870 Four market indications Third Party $1,463 $2,029 $1,743 External asset manager's valuation estimates Model Valuation $1,507 $2,028 $1,764 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 9 First Constitution Bancorp (FCCY) Sale of FCCY Warrant On November 17, 2011, Treasury auctioned the First Constitution Bancorp (FCCY) warrant for $326,576 in gross proceeds. The warrant entitled the holder to purchase 231,782 shares of FCCY at a strike price of $7.77 per share and expired on December 23, 2018. $ Thousands $800 1st Constitution Bancorp (FCCY) Fair Market Value Estimates of US Treasury's Warrant Position $700 $600 $500 Second Bid - $415,500 $400 $300 First Bid - $216,500 $200 $100 Market Quotes FCCY Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $533 $632 $583 Two market indications Third Party $503 $687 $649 External asset manager's valuation estimates Model Valuation $443 $581 $529 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 10 First Busey Corporation (BUSE) Sale of BUSE Warrant On November 17, 2011, Treasury auctioned the First Busey Corporation (BUSE) warrant for $63,677 in gross proceeds. The warrant entitled the holder to purchase 573,833 shares of BUSE at a strike price of $13.07 per share and expired on March 6, 2019. $ Thousands First Busey Corporation (BUSE) Fair Market Value Estimates of US Treasury's Warrant Position $400 $350 $300 $250 $200 $150 $100 Second Bid - $57,833 $50 First Bid - $41,000 $0 Market Quotes BUSE Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $181 $332 $259 Three market indications Third Party $52 $230 $126 External asset manager's valuation estimates Model Valuation $79 $271 $166 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 11 Western Alliance Bancorporation (WAL) Sale of WAL Warrant On November 17, 2011, Treasury auctioned the Western Alliance Bancorporation (WAL) warrant for $415,000 in gross proceeds. The warrant entitled the holder to purchase 787,107 shares of WAL at a strike price of $13.34 per share and expired on November 21, 2018. $ Thousands $1,400 Western Alliance Bancorporation (WAL) Fair Market Value Estimates of US Treasury's Warrant Position $1,200 $1,000 Third Bid - $750,000 $800 $600 Second Bid - $650,000 $400 First Bid - $320,000 $200 $0 Market Quotes WAL Valuation Estimates for Warrant ($ Thousands) Third Party Model Valuation Low High Estimate Details Market Quotes $314 $1,256 $849 Three market indications Third Party $433 $937 $700 External asset manager's valuation estimates Model Valuation $563 $1,098 $823 Binomial option model adjusted for American style options WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 12 Appendix III – Outstanding Warrants WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 13 Outstanding Warrant Portfolio The table below lists the outstanding warrants held in institutions that have fully redeemed the CPP investment as of December 31, 2012. Institution Name Ticker Commerce National Bank United Bancorporation of Alabama, Inc.* The First Bancshares, Inc.* First M&F Corporation* Security Federal Corporation* BCSB Bancorp, Inc. Southern Missouri Bancorp, Inc. The Elmira Savings Bank, FSB TowneBank The Bank of Kentucky Financial Corporation S&T Bancorp, Inc. Valley National Bancorp (State Bancorp, Inc.) StellarOne Corporation Heritage Commerce Corp. Banner Corporation** First Financial Holdings, Inc.** MainSource Financial Group, Inc.** C&F Financial Corporation First Defiance Financial Corp.** BBCN Bancorp, Inc. (Center Financial Corporation) First Capital Bancorp, Inc.** Fidelity Southern Corporation** MetroCorp Bancshares, Inc.** Premier Financial Bancorp, Inc. Southwest Bancorp, Inc. Yadkin Valley Financial Corporation** Yadkin Valley Financial Corporation** Oak Ridge Financial Services, Inc. Timberland Bancorp Inc. Alaska Pacific Bancshares Inc. Carolina Trust Bank Parke Bancorp Inc. Community West Bancshares Virginia Commerce Bancorp TOTAL CNBF UBAB FBMS FMFC SFDL BCSB SMBC ESBK TOWN BKYF STBA VLY STEL HTBK BANR FFCH MSFG CFFI FDEF BBCN FCVA LION MCBI PFBI OKSB YAVY YAVY BKOR TSBK AKPB CART PKBK CWBC VCBI 34 Preferred Repurchase Date Preferred Investment Redeemed/Received through Auction ($thousands) 10/7/2009 9/3/2010 9/29/2010 9/29/2010 9/29/2010 1/26/2011 7/21/2011 8/25/2011 9/22/2011 11/23/2011 12/7/2011 12/14/2011 12/28/2011 3/7/2012 4/3/2012 4/3/2012 4/3/2012 4/11/2012 6/19/2012 6/27/2012 6/19/2012 7/3/2012 7/3/2012 8/10/2012 8/8/2012 9/18/2012 9/18/2012 10/31/2012 11/13/2012 11/29/2012 11/30/2012 11/29/2012 12/11/2012 12/11/2012 5,000 10,300 5,000 30,000 18,000 10,800 9,550 9,090 76,458 34,000 108,676 36,842 30,000 40,000 108,072 55,926 52,277 20,000 35,084 55,000 9,931 42,758 43,490 19,849 70,000 31,843 11,644 7,025 14,209 4,218 3,362 11,596 11,181 71,000 $1,109,182 Warrant Shares 87,209 108,264 54,705 513,113 137,966 183,465 114,326 116,538 554,330 274,784 517,012 488,848 302,623 462,963 243,998 241,696 571,906 167,504 550,595 337,480 250,947 2,462,439 771,429 628,588 703,753 385,990 273,534 163,830 370,899 175,772 86,957 399,006 521,158 2,696,203 Strike Price 8.60 14.27 13.71 8.77 19.57 $8.83 12.53 11.70 20.69 18.56 31.53 11.31 14.87 12.96 76.23 20.17 14.95 17.91 10.08 12.22 6.55 2.94 8.75 5.31 14.92 13.99 7.30 7.05 6.73 4.08 6.90 6.12 4.49 3.95 QEO? (i.e. warrants cut by 50%) Yes Yes ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ 2 * Institution converted to the Community Development Capital Initiative program; warrants are still held by the CPP ** CPP preferred auction participant WARRANT DISPOSITION REPORT – UPDATE JUNE 30, 2012 14