|   |
|--------|
|                                                                                                           |   | Successor     |             |   | Predecessor        |   |
|----------------------------------------------------------------------------------------------------------------|--------|---------------|------------------|--------|--------------------|--------|
|                                                                                                           |   | Company       |             |   | Company            |   |
|                                                                                                           |   | 3 Days        |             |   | 89 Days            |   |   | 181 Days |   |   | Three Months |   |   | Six Months |   |
|                                                                                                           |   | Ended         |             |   | Ended              |   |   | Ended |   |   | Ended |   |   | Ended |   |
| Earnings per common share                                                                                      |   | Dec. 31, 2010 |             |   | Dec. 28, 2010 |   |   | Dec. 28, 2010 |   |   | Dec. 31, 2009 |   |   | Dec. 31, 2009 |   |
|                                                                                                           |   |          |             |   |               |   |                  (Dollars in thousands, except share  per share data) |   |
| Net Income                                                                                                     |   | $             | 11,835           |   |               | $      | 836 |   |   | $ | 1,796 |   |   | $ | 649 |   |   | $ | 1,145 |   |
| Preferred stock dividends                                                                                      |   |          | (2               | )      |               |   | (51 | ) |   |   | (104 | ) |   |   | (53 | ) |   |   | (106 | ) |
| Accretion of preferred stock                                                                                   |   |          | -                |   |               |   | (7 | ) |   |   | (13 | ) |   |   | (6 | ) |   |   | (13 | ) |
| Amortization of issuance costs                                                                                 |   |          | -                |   |               |   | (1 | ) |   |   | (2 | ) |   |   | (1 | ) |   |   | (3 | ) |
|   Net income available to common shareholders                                                   |   | $             | 11,833           |   |               | $      | 777 |   |   | $ | 1,677 |   |   | $ | 589 |   |   | $ | 1,023 |   |
| Dividends and undistributed earnings allocated  to unvested shares of stock awards              |   |          | (44              | )      |               |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |
|   Net income applicable to common shareholders                                                  |   | $             | 11,789           |   |               | $      | 777 |   |   | $ | 1,677 |   |   | $ | 589 |   |   | $ | 1,023 |   |
| Average common shares issued and outstanding                                                              |   |          | 3,492,498        |   |               |   | 2,331,332 |   |   |   | 2,330,197 |   |   |   | 2,321,528 |   |   |   | 2,321,430 |   |
| Earnings per common share                                                                                      |   | $             | 3.38             |   |               | $      | 0.33 |   |   | $ | 0.72 |   |   | $ | 0.25 |   |   | $ | 0.44 |   |
|                                                                                                           |   |          |             |   |               |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Diluted earnings per Common share                                                                         |   |          |             |   |               |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|   Net income applicable to common shareholders                                                  |   | $             | 11,833           |   |               | $      | 777 |   |   | $ | 1,677 |   |   | $ | 589 |   |   | $ | 1,023 |   |
| Dividends and undistributed earnings allocated  to unvested shares of stock awards              |   |          | (44              | )      |               |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |
|   Net income available to common shareholders                                                   |   | $             | 11,789           |   |               | $      | 777 |   |   | $ | 1,677 |   |   | $ | 589 |   |   | $ | 1,023 |   |
| Average common shares issued and outstanding                                                              |   |          | 3,492,498        |   |               |   | 2,331,332 |   |   |   | 2,330,197 |   |   |   | 2,321,528 |   |   |   | 2,321,430 |   |
| Dilutive potential common shares                                                                          |   |          | 96,258           |   |               |   | 27,315 |   |   |   | 24,188 |   |   |   | 2,545 |   |   |   | 4,774 |   |
|    Total diluted average common shares issued     and outstanding |   |          |   3,588,756 |   |               |   |   2,358,647 |   |   |   |   2,354,385 |   |   |   |   2,324,073 |   |   |   |   2,326,204 |   |
| Diluted earnings per common share                                                                         |   | $             | 3.29             |   |               | $      | 0.33 |   |   | $ | 0.71 |   |   | $ | 0.25 |   |   | $ | 0.44 |   |