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

1,371,226

Premises and equipment

16,664

Other real estate owned

1,735

Intangible assets

35,876

Other assets

50,607

Total assets

1,749,065

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

11,970

Total liabilities

1,625,981

Net assets acquired

123,084

Goodwill

$

69,908