EX-99 2 k49138exv99.htm EX-99 exv99
Exhibit 99
(DEARBORN BANCORP INC.LOGO)
DEARBORN BANCORP REPORTS FIRST QUARTER PROFIT
     DEARBORN, Michigan, April 20, 2010 ... Dearborn Bancorp, Inc. (Nasdaq: DEAR), the Holding Company for Fidelity Bank (“Bank”), today reported net income of $1,128,000 or $0.15 per fully diluted common share for the three months ended March 31, 2010 compared to a net loss of $6,249,000 or $(0.81) per share for the three months ended March 31, 2009. The Company’s Shareholders’ Equity of $43,180,000 equates to a book value of $5.62 per share compared to the market closing price of $1.11 on March 31, 2010. In accordance with regulatory capital guidelines, the Bank remains “undercapitalized” at March 31, 2010.
     At March 31, 2010, the Company’s total assets were $970,669,000, representing a decline of 9.60 percent over the preceding 12 months. Total deposits decreased 6.12 percent over the previous year and stood at $852,017,000 when the first quarter ended. Total loans were $813,961,000 on March 31, 2010, 9.57 percent less than they had been on the same date in 2009. Strong emphasis is being placed on collection and maintenance of the existing loan portfolio and new lending has been curtailed to conserve capital.
     Michael J. Ross, President and Chief Executive Officer of both the Company and the Bank, announced the financial results and commented, “During the first quarter, charge-offs were $4.9 million, primarily due to the declines in the value of collateral securing previously classified loans that were already reserved in our Allowance for Loan Losses at December 31, 2009. Our allowance for loan losses now stands at $30.3 million, or 3.72% of loans. The carrying value of other real estate owned was written down by $656,000 and defaulted loan expense including taxes, insurance, maintenance and legal was $1.0 million during the quarter.”
     Ross continued, “During the first quarter, $31.5 million of trouble debt restructure returned to performing status, $11.1 million of performing loans were newly restructured, and $7.4 million of accruing restructured loans were placed on non-accrual status to speed the recovery of outstanding principle balances. Loans transferred from performing classified status to non-accrual status grew by $32.6 million as borrowers continue to struggle in the recession in Southeast Michigan.”
     Ross concluded, “The core operations of the Company continue to produce income to offset the high cost of FDIC insurance and the holding costs of other real estate owned. The level of charge-offs remains the determining factor as to whether the Company can maintain profitability in future quarters. Thus, our primary concerns for 2010 remain the Michigan economy, credit quality, and the stability or improvement of the underlying collateral values in our loan portfolio.”

 


 

     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.

2


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)
                         
(Dollars, in thousands)   3/31/2010     12/31/2009     3/31/2009  
ASSETS
                       
Cash and cash equivalents
                       
Cash and due from banks
  $ 8,047     $ 7,803     $ 11,881  
Federal funds sold
    57       156       6,841  
Interest bearing deposits with banks
    70,898       69,538       53,262  
 
                 
Total cash and cash equivalents
    79,002       77,497       71,984  
 
                       
Mortgage loans held for sale
    758       1,129       3,009  
Securities available for sale
    45,931       45,964       45,368  
Securities held to maturity
    336       336        
Federal Home Loan Bank stock
    3,698       3,698       3,614  
Loans
                       
Loans
    813,961       833,136       900,055  
Allowance for loan losses
    (30,288 )     (35,125 )     (18,632 )
 
                 
Net loans
    783,673       798,011       881,423  
 
                       
Premises and equipment, net
    19,973       20,194       21,001  
Real estate owned
    24,467       23,435       14,624  
Other intangible assets
                4,394  
Accrued interest receivable
    3,595       3,562       3,920  
Other assets
    9,266       12,660       24,407  
 
                 
 
                       
Total assets
  $ 970,699     $ 986,486     $ 1,073,744  
 
                 
 
                       
LIABILITIES
                       
Deposits
                       
Non-interest bearing deposits
  $ 86,407     $ 83,873     $ 80,624  
Interest bearing deposits
    765,610       784,082       826,955  
 
                 
Total deposits
    852,017       867,955       907,579  
 
                       
Other liabilities
                       
Securities sold under agreements to repurchase
                2,268  
Federal Home Loan Bank advances
    63,799       63,855       54,955  
Accrued interest payable
    956       1,046       1,372  
Other liabilities
    747       1,685       606  
Subordinated debentures
    10,000       10,000       10,000  
 
                 
Total liabilities
    927,519       944,541       976,780  
 
                       
STOCKHOLDERS’ EQUITY
                       
Common stock — no par value 20,000,000 shares authorized, 7,687,470 at 3/31/10, 7,687,470 shares at 12/31/09 and 7,696, 294 shares at 3/31/09
    131,960       131,929       131,825  
Retained earnings (accumulated deficit)
    (88,721 )     (89,850 )     (34,923 )
Accumulated other comprehensive income (loss)
    (59 )     (134 )     62  
 
                 
Total stockholders’ equity
    43,180       41,945       96,964  
 
                 
 
                       
Total liabilities and stockholders’ equity
  $ 970,699     $ 986,486     $ 1,073,744  
 
                 

3


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME
                 
    Three Months Ended     Three Months Ended  
(In thousands, except share data)   3/31/2010     3/31/2009  
Interest income
               
Interest on loans
  $ 11,778     $ 13,810  
Interest on securities, available for sale
    168       256  
Interest on deposits with banks
    37       94  
Interest on federal funds
    1       6  
 
           
Total interest income
    11,984       14,166  
 
               
Interest expense
               
Interest on deposits
    3,543       5,998  
Interest on other liabilities
    386       651  
 
           
Total interest expense
    3,929       6,649  
 
               
Net interest income
    8,055       7,517  
Provision for loan losses
    100       10,727  
 
           
 
               
Net interest income (loss) after provision for loan losses
    7,955       (3,210 )
 
           
 
               
Non-interest income
               
Service charges on deposit accounts
    343       355  
Fees for other services to customers
    36       25  
Gain on the sale of loans
    58       56  
Gain (loss) on the sale of securities
    69       195  
Gain (loss) on the sale of real estate owned
    (11 )     29  
Loss on the write-down of real estate owned
    (656 )     (354 )
Other income
    102       22  
 
           
Total non-interest income
    (59 )     328  
 
               
Non-interest expense
               
Salaries and employee benefits
    3,119       3,290  
Occupancy and equipment expense
    854       934  
Amortization of intangible expense
          198  
FDIC assessment
    950       348  
Advertising and marketing
    27       70  
Stationery and supplies
    72       111  
Professional services
    166       191  
Data processing
    186       228  
Defaulted loan expense
    1,035       761  
Other operating expenses
    359       380  
 
           
Total non-interest expense
    6,768       6,511  
 
           
 
               
Income before federal income tax expense
    1,128       (9,393 )
Income tax expense (benefit)
          (3,144 )
 
           
 
               
Net income (loss)
  $ 1,128       ($6,249 )
 
           
 
               
Per share data:
               
Net loss — basic
  $ 0.15       ($0.81 )
Net loss — diluted
  $ 0.15       ($0.81 )
 
               
Weighted average number of shares outstanding — basic
    7,687,470       7,696,204  
Weighted average number of shares outstanding — diluted
    7,687,470       7,696,204  

4


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
ASSET QUALITY DATA
                                         
(Dollars, in thousands)   3/31/2010     12/31/2009     9/30/2009     6/30/2009     3/31/2009  
Troubled debt restructuring
  $ 31,737     $ 59,420     $ 45,634     $ 46,714     $ 19,506  
Loans over 90 days past due and still accruing
    1,127                          
Non-accrual loans
    81,163       49,341       58,866       57,610       55,148  
 
                             
Total non-performing loans
    114,027       108,761       104,500       104,324       74,654  
Other real estate and other repossessed assets
    24,467       23,435       15,472       17,434       14,624  
 
                             
Total non-performing assets
  $ 138,494     $ 132,196     $ 119,972     $ 121,758     $ 89,278  
 
                             
 
                                       
Net charge-offs (year to date)
  $ 4,938     $ 30,190     $ 24,600     $ 16,367     $ 6,547  
Allowance for loan losses
    30,288       35,125       28,373       22,422       18,632  
ASSET QUALITY RATIOS
                                         
    3/31/2010     12/31/2009     9/30/2009     3/31/2009     12/31/2008  
Non-accrual loans to total loans
    9.97 %     5.72 %     6.68 %     6.40 %     5.91 %
Non-performing loans to total loans
    14.01 %     12.61 %     11.85 %     11.59 %     8.00 %
Non-performing assets to total assets
    14.27 %     12.68 %     12.12 %     11.34 %     7.96 %
Loans over 90 days past due and still accruing to total loans
    0.14 %     %     %     %     %
Net charge-offs to average loans
    0.60 %     3.37 %     2.71 %     1.78 %     0.69 %
Allowance for loan losses to non-performing loans
    26.56 %     32.30 %     27.15 %     21.49 %     24.96 %
Allowance for loan losses to non-performing assets
    21.87 %     26.57 %     23.65 %     18.42 %     20.87 %
Allowance for loan losses to total loans
    3.72 %     4.07 %     3.22 %     2.49 %     2.00 %

5


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
                                         
    Quarter Ended  
(Dollars, in thousands)   3/31/10     12/31/09     9/30/09     6/30/09     3/31/09  
ASSETS
                                       
Cash and cash equivalents
                                       
Cash and due from banks
  $ 8,047     $ 7,803     $ 17,330     $ 25,475     $ 11,881  
Federal funds sold
    57       156       6,206       1,425       6,841  
Interest bearing deposits with banks
    70,898       69,538       117,732       18,454       53,262  
 
                             
Total cash and cash equivalents
    79,002       77,497       141,268       45,354       71,984  
Mortgage loans held for sale
    758       1,129       1,449       60       3,009  
Securities
    46,267       46,300       13,910       4,007       45,368  
Federal Home Loan Bank stock
    3,698       3,698       3,698       3,698       3,614  
Loans
                                       
Loans
    813,961       833,136       862,664       881,818       900,055  
Allowance for loan loss
    (30,288 )     (35,125 )     (28,373 )     (22,422 )     (18,632 )
 
                             
Net loans
    783,673       798,011       834,291       859,396       881,423  
 
                                       
Bank premises and equipment, net
    19,973       20,194       20,477       20,784       21,001  
Other real estate
    24,467       23,435       15,472       17,434       14,624  
Other intangible assets
                      4,195       4,394  
Accrued interest receivable
    3,595       3,562       3,619       3,512       3,920  
Other assets
    9,266       12,660       8,153       31,360       24,407  
 
                             
 
                                       
Total assets
  $ 970,699     $ 986,486     $ 1,042,337     $ 989,800     $ 1,073,744  
 
                             
 
                                       
LIABILITIES
                                       
Deposits
                                       
Non-interest bearing deposits
  $ 86,407     $ 83,873     $ 89,329     $ 83,752     $ 80,624  
Interest bearing deposits
    765,610       784,082       815,625       729,415       826,955  
 
                             
Total deposits
    852,017       867,955       904,954       813,167       907,579  
 
                                       
Other liabilities
                                       
Securities sold under agreements to repurchase
                2,302       2,206       2,268  
Federal Home Loan Bank advances
    63,799       63,855       73,855       73,955       54,955  
Other liabilities
    956       1,685       2,380       1,104       606  
Accrued interest payable
    747       1,046       956       1,491       1,372  
Subordinated debentures
    10,000       10,000       10,000       10,000       10,000  
 
                             
Total liabilities
    927,519       944,541       994,447       901,923       976,780  
 
                                       
 
                             
Total stockholders’ equity
    43,180       41,945       47,890       87,877       96,964  
 
                             
 
                                       
Total liabilities and stockholders’ equity
  $ 970,699     $ 986,486     $ 1,042,337     $ 989,800     $ 1,073,744  
 
                             

6


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED INCOME STATEMENT
                                         
                    Quarter ended              
(Dollars, in thousands)   3/31/2010     12/31/2009     9/30/2009     6/30/2009     3/31/2009  
INTEREST INCOME
                                       
Interest on loans, including fees
  $ 11,778     $ 13,042     $ 13,135     $ 13,286     $ 13,810  
Interest on other earning assets
    206       226       111       287       356  
 
                             
Total interest income
    11,984       13,268       13,246       13,573       14,166  
 
                                       
INTEREST EXPENSE
                                       
Interest on deposits
    3,543       4,731       4,806       5,458       5,998  
Interest on other liabilities
    386       531       614       578       651  
 
                             
Total interest expense
    3,929       5,262       5,420       6,036       6,649  
 
                                       
Net interest income
    8,055       8,006       7,826       7,537       7,517  
Provision for loan loss
    100       12,341       14,185       13,610       10,727  
 
                             
 
                                       
Net interest income (loss) after provision for loan loss
    7,955       (4,335 )     (6,359 )     (6,073 )     (3,210 )
 
                                       
NON-INTEREST INCOME
                                       
Deposit service charges
    379       412       421       412       380  
Gain on the sale of loans
    58       99       37       160       56  
Loss on the sale or write-down of real estate
    (667 )     (249 )     (793 )     (1,538 )     (325 )
Other
    171       112       (265 )     395       217  
 
                             
Total non-interest income (loss)
    (59 )     374       (600 )     (571 )     328  
 
                                       
NON-INTEREST EXPENSE
                                       
Salaries and employee benefits
    3,119       3,317       3,159       3,208       3,290  
Occupancy and equipment expense
    854       870       903       916       934  
Impairment of goodwill and other intangible assets
                3,997              
Other expense
    2,795       3,109       3,751       2,979       2,287  
 
                             
Total non-interest expense
    6,768       7,296       11,810       7,103       6,511  
 
                                       
Income (loss) before income tax provision
    1,128       (11,257 )     (18,769 )     (13,747 )     (9,393 )
Income tax provision (benefit)
          (5,451 )     21,276       (4,672 )     (3,144 )
 
                             
 
                                       
Net income (loss)
  $ 1,128       ($5,806 )     ($40,045 )     ($9,075 )     ($6,249 )
 
                             

7


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED FINANCIAL DATA
                                         
    Quarter ended
(Dollars in thousands, except share and per share data)   3/31/2010   12/31/2009   9/30/2009   6/30/2009   3/31/2009
EARNINGS SUMMARY
                                       
Net interest income
  $ 8,055     $ 8,006     $ 7,826     $ 7,537     $ 7,517  
Provision for loan loss
  $ 100     $ 12,341     $ 14,185     $ 13,610     $ 10,727  
Total non-interest income
    ($59 )   $ 374       ($600 )     ($571 )   $ 328  
Total non-interest expense
  $ 6,768     $ 7,296     $ 11,810     $ 7,103     $ 6,511  
Income taxes (benefit)
          ($5,451 )   $ 21,276       ($4,672 )     ($3,144 )
Net income (loss)
  $ 1,128       ($5,806 )     ($40,045 )     ($9,075 )     ($6,249 )
Basic earnings per share
  $ 0.15       ($0.76 )     ($5.24 )     ($1.19 )     ($0.82 )
Diluted earnings per share
  $ 0.15       ($0.76 )     ($5.24 )     ($1.19 )     ($0.82 )
 
                                       
MARKET DATA
                                       
Book value per share
  $ 5.62     $ 5.46     $ 6.23     $ 11.43     $ 12.60  
Tangible book value per share
  $ 5.62     $ 5.46     $ 10.59     $ 12.26     $ 11.16  
Market value per share
  $ 1.11     $ 0.46     $ 1.21     $ 1.80     $ 1.82  
Average basic common shares
    7,687,470       7,645,940       7,645,940       7,644,207       7,644,188  
Average diluted common shares
    7,687,470       7,645,940       7,645,940       7,644,207       7,644,188  
Period end common shares
    7,687,470       7,687,470       7,687,470       7,687,470       7,696,204  
 
                                       
PERFORMANCE RATIOS
                                       
Return on average assets
    0.44 %     -2.20 %     -15.77 %     -3.45 %     -2.26 %
Return on average equity
    10.50 %     -45.21 %     -181.36 %     -37.77 %     -23.84 %
Net interest margin (FTE)
    3.47 %     3.14 %     3.24 %     3.01 %     2.93 %
Efficiency ratio
    78.13 %     84.55 %     147.28 %     83.53 %     79.69 %
 
                                       
ASSET QUALITY
                                       
Net charge-offs (YTD)
  $ 4,938     $ 30,190     $ 24,600     $ 16,367     $ 6,547  
Nonperforming loans
  $ 114,027     $ 108,761     $ 104,500     $ 104,324     $ 74,654  
Other real estate
  $ 24,467     $ 23,435     $ 15,472     $ 17,434     $ 14,624  
Nonperforming loans to total loans
    14.01 %     12.61 %     11.85 %     11.59 %     8.00 %
Nonperforming assets to total assets
    14.27 %     12.68 %     12.12 %     11.34 %     7.96 %
Allowance for loan loss to total loans
    3.72 %     4.07 %     3.22 %     2.49 %     2.00 %
 
                                       
CAPITAL & LIQUIDITY
                                       
Average equity to average assets
    4.17 %     4.87 %     8.70 %     9.13 %     9.49 %
Tier 1 capital to risk weighted assets
    6.25 %     6.10 %     6.40 %     7.32 %     9.51 %
Total capital to risk weighted assets
    7.50 %     7.39 %     7.65 %     8.59 %     10.76 %
Loan to deposit ratio
    95.53 %     95.99 %     95.33 %     108.44 %     99.17 %
Loan to funding ratio
    87.92 %     88.46 %     87.04 %     98.05 %     92.33 %
 
                                       
END OF PERIOD BALANCES
                                       
Total portfolio loans
  $ 813,961     $ 833,136     $ 862,664     $ 881,818     $ 900,055  
Earning assets
  $ 935,639     $ 953,957     $ 1,005,659     $ 909,462     $ 1,012,149  
Total assets
  $ 970,699     $ 986,486     $ 1,042,337     $ 989,800     $ 1,073,744  
Deposits
  $ 852,017     $ 867,955     $ 904,954     $ 813,167     $ 907,579  
Total shareholders’equity
  $ 43,180     $ 41,945     $ 47,890     $ 87,877     $ 96,964  
 
                                       
AVERAGE BALANCES
                                       
Total portfolio loans
  $ 826,188     $ 851,447     $ 875,545     $ 897,978     $ 919,705  
Earning assets
  $ 941,959     $ 1,013,062     $ 958,383     $ 1,004,914     $ 1,039,618  
Total assets
  $ 1,045,938     $ 1,045,938     $ 1,018,320     $ 1,066,951     $ 1,099,573  
Deposits
  $ 854,071     $ 912,691     $ 841,447     $ 898,387     $ 920,113  
Total shareholders’equity
  $ 43,567     $ 50,956     $ 88,565     $ 97,454     $ 104,298  

8


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
TANGIBLE ASSETS & EQUITY
                 
    Quarter Ended  
(Dollars, in thousands)   3/31/2010     3/31/2009  
Average GAAP equity
  $ 43,567     $ 104,218  
 
           
 
               
Goodwill
          0  
Other intangible assets
          4,508  
Deferred taxes
          12,030  
 
           
 
    0       16,538  
 
           
 
               
Average tangible equity
  $ 43,567     $ 87,680  
 
           
                 
    Quarter Ended  
    3/31/2010     3/31/2009  
Average GAAP assets
  $ 973,908     $ 1,099,559  
 
           
 
               
Goodwill
          0  
Other intangible assets
          4,508  
Deferred taxes
          12,030  
 
           
 
    0       16,538  
 
           
 
               
Average tangible assets
  $ 973,908     $ 1,083,021  
 
           
DEARBORN BANCORP, INC. AND SUBSIDIARY
DEPOSIT INFORMATION
                 
(In thousands)   March 31  
Category   2010     2009  
Non-interest bearing
               
Demand
  $ 86,407     $ 80,624  
 
           
 
               
Interest bearing
               
Interest Checking
  $ 79,566     $ 96,491  
Money market
    57,864       171,426  
Savings
    44,992       56,389  
Time, under $100,000
    296,370       215,508  
Time, $100,000 and over
    286,818       287,141  
 
           
 
    765,610       826,955  
 
           
 
               
 
  $ 852,017     $ 907,579  
 
           

9


 

Dearborn Bancorp, Inc.
Loan Information at March 31, 2010
                                                                         
            Loan Detail     Other Related Data  
            Accruing Loans             Allowance     Year to Date     Other Real  
(In thousands)   3/31/10     Current     TDR     30 to 89 past due     90+ days past due     Non-Accrual     For Loan Losses     Net Charge-Offs     Estate Owned  
Consumer Loans
  $ 28,623     $ 27,578     $ 0     $ 121     $ 0     $ 924     $ 1,041     $ 319     $ 127  
Commercial Loans
    141,338       113,803       7,412       7,374       0       12,749       3,663       1,506       2,441  
Land Development — Residential
    36,089       10,701       1,628       500       0       23,260       3,883       1,283       8,286  
Land Development — Non Residential
    9,711       7,026       0       0       1,127       1,558       1,055       229       1,802  
Commercial Construction Loans — Residential
    12,164       (1,217 )     1,904       1,904       0       9,573       2,534       905       1,636  
Commercial Construction Loans — Non Residential
    20,813       17,943       0       0       0       2,870       4,246       36       0  
Commercial Mortgage Loans
    521,701       464,202       20,793       8,843       0       27,863       13,354       550       9,458  
Residential Mortgage Loans
    43,522       40,388       0       768       0       2,366       512       109       718  
                                   
 
                                                                       
Totals
  $ 813,961     $ 680,424     $ 31,737     $ 19,510     $ 1,127     $ 81,163     $ 30,288     $ 4,937     $ 24,468  
                                   
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  
                                   

10


 

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  
                                   

11