EX-99 2 k49027exv99.htm EX-99 exv99
Exhibit 99
(DEARBORN BANCORP INC.LOGO)
DEARBORN BANCORP REVISES FOURTH QUARTER RESULTS
     DEARBORN, Michigan, March 22, 2010 ... Dearborn Bancorp, Inc. (Nasdaq: DEAR), the Holding Company for Fidelity Bank (the “Bank”), today announces that it has revised its previously announced 2009 fourth quarter results due to an additional $10.0 million provision for loan losses.
     Due to continuous and ongoing diligent loan review, the allowance for loan losses and provision for loan losses have been increased by $10 million from amounts previously reported on its press release dated January 19, 2010. During the period between January 19, 2010 and March 22, 2010, the Bank received updated financial statements and collateral evaluations on several of its problem loan customers requiring the further down-grading of credits, the application of higher historical loss factors and larger valuation allowances for the Bank’s calculation of its Allowance for Loan Losses as of December 31, 2009.
     As a result of the additional provision, the Company revised earnings to a net loss for the fourth quarter of 2009 to $5.8 million, or $(0.76) per fully diluted common share, compared to earnings of $4.2 million, or $0.55 per share as previously reported. For the year ended December 31, 2009, the net loss was increased to $61.2 million, or $(8.00) per share, compared to a net loss of $51.2 million, or $(6.69) per share as previously reported.
     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; actions by bank regulators; availability of capital; 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.

 


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)
                 
    December 31,  
(Dollars, in thousands)   2009     2008  
ASSETS
               
Cash and cash equivalents
               
Cash and due from banks
  $ 7,803     $ 11,671  
Federal funds sold
    156       4,455  
Interest bearing deposits with banks
    69,538       36,876  
 
           
Total cash and cash equivalents
    77,497       53,002  
 
               
Mortgage loans held for sale
    1,129       1,834  
Securities available for sale
    45,964       84,148  
Securities held to maturity
    336       0  
Federal Home Loan Bank stock
    3,698       3,614  
Loans
               
Loans
    833,136       933,269  
Allowance for loan losses
    (35,125 )     (14,452 )
 
           
Net loans
    798,011       918,817  
 
               
Premises and equipment, net
    20,194       21,272  
Real estate owned
    23,435       9,657  
Other intangible assets
          4,592  
Accrued interest receivable
    3,562       3,499  
Other assets
    12,660       21,483  
 
           
 
               
Total assets
  $ 986,486     $ 1,121,918  
 
           
 
               
LIABILITIES
               
Deposits
               
Non-interest bearing deposits
  $ 83,873     $ 81,317  
Interest bearing deposits
    784,082       857,078  
 
           
Total deposits
    867,955       938,395  
 
               
Other liabilities
               
Securities sold under agreements to repurchase
          2,461  
Federal Home Loan Bank advances
    63,855       65,019  
Accrued interest payable
    1,046       1,695  
Other liabilities
    1,685       1,037  
Subordinated debentures
    10,000       10,000  
Total liabilities
    944,541       1,018,607  
 
           
 
               
STOCKHOLDERS’ EQUITY
               
Common stock — no par value 20,000,000 shares authorized, 7,687,470 and 7,696,204 shares outstanding in 2009 and 2008, respectively
    131,929       131,784  
Retained earnings
    (89,850 )     (28,675 )
Accumulated other comprehensive income (loss)
    (134 )     202  
 
           
Total stockholders’ equity
    41,945       103,311  
 
           
 
               
Total liabilities and stockholders’ equity
  $ 986,486     $ 1,121,918  
 
           

2


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (unaudited)
                                 
    Three Months Ended     Twelve Months Ended  
(In thousands, except share and per share data)   12/31/09     12/31/08     12/31/09     12/31/08  
Interest income
                               
Interest on loans, including fees
  $ 13,042     $ 14,623     $ 53,273     $ 60,533  
Interest on securities, available for sale
    122       149       589       464  
Interest on federal funds
    3       27       17       43  
Interest on deposits with banks
    101       40       374       86  
 
                       
Total interest income
    13,268       14,839       54,253       61,126  
 
                               
Interest expense
                               
Interest on deposits
    4,731       6,440       20,993       25,106  
Interest on other borrowings
    440       635       1,963       3,149  
Interest on subordinated debentures
    91       220       411       740  
 
                       
Total interest expense
    5,262       7,295       23,367       28,995  
 
                               
Net interest income
    8,006       7,544       30,886       32,131  
Provision for loan losses
    12,341       4,884       50,863       14,606  
 
                       
 
                               
Net interest income (loss) after provision for loan losses
    (4,335 )     2,660       (19,977 )     17,525  
 
                       
 
                               
Non-interest income
                               
Service charges on deposit accounts
    381       392       1,499       1,538  
Fees for other services to customers
    31       39       126       128  
Gain on the sale of loans
    99       0       352       165  
Write-down of real estate
    (267 )     (1,783 )     (2,766 )     (2,292 )
Gain (loss) on the sale of real estate
    18       (25 )     (139 )     (745 )
Gain (loss) on the sale of securities
    25       8       490       17  
Write-down of securities
    (26 )           (413 )      
Write-down of other assets
                (100 )      
Other income
    113       64       482       259  
 
                       
Total non-interest income
    374       (1,305 )     (469 )     (930 )
 
                               
Non-interest expenses
                               
Salaries and employee benefits
    3,317       3,236       12,974       13,142  
Occupancy and equipment expense
    870       981       3,623       3,752  
Intangible expense
    0       39,601       4,592       40,569  
FDIC Assessment
    990       174       2,843       696  
Advertising and marketing
    60       158       237       550  
Stationery and supplies
    89       185       429       592  
Professional services
    209       337       807       1,063  
Data processing
    220       246       905       848  
Defaulted loan expense
    1,110       649       4,624       2,078  
Other operating expenses
    431       462       1,686       1,717  
 
                       
Total non-interest expenses
    7,296       46,029       32,720       65,007  
 
                               
Loss before income tax provision
    (11,257 )     (44,674 )     (53,166 )     (48,412 )
Income tax expense (benefit)
    (5,451 )     (15,267 )     8,009       (16,487 )
 
                       
 
                               
Net loss
    ($5,806 )     ($29,407 )     ($61,175 )     ($31,925 )
 
                       
 
                               
Per share data:
                               
Net loss — basic
    ($0.76 )     ($3.77 )     ($8.00 )     ($3.99 )
Net loss — diluted
    ($0.76 )     ($3.77 )     ($8.00 )     ($3.99 )
Weighted average number of shares outstanding — basic
    7,645,940       7,796,354       7,645,076       8,007,345  
Weighted average number of shares outstanding — diluted
    7,645,940       7,796,354       7,645,076       8,007,345  

3


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
ASSET QUALITY DATA
                                         
(Dollars, in thousands)   12/31/2009     9/30/2009     6/30/2009     3/31/2009     12/31/2008  
 
                                       
Troubled debt restructuring
  $ 59,420     $ 45,634     $ 46,714     $ 19,506     $ 17,765  
Loans over 90 days past due and still accruing
                            450  
Non-accrual loans
    49,341       58,866       57,610       55,148       51,708  
 
                             
Total non-performing loans
    108,761       104,500       104,324       74,654       69,923  
Other real estate and other repossessed assets
    23,435       15,472       17,434       14,624       9,657  
 
                             
Total non-performing assets
  $ 132,196     $ 119,972     $ 121,758     $ 89,278     $ 79,580  
 
                             
 
                                       
Net charge-offs (year to date)
  $ 30,190     $ 24,600     $ 16,367     $ 6,547     $ 10,771  
Allowance for loan losses
    35,125       28,373       22,422       18,632       14,452  
ASSET QUALITY RATIOS
                                         
    12/31/2009   9/30/2009   6/30/2009   3/31/2009   12/31/2008
Non-accrual loans to total loans
    5.92 %     6.82 %     6.53 %     6.13 %     5.54 %
Non-performing loans to total loans
    13.05 %     12.11 %     11.83 %     8.29 %     7.49 %
Non-performing assets to total assets
    13.27 %     11.51 %     12.30 %     8.31 %     7.09 %
Loans over 90 days past due and still accruing to total loans
    %     %     %     %     0.05 %
Net charge-offs to average loans
    3.55 %     2.74 %     1.80 %     0.71 %     1.14 %
Allowance for loan losses to non-performing loans
    32.30 %     27.15 %     21.49 %     24.96 %     20.67 %
Allowance for loan losses to non-performing assets
    26.57 %     23.65 %     18.42 %     20.87 %     18.16 %
Allowance for loan losses to total loans
    4.22 %     3.29 %     2.54 %     2.07 %     1.55 %

4


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
                                         
    Quarter Ended  
(Dollars, in thousands)   12/31/09     9/30/09     6/30/09     3/31/09     12/31/08  
ASSETS
                                       
Cash and cash equivalents
                                       
Cash and due from banks
  $ 7,803     $ 17,330     $ 25,475     $ 11,881     $ 11,671  
Federal funds sold
    156       6,206       1,425       6,841       4,455  
Interest bearing deposits with banks
    69,538       117,732       18,454       53,262       36,876  
 
                             
Total cash and cash equivalents
    77,497       141,268       45,354       71,984       53,002  
 
                                       
Mortgage loans held for sale
    1,129       1,449       60       3,009       1,834  
Securities
    46,300       13,910       4,007       45,368       84,148  
Federal Home Loan Bank stock
    3,698       3,698       3,698       3,614       3,614  
Loans
                                       
Loans
    833,136       862,664       881,818       900,055       933,269  
Allowance for loan loss
    (35,125 )     (28,373 )     (22,422 )     (18,632 )     (14,452 )
 
                             
Net loans
    798,011       834,291       859,396       881,423       918,817  
 
                                       
Bank premises and equipment, net
    20,194       20,477       20,784       21,001       21,272  
Other real estate
    23,435       15,472       17,434       14,624       9,657  
Goodwill
                             
Other intangible assets
                4,195       4,394       4,592  
Accrued interest receivable
    3,562       3,619       3,512       3,920       3,499  
Other assets
    12,660       8,153       31,360       24,407       21,483  
 
                             
 
                                       
Total assets
  $ 986,486     $ 1,042,337     $ 989,800     $ 1,073,744     $ 1,121,918  
 
                             
LIABILITIES
                                       
Deposits
                                       
Non-interest bearing deposits
  $ 83,873     $ 89,329     $ 83,752     $ 80,624     $ 81,317  
Interest bearing deposits
    784,082       815,625       729,415       826,955       857,078  
 
                             
Total deposits
    867,955       904,954       813,167       907,579       938,395  
Other liabilities
                                       
Federal funds purchased
                             
Securities sold under agreements to repurchase
    0       2,302       2,206       2,268       2,461  
Federal Home Loan Bank advances
    63,855       73,855       73,955       54,955       65,019  
Other liabilities
    1,685       2,380       1,104       606       1,037  
Accrued interest payable
    1,046       956       1,491       1,372       1,695  
Subordinated debentures
    10,000       10,000       10,000       10,000       10,000  
 
                             
Total liabilities
    944,541       994,447       901,923       976,780       1,018,607  
 
                             
 
                                       
Total stockholders’ equity
    41,945       47,890       87,877       96,964       103,311  
 
                             
 
                                       
Total liabilities and stockholders’ equity
  $ 986,486     $ 1,042,337     $ 989,800     $ 1,073,744     $ 1,121,918  
 
                             

5


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED INCOME STATEMENT
                                         
                    Quarter ended              
(Dollars, in thousands)   12/31/2009     9/30/2009     6/30/2009     3/31/2009     12/31/2008  
 
                                       
INTEREST INCOME
                                       
Interest on loans, including fees
  $ 13,042     $ 13,135     $ 13,286     $ 13,810     $ 14,623  
Interest on other earning assets
    226       111       287       356       216  
 
                             
Total interest income
    13,268       13,246       13,573       14,166       14,839  
 
                                       
INTEREST EXPENSE
                                       
Interest on deposits
    4,731       4,806       5,458       5,998       6,440  
Interest on other liabilities
    531       614       578       651       855  
 
                             
Total interest expense
    5,262       5,420       6,036       6,649       7,295  
 
                                       
Net interest income
    8,006       7,826       7,537       7,517       7,544  
Provision for loan loss
    12,341       14,185       13,610       10,727       4,884  
 
                                       
 
                             
Net interest income (loss) after provision for loan loss
    (4,335 )     (6,359 )     (6,073 )     (3,210 )     2,660  
 
                                       
NON-INTEREST INCOME
                                       
Deposit service charges
    412       421       412       380       431  
Gain on the sale of loans
    99       37       160       56        
Loss on the sale or write-down of real estate
    (249 )     (793 )     (1,538 )     (325 )     (1,808 )
Other
    112       (265 )     395       217       72  
 
                             
Total non-interest income (loss)
    374       (600 )     (571 )     328       (1,305 )
 
                                       
NON-INTEREST EXPENSE
                                       
Salaries and employee benefits
    3,317       3,159       3,208       3,290       3,236  
Occupancy and equipment expense
    870       903       916       934       981  
Impairment of goodwill and other intangible assets
          3,997                   39,601  
Other expense
    3,109       3,751       2,979       2,287       2,211  
 
                             
Total non-interest expense
    7,296       11,810       7,103       6,511       46,029  
 
                                       
Income (loss) before income tax provision
    (11,257 )     (18,769 )     (13,747 )     (9,393 )     (44,674 )
Income tax provision (benefit)
    (5,451 )     21,276       (4,672 )     (3,144 )     (15,267 )
 
                             
 
                                       
Net income (loss)
    ($5,806 )     ($40,045 )     ($9,075 )     ($6,249 )     ($29,407 )
 
                             

6


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED FINANCIAL DATA
                                         
    Quarter ended  
(Dollars in thousands, except share and per share data)   12/31/2009     9/30/2009     6/30/2009     3/31/2009     12/31/2008  
 
                                       
EARNINGS SUMMARY
                                       
Net interest income
  $ 8,006     $ 7,826     $ 7,537     $ 7,517     $ 7,544  
Provision for loan loss
  $ 12,341     $ 14,185     $ 13,610     $ 10,727     $ 4,884  
Total non-interest income
  $ 374       ($600 )     ($571 )   $ 328       ($1,305 )
Total non-interest expense
  $ 7,296     $ 11,810     $ 7,103     $ 6,511     $ 46,029  
Income taxes (benefit)
    ($5,451 )   $ 21,276       ($4,672 )     ($3,144 )     ($15,267 )
Net income (loss)
    ($5,806 )     ($40,045 )     ($9,075 )     ($6,249 )     ($29,407 )
Basic earnings per share
    ($0.76 )     ($5.24 )     ($1.19 )     ($0.82 )     ($3.77 )
Diluted earnings per share
    ($0.76 )     ($5.24 )     ($1.19 )     ($0.82 )     ($3.77 )
 
                                       
MARKET DATA
                                       
Book value per share
  $ 5.46     $ 6.23     $ 11.43     $ 12.60     $ 13.42  
Tangible book value per share
  $ 5.46     $ 6.23     $ 10.59     $ 12.26     $ 11.16  
Market value per share
  $ 0.46     $ 1.21     $ 1.80     $ 1.82     $ 1.66  
Average basic common shares
    7,645,940       7,645,940       7,644,207       7,644,188       7,796,354  
Average diluted common shares
    7,645,940       7,645,940       7,644,207       7,644,188       7,796,354  
Period end common shares
    7,687,470       7,687,470       7,687,470       7,696,204       7,696,204  
 
                                       
PERFORMANCE RATIOS
                                       
Return on average assets
    -2.20 %     -15.60 %     -3.41 %     -2.30 %     -10.72 %
Return on average equity
    -45.21 %     -179.39 %     -37.35 %     -24.30 %     -87.91 %
Net interest margin (FTE)
    3.14 %     3.24 %     3.01 %     2.93 %     2.96 %
Efficiency ratio
    84.55 %     147.28 %     83.53 %     79.69 %     572.00 %
 
                                       
ASSET QUALITY
                                       
Net charge-offs (YTD)
  $ 30,190     $ 24,600     $ 16,367     $ 6,547     $ 10,771  
Nonperforming loans
  $ 108,761     $ 104,500     $ 104,324     $ 74,654     $ 69,923  
Other real estate
  $ 23,435     $ 15,472     $ 17,434     $ 14,624     $ 9,657  
Nonperforming loans to total loans
    13.05 %     12.11 %     11.83 %     8.29 %     7.49 %
Nonperforming assets to total assets
    13.27 %     11.51 %     12.30 %     8.31 %     7.09 %
Allowance for loan loss to total loans
    4.22 %     3.29 %     2.54 %     2.07 %     1.55 %
 
                                       
CAPITAL & LIQUIDITY
                                       
Average equity to average assets
    4.87 %     8.70 %     9.13 %     9.49 %     12.20 %
Tier 1 capital to risk weighted assets
    6.10 %     6.40 %     7.32 %     9.51 %     9.11 %
Total capital to risk weighted assets
    7.39 %     7.65 %     8.59 %     10.76 %     10.37 %
Loan to deposit ratio
    95.99 %     95.33 %     108.44 %     99.17 %     99.45 %
Loan to funding ratio
    88.46 %     87.04 %     98.05 %     92.33 %     91.87 %
 
                                       
END OF PERIOD BALANCES
                                       
Total portfolio loans
  $ 833,136     $ 862,664     $ 881,818     $ 900,055     $ 933,269  
Earning assets
  $ 953,957     $ 1,005,659     $ 909,462     $ 1,012,149     $ 1,064,196  
Total assets
  $ 986,486     $ 1,042,337     $ 989,800     $ 1,073,744     $ 1,121,918  
Deposits
  $ 867,955     $ 904,954     $ 813,167     $ 907,579     $ 938,395  
Total shareholders’equity
  $ 41,945     $ 47,890     $ 87,877     $ 96,964     $ 103,311  
 
                                       
AVERAGE BALANCES
                                       
Total portfolio loans
  $ 851,447     $ 875,545     $ 897,978     $ 919,705     $ 940,195  
Earning assets
  $ 1,013,062     $ 958,383     $ 1,004,914     $ 1,039,618     $ 1,010,304  
Total assets
  $ 1,045,938     $ 1,018,320     $ 1,066,951     $ 1,099,573     $ 1,091,120  
Deposits
  $ 912,691     $ 841,447     $ 898,387     $ 920,113     $ 876,569  
Total shareholders’equity
  $ 50,956     $ 88,565     $ 97,454     $ 104,298     $ 133,081  

7


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
TANGIBLE ASSETS & EQUITY
                 
    Quarter Ended  
(Dollars, in thousands)   12/31/2009     12/31/2008  
 
               
Average GAAP equity
  $ 50,956     $ 133,081  
 
           
 
               
Goodwill
          33,288  
Other intangible assets
          9,929  
Deferred taxes
          5,872  
 
           
 
    0       49,089  
 
           
Average tangible equity
  $ 50,956     $ 83,992  
 
           
                 
    Quarter Ended  
    12/31/2009     12/31/2008  
 
               
Average GAAP assets
  $ 1,045,938     $ 1,091,120  
 
           
 
               
Goodwill
          33,288  
Other intangible assets
          9,929  
Deferred taxes
          5,872  
 
           
 
    0       49,089  
 
           
Average tangible assets
  $ 1,045,938     $ 1,042,031  
 
           
DEARBORN BANCORP, INC. AND SUBSIDIARY
DEPOSIT INFORMATION
(In thousands)
                 
    December 31  
Category   2009     2008  
 
               
Non-interest bearing
               
Demand
  $ 83,873     $ 81,317  
 
           
 
               
Interest bearing
               
Interest Checking
  $ 83,087     $ 103,774  
Money market
    52,412       163,611  
Savings
    43,342       54,164  
Time, under $100,000
    301,830       211,109  
Time, $100,000 and over
    303,411       324,420  
 
           
 
    784,082       857,078  
 
           
 
  $ 867,955     $ 938,395  
 
           

8


 

Dearborn Bancorp, Inc.
Loan Information at December 31, 2009
                                                                         
            Loan Detail   Other Related Data
            Accruing Loans           Allowance   Year to Date   Other Real
(In thousands)   12/31/09   Current   TDR   30 to 89 past due   90+ days past due   Non- Accrual   For Loan Losses   Net Charge-Offs   Estate Owned
                         
 
                                                                       
Consumer Loans
  $ 29,386     $ 27,877     $ 0     $ 270     $ 0     $ 1,239     $ 819     $ 978     $ 127  
Commercial Loans
    144,630       113,361       20,162       2,019       0       9,088       6,498       4,539       2,456  
Land Development — Residential
    38,472       26,557       1,980       0       0       9,935       5,909       9,334       7,853  
Land Development — Non Residential
    11,644       8,346       306       0       0       2,992       807       4,364       384  
Commercial Construction Loans — Residential
    13,287       4,983       1,784       596       0       5,924       2,003       1,471       2,177  
Commercial Construction Loans — Non Residential
    20,061       16,502       0       0       0       3,559       3,450       1,981       0  
Commercial Mortgage Loans
    531,156       474,938       35,188       6,449       0       14,581       15,286       6,858       9,469  
Residential Mortgage Loans
    44,500       42,098       0       379       0       2,023       353       665       969  
                         
Totals
  $ 833,136     $ 714,662     $ 59,420     $ 9,713     $ 0     $ 49,341     $ 35,125     $ 30,190     $ 23,435  
                         
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  
                         

9


 

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  
                         
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  
                         

10