EX-99 2 k48431exv99.htm EX-99 exv99
Exhibit 99
DEARBORN BANCORP REPORTS THIRD QUARTER RESULTS
     DEARBORN, Michigan, October 20, 2009 ... Dearborn Bancorp, Inc. (Nasdaq: DEAR), the Holding Company for Fidelity Bank, today reported a net loss of $40,045,000 or $(5.24) per fully diluted common share for the three months ended September 30, 2009 compared to net income of $1,420,000 or $0.18 per share for the three months ended September 30, 2008. For the nine months ended September 30, 2009, the Company had a net loss of $55,369,000 or $(7.24) per share compared to a net loss of $2,518,000 or $(0.31) per share for the same period in 2008. The third quarter of 2009 includes a one time non-cash charge of $4,195,000 which writes off all remaining intangible assets related to prior acquisitions and a one time non-cash charge of $26,976,000 which is included in federal income tax expense to establish a valuation allowance on the entire net deferred tax assets.
     At the end of September, the Company’s total assets were $1,042,337,000, representing a decline of 3.4 percent over the preceding 12 months. Total deposits increased 5.3 percent over the previous year and stood at $904,954,000 when the third quarter ended. Total loans were $862,664,000 on September 30, 2009, 8.2 percent less than they had been on the same date in 2008. Strong emphasis is being placed on collection of the existing loan portfolio and new lending has been substantially curtailed.
     Michael J. Ross, President and Chief Executive Officer of both the Company and the Bank, announced the financial results and commented, “During the third quarter, we recognized charge-offs of approximately $8.2 million due to the declines in the value of collateral securing previously classified loans. For the nine months ended September 30, 2009, we have charged-off approximately $24.6 million related to declining collateral values. Our provision for loan losses was $14.2 million for the third quarter and our allowance for loan losses now stands at $28.4 million, or 3.29% of loans. The carrying value of other real estate owned was written down by $639,000 and defaulted loan expense including taxes, insurance, maintenance and legal was $1.8 million during the quarter.”
     Ross continued, “Similar to most banking companies, Dearborn Bancorp, Inc. has had net deferred tax assets on its books for potential future tax deductions. These deferred tax assets were primarily created from two tax deduction timing differences. First, provisions for loan losses that have increased the allowance for loan losses are not tax deductible until an actual loan charge-off has occurred. Second, goodwill and intangibles that we have written off in 2008 and 2009 for book purposes are only tax deductible on a straight line basis over 15 years. Statement of Financial Accounting Standards No. 109 — Accounting for Income Taxes requires a valuation allowance on such assets when there has been evidence of recent and current quarterly losses that have created a net operating loss that may not be deductible in future periods. It is important to note that the Company cannot receive any actual benefit from a net operating loss carryforward until it reports taxable income on its tax return and uses the carryforward to reduce its tax payments. The potential future benefit from a deferred tax asset therefore depends on generating sufficient future taxable income within the carryforward period to utilize the net operating loss carryforward and reverse the valuation allowance.”

 


 

     Dearborn Bancorp, Inc., is a registered bank holding company. Its sole banking subsidiary is Fidelity Bank. The Bank operates 17 offices in Wayne, Oakland, Macomb and Washtenaw Counties in the State of Michigan. Its common shares trade on the Nasdaq Global Market under the symbol DEAR.
CONTACT: Michael J. Ross, President & CEO, at (313) 565-5700 or Jeffrey L. Karafa, CFO, at (313) 381-3200.

Forward-Looking Statements
     This press release contains forward-looking statements (within the meaning of the Private Securities Litigation Reform Act of 1995) that are based on current expectations. Words such as “anticipates,” “believes,” “estimates,” “expects,” “forecasts,” “intends,” “is likely,” “plans,” “projects,” variations of such words and similar expressions are intended to identify such forward-looking statements. These statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions (“Future Factors”) that are difficult to predict with regard to timing, extent, likelihood and degree of occurrence. Actual results and outcomes may materially differ from what is expressed in forward-looking statements. Dearborn Bancorp undertakes no obligation to update, amend or clarify forward-looking statements, whether as a result of new information, future events (whether anticipated or unanticipated), or otherwise.
     Future Factors include changes in interest rates and interest rate relationships; demand for products and services; the degree of competition by traditional and non-traditional competitors; changes in banking regulation; changes in tax laws; changes in prices, levies and assessments; the impact of technological advances; governmental and regulatory policy changes; the outcomes of contingencies, trends in customer behavior as well as their ability to repay loans; changes in local real estate values; changes in the national and local economy; and other factors, including risk factors disclosed from time to time in filings made by Dearborn Bancorp with the Securities and Exchange Commission. These are representative of the Future Factors and could cause a difference between an ultimate actual outcome and a preceding forward-looking statement.

2


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited)
(Dollars, in thousands)
                         
    09/30/09     12/31/08     09/30/08  
ASSETS
                       
Cash and cash equivalents
                       
Cash and due from banks
  $ 17,330     $ 11,671     $ 15,744  
Federal funds sold
    6,206       4,455       14,281  
Interest bearing deposits with banks
    117,732       36,876       33,146  
 
                 
Total cash and cash equivalents
    141,268       53,002       63,171  
 
                       
Mortgage loans held for sale
    1,449       1,834       281  
Securities, available for sale
    13,547       84,148       2,520  
Securities, held to maturity
    363              
Federal Home Loan Bank stock
    3,698       3,614       3,614  
Loans
                       
Loans
    862,664       933,269       939,626  
Allowance for loan loss
    (28,373 )     (14,452 )     (16,429 )
 
                 
Net loans
    834,291       918,817       923,197  
 
                       
Premises and equipment, net
    20,477       21,272       21,491  
Real estate owned
    15,472       9,657       8,343  
Goodwill
                34,028  
Other intangible assets
          4,592       10,165  
Accrued interest receivable
    3,619       3,499       3,601  
Other assets
    8,153       21,483       8,110  
 
                 
 
                       
Total assets
  $ 1,042,337     $ 1,121,918     $ 1,078,521  
 
                 
 
                       
LIABILITIES
                       
Deposits
                       
Non-interest bearing deposits
  $ 89,329     $ 81,317     $ 84,073  
Interest bearing deposits
    815,625       857,078       775,196  
 
                 
Total deposits
    904,954       938,395       859,269  
 
                       
Other liabilities
                       
Federal funds purchased
                 
Securities sold under agreements to repurchase
    2,302       2,461       222  
Federal Home Loan Bank advances
    73,855       65,019       72,283  
Accrued interest payable
    956       1,695       1,734  
Other liabilities
    2,380       1,037       1,173  
Subordinated debentures
    10,000       10,000       10,000  
 
                 
Total liabilities
    994,447       1,018,607       944,681  
 
                       
STOCKHOLDERS’ EQUITY
                       
Common stock - 20,000,000 shares authorized, 7,687,470 shares at 09/30/09, 7,696,204 shares at 12/31/08; and 8,098,557 shares at 09/30/08
    131,897       131,784       133,099  
Accumulated deficit
    (84,042 )     (28,675 )     732  
Accumulated other comprehensive income
    35       202       9  
 
                 
Total stockholders’ equity
    47,890       103,311       133,840  
 
                 
 
                       
Total liabilities and stockholders’ equity
  $ 1,042,337     $ 1,121,918     $ 1,078,521  
 
                 

3


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (unaudited)
                                 
    Three Months Ended     Nine Months Ended  
(In thousands, except share and per share data)   09/30/09     09/30/08     09/30/09     09/30/08  
Interest income
                               
Interest on loans, including fees
  $ 13,135     $ 14,742     $ 40,231     $ 45,910  
Interest on securities, available for sale
    33       97       467       315  
Interest on federal funds
    2       22       14       59  
Interest on deposits with banks
    76       2       273       3  
 
                       
Total interest income
    13,246       14,863       40,985       46,287  
 
                               
Interest expense
                               
Interest on deposits
    4,806       5,764       16,262       18,666  
Interest on other borrowings
    504       709       1,523       2,514  
Interest on subordinated debentures
    110       140       320       520  
 
                       
Total interest expense
    5,420       6,613       18,105       21,700  
 
                               
Net interest income
    7,826       8,250       22,880       24,587  
Provision for loan losses
    14,185       90       38,522       9,722  
 
                       
 
                               
Net interest income (loss) after provision for loan losses
    (6,359 )     8,160       (15,642 )     14,865  
 
                       
 
                               
Non-interest income
                               
Service charges on deposit accounts
    388       403       1,118       1,146  
Fees for other services to customers
    33       23       95       89  
Gain on the sale of loans
    37       61       253       165  
Write-down of real estate
    (639 )     (209 )     (2,499 )     (509 )
Gain (loss) on the sale of real estate
    (154 )     (16 )     (157 )     (720 )
Gain (loss) on the sale of securities
          9       465       9  
Write-down of securities
    (387 )           (387 )      
Write-down of other assets
                (100 )      
Other income
    122       48       369       195  
 
                       
Total non-interest income
    (600 )     319       (843 )     375  
 
                               
Non-interest expenses
                               
Salaries and employee benefits
    3,159       3,413       9,657       9,906  
Occupancy and equipment expense
    903       908       2,753       2,771  
Intangible expense
    4,195       323       4,592       968  
FDIC Assessment
    672       174       1,853       522  
Advertising and marketing
    48       138       177       392  
Stationery and supplies
    120       103       340       407  
Professional services
    234       241       598       726  
Data processing
    219       145       685       602  
Defaulted loan expense
    1,827       483       3,514       1,429  
Other operating expenses
    433       384       1,255       1,255  
 
                       
Total non-interest expenses
    11,810       6,312       25,424       18,978  
 
                               
Loss before income tax provision
    (18,769 )     2,167       (41,909 )     (3,738 )
Income tax expense (benefit)
    21,276       747       13,460       (1,220 )
 
                       
 
                               
Net income (loss)
  $ (40,045 )   $ 1,420     $ (55,369 )   $ (2,518 )
 
                       
 
                               
Per share data:
                               
Net loss — basic
  $ (5.24 )   $ 0.18     $ (7.24 )   $ (0.31 )
Net loss — diluted
  $ (5.24 )   $ 0.18     $ (7.24 )   $ (0.31 )
 
                               
Weighted average number of shares outstanding — basic
    7,645,940       8,044,180       7,644,785       8,078,188  
Weighted average number of shares outstanding — diluted
    7,645,940       8,082,263       7,644,785       8,078,188  

4


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
ASSET QUALITY DATA
(Dollars, in thousands)
                                         
    9/30/2009     6/30/2009     3/31/2009     12/31/2008     9/30/2008  
Troubled debt restructuring
  $ 45,634     $ 46,714     $ 19,506     $ 17,765     $ 15,328  
Loans over 90 days past due and still accruing
                      450       3,141  
Non-accrual loans
    58,866       57,610       55,148       51,708       51,342  
 
                             
Total non-performing loans
    104,500       104,324       74,654       69,923       69,811  
Other real estate and other repossessed assets
    15,472       17,434       14,624       9,657       8,343  
 
                             
Total non-performing assets
  $ 119,972     $ 121,758     $ 89,278     $ 79,580     $ 78,154  
 
                             
 
                                       
Net charge-offs (year to date)
  $ 24,600     $ 16,367     $ 6,547     $ 10,771     $ 3,910  
Allowance for loan losses
    28,373       22,422       18,632       14,452       16,429  
ASSET QUALITY RATIOS
                                         
    9/30/2009   6/30/2009   3/31/2009   12/31/2008   9/30/2008
Non-accrual loans to total loans
    6.82 %     6.53 %     6.13 %     5.54 %     5.47 %
Non-performing loans to total loans
    12.11 %     11.83 %     8.29 %     7.49 %     7.43 %
Non-performing assets to total assets
    11.51 %     12.30 %     8.31 %     7.09 %     7.25 %
Loans over 90 days past due and still accruing to total loans
    %     %     %     0.05 %     0.33 %
Net charge-offs to average loans
    2.74 %     1.80 %     0.71 %     1.14 %     0.41 %
Allowance for loan losses to non-performing loans
    27.15 %     21.49 %     24.96 %     20.67 %     23.53 %
Allowance for loan losses to non-performing assets
    23.65 %     18.42 %     20.87 %     18.16 %     21.02 %
Allowance for loan losses to total loans
    3.29 %     2.54 %     2.07 %     1.55 %     1.75 %

5


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED FINANCIAL DATA
                                         
    Quarter ended
(Dollars in thousands, except share and per share data)   9/30/2009   6/30/2009   3/31/2009   12/31/2008   9/30/2008
EARNINGS SUMMARY
                                       
Net interest income
  $ 7,826     $ 7,537     $ 7,517     $ 7,544     $ 8,250  
Provision for loan loss
  $ 14,185     $ 13,610     $ 10,727     $ 4,884     $ 90  
Total non-interest income
  $ (600 )   $ (571 )   $ 328     $ (1,305 )   $ 319  
Total non-interest expense
  $ 11,810     $ 7,103     $ 6,511     $ 46,029     $ 6,312  
Income taxes (benefit)
  $ 21,276     $ (4,672 )   $ (3,144 )   $ (15,267 )   $ 747  
Net income (loss)
  $ (40,045 )   $ (9,075 )   $ (6,249 )   $ (29,407 )   $ 1,420  
Basic earnings per share
  $ (5.24 )   $ (1.19 )   $ (0.82 )   $ (3.77 )   $ 0.18  
Diluted earnings per share
  $ (5.24 )   $ (1.19 )   $ (0.82 )   $ (3.77 )   $ 0.18  
 
                                       
MARKET DATA
                                       
Book value per share
  $ 6.23     $ 11.43     $ 12.60     $ 13.42     $ 16.53  
Tangible book value per share
  $ 6.23     $ 10.59     $ 12.26     $ 11.16     $ 11.07  
Market value per share
  $ 1.21     $ 1.80     $ 1.82     $ 1.66     $ 4.99  
Average basic common shares
    7,645,940       7,644,207       7,644,188       7,796,354       8,044,180  
Average diluted common shares
    7,645,940       7,644,207       7,644,188       7,796,354       8,082,263  
Period end common shares
    7,687,470       7,687,470       7,696,204       7,696,204       8,098,557  
 
                                       
PERFORMANCE RATIOS
                                       
Return on average assets
    -15.60 %     -3.41 %     -2.30 %     -10.72 %     0.54 %
Return on average equity
    -179.39 %     -37.35 %     -24.30 %     -87.91 %     4.22 %
Net interest margin (FTE)
    3.24 %     3.01 %     2.93 %     2.96 %     3.41 %
Efficiency ratio
    147.28 %     83.53 %     79.69 %     572.00 %     71.78 %
 
                                       
ASSET QUALITY
                                       
Net charge-offs (YTD)
  $ 24,600     $ 16,367     $ 6,547     $ 10,771     $ 3,910  
Nonperforming loans
  $ 104,500     $ 104,324     $ 74,654     $ 69,923     $ 69,811  
Other real estate
  $ 15,472     $ 17,434     $ 14,624     $ 9,657     $ 8,343  
Nonperforming loans to total loans
    12.11 %     11.83 %     8.29 %     7.49 %     7.43 %
Nonperforming assets to total assets
    11.51 %     12.30 %     8.31 %     7.09 %     7.25 %
Allowance for loan loss to total loans
    3.29 %     2.54 %     2.07 %     1.55 %     1.75 %
 
                                       
CAPITAL & LIQUIDITY
                                       
Average equity to average assets
    8.70 %     9.13 %     9.49 %     12.20 %     12.85 %
Tier 1 capital to risk weighted assets
    6.40 %     7.32 %     9.51 %     9.11 %     10.23 %
Total capital to risk weighted assets
    7.65 %     8.59 %     10.76 %     10.37 %     11.48 %
Loan to deposit ratio
    95.33 %     108.44 %     99.17 %     99.45 %     109.36 %
Loan to funding ratio
    87.04 %     98.05 %     92.33 %     91.87 %     99.77 %
 
                                       
END OF PERIOD BALANCES
                                       
Total portfolio loans
  $ 862,664     $ 881,818     $ 900,055     $ 933,269     $ 939,109  
Earning assets
  $ 1,005,659     $ 909,462     $ 1,012,149     $ 1,064,196     $ 992,951  
Total assets
  $ 1,042,337     $ 989,800     $ 1,073,744     $ 1,121,918     $ 1,077,979  
Deposits
  $ 904,954     $ 813,167     $ 907,579     $ 938,395     $ 858,751  
Total shareholders’equity
  $ 47,890     $ 87,877     $ 96,964     $ 103,311     $ 133,840  
 
                                       
AVERAGE BALANCES
                                       
Total portfolio loans
  $ 875,545     $ 897,978     $ 919,705     $ 940,195     $ 944,262  
Earning assets
  $ 958,383     $ 1,004,914     $ 1,039,618     $ 1,010,304     $ 961,935  
Total assets
  $ 1,018,320     $ 1,066,951     $ 1,099,573     $ 1,091,120     $ 1,042,152  
Deposits
  $ 841,447     $ 898,387     $ 920,113     $ 876,569     $ 822,424  
Total shareholders’equity
  $ 88,565     $ 97,454     $ 104,298     $ 133,081     $ 133,949  

6


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
(Dollars, in thousands)
                                         
    Quarter Ended  
    9/30/09     6/30/09     3/31/09     12/31/08     9/30/08  
ASSETS
                                       
Cash and cash equivalents
                                       
Cash and due from banks
  $ 17,330     $ 25,475     $ 11,881     $ 11,671     $ 15,719  
Federal funds sold
    6,206       1,425       6,841       4,455       14,281  
Interest bearing deposits with banks
    117,732       18,454       53,262       36,876       33,146  
 
                             
Total cash and cash equivalents
    141,268       45,354       71,984       53,002       63,146  
 
                                       
Mortgage loans held for sale
    1,449       60       3,009       1,834       281  
Securities
    13,910       4,007       45,368       84,148       2,520  
Federal Home Loan Bank stock
    3,698       3,698       3,614       3,614       3,614  
Loans
                                       
Loans
    862,664       881,818       900,055       933,269       939,109  
Allowance for loan loss
    (28,373 )     (22,422 )     (18,632 )     (14,452 )     (16,429 )
 
                             
Net loans
    834,291       859,396       881,423       918,817       922,680  
 
                                       
Bank premises and equipment, net
    20,477       20,784       21,001       21,272       21,491  
Other real estate
    15,472       17,434       14,624       9,657       8,343  
Goodwill
                            34,028  
Other intangible assets
          4,195       4,394       4,592       10,165  
Accrued interest receivable
    3,619       3,512       3,920       3,499       3,601  
Other assets
    8,153       31,360       24,407       21,483       8,110  
 
                             
 
                                       
Total assets
  $ 1,042,337     $ 989,800     $ 1,073,744     $ 1,121,918     $ 1,077,979  
 
                             
 
                                       
LIABILITIES
                                       
Deposits
                                       
Non-interest bearing deposits
  $ 89,329     $ 83,752     $ 80,624     $ 81,317     $ 83,555  
Interest bearing deposits
    815,625       729,415       826,955       857,078       775,196  
 
                             
Total deposits
    904,954       813,167       907,579       938,395       858,751  
 
                                       
Other liabilities
                                       
Federal funds purchased
                             
Securities sold under agreements to repurchase
    2,302       2,206       2,268       2,461       222  
Federal Home Loan Bank advances
    73,855       73,955       54,955       65,019       72,283  
Other liabilities
    2,380       1,104       606       1,037       1,735  
Accrued interest payable
    956       1,491       1,372       1,695       1,148  
Subordinated debentures
    10,000       10,000       10,000       10,000       10,000  
 
                             
Total liabilities
    994,447       901,923       976,780       1,018,607       944,139  
 
                                       
 
                             
Total stockholders’ equity
    47,890       87,877       96,964       103,311       133,840  
 
                             
 
                                       
Total liabilities and stockholders’ equity
  $ 1,042,337     $ 989,800     $ 1,073,744     $ 1,121,918     $ 1,077,979  
 
                             

7


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED INCOME STATEMENT
                                         
    Quarter ended  
(Dollars, in thousands)   9/30/2009     6/30/2009     3/31/2009     12/31/2008     9/30/2008  
INTEREST INCOME
                                       
Interest on loans, including fees
  $ 13,135     $ 13,286     $ 13,810     $ 14,623     $ 14,742  
Interest on other earning assets
    111       287       356       216       121  
 
                             
Total interest income
    13,246       13,573       14,166       14,839       14,863  
 
                                       
INTEREST EXPENSE
                                       
Interest on deposits
    4,806       5,458       5,998       6,440       5,764  
Interest on other liabilities
    614       578       651       855       849  
 
                             
Total interest expense
    5,420       6,036       6,649       7,295       6,613  
 
                                       
Net interest income
    7,826       7,537       7,517       7,544       8,250  
Provision for loan loss
    14,185       13,610       10,727       4,884       90  
 
                             
 
                                       
Net interest income (loss) after provision for loan loss
    (6,359 )     (6,073 )     (3,210 )     2,660       8,160  
 
                                       
NON-INTEREST INCOME
                                       
Deposit service charges
    421       412       380       431       426  
Gain on the sale of loans
    37       160       56             61  
Loss on the sale or write-down of real estate
    (793 )     (1,538 )     (325 )     (1,808 )     (225 )
Other
    (265 )     395       217       72       57  
 
                             
Total non-interest income (loss)
    (600 )     (571 )     328       (1,305 )     319  
 
                                       
NON-INTEREST EXPENSE
                                       
Salaries and employee benefits
    3,159       3,208       3,290       3,236       3,413  
Occupancy and equipment expense
    903       916       934       981       908  
Impairment of goodwill and other intangible assets
    3,997                   39,601        
Other expense
    3,751       2,979       2,287       2,211       1,991  
 
                             
Total non-interest expense
    11,810       7,103       6,511       46,029       6,312  
 
                                       
Income (loss) before income tax provision
    (18,769 )     (13,747 )     (9,393 )     (44,674 )     2,167  
Income tax provision (benefit)
    21,276       (4,672 )     (3,144 )     (15,267 )     747  
 
                             
 
                                       
Net income (loss)
  $ (40,045 )   $ (9,075 )   $ (6,249 )   $ (29,407 )   $ 1,420  
 
                             

8


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
TANGIBLE ASSETS & EQUITY
                 
    Quarter Ended  
(Dollars, in thousands)   9/30/2009     9/30/2008  
Average GAAP equity
  $ 88,565     $ 133,935  
 
           
 
               
Goodwill
          34,028  
Other intangible assets
          10,331  
Deferred taxes
          (785 )
 
           
 
    0       43,574  
 
           
 
               
Average tangible equity
  $ 88,565     $ 90,361  
 
           
                 
    Quarter Ended  
    9/30/2009     9/30/2008  
Average GAAP assets
  $ 1,018,320     $ 1,042,152  
 
           
 
               
Goodwill
          34,028  
Other intangible assets
          10,331  
Deferred taxes
          (785 )
 
           
 
    0       43,574  
 
           
 
               
Average tangible assets
  $ 1,018,320     $ 998,578  
 
           
DEARBORN BANCORP, INC. AND SUBSIDIARY
DEPOSIT INFORMATION
(In thousands)
                 
    September 30  
Category   2009     2008  
Non-interest bearing
               
Demand
  $ 89,329     $ 84,073  
 
           
 
               
Interest bearing
               
Interest Checking
  $ 88,820     $ 91,122  
Money market
    75,962       81,274  
Savings
    45,665       60,893  
Time, under $100,000
    291,314       194,530  
Time, $100,000 and over
    313,864       347,377  
 
           
 
    815,625       775,196  
 
           
 
               
 
  $ 904,954     $ 859,269  
 
           

9


 

Dearborn Bancorp, Inc.
Loan Information at September 30, 2009
                                                                         
            Loan Detail     Other Related Data  
            Accruing Loans             Allowance     Year to Date     Other Real  
(In thousands)   9/30/09     Current     TDR     30 to 89 past due     90+ days past due     Non-Accrual     For Loan Losses     Net Charge-Offs     Estate Owned  
Consumer Loans
  $ 30,028     $ 28,383     $ 0     $ 410     $ 0     $ 1,235     $ 623     $ 547     $ 18  
Commercial Loans
    154,358       131,518       13,010       1,192       0       8,638       4,784       3,368       2,588  
Land Development — Residential
    44,997       29,203       1,309       0       0       14,485       5,849       7,008       4,380  
Land Development — Non Residential
    11,604       8,244       0       231       0       3,129       778       3,999       384  
Commercial Construction Loans — Residential
    15,042       9,389       98       0       0       5,555       3,485       1,270       2,002  
Commercial Construction Loans — Non Residential
    20,445       17,378       0       0       0       3,067       1,196       1,981       0  
Commercial Mortgage Loans
    539,200       481,151       31,217       6,365       0       20,467       10,775       5,743       5,340  
Residential Mortgage Loans
    46,990       42,877       0       1,823       0       2,290       883       684       760  
                                   
 
                                                                       
Totals
  $ 862,664     $ 748,143     $ 45,634     $ 10,021     $ 0     $ 58,866     $ 28,373     $ 24,600     $ 15,472  
                                   
Loan Information at June 30, 2009
                                                                         
            Loan Detail     Other Related Data  
            Accruing Loans             Allowance     Year to Date     Other Real  
(In thousands)   6/30/09     Current     TDR     30 to 89 past due     90+ days past due     Non-Accrual     For Loan Losses     Net Charge-Offs     Estate Owned  
Consumer Loans
  $ 30,270     $ 29,017     $ 0     $ 214     $ 0     $ 1,039     $ 359     $ 528     $ 18  
Commercial Loans
    156,688       131,630       14,346       3,791       0       6,921       4,025       2,301       1,913  
Land Development — Residential
    48,454       31,199       1,309       240       0       15,706       6,114       5,280       4,103  
Land Development — Non Residential
    13,405       7,483       0       1,150       0       4,772       1,448       2,356       384  
Commercial Construction Loans — Residential
    13,125       7,846       99       103       0       5,077       2,345       1,176       2,495  
Commercial Construction Loans — Non Residential
    22,518       16,336       0       0       0       6,182       869       430       0  
Commercial Mortgage Loans
    549,275       486,038       30,960       15,969       0       16,308       6,623       3,682       7,789  
Residential Mortgage Loans
    48,083       46,258       0       220       0       1,605       639       614       732  
                                   
 
                                                                       
Totals
  $ 881,818     $ 755,807     $ 46,714     $ 21,687     $ 0     $ 57,610     $ 22,422     $ 16,367     $ 17,434  
                                   
Loan Information at March 31, 2009
                                                                         
            Loan Detail     Other Related Data  
            Accruing Loans             Allowance     Year to Date     Other Real  
(In thousands)   3/31/09     Current     TDR     30 to 89 past due     90+ days past due     Non-Accrual     For Loan Losses     Net Charge-Offs     Estate Owned  
Consumer Loans
  $ 31,000     $ 29,664     $ 0     $ 208     $ 0     $ 1,128     $ 314     $ 113     $ 18  
Commercial Loans
    161,138       143,349       9,490       2,630       0       5,669       2,712       1,003       2,499  
Land Development — Residential
    50,028       35,850       0       2,637       0       11,541       6,113       2,881       4,431  
Land Development — Non Residential
    15,914       8,873       0       0       0       7,041       4,203       197       282  
Commercial Construction Loans — Residential
    15,687       11,730       0       0       0       3,957       2,237       64       2,785  
Commercial Construction Loans — Non Residential
    25,716       18,997       0       0       0       6,719       1,494       176       0  
Commercial Mortgage Loans
    548,692       511,915       10,016       8,649       0       18,112       1,008       2,088       3,708  
Residential Mortgage Loans
    51,880       49,761       0       1,138       0       981       551       25       901  
                                   
 
                                                                       
Totals
  $ 900,055     $ 810,139     $ 19,506     $ 15,262     $ 0     $ 55,148     $ 18,632     $ 6,547     $ 14,624  
                                   

10


 

Dearborn Bancorp, Inc.
Loan Information at December 31, 2008
                                                                         
            Loan Detail     Other Related Data  
            Accruing Loans             Allowance     Year to Date     Other Real  
(In thousands)   12/31/08     Current     TDR     30 to 89 past due     90+ days past due     Non-Accrual     For Loan Losses     Net Charge-Offs     Estate Owned  
Consumer Loans
  $ 31,864     $ 30,652     $ 0     $ 127     $ 0     $ 1,085     $ 163     $ 299     $ 0  
Commercial Loans
    164,740       156,135       1,985       1,053       254       5,313       1,532       4,187       1,586  
Land Development — Residential
    54,323       37,044       3,843       0       0       13,436       3,663       2,636       4,089  
Land Development — Non Residential
    16,094       12,026       0       0       0       4,068       1,922       0       282  
Commercial Construction Loans — Residential
    17,296       12,524       0       0       0       4,772       1,316       801       1,975  
Commercial Construction Loans — Non Residential
    25,322       23,706       0       0       0       1,616       1,149       131       0  
Commercial Mortgage Loans
    571,204       532,977       11,937       5,583       196       20,511       4,509       2,425       1,003  
Residential Mortgage Loans
    52,426       51,233       0       286       0       907       198       292       722  
                                   
 
                                                                       
Totals
  $ 933,269     $ 856,297     $ 17,765     $ 7,049     $ 450     $ 51,708     $ 14,452     $ 10,771     $ 9,657  
                                   
Loan Information at September 30, 2008
                                                                         
            Loan Detail     Other Related Data  
            Accruing Loans             Allowance     Year to Date     Other Real  
(In thousands)   9/30/08     Current     TDR     30 to 89 past due     90+ days past due     Non-Accrual     For Loan Losses     Net Charge-Offs     Estate Owned  
Consumer Loans
  $ 32,472     $ 30,993     $ 0     $ 333     $ 128     $ 1,018     $ 367     $ 160     $ 0  
Commercial Loans
    162,311       152,665       1,934       1,972       93       5,647       1,076       3,094       125  
Land Development — Residential
    56,878       42,352       4,381       820       0       9,325       4,072       229       4,425  
Land Development — Non Residential
    17,894       12,295       671       860       0       4,068       1,791       0       343  
Commercial Construction Loans — Residential
    20,573       12,909       1,168       0       0       6,496       3,069       0       729  
Commercial Construction Loans — Non
                                                                       
Residential
    30,145       23,901       2,558       492       0       3,194       843       58       0  
Commercial Mortgage Loans
    565,365       533,592       4,616       3,494       2,810       20,853       4,672       185       2,049  
Residential Mortgage Loans
    53,471       52,172       0       448       110       741       539       184       672  
                                   
 
                                                                       
Totals
  $ 939,109     $ 860,879     $ 15,328     $ 8,419     $ 3,141     $ 51,342     $ 16,429     $ 3,910     $ 8,343  
                                   

11