Bancorp - Investor Relations - Income Statement

	2009 Y	2010 Y	2011 Y	2012 Y
	12/31/2009	12/31/2010	12/31/2011	12/31/2012


Comprehensive Income
Net Income	(999)	2,825	(2,728)	5,996
Preferred Dividend Adjustment to Comprehensive Inc	0	0	0	0
Total Other Comprehensive Income	1,458	932	(3,538)	2,336
Comprehensive Income	459	3,757	(6,266)	8,332

Interest Income/ Expense Detail

Interest Income Earned On:
Interest Earned on Loans	42,312	35,439	30,997	51,942
Int Inc: Securities	4,266	5,289	3,963	2,736
Int Inc: Other Earn Assets	88	216	217	353
Int Inc: Secs & Oth Earn Assets	4,354	5,505	4,180	3,089
Int Inc: Total Earn Assets	46,666	40,944	35,177	55,031

Interest Expense Incurred On:
Int Exp: CDs	10,353	6,469	4,283	4,494
Int Exp: Other Deposits	2,446	1,464	706	1,466
Int Exp: Total Deposits	12,799	7,933	4,989	5,960
Int Exp: Debt	5,177	2,855	1,048	2,519
Int Exp: Total Int-bearing Liab	17,976	10,788	6,037	8,479