##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



---

FORM 10-Q



---



|x | Quarterly Report Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934
|- | ---------------------------------------------------------------------------------------

For the Quarterly Period Ended June 30, 2007

Commission File Number 0-16421



---

PROVIDENT
BANKSHARES CORPORATION

(Exact Name of Registrant as Specified in its Charter)



---



|                                                               |  |                                        
|-------------------------------------------------------------- |  | ---------------------------------------
|Maryland                                                       |  | 52-1518642                             
|(State or Other Jurisdiction of Incorporation or Organization) |  | (I.R.S. Employer Identification Number)

114 East Lexington Street, Baltimore, Maryland 21202

(Address of Principal Executive Offices)

(410) 277-7000

(Registrants Telephone Number, Including Area Code)



---

Indicate by check mark whether the
Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and
(2) has been subject to such filing requirements for the past 90 days.  Yes  x    No ̈

Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filed, or a
non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act.

Large accelerated filer  x                    Accelerated filer ̈Non-accelerated filer ̈

Indicate by check mark whether
the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).   Yes ̈No  x

At August 2, 2007, the Registrant had 32,121,090
shares of $1.00 par value common stock outstanding.



---



---

##### Table of Contents

TABLE OF CONTENTS



|                                                                                                                 |  |     
|---------------------------------------------------------------------------------------------------------------- |  | ----
|                                                                                                                 |  | Page
|PART I - FINANCIAL INFORMATION                                                                                   |  |     
|                                                                                                                 | 
|Item 1. Financial Statements                                                                                     |  |     
|                                                                                                                 | 
|Condensed Consolidated Statements of Condition  Unaudited June 30, 2007 and 2006 and December 31, 2006          |  | 4   
|                                                                                                                 | 
|Condensed Consolidated Statements of Income  Unaudited three and six month periods ended June 30, 2007 and 2006 |  | 5   
|                                                                                                                 | 
|Condensed Consolidated Statements of Cash Flows  Unaudited six month periods ended June 30, 2007 and 2006       |  | 6   
|                                                                                                                 | 
|Notes to Condensed Consolidated Financial Statements  Unaudited                                                 |  | 7   
|                                                                                                                 | 
|Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations                    |  | 21  
|                                                                                                                 | 
|Item 3. Quantitative and Qualitative Disclosures About Market Risk                                               |  | 43  
|                                                                                                                 | 
|Item 4. Controls and Procedures                                                                                  |  | 43  
|                                                                                                                 | 
|PART II - OTHER INFORMATION                                                                                      |  |     
|                                                                                                                 | 
|Item 1. Legal Proceedings                                                                                        |  | 44  
|                                                                                                                 | 
|Item 1A. Risk Factors                                                                                            |  | 44  
|                                                                                                                 | 
|Item 2. Unregistered Sales of Equity Securities and Use of Proceeds                                              |  | 44  
|                                                                                                                 | 
|Item 3. Defaults upon Senior Securities                                                                          |  | 45  
|                                                                                                                 | 
|Item 4. Submission of Matters to a Vote of Security Holders                                                      |  | 45  
|                                                                                                                 | 
|Item 5. Other Information                                                                                        |  | 45  
|                                                                                                                 | 
|Item 6. Exhibits                                                                                                 |  | 46  
|                                                                                                                 | 
|SIGNATURES                                                                                                       |  | 47  



2



---

##### Table of Contents

Forward-looking Statements

This report, as well as other written communications made from time to time by Provident Bankshares Corporation and its subsidiaries (the Corporation) (including, without limitation, the Corporations 2006 Annual Report to
Stockholders) and oral communications made from time to time by authorized officers of the Corporation, may contain statements relating to the future results of the Corporation (including certain projections and business trends) that are considered
forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995 (the PSLRA). Such forward-looking statements may be identified by the use of such words as believe, expect,
anticipate, should, planned, estimated, intend and potential. Examples of forward-looking statements include, but are not limited to, possible or assumed estimates with respect
to the financial condition, expected or anticipated revenue, and results of operations and business of the Corporation, including earnings growth determined using U.S. generally accepted accounting principles (GAAP); revenue growth in
retail banking, lending and other areas; origination volume in the Corporations consumer, commercial and other lending businesses; asset quality and levels of non-performing assets; current and future capital management programs; non-interest
income levels, including fees from services and product sales; tangible capital generation; market share; expense levels; and other business operations and strategies. For these statements, the Corporation claims the protection of the safe harbor
for forward-looking statements contained in the PSLRA.

The Corporation cautions you that a number of important factors could cause actual results to
differ materially from those currently anticipated in any forward-looking statement. Such factors include, but are not limited to: the factors identified in the Corporations Form 10-K for the fiscal year ended December 31, 2006 under the
headings Forward-Looking Statements and Item 1A. Risk Factors, prevailing economic conditions, either nationally or locally in some or all areas in which the Corporation conducts business or conditions in the securities
markets or the banking industry; changes in interest rates, deposit flows, loan demand, real estate values and competition, which can materially affect, among other things, consumer banking revenues, revenues from sales on non-deposit investment
products, origination levels in the Corporations lending businesses and the level of defaults, losses and prepayments on loans made by the Corporation, whether held in portfolio or sold in the secondary markets; changes in the quality or
composition of the loan or investment portfolios; the Corporations ability to successfully integrate any assets, liabilities, customers, systems and management personnel the Corporation may acquire into its operations and its ability to
realize related revenue synergies and cost savings within expected time frames; the Corporations timely development of new and competitive products or services in a changing environment, and the acceptance of such products or services by
customers; operational issues and/or capital spending necessitated by the potential need to adapt to industry changes in information technology systems, on which it is highly dependent; changes in accounting principles, policies, and guidelines;
changes in any applicable law, rule, regulation or practice with respect to tax or legal issues; risks and uncertainties related to mergers and related integration and restructuring activities; conditions in the securities markets or the banking
industry; changes in the quality or composition of the investment portfolio; litigation liabilities, including costs, expenses, settlements and judgments; or the outcome of other matters before regulatory agencies, whether pending or commencing in
the future; and other economic, competitive, governmental, regulatory and technological factors affecting the Corporations operations, pricing, products and services. Additionally, the timing and occurrence or non-occurrence of events may be
subject to circumstances beyond the Corporations control. Readers are cautioned not to place undue reliance on these forward-looking statements which are made as of the date of this report, and, except as may be required by applicable law or
regulation, the Corporation assumes no obligation to update the forward-looking statements or to update the reasons why actual results could differ from those projected in the forward-looking statements.



3



---

##### Table of Contents

PART I  FINANCIAL INFORMATION



|Item 1. | Financial Statements
|------- | --------------------

Provident Bankshares Corporation and Subsidiaries

Condensed Consolidated Statements of Condition



|                                                                                                                                                                                      |  |              |           |   |                  |   |           |              |  |   |           |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------ | --------- | - | ---------------- | - | --------- | ------------ |  | - | --------- | -
|(dollars in thousands, except per share and share amounts)                                                                                                                            |  | June 30,2007 |           |   | December 31,2006 |   |           | June 30,2006 | 
|                                                                                                                                                                                      |  | (Unaudited)  |           |   |                  |   |           | (Unaudited)  | 
|Assets:                                                                                                                                                                               |  |              |           |   |                  |   |           |              |  |   |           |  
|Cash and due from banks                                                                                                                                                               |  | $            | 147,051   |   |                  | $ | 142,794   |              |  | $ | 136,499   |  
|Short-term investments                                                                                                                                                                |  |              | 2,060     |   |                  |   | 7,118     |              |  |   | 2,582     |  
|Mortgage loans held for sale                                                                                                                                                          |  |              | 12,919    |   |                  |   | 10,615    |              |  |   | 13,485    |  
|Securities available for sale                                                                                                                                                         |  |              | 1,532,230 |   |                  |   | 1,582,736 |              |  |   | 1,768,966 |  
|Securities held to maturity                                                                                                                                                           |  |              | 48,278    |   |                  |   | 101,867   |              |  |   | 129,089   |  
|Loans                                                                                                                                                                                 |  |              | 3,928,086 |   |                  |   | 3,865,492 |              |  |   | 3,759,295 |  
|Less allowance for loan losses                                                                                                                                                        |  |              | 45,769    |   |                  |   | 45,203    |              |  |   | 44,700    |  
|                                                                                                                                                                                      |  |              |           |   |                  |   |           |              |  |   |           |  
|Net loans                                                                                                                                                                             |  |              | 3,882,317 |   |                  |   | 3,820,289 |              |  |   | 3,714,595 |  
|                                                                                                                                                                                      |  |              |           |   |                  |   |           |              |  |   |           |  
|Premises and equipment, net                                                                                                                                                           |  |              | 62,955    |   |                  |   | 67,936    |              |  |   | 65,090    |  
|Accrued interest receivable                                                                                                                                                           |  |              | 33,264    |   |                  |   | 37,084    |              |  |   | 34,527    |  
|Goodwill                                                                                                                                                                              |  |              | 253,906   |   |                  |   | 254,543   |              |  |   | 254,855   |  
|Intangible assets                                                                                                                                                                     |  |              | 8,065     |   |                  |   | 8,965     |              |  |   | 9,865     |  
|Other assets                                                                                                                                                                          |  |              | 280,334   |   |                  |   | 261,946   |              |  |   | 279,673   |  
|                                                                                                                                                                                      |  |              |           |   |                  |   |           |              |  |   |           |  
|Total assets                                                                                                                                                                          |  | $            | 6,263,379 |   |                  | $ | 6,295,893 |              |  | $ | 6,409,226 |  
|                                                                                                                                                                                      |  |              |           |   |                  |   |           |              |  |   |           |  
|Liabilities:                                                                                                                                                                          |  |              |           |   |                  |   |           |              |  |   |           |  
|Deposits:                                                                                                                                                                             |  |              |           |   |                  |   |           |              |  |   |           |  
|Noninterest-bearing                                                                                                                                                                   |  | $            | 766,281   |   |                  | $ | 761,830   |              |  | $ | 806,765   |  
|Interest-bearing                                                                                                                                                                      |  |              | 3,422,007 |   |                  |   | 3,378,282 |              |  |   | 3,343,805 |  
|                                                                                                                                                                                      |  |              |           |   |                  |   |           |              |  |   |           |  
|Total deposits                                                                                                                                                                        |  |              | 4,188,288 |   |                  |   | 4,140,112 |              |  |   | 4,150,570 |  
|                                                                                                                                                                                      |  |              |           |   |                  |   |           |              |  |   |           |  
|Short-term borrowings                                                                                                                                                                 |  |              | 654,030   |   |                  |   | 658,887   |              |  |   | 734,230   |  
|Long-term debt                                                                                                                                                                        |  |              | 756,770   |   |                  |   | 828,079   |              |  |   | 860,484   |  
|Accrued expenses and other liabilities                                                                                                                                                |  |              | 40,124    |   |                  |   | 35,184    |              |  |   | 39,823    |  
|                                                                                                                                                                                      |  |              |           |   |                  |   |           |              |  |   |           |  
|Total liabilities                                                                                                                                                                     |  |              | 5,639,212 |   |                  |   | 5,662,262 |              |  |   | 5,785,107 |  
|                                                                                                                                                                                      |  |              |           |   |                  |   |           |              |  |   |           |  
|Stockholders Equity:                                                                                                                                                                 |  |              |           |   |                  |   |           |              |  |   |           |  
|Common stock (par value $1.00) authorized 100,000,000 shares; issued 32,268,128, 32,433,387 and 32,789,289 shares at June 30,
2007, December 31, 2006 and June 30, 2006, respectively |  |              | 32,268    |   |                  |   | 32,433    |              |  |   | 32,789    |  
|Additional paid-in capital                                                                                                                                                            |  |              | 362,943   |   |                  |   | 370,425   |              |  |   | 384,924   |  
|Retained earnings                                                                                                                                                                     |  |              | 264,641   |   |                  |   | 252,880   |              |  |   | 240,621   |  
|Net accumulated other comprehensive loss                                                                                                                                              |  |              | (35,685   | ) |                  |   | (22,107   | )            |  |   | (34,215   | )
|                                                                                                                                                                                      |  |              |           |   |                  |   |           |              |  |   |           |  
|Total stockholders equity                                                                                                                                                            |  |              | 624,167   |   |                  |   | 633,631   |              |  |   | 624,119   |  
|                                                                                                                                                                                      |  |              |           |   |                  |   |           |              |  |   |           |  
|Total liabilities and stockholders equity                                                                                                                                            |  | $            | 6,263,379 |   |                  | $ | 6,295,893 |              |  | $ | 6,409,226 |  
|                                                                                                                                                                                      |  |              |           |   |                  |   |           |              |  |   |           |  

The accompanying notes are an integral part of these statements.



4



---

##### Table of Contents

Provident Bankshares Corporation and Subsidiaries

Condensed Consolidated Statements of Income - Unaudited



|                                                    |  |                             |        |   |                           |   |        |      |  |   |         |   |  |   |         |  
|--------------------------------------------------- |  | --------------------------- | ------ | - | ------------------------- | - | ------ | ---- |  | - | ------- | - |  | - | ------- | -
|                                                    |  | Three Months Ended June 30, |        |   | Six Months Ended June 30, |  
|(dollars in thousands, except per share data)       |  | 2007                        |        |   | 2006                      |   |        | 2007 |  |   | 2006    |  
|Interest Income:                                    |  |                             |        |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Loans, including fees                               |  | $                           | 70,278 |   |                           | $ | 64,831 |      |  | $ | 139,532 |   |  | $ | 125,978 |  
|Investment securities                               |  |                             | 21,154 |   |                           |   | 24,732 |      |  |   | 43,799  |   |  |   | 48,684  |  
|Tax-advantaged loans and securities                 |  |                             | 1,483  |   |                           |   | 904    |      |  |   | 2,683   |   |  |   | 1,710   |  
|Short-term investments                              |  |                             | 45     |   |                           |   | 111    |      |  |   | 142     |   |  |   | 190     |  
|                                                    |  |                             |        |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Total interest income                               |  |                             | 92,960 |   |                           |   | 90,578 |      |  |   | 186,156 |   |  |   | 176,562 |  
|                                                    |  |                             |        |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Interest Expense:                                   |  |                             |        |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Deposits                                            |  |                             | 26,715 |   |                           |   | 18,884 |      |  |   | 52,269  |   |  |   | 35,867  |  
|Short-term borrowings                               |  |                             | 6,829  |   |                           |   | 10,034 |      |  |   | 14,571  |   |  |   | 18,582  |  
|Long-term debt                                      |  |                             | 10,868 |   |                           |   | 9,170  |      |  |   | 21,833  |   |  |   | 18,292  |  
|                                                    |  |                             |        |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Total interest expense                              |  |                             | 44,412 |   |                           |   | 38,088 |      |  |   | 88,673  |   |  |   | 72,741  |  
|                                                    |  |                             |        |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Net interest income                                 |  |                             | 48,548 |   |                           |   | 52,490 |      |  |   | 97,483  |   |  |   | 103,821 |  
|Less provision for loan losses                      |  |                             | 4,792  |   |                           |   | 824    |      |  |   | 5,844   |   |  |   | 1,142   |  
|                                                    |  |                             |        |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Net interest income after provision for loan losses |  |                             | 43,756 |   |                           |   | 51,666 |      |  |   | 91,639  |   |  |   | 102,679 |  
|                                                    |  |                             |        |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Non-Interest Income:                                |  |                             |        |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Service charges on deposit accounts                 |  |                             | 24,502 |   |                           |   | 23,839 |      |  |   | 46,681  |   |  |   | 45,808  |  
|Commissions and fees                                |  |                             | 1,844  |   |                           |   | 1,670  |      |  |   | 3,506   |   |  |   | 3,278   |  
|Net gains                                           |  |                             | 420    |   |                           |   | 203    |      |  |   | 1,623   |   |  |   | 743     |  
|Net derivative losses on swaps                      |  |                             | (557   | ) |                           |   | (554   | )    |  |   | (620    | ) |  |   | (1,157  | )
|Net cash settlement on swaps                        |  |                             | 200    |   |                           |   | 238    |      |  |   | 406     |   |  |   | 528     |  
|Other non-interest income                           |  |                             | 4,676  |   |                           |   | 5,906  |      |  |   | 9,358   |   |  |   | 10,244  |  
|                                                    |  |                             |        |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Total non-interest income                           |  |                             | 31,085 |   |                           |   | 31,302 |      |  |   | 60,954  |   |  |   | 59,444  |  
|                                                    |  |                             |        |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Non-Interest Expense:                               |  |                             |        |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Salaries and employee benefits                      |  |                             | 26,699 |   |                           |   | 27,168 |      |  |   | 54,628  |   |  |   | 54,800  |  
|Occupancy expense, net                              |  |                             | 5,891  |   |                           |   | 5,659  |      |  |   | 11,995  |   |  |   | 11,388  |  
|Furniture and equipment expense                     |  |                             | 4,011  |   |                           |   | 3,923  |      |  |   | 7,796   |   |  |   | 7,770   |  
|External processing fees                            |  |                             | 5,041  |   |                           |   | 5,134  |      |  |   | 10,131  |   |  |   | 10,101  |  
|Restructuring activities                            |  |                             | 481    |   |                           |   |       |      |  |   | 1,348   |   |  |   |        |  
|Other non-interest expense                          |  |                             | 10,505 |   |                           |   | 11,911 |      |  |   | 21,498  |   |  |   | 22,527  |  
|                                                    |  |                             |        |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Total non-interest expense                          |  |                             | 52,628 |   |                           |   | 53,795 |      |  |   | 107,396 |   |  |   | 106,586 |  
|                                                    |  |                             |        |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Income before income taxes                          |  |                             | 22,213 |   |                           |   | 29,173 |      |  |   | 45,197  |   |  |   | 55,537  |  
|Income tax expense                                  |  |                             | 6,691  |   |                           |   | 9,150  |      |  |   | 13,561  |   |  |   | 17,256  |  
|                                                    |  |                             |        |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Net income                                          |  | $                           | 15,522 |   |                           | $ | 20,023 |      |  | $ | 31,636  |   |  | $ | 38,281  |  
|                                                    |  |                             |        |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Net Income Per Share Amounts:                       |  |                             |        |   |                           |   |        |      |  |   |         |   |  |   |         |  
|Basic                                               |  | $                           | 0.48   |   |                           | $ | 0.61   |      |  | $ | 0.98    |   |  | $ | 1.16    |  
|Diluted                                             |  |                             | 0.48   |   |                           |   | 0.60   |      |  |   | 0.98    |   |  |   | 1.15    |  

The accompanying notes are an integral part of these statements.



5



---

##### Table of Contents

Provident Bankshares Corporation and Subsidiaries

Condensed Consolidated Statements of Cash Flows 
Unaudited



|                                                                                  |  |                          |          |   |      |   |          |  
|--------------------------------------------------------------------------------- |  | ------------------------ | -------- | - | ---- | - | -------- | -
|                                                                                  |  | Six Months EndedJune 30, |         
|(in thousands)                                                                    |  | 2007                     |          |   | 2006 |  
|Operating Activities:                                                             |  |                          |          |   |      |   |          |  
|Net income                                                                        |  | $                        | 31,636   |   |      | $ | 38,281   |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                          |          |   |      |   |          |  
|Depreciation and amortization                                                     |  |                          | 9,854    |   |      |   | 11,573   |  
|Provision for loan losses                                                         |  |                          | 5,844    |   |      |   | 1,142    |  
|Provision for deferred income tax (benefit)                                       |  |                          | (1,614   | ) |      |   | 368      |  
|Net gains                                                                         |  |                          | (1,623   | ) |      |   | (743     | )
|Net derivative losses on swaps                                                    |  |                          | 620      |   |      |   | 1,157    |  
|Originated loans held for sale                                                    |  |                          | (64,066  | ) |      |   | (50,385  | )
|Proceeds from sales of loans held for sale                                        |  |                          | 62,118   |   |      |   | 45,334   |  
|Restructuring activities                                                          |  |                          | 1,348    |   |      |   |         |  
|Cash payments for restructuring activities                                        |  |                          | (658     | ) |      |   |         |  
|Net decrease in accrued interest receivable and other assets                      |  |                          | (5,995   | ) |      |   | (12,347  | )
|Net increase in accrued expenses and other liabilities                            |  |                          | 4,607    |   |      |   | 6,633    |  
|                                                                                  |  |                          |          |   |      |   |          |  
|Total adjustments                                                                 |  |                          | 10,435   |   |      |   | 2,732    |  
|                                                                                  |  |                          |          |   |      |   |          |  
|Net cash provided by operating activities                                         |  |                          | 42,071   |   |      |   | 41,013   |  
|                                                                                  |  |                          |          |   |      |   |          |  
|Investing Activities:                                                             |  |                          |          |   |      |   |          |  
|Principal collections and maturities of securities available for sale             |  |                          | 85,406   |   |      |   | 114,260  |  
|Principal collections and maturities of securities held to maturity               |  |                          | 52,048   |   |      |   |         |  
|Proceeds from sales of securities available for sale                              |  |                          | 82,938   |   |      |   | 86,603   |  
|Purchases of securities available for sale                                        |  |                          | (139,019 | ) |      |   | (198,985 | )
|Purchases of securities held to maturity                                          |  |                          |         |   |      |   | (18,992  | )
|Loan originations and purchases less principal collections                        |  |                          | (66,924  | ) |      |   | (67,674  | )
|Purchases of premises and equipment                                               |  |                          | (3,548   | ) |      |   | (6,136   | )
|Sale of branch facility                                                           |  |                          | 1,967    |   |      |   |         |  
|                                                                                  |  |                          |          |   |      |   |          |  
|Net cash provided (used) by investing activities                                  |  |                          | 12,868   |   |      |   | (90,924  | )
|                                                                                  |  |                          |          |   |      |   |          |  
|Financing Activities:                                                             |  |                          |          |   |      |   |          |  
|Net increase in deposits                                                          |  |                          | 48,176   |   |      |   | 26,435   |  
|Net increase (decrease) in short-term borrowings                                  |  |                          | (4,857   | ) |      |   | 86,478   |  
|Proceeds from long-term debt                                                      |  |                          | 155,000  |   |      |   | 255,000  |  
|Payments and maturities of long-term debt                                         |  |                          | (226,794 | ) |      |   | (316,043 | )
|Proceeds from issuance of stock                                                   |  |                          | 4,359    |   |      |   | 7,553    |  
|Tax benefits associated with share based payments                                 |  |                          | 257      |   |      |   | 1,381    |  
|Purchase of treasury stock                                                        |  |                          | (12,006  | ) |      |   | (16,328  | )
|Cash dividends paid on common stock                                               |  |                          | (19,875  | ) |      |   | (18,950  | )
|                                                                                  |  |                          |          |   |      |   |          |  
|Net cash provided (used) by financing activities                                  |  |                          | (55,740  | ) |      |   | 25,526   |  
|                                                                                  |  |                          |          |   |      |   |          |  
|Decrease in cash and cash equivalents                                             |  |                          | (801     | ) |      |   | (24,385  | )
|Cash and cash equivalents at beginning of period                                  |  |                          | 149,912  |   |      |   | 163,466  |  
|                                                                                  |  |                          |          |   |      |   |          |  
|Cash and cash equivalents at end of period                                        |  | $                        | 149,111  |   |      | $ | 139,081  |  
|                                                                                  |  |                          |          |   |      |   |          |  
|Supplemental Disclosures:                                                         |  |                          |          |   |      |   |          |  
|Interest paid, net of amount credited to deposit accounts                         |  | $                        | 51,320   |   |      | $ | 48,511   |  
|Income taxes paid                                                                 |  |                          | 12,826   |   |      |   | 15,857   |  

The accompanying notes are an integral part of these statements.



6



---

##### Table of Contents

Provident Bankshares Corporation and Subsidiaries

Notes to Condensed Consolidated Financial
StatementsUnaudited

June 30, 2007

NOTE 1SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Provident Bankshares Corporation (the
Corporation), a Maryland corporation, is the bank holding company for Provident Bank (the Bank), a Maryland chartered stock commercial bank. The Bank serves individuals and businesses through a network of banking offices and ATMs
in Maryland, Virginia, and southern York County, Pennsylvania. Related financial services are offered through its wholly owned subsidiaries. Securities brokerage, investment management and related insurance services are available through Provident
Investment Center and leases through Court Square Leasing.

The accounting and reporting policies of the Corporation conform with U.S. generally accepted
accounting principles (GAAP) and prevailing practices within the banking industry for interim financial information and Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and notes required for complete
financial statements and prevailing practices within the banking industry. The following summary of significant accounting policies of the Corporation is presented to assist the reader in understanding the financial and other data presented in this
report. Operating results for the three and six months ended June 30, 2007 are not necessarily indicative of the results that may be expected for any future quarters or for the year ending December 31, 2007. For further information, refer
to the Consolidated Financial Statements and notes thereto included in the Corporations Annual Report on Form 10-K for the year ended December 31, 2006 as filed with the Securities and Exchange Commission (SEC) on
March 1, 2007.

Principles of Consolidation and Basis of Presentation

The unaudited Condensed Consolidated Financial Statements include the accounts of the Corporation and its wholly owned subsidiary, Provident Bank and its subsidiaries. All significant inter-company accounts and
transactions have been eliminated in consolidation. These unaudited Condensed Consolidated Financial Statements are prepared in accordance with accounting principles generally accepted in the United States and reflect all adjustments which are, in
the opinion of management, necessary to a fair statement of our results for the interim periods presented. All such adjustments are of a normal recurring nature.

Certain prior periods and prior years amounts in the unaudited Condensed Consolidated Financial Statements have been reclassified to conform to the presentation used for the current period. These reclassifications have no effect on
stockholders equity or net income as previously reported.

Use of Estimates

The Condensed Consolidated Financial Statements of the Corporation are prepared in accordance with U.S. generally accepted accounting principles. The preparation of these financial statements requires management to
make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities for the reporting periods. Management evaluates estimates on an on-going basis
and believes the following represent its more significant judgments and estimates used in preparation of its consolidated financial statements: allowance for loan losses, non-accrual loans, other real estate owned, estimates of fair value and
intangible assets associated with mergers, other than temporary impairment of investment securities, pension and post-retirement benefits, asset prepayment rates, goodwill and intangible assets, share-based payment, derivative financial instruments,
litigation and income taxes. Management bases its estimates on historical experience and various other factors and assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about
the carrying values of assets and liabilities that are not readily apparent from other sources. Each estimate and its financial impact, to the extent significant to financial results, is discussed in the audited Consolidated Financial Statements or
in the notes to the audited Consolidated Financial Statements as included in the Corporations Annual Report on Form 10-K for the year ended December 31, 2006. It is at least reasonably possible that each of the Corporations
estimates could change in the near term or that actual results may differ from these estimates under different assumptions or conditions, resulting in a change that could be material to the Corporations unaudited Condensed Consolidated
Financial Statements.

Derivative Financial Instruments

The Corporation uses various derivative financial instruments as part of its interest rate risk management strategy to mitigate the exposure to changes in market interest rates. The derivative financial instruments used separately or in
combination are interest rate swaps and caps. Derivative financial instruments are required to be measured at fair value and recognized as either assets or liabilities in the financial statements. Fair value represents the payment the Corporation
would receive or pay if the item were sold or bought in a current transaction. Fair values are generally based on market quotes. The accounting for changes in fair value (gains or losses) of a derivative is dependent on whether the derivative is
designated and qualifies for hedge accounting. In accordance with Statement of Financial Accounting Standards (SFAS) No. 133, Accounting for Derivative Instruments and Hedging Activities (SFAS No. 133),
the Corporation assigns derivatives to one of these categories at the purchase date: fair value hedge, cash flow hedge or non-designated derivative. SFAS No. 133 requires an



7



---

##### Table of Contents

assessment of the expected and ongoing hedge effectiveness of any derivative designated a fair value hedge or cash flow hedge. Derivatives are included in
other assets and other liabilities in the Condensed Consolidated Statements of Condition.

Fair Value HedgesFor derivatives
designated as fair value hedges, the derivative instrument and related hedge item are marked-to-market through the related interest income or expense, as applicable, except for the ineffective portion which is recorded in non-interest income.

Cash Flow HedgesFor derivatives designated as cash flow hedges, marked-to-market adjustments are recorded net of income taxes
as a component of other comprehensive income (OCI) in stockholders equity, except for the ineffective portion which is recorded in non-interest income. Amounts recorded in OCI are recognized into earnings concurrent with the hedged
items impact on earnings.

Non-Designated DerivativesCertain economic hedges are not designated as cash flow or as fair
value hedges for accounting purposes. As a result, changes in the fair value are recorded in non-interest income in the Condensed Consolidated Statements of Income. Interest income or expense related to non-designated derivatives is also recorded in
non-interest income.

All qualifying relationships between hedging instruments and hedged items are fully documented by the Corporation. Risk management
objectives, strategies and the projected effectiveness of the chosen derivatives to hedge specific risks are also documented. At inception of the hedging relationship and periodically as required under SFAS No. 133, the Corporation evaluates
the effectiveness of its hedging instruments. For hedges qualifying for short-cut treatment at inception, the ongoing effectiveness testing includes a review of the hedge and the hedged item to determine if the hedge continues to qualify
for short-cut treatment. An assumption of no hedge ineffectiveness is allowed for derivatives qualifying for short-cut treatment. For all other derivatives qualifying for hedge accounting, a quantitative assessment of the effectiveness of the hedge
is required at each reporting date. The Corporation performs effectiveness testing quarterly for all of its hedges. The Corporation uses benchmark interest rates such as LIBOR to hedge the interest rate risk associated with interest-earning assets
or interest-bearing liabilities. Using benchmark rates and complying with specific criteria set forth in SFAS No.133, the Corporation has concluded that, for qualifying hedges, changes in fair value or cash flows that are attributable to risks being
hedged will be highly effective at the hedges inception and on an ongoing basis.

When it is determined that a derivative is not, or ceases to be
effective as a hedge, the Corporation discontinues hedge accounting prospectively. When a fair value hedge is discontinued due to ineffectiveness, the Corporation continues to carry the derivative on the Condensed Consolidated Statements of
Condition at its fair value as a non-designated derivative, but discontinues marking-to-market the hedged asset or liability for changes in fair value. Any previous marked-to-market adjustments recorded to the hedged item are amortized over the
remaining life of the asset or liability. All ineffective portions of fair value hedges are reported in and affect net income immediately. When a cash flow hedge is discontinued due to termination of the derivative, the Corporation continues to
carry the previous marked-to-market adjustments in accumulated OCI and recognizes the amount into earnings in the same period or periods during which the hedged item affects earnings. If the cash flow hedge is discontinued due to ineffectiveness,
the derivative is considered a non-designated derivative and continues to be marked-to-market in the Condensed Consolidated Statements of Condition as an asset or liability, and marked-to-market through current period earnings in the Condensed
Consolidated Statements of Income and not through OCI.

Counter-party credit risk associated with derivatives is controlled by dealing with
well-established brokers that are highly rated by credit rating agencies and by establishing exposure limits for individual counter-parties. Market risk on interest rate swaps is minimized by using these instruments as hedges and by continually
monitoring the positions to ensure ongoing effectiveness. For significant derivative positions, credit risk is controlled by entering into bilateral collateral agreements with brokers, in which the parties pledge collateral to indemnify the
counter-party in the case of default. The Corporations hedging activities and strategies are monitored by the Banks Asset / Liability Committee (ALCO) as part of its oversight of the treasury function.

Share-Based Payment

Effective January 1, 2006, the Corporation
adopted SFAS No.123(R), Share-Based Payment (SFAS No. 123R) which requires companies to recognize the grant-date fair value of stock options and other equity-based compensation issued to employees and nonemployees in the
Condensed Consolidated Statements of Income.

Compensation cost for stock options granted after January 1, 2006 and restricted stock grants is
recognized as non-interest expense in the Condensed Consolidated Statements of Income on a straight-line basis over the vesting period of each stock option and restricted share grant. Compensation cost for stock options includes the impact of an
estimated forfeiture rate. The impact of forfeitures on the restricted stock grants is recorded as they occur.



8



---

##### Table of Contents

At June 30, 2007 and 2006, respectively, no stock options had vesting conditions linked to the performance of the
Corporation. The tax benefits associated with tax deductions in excess of compensation costs are recognized as a financing activity in the Condensed Consolidated Statements of Cash Flows.

Income Taxes

Effective January 1, 2007, the Corporation adopted
the provisions of Financial Accounting Standards Board (FASB) Interpretation No. 48, Accounting for Uncertainty in Income Taxes (FIN No. 48), which prescribes the recognition and measurement of tax
positions taken or expected to be taken in a tax return. FIN No. 48 provides guidance for derecognition and classification of previously recognized tax positions that did not meet certain recognition criteria in addition to recognition of
interest and penalties, if necessary.

Other Changes in Accounting Principles

In September 2006, the Emerging Issues Task Force (EITF) issued EITF No. 06-4, Accounting for Deferred Compensation and Postretirement Benefits Aspects of Endorsement Split-Dollar Life Insurance
Arrangements (EITF 06-4), which will be effective for fiscal years beginning after December 15, 2007. The issue addresses the accounting for the liability and related compensation costs for endorsement split-dollar life
insurance arrangements that provide benefits to employees that extend to postretirement periods. The Corporation has split-dollar arrangements that provide certain postretirement death benefits to certain employees. Under the provisions of EITF
06-4, the application of this guidance can be recognized through a cumulative adjustment of beginning retained earnings. Accordingly, this treatment will not have any impact on the Corporations results of operations. The Corporation is
currently evaluating the impact on the financial condition of the Corporation from the application of this guidance.

In September 2006, the EITF issued
EITF No. 06-5, Accounting for Purchases of Life Insurance  Determining the Amount That Could Be Realized in Accordance with FASB Technical Bulletin No. 85-4 (EITF 06-5), which was effective for fiscal years
beginning after December 15, 2006. The issue addresses the determination of which amounts must be included in the contractual terms of insurance policies, other than cash surrender values, and whether the impact of the contractual ability to
surrender all of the policies at the same time should affect the amounts. The Corporation currently owns various cash surrender and bank-owned life insurance policies. Under the provisions of EITF 06-5, the application of this guidance can be
recognized through a cumulative adjustment to beginning retained earnings. If it is determined that certain amounts are not to be included as part of the life insurance policies or if surrender charges exist, these amounts should be deducted from
the cash surrender values and an adjustment will be necessary. Accordingly, this treatment will not have any impact on the Corporations results of operations. The Corporation adopted the provisions as of January 1, 2007 and evaluated the
terms of each policy and determined that there was no impact on the financial condition of the Corporation.

In September 2006, the FASB issued SFAS
No. 157, Fair Value Measurements (SFAS No. 157), which will be effective for an entitys financial statements issued for fiscal years beginning after November 15, 2007 and interim periods within those
years. The statement provides enhanced guidance on the definition of fair value, the methods to measure fair value and the expanded disclosures about fair value measurements. The statement emphasizes that fair value is a market-based measurement and
should be based on assumptions that market participants would use in pricing assets or liabilities. The Corporation is currently evaluating the implications of this guidance on the operations of the Corporation.

In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities (SFAS No. 159),
which will be effective for an entitys financial statements issued for fiscal years beginning after November 15, 2007. Early adoption of the provisions of SFAS No. 159 is permitted for certain eligible items as of the beginning of
the fiscal year that begins on or before November 15, 2007, if certain conditions are met. The statement permits entities to elect, at specific dates, to measure certain eligible items at fair value. Once fair value is elected for any items,
changes in unrealized gains and losses must be reported in earnings at each subsequent reporting date. This guidance may be applied to specific financial assets or liabilities, is irrevocable once elected and must be applied to the entire
instrument, not only to specific risks, cash flows or portions of an instrument. The Corporation is currently evaluating the implications of this guidance on the operations of the Corporation.



9



---

##### Table of Contents

NOTE 2INVESTMENT SECURITIES

The following table presents the aggregate amortized cost and fair values of the investment securities portfolio as of the dates indicated:



|                                                       |  |               |           |                      |   |                       |  |            |        |  |   |          
|------------------------------------------------------ |  | ------------- | --------- | -------------------- | - | --------------------- |  | ---------- | ------ |  | - | ---------
|(in thousands)                                         |  | AmortizedCost |           | GrossUnrealizedGains |   | GrossUnrealizedLosses |  | Fair Value
|June 30, 2007                                          |  |               |           |                      |   |                       |  |            |        |  |   |          
|Securities available for sale:                         |  |               |           |                      |   |                       |  |            |        |  |   |          
|U.S. Treasury and government agencies and corporations |  | $             | 67,167    |                      | $ |                      |  | $          | 2,206  |  | $ | 64,961   
|Mortgage-backed securities                             |  |               | 722,713   |                      |   | 419                   |  |            | 29,869 |  |   | 693,263  
|Municipal securities                                   |  |               | 148,014   |                      |   | 103                   |  |            | 3,098  |  |   | 145,019  
|Other debt securities                                  |  |               | 631,571   |                      |   | 3,399                 |  |            | 5,983  |  |   | 628,987  
|                                                       |  |               |           |                      |   |                       |  |            |        |  |   |          
|Total securities available for sale                    |  |               | 1,569,465 |                      |   | 3,921                 |  |            | 41,156 |  |   | 1,532,230
|                                                       |  |               |           |                      |   |                       |  |            |        |  |   |          
|Securities held to maturity:                           |  |               |           |                      |   |                       |  |            |        |  |   |          
|Other debt securities                                  |  |               | 48,278    |                      |   | 479                   |  |            | 244    |  |   | 48,513   
|                                                       |  |               |           |                      |   |                       |  |            |        |  |   |          
|Total securities held to maturity                      |  |               | 48,278    |                      |   | 479                   |  |            | 244    |  |   | 48,513   
|                                                       |  |               |           |                      |   |                       |  |            |        |  |   |          
|Total investment securities                            |  | $             | 1,617,743 |                      | $ | 4,400                 |  | $          | 41,400 |  | $ | 1,580,743
|                                                       |  |               |           |                      |   |                       |  |            |        |  |   |          
|December 31, 2006                                      |  |               |           |                      |   |                       |  |            |        |  |   |          
|Securities available for sale:                         |  |               |           |                      |   |                       |  |            |        |  |   |          
|U.S. Treasury and government agencies and corporations |  | $             | 73,105    |                      | $ |                      |  | $          | 1,694  |  | $ | 71,411   
|Mortgage-backed securities                             |  |               | 718,697   |                      |   | 1,105                 |  |            | 18,947 |  |   | 700,855  
|Municipal securities                                   |  |               | 100,973   |                      |   | 693                   |  |            | 293    |  |   | 101,373  
|Other debt securities                                  |  |               | 706,748   |                      |   | 3,619                 |  |            | 1,270  |  |   | 709,097  
|                                                       |  |               |           |                      |   |                       |  |            |        |  |   |          
|Total securities available for sale                    |  |               | 1,599,523 |                      |   | 5,417                 |  |            | 22,204 |  |   | 1,582,736
|                                                       |  |               |           |                      |   |                       |  |            |        |  |   |          
|Securities held to maturity:                           |  |               |           |                      |   |                       |  |            |        |  |   |          
|Other debt securities                                  |  |               | 101,867   |                      |   | 2,223                 |  |            | 1,140  |  |   | 102,950  
|                                                       |  |               |           |                      |   |                       |  |            |        |  |   |          
|Total securities held to maturity                      |  |               | 101,867   |                      |   | 2,223                 |  |            | 1,140  |  |   | 102,950  
|                                                       |  |               |           |                      |   |                       |  |            |        |  |   |          
|Total investment securities                            |  | $             | 1,701,390 |                      | $ | 7,640                 |  | $          | 23,344 |  | $ | 1,685,686
|                                                       |  |               |           |                      |   |                       |  |            |        |  |   |          
|June 30, 2006                                          |  |               |           |                      |   |                       |  |            |        |  |   |          
|Securities available for sale:                         |  |               |           |                      |   |                       |  |            |        |  |   |          
|U.S. Treasury and government agencies and corporations |  | $             | 74,626    |                      | $ |                      |  | $          | 2,144  |  | $ | 72,482   
|Mortgage-backed securities                             |  |               | 915,033   |                      |   | 210                   |  |            | 46,762 |  |   | 868,481  
|Municipal securities                                   |  |               | 86,528    |                      |   | 60                    |  |            | 2,624  |  |   | 83,964   
|Other debt securities                                  |  |               | 742,571   |                      |   | 2,931                 |  |            | 1,463  |  |   | 744,039  
|                                                       |  |               |           |                      |   |                       |  |            |        |  |   |          
|Total securities available for sale                    |  |               | 1,818,758 |                      |   | 3,201                 |  |            | 52,993 |  |   | 1,768,966
|                                                       |  |               |           |                      |   |                       |  |            |        |  |   |          
|Securities held to maturity:                           |  |               |           |                      |   |                       |  |            |        |  |   |          
|Other debt securities                                  |  |               | 129,089   |                      |   | 441                   |  |            | 2,115  |  |   | 127,415  
|                                                       |  |               |           |                      |   |                       |  |            |        |  |   |          
|Total securities held to maturity                      |  |               | 129,089   |                      |   | 441                   |  |            | 2,115  |  |   | 127,415  
|                                                       |  |               |           |                      |   |                       |  |            |        |  |   |          
|Total investment securities                            |  | $             | 1,947,847 |                      | $ | 3,642                 |  | $          | 55,108 |  | $ | 1,896,381
|                                                       |  |               |           |                      |   |                       |  |            |        |  |   |          

At June 30, 2007, a net unrealized after-tax loss of $22.4 million on the investment securities portfolio was
reflected in net accumulated other comprehensive loss, an element of the Corporations capital. This compared to a net unrealized after-tax loss of $28.8 million at June 30, 2006 and a net unrealized after-tax loss of $9.1 million at
December 31, 2006.



10



---

##### Table of Contents

Management reviews the investment securities portfolio on a periodic basis to determine the cause of declines in the fair
value of each security. Thorough evaluations of the causes of the unrealized losses are performed to determine whether the impairment is temporary or other than temporary in nature. Considerations such as recoverability of invested amount over a
reasonable period of time, the length of time the security is in a loss position and receipt of amounts contractually due, for example, are applied in determining other than temporary impairment. Once a decline in value is determined to be other
than temporary, the value of the security is reduced and a corresponding charge to earnings is recognized. At June 30, 2007, the unrealized losses contained within the Corporations investment securities portfolio were considered temporary
because the declines in fair value were due to changes in market interest rates, not in estimated cash flows of the underlying debt securities. Management currently has the intent and ability to retain investment securities with unrealized losses
until the decline in value has been recovered.

For further details regarding investment securities at December 31, 2006, refer to Notes 1 and 3 of
the Consolidated Financial Statements in the Corporations Form 10-K for the year ended December 31, 2006.

NOTE 3LOANS

A summary of loans outstanding as of the dates indicated is shown in the table below.



|                                             |  |              |           |                  |   |              |  |   |          
|-------------------------------------------- |  | ------------ | --------- | ---------------- | - | ------------ |  | - | ---------
|(in thousands)                               |  | June 30,2007 |           | December 31,2006 |   | June 30,2006
|Residential real estate:                     |  |              |           |                  |   |              |  |   |          
|Originated and acquired residential mortgage |  | $            | 303,748   |                  | $ | 333,568      |  | $ | 387,156  
|Home equity                                  |  |              | 1,032,930 |                  |   | 991,327      |  |   | 970,600  
|Other consumer:                              |  |              |           |                  |   |              |  |   |          
|Marine                                       |  |              | 361,349   |                  |   | 374,652      |  |   | 392,574  
|Other                                        |  |              | 24,726    |                  |   | 28,427       |  |   | 26,550   
|                                             |  |              |           |                  |   |              |  |   |          
|Total consumer                               |  |              | 1,722,753 |                  |   | 1,727,974    |  |   | 1,776,880
|                                             |  |              |           |                  |   |              |  |   |          
|Commercial real estate:                      |  |              |           |                  |   |              |  |   |          
|Commercial mortgage                          |  |              | 442,813   |                  |   | 445,563      |  |   | 458,615  
|Residential construction                     |  |              | 603,221   |                  |   | 599,275      |  |   | 486,410  
|Commercial construction                      |  |              | 359,955   |                  |   | 357,594      |  |   | 320,342  
|Commercial business                          |  |              | 799,344   |                  |   | 735,086      |  |   | 717,048  
|                                             |  |              |           |                  |   |              |  |   |          
|Total commercial                             |  |              | 2,205,333 |                  |   | 2,137,518    |  |   | 1,982,415
|                                             |  |              |           |                  |   |              |  |   |          
|Total loans                                  |  | $            | 3,928,086 |                  | $ | 3,865,492    |  | $ | 3,759,295
|                                             |  |              |           |                  |   |              |  |   |          

NOTE 4ALLOWANCE FOR LOAN LOSSES

The following table reflects the activity in the allowance for loan losses for the periods indicated:



|                                             |  |                            |        |                          |   |        |  |      |        |  |   |       
|-------------------------------------------- |  | -------------------------- | ------ | ------------------------ | - | ------ |  | ---- | ------ |  | - | ------
|                                             |  | Three Months EndedJune 30, |        | Six Months EndedJune 30,
|(in thousands)                               |  | 2007                       |        | 2006                     |   | 2007   |  | 2006
|Balance at beginning of period               |  | $                          | 45,519 |                          | $ | 44,754 |  | $    | 45,203 |  | $ | 45,639
|Provision for loan losses                    |  |                            | 4,792  |                          |   | 824    |  |      | 5,844  |  |   | 1,142 
|Less loans charged-off, net of recoveries:   |  |                            |        |                          |   |        |  |      |        |  |   |       
|Originated and acquired residential mortgage |  |                            | 180    |                          |   | 89     |  |      | 318    |  |   | 420   
|Home equity                                  |  |                            | 118    |                          |   | 14     |  |      | 144    |  |   | 112   
|Marine and other consumer                    |  |                            | 506    |                          |   | 269    |  |      | 971    |  |   | 561   
|Commercial business                          |  |                            | 3,738  |                          |   | 506    |  |      | 3,845  |  |   | 988   
|                                             |  |                            |        |                          |   |        |  |      |        |  |   |       
|Net charge-offs                              |  |                            | 4,542  |                          |   | 878    |  |      | 5,278  |  |   | 2,081 
|                                             |  |                            |        |                          |   |        |  |      |        |  |   |       
|Balance at end of period                     |  | $                          | 45,769 |                          | $ | 44,700 |  | $    | 45,769 |  | $ | 44,700
|                                             |  |                            |        |                          |   |        |  |      |        |  |   |       



11



---

##### Table of Contents

NOTE 5INTANGIBLE ASSETS

The table below presents an analysis of the goodwill and deposit-based intangible activity for the six months ended June 30, 2007.



|                                                                                |  |                         |         |   |                         |   |        |             |  |   |         |  
|------------------------------------------------------------------------------- |  | ----------------------- | ------- | - | ----------------------- | - | ------ | ----------- |  | - | ------- | -
|(in thousands)                                                                  |  | Goodwill                |         |   | AccumulatedAmortization |   |        | NetGoodwill | 
|Balance at December 31, 2006                                                    |  | $                       | 255,165 |   |                         | $ | (622   | )           |  | $ | 254,543 |  
|Adjustment of intangible related to 2004 merger with Southern Financial Bancorp |  |                         | (637    | ) |                         |   |       |             |  |   | (637    | )
|                                                                                |  |                         |         |   |                         |   |        |             |  |   |         |  
|Balance at June 30, 2007                                                        |  | $                       | 254,528 |   |                         | $ | (622   | )           |  | $ | 253,906 |  
|                                                                                |  |                         |         |   |                         |   |        |             |  |   |         |  
|                                                                                |  |                         |        
|(in thousands)                                                                  |  | Deposit-basedIntangible |         |   | AccumulatedAmortization |   |        | Total       | 
|Balance at December 31, 2006                                                    |  | $                       | 15,429  |   |                         | $ | (6,464 | )           |  | $ | 8,965   |  
|Amortization expense                                                            |  |                         |        |   |                         |   | (900   | )           |  |   | (900    | )
|                                                                                |  |                         |         |   |                         |   |        |             |  |   |         |  
|Balance at June 30, 2007                                                        |  | $                       | 15,429  |   |                         | $ | (7,364 | )           |  | $ | 8,065   |  
|                                                                                |  |                         |         |   |                         |   |        |             |  |   |         |  

The adjustment to goodwill in 2007 was due to the resolution of income tax uncertainties related to the
Corporations merger with Southern Financial on April 30, 2004.

NOTE 6DEPOSITS

The table below presents a summary of deposits as of the dates indicated:



|                                    |  |              |           |                  |   |              |  |   |          
|----------------------------------- |  | ------------ | --------- | ---------------- | - | ------------ |  | - | ---------
|(in thousands)                      |  | June 30,2007 |           | December 31,2006 |   | June 30,2006
|Interest-bearing deposits:          |  |              |           |                  |   |              |  |   |          
|Interest-bearing demand             |  | $            | 559,488   |                  | $ | 559,682      |  | $ | 638,691  
|Money market                        |  |              | 578,327   |                  |   | 545,584      |  |   | 613,753  
|Savings                             |  |              | 583,710   |                  |   | 596,434      |  |   | 672,934  
|Direct time certificates of deposit |  |              | 1,211,480 |                  |   | 1,156,709    |  |   | 924,109  
|Brokered certificates of deposit    |  |              | 489,002   |                  |   | 519,873      |  |   | 494,318  
|                                    |  |              |           |                  |   |              |  |   |          
|Total interest-bearing deposits     |  |              | 3,422,007 |                  |   | 3,378,282    |  |   | 3,343,805
|Noninterest-bearing deposits        |  |              | 766,281   |                  |   | 761,830      |  |   | 806,765  
|                                    |  |              |           |                  |   |              |  |   |          
|Total deposits                      |  | $            | 4,188,288 |                  | $ | 4,140,112    |  | $ | 4,150,570
|                                    |  |              |           |                  |   |              |  |   |          

NOTE 7SHORT-TERM BORROWINGS

The table below presents a summary of short-term borrowings as of the dates indicated:



|                                                |  |              |         |                  |   |              |  |   |        
|----------------------------------------------- |  | ------------ | ------- | ---------------- | - | ------------ |  | - | -------
|(in thousands)                                  |  | June 30,2007 |         | December 31,2006 |   | June 30,2006
|Securities sold under repurchase agreements     |  | $            | 351,452 |                  | $ | 306,437      |  | $ | 335,900
|Federal funds purchased                         |  |              | 300,000 |                  |   | 320,000      |  |   | 366,000
|Federal Home Loan Bank advances - variable rate |  |              |        |                  |   | 30,000       |  |   | 30,000 
|Other short-term borrowings                     |  |              | 2,578   |                  |   | 2,450        |  |   | 2,330  
|                                                |  |              |         |                  |   |              |  |   |        
|Total short-term borrowings                     |  | $            | 654,030 |                  | $ | 658,887      |  | $ | 734,230
|                                                |  |              |         |                  |   |              |  |   |        



12



---

##### Table of Contents

NOTE 8LONG-TERM DEBT

The table below presents a summary of long-term debt as of the dates indicated:



|                                                |  |              |         |                  |   |              |  |   |        
|----------------------------------------------- |  | ------------ | ------- | ---------------- | - | ------------ |  | - | -------
|(in thousands)                                  |  | June 30,2007 |         | December 31,2006 |   | June 30,2006
|Federal Home Loan Bank advances - fixed rate    |  | $            | 75,000  |                  | $ | 30,795       |  | $ | 63,539 
|Federal Home Loan Bank advances - variable rate |  |              | 545,000 |                  |   | 660,427      |  |   | 660,000
|Junior Subordinated Debentures                  |  |              | 136,770 |                  |   | 136,857      |  |   | 136,945
|                                                |  |              |         |                  |   |              |  |   |        
|Total long-term debt                            |  | $            | 756,770 |                  | $ | 828,079      |  | $ | 860,484
|                                                |  |              |         |                  |   |              |  |   |        

NOTE 9STOCKHOLDERS EQUITY

Share-Based Payment Plan Description

The Corporation issues nonqualified stock options and restricted stock grants
to certain of its employees and directors pursuant to the 2004 Equity Compensation Plan (the Plan), which has been approved by the Corporations shareholders. The Plan allows for a maximum of 12.5 million shares of common stock
to be issued. At June 30, 2007, 4.3 million shares were available to be granted by the Corporation pursuant to the plan.

Stock Option Awards

Stock options (options) are granted with an exercise price equal to the market price of the Corporations shares at the date of the
grant. Options granted subsequent to January 1, 2005 vest based on four years of continuous service and have eight year contractual terms. All options issued prior to January 1, 2005 have contractual terms of ten years and are vested.

All options provide for accelerated vesting upon a change in control (as defined in the Plan). Stock options exercised result in the issuance of new
shares.

On the date of each grant, the fair value of each award is estimated using the Black-Scholes option pricing model based on assumptions made by the
Corporation as follows:



| |  | Dividend yield is based on the dividend rate of the Corporations stock at the date of the grant
|- |  | ------------------------------------------------------------------------------------------------



| |  | Risk-free interest rate is based on the U.S. Treasury zero-coupon bond rate with a term equaling the expected life of the granted options
|- |  | -----------------------------------------------------------------------------------------------------------------------------------------



| |  | Expected volatility is based on the historical volatility of the Corporations stock price
|- |  | ------------------------------------------------------------------------------------------



| |  | Expected life represents the period of time that granted options are expected to be outstanding based on historical trends
|- |  | --------------------------------------------------------------------------------------------------------------------------

Below is a tabular presentation of the option pricing assumptions and the estimated fair value of the options using these assumptions.



|                                               |  |                            |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|---------------------------------------------- |  | -------------------------- | ---------- | - | ------------------------- | - | ---------- | ---- |  | - | ---------- | - |  | - | ---------- | -
|                                               |  | Three Months EndedJune 30, |            |   | Six Months Ended June 30, |  
|                                               |  | 2007                       |            |   | 2006                      |   |            | 2007 |  |   | 2006       |  
|Weighted average dividend yield                |  |                            | 3.41       | % |                           |   | 3.23       | %    |  |   | 3.41       | % |  |   | 3.14       | %
|Weighted average risk-free interest rate       |  |                            | 4.72       | % |                           |   | 4.92       | %    |  |   | 4.72       | % |  |   | 4.59       | %
|Weighted average expected volatility           |  |                            | 16.69      | % |                           |   | 18.47      | %    |  |   | 16.69      | % |  |   | 19.90      | %
|Weighted average expected life                 |  |                            | 5.25 years |   |                           |   | 5.25 years |      |  |   | 5.25 years |   |  |   | 5.25 years |  
|Weighted average fair value of options granted |  | $                          | 5.44       |   |                           | $ | 5.85       |      |  | $ | 5.44       |   |  | $ | 6.49       |  

The Corporation recognized compensation expense related to options of $180 thousand and $116 thousand for the
three months ended June 30, 2007 and 2006, respectively. For the six months ended June 30, 2007 compensation expense related to options was $425 thousand compared to $173 thousand for the same period in 2006. The intrinsic value of options
exercised for three months ended June 30, 2007 and 2006 was $723 thousand and $767 thousand, respectively. For the six months ended June 30, 2007 and 2006, the intrinsic value of options exercised was $1.0 million and $3.4 million,
respectively. Unrecognized compensation cost related to non-vested options is $2.8 million and $1.7 million at June 30, 2007 and 2006, respectively, and is expected to be recognized over a weighted average period of 3.2 years and 3.7 years,
respectively.



13



---

##### Table of Contents

The following table presents a summary of the activity related to options for the period indicated:



|                                         |  |              |   |  |                                |       |                                                     |      |                                       |   |      
|---------------------------------------- |  | ------------ | - |  | ------------------------------ | ----- | --------------------------------------------------- | ---- | ------------------------------------- | - | -----
|                                         |  | CommonShares |   |  | Weighted AverageExercise Price |       | Weighted AverageContractualRemaining Life(in years) |      | AggregateIntrinsicValue(in thousands)
|Options outstanding at December 31, 2006 |  | 2,113,371    |   |  | $                              | 28.21 |                                                     |      |                                       |   |      
|Granted                                  |  | 319,708      |   |  | $                              | 35.70 |                                                     |      |                                       |   |      
|Exercised                                |  | (117,404     | ) |  | $                              | 25.22 |                                                     |      |                                       |   |      
|Cancelled or expired                     |  | (31,548      | ) |  | $                              | 34.04 |                                                     |      |                                       |   |      
|                                         |  |              |   |  |                                |       |                                                     |      |                                       |   |      
|Options outstanding at June 30, 2007     |  | 2,284,127    |   |  | $                              | 29.33 |                                                     | 5.60 |                                       | $ | 7,871
|                                         |  |              |   |  |                                |       |                                                     |      |                                       |   |      
|Options exercisable at June 30, 2007     |  | 1,746,543    |   |  | $                              | 27.32 |                                                     | 5.08 |                                       | $ | 9,529

Restricted Stock Awards

The Corporation issues restricted stock grants, in the form of new shares, to its directors and certain key employees. The restricted stock grants are issued at the fair market value of the common shares on the date
of each grant. The Corporation grants shares of restricted stock to directors of the Corporation as part of director compensation, and as such, those restricted stock grants vest immediately. The restricted stock grants to the directors may not be
sold or otherwise divested until six months subsequent to their departure from the board of directors. The restricted stock grants to employees vest ratably over four years.

Expense recorded relating to restricted stock grants to directors and employees is presented in the following table:



|                    |  |                            |     |                          |   |      |  |      |     |  |   |    
|------------------- |  | -------------------------- | --- | ------------------------ | - | ---- |  | ---- | --- |  | - | ---
|                    |  | Three Months EndedJune 30, |     | Six Months EndedJune 30,
|(in thousands)      |  | 2007                       |     | 2006                     |   | 2007 |  | 2006
|Grants to directors |  | $                          | 320 |                          | $ | 210  |  | $    | 320 |  | $ | 218
|Grants to employees |  | $                          | 268 |                          | $ | 198  |  | $    | 500 |  | $ | 308

The following table presents a summary of the activity related to restricted stock grants for the period
indicated:



|                              |  |              |   |  |                                  |      
|----------------------------- |  | ------------ | - |  | -------------------------------- | -----
|                              |  | CommonShares |   |  | Weighted AverageGrant Fair Value
|Unvested at December 31, 2006 |  | 78,641       |   |  | $                                | 35.33
|Awards granted                |  | 68,224       |   |  | $                                | 35.28
|Vested                        |  | (30,596      | ) |  | $                                | 34.61
|Cancelled                     |  | (2,888       | ) |  | $                                | 35.39
|                              |  |              |   |  |                                  |      
|Unvested at June 30, 2007     |  | 113,381      |   |  | $                                | 35.49
|                              |  |              |   |  |                                  |      

At June 30, 2007, unrecognized compensation cost related to non-vested restricted stock grants was $3.9
million and is expected to be recognized over a weighted average period of 3.1 years.

NOTE 10DERIVATIVE FINANCIAL INSTRUMENTS

Fair value hedges that meet the criteria for effectiveness have changes in the fair value of the derivative and the designated hedged item recognized in earnings. During
all periods presented, the derivatives designated as fair value hedges were determined to be effective. Accordingly, the designated hedges and the associated hedged items were marked to fair value by equal and offsetting amounts. At June 30,
2007, there were no derivatives designated as fair value hedges. Cash flow hedges have the effective portion of changes in the fair value of the derivative, net of taxes, recorded in net accumulated other comprehensive loss. For the six months ended
June 30, 2007, the Corporation recorded a decrease in the value of derivatives of $300 thousand compared to a decrease of $3.1 million for the same period in 2006, net of taxes, in net accumulated other comprehensive loss to reflect the
effective portion of cash flow hedges. Amounts recorded in net accumulated other comprehensive loss are recognized into earnings concurrent with the impact of the hedged item on earnings. The ineffectiveness portion of a cash flow hedge resulted in
a charge of $4 thousand for the three months ended June 30, 2007 as



14



---

##### Table of Contents

compared to no ineffectiveness for the same quarter of 2006. For the six months ended June 30, 2007 and 2006, there was a charge to earnings of $4
thousand for ineffectiveness with respect to cash flow hedges.

The interest rate swaps that are classified as non-designated derivatives are
marked-to-market and the gains or losses are recorded in non-interest income at the end of each reporting period. These non-designated derivatives represent interest rate protection on the Corporations net interest income but do not meet the
requirements to receive hedge accounting treatment. For the three months ended June 30, 2007 and 2006, the Corporation recorded a net loss of $557 thousand and a net loss of $554 thousand, respectively, to reflect the change in value of the
non-designated interest rate swaps. For the six months ended June 30, 2007 and 2006, the Corporation recorded a net loss of $620 thousand and a net loss of $1.2 million, respectively, to reflect the change in value of the non-designated
interest rate swaps. The net cash settlements on these interest rate swaps are recorded in non-interest income. The net cash benefit from these interest rate swaps was $200 thousand and $238 thousand for the three months ended June 30, 2007 and
2006, respectively. For the six months ended June 30, 2007 and 2006, the net cash benefit from these interest rate swaps was $406 thousand and $528 thousand, respectively.



15



---

##### Table of Contents

The table below presents the Corporations open derivative positions as of the dates indicated:



|                                 |  |                            |  |                |         |                   |   |            |  |   |        |  
|-------------------------------- |  | -------------------------- |  | -------------- | ------- | ----------------- | - | ---------- |  | - | ------ | -
|(in thousands)Derivative Type    |  | Objective                  |  | NotionalAmount |         | Credit RiskAmount |   | MarketRisk | 
|June 30, 2007                    |  |                            |  |                |         |                   |   |            |  |   |        |  
|Designated Derivatives           |  |                            |  |                |         |                   |   |            |  |   |        |  
|Interest rate swaps:             |  |                            |  |                |         |                   |   |            |  |   |        |  
|Receive fixed/pay variable       |  | Hedge investment rate risk |  | $              | 277,450 |                   | $ | 4          |  | $ | (2,944 | )
|Interest rate caps/corridors     |  | Hedge borrowing cost       |  |                | 75,000  |                   |   | 525        |  |   | 525    |  
|                                 |  |                            |  |                |         |                   |   |            |  |   |        |  
|Total designated derivatives     |  |                            |  |                | 352,450 |                   |   | 529        |  |   | (2,419 | )
|                                 |  |                            |  |                |         |                   |   |            |  |   |        |  
|Non-designated Derivatives       |  |                            |  |                |         |                   |   |            |  |   |        |  
|Interest rate swaps:             |  |                            |  |                |         |                   |   |            |  |   |        |  
|Receive fixed/pay variable       |  |                            |  |                | 40,000  |                   |   | 1,858      |  |   | 1,858  |  
|                                 |  |                            |  |                |         |                   |   |            |  |   |        |  
|Total non-designated derivatives |  |                            |  |                | 40,000  |                   |   | 1,858      |  |   | 1,858  |  
|                                 |  |                            |  |                |         |                   |   |            |  |   |        |  
|Total derivatives                |  |                            |  | $              | 392,450 |                   | $ | 2,387      |  | $ | (561   | )
|                                 |  |                            |  |                |         |                   |   |            |  |   |        |  
|December 31, 2006                |  |                            |  |                |         |                   |   |            |  |   |        |  
|Designated Derivatives           |  |                            |  |                |         |                   |   |            |  |   |        |  
|Interest rate swaps:             |  |                            |  |                |         |                   |   |            |  |   |        |  
|Receive fixed/pay variable       |  | Hedge investment rate risk |  | $              | 293,450 |                   | $ | 471        |  | $ | (1,410 | )
|Receive fixed/pay variable       |  | Hedge borrowing cost       |  |                | 29,900  |                   |   |           |  |   | (280   | )
|Interest rate caps/corridors     |  | Hedge borrowing cost       |  |                | 140,000 |                   |   | 615        |  |   | 615    |  
|                                 |  |                            |  |                |         |                   |   |            |  |   |        |  
|Total designated derivatives     |  |                            |  |                | 463,350 |                   |   | 1,086      |  |   | (1,075 | )
|                                 |  |                            |  |                |         |                   |   |            |  |   |        |  
|Non-designated Derivatives       |  |                            |  |                |         |                   |   |            |  |   |        |  
|Interest rate swaps:             |  |                            |  |                |         |                   |   |            |  |   |        |  
|Receive fixed/pay variable       |  |                            |  |                | 40,000  |                   |   | 2,465      |  |   | 2,465  |  
|                                 |  |                            |  |                |         |                   |   |            |  |   |        |  
|Total non-designated derivatives |  |                            |  |                | 40,000  |                   |   | 2,465      |  |   | 2,465  |  
|                                 |  |                            |  |                |         |                   |   |            |  |   |        |  
|Total derivatives                |  |                            |  | $              | 503,350 |                   | $ | 3,551      |  | $ | 1,390  |  
|                                 |  |                            |  |                |         |                   |   |            |  |   |        |  
|June 30, 2006                    |  |                            |  |                |         |                   |   |            |  |   |        |  
|Designated Derivatives           |  |                            |  |                |         |                   |   |            |  |   |        |  
|Interest rate swaps:             |  |                            |  |                |         |                   |   |            |  |   |        |  
|Pay fixed/receive variable       |  | Hedge borrowing cost       |  | $              | 25,000  |                   | $ | 313        |  | $ | 313    |  
|Receive fixed/pay variable       |  | Hedge investment rate risk |  |                | 247,363 |                   |   |           |  |   | (5,809 | )
|Receive fixed/pay variable       |  | Hedge borrowing cost       |  |                | 29,900  |                   |   |           |  |   | (574   | )
|Interest rate caps/corridors     |  | Hedge borrowing cost       |  |                | 140,000 |                   |   | 1,876      |  |   | 1,876  |  
|                                 |  |                            |  |                |         |                   |   |            |  |   |        |  
|Total designated derivatives     |  |                            |  |                | 442,263 |                   |   | 2,189      |  |   | (4,194 | )
|                                 |  |                            |  |                |         |                   |   |            |  |   |        |  
|Non-designated Derivatives       |  |                            |  |                |         |                   |   |            |  |   |        |  
|Interest rate swaps:             |  |                            |  |                |         |                   |   |            |  |   |        |  
|Receive fixed/pay variable       |  |                            |  |                | 40,000  |                   |   | 1,857      |  |   | 1,857  |  
|                                 |  |                            |  |                |         |                   |   |            |  |   |        |  
|Total non-designated derivatives |  |                            |  |                | 40,000  |                   |   | 1,857      |  |   | 1,857  |  
|                                 |  |                            |  |                |         |                   |   |            |  |   |        |  
|Total derivatives                |  |                            |  | $              | 482,263 |                   | $ | 4,046      |  | $ | (2,337 | )
|                                 |  |                            |  |                |         |                   |   |            |  |   |        |  



16



---

##### Table of Contents

NOTE 11CONTINGENCIES AND OFF-BALANCE SHEET RISK

Commitments

Commitments to extend credit in the form of consumer,
commercial real estate and business loans at the date indicated were as follows:



|                                      |  |              |          
|------------------------------------- |  | ------------ | ---------
|(in thousands)                        |  | June 30,2007
|Commercial business and real estate   |  | $            | 1,075,287
|Consumer revolving credit             |  |              | 825,810  
|Residential mortgage credit           |  |              | 21,216   
|Performance standby letters of credit |  |              | 113,180  
|                                      |  |              |          
|Total loan commitments                |  | $            | 2,035,493
|                                      |  |              |          

Historically, many of the commitments expire without being fully drawn; therefore, the total commitment amounts do
not necessarily represent realizable future cash requirements.

Litigation

The Corporation is involved in various legal actions that arise in the ordinary course of its business. All active lawsuits entail amounts which management believes, individually and in the aggregate, are immaterial
to the financial condition and the results of operations of the Corporation.

NOTE 12NET GAINS

Net gains include the following components for the periods indicated:



|                    |  |                            |     |      |                          |      |      |  |      |       |  |   |    
|------------------- |  | -------------------------- | --- | ---- | ------------------------ | ---- | ---- |  | ---- | ----- |  | - | ---
|                    |  | Three Months EndedJune 30, |     |      | Six Months EndedJune 30,
|(in thousands)      |  | 2007                       |     | 2006 |                          |      | 2007 |  | 2006
|Net gains:          |  |                            |     |      |                          |      |      |  |      |       |  |   |    
|Securities sales    |  | $                          | 187 |      | $                        | 172  |      |  | $    | 399   |  | $ | 289
|Asset sales         |  |                            | 233 |      |                          | 239  |      |  |      | 1,071 |  |   | 380
|Debt extinguishment |  |                            |    |      |                          | (208 | )    |  |      | 153   |  |   | 74 
|                    |  |                            |     |      |                          |      |      |  |      |       |  |   |    
|Net gains           |  | $                          | 420 |      | $                        | 203  |      |  | $    | 1,623 |  | $ | 743
|                    |  |                            |     |      |                          |      |      |  |      |       |  |   |    

NOTE 13RESTRUCTURING ACTIVITIES

Costs associated with restructuring activities are recorded in the Condensed Consolidated Statements of Income as they are incurred. The costs include incremental expenses associated with corporate-wide efficiency and
infrastructure initiatives focused on the rationalization of the branch network, the composition and execution of fee generation activities and to the creation of efficiencies by simplifying the Corporations business model.

For the first quarter of 2007, these costs relate to branch closures and are composed of contract termination costs and the write-down of premises and equipment values.
Subsequent to June 30, 2007, the Corporation does not anticipate incurring any further costs relating to the previously announced branch closures. In addition, the branch closure initiative resulted in a $767 thousand realized gain associated
with the sale of a branch facility. This gain is reflected in net gains from asset sales in Note 12.

For the second quarter of 2007, these costs relate to
the corporate-wide efficiency and infrastructure initiatives. All expenses accrued in the second quarter of 2007 are directly related to staff reductions associated with an ongoing corporate efficiency and process re-engineering project initiated by
management. The costs represent salaries, benefits, severance payments and outplacement services for the affected employees. Also in the second quarter of 2007, the Corporation entered into a definitive agreement to sell six branches in western and
central Virginia to Union Bankshares of Bowling Green, Virginia. The transaction is expected to close sometime in early September 2007 with an anticipated gain. There are no anticipated restructuring costs associated with the sale of these branches.
The sale of the six branches is consistent with the Corporationss strategy to rationalize the branch network and to focus on the Corporations core marketsthe high growth, metropolitan areas of Baltimore, Washington and Richmond.



17



---

##### Table of Contents

All amounts accrued with respect to the initiatives have been recognized in the Condensed Consolidated Statements of
Income for the three and six months ended June 30, 2007.

The incurred costs for all restructuring activities are reflected in the following tables:



|                                       |  |                                          |     |                       |   |       |  |   |      
|-------------------------------------- |  | ---------------------------------------- | --- | --------------------- | - | ----- |  | - | -----
|                                       |  | For the three months ended June 30, 2007
|(in thousands)                         |  | BranchClosures                           |     | EfficiencyInitiatives |   | Total
|Severance and employee-related charges |  | $                                        |    |                       | $ | 481   |  | $ | 481  
|Contract terminations                  |  |                                          |     |                       |   |      |  |   |     
|Impairment of fixed assets             |  |                                          |     |                       |   |      |  |   |     
|Other related costs                    |  |                                          |     |                       |   |      |  |   |     
|                                       |  |                                          |     |                       |   |       |  |   |      
|Total restructuring activities         |  | $                                        |    |                       | $ | 481   |  | $ | 481  
|                                       |  |                                          |     |                       |   |       |  |   |      
|                                       | 
|                                       |  | For the six months ended June 30, 2007  
|(in thousands)                         |  | BranchClosures                           |     | EfficiencyInitiatives |   | Total
|Severance and employee-related charges |  | $                                        |    |                       | $ | 481   |  | $ | 481  
|Contract terminations                  |  |                                          | 473 |                       |   |      |  |   | 473  
|Impairment of fixed assets             |  |                                          | 357 |                       |   |      |  |   | 357  
|Other related costs                    |  |                                          | 37  |                       |   |      |  |   | 37   
|                                       |  |                                          |     |                       |   |       |  |   |      
|Total restructuring activities         |  | $                                        | 867 |                       | $ | 481   |  | $ | 1,348
|                                       |  |                                          |     |                       |   |       |  |   |      

The following table reflects a rollforward of the accruals associated with the restructuring activities:



|                             |  |                  |      |   |                       |   |      |       |  |   |      |  
|---------------------------- |  | ---------------- | ---- | - | --------------------- | - | ---- | ----- |  | - | ---- | -
|                             |  | At June 30, 2007 |     
|(in thousands)               |  | BranchClosures   |      |   | EfficiencyInitiatives |   |      | Total | 
|Balance December 31, 2006    |  | $                |     |   |                       | $ |     |       |  | $ |     |  
|Branch closure costs         |  |                  | 510  |   |                       |   |      |       |  |   | 510  |  
|Efficiency initiatives costs |  |                  |     |   |                       |   | 481  |       |  |   | 481  |  
|Cash payments                |  |                  | (510 | ) |                       |   | (148 | )     |  |   | (658 | )
|                             |  |                  |      |   |                       |   |      |       |  |   |      |  
|Balance at June 30, 2007     |  | $                |     |   |                       | $ | 333  |       |  | $ | 333  |  
|                             |  |                  |      |   |                       |   |      |       |  |   |      |  

Future costs associated with efficiency initiatives have not been incurred or estimated at this time and have not
been recognized as liabilities at June 30, 2007.

NOTE 14INCOME TAXES

In April 2007, the State of Maryland passed legislation eliminating a dividend paid deduction for captive real estate investment trusts. The law was effective July 1, 2007 and was retroactive to January 1,
2007. The Corporation, which maintains a trust to which the new law is applicable, has evaluated the impact of this change in the tax regulations and has concluded that the overall tax impact is immaterial to the financial condition of the
Corporation.

Effective January 1, 2007, the Corporation adopted the provisions of FASB Interpretation No. 48, Accounting for Uncertainty
in Income Taxes (FIN No. 48), which prescribes the recognition and measurement of tax positions taken or expected to be taken in a tax return. FIN No. 48 provides guidance for derecognition and classification of
previously recognized tax positions that did not meet the certain recognition criteria in addition to recognition of interest and penalties, if necessary. The Corporation did not have any material unrecognized tax benefits as of the date of
adoption. The Corporations policy is to recognize interest and penalties, if any, related to unrecognized tax benefits in income tax expense on the Condensed Consolidated Statements of Income. At January 1, 2007, no interest and penalties
were required to be recognized. At June 30, 2007, the tax years that remain subject to examination are 2003 through 2006 for both the Federal and State of Maryland tax authorities.



18



---

##### Table of Contents

NOTE 15EARNINGS PER SHARE

The following table presents a summary of per share data and amounts for the periods indicated.



|                                      |  |                            |        |                          |   |        |  |      |        |  |   |       
|------------------------------------- |  | -------------------------- | ------ | ------------------------ | - | ------ |  | ---- | ------ |  | - | ------
|                                      |  | Three Months EndedJune 30, |        | Six Months EndedJune 30,
|(in thousands, except per share data) |  | 2007                       |        | 2006                     |   | 2007   |  | 2006
|Net income                            |  | $                          | 15,522 |                          | $ | 20,023 |  | $    | 31,636 |  | $ | 38,281
|Basic EPS shares                      |  |                            | 32,128 |                          |   | 32,785 |  |      | 32,164 |  |   | 32,863
|Basic EPS                             |  | $                          | 0.48   |                          | $ | 0.61   |  | $    | 0.98   |  | $ | 1.16  
|Dilutive shares                       |  |                            | 268    |                          |   | 348    |  |      | 276    |  |   | 371   
|Diluted EPS shares                    |  |                            | 32,396 |                          |   | 33,133 |  |      | 32,440 |  |   | 33,234
|Diluted EPS                           |  | $                          | 0.48   |                          | $ | 0.60   |  | $    | 0.98   |  | $ | 1.15  
|Antidilutive shares                   |  |                            | 991    |                          |   | 288    |  |      | 540    |  |   | 217   

NOTE 16COMPREHENSIVE INCOME (LOSS)

Presented below is a reconciliation of net income to comprehensive income including the components of other comprehensive income (loss) for the periods indicated.



|                                                                         |  |                             |         |   |                     |   |         |          |  |   |                 |   |  |                     |         |   |          |   |         |   |  |   |         |  
|------------------------------------------------------------------------ |  | --------------------------- | ------- | - | ------------------- | - | ------- | -------- |  | - | --------------- | - |  | ------------------- | ------- | - | -------- | - | ------- | - |  | - | ------- | -
|                                                                         |  | Three Months Ended June 30, |        
|                                                                         |  | 2007                        |         |   | 2006                |  
|(in thousands)                                                           |  | BeforeIncomeTax             |         |   | TaxExpense(Benefit) |   |         | NetofTax |  |   | BeforeIncomeTax |   |  | TaxExpense(Benefit) |         |   | NetofTax |  
|Securities available for sale:                                           |  |                             |         |   |                     |   |         |          |  |   |                 |   |  |                     |         |   |          |   |         |   |  |   |         |  
|Net unrealized gains (losses) arising during the year                    |  | $                           | (27,181 | ) |                     | $ | (10,722 | )        |  | $ | (16,459         | ) |  | $                   | (10,315 | ) |          | $ | (3,827  | ) |  | $ | (6,488  | )
|Reclassification of net losses (gains) realized in net income            |  |                             | (187    | ) |                     |   | (73     | )        |  |   | (114            | ) |  |                     | (172    | ) |          |   | (69     | ) |  |   | (103    | )
|                                                                         |  |                             |         |   |                     |   |         |          |  |   |                 |   |  |                     |         |   |          |   |         |   |  |   |         |  
|Net unrealized gains (losses) on securities arising during the year      |  |                             | (27,368 | ) |                     |   | (10,795 | )        |  |   | (16,573         | ) |  |                     | (10,487 | ) |          |   | (3,896  | ) |  |   | (6,591  | )
|Net unrealized losses from derivative activities arising during the year |  |                             | (2,194  | ) |                     |   | (868    | )        |  |   | (1,326          | ) |  |                     | (1,741  | ) |          |   | (691    | ) |  |   | (1,050  | )
|                                                                         |  |                             |         |   |                     |   |         |          |  |   |                 |   |  |                     |         |   |          |   |         |   |  |   |         |  
|Other comprehensive income (loss)                                        |  | $                           | (29,562 | ) |                     | $ | (11,663 | )        |  |   | (17,899         | ) |  | $                   | (12,228 | ) |          | $ | (4,587  | ) |  |   | (7,641  | )
|                                                                         |  |                             |         |   |                     |   |         |          |  |   |                 |   |  |                     |         |   |          |   |         |   |  |   |         |  
|Net income                                                               |  |                             |         |   |                     |   |         |          |  |   | 15,522          |   |  |                     |         |   |          |   |         |   |  |   | 20,023  |  
|                                                                         |  |                             |         |   |                     |   |         |          |  |   |                 |   |  |                     |         |   |          |   |         |   |  |   |         |  
|Comprehensive income (loss)                                              |  |                             |         |   |                     |   |         |          |  | $ | (2,377          | ) |  |                     |         |   |          |   |         |   |  | $ | 12,382  |  
|                                                                         |  |                             |         |   |                     |   |         |          |  |   |                 |   |  |                     |         |   |          |   |         |   |  |   |         |  
|                                                                         | 
|                                                                         |  | Six Months Ended June 30,   |        
|                                                                         |  | 2007                        |         |   | 2006                |  
|(in thousands)                                                           |  | BeforeIncomeTax             |         |   | TaxExpense(Benefit) |   |         | NetofTax |  |   | BeforeIncomeTax |   |  | TaxExpense(Benefit) |         |   | NetofTax |  
|Securities available for sale:                                           |  |                             |         |   |                     |   |         |          |  |   |                 |   |  |                     |         |   |          |   |         |   |  |   |         |  
|Net unrealized gains (losses) arising during the year                    |  | $                           | (21,491 | ) |                     | $ | (8,471  | )        |  | $ | (13,020         | ) |  | $                   | (22,610 | ) |          | $ | (8,942  | ) |  | $ | (13,668 | )
|Reclassification of net losses (gains) realized in net income            |  |                             | (399    | ) |                     |   | (157    | )        |  |   | (242            | ) |  |                     | (289    | ) |          |   | (115    | ) |  |   | (174    | )
|                                                                         |  |                             |         |   |                     |   |         |          |  |   |                 |   |  |                     |         |   |          |   |         |   |  |   |         |  
|Net unrealized gains (losses) on securities arising during the year      |  |                             | (21,890 | ) |                     |   | (8,628  | )        |  |   | (13,262         | ) |  |                     | (22,899 | ) |          |   | (9,057  | ) |  |   | (13,842 | )
|Net unrealized losses from derivative activities arising during the year |  |                             | (824    | ) |                     |   | (508    | )        |  |   | (316            | ) |  |                     | (4,945  | ) |          |   | (1,855  | ) |  |   | (3,090  | )
|                                                                         |  |                             |         |   |                     |   |         |          |  |   |                 |   |  |                     |         |   |          |   |         |   |  |   |         |  
|Other comprehensive income (loss)                                        |  | $                           | (22,714 | ) |                     | $ | (9,136  | )        |  |   | (13,578         | ) |  | $                   | (27,844 | ) |          | $ | (10,912 | ) |  |   | (16,932 | )
|                                                                         |  |                             |         |   |                     |   |         |          |  |   |                 |   |  |                     |         |   |          |   |         |   |  |   |         |  
|Net income                                                               |  |                             |         |   |                     |   |         |          |  |   | 31,636          |   |  |                     |         |   |          |   |         |   |  |   | 38,281  |  
|                                                                         |  |                             |         |   |                     |   |         |          |  |   |                 |   |  |                     |         |   |          |   |         |   |  |   |         |  
|Comprehensive income                                                     |  |                             |         |   |                     |   |         |          |  | $ | 18,058          |   |  |                     |         |   |          |   |         |   |  | $ | 21,349  |  
|                                                                         |  |                             |         |   |                     |   |         |          |  |   |                 |   |  |                     |         |   |          |   |         |   |  |   |         |  



19



---

##### Table of Contents

NOTE 17EMPLOYEE BENEFIT PLANS

The actuarially estimated net benefit cost includes the following components for the periods indicated:



|                                                       |  |                             |        |   |                           |   |                            |      |  |      |       |      |   |     |      |   |    |   |  |   |      |  
|------------------------------------------------------ |  | --------------------------- | ------ | - | ------------------------- | - | -------------------------- | ---- |  | ---- | ----- | ---- | - | --- | ---- | - | -- | - |  | - | ---- | -
|                                                       |  | Three Months Ended June 30, |       
|                                                       |  | QualifiedPension Plan       |        |   | Non-qualifiedPension Plan |   | PostretirementBenefit Plan |     
|(in thousands)                                         |  | 2007                        |        |   | 2006                      |   |                            | 2007 |  | 2006 |       | 2007 |   |     | 2006 |  
|Service cost - benefits earned during the period       |  | $                           | 632    |   |                           | $ | 842                        |      |  | $    | 256   |      | $ | 36  |      | $ | 2  |   |  | $ | 72   |  
|Interest cost on projected benefit obligation          |  |                             | 724    |   |                           |   | 908                        |      |  |      | 215   |      |   | 153 |      |   | 5  |   |  |   | 58   |  
|Expected return on plan assets                         |  |                             | (1,106 | ) |                           |   | (1,444                     | )    |  |      |      |      |   |    |      |   |   |   |  |   |     |  
|Net amortization and deferral of loss (gain)           |  |                             | 210    |   |                           |   | 117                        |      |  |      | 68    |      |   | 182 |      |   | (2 | ) |  |   | (107 | )
|                                                       |  |                             |        |   |                           |   |                            |      |  |      |       |      |   |     |      |   |    |   |  |   |      |  
|Net pension cost included in employee benefits expense |  | $                           | 460    |   |                           | $ | 423                        |      |  | $    | 539   |      | $ | 371 |      | $ | 5  |   |  | $ | 23   |  
|                                                       |  |                             |        |   |                           |   |                            |      |  |      |       |      |   |     |      |   |    |   |  |   |      |  
|                                                       | 
|                                                       |  | Six Months Ended June 30,   |       
|                                                       |  | QualifiedPension Plan       |        |   | Non-qualifiedPension Plan |   | PostretirementBenefit Plan |     
|(in thousands)                                         |  | 2007                        |        |   | 2006                      |   |                            | 2007 |  | 2006 |       | 2007 |   |     | 2006 |  
|Service cost - benefits earned during the period       |  | $                           | 1,264  |   |                           | $ | 1,683                      |      |  | $    | 513   |      | $ | 73  |      | $ | 3  |   |  | $ | 144  |  
|Interest cost on projected benefit obligation          |  |                             | 1,448  |   |                           |   | 1,817                      |      |  |      | 430   |      |   | 305 |      |   | 11 |   |  |   | 115  |  
|Expected return on plan assets                         |  |                             | (2,213 | ) |                           |   | (2,888                     | )    |  |      |      |      |   |    |      |   |   |   |  |   |     |  
|Net amortization and deferral of loss (gain)           |  |                             | 421    |   |                           |   | 234                        |      |  |      | 136   |      |   | 364 |      |   | (4 | ) |  |   | (213 | )
|                                                       |  |                             |        |   |                           |   |                            |      |  |      |       |      |   |     |      |   |    |   |  |   |      |  
|Net pension cost included in employee benefits expense |  | $                           | 920    |   |                           | $ | 846                        |      |  | $    | 1,079 |      | $ | 742 |      | $ | 10 |   |  | $ | 46   |  
|                                                       |  |                             |        |   |                           |   |                            |      |  |      |       |      |   |     |      |   |    |   |  |   |      |  

During the second quarter of 2007, the Corporation made a $3.5 million contribution to the defined pension plan to
offset the impact to the plan assets resulting from lump sum payments made to retired employees. The minimum required contribution in 2007 for the qualified plan is estimated to be zero. The decision to contribute further amounts is dependent on
other factors, including the actual investment performance of the plan assets and the requirements of the Internal Revenue Code. Given these uncertainties and the lack of available data at this time, the Corporation is not able to reliably estimate
the maximum deductible contribution or the future amounts that may be contributed in 2007 to the qualified plan. No contributions were made to the qualified pension plan during the six months ending June 30, 2006.

For the unfunded non-qualified pension and postretirement benefit plans, the Corporation will contribute the minimum required amount in 2007, which is equal to the
benefits paid under the plans.

NOTE 18BUSINESS SEGMENT INFORMATION

The Corporations lines of business are structured according to the channels through which its products and services are delivered to its customers. For management purposes the lines are divided into the
following segments: Consumer Banking, Commercial Banking, and Treasury and Administration.

The Corporation offers consumer and commercial banking products
and services through its wholly owned subsidiary, Provident Bank. The Bank offers its services to customers in the key metropolitan areas of Baltimore, Washington D.C. and Richmond, Virginia, through 86 traditional and 63 in-store banking offices in
Maryland, Virginia and southern York County, Pennsylvania. Additionally, the Bank offers its customers 24-hour banking services through 246 bank owned ATMs, telephone banking and the Internet. The Bank is also a member of the MoneyPass network which
provides customers with free access to more than 11,000 ATMs nationwide. Consumer banking services include a broad array of small business and consumer loan, deposit and investment products offered to retail and commercial customers through the
retail branch network and direct channel sales center. Commercial Banking provides an array of commercial financial services including asset-based lending, equipment leasing, real estate financing, cash management and structured financing to middle
market commercial customers. Treasury and Administration is comprised of balance sheet management activities that include managing the investment portfolio, discretionary funding, utilization of derivative financial instruments and optimizing the
Corporations equity position.

The financial performance of each business segment is monitored using an internal profitability measurement system.
This system utilizes policies that ensure the results reflect the economics for each segment compiled on a consistent basis. Line of business information is based on management accounting practices that support the current management structure and
is not necessarily comparable with similar information for other financial institutions. This profitability measurement system uses internal management accounting policies that generally follow the policies described in Note 1. The
Corporations funds



20



---

##### Table of Contents

transfer pricing system utilizes a matched maturity methodology that assigns a cost of funds to earning assets and a value to the liabilities of each
business segment with an offset in the Treasury and Administration business segment. The provision for loan losses is charged to the consumer and commercial segments based on actual charge-offs with the balance to the Treasury and Administration
segment. Operating expense is charged on a fully absorbed basis. Income tax expense is calculated based on the segments fully taxable equivalent income and the Corporations effective tax rate. Revenues from no individual customer
exceeded 10% of consolidated total revenues.

The table below summarizes results by each business segment for the periods indicated.



|                                                    |  |                   |           |                 |   |                            |  |       |         |                   |   |                 |  |                            |           |  |       |           |  |   |           |   |  |   |          
|--------------------------------------------------- |  | ----------------- | --------- | --------------- | - | -------------------------- |  | ----- | ------- | ----------------- | - | --------------- |  | -------------------------- | --------- |  | ----- | --------- |  | - | --------- | - |  | - | ---------
|Three Months Ended June 30,                         |  | 2007              |           | 2006           
|(in thousands)                                      |  | CommercialBanking |           | ConsumerBanking |   | Treasury andAdministration |  | Total |         | CommercialBanking |   | ConsumerBanking |  | Treasury andAdministration |           |  | Total
|Net interest income                                 |  | $                 | 15,760    |                 | $ | 25,438                     |  | $     | 7,350   |                   | $ | 48,548          |  | $                          | 15,655    |  | $     | 28,790    |  | $ | 8,045     |   |  | $ | 52,490   
|Provision for loan losses                           |  |                   | 3,749     |                 |   | 613                        |  |       | 430     |                   |   | 4,792           |  |                            | 512       |  |       | 278       |  |   | 34        |   |  |   | 824      
|                                                    |  |                   |           |                 |   |                            |  |       |         |                   |   |                 |  |                            |           |  |       |           |  |   |           |   |  |   |          
|Net interest income after provision for loan losses |  |                   | 12,011    |                 |   | 24,825                     |  |       | 6,920   |                   |   | 43,756          |  |                            | 15,143    |  |       | 28,512    |  |   | 8,011     |   |  |   | 51,666   
|Non-interest income                                 |  |                   | 5,162     |                 |   | 25,760                     |  |       | 163     |                   |   | 31,085          |  |                            | 5,081     |  |       | 25,828    |  |   | 393       |   |  |   | 31,302   
|Non-interest expense                                |  |                   | 6,099     |                 |   | 39,479                     |  |       | 7,050   |                   |   | 52,628          |  |                            | 6,498     |  |       | 38,534    |  |   | 8,763     |   |  |   | 53,795   
|                                                    |  |                   |           |                 |   |                            |  |       |         |                   |   |                 |  |                            |           |  |       |           |  |   |           |   |  |   |          
|Income (loss) before income taxes                   |  |                   | 11,074    |                 |   | 11,106                     |  |       | 33      |                   |   | 22,213          |  |                            | 13,726    |  |       | 15,806    |  |   | (359      | ) |  |   | 29,173   
|Income tax expense (benefit)                        |  |                   | 3,336     |                 |   | 3,345                      |  |       | 10      |                   |   | 6,691           |  |                            | 4,305     |  |       | 4,958     |  |   | (113      | ) |  |   | 9,150    
|                                                    |  |                   |           |                 |   |                            |  |       |         |                   |   |                 |  |                            |           |  |       |           |  |   |           |   |  |   |          
|Net income (loss)                                   |  | $                 | 7,738     |                 | $ | 7,761                      |  | $     | 23      |                   | $ | 15,522          |  | $                          | 9,421     |  | $     | 10,848    |  | $ | (246      | ) |  | $ | 20,023   
|                                                    |  |                   |           |                 |   |                            |  |       |         |                   |   |                 |  |                            |           |  |       |           |  |   |           |   |  |   |          
|Total assets                                        |  | $                 | 2,208,392 |                 | $ | 3,163,410                  |  | $     | 891,577 |                   | $ | 6,263,379       |  | $                          | 2,015,274 |  | $     | 3,068,881 |  | $ | 1,325,071 |   |  | $ | 6,409,226
|                                                    |  |                   |           |                 |   |                            |  |       |         |                   |   |                 |  |                            |           |  |       |           |  |   |           |   |  |   |          
|                                                    |  |                  
|Six Months Ended June 30,                           |  | 2007              |           | 2006           
|                                                    |  | CommercialBanking |           | ConsumerBanking |   | Treasury andAdministration |  | Total |         | CommercialBanking |   | ConsumerBanking |  | Treasury andAdministration |           |  | Total
|Net interest income                                 |  | $                 | 31,413    |                 | $ | 50,409                     |  | $     | 15,661  |                   | $ | 97,483          |  | $                          | 30,240    |  | $     | 56,251    |  | $ | 17,330    |   |  | $ | 103,821  
|Provision for loan losses                           |  |                   | 3,766     |                 |   | 1,195                      |  |       | 883     |                   |   | 5,844           |  |                            | 862       |  |       | 799       |  |   | (519      | ) |  |   | 1,142    
|                                                    |  |                   |           |                 |   |                            |  |       |         |                   |   |                 |  |                            |           |  |       |           |  |   |           |   |  |   |          
|Net interest income after provision for loan losses |  |                   | 27,647    |                 |   | 49,214                     |  |       | 14,778  |                   |   | 91,639          |  |                            | 29,378    |  |       | 55,452    |  |   | 17,849    |   |  |   | 102,679  
|Non-interest income                                 |  |                   | 10,015    |                 |   | 49,741                     |  |       | 1,198   |                   |   | 60,954          |  |                            | 9,839     |  |       | 49,808    |  |   | (203      | ) |  |   | 59,444   
|Non-interest expense                                |  |                   | 12,241    |                 |   | 80,423                     |  |       | 14,732  |                   |   | 107,396         |  |                            | 12,928    |  |       | 76,865    |  |   | 16,793    |   |  |   | 106,586  
|                                                    |  |                   |           |                 |   |                            |  |       |         |                   |   |                 |  |                            |           |  |       |           |  |   |           |   |  |   |          
|Income before income taxes                          |  |                   | 25,421    |                 |   | 18,532                     |  |       | 1,244   |                   |   | 45,197          |  |                            | 26,289    |  |       | 28,395    |  |   | 853       |   |  |   | 55,537   
|Income tax expense                                  |  |                   | 7,627     |                 |   | 5,561                      |  |       | 373     |                   |   | 13,561          |  |                            | 8,168     |  |       | 8,823     |  |   | 265       |   |  |   | 17,256   
|                                                    |  |                   |           |                 |   |                            |  |       |         |                   |   |                 |  |                            |           |  |       |           |  |   |           |   |  |   |          
|Net income                                          |  | $                 | 17,794    |                 | $ | 12,971                     |  | $     | 871     |                   | $ | 31,636          |  | $                          | 18,121    |  | $     | 19,572    |  | $ | 588       |   |  | $ | 38,281   
|                                                    |  |                   |           |                 |   |                            |  |       |         |                   |   |                 |  |                            |           |  |       |           |  |   |           |   |  |   |          
|Total assets                                        |  | $                 | 2,208,392 |                 | $ | 3,163,410                  |  | $     | 891,577 |                   | $ | 6,263,379       |  | $                          | 2,015,274 |  | $     | 3,068,881 |  | $ | 1,325,071 |   |  | $ | 6,409,226
|                                                    |  |                   |           |                 |   |                            |  |       |         |                   |   |                 |  |                            |           |  |       |           |  |   |           |   |  |   |          



|Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------

GENERAL

Provident Bankshares Corporation (the Corporation), a Maryland corporation, is the holding company for Provident Bank
(Provident or the Bank), a Maryland chartered stock commercial bank. At June 30, 2007, the Bank is the largest independent commercial bank, in asset size, headquartered in Maryland, with $6.3 billion in assets. Provident
is a regional bank serving Maryland, Virginia and Southern York County, PA, with emphasis on the key urban centers within these states  the Baltimore, Washington, D.C. and Richmond metropolitan areas.

Providents principal business is to acquire deposits from individuals and businesses and to use these deposits to fund loans to individuals and businesses.
Provident focuses on providing its products and services to three segments of customers  individuals, small businesses and middle market businesses. The Corporation offers consumer and commercial lending products and services through the
Consumer Banking group and the Commercial Banking group. Provident also offers related financial services through wholly-owned subsidiaries. Securities brokerage, investment management and related insurance services are available through Provident
Investment Center (PIC) and leases through Court Square Leasing.

Providents mission is to exceed customer expectations by delivering
superior service, products and banking convenience. Every employees commitment to serve the Banks customers in this fashion will assist in establishing Provident as the primary bank of choice of individuals, families, small businesses
and middle market businesses throughout its chosen markets. To achieve this mission and to improve financial fundamentals, the strategic priorities of the organization are to:

Maximize Providents position as the right size bank in the marketplace. Providents position as the largest bank headquartered in
Maryland provides a unique opportunity as the right size bank in its market areas, or footprint. The



21



---

##### Table of Contents

Bank provides the service of a community bank combined with the convenience and wide array of products and services that a strong regional bank offers. In
addition, the 63 in-store banking offices throughout its footprint reinforce its right size strategy through convenient locations, hours and a full line of products and services. Provident currently has 149 banking offices concentrated in the
Baltimore-Washington, D.C. corridor and beyond to Richmond, Virginia. Of the 149 banking offices, 47% are located in the Greater Baltimore region and 53% are located in the Greater Washington, D.C. and Central Virginia regions, reflecting the
successful development of the Bank into a highly competitive regional commercial bank. Provident also offers its customers 24-hour banking services through ATMs, telephone banking and the Internet. The Banks network of 246 ATMs enhances the
banking office network by providing customers increased opportunities to access their funds. In addition, the Bank is a member of the MoneyPass network which provides free access to more than 11,000 ATMs nationwide for its customers.

Profitably grow and deepen customer relationships in all four key market segments: Commercial, Commercial Real Estate, Consumer and Small Business.
Consumer banking continues to be an important component of the Banks strategic priorities. Consumer banking services include a broad array of consumer and small business loan, lease, deposit and investment products offered to consumer and
commercial customers through Providents banking office network and ProvidentDirect, the Banks direct channel sales center. The small business segment is further supported by relationship managers who provide comprehensive business
product and sales support to expand existing customer relationships and acquire new clients. Commercial banking is the other key component to the Corporations regional presence in its market area. The Commercial Banking group provides
customized banking solutions to middle market commercial customers and provides the lending expertise and financing options to real estate customers. The Bank has an experienced team of relationship managers with expertise in business and real
estate lending to companies in various industries in the region. It also has a suite of cash management products managed by responsive account teams that deepen customer relationships through competitively priced deposit based services, responsive
service and frequent personal contact with each customer. Recently, management has introduced a remote deposit product, which allows a customer to electronically post their deposits directly from the workplace. This product was designed to attract
and retain commercial deposits. Business clients have enthusiastically embraced this convenience based product.

Consistently execute a
higher-performance, customer relationship-focused sales culture.The Corporations transition to a customer relationship driven sales culture requires deepening relationships through cross-selling and the continuing emphasis on retention of
valued customers. The Bank has segmented its customers to better understand and anticipate their financial needs and provide Providents sales force with a targeted approach to customers and prospects. The successful execution of this strategic
priority will be centered on the right size bank commitmentproviding the service of a community bank combined with the convenience and wide array of products and services that a strong regional bank offers.

Sustain a culture that attracts and retains employees who provide the differentiating Provident Way customer experience.Provident has
always placed a high priority on its employees and has approached employee development and training with renewed emphasis. Employee development is viewed as a critical part of executing Providents strategic priority as the right size bank and
transforming the Companys sales culture with a focus on the employees development and approach with Providents customers.

Expand delivery (branch and non-branch) within the market Provident serves; supplement with acquisitions within pricing discipline. Provident continues to evaluate expansion opportunities within the regions that it serves. Provident
supplements organic growth opportunities with acquisitions if they are a strategic fit and are within the Corporations pricing model.

Restructuring Activities

During the fourth quarter of 2006, management initiated a corporate-wide efficiency and infrastructure
initiative program that focused on three major areas: the rationalization of the branch network; the composition and execution of fee generation activities, and the third and largest focus, the fundamental efficiency of loan and deposit operational
support activities. The identified financial objective is to reduce operating expenses and increase fee income for a total pre-tax impact of $10 million in 2007.

The initial phase of this program was an extensive internal review of the branch network locations to consider each locations profitability, opportunity for growth and proximity to other branches. That work was completed in the first
quarter of 2007 and is in the final stages of implementation. In the first quarter of 2007, the Corporation closed one branch in Maryland and six branches in Virginia, transferring $76 million in deposits to other nearby Provident branches. The
associated pre-tax expense reduction from this action, commencing in the second quarter, is approximately $459 thousand per quarter. This expense reduction represents the first $1.4 million delivery under the aforementioned pre-tax financial
objective of $10 million in 2007. The first quarter of 2007 earnings were not materially impacted as the gain realized from the sale of an owned branch facility substantially offset the branch closure costs.



22



---

##### Table of Contents

On May 4, 2007, the Corporation entered into a definitive agreement to sell six branches in western and central
Virginia to Union Bankshares of Bowling Green, Virginia. The transaction is expected to close sometime in early September 2007 with an anticipated gain. The sale of the six branches is consistent with the Corporations strategy to rationalize
the branch network and to focus on the Corporations core markets  the high growth, metropolitan areas of Baltimore, Washington and Richmond.

As part of the efficiency initiative program, management established four internal efficiency and infrastructure teams to identify revenue and efficiency opportunities. These cross-functional teams worked with outside consultants to analyze
expense and revenue opportunities based on industry best practices.

Increased revenue will come from a combination of both loan and deposit product
sources and will include increased pricing and new fees where both are competitively available. The revenue increase will also include improved collection of currently generated but waived or uncollected fees. With respect to operating expenses,
reductions will almost entirely be provided by reduced staffing, the bulk of which is expected to be achieved via attrition. The attrition method renders expense reduction that is less immediate but more favorable to stability and business
continuity. Reduced staffing will be realized primarily from the: (1) rationalization of the branch network and composition of branch and branch support personnel and (2) improved efficiency in the loan, credit and customer support
functions. Management currently believes that the pre-tax 2007 goal of $10 million is achievable. The Corporation has already achieved 30% of the pre-tax financial objective of $10 million with the anticipated balance occurring over the third and
fourth quarters. The costs associated with initiatives are being reported separately in the Condensed Consolidated Statements of Income.

FINANCIAL
REVIEW

The principal objective of this Financial Review is to provide an overview of the financial condition and results of operations of Provident
Bankshares Corporation and its subsidiaries for the periods indicated. This discussion and tabular presentations should be read in conjunction with the accompanying unaudited Condensed Consolidated Financial Statements and Notes as well as the other
information herein.

Overview of Income and Expenses

Income

The Corporation has two primary sources of pre-tax income. The first is net interest income. Net interest income is the
difference between interest incomewhich is the income that the Corporation earns on its loans and investmentsand interest expensewhich is the interest that is paid on its deposits and borrowings.

The second principal source of pre-tax income is non-interest incomethe compensation received from providing products and services. The majority of the
non-interest income comes from service charges on deposit accounts. The Corporation also earns income from insurance commissions, mortgage banking fees and other fees and charges.

The Corporation recognizes gains or losses as a result of sales of investment securities or the disposition of loans, foreclosed property or fixed assets. In addition, the Corporation also recognizes gains or losses
on its outstanding derivative financial instruments. Gains and losses are not a regular part of the Corporations primary source of income.

Expenses

The expenses the Corporation incurs in operating its business consist of salaries and employee benefits expense, occupancy
expense, furniture and equipment expense, external processing fees, deposit insurance premiums, advertising expenses, and other miscellaneous expenses.

Salaries and employee benefits expense consists primarily of the salaries and wages paid to employees, payroll taxes, and expenses for health care, retirement and other employee benefits.

Occupancy expenses, which are fixed or variable costs associated with premises and equipment, consist primarily of lease payments, real estate taxes, depreciation
charges, maintenance and cost of utilities.

Furniture and equipment include expenses and depreciation charges related to office and banking equipment.
Depreciation of premises and equipment is computed using the straight-line method based on the useful lives of related assets. Estimated lives are 5 to 15 years for building and leasehold improvements, and 3 to 10 years for furniture and equipment.

External processing fees are fees paid to third parties for data processing services.



23



---

##### Table of Contents

Restructuring activities are incremental expenses associated with corporate efficiency and infrastructure initiatives
implemented to simplify the Corporations business model as discussed in Note 13 to the unaudited Condensed Consolidated Financial Statements.

Other
expenses include expenses for attorneys, accountants and consultants, fees paid to directors, franchise taxes, charitable contributions, insurance, office supplies, postage, telephone and other miscellaneous operating expenses.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

The unaudited Condensed
Consolidated Financial Statements of the Corporation are prepared in accordance with U.S. generally accepted accounting principles (GAAP). The preparation of these financial statements requires management to make estimates and judgments
that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosures of contingent assets and liabilities for the reporting periods. Management evaluates estimates on an on-going basis, and believes the following
represent its more significant judgments and estimates used in preparation of its consolidated financial statements: allowance for loan losses, non-accrual loans, other real estate owned, estimates of fair value and intangible assets associated with
mergers, other than temporary impairment of investment securities, pension and post-retirement benefits, asset prepayment rates, goodwill and intangible assets, share-based payment, derivative financial instruments, litigation and income taxes.
Management bases its estimates on historical experience and various other factors and assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of
assets and liabilities that are not readily apparent from other sources. Management believes the following critical accounting policies affect its more significant judgments and estimates used in preparation of its unaudited Condensed Consolidated
Financial Statements: allowance for loan losses, other than temporary impairment of investment securities, derivative financial instruments, goodwill and intangible assets, asset prepayment rates, and income taxes. Each estimate and its financial
impact, to the extent significant to financial results, is discussed in the notes to the unaudited Condensed Consolidated Financial Statements. It is at least reasonably possible that each of the Corporations estimates could change in the near
term or that actual results may differ from these estimates under different assumptions or conditions, resulting in a change that could be material to the unaudited Condensed Consolidated Financial Statements.

FINANCIAL CONDITION

The financial condition of the Corporation
reflects the strong focus on business development and the execution of the Corporations strategic priorities and strengthening of the balance sheet by growing loans and customer deposits in the Corporations core business segments and key
major markets of Greater Baltimore, Greater Washington, D.C. and Central Virginia. Solid growth in relationship-based loan portfolios (loans other than the Corporations originated and acquired residential mortgage loans) was a reflection of
the Corporations ability to grow the loan portfolio in these key markets through its lending expertise and focus on its premier loan programs  home equity, commercial real estate, and commercial business. The Corporation was also
successful in retaining and growing customer deposits over the past 12 months. These successful efforts have led to growth in average relationship-based loans of $266.6 million, or 8.0%, and average deposits of $106.7 million, or 2.6%, over the
second quarter of 2006. At June 30, 2007, total assets were $6.3 billion, while total loans and deposits were $3.9 billion and $4.2 billion, respectively.

Based upon the Corporations strategy, growth in internally generated loan portfolios continues to replace the decline in wholesale assets (originated and acquired residential mortgages and investment securities) as the Corporation
strengthens the balance sheet by growing relationship-based portfolios and de-emphasizing wholesale assets. In addition, capital growth continues to be a specific focus for the Corporation. Tangible common equity as a percentage of tangible assets
has grown to 6.63% at June 30, 2007 compared to 6.50% and 6.41% at December 31, 2006 and June 30, 2006, respectively. The tangible common equity ratio is a non-GAAP measure used by management to evaluate capital adequacy. Tangible
common equity is total equity less net accumulated other comprehensive income (OCI), goodwill and deposit-based intangibles. Tangible assets are total assets less goodwill and deposit-based intangibles. The tangible common equity ratio
is calculated by removing the impact of OCI and certain intangible assets from total equity and total assets. Management and many stock analysts use the tangible common equity ratio in conjunction with more traditional bank capital ratios to compare
the capital adequacy of banking organizations with significant amounts of goodwill or other intangible assets, typically stemming from the use of the Purchase Accounting method accounting for mergers and acquisitions. Management believes
this is an important benchmark for the Corporation and for investors. Neither tangible common equity, tangible assets nor the related measures should be considered in isolation or as a substitute for stockholders equity, total assets or any
other measure calculated in accordance with GAAP. Moreover, the manner in which the Corporation calculates its tangible common equity, tangible assets and the related measures may differ from that of other companies reporting measures with similar
names. The following table is a reconciliation of the Corporations tangible common equity and tangible assets for the periods ended June 30, 2007, December 31, 2006 and June 30, 2006, respectively.



24



---

##### Table of Contents

|                                                           |  |              |           |   |                  |   |           |              |  |   |           |  
|---------------------------------------------------------- |  | ------------ | --------- | - | ---------------- | - | --------- | ------------ |  | - | --------- | -
|(dollars in thousands)                                     |  | June 30,2007 |           |   | December 31,2006 |   |           | June 30,2006 | 
|Total equity capital per consolidated financial statements |  | $            | 624,167   |   |                  | $ | 633,631   |              |  | $ | 624,119   |  
|Accumulated other comprehensive loss                       |  |              | 35,685    |   |                  |   | 22,107    |              |  |   | 34,215    |  
|Goodwill                                                   |  |              | (253,906  | ) |                  |   | (254,543  | )            |  |   | (254,855  | )
|Deposit-based intangible                                   |  |              | (8,065    | ) |                  |   | (8,965    | )            |  |   | (9,865    | )
|                                                           |  |              |           |   |                  |   |           |              |  |   |           |  
|Tangible common equity                                     |  | $            | 397,881   |   |                  | $ | 392,230   |              |  | $ | 393,614   |  
|                                                           |  |              |           |   |                  |   |           |              |  |   |           |  
|                                                           |  |              |          
|Total assets per consolidated financial statements         |  | $            | 6,263,379 |   |                  | $ | 6,295,893 |              |  | $ | 6,409,226 |  
|Goodwill                                                   |  |              | (253,906  | ) |                  |   | (254,543  | )            |  |   | (254,855  | )
|Deposit-based intangible                                   |  |              | (8,065    | ) |                  |   | (8,965    | )            |  |   | (9,865    | )
|                                                           |  |              |           |   |                  |   |           |              |  |   |           |  
|Tangible Assets                                            |  | $            | 6,001,408 |   |                  | $ | 6,032,385 |              |  | $ | 6,144,506 |  
|                                                           |  |              |           |   |                  |   |           |              |  |   |           |  
|Tangible common equity ratio                               |  |              | 6.63      | % |                  |   | 6.50      | %            |  |   | 6.41      | %

Lending

Total
average loan balances increased to $3.9 billion in the second quarter of 2007, an increase of $174.4 million, or 4.7%, from the second quarter of 2006. The following table summarizes the composition of the Banks average loans for the periods
indicated.



|                                             |  |                            |           |            |   |           |            |   |         |   |  |       |   
|-------------------------------------------- |  | -------------------------- | --------- | ---------- | - | --------- | ---------- | - | ------- | - |  | ----- | --
|                                             |  | Three Months EndedJune 30, |           | $ Variance |   |           | % Variance |  
|(dollars in thousands)                       |  | 2007                       |           | 2006       |   |          
|Residential real estate:                     |  |                            |           |            |   |           |            |   |         |   |  |       |   
|Originated and acquired residential mortgage |  | $                          | 311,122   |            | $ | 403,284   |            | $ | (92,162 | ) |  | (22.9 | )%
|Home equity                                  |  |                            | 1,014,915 |            |   | 946,382   |            |   | 68,533  |   |  | 7.2   |   
|Other consumer:                              |  |                            |           |            |   |           |            |   |         |   |  |       |   
|Marine                                       |  |                            | 367,880   |            |   | 392,987   |            |   | (25,107 | ) |  | (6.4  | ) 
|Other                                        |  |                            | 26,731    |            |   | 28,055    |            |   | (1,324  | ) |  | (4.7  | ) 
|                                             |  |                            |           |            |   |           |            |   |         |   |  |       |   
|Total consumer                               |  |                            | 1,720,648 |            |   | 1,770,708 |            |   | (50,060 | ) |  | (2.8  | ) 
|                                             |  |                            |           |            |   |           |            |   |         |   |  |       |   
|Commercial real estate:                      |  |                            |           |            |   |           |            |   |         |   |  |       |   
|Commercial mortgage                          |  |                            | 446,898   |            |   | 461,554   |            |   | (14,656 | ) |  | (3.2  | ) 
|Residential construction                     |  |                            | 584,719   |            |   | 508,328   |            |   | 76,391  |   |  | 15.0  |   
|Commercial construction                      |  |                            | 376,151   |            |   | 295,740   |            |   | 80,411  |   |  | 27.2  |   
|Commercial business                          |  |                            | 775,142   |            |   | 692,819   |            |   | 82,323  |   |  | 11.9  |   
|                                             |  |                            |           |            |   |           |            |   |         |   |  |       |   
|Total commercial                             |  |                            | 2,182,910 |            |   | 1,958,441 |            |   | 224,469 |   |  | 11.5  |   
|                                             |  |                            |           |            |   |           |            |   |         |   |  |       |   
|Total loans                                  |  | $                          | 3,903,558 |            | $ | 3,729,149 |            | $ | 174,409 |   |  | 4.7   |   
|                                             |  |                            |           |            |   |           |            |   |         |   |  |       |   

Strong loan growth in the Corporations relationship-based loan portfolios more than replaced the planned
reductions in the wholesale loan portfolio. Relationship-based loans increased in the aggregate, $266.6 million, or 8.0%, over the same quarter in 2006. The Corporations focus on business development and identifying opportunities, combined
with the experience of lending officers in the market, has been demonstrated by the strong growth in the home equity, commercial real estate and commercial business loan portfolios. Total average loans increased by 4.7%, primarily due to an increase
of $68.5 million, or 7.2%, in average home equity loans, $76.4 million, or 15.0%, in average residential construction loans, $80.4 million, or 27.2%, in commercial construction loans and $82.3 million, or 11.9%, in average commercial business loans.
These increases more than offset the reductions in originated and acquired residential mortgage loans of $92.2 million. These positive results reflect the effectiveness of the Corporations strategy to profitably grow and deepen customers
relationships in all four key market segments: commercial, commercial real estate, consumer and small business.

The variety of home equity loan products,
along with the Corporations relationship sales approach and competitive pricing have proven to be successful in the markets of Maryland, Washington, D.C. and Virginia. This marketing strategy resulted in the $68.5 million, or 7.2%, increase in
average home equity loan balances, surpassing $1 billion in average home equity loans. The production of direct consumer loans, primarily home equity loans and lines, is generated through the Banks retail



25



---

##### Table of Contents

banking offices, phone center and internet channels. The solid growth in home equity lending was partially offset by a decline in marine and other consumer
loans. Currently, management has chosen to limit marine lending loan growth due to low pricing margins in the industry.

Commercial Banking is the other
key component to the Corporations regional presence in its market area. Average total commercial loans increased $224.5 million, or 11.5%, compared to the second quarter of 2006. Residential and commercial construction loans posted increases
compared to the same quarter of 2006 of $76.4 million and $80.4 million, respectively, reflecting the strength and balanced growth in the regional real estate construction markets. During this same period, commercial business loans increased by
$82.3 million, or 11.9%. This growth has occurred within the Corporations market footprint and is a reflection of the strength in the Corporations markets and the groups ability to deepen historical lending relationships with
seasoned borrowers in familiar markets. These expanded relationships and associated risks are managed through an effective level of loan administration and credit monitoring by an experienced credit management staff.

The overall result is a relatively balanced mix of lending revenue sources between consumer and commercial loan products with $1.7 billion, or 44.1%, in consumer loans,
and $2.2 billion, or 55.9%, in commercial loans. In the second quarter of 2007, average loan balances of $1.5 billion were in the Greater Washington and Central Virginia regions and represent 37.9% of total average loan balances while 62.1% were in
the Greater Baltimore region.

Asset Quality

The
following table presents information with respect to non-performing assets and 90-day delinquencies as of the dates indicated.



|                                                  |  |              |        |   |                  |   |        |  
|------------------------------------------------- |  | ------------ | ------ | - | ---------------- | - | ------ | -
|(dollars in thousands)                            |  | June 30,2007 |        |   | December 31,2006 |  
|Non-Performing Assets:                            |  |              |        |   |                  |   |        |  
|Originated and acquired residential mortgage      |  | $            | 7,211  |   |                  | $ | 7,202  |  
|Home equity                                       |  |              | 707    |   |                  |   | 280    |  
|Other consumer                                    |  |              | 601    |   |                  |   | 492    |  
|Commercial mortgage                               |  |              | 1,335  |   |                  |   | 1,335  |  
|Residential real estate construction              |  |              | 1,247  |   |                  |   |       |  
|Commercial business                               |  |              | 7,791  |   |                  |   | 10,417 |  
|                                                  |  |              |        |   |                  |   |        |  
|Total non-accrual loans                           |  |              | 18,892 |   |                  |   | 19,726 |  
|Total renegotiated loans                          |  |              |       |   |                  |   |       |  
|                                                  |  |              |        |   |                  |   |        |  
|Total non-performing loans                        |  |              | 18,892 |   |                  |   | 19,726 |  
|Total other assets and real estate owned          |  |              | 3,821  |   |                  |   | 2,483  |  
|                                                  |  |              |        |   |                  |   |        |  
|Total non-performing assets                       |  | $            | 22,713 |   |                  | $ | 22,209 |  
|                                                  |  |              |        |   |                  |   |        |  
|90-Day Delinquencies:                             |  |              |        |   |                  |   |        |  
|Originated and acquired residential mortgage      |  | $            | 998    |   |                  | $ | 3,030  |  
|Home equity                                       |  |              | 1,052  |   |                  |   | 648    |  
|Other consumer                                    |  |              | 1,455  |   |                  |   | 1,413  |  
|Commercial business                               |  |              | 128    |   |                  |   | 97     |  
|                                                  |  |              |        |   |                  |   |        |  
|Total 90-day delinquencies                        |  | $            | 3,633  |   |                  | $ | 5,188  |  
|                                                  |  |              |        |   |                  |   |        |  
|Asset Quality Ratios:                             |  |              |        |   |                  |   |        |  
|Non-performing loans to loans                     |  |              | 0.48   | % |                  |   | 0.51   | %
|Non-performing assets to loans                    |  |              | 0.58   | % |                  |   | 0.57   | %
|Allowance for loan losses to loans                |  |              | 1.17   | % |                  |   | 1.17   | %
|Net charge-offs in quarter to average loans       |  |              | 0.47   | % |                  |   | 0.14   | %
|Allowance for loan losses to non-performing loans |  |              | 242.27 | % |                  |   | 229.15 | %



26



---

##### Table of Contents

The Corporations loan portfolio continues to experience favorable asset quality in the second quarter of 2007.
Despite a $3.5 million charge-off of a long standing non-performing commercial business loan in the second quarter 2007, non-performing assets and 90-day delinquencies remain stable compared to December 31, 2006. The success within the
Corporations loan portfolio is a reflection of managements high credit standards, in-house administration and strong oversight procedures along with the strategy of shifting the balance sheet away from wholesale loans to
relationship-based loan portfolios. In addition, regional credit conditions remained favorable for the second quarter of 2007.

The level of non-performing
assets to total loans was 0.58% at June 30, 2007, which was relatively flat compared to 0.57% at December 31, 2006. The level of 90-day delinquent loans declined during the same period, decreasing $1.6 million, or 30.0%, to $3.6 million
from the $5.2 million level at December 31, 2006. The decline in 90-day delinquent loans was primarily in the originated and acquired residential mortgage portfolio. In addition, net charge-offs in the quarter as a percentage of average loans
increased from 0.14% in the fourth quarter of 2006 to 0.47%. The increase in the net-charge-off percentage for the second quarter of 2007 is a result of the $3.5 million charge-off of a commercial business loan made to a government contractor.

Overall, the asset quality ratios of the Corporation are considered favorable. During the quarter, non-performing assets increased slightly to $22.7
million at June 30, 2007, a 2.3% increase from the level at December 31, 2006. The increase in non-performing assets was mainly due to the $1.2 million increase from a non-performing residential real estate construction loan and a $1.3
million increase in other assets and real estate owned offset by the decline of $2.6 in commercial business loans that resulted mainly from the charge-off mentioned above. Non-performing commercial business loans include $2.0 million of loans that
have U.S. government guarantees.

Allowance for Loan Losses

The Corporation maintains an allowance for loan losses (the allowance), which is intended to be managements best estimate of inherent losses in the outstanding loan portfolio. The allowance is reduced by actual credit
losses and is increased by the provision for loan losses and recoveries of previous loan losses. The provisions for loan losses are charges to earnings to bring the total allowance to a level considered necessary by management.

The allowance is based on managements continuing review and evaluation of the loan portfolio. This process provides an allowance consisting of two components,
allocated and unallocated. To arrive at the allocated component of the allowance, the Corporation combines estimates of the allowances needed for loans analyzed individually and on a pooled basis. The allocated component of the allowance is
supplemented by an unallocated component.

The portion of the allowance that is allocated to individual internally criticized and non-accrual loans is
determined by estimating the inherent loss on each problem credit after giving consideration to the value of underlying collateral. Management emphasizes loan quality and close monitoring of potential problem credits. Credit risk identification and
review processes are utilized in order to assess and monitor the degree of risk in the loan portfolio. The Corporations lending and credit administration staff are charged with reviewing the loan portfolio and identifying changes in the
economy or in a borrowers circumstances that may affect the ability to repay debt or the value of pledged collateral. The loan classification and review system identifies those loans with a higher than normal risk of uncollectibility. Each
commercial loan is assigned a risk rating based upon an assessment of the borrowers financial capacity to service the debt and the presence and value of collateral for the loan.

In addition to being used to categorize risk, the Banks internal ten-point risk rating system is used to determine the allocated allowance for the commercial portfolio. Reserve factors, based on the actual loss
history for a 5-year period for criticized loans, are assigned. If the factor, based on loss history, for classified credits is lower than the minimum established factor, the higher factor is applied. For loans with satisfactory risk profiles, the
factors are based on the rating profile of the portfolio and the consequent historic losses of bonds with equivalent ratings.

For the consumer portfolios,
the determination of the allocated allowance is conducted at an aggregate, or pooled, level. Each quarter, historical rolling loss rates for homogenous pools of loans in these portfolios provide the basis for the allocated reserve. For any portfolio
where the Bank lacks sufficient historic experience, industry loss rates are used. If recent history is not deemed to reflect the inherent losses existing within a portfolio, older historic loss rates during a period of similar economic or market
conditions are used.

The Banks credit administration group adjusts the indicated loss rates based on qualitative factors. Factors that are
considered in adjusting loss rates include risk characteristics, credit concentration trends and general economic conditions, including job growth and unemployment rates. For commercial and real estate portfolios, additional factors include the
level and trend of watched and criticized credits within those portfolios; historic loss rates, commercial real estate vacancy, absorption and rental rates; and the number and volume of syndicated credits, construction loans, or other portfolio
segments



27



---

##### Table of Contents

deemed to carry higher levels of risk. Upon completion of the qualitative adjustments, the overall allowance is allocated to the components of the portfolio
based on the adjusted loss factors.

The purpose of the unallocated component of the allowance is to mitigate the imprecision inherent in managements
estimates of expected credit losses and includes its determination of the amounts necessary for concentrations, economic uncertainties and other subjective factors that may not have been fully considered in the allocated allowance. The relationship
of the unallocated component to the total allowance may fluctuate from period to period. Although management has allocated the majority of the allowance to specific loan categories, the evaluation of the allowance is considered in its entirety.

Lending management meets at least quarterly with executive management to review the credit quality of the loan portfolios and to evaluate the allowance.
The Corporation has an internal risk analysis and review staff that continuously reviews loan quality and reports the results of its reviews to executive management and the Audit Committee of the Board of Directors. Such reviews also assist
management in establishing the level of the allowance.

Management believes that it uses the relevant information available to make determinations about
the allowance and that it has established its existing allowance in accordance with GAAP. If circumstances differ substantially from the assumptions used in making determinations, adjustments to the allowance may be necessary and results of
operations could be affected. Because events affecting borrowers and collateral cannot be predicted with certainty, there can be no assurance that increases to the allowance will not be necessary should the quality of any loans deteriorate.

The FDIC examines the Bank periodically and, accordingly, as part of this examination, the allowance is reviewed for adequacy utilizing specific
guidelines. Based upon their review, the regulators may from time to time require reserves in addition to those previously provided.

At June 30,
2007, the allowance was $45.8 million, or 1.17% of total loans outstanding, compared to an allowance at December 31, 2006 of $45.2 million, or 1.17% of total loans outstanding. The allowance coverage was 242.27% of non-performing loans at
June 30, 2007 compared to 229.15% at December 31, 2006. Portfolio-wide, net charge-offs represented 0.47% of average loans in second quarter of 2007, compared to 0.09% in second quarter of 2006 and 0.14% in the fourth quarter of 2006.

Deposits

The following table summarizes the
composition of the Corporations average deposit balances for the periods indicated.



|                         |  |                            |           |            |   |           |            |   |         |   |  |       |  
|------------------------ |  | -------------------------- | --------- | ---------- | - | --------- | ---------- | - | ------- | - |  | ----- | -
|                         |  | Three Months EndedJune 30, |           | $ Variance |   |           | % Variance |  
|(dollars in thousands)   |  | 2007                       |           | 2006       |   |          
|Transaction accounts:    |  |                            |           |            |   |           |            |   |         |   |  |       |  
|Noninterest-bearing      |  | $                          | 743,185   |            | $ | 800,183   |            | $ | (56,998 | ) |  | (7.1  | )
|Interest-bearing         |  |                            | 529,568   |            |   | 579,131   |            |   | (49,563 | ) |  | (8.6  | )
|Savings/money market:    |  |                            |           |            |   |           |            |   |         |   |  |       |  
|Savings                  |  |                            | 597,538   |            |   | 683,347   |            |   | (85,809 | ) |  | (12.6 | )
|Money market             |  |                            | 598,547   |            |   | 619,840   |            |   | (21,293 | ) |  | (3.4  | )
|Certificates of deposit: |  |                            |           |            |   |           |            |   |         |   |  |       |  
|Direct                   |  |                            | 1,199,855 |            |   | 919,265   |            |   | 280,590 |   |  | 30.5  |  
|Brokered                 |  |                            | 500,263   |            |   | 460,527   |            |   | 39,736  |   |  | 8.6   |  
|                         |  |                            |           |            |   |           |            |   |         |   |  |       |  
|Total deposits           |  | $                          | 4,168,956 |            | $ | 4,062,293 |            | $ | 106,663 |   |  | 2.6   |  
|                         |  |                            |           |            |   |           |            |   |         |   |  |       |  
|Deposits by source:      |  |                            |           |            |   |           |            |   |         |   |  |       |  
|Consumer                 |  | $                          | 2,871,690 |            | $ | 2,717,879 |            | $ | 153,811 |   |  | 5.7   |  
|Commercial               |  |                            | 797,003   |            |   | 883,887   |            |   | (86,884 | ) |  | (9.8  | )
|Brokered                 |  |                            | 500,263   |            |   | 460,527   |            |   | 39,736  |   |  | 8.6   |  
|                         |  |                            |           |            |   |           |            |   |         |   |  |       |  
|Total deposits           |  | $                          | 4,168,956 |            | $ | 4,062,293 |            | $ | 106,663 |   |  | 2.6   |  
|                         |  |                            |           |            |   |           |            |   |         |   |  |       |  

Average total deposits increased $106.7 million, or 2.6%, in the second quarter of 2007 over the second quarter of
2006. Consumer deposits grew by 5.7%, or $153.8 million to $2.9 billion, while commercial deposits driven by market conditions experienced a decline of $86.9 million, or 9.8%. Consumer certificates of deposit increased by $266.9 million from a year
ago and were partially offset by a $113.4 million net decline in all other sources of consumer deposits. Commercial



28



---

##### Table of Contents

certificates of deposit also increased over the same period a year ago, growing by $13.7 million, or 10.0%, while all other sources of commercial deposits
declined by $100.5 million. The decline in commercial deposits is mainly attributed to lower title company activity, repo sweeps and the increase in customer utilization of their deposits versus obtaining financing. Over the past year, consumer and
commercial customers have been shifting their deposits away from low yielding checking and savings accounts to higher yielding certificates of deposit or moving their deposits to alternative markets. This change in deposit mix is a result of the
current rate environment and the intense level of competition. In addition, the use of brokered deposits increased from $460.5 million to $500.3 million as they provide a less expensive alternative to funding loan growth compared to other forms of
borrowing.

Treasury Activities

The Treasury Division
manages the wholesale segments of the balance sheet, including investments, purchased funds, long-term debt and derivatives. Managements objective is to achieve the maximum level of stable earnings over the long term, while controlling the
level of interest rate and liquidity risk, and optimizing capital utilization. In managing the investment portfolio to achieve its stated objective, the Corporation invests predominately in U.S. Treasury and Agency securities, mortgage-backed
securities (MBS), asset-backed securities (ABS), corporate bonds and municipal bonds. Treasury strategies and activities are overseen by the Banks Asset / Liability Committee (the ALCO), which also reviews
all investment and funding transactions. ALCO activities are summarized and reviewed monthly with the Corporations Board of Directors.

At
June 30, 2007, the investment portfolio totaled $1.6 billion, or 25.2% of total assets, compared to 26.8% of total assets at year-end 2006. The portfolio declined $104.1 million from the level at year-end 2006, reflecting managements
continued execution of the strategy to de-emphasize wholesale assets. In 2007 management has invested primarily in fixed rate mortgage-backed securities and municipal bonds to diversify investment portfolio risks, maximize stable earnings, and
manage the Banks interest rate sensitivity. The purchases in 2007 have been primarily Aaa rated securities. In the first six months of 2007, $48.3 million of municipal bonds and $90.8 million of non-agency MBS were purchased, reinvesting
proceeds of MBS sales, ABS sales, and prepayments. Investment allocations as of June 30, 2007 include MBS (43.8%), ABS (38.2%), municipal (9.2%), corporate (4.7%), and U.S. Government securities (4.1%). The MBS portfolio includes $561.5 million
of agency-backed securities, $71.7 million of Aaa rated non-agency MBS and $60.0 million of Aa rated non-agency MBS. All of the non-agency MBS are backed by high credit quality 30-year fixed rate loans. There are no sub-prime MBS or ABS
securities in the investment portfolio. The ABS portfolio consists of Aaa, Aa and single A rated pooled trust preferred securities. The municipal bond portfolio consists of geographically diversified Aaa rated securities. Other debt securities
primarily include investments in single issuer corporate bonds rated investment-grade by Moodys or S&P, and U.S. Treasury and Agency securities. Typically, management classifies securities as available for sale to maximize management
flexibility, although securities may be purchased with the intention of holding to maturity.

The primary risk in the investment portfolio is duration
risk. Duration measures the expected change in the market value of an investment for a 100 basis point (or 1%) change in interest rates. The higher an investments duration, the longer the time until its rate is reset to current market rates.
The Banks risk tolerance, as measured by the duration of the investment portfolio, is typically between 2.5% and 3.5%. The portfolio duration is currently 2.9%. Another risk in the investment portfolio is credit risk. At June 30, 2007,
59.9% of the investment portfolio was rated Aaa, 39.9% was investment grade below Aaa, and 0.2% was rated below investment grade or was not rated.

Investment securities are evaluated periodically to determine whether a decline in their value is other than temporary. Management utilizes criteria such as the magnitude and duration of the decline, in addition to the reasons underlying
the decline, to determine whether the loss in value is other than temporary. If a decline in value is determined to be other than temporary, the value of the security is reduced and a corresponding charge to earnings is recognized. The Corporation
had a limited number of securities in a continuous loss position for 12 months or more at June 30, 2007. Because the declines in fair value were due to changes in market interest rates or liquidity, not in estimated cash flows, no other than
temporary impairment was recorded at June 30, 2007. Management currently has the intent and ability to retain investment securities with unrealized losses until the decline in value has been recovered.

Treasury funding, representing brokered certificates of deposit, short-term borrowings excluding repurchase agreements (repo), long-term debt and junior
subordinated debentures, totaled $1.5 billion on June 30, 2007, down $152.1 million from year-end 2006. The decline offset core deposit growth of $79.0 million, repo growth of $45.0 million, and a $32.5 million reduction in total assets over
that time period.

Providents funds management objectives are two-fold: to minimize the cost of borrowings while assuring sufficient funding
availability to meet current and future customer requirements, and to contribute to interest rate risk management goals through match-funding loan and investment activity. Management utilizes a variety of sources to raise borrowed funds at
competitive rates, including federal funds purchased (fed funds), Federal Home Loan Bank (FHLB) borrowings, securities sold under repo agreements, and brokered and jumbo certificates of deposit (CDs). FHLB
borrowings and repos typically are borrowed at rates approximating the LIBOR rate for the equivalent term because they are secured with investments or high quality real estate loans. Fed funds, which are generally overnight borrowings, are typically
purchased at



29



---

##### Table of Contents

the Federal Reserve target rate. Brokered CDs are generally added when market conditions permit issuance at rates favorable to other funding sources.

The Corporation formed wholly owned statutory business trusts in 1998, 2000 and 2003. In 2004, the Corporation also acquired three wholly owned statutory
business trusts from Southern Financial as part of the merger. In all cases, the trusts issued trust preferred securities that were sold to outside third parties. The junior subordinated debentures issued by the Corporation to the trusts are
presented net of unamortized issuance costs as long-term debt in the Condensed Consolidated Statements of Condition and are includable in Tier 1 capital for regulatory capital purposes, subject to certain limitations. Any of the junior subordinated
debentures are redeemable at any time in whole, but not in part, from the date of issuance on the occurrence of certain events. There are $50 million of issuances callable within the next twelve months.

Liquidity

An important component of the Banks asset/liability
structure is the level of liquidity available to meet the needs of customers and creditors. Traditional sources of bank liquidity include deposit growth, loan repayments, investment maturities, asset sales, borrowings and interest received.
Management believes the Bank has sufficient liquidity to meet future funding needs.

The Banks chief source of liquidity is the assets it possesses,
which can either be pledged as collateral for secured borrowings or sold outright. The Banks primary sources for raising secured borrowings are the FHLB and securities broker/dealers. At June 30, 2007, $971.5 million of secured borrowings
were employed, with sufficient collateral available to immediately raise an additional $834.1 million. An excess liquidity position of $297.1 million remains after covering $537.0 million of unsecured funds that mature in the next three months.
Additionally, over $365.1 million of assets are maintained as collateral with the Federal Reserve that is available as a contingent funding source.

The
Bank also has several sources of unsecured funding that it uses routinely. At June 30, 2007, the Bank possessed $1.3 billion of overnight borrowing capacity, of which only $300.0 million was in use at quarter-end. The brokered certificates of
deposit and unsecured debt markets, which are at times more expensive than secured funds of similar maturity, are also vital funding alternatives. As of June 30, 2007, the Banks brokered CDs totaled $489.0 million.

As an alternative to raising secured funds, the Bank can raise liquidity through asset sales. At June 30, 2007, over $500 million of the Banks investment
portfolio was immediately saleable at a market value equaling or exceeding its amortized cost basis. Additionally, over a 90-day time frame, a majority of the Banks $1.7 billion consumer and residential loan portfolios is saleable under normal
conditions.

A significant use of the Corporations liquidity is the dividends it pays to shareholders. The Corporation is a one-bank holding company
that relies upon the Banks performance to generate capital growth through Bank earnings. A portion of the Banks earnings is passed to the Corporation in the form of cash dividends. As a commercial bank under the Maryland Financial
Institution Law, the Bank may declare cash dividends from undivided profits or, with the prior approval of the Commissioner of Financial Regulation, out of paid-in capital in excess of 100% of its required capital stock, and after providing for due
or accrued expenses, losses, interest and taxes. These dividends paid to the Corporation are utilized to pay dividends to stockholders, repurchase shares and pay interest on junior subordinated debentures. The Corporation and the Bank, in declaring
and paying dividends, are also limited insofar as minimum capital requirements of regulatory authorities must be maintained. The Corporation and the Bank comply with such capital requirements. If the Corporation or the Bank were unable to comply
with the minimum capital requirements, it could result in regulatory actions that could have a material impact on the Corporation.

Contractual
Obligations, Commitments and Off Balance Sheet Arrangements

The Corporation has various contractual obligations, such as long-term borrowings, that are
recorded as liabilities in the Condensed Consolidated Financial Statements. Other items, such as certain minimum lease payments for the use of banking and operations offices under operating lease agreements, are not recognized as liabilities in the
Condensed Consolidated Financial Statements, but are required to be disclosed. Each of these arrangements affects the Corporations determination of sufficient liquidity.



30



---

##### Table of Contents

The following table summarizes significant contractual obligations at June 30, 2007 and the future periods in which
such obligations are expected to be settled in cash. In addition, the table reflects the timing of principal payments on outstanding borrowings.



|                  |  |                                    |         |          |   |          |  |              |         |  |   |         |  |   |        
|----------------- |  | ---------------------------------- | ------- | -------- | - | -------- |  | ------------ | ------- |  | - | ------- |  | - | -------
|                  |  | Contractual Payments Due by Period |         | Total   
|(in thousands)    |  | Lessthan 1Year                     |         | 1-3Years |   | 4-5Years |  | After 5Years |        
|Lease obligations |  | $                                  | 12,596  |          | $ | 22,730   |  | $            | 17,765  |  | $ | 23,181  |  | $ | 76,272 
|Long-term debt    |  |                                    | 175,000 |          |   | 340,000  |  |              | 105,000 |  |   | 136,770 |  |   | 756,770
|                  |  |                                    |         |          |   |          |  |              |         |  |   |         |  |   |        
|Total             |  | $                                  | 187,596 |          | $ | 362,730  |  | $            | 122,765 |  | $ | 159,951 |  | $ | 833,042
|                  |  |                                    |         |          |   |          |  |              |         |  |   |         |  |   |        

Arrangements to fund credit products or guarantee financing take the form of loan commitments (including lines of
credit on revolving credit structures) and letters of credit. Approvals for these arrangements are obtained in the same manner as loans. Generally, cash flows, collateral value and a risk assessment are considered when determining the amount and
structure of credit arrangements. Commitments to extend credit in the form of consumer, commercial real estate and business loans at June 30, 2007 were as follows:



|                                      |  |              |          
|------------------------------------- |  | ------------ | ---------
|(in thousands)                        |  | June 30,2007
|Commercial business and real estate   |  | $            | 1,075,287
|Consumer revolving credit             |  |              | 825,810  
|Residential mortgage credit           |  |              | 21,216   
|Performance standby letters of credit |  |              | 113,180  
|                                      |  |              |          
|Total loan commitments                |  | $            | 2,035,493
|                                      |  |              |          

Historically, many of the commitments expire without being fully drawn; therefore, the total commitment amounts do
not necessarily represent future cash requirements. Obligations also take the form of commitments to purchase loans. At June 30, 2007, the Corporation did not have any firm commitments to purchase loans.

Risk Management

Interest Rate Risk

The nature of the banking business, which involves paying interest on deposits at varying rates and terms and charging interest on loans at other rates and terms, creates
interest rate risk. As a result, earnings and the market value of assets and liabilities are subject to fluctuations, which arise due to changes in the level and directions of interest rates. Managements objective is to minimize the
fluctuation in the net interest margin caused by changes in interest rates using cost-effective strategies and tools. The Bank manages several forms of interest rate risk, including asset/liability mismatch, basis risk, and prepayment risk.

The Corporation both purchases and originates amortizing loan pools and investment securities in which the underlying assets are residential mortgage
loans subject to prepayments. The actual principal reduction on these assets varies from the expected contractual principal reduction due to principal prepayments resulting from borrowers elections to refinance the underlying mortgages based
on market and other conditions. Prepayment rate projections utilize actual prepayment speed experience and available market information on like-kind instruments. The prepayment rates form the basis for income recognition of premiums or discounts on
the related assets. Changes in prepayment estimates may cause the earnings recognized on these assets to vary over the term that the assets are held, creating volatility in the net interest margin. Prepayment rate assumptions are monitored and
updated monthly to reflect actual activity and the most recent market projections.

Management continually monitors Prime/LIBOR basis risk and
asset/liability mismatch. Basis risk exists as a result of having much of the Banks earning assets priced using either the prime rate or the U.S. Treasury yield curve, while much of the liability portfolio, which finances earning assets, is
priced using the certificates of deposit yield curve or LIBOR yield curve. These different yield curves typically do not move in lock-step with one another.

Measuring and managing interest rate risk is a dynamic process that management performs continually to meet the objective of maintaining a stable net interest margin. This process relies chiefly on simulation modeling of shocks to the
balance sheet under a variety of interest rate scenarios, including parallel and non-parallel rate shifts, such as the forward yield curves for



31



---

##### Table of Contents

both short and long term interest rates. The results of these shocks are measured in two forms: first, the impact on the net interest margin and earnings
over one and two year time frames; and second, the impact on the market value of equity. In addition to measuring the basis risks and prepayment risks noted above, simulations also quantify the earnings impact of rate changes and the cost / benefit
of hedging strategies.

The following table shows the anticipated effect on net interest income in parallel shift (up or down) interest rate scenarios.
These shifts are assumed to begin on July 1, 2007 for the June 30, 2007 data and on January 1, 2007 for the December 31, 2006 data and evenly increase or decrease over a 6-month period. The effect on net interest income would be
for the next twelve months.



|                       |  |                                                                  |   |  |                                                                      |  
|---------------------- |  | ---------------------------------------------------------------- | - |  | -------------------------------------------------------------------- | -
|Interest Rate Scenario |  | At June 30, 2007ProjectedPercentage Change inNet Interest Income |   |  | At December 31, 2006ProjectedPercentage Change inNet Interest Income |  
|-200 basis points      |  | -1.40                                                            | % |  | -3.20                                                                | %
|-100 basis points      |  | -1.20                                                            | % |  | -2.30                                                                | %
|No change              |  |                                                                 |   |  |                                                                     |  
|+100 basis points      |  | -0.40                                                            | % |  | 0.30                                                                 | %
|+200 basis points      |  | 0.40                                                             | % |  | 1.00                                                                 | %

The projected outcomes presented above are based on a balance sheet growth forecast and parallel shifts in
interest rates, i.e. all interest rates moving by the same amount. Management models many non-parallel rate change scenarios as well, including several yield-curve flattening scenarios. The results of each scenario differ; however, the results above
are an accurate indication of the magnitude and direction of the Corporations interest rate risk.

The percentage changes displayed in the table
above relate to the Corporations projected net interest income. Managements intent is for derivative interest income to mitigate risk to the Corporations net interest income stemming from changes in interest rates. For comparison
purposes, these projections include all interest earned on derivatives in net interest income. The analysis includes the interest income and expense relating to non-designated interest rate swaps that is classified in non-interest income as net cash
settlement on swaps.

The isolated modeling environment, assuming no action by management, shows that the Corporations net interest income volatility
is less than 1.5% under the assumed single direction scenarios. Management routinely models several yield curve flattening and steepening scenarios as part of its interest rate risk management function, and this modeling discloses little risk under
most yield curve twisting scenarios. The current economic environment includes concerns about elevated inflation on one hand and a slowing housing market on the other. At this point in time there is no clear direction for the path of future interest
rate changes, or changes in the shape of the yield curve. Management is currently employing strategies to reduce the exposure to net interest margin from rising or falling interest rates.

Management employs the investment, borrowings, and derivatives portfolios in implementing the Banks interest rate strategies. To protect the Bank from rising
short-term interest rates, over $450 million of the investment portfolio reprices semiannually or more frequently. In the borrowings portfolio, $210.0 million of funds reset their rates with long-term interest rates, such as the 10-year constant
maturity swap rate, to mitigate the impact on the net interest margin from falling long-term interest rates. The interest expense associated with these borrowings declines when long-term interest rates decline. Additionally, $317.5 million of
interest rate swaps were in force to reduce interest rate risk, and $75.0 million of interest rate caps were employed specifically to protect against rising interest rates in the future.

Credit Risk

Much of the fundamental lending business of Provident is based upon understanding, measuring and
controlling credit risk. In addition to managing interest rate risk, which applies to both assets and liabilities, the Corporation must understand and manage risks specific to lending. Much of the fundamental lending business of Provident is based
upon understanding, measuring and controlling credit risk. Credit risk entails both general risks, which are inherent in the process of lending, and risk specific to individual borrowers. Each consumer and residential lending product has a generally
predictable level of credit loss based on historical loss experience. Home mortgage and home equity loans and lines generally have the lowest credit loss experience. Loans with medium credit loss experience are primarily secured products such as
auto and marine loans. Unsecured loan products such as personal revolving credit have the highest credit loss experience; therefore the Bank



32



---

##### Table of Contents

has chosen not to engage in a significant amount of this type of lending. Credit risk in commercial lending varies significantly, as losses as a percentage
of outstanding loans can shift widely from period to period and are particularly sensitive to changing economic conditions. Generally improving economic conditions result in improved operating results on the part of commercial customers, enhancing
their ability to meet debt service requirements. However, this improvement in operating cash flow is often at least partially offset by rising interest rates often seen in an improving economic environment. In addition, changing economic conditions
often impact various business segments differently, giving rise to the need to manage industry concentrations within the loan portfolio.

To control and
manage credit risk, management has set high credit standards along with an in-house administration and strong oversight procedures along with a cautious approach to adopting products before they have been sufficiently tested in the market place. In
addition, the Corporation maintains a fairly balanced portfolio concentration between home equity, commercial and residential real estate and commercial business loans. The Corporations assessment of the loan portfolios credit risk and
asset quality is measured by its levels of delinquencies, non-performing asset levels and charge-offs. For the quarter ending June 30, 2007, the 90-day delinquency level was $3.6 million, or 0.09% of loans, down by $1.6 million, or 30.0% from
December 31, 2006. Non-performing assets were $22.7 million, or 0.58% of loans compared to 0.57% as of December 31, 2006. Net charge-offs as a percentage of average loans for the quarter ending June 30, 2007 were 0.47% compared to
0.14% for the fourth quarter of last year. The current quarter included a $3.5 million charge-off of a long-standing delinquent commercial business loan made to a government contractor. Overall, the asset quality of the loan portfolio remains strong
while the market conditions remain favorable with no significant effect on the Corporations credit quality. Further discussion relating to asset quality is presented in Financial Condition  Asset Quality.

Other Lending Risks

Other lending risks include liquidity risk and
specific risk. The liquidity risk of the Corporation arises from its obligation to make payment in the event of a customers contractual default. The evaluation of specific risk is a basic function of underwriting and loan administration,
involving analysis of the borrowers ability to service debt as well as the value of pledged collateral. In addition to impacting individual lending decisions, this analysis may also determine the aggregate level of commitments the Corporation
is willing to extend to an individual customer or a group of related customers.

Capital Resources

Total stockholders equity was $624.2 million at June 30, 2007, a decrease of $9.5 million from December 31, 2006. The change in stockholders equity
for the period was attributable to $31.6 million in earnings that was partially offset by dividends paid of $19.9 million. Net accumulated other comprehensive loss increased by $13.6 million during the period primarily due to the impact of changing
interest rates on the market value of the debt securities portfolio and cash flow hedges. Capital was also increased by $4.4 million associated with the exercise of vested stock options and was reduced by $12.0 million from the repurchase of
346 thousand shares of the Corporations common stock at an average price of $34.72. The Corporation is authorized to repurchase up to an additional 1.4 million shares under its stock repurchase program.

The Corporation is required to maintain minimum amounts and ratios of core capital to adjusted quarterly average assets (leverage ratio) and of tier 1 and
total regulatory capital to risk-weighted assets. The actual regulatory capital ratios and required ratios for capital adequacy purposes under FIRREA and the ratios to be categorized as well capitalized under prompt corrective action
regulations are summarized in the following table.



33



---

##### Table of Contents

|                                                           |  |              |           |   |                  |   |           |                               |  |      |                         |  |       |  
|---------------------------------------------------------- |  | ------------ | --------- | - | ---------------- | - | --------- | ----------------------------- |  | ---- | ----------------------- |  | ----- | -
|(dollars in thousands)                                     |  | June 30,2007 |           |   | December 31,2006 |   |           |                               |  |      |                         | 
|Total equity capital per consolidated financial statements |  | $            | 624,167   |   |                  | $ | 633,631   |                               |  |      |                         |  |       |  
|Qualifying trust preferred securities                      |  |              | 129,000   |   |                  |   | 129,000   |                               |  |      |                         |  |       |  
|Accumulated other comprehensive loss                       |  |              | 35,685    |   |                  |   | 22,107    |                               |  |      |                         |  |       |  
|                                                           |  |              |           |   |                  |   |           |                               |  |      |                         |  |       |  
|Adjusted capital                                           |  |              | 788,852   |   |                  |   | 784,738   |                               |  |      |                         |  |       |  
|Adjustments for tier 1 capital:                            |  |              |           |   |                  |   |           |                               |  |      |                         |  |       |  
|Goodwill and disallowed intangible assets                  |  |              | (262,107  | ) |                  |   | (263,665  | )                             |  |      |                         |  |       |  
|                                                           |  |              |           |   |                  |   |           |                               |  |      |                         |  |       |  
|Total tier 1 capital                                       |  |              | 526,745   |   |                  |   | 521,073   |                               |  |      |                         |  |       |  
|                                                           |  |              |           |   |                  |   |           |                               |  |      |                         |  |       |  
|Adjustments for tier 2 capital:                            |  |              |           |   |                  |   |           |                               |  |      |                         |  |       |  
|Allowance for loan losses                                  |  |              | 45,769    |   |                  |   | 45,203    |                               |  |      |                         |  |       |  
|Allowance for letter of credit losses                      |  |              | 566       |   |                  |   | 534       |                               |  |      |                         |  |       |  
|                                                           |  |              |           |   |                  |   |           |                               |  |      |                         |  |       |  
|Total tier 2 capital adjustments                           |  |              | 46,335    |   |                  |   | 45,737    |                               |  |      |                         |  |       |  
|                                                           |  |              |           |   |                  |   |           |                               |  |      |                         |  |       |  
|Total regulatory capital                                   |  | $            | 573,080   |   |                  | $ | 566,810   |                               |  |      |                         |  |       |  
|                                                           |  |              |           |   |                  |   |           |                               |  |      |                         |  |       |  
|Risk-weighted assets                                       |  | $            | 4,762,922 |   |                  | $ | 4,781,982 |                               |  |      |                         |  |       |  
|Quarterly regulatory average assets                        |  |              | 5,953,086 |   |                  |   | 6,108,492 |                               |  |      |                         |  |       |  
|                                                           |  |              |           |  
|                                                           |  |              |           |   |                  |   |           | MinimumRegulatoryRequirements |  |      | To be WellCapitalized | 
|Ratios:                                                    |  |              |           |   |                  |   |           |                               |  |      |                         |  |       |  
|Tier 1 leverage                                            |  |              | 8.85      | % |                  |   | 8.53      | %                             |  | 4.00 | %                       |  | 5.00  | %
|Tier 1 capital to risk-weighted assets                     |  |              | 11.06     |   |                  |   | 10.90     |                               |  | 4.00 |                         |  | 6.00  |  
|Total regulatory capital to risk-weighted assets           |  |              | 12.03     |   |                  |   | 11.85     |                               |  | 8.00 |                         |  | 10.00 |  

As of June 30, 2007, the Corporation is considered well capitalized for regulatory purposes.

RESULTS OF OPERATIONS

For Three Months Ended
June 30, 2007 Compared to Three Months Ended June 30, 2006

Financial Highlights

Provident reported net income of $15.5 million, or $0.48 per diluted share, for the quarter ended June 30, 2007 compared to $20.0 million and $0.60 per diluted share
in the second quarter of 2006. The second quarter 2007 included a $3.5 million charge-off of a long-standing non-performing commercial business loan to a government contractor. During this quarter, management increased the provision for loan losses,
maintaining an allowance of loan losses to total loans of 1.17%. The decline in year over year net income was also driven by lower net interest income that resulted mainly from depositors shifting their deposits from low yielding checking and
savings accounts to higher yielding certificate of deposit accounts. In addition, the flat or inverted yield curve environment has led to slower deposit growth industry wide. The Corporations key performance measurements such as return on
assets, return on common equity and net interest margin were 1.00%, 9.66% and 3.57%, respectively, for the quarter ended June 30, 2007 compared to 1.26%, 12.32%, and 3.75%, respectively, for the second quarter of 2006. The financial results for
second quarter of 2007 reflect the Corporations continued commitment to produce positive loan and deposit growth by executing the basic strategies of broadening its presence and customer base in the Greater Washington and Central Virginia
regions, and by growing commercial business and enhancing business results in all markets. In addition, asset quality continued to be favorable and managements focus on expense control has contributed to the decline in operating expenses.
Solid growth in average relationship-based loans of $266.6 million in the Corporations business segments enabled the Corporation to continue to strengthen the balance sheet by shifting away from wholesale assets to internally generated
portfolios.

Earnings for the second quarter of 2007 include a decrease of $3.9 million in net interest income, a $4.0 million increase in provision for
loan losses, a decrease in non-interest income of $217 thousand, a decrease of $1.2 million in non-interest expense and a $2.5 million decrease in income tax expense, resulting in a decrease of $4.5 million in net income from second quarter of 2006.
Overall, the financial results for the quarter ended June 30, 2007 reflect the consistent execution by all lines of business, which produced growth in relationship-based loans, growth in customer deposit balances in a challenging banking
environment, increased core fee income while controlling operating expenses. An overview of the Corporations strategies is discussed on pages 21-22 of Managements Discussion and Analysis of Financial Condition and Results of Operations.



34



---

##### Table of Contents

Net Interest Income

The Corporations principal source of revenue is net interest income, the difference between interest income on earning assets and interest expense on deposits and borrowings. Interest income is presented on a tax-equivalent basis to
recognize associated tax benefits in order to provide a basis for comparison of yields with taxable earning assets. The following table presents information regarding the average balance of assets and liabilities, as well as the total dollar amounts
of interest income from average interest-earning assets and interest expense on average interest-bearing liabilities and the resulting average yields and costs. The yields and costs for the periods indicated are derived by dividing annualized income
or expense by the average balances of assets or liabilities, respectively, for the periods presented. Nonaccrual loans are included in average loan balances, however, accrued interest income has been excluded from these loans. The tables on the
following pages also analyze the reasons for the changes from year-to-year in the principal elements that comprise net interest income. Rate and volume variances presented for each component will not total the variances presented on totals of
interest income and interest expense because of shifts from year-to-year in the relative mix of interest-earning assets and interest-bearing liabilities.



35



---

##### Table of Contents

Consolidated Average Balances and Analysis of Changes in Tax Equivalent Net Interest Income

Three Months Ended June 30, 2007 and 2006



|                                                               |  |                                 |           |                |                                 |            |  |      |                |  |                |           |            |   |        |  |      |  
|-------------------------------------------------------------- |  | ------------------------------- | --------- | -------------- | ------------------------------- | ---------- |  | ---- | -------------- |  | -------------- | --------- | ---------- | - | ------ |  | ---- | -
|                                                               |  | Three Months EndedJune 30, 2007 |           |                | Three Months EndedJune 30, 2006 |           
|(dollars in thousands)(tax-equivalent basis)                   |  | AverageBalance                  |           | Income/Expense |                                 | Yield/Rate |  |      | AverageBalance |  | Income/Expense |           | Yield/Rate |  
|Assets:                                                        |  |                                 |           |                |                                 |            |  |      |                |  |                |           |            |   |        |  |      |  
|Interest-earning assets:                                       |  |                                 |           |                |                                 |            |  |      |                |  |                |           |            |   |        |  |      |  
|Originated and acquired residential                            |  | $                               | 311,122   |                | $                               | 4,884      |  | 6.30 | %              |  | $              | 403,284   |            | $ | 6,154  |  | 6.12 | %
|Home equity                                                    |  |                                 | 1,014,915 |                |                                 | 17,389     |  | 6.87 |                |  |                | 946,382   |            |   | 15,872 |  | 6.73 |  
|Marine                                                         |  |                                 | 367,880   |                |                                 | 4,914      |  | 5.36 |                |  |                | 392,987   |            |   | 5,154  |  | 5.26 |  
|Other consumer                                                 |  |                                 | 26,731    |                |                                 | 527        |  | 7.91 |                |  |                | 28,055    |            |   | 567    |  | 8.11 |  
|Commercial mortgage                                            |  |                                 | 446,898   |                |                                 | 7,949      |  | 7.13 |                |  |                | 461,554   |            |   | 8,126  |  | 7.06 |  
|Residential construction                                       |  |                                 | 584,719   |                |                                 | 12,727     |  | 8.73 |                |  |                | 508,328   |            |   | 10,675 |  | 8.42 |  
|Commercial construction                                        |  |                                 | 376,151   |                |                                 | 7,418      |  | 7.91 |                |  |                | 295,740   |            |   | 5,685  |  | 7.71 |  
|Commercial business                                            |  |                                 | 775,142   |                |                                 | 14,458     |  | 7.48 |                |  |                | 692,819   |            |   | 12,559 |  | 7.27 |  
|                                                               |  |                                 |           |                |                                 |            |  |      |                |  |                |           |            |   |        |  |      |  
|Total loans                                                    |  |                                 | 3,903,558 |                |                                 | 70,266     |  | 7.22 |                |  |                | 3,729,149 |            |   | 64,792 |  | 6.97 |  
|                                                               |  |                                 |           |                |                                 |            |  |      |                |  |                |           |            |   |        |  |      |  
|Loans held for sale                                            |  |                                 | 12,696    |                |                                 | 193        |  | 6.10 |                |  |                | 10,352    |            |   | 171    |  | 6.63 |  
|Short-term investments                                         |  |                                 | 2,484     |                |                                 | 45         |  | 7.27 |                |  |                | 8,219     |            |   | 111    |  | 5.42 |  
|Taxable investment securities                                  |  |                                 | 1,474,204 |                |                                 | 21,154     |  | 5.76 |                |  |                | 1,838,992 |            |   | 24,732 |  | 5.39 |  
|Tax-advantaged investment securities                           |  |                                 | 135,450   |                |                                 | 1,952      |  | 5.78 |                |  |                | 83,800    |            |   | 1,258  |  | 6.02 |  
|                                                               |  |                                 |           |                |                                 |            |  |      |                |  |                |           |            |   |        |  |      |  
|Total investment securities                                    |  |                                 | 1,609,654 |                |                                 | 23,106     |  | 5.76 |                |  |                | 1,922,792 |            |   | 25,990 |  | 5.42 |  
|                                                               |  |                                 |           |                |                                 |            |  |      |                |  |                |           |            |   |        |  |      |  
|Total interest-earning assets                                  |  |                                 | 5,528,392 |                |                                 | 93,610     |  | 6.79 |                |  |                | 5,670,512 |            |   | 91,064 |  | 6.44 |  
|                                                               |  |                                 |           |                |                                 |            |  |      |                |  |                |           |            |   |        |  |      |  
|Less: allowance for loan losses                                |  |                                 | 45,423    |                |                                 |            |  |      |                |  |                | 44,750    |            |   |        |  |      |  
|Cash and due from banks                                        |  |                                 | 117,625   |                |                                 |            |  |      |                |  |                | 123,662   |            |   |        |  |      |  
|Other assets                                                   |  |                                 | 614,599   |                |                                 |            |  |      |                |  |                | 623,024   |            |   |        |  |      |  
|                                                               |  |                                 |           |                |                                 |            |  |      |                |  |                |           |            |   |        |  |      |  
|Total assets                                                   |  | $                               | 6,215,193 |                |                                 |            |  |      |                |  | $              | 6,372,448 |            |   |        |  |      |  
|                                                               |  |                                 |           |                |                                 |            |  |      |                |  |                |           |            |   |        |  |      |  
|Liabilities and Stockholders Equity:                          |  |                                 |           |                |                                 |            |  |      |                |  |                |           |            |   |        |  |      |  
|Interest-bearing liabilities:                                  |  |                                 |           |                |                                 |            |  |      |                |  |                |           |            |   |        |  |      |  
|Interest-bearing demand deposits                               |  | $                               | 529,568   |                |                                 | 806        |  | 0.61 |                |  | $              | 579,131   |            |   | 647    |  | 0.45 |  
|Money market deposits                                          |  |                                 | 598,547   |                |                                 | 5,216      |  | 3.50 |                |  |                | 619,840   |            |   | 4,052  |  | 2.62 |  
|Savings deposits                                               |  |                                 | 597,538   |                |                                 | 563        |  | 0.38 |                |  |                | 683,347   |            |   | 588    |  | 0.35 |  
|Direct time deposits                                           |  |                                 | 1,199,855 |                |                                 | 13,789     |  | 4.61 |                |  |                | 919,265   |            |   | 8,221  |  | 3.59 |  
|Brokered time deposits                                         |  |                                 | 500,263   |                |                                 | 6,341      |  | 5.08 |                |  |                | 460,527   |            |   | 5,376  |  | 4.68 |  
|Short-term borrowings                                          |  |                                 | 591,806   |                |                                 | 6,829      |  | 4.63 |                |  |                | 878,716   |            |   | 10,034 |  | 4.58 |  
|Long-term debt                                                 |  |                                 | 768,602   |                |                                 | 10,868     |  | 5.67 |                |  |                | 743,706   |            |   | 9,170  |  | 4.95 |  
|                                                               |  |                                 |           |                |                                 |            |  |      |                |  |                |           |            |   |        |  |      |  
|Total interest-bearing liabilities                             |  |                                 | 4,786,179 |                |                                 | 44,412     |  | 3.72 |                |  |                | 4,884,532 |            |   | 38,088 |  | 3.13 |  
|                                                               |  |                                 |           |                |                                 |            |  |      |                |  |                |           |            |   |        |  |      |  
|Noninterest-bearing demand deposits                            |  |                                 | 743,185   |                |                                 |            |  |      |                |  |                | 800,183   |            |   |        |  |      |  
|Other liabilities                                              |  |                                 | 41,592    |                |                                 |            |  |      |                |  |                | 35,794    |            |   |        |  |      |  
|Stockholders equity                                           |  |                                 | 644,237   |                |                                 |            |  |      |                |  |                | 651,939   |            |   |        |  |      |  
|                                                               |  |                                 |           |                |                                 |            |  |      |                |  |                |           |            |   |        |  |      |  
|Total liabilities and stockholders equity                     |  | $                               | 6,215,193 |                |                                 |            |  |      |                |  | $              | 6,372,448 |            |   |        |  |      |  
|                                                               |  |                                 |           |                |                                 |            |  |      |                |  |                |           |            |   |        |  |      |  
|Net interest-earning assets                                    |  | $                               | 742,213   |                |                                 |            |  |      |                |  | $              | 785,980   |            |   |        |  |      |  
|                                                               |  |                                 |           |                |                                 |            |  |      |                |  |                |           |            |   |        |  |      |  
|Net interest income (tax-equivalent)                           |  |                                 |           |                |                                 | 49,198     |  |      |                |  |                |           |            |   | 52,976 |  |      |  
|Less: tax-equivalent adjustment                                |  |                                 |           |                |                                 | 650        |  |      |                |  |                |           |            |   | 486    |  |      |  
|                                                               |  |                                 |           |                |                                 |            |  |      |                |  |                |           |            |   |        |  |      |  
|Net interest income                                            |  |                                 |           |                | $                               | 48,548     |  |      |                |  |                |           |            | $ | 52,490 |  |      |  
|                                                               |  |                                 |           |                |                                 |            |  |      |                |  |                |           |            |   |        |  |      |  
|Net yield on interest-earning assets on a tax-equivalent basis |  |                                 |           |                |                                 |            |  | 3.57 | %              |  |                |           |            |   |        |  | 3.75 | %



36



---

##### Table of Contents

Consolidated Average Balances and Analysis of Changes in Tax Equivalent Net Interest Income (Continued)

Three Months Ended June 30, 2007 and 2006



|                                              |  |                                                  |          |   |                                                  |       |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|--------------------------------------------- |  | ------------------------------------------------ | -------- | - | ------------------------------------------------ | ----- | -- | -------------- | - | ------ | ------- |  | ----- | ----------- |  | - | ------------- | - |  | - | ------ | -
|                                              |  | 2007 Quarter to 2006 Quarter Increase/(Decrease) |          |   | 2007/2006Income/Expense VarianceDue to Change In |      
|(dollars in thousands) (tax-equivalent
basis) |  | AverageBalance                                   |          |   | %Change                                          |       |    | Income/Expense |   |        | %Change |  |       | AverageRate |  |   | AverageVolume |  
|Assets:                                       |  |                                                  |          |   |                                                  |       |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Interest-earning assets:                      |  |                                                  |          |   |                                                  |       |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Originated and acquired residential           |  | $                                                | (92,162  | ) |                                                  | (22.9 | )% |                | $ | (1,270 | )       |  | (20.6 | )%          |  | $ | 172           |   |  | $ | (1,442 | )
|Home equity                                   |  |                                                  | 68,533   |   |                                                  | 7.2   |    |                |   | 1,517  |         |  | 9.6   |             |  |   | 349           |   |  |   | 1,168  |  
|Marine                                        |  |                                                  | (25,107  | ) |                                                  | (6.4  | )  |                |   | (240   | )       |  | (4.7  | )           |  |   | 94            |   |  |   | (334   | )
|Other consumer                                |  |                                                  | (1,324   | ) |                                                  | (4.7  | )  |                |   | (40    | )       |  | (7.1  | )           |  |   | (14           | ) |  |   | (26    | )
|Commercial mortgage                           |  |                                                  | (14,656  | ) |                                                  | (3.2  | )  |                |   | (177   | )       |  | (2.2  | )           |  |   | 83            |   |  |   | (260   | )
|Residential construction                      |  |                                                  | 76,391   |   |                                                  | 15.0  |    |                |   | 2,052  |         |  | 19.2  |             |  |   | 401           |   |  |   | 1,651  |  
|Commercial construction                       |  |                                                  | 80,411   |   |                                                  | 27.2  |    |                |   | 1,733  |         |  | 30.5  |             |  |   | 151           |   |  |   | 1,582  |  
|Commercial business                           |  |                                                  | 82,323   |   |                                                  | 11.9  |    |                |   | 1,899  |         |  | 15.1  |             |  |   | 372           |   |  |   | 1,527  |  
|                                              |  |                                                  |          |   |                                                  |       |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Total loans                                   |  |                                                  | 174,409  |   |                                                  | 4.7   |    |                |   | 5,474  |         |  | 8.4   |             |  |   |               |   |  |   |        |  
|                                              |  |                                                  |          |   |                                                  |       |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Loans held for sale                           |  |                                                  | 2,344    |   |                                                  | 22.6  |    |                |   | 22     |         |  | 12.9  |             |  |   | (14           | ) |  |   | 36     |  
|Short-term investments                        |  |                                                  | (5,735   | ) |                                                  | (69.8 | )  |                |   | (66    | )       |  | (59.5 | )           |  |   | 29            |   |  |   | (95    | )
|Taxable investment securities                 |  |                                                  | (364,788 | ) |                                                  | (19.8 | )  |                |   | (3,578 | )       |  | (14.5 | )           |  |   | 1,574         |   |  |   | (5,152 | )
|Tax-advantaged investment securities          |  |                                                  | 51,650   |   |                                                  | 61.6  |    |                |   | 694    |         |  | 55.2  |             |  |   | (52           | ) |  |   | 746    |  
|                                              |  |                                                  |          |   |                                                  |       |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Total investment securities                   |  |                                                  | (313,138 | ) |                                                  | (16.3 | )  |                |   | (2,884 | )       |  | (11.1 | )           |  |   |               |   |  |   |        |  
|                                              |  |                                                  |          |   |                                                  |       |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Total interest-earning assets                 |  |                                                  | (142,120 | ) |                                                  | (2.5  | )  |                |   | 2,546  |         |  | 2.8   |             |  |   | 4,867         |   |  |   | (2,321 | )
|                                              |  |                                                  |          |   |                                                  |       |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Less: allowance for loan losses               |  |                                                  | 673      |   |                                                  | 1.5   |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Cash and due from banks                       |  |                                                  | (6,037   | ) |                                                  | (4.9  | )  |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Other assets                                  |  |                                                  | (8,425   | ) |                                                  | (1.4  | )  |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|                                              |  |                                                  |          |   |                                                  |       |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Total assets                                  |  | $                                                | (157,255 | ) |                                                  | (2.5  | )  |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|                                              |  |                                                  |          |   |                                                  |       |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Liabilities and Stockholders Equity:         |  |                                                  |          |   |                                                  |       |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Interest-bearing liabilities:                 |  |                                                  |          |   |                                                  |       |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Interest-bearing demand deposits              |  | $                                                | (49,563  | ) |                                                  | (8.6  | )  |                |   | 159    |         |  | 24.6  |             |  |   | 218           |   |  |   | (59    | )
|Money market deposits                         |  |                                                  | (21,293  | ) |                                                  | (3.4  | )  |                |   | 1,164  |         |  | 28.7  |             |  |   | 1,307         |   |  |   | (143   | )
|Savings deposits                              |  |                                                  | (85,809  | ) |                                                  | (12.6 | )  |                |   | (25    | )       |  | (4.3  | )           |  |   | 53            |   |  |   | (78    | )
|Direct time deposits                          |  |                                                  | 280,590  |   |                                                  | 30.5  |    |                |   | 5,568  |         |  | 67.7  |             |  |   | 2,689         |   |  |   | 2,879  |  
|Brokered time deposits                        |  |                                                  | 39,736   |   |                                                  | 8.6   |    |                |   | 965    |         |  | 18.0  |             |  |   | 481           |   |  |   | 484    |  
|Short-term borrowings                         |  |                                                  | (286,910 | ) |                                                  | (32.7 | )  |                |   | (3,205 | )       |  | (31.9 | )           |  |   | 105           |   |  |   | (3,310 | )
|Long-term debt                                |  |                                                  | 24,896   |   |                                                  | 3.3   |    |                |   | 1,698  |         |  | 18.5  |             |  |   | 1,383         |   |  |   | 315    |  
|                                              |  |                                                  |          |   |                                                  |       |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Total interest-bearing liabilities            |  |                                                  | (98,353  | ) |                                                  | (2.0  | )  |                |   | 6,324  |         |  | 16.6  |             |  |   | 7,105         |   |  |   | (781   | )
|                                              |  |                                                  |          |   |                                                  |       |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Noninterest-bearing demand deposits           |  |                                                  | (56,998  | ) |                                                  | (7.1  | )  |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Other liabilities                             |  |                                                  | 5,798    |   |                                                  | 16.2  |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Stockholders equity                          |  |                                                  | (7,702   | ) |                                                  | (1.2  | )  |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|                                              |  |                                                  |          |   |                                                  |       |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Total liabilities and stockholders equity    |  | $                                                | (157,255 | ) |                                                  | (2.5  | )  |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|                                              |  |                                                  |          |   |                                                  |       |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Net interest-earning assets                   |  | $                                                | (43,767  | ) |                                                  | (5.6  | )  |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|                                              |  |                                                  |          |   |                                                  |       |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Net interest income (tax-equivalent)          |  |                                                  |          |   |                                                  |       |    |                |   | (3,778 | )       |  | (7.1  | )           |  | $ | (2,238        | ) |  | $ | (1,540 | )
|Less: tax-equivalent adjustment               |  |                                                  |          |   |                                                  |       |    |                |   | 164    |         |  | 33.7  |             |  |   |               |   |  |   |        |  
|                                              |  |                                                  |          |   |                                                  |       |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Net interest income                           |  |                                                  |          |   |                                                  |       |    |                | $ | (3,942 | )       |  | (7.5  | )           |  |   |               |   |  |   |        |  
|                                              |  |                                                  |          |   |                                                  |       |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  



37



---

##### Table of Contents

The net interest margin, on a tax-equivalent basis, decreased 18 basis points to 3.57% for the quarter ending
June 30, 2007 compared to June 30, 2006. The decline was primarily caused by the current yield curve environment and the shift in deposit mix as customers have been moving balances away from lower yielding checking and savings accounts to
higher yielding certificates of deposit accounts. The impact of managements strategy of replacing lower yielding net interest-earning assets with higher yielding net interest-earning assets has been offset by the negative impact of the change
in the deposit mix. The securities and debt restructuring transaction that occurred in December 2006 has mitigated some of the impact on the net interest margin caused by the shift in deposit mix. The Corporation has experienced solid loan growth in
its home equity and residential and commercial construction loan portfolios as well as commercial business from the same period a year ago. Growth in these portfolios was offset by planned declines in wholesale assets (investment securities and
originated and acquired residential portfolios). Overall, average-earning assets declined $142.1 million to $5.5 billion, which was mainly attributable to the $313.1 million reduction in average investment securities that resulted primarily from the
securities and debt restructuring transaction. This decline was partially offset by the $174.4 million increase in average loans. The yields on loans and investments grew 25 and 34 basis points, respectively. The yield increase in loan and
investment portfolios resulted from the year over year increase in market interest rates and the Corporations greater emphasis on variable rate assets. Interest-bearing liabilities decreased $98.4 million while the average rate paid increased
59 basis points. The increase in the average rate paid was primarily due to the change in deposit mix in addition to the rise in year over year interest rates that impacted all sources of deposits, short-term borrowings and long-term debt. Interest
expense was also negatively impacted from the $57.0 million decline in average noninterest-bearing demand deposit balances during the second quarter of 2007 compared to same quarter a year ago as a result of the current interest rate environment.

The 6.79% yield on earning assets in the second quarter 2007 increased 35 basis points from the second quarter 2006, as a result of the year over year
increase in interest rates, but was more than offset by the increased cost on interest-bearing liabilities of 59 basis points to 3.72%. Net interest income on a tax-equivalent basis was $49.2 million in the second quarter of 2007, compared to $53.0
million in second quarter of 2006. Total interest income increased $2.5 million and total interest expense increased $6.3 million resulting in the decline in net interest income of $3.8 million on a tax-equivalent basis. Growth in commercial and
consumer loans, along with the impact from the rise in year over year interest rates, were the primary drivers behind the $2.5 million increase in total interest income. The impact from rising interest rates along with the change in deposit mix
towards higher yielding certificates of deposit from lower yielding checking and savings accounts were the primary causes of the increase in interest expense of $6.3 million.

Future growth in net interest income will depend upon several factors including loan demand, growth in deposits, deposit mix and the general level of interest rates.

Provision for Loan Losses

The Corporation continues to emphasize
quality underwriting as well as portfolio management of potential problem loans. Net charge-offs in the second quarter of 2007 were $4.5 million, or 0.47% of average loans compared to $878 thousand, or 0.09% of average loans, in the second quarter
of 2006. The increase in net charge-offs was mainly driven by the $3.5 million charge-off of a commercial business loan in the second quarter of 2007. Excluding the one commercial business loan charge-off, net charge-offs would have increased
slightly to 0.11% over the same period a year ago. The stable charge-off rate adjusted for the commercial business loan charge-off is a reflection of managements credit policies and strategy of shifting the balance sheet to relationship-based
loan portfolios. During the second quarter 2007, management increased the provision for loan losses by $4.0 million, maintaining an allowance for loan losses to total loans of 1.17%.

Non-Interest Income

Non-interest income for the current quarter decreased $217 thousand, or 0.7%, to $31.1 million
compared to the second quarter of 2006. The second quarter of 2006 included a $1.3 million bank owned life insurance death benefit. Excluding the death benefit, non-interest income increased by 3.5%. The improvement in non-interest income adjusted
for the death benefit was mainly driven by an increase in deposit fee income of $663 thousand, commissions and fees of $174 thousand and net gains of $217 thousand.

Deposit fee income increased $663 thousand, or 2.8%, from the second quarter of 2006, reflecting increases in both consumer and commercial accounts and activity. The increase in deposit fee income resulted from the
implementation of a change made in processing customer transactions and the benefit from the termination of a vendor agreement in the fourth quarter of 2006.

Commissions and fees increased by 10.4% to $1.8 million for the three months ended June 30, 2007 over the same period a year ago. This increase is mainly from the improved sales performance in Provident Investment Center activities.

During the second quarter 2007, net gains associated with the sale of securities, asset sales and debt extinguishments increased by $217 thousand over the
same period a year ago to $420 thousand. The second quarter of 2007 included



38



---

##### Table of Contents

securities sales that were focused on reducing sensitivity to changes in interest rates. These transactions generated net gains of $187 thousand. The second
quarter of 2007 also included net gains of $233 thousand from other asset sales. Second quarter of 2006 included investment/borrowing transactions that were focused on reducing fixed rate mortgage-backed securities to reduce interest rate risk.
These transactions generated net gains of $172 thousand. The second quarter of 2006 also included net gains of $142 thousand primarily from the sale of mortgage loans and a loss of $208 thousand from the extinguishments of $18.0 million of FHLB
borrowings.

Net derivative losses on swaps were $557 thousand in the second quarter of 2007, compared to a $554 thousand loss in the second quarter of
2006. These non-cash amounts represent the change in the value of certain derivatives that are used to mitigate the impact of changing interest rates. Non-interest income is impacted by changing interest rates and market volatility on the fair value
of the non-designated interest rate swaps.

Net cash settlement on swaps, representing interest income and expense on non-designated interest rate swaps,
decreased $38 thousand from second quarter of 2006. Providents non-designated interest rate swaps are receive fixed/pay LIBOR positions.

Other
non-interest income for the second quarter of 2007 benefited slightly from increases in lease income of $67 thousand and $101 thousand in miscellaneous income offset by declines in mortgage banking fees, and bank owned life insurance income of $1.2
million. In the second quarter of 2006, the Corporation received a $1.3 million insurance death benefit.

Non-Interest Expense

Non-interest expense declined by $1.2 million, or 2.2%, from the same period a year ago. In the second quarter of 2007, total non-interest expense included $481 thousand
in restructuring costs associated with the corporate-wide efficiency initiatives program along with consulting costs of $733 thousand relating to this program that is currently in process. In addition, the second quarter of 2006 included a
non-recurring legal settlement of $1.3 million.

Salaries and employee benefits decreased $469 thousand, or 1.7%, from the same period a year ago. This
decline is mainly attributable to decreased labor costs of $576 thousand from a lower number of employees that was offset slightly by annual merit increases. Salaries and employee benefits expense also declined due to an additional $281 thousand
relating to deferred origination costs associated with loan origination volume and $134 thousand relating to share-based payments. In addition, employee incentive and commission payments increased by $296 thousand and pension benefits by $232
thousand. Occupancy expense increased $232 thousand over the second quarter of 2006 mainly due to the expiration of a sublease arrangement. Furniture and equipment increased 2.2% from the second quarter of 2006 while external processing fees
decreased by $93 thousand, or 1.8%. The restructuring costs of $481 thousand for the second quarter of 2007 are composed of severance costs and associated employee termination costs. Other non-interest expense decreased by $1.4 million mainly from a
$1.3 million legal settlement incurred in the second quarter of 2006. Included in other non-interest expense is a decline in professional fees of $421 thousand that relate to the annual audit and regulatory compliance costs. In addition, consulting
costs increased by $733 thousand and relate to the ongoing corporate efficiency infrastructure initiatives.

Income Taxes

The Corporation accounts for income taxes under the asset/liability method. Deferred tax assets and liabilities are recognized for the future consequences attributable to
differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases, as well as operating loss and tax credit carry forwards. It is at least reasonably possible that managements
judgment about the need for a valuation allowance for deferred taxes could change in the near term. The valuation allowance was $2.9 million at June 30, 2007 versus $2.5 million at June 30, 2006. The valuation allowance relates to state
operating losses that are unlikely to be realized in the foreseeable future.

The Corporation recorded income tax expense of $6.7 million based on pre-tax
income of $22.2 million, representing an effective tax rate of 30.1% in second quarter of 2007. The effective tax rate was favorable compared to the 31.4% rate for the same period a year ago and reflects the increased state tax expense associated
with the recent tax law change associated with captive real estate investment trusts which was more than offset by the impact from the increase in average tax-advantaged investments and the impact of permanent tax differences on the effective tax
rate due to lower pre-tax earnings in 2007. In the second quarter of 2006, the Corporation recorded a tax expense of $9.2 million on pre-tax income of $29.2 million.



39



---

##### Table of Contents

For Six Months Ended June 30, 2007 Compared to Six Months Ended June 30, 2006

Financial Highlights

The Corporation recorded net income of $31.6
million, or $0.98 per diluted share, for the six months ended June 30, 2007, compared to $38.3 million, or $1.15 per diluted share, for the six months ended June 30, 2006. The decline in year over year net income was primarily due to lower
net interest income driven by the change in deposit mix and the additional provision for loan loss recorded in the second quarter 2007 that was mainly associated with a $3.5 million charge-off of a commercial business loan. For the six months ending
June 30, 2007 and 2006, the Corporations key performance measurements such as return on assets, return on common equity and net interest margin were 1.02%, 9.94% and 3.60%, compared to 1.21%, 11.87% and 3.74%, respectively. Year-to-date
2007 pre-tax results included a $1.3 million expense associated with restructuring activities and $1.5 million in consulting costs associated with these activities. In addition, non-interest income included a $767 thousand gain from the sale of a
branch facility that was completed as part of the branch rationalization effort. Year-to-date 2006 pre-tax income includes a one time legal settlement expense of $1.3 million and a Bank owned life insurance death benefit of $1.3 million.

Net Interest Income

Tax equivalent net interest income for the
six months of 2007 decreased $6.0 million to $98.8 million compared to 2006, a 5.7% decrease from period to period. Tax equivalent interest income increased $9.9 million and interest expense increased $15.9 million. The decline in net interest
income is mainly a result of the change in deposit mix as customers shifted their deposits away from low yielding checking and savings deposits to higher yielding certificates of deposit accounts. Year over year, interest-earning assets declined by
$115.5 million which is mainly a result of the Corporations securities and debt restructuring transaction that occurred in December 2006 and was partially mitigated by the increase in average loans. The yield on earning assets increased 49
basis points and was offset by the impact from the 71 basis point increase in rates paid on interest-bearing liabilities. Interest-bearing liabilities declined by $67.2 million over the same period a year ago. The overall impact on the net yield on
earning assets was a decrease of 14 basis points to 3.60% in 2007 from 3.74% in 2006.



40



---

##### Table of Contents

Consolidated Average Balances and Analysis of Changes in Tax Equivalent Net Interest Income

Six Months Ended June 30, 2007 and 2006



|                                                               |  |                               |           |                |                                |            |  |      |                |  |                |           |            |   |         |  |      |  
|-------------------------------------------------------------- |  | ----------------------------- | --------- | -------------- | ------------------------------ | ---------- |  | ---- | -------------- |  | -------------- | --------- | ---------- | - | ------- |  | ---- | -
|                                                               |  | Six Months EndedJune 30, 2007 |           |                | Six Months Ended June 30, 2006 |           
|(dollars in thousands) (tax-equivalent
basis)                  |  | AverageBalance                |           | Income/Expense |                                | Yield/Rate |  |      | AverageBalance |  | Income/Expense |           | Yield/Rate |  
|Assets:                                                        |  |                               |           |                |                                |            |  |      |                |  |                |           |            |   |         |  |      |  
|Interest-earning assets:                                       |  |                               |           |                |                                |            |  |      |                |  |                |           |            |   |         |  |      |  
|Originated and acquired residential                            |  | $                             | 318,211   |                | $                              | 9,956      |  | 6.31 | %              |  | $              | 421,298   |            | $ | 13,037  |  | 6.24 | %
|Home equity                                                    |  |                               | 1,005,768 |                |                                | 34,461     |  | 6.91 |                |  |                | 930,371   |            |   | 30,150  |  | 6.53 |  
|Marine                                                         |  |                               | 370,561   |                |                                | 9,931      |  | 5.40 |                |  |                | 399,868   |            |   | 10,388  |  | 5.24 |  
|Other consumer                                                 |  |                               | 27,201    |                |                                | 1,076      |  | 7.98 |                |  |                | 29,222    |            |   | 1,159   |  | 8.00 |  
|Commercial mortgage                                            |  |                               | 448,641   |                |                                | 15,940     |  | 7.16 |                |  |                | 468,416   |            |   | 16,043  |  | 6.91 |  
|Residential construction                                       |  |                               | 585,349   |                |                                | 25,342     |  | 8.73 |                |  |                | 478,228   |            |   | 19,684  |  | 8.30 |  
|Commercial construction                                        |  |                               | 373,739   |                |                                | 14,681     |  | 7.92 |                |  |                | 302,395   |            |   | 11,146  |  | 7.43 |  
|Commercial business                                            |  |                               | 758,071   |                |                                | 28,190     |  | 7.50 |                |  |                | 685,124   |            |   | 24,345  |  | 7.17 |  
|                                                               |  |                               |           |                |                                |            |  |      |                |  |                |           |            |   |         |  |      |  
|Total loans                                                    |  |                               | 3,887,541 |                |                                | 139,577    |  | 7.24 |                |  |                | 3,714,922 |            |   | 125,952 |  | 6.84 |  
|                                                               |  |                               |           |                |                                |            |  |      |                |  |                |           |            |   |         |  |      |  
|Loans held for sale                                            |  |                               | 11,861    |                |                                | 369        |  | 6.27 |                |  |                | 8,923     |            |   | 297     |  | 6.71 |  
|Short-term investments                                         |  |                               | 3,257     |                |                                | 142        |  | 8.79 |                |  |                | 8,346     |            |   | 190     |  | 4.59 |  
|Taxable investment securities                                  |  |                               | 1,514,076 |                |                                | 43,799     |  | 5.83 |                |  |                | 1,844,055 |            |   | 48,684  |  | 5.32 |  
|Tax-advantaged investment securities                           |  |                               | 122,270   |                |                                | 3,571      |  | 5.89 |                |  |                | 78,283    |            |   | 2,363   |  | 6.09 |  
|                                                               |  |                               |           |                |                                |            |  |      |                |  |                |           |            |   |         |  |      |  
|Total investment securities                                    |  |                               | 1,636,346 |                |                                | 47,370     |  | 5.84 |                |  |                | 1,922,338 |            |   | 51,047  |  | 5.35 |  
|                                                               |  |                               |           |                |                                |            |  |      |                |  |                |           |            |   |         |  |      |  
|Total interest-earning assets                                  |  |                               | 5,539,005 |                |                                | 187,458    |  | 6.82 |                |  |                | 5,654,529 |            |   | 177,486 |  | 6.33 |  
|                                                               |  |                               |           |                |                                |            |  |      |                |  |                |           |            |   |         |  |      |  
|Less: allowance for loan losses                                |  |                               | 45,336    |                |                                |            |  |      |                |  |                | 45,071    |            |   |         |  |      |  
|Cash and due from banks                                        |  |                               | 114,873   |                |                                |            |  |      |                |  |                | 122,570   |            |   |         |  |      |  
|Other assets                                                   |  |                               | 616,250   |                |                                |            |  |      |                |  |                | 623,121   |            |   |         |  |      |  
|                                                               |  |                               |           |                |                                |            |  |      |                |  |                |           |            |   |         |  |      |  
|Total assets                                                   |  | $                             | 6,224,792 |                |                                |            |  |      |                |  | $              | 6,355,149 |            |   |         |  |      |  
|                                                               |  |                               |           |                |                                |            |  |      |                |  |                |           |            |   |         |  |      |  
|Liabilities and Stockholders Equity:                          |  |                               |           |                |                                |            |  |      |                |  |                |           |            |   |         |  |      |  
|Interest-bearing liabilities:                                  |  |                               |           |                |                                |            |  |      |                |  |                |           |            |   |         |  |      |  
|Interest-bearing demand deposits                               |  | $                             | 523,874   |                |                                | 1,458      |  | 0.56 |                |  | $              | 574,188   |            |   | 1,316   |  | 0.46 |  
|Money market deposits                                          |  |                               | 570,802   |                |                                | 9,688      |  | 3.42 |                |  |                | 616,983   |            |   | 7,687   |  | 2.51 |  
|Savings deposits                                               |  |                               | 598,062   |                |                                | 1,154      |  | 0.39 |                |  |                | 687,657   |            |   | 1,140   |  | 0.33 |  
|Direct time deposits                                           |  |                               | 1,192,141 |                |                                | 27,084     |  | 4.58 |                |  |                | 908,948   |            |   | 15,288  |  | 3.39 |  
|Brokered time deposits                                         |  |                               | 513,512   |                |                                | 12,885     |  | 5.06 |                |  |                | 454,506   |            |   | 10,436  |  | 4.63 |  
|Short-term borrowings                                          |  |                               | 627,065   |                |                                | 14,571     |  | 4.69 |                |  |                | 857,128   |            |   | 18,582  |  | 4.37 |  
|Long-term debt                                                 |  |                               | 781,218   |                |                                | 21,833     |  | 5.64 |                |  |                | 774,508   |            |   | 18,292  |  | 4.76 |  
|                                                               |  |                               |           |                |                                |            |  |      |                |  |                |           |            |   |         |  |      |  
|Total interest-bearing liabilities                             |  |                               | 4,806,674 |                |                                | 88,673     |  | 3.72 |                |  |                | 4,873,918 |            |   | 72,741  |  | 3.01 |  
|                                                               |  |                               |           |                |                                |            |  |      |                |  |                |           |            |   |         |  |      |  
|Noninterest-bearing demand deposits                            |  |                               | 734,046   |                |                                |            |  |      |                |  |                | 795,923   |            |   |         |  |      |  
|Other liabilities                                              |  |                               | 42,023    |                |                                |            |  |      |                |  |                | 34,691    |            |   |         |  |      |  
|Stockholders equity                                           |  |                               | 642,049   |                |                                |            |  |      |                |  |                | 650,617   |            |   |         |  |      |  
|                                                               |  |                               |           |                |                                |            |  |      |                |  |                |           |            |   |         |  |      |  
|Total liabilities and stockholders equity                     |  | $                             | 6,224,792 |                |                                |            |  |      |                |  | $              | 6,355,149 |            |   |         |  |      |  
|                                                               |  |                               |           |                |                                |            |  |      |                |  |                |           |            |   |         |  |      |  
|Net interest-earning assets                                    |  | $                             | 732,331   |                |                                |            |  |      |                |  | $              | 780,611   |            |   |         |  |      |  
|                                                               |  |                               |           |                |                                |            |  |      |                |  |                |           |            |   |         |  |      |  
|Net interest income (tax-equivalent)                           |  |                               |           |                |                                | 98,785     |  |      |                |  |                |           |            |   | 104,745 |  |      |  
|Less: tax-equivalent adjustment                                |  |                               |           |                |                                | 1,302      |  |      |                |  |                |           |            |   | 924     |  |      |  
|                                                               |  |                               |           |                |                                |            |  |      |                |  |                |           |            |   |         |  |      |  
|Net interest income                                            |  |                               |           |                | $                              | 97,483     |  |      |                |  |                |           |            | $ | 103,821 |  |      |  
|                                                               |  |                               |           |                |                                |            |  |      |                |  |                |           |            |   |         |  |      |  
|Net yield on interest-earning assets on a tax-equivalent basis |  |                               |           |                |                                |            |  | 3.60 | %              |  |                |           |            |   |         |  | 3.74 | %



41



---

##### Table of Contents

Consolidated Average Balances and Analysis of Changes in Tax Equivalent Net Interest Income (Continued)

Six Months Ended June 30, 2007 and 2006



|                                              |  |                                          |          |   |                                                  |       |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|--------------------------------------------- |  | ---------------------------------------- | -------- | - | ------------------------------------------------ | ----- | -- | -------------- | - | ------ | ------- |  | ----- | ----------- |  | - | ------------- | - |  | - | ------ | -
|                                              |  | YTD 2007 to YTD 2006 Increase/(Decrease) |          |   | 2007/2006Income/Expense VarianceDue to Change In |      
|(dollars in thousands) (tax-equivalent
basis) |  | AverageBalance                           |          |   | %Change                                          |       |    | Income/Expense |   |        | %Change |  |       | AverageRate |  |   | AverageVolume |  
|Assets:                                       |  |                                          |          |   |                                                  |       |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Interest-earning assets:                      |  |                                          |          |   |                                                  |       |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Originated and acquired residential           |  | $                                        | (103,087 | ) |                                                  | (24.5 | )% |                | $ | (3,081 | )       |  | (23.6 | )%          |  | $ | 143           |   |  | $ | (3,224 | )
|Home equity                                   |  |                                          | 75,397   |   |                                                  | 8.1   |    |                |   | 4,311  |         |  | 14.3  |             |  |   | 1,786         |   |  |   | 2,525  |  
|Marine                                        |  |                                          | (29,307  | ) |                                                  | (7.3  | )  |                |   | (457   | )       |  | (4.4  | )           |  |   | 321           |   |  |   | (778   | )
|Other consumer                                |  |                                          | (2,021   | ) |                                                  | (6.9  | )  |                |   | (83    | )       |  | (7.2  | )           |  |   | (3            | ) |  |   | (80    | )
|Commercial mortgage                           |  |                                          | (19,775  | ) |                                                  | (4.2  | )  |                |   | (103   | )       |  | (0.6  | )           |  |   | 588           |   |  |   | (691   | )
|Residential construction                      |  |                                          | 107,121  |   |                                                  | 22.4  |    |                |   | 5,658  |         |  | 28.7  |             |  |   | 1,063         |   |  |   | 4,595  |  
|Commercial construction                       |  |                                          | 71,344   |   |                                                  | 23.6  |    |                |   | 3,535  |         |  | 31.7  |             |  |   | 770           |   |  |   | 2,765  |  
|Commercial business                           |  |                                          | 72,947   |   |                                                  | 10.6  |    |                |   | 3,845  |         |  | 15.8  |             |  |   | 1,169         |   |  |   | 2,676  |  
|                                              |  |                                          |          |   |                                                  |       |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Total loans                                   |  |                                          | 172,619  |   |                                                  | 4.6   |    |                |   | 13,625 |         |  | 10.8  |             |  |   |               |   |  |   |        |  
|                                              |  |                                          |          |   |                                                  |       |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Loans held for sale                           |  |                                          | 2,938    |   |                                                  | 32.9  |    |                |   | 72     |         |  | 24.2  |             |  |   | (20           | ) |  |   | 92     |  
|Short-term investments                        |  |                                          | (5,089   | ) |                                                  | (61.0 | )  |                |   | (48    | )       |  | (25.3 | )           |  |   | 110           |   |  |   | (158   | )
|Taxable investment securities                 |  |                                          | (329,979 | ) |                                                  | (17.9 | )  |                |   | (4,885 | )       |  | (10.0 | )           |  |   | 4,370         |   |  |   | (9,255 | )
|Tax-advantaged investment securities          |  |                                          | 43,987   |   |                                                  | 56.2  |    |                |   | 1,208  |         |  | 51.1  |             |  |   | (79           | ) |  |   | 1,287  |  
|                                              |  |                                          |          |   |                                                  |       |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Total investment securities                   |  |                                          | (285,992 | ) |                                                  | (14.9 | )  |                |   | (3,677 | )       |  | (7.2  | )           |  |   |               |   |  |   |        |  
|                                              |  |                                          |          |   |                                                  |       |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Total interest-earning assets                 |  |                                          | (115,524 | ) |                                                  | (2.0  | )  |                |   | 9,972  |         |  | 5.6   |             |  |   | 13,657        |   |  |   | (3,685 | )
|                                              |  |                                          |          |   |                                                  |       |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Less: allowance for loan losses               |  |                                          | 265      |   |                                                  | 0.6   |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Cash and due from banks                       |  |                                          | (7,697   | ) |                                                  | (6.3  | )  |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Other assets                                  |  |                                          | (6,871   | ) |                                                  | (1.1  | )  |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|                                              |  |                                          |          |   |                                                  |       |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Total assets                                  |  | $                                        | (130,357 | ) |                                                  | (2.1  | )  |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|                                              |  |                                          |          |   |                                                  |       |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Liabilities and Stockholders Equity:         |  |                                          |          |   |                                                  |       |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Interest-bearing liabilities:                 |  |                                          |          |   |                                                  |       |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Interest-bearing demand deposits              |  | $                                        | (50,314  | ) |                                                  | (8.8  | )  |                |   | 142    |         |  | 10.8  |             |  |   | 265           |   |  |   | (123   | )
|Money market deposits                         |  |                                          | (46,181  | ) |                                                  | (7.5  | )  |                |   | 2,001  |         |  | 26.0  |             |  |   | 2,612         |   |  |   | (611   | )
|Savings deposits                              |  |                                          | (89,595  | ) |                                                  | (13.0 | )  |                |   | 14     |         |  | 1.2   |             |  |   | 173           |   |  |   | (159   | )
|Direct time deposits                          |  |                                          | 283,193  |   |                                                  | 31.2  |    |                |   | 11,796 |         |  | 77.2  |             |  |   | 6,247         |   |  |   | 5,549  |  
|Brokered time deposits                        |  |                                          | 59,006   |   |                                                  | 13.0  |    |                |   | 2,449  |         |  | 23.5  |             |  |   | 1,021         |   |  |   | 1,428  |  
|Short-term borrowings                         |  |                                          | (230,063 | ) |                                                  | (26.8 | )  |                |   | (4,011 | )       |  | (21.6 | )           |  |   | 1,259         |   |  |   | (5,270 | )
|Long-term debt                                |  |                                          | 6,710    |   |                                                  | 0.9   |    |                |   | 3,541  |         |  | 19.4  |             |  |   | 3,381         |   |  |   | 160    |  
|                                              |  |                                          |          |   |                                                  |       |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Total interest-bearing liabilities            |  |                                          | (67,244  | ) |                                                  | (1.4  | )  |                |   | 15,932 |         |  | 21.9  |             |  |   | 16,949        |   |  |   | (1,017 | )
|                                              |  |                                          |          |   |                                                  |       |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Noninterest-bearing demand deposits           |  |                                          | (61,877  | ) |                                                  | (7.8  | )  |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Other liabilities                             |  |                                          | 7,332    |   |                                                  | 21.1  |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Stockholders equity                          |  |                                          | (8,568   | ) |                                                  | (1.3  | )  |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|                                              |  |                                          |          |   |                                                  |       |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Total liabilities and stockholders equity    |  | $                                        | (130,357 | ) |                                                  | (2.1  | )  |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|                                              |  |                                          |          |   |                                                  |       |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Net interest-earning assets                   |  | $                                        | (48,280  | ) |                                                  | (6.2  | )  |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|                                              |  |                                          |          |   |                                                  |       |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Net interest income (tax-equivalent)          |  |                                          |          |   |                                                  |       |    |                |   | (5,960 | )       |  | (5.7  | )           |  | $ | (3,292        | ) |  | $ | (2,668 | )
|Less: tax-equivalent adjustment               |  |                                          |          |   |                                                  |       |    |                |   | 378    |         |  | 40.9  |             |  |   |               |   |  |   |        |  
|                                              |  |                                          |          |   |                                                  |       |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  
|Net interest income                           |  |                                          |          |   |                                                  |       |    |                | $ | (6,338 | )       |  | (6.1  | )           |  |   |               |   |  |   |        |  
|                                              |  |                                          |          |   |                                                  |       |    |                |   |        |         |  |       |             |  |   |               |   |  |   |        |  



42



---

##### Table of Contents

Provision for Loan Losses

The provision for loan losses for the first six months of 2007 was $5.8 million compared to $1.1 million for the six months of 2006. Net charge-offs were $5.3 million, or 0.27% of average loans, in the first six months of 2007 compared to
$2.1 million, or 0.11% of average loans, for the six months of 2006. During the first six months of 2007 management increased the provision for loan losses by $4.7 million, maintaining an allowance for loan losses to total loans of 1.17%.

Non-Interest Income

Total non-interest income
increased to $61.0 million for the six months ended June 30, 2007 from $59.4 million for the six months ended June 30, 2006. Deposit fee income increased $873 thousand, or 1.9%, reflecting increases in consumer and commercial deposit fees.
Net cash settlement on swaps, representing interest income and expense on non-designated interest rate swaps, decreased $122 thousand from six months ending June 30, 2006, as a result of a change in interest rates. Non-interest income benefited
from increases in commissions and fees of $228 thousand mainly from insurance and investment fees. Net gains were $1.6 million for the six months ended June 30, 2007, compared to $743 thousand for the six months ended June 30, 2006. The
six months ended June 30, 2007 includes a $767 million gain from the sale of a branch facility. Derivative losses on swaps decreased by $537 thousand, from a net loss of $1.2 million for the six months ending June 30, 2006 to a net loss of
$620 thousand for the six months ending June 30, 2007. This decrease resulted from the impact of the changing interest rates and market volatility. In addition, the six months ended June 30, 2006 included a $1.3 million insurance death
benefit.

Non-Interest Expense

Non-interest expense
increased by $810 thousand, or 0.8%, over year to date 2006. Year-to-date 2007 included a $1.3 million expense associated with restructuring activities and $1.5 million in consulting costs associated with these activities. Year-to-date 2006 included
a one time legal settlement of $1.3 million. Salaries and employee benefits declined by $172 thousand, or 0.3%, from the same period a year ago. This decline is mainly attributable to decreased labor costs of $189 thousand from the decreased number
of employees resulting from the restructuring activities offset by annual merit increases. Salaries and employee benefits included a decrease in incentives and commissions of $207 thousand and an additional $436 thousand in deferred origination
costs. Healthcare costs declined by $533 thousand, while pension costs increased by $482 thousand. The Corporations 401k plan expense increased by $146 thousand and stock compensation expense increased by $444 thousand relating to share based
payments. Occupancy and furniture and equipment expense increased $633 thousand reflecting the increased rent expense, depreciation expense and a termination of a sublease agreement. Non-interest expense also includes $1.3 million in restructuring
costs and $1.5 million in consulting fees relating to the restructuring activities. Professional fees relating to the annual audit and regulatory compliance activities declined by the $749 thousand.

Income Taxes

The Corporation recorded income tax expense of $13.6
million in the first six months of 2007 based on pre-tax income of $45.2 million, a 30.0% effective tax rate, as compared to pre-tax income of $55.5 million and an effective tax rate of 31.1% for 2006. The decline in effective tax rate reflects the
increased state tax expense associated with the recent tax law change associated with captive real estate investment trusts which was more than offset by the impact from the increase in average tax-advantaged investments and the impact of permanent
tax differences on the effective tax rate due to lower pre-tax earnings in 2007.



|Item 3. | Quantitative and Qualitative Disclosures About Market Risk
|------- | ----------------------------------------------------------

For information regarding market risk at
December 31, 2006, see Interest Sensitivity Management and Note 14 to the Consolidated Financial Statements in the Corporations Form 10-K filed with the Securities and Exchange Commission on March 1, 2007. The market risk
of the Corporation has not experienced any material changes as of June 30, 2007 from December 31, 2006. Additionally, refer to Item 2  Managements Discussion and Analysis of Financial Condition and Results of Operations
for additional quantitative and qualitative discussions about market risk at June 30, 2007.



|Item 4. | Controls and Procedures
|------- | -----------------------

The Corporations management, including the Corporations principal executive
officer and principal financial officer, have evaluated the effectiveness of the Corporations disclosure controls and procedures, as such term is defined in Rule 13a-15(e) promulgated under the Securities Exchange Act of 1934, as
amended (the Exchange Act). Based upon their evaluation, the principal executive officer and principal financial officer concluded that, as of the end of the period covered



43



---

##### Table of Contents

by this report, the Corporations disclosure controls and procedures were effective for the purpose of ensuring that the information required to be
disclosed in the reports that the Corporation files or submits under the Exchange Act with the Securities and Exchange Commission (the SEC) (1) is recorded, processed, summarized and reported within the time periods specified in the
SECs rules and forms, and (2) is accumulated and communicated to the Corporations management, including its principal executive and principal financial officers, as appropriate to allow timely decisions regarding required
disclosure. In addition, based on that evaluation, no change in the Corporations internal control over financial reporting occurred during the quarter ended June 30, 2007 that has materially affected, or is reasonably likely to materially
affect, the Corporations internal control over financial reporting.

PART II  OTHER INFORMATION



|Item 1. | Legal Proceedings
|------- | -----------------

The Corporation is involved in various legal actions that arise in the ordinary course of its
business. All active lawsuits entail amounts which management believes, individually and in the aggregate, are immaterial to the financial condition and the results of operations of the Corporation.



|Item 1A. | Risk Factors
|-------- | ------------

In early April 2007, the State of Maryland passed legislation eliminating a previously legal
dividend deduction for captive real estate investment trusts. The new legislation was signed by the Governor into law in May 2007. The law was effective July 1, 2007 and was retroactive to January 1, 2007. The Corporation, which maintains
a trust to which the new law is applicable, has evaluated the impact of this change in the tax regulations on the Corporations operations and has concluded that the overall tax impact is immaterial to the financial condition of the
Corporation.

In addition to the other information set forth in this report, the reader should carefully consider the factors discussed in Part I,
Item 1A. Risk Factors in the Corporations Annual Report on Form 10-K for the year ended December 31, 2006, which could materially affect the Corporations business, financial condition or future results. The risks
described in the Corporations Annual Report on Form 10-K are not the only risks that the Corporation faces. Additional risks and uncertainties not currently known to the Corporation or that the Corporation currently deems to be immaterial also
may materially adversely affect the Corporations business, financial condition and/or operating results.



|Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds
|------- | -----------------------------------------------------------

During 1998, the Corporation initiated a stock
repurchase program for its outstanding stock. Under this plan, the Corporation approved the repurchase of specific additional amounts of shares without any specific expiration date. As the Corporation fulfilled each specified repurchase amount,
additional amounts were approved. On June 17, 2005, and on January 17, 2007 the Corporation approved an additional stock repurchase of up to 1.3 million and 1.6 million shares, respectively. Currently, the maximum number of
shares remaining to be purchased under this plan is 1,400,039. All shares have been repurchased pursuant to the publicly announced plan. The repurchase plan will continue until it is completed or terminated by the Board of Directors. No plans
expired during the three months ended June 30, 2007. The Corporation currently has no plan to terminate the stock repurchase plan.



44



---

##### Table of Contents

The following table provides certain information with regard to shares repurchased by the Corporation in the second
quarter of 2007.



|                   |  |                                |  |                            |       |                                           |        |                                                            |          
|------------------ |  | ------------------------------ |  | -------------------------- | ----- | ----------------------------------------- | ------ | ---------------------------------------------------------- | ---------
|Period             |  | Total Numberof SharesPurchased |  | AveragePrice Paidper Share |       | Total Number ofShares PurchasedUnder Plan |        | Maximum Numberof Shares Remainingto be PurchasedUnder Plan
|April 1 - April 30 |  |                               |  | $                          |      |                                           |       |                                                            | 1,456,112
|May 1 - May 31     |  | 50,000                         |  |                            | 33.40 |                                           | 50,000 |                                                            | 1,406,112
|June 1 - June 30   |  | 6,073                          |  |                            | 35.69 |                                           | 6,073  |                                                            | 1,400,039
|                   |  |                                |  |                            |       |                                           |        |                                                            |          
|Total              |  | 56,073                         |  | $                          | 33.65 |                                           | 56,073 |                                                            | 1,400,039
|                   |  |                                |  |                            |       |                                           |        |                                                            |          



|Item 3. | Defaults Upon Senior Securities  None
|------- | --------------------------------------



|Item 4. | Submission of Matters to a Vote of Security Holders
|------- | ---------------------------------------------------

(a) The Company held its Annual Meeting of Shareholders on
May 16, 2007. Proxies were solicited with respect to such meeting under Regulation 14A of the Securities and Exchange Act of 1934, as amended, pursuant to proxy materials dated April 9, 2007. Of the shares eligible to vote at the annual
meeting, 28,982,658 were represented in person or by proxy.

(b) There was no solicitation in opposition to the Board nominees for directors and all of
such nominees were elected as follows:



|                        |  |                 |  |      |  |                      |  |     
|----------------------- |  | --------------- |  | ---- |  | -------------------- |  | ----
|Director                |  | No. of VotesFor |  | %    |  | No. of VotesWithheld |  | %   
|Melvin A. Bilal         |  | 27,807,746      |  | 95.9 |  | 1,174,912            |  | 4.1 
|Ward B. Coe, III        |  | 18,032,632      |  | 62.2 |  | 10,950,026           |  | 37.8
|Frederick W. Meier, Jr. |  | 27,959,395      |  | 96.5 |  | 1,023,263            |  | 3.5 
|Gary N. Geisel          |  | 27,764,423      |  | 95.8 |  | 1,218,235            |  | 4.2 
|William J. Crowley, Jr. |  | 27,951,759      |  | 96.4 |  | 1,030,899            |  | 3.6 
|Bryan J. Logan          |  | 27,968,816      |  | 96.5 |  | 1,013,842            |  | 3.5 
|James G. Davis, Jr.     |  | 27,912,383      |  | 96.3 |  | 1,070,275            |  | 3.7 
|Dale B. Peck            |  | 27,953,826      |  | 96.5 |  | 1,028,832            |  | 3.5 

(c) Additional proposal submitted for a vote, with the following result:



|                                                                                                                                          |  |                 |  |                     |  |                       
|----------------------------------------------------------------------------------------------------------------------------------------- |  | --------------- |  | ------------------- |  | ----------------------
|Proposal                                                                                                                                  |  | No. of VotesFor |  | No. of VotesAgainst |  | No. of VotesAbstaining
|Ratification of the appointment of KPMG LLP as independent registered public accounting firm for the fiscal year ending December 31, 2007 |  | 28,742,813      |  | 195,737             |  | 44,108                



|Item 5. | Other Information  None
|------- | ------------------------



45



---

##### Table of Contents

|Item 6. | Exhibits
|------- | --------

The exhibits and financial statements filed as a part of this report are as follows:



|       |  |                                                                                               
|------ |  | ----------------------------------------------------------------------------------------------
|(3.1)  |  | Articles of Incorporation of Provident Bankshares Corporation (1)                             
|       | 
|(3.2)  |  | Articles of Amendment to the Articles of Incorporation of Provident Bankshares Corporation (1)
|       | 
|(3.3)  |  | Sixth Amended and Restated By-Laws of Provident Bankshares Corporation (2)                    
|       | 
|(11.0) |  | Statement re: Computation of Per Share Earnings (3)                                           
|       | 
|(31.1) |  | Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer                             
|       | 
|(31.2) |  | Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer                             
|       | 
|(32.1) |  | Section 1350 Certification of Chief Executive Officer                                         
|       | 
|(32.2) |  | Section 1350 Certification of Chief Financial Officer                                         

---

|(1) | Incorporated by reference from Registrants Registration Statement on Form S-8 (File No. 33-58881) filed with the Commission on July 10, 1998.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Incorporated by reference from Registrants Current Report on Form 8-K (File No. 0-16421) filed with the Commission on January 18, 2007.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------

|(3) | Included in Note 15 to the Unaudited Condensed Consolidated Financial Statements.
|--- | ---------------------------------------------------------------------------------



46



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has
duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.



|               |  |  |  |                              |  |                         |  |                             
|-------------- |  |  |  | ---------------------------- |  | ----------------------- |  | ----------------------------
|               |  |  |  | Principal Executive Officer:
|               |  |  | 
|August 9, 2007 |  |  |  | By                           |  | /s/ Gary N. Geisel     
|               |  |  |  |                              |  |                         |  | Gary N. Geisel              
|               |  |  |  |                              |  |                         |  | Chairman of the Board and   
|               |  |  |  |                              |  |                         |  | Chief Executive Officer     
|               |  | 
|               |  |  |  | Principal Financial Officer:
|               |  |  | 
|August 9, 2007 |  |  |  | By                           |  | /s/ Dennis A. Starliper
|               |  |  |  |                              |  |                         |  | Dennis A. Starliper         
|               |  |  |  |                              |  |                         |  | Executive Vice President and
|               |  |  |  |                              |  |                         |  | Chief Financial Officer     



|        |  |                                                                  
|------- |  | -----------------------------------------------------------------
|EXHIBIT |  | DESCRIPTION                                                      
|        | 
|31.1    |  | Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer
|        | 
|31.2    |  | Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer
|        | 
|32.1    |  | Section 1350 Certification of Chief Executive Officer            
|        | 
|32.2    |  | Section 1350 Certification of Chief Financial Officer            



47