Purchase Price

Consideration

$

192,992

Net assets acquired:

Cash and cash equivalents

173,082

Securities available for sale

90,696

Federal Home Loan Bank and Federal Reserve Bank stock

9,179

Originated loans

1,376,721

Premises and equipment

16,664

Other real estate owned

1,735

Intangible assets

34,737

Other assets

48,815

Total assets

1,751,629

Non-interest bearing deposits

404,497

Interest bearing deposits

1,027,384

Total deposits

1,431,881

Borrowing

169,786

Subordinated debentures

12,344

Other liabilities

11,410

Total liabilities

1,625,421

Net assets acquired

126,208

Goodwill

$

66,784