EX-99 2 k49451exv99.htm EX-99 exv99
Exhibit 99
(DEARBORN BANCORP INC LOGO)
DEARBORN BANCORP REPORTS SECOND QUARTER RESULTS
     DEARBORN, Michigan, July 20, 2010 ... Dearborn Bancorp, Inc. (Nasdaq: DEAR), the Holding Company for Fidelity Bank (“Bank”), today reported a net loss of $13,629,000 or $(1.78) per fully diluted common share for the three months ended June 30, 2010 compared to a net loss of $9,075,000 or $(1.19) per share for the three months ended June 30, 2009. For the six months ended June 30, 2010, the Company’s net loss was $12,501,000 or $(1.63) compared to a net loss of $15,324,000 or $(2.00) for the same period in 2009. The Company’s Shareholders’ Equity of $29,963,000 equates to a book value of $3.90 per share compared to the market closing price of $1.87 on June 30, 2010. In accordance with regulatory capital guidelines, the Bank remains “undercapitalized” at June 30, 2010.
     At June 30, 2010, the Company’s total assets were $933,113,000, representing a decline of 5.72 percent over the preceding 12 months. Total deposits increased 1.78 percent over the previous year and stood at $827,664,000 when the second quarter ended. Total loans were $783,032,000 on June 30, 2010, 11.28 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 second quarter, charge-offs were $10.5 million and were all related to the reappraisal or reevaluation of collateral on already identified substandard classified loans. The corresponding provision for loan losses was $11.8 million for the second quarter which brought the total allowance for loan losses to $31.6 million or 4.03% of total loans. During the second quarter, loans restructured under troubled debt guidelines increased by $6.8 million as the Bank continues to work with borrowers to repay their loans. Non-accruing loans declined by $7.2 million and other real estate owned declined by $491,000 resulting in a decline in overall non-performing assets of $842,000 for the second quarter.”
     Ross continued, “The carrying value of other real estate owned was written down by $3.7 million due to the reappraisal or reevaluation of foreclosed collateral. Defaulted loan expense including taxes, insurance, maintenance and legal was $1.1 million during the quarter.”
     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 future unknown charge-offs remains the determining factor as to whether the Company can be profitable in future quarters. Thus, our primary concerns for 2010 are 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)   6/30/2010     12/31/2009     6/30/2009  
ASSETS
                       
Cash and cash equivalents
                       
Cash and due from banks
  $ 7,088     $ 7,803     $ 25,475  
Federal funds sold
    57       156       1,425  
Interest bearing deposits with banks
    67,056       69,538       18,454  
 
                 
Total cash and cash equivalents
    74,201       77,497       45,354  
 
                       
Mortgage loans held for sale
    1,169       1,129       60  
Securities available for sale
    46,171       45,964       3,257  
Securities held to maturity
    336       336        
Federal Home Loan Bank stock
    3,698       3,698       3,698  
Loans
                       
Loans
    783,032       833,136       882,568  
Allowance for loan losses
    (31,574 )     (35,125 )     (22,422 )
 
                 
Net loans
    751,458       798,011       860,146  
 
                       
Premises and equipment, net
    19,724       20,194       20,784  
Real estate owned
    23,976       23,435       17,434  
Other intangible assets
                4,195  
Accrued interest receivable
    3,181       3,562       3,512  
Other assets
    9,199       12,660       31,360  
 
                 
 
                       
Total assets
  $ 933,113     $ 986,486     $ 989,800  
 
                 
 
                       
LIABILITIES
                       
Deposits
                       
Non-interest bearing deposits
  $ 91,447     $ 83,873     $ 83,752  
Interest bearing deposits
    736,217       784,082       729,415  
 
                 
Total deposits
    827,664       867,955       813,167  
 
                       
Other liabilities
                       
Securities sold under agreements to repurchase
                2,206  
Federal Home Loan Bank advances
    63,799       63,855       73,955  
Accrued interest payable
    941       1,046       1,104  
Other liabilities
    746       1,685       1,491  
Subordinated debentures
    10,000       10,000       10,000  
 
                 
Total liabilities
    903,150       944,541       901,923  
 
                       
STOCKHOLDERS’ EQUITY
                       
Common stock — no par value 100,000,000 shares authorized, 7,685,704 at 6/30/10, 7,687,470 shares at 12/31/09 and 7,687,470 shares at 6/30/09
    131,991       131,929       131,866  
Retained earnings (accumulated deficit)
    (102,350 )     (89,850 )     (43,998 )
Accumulated other comprehensive income (loss)
    322       (134 )     9  
 
                 
Total stockholders’ equity
    29,963       41,945       87,877  
 
                 
 
                       
Total liabilities and stockholders’ equity
  $ 933,113     $ 986,486     $ 989,800  
 
                 

3


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENT OF OPERATIONS (unaudited)
                                 
    Three Months Ended     Six Months Ended  
(In thousands, except share data)   6/30/2010     6/30/2009     6/30/2010     6/30/2009  
Interest income
                               
Interest on loans
  $ 11,536     $ 13,286     $ 23,314     $ 27,096  
Interest on securities, available for sale
    157       178       325       434  
Interest on deposits with banks
    64       103       101       197  
Interest on federal funds
          6       1       12  
 
                       
Total interest income
    11,757       13,573       23,741       27,739  
 
                               
Interest expense
                               
Interest on deposits
    2,925       5,458       6,468       11,456  
Interest on other liabilities
    376       578       762       1,229  
 
                       
Total interest expense
    3,301       6,036       7,230       12,685  
 
                               
Net interest income
    8,456       7,537       16,511       15,054  
Provision for loan losses
    11,803       13,610       11,903       24,337  
 
                       
 
                               
Net interest income (loss) after provision for loan losses
    (3,347 )     (6,073 )     4,608       (9,283 )
 
                       
 
                               
Non-interest income
                               
Service charges on deposit accounts
    380       375       723       730  
Fees for other services to customers
    49       37       85       62  
Gain on the sale of loans
    66       160       124       216  
Gain on the sale of securities
          270       69       465  
Gain (loss) on the sale of real estate owned
    43       (32 )     32       (3 )
Loss on the write-down of real estate owned
    (3,693 )     (1,506 )     (4,349 )     (1,860 )
Other income
    78       125       180       147  
 
                       
Total non-interest income
    (3,077 )     (571 )     (3,136 )     (243 )
 
                               
Non-interest expense
                               
Salaries and employee benefits
    3,078       3,208       6,197       6,498  
Occupancy and equipment expense
    777       916       1,631       1,850  
Amortization of intangible expense
          199             397  
FDIC assessment
    1,125       833       2,075       1,181  
Advertising and marketing
    33       59       60       129  
Stationery and supplies
    75       109       147       220  
Professional services
    306       173       472       364  
Data processing
    174       238       360       466  
Defaulted loan expense
    1,054       926       2,089       1,687  
Other operating expenses
    583       442       942       822  
 
                       
Total non-interest expense
    7,205       7,103       13,973       13,614  
 
                       
 
                               
Income before federal income tax expense
    (13,629 )     (13,747 )     (12,501 )     (23,140 )
Income tax expense (benefit)
          (4,672 )           (7,816 )
 
                       
 
                               
Net loss
    ($13,629 )     ($9,075 )     ($12,501 )     ($15,324 )
 
                       
 
                               
Per share data:
                               
Net loss — basic
    ($1.78 )     ($1.19 )     ($1.63 )     ($2.00 )
Net loss — diluted
    ($1.78 )     ($1.19 )     ($1.63 )     ($2.00 )
 
                               
Weighted average number of shares outstanding — basic
    7,645,940       7,644,207       7,645,940       7,644,198  
Weighted average number of shares outstanding — diluted
    7,645,940       7,644,207       7,645,940       7,644,198  

4


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
                                         
    Quarter Ended  
(Dollars, in thousands)   6/30/10     3/31/10     12/31/09     9/30/09     6/30/09  
ASSETS
                                       
Cash and cash equivalents
                                       
Cash and due from banks
  $ 7,088     $ 8,047     $ 7,803     $ 17,330     $ 25,475  
Federal funds sold
    57       57       156       6,206       1,425  
Interest bearing deposits with banks
    67,056       70,898       69,538       117,732       18,454  
 
                             
Total cash and cash equivalents
    74,201       79,002       77,497       141,268       45,354  
 
                                       
Mortgage loans held for sale
    1,169       758       1,129       1,449       60  
Securities
    46,507       46,267       46,300       13,910       4,007  
Federal Home Loan Bank stock
    3,698       3,698       3,698       3,698       3,698  
Loans
                                       
Loans
    783,032       813,961       833,136       862,664       881,818  
Allowance for loan loss
    (31,574 )     (30,288 )     (35,125 )     (28,373 )     (22,422 )
 
                             
Net loans
    751,458       783,673       798,011       834,291       859,396  
 
                                       
Bank premises and equipment, net
    19,724       19,973       20,194       20,477       20,784  
Other real estate
    23,976       24,467       23,435       15,472       17,434  
Other intangible assets
                            4,195  
Accrued interest receivable
    3,181       3,595       3,562       3,619       3,512  
Other assets
    9,199       9,266       12,660       8,153       31,360  
 
                             
 
                                       
Total assets
  $ 933,113     $ 970,699     $ 986,486     $ 1,042,337     $ 989,800  
 
                             
 
                                       
LIABILITIES
                                       
Deposits
                                       
Non-interest bearing deposits
  $ 91,447     $ 86,407     $ 83,873     $ 89,329     $ 83,752  
Interest bearing deposits
    736,217       765,610       784,082       815,625       729,415  
 
                             
Total deposits
    827,664       852,017       867,955       904,954       813,167  
 
                                       
Other liabilities
                                       
Securities sold under agreements to repurchase
                      2,302       2,206  
Federal Home Loan Bank advances
    63,799       63,799       63,855       73,855       73,955  
Other liabilities
    942       956       1,685       2,380       1,104  
Accrued interest payable
    745       747       1,046       956       1,491  
Subordinated debentures
    10,000       10,000       10,000       10,000       10,000  
 
                             
Total liabilities
    903,150       927,519       944,541       994,447       901,923  
Total stockholders’ equity
                                       
 
                                       
 
                             
 
    29,963       43,180       41,945       47,890       87,877  
 
                             
 
                                       
Total liabilities and stockholders’ equity
  $ 933,113     $ 970,699     $ 986,486     $ 1,042,337     $ 989,800  
 
                             

5


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENT OF OPERATIONS
                                         
    Quarter ended  
(Dollars, in thousands)   6/30/2010     3/31/2010     12/31/2009     9/30/2009     6/30/2009  
 
                                       
INTEREST INCOME
                                       
Interest on loans, including fees
  $ 11,536     $ 11,778     $ 13,042     $ 13,135     $ 13,286  
Interest on other earning assets
    221       206       226       111       287  
 
                             
Total interest income
    11,757       11,984       13,268       13,246       13,573  
 
                                       
INTEREST EXPENSE
                                       
Interest on deposits
    2,925       3,543       4,731       4,806       5,458  
Interest on other liabilities
    376       386       531       614       578  
 
                             
Total interest expense
    3,301       3,929       5,262       5,420       6,036  
 
                                       
Net interest income
    8,456       8,055       8,006       7,826       7,537  
Provision for loan loss
    11,803       100       12,341       14,185       13,610  
 
                             
 
                                       
Net interest income (loss) after provision for loan loss
    (3,347 )     7,955       (4,335 )     (6,359 )     (6,073 )
 
                                       
NON-INTEREST INCOME
                                       
Deposit service charges
    429       379       412       421       412  
Gain on the sale of loans
    66       58       99       37       160  
Loss on the sale or write-down of real estate
    (3,650 )     (667 )     (249 )     (793 )     (1,538 )
Other
    78       171       112       (265 )     395  
 
                             
Total non-interest income (loss)
    (3,077 )     (59 )     374       (600 )     (571 )
 
                                       
NON-INTEREST EXPENSE
                                       
Salaries and employee benefits
    3,078       3,119       3,317       3,159       3,208  
Occupancy and equipment expense
    777       854       870       903       916  
Impairment of goodwill and other intangible assets
                      3,997        
Other expense
    3,350       2,795       3,109       3,751       2,979  
 
                             
Total non-interest expense
    7,205       6,768       7,296       11,810       7,103  
 
                                       
Income (loss) before income tax provision
    (13,629 )     1,128       (11,257 )     (18,769 )     (13,747 )
Income tax provision (benefit)
    0       0       (5,451 )     21,276       (4,672 )
 
                             
 
                                       
Net income (loss)
    ($13,629 )   $ 1,128       ($5,806 )     ($40,045 )     ($9,075 )
 
                             

6


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED FINANCIAL DATA
                                         
    Quarter ended
(Dollars in thousands, except share and per share data)   6/30/2010   3/31/2010   12/31/2009   9/30/2009   6/30/2009
EARNINGS SUMMARY
                                       
Net interest income
  $ 8,456     $ 8,055     $ 8,006     $ 7,826     $ 7,537  
Provision for loan loss
  $ 11,803     $ 100     $ 12,341     $ 14,185     $ 13,610  
Total non-interest income
    ($3,077 )     ($59 )   $ 374       ($600 )     ($571 )
Total non-interest expense
  $ 7,205     $ 6,768     $ 7,296     $ 11,810     $ 7,103  
Income taxes (benefit)
  $ 0     $ 0       ($5,451 )   $ 21,276       ($4,672 )
Net income (loss)
    ($13,629 )   $ 1,128       ($5,806 )     ($40,045 )     ($9,075 )
Basic earnings per share
    ($1.78 )   $ 0.15       ($0.76 )     ($5.24 )     ($1.19 )
Diluted earnings per share
    ($1.78 )   $ 0.15       ($0.76 )     ($5.24 )     ($1.19 )
 
                                       
MARKET DATA
                                       
Book value per share
  $ 3.90     $ 5.62     $ 5.46     $ 6.23     $ 11.43  
Tangible book value per share
  $ 3.90     $ 5.62     $ 5.46     $ 6.23     $ 10.59  
Market value per share
  $ 1.87     $ 1.11     $ 0.46     $ 1.21     $ 1.80  
Average basic common shares
    7,645,940       7,645,940       7,645,940       7,645,940       7,644,207  
Average diluted common shares
    7,645,940       7,645,940       7,645,940       7,645,940       7,644,207  
Period end common shares
    7,685,704       7,687,470       7,687,470       7,687,470       7,687,470  
 
                                       
PERFORMANCE RATIOS
                                       
Return on average assets
    -5.67 %     0.44 %     -2.20 %     -15.77 %     -3.45 %
Return on average equity
    -123.92 %     10.50 %     -45.21 %     -181.36 %     -37.77 %
Net interest margin (FTE)
    3.68 %     3.47 %     3.14 %     3.24 %     3.01 %
Efficiency ratio
    79.80 %     78.13 %     84.55 %     147.28 %     83.53 %
 
                                       
ASSET QUALITY
                                       
Net charge-offs (YTD)
  $ 15,454     $ 4,938     $ 30,190     $ 24,600     $ 16,367  
Nonperforming loans
  $ 113,676     $ 114,027     $ 108,761     $ 104,891     $ 104,324  
Other real estate
  $ 23,976     $ 24,467     $ 23,435     $ 15,472     $ 17,434  
Nonperforming loans to total loans
    14.52 %     14.01 %     13.05 %     12.16 %     11.83 %
Nonperforming assets to total assets
    14.75 %     14.27 %     13.40 %     11.55 %     12.30 %
Allowance for loan loss to total loans
    4.03 %     3.72 %     4.22 %     3.29 %     2.54 %
 
                                       
CAPITAL & LIQUIDITY
                                       
Average equity to average assets
    4.58 %     4.17 %     4.87 %     8.70 %     9.13 %
Tier 1 capital to risk weighted assets
    4.63 %     6.25 %     6.10 %     6.40 %     7.32 %
Total capital to risk weighted assets
    6.07 %     7.50 %     7.39 %     7.65 %     8.59 %
Loan to deposit ratio
    94.61 %     95.53 %     95.99 %     95.33 %     108.44 %
Loan to funding ratio
    87.84 %     88.88 %     89.41 %     88.13 %     99.40 %
 
                                       
END OF PERIOD BALANCES
                                       
Total portfolio loans
  $ 783,032     $ 813,961     $ 833,136     $ 862,664     $ 881,818  
Earning assets
  $ 901,519     $ 935,639     $ 953,957     $ 1,005,659     $ 909,462  
Total assets
  $ 933,113     $ 970,699     $ 986,486     $ 1,042,337     $ 989,800  
Deposits
  $ 827,664     $ 852,017     $ 867,955     $ 904,954     $ 813,167  
Total shareholders’equity
  $ 29,963     $ 43,180     $ 41,945     $ 47,890     $ 87,877  
 
                                       
AVERAGE BALANCES
                                       
Total portfolio loans
  $ 801,464     $ 826,188     $ 851,447     $ 875,545     $ 897,978  
Earning assets
  $ 926,477     $ 941,959     $ 1,013,062     $ 958,383     $ 1,004,914  
Total assets
  $ 963,919     $ 1,045,938     $ 1,045,938     $ 1,018,320     $ 1,066,951  
Deposits
  $ 844,001     $ 854,071     $ 912,691     $ 841,447     $ 898,387  
Total shareholders’equity
  $ 44,114     $ 43,567     $ 50,956     $ 88,565     $ 97,454  

7


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
DEPOSIT INFORMATION
(In thousands)
                 
    June 30  
Category   2010     2009  
 
               
Non-interest bearing
               
Demand
  $ 91,446     $ 83,752  
 
           
 
               
Interest bearing
               
Interest Checking
  $ 79,195     $ 106,669  
Money market
    57,476       72,394  
Savings
    43,343       52,017  
Time, under $100,000
    287,761       221,980  
Time, $100,000 and over
    268,443       276,355  
 
           
 
    736,218       729,415  
 
           
 
               
 
  $ 827,664     $ 813,167  
 
           

8


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
ASSET QUALITY DATA
                                         
(Dollars, in thousands)   6/30/2010     3/31/2010     12/31/2009     9/30/2009     6/30/2009  
Troubled debt restructuring
  $ 38,530     $ 31,737     $ 59,420     $ 46,025     $ 46,714  
Loans over 90 days past due and still accruing
          1,127                    
Non-accrual loans
    75,146       81,163       49,341       58,866       57,610  
 
                             
Total non-performing loans
    113,676       114,027       108,761       104,891       104,324  
Other real estate and other repossessed assets
    23,976       24,467       23,435       15,472       17,434  
 
                             
Total non-performing assets
  $ 137,652     $ 138,494     $ 132,196     $ 120,363     $ 121,758  
 
                             
Net charge-offs (year to date)
  $ 15,454     $ 4,938     $ 30,190     $ 24,600     $ 16,367  
Allowance for loan losses
    31,574       30,288       35,125       28,373       22,422  
ASSET QUALITY RATIOS
                                         
    6/30/2010   3/31/2010   12/31/2009   9/30/2009   6/30/2009
Non-accrual loans to total loans
    9.60 %     9.97 %     5.92 %     6.82 %     6.53 %
Non-performing loans to total loans
    14.52 %     14.01 %     13.05 %     12.16 %     11.83 %
Non-performing assets to total assets
    14.75 %     14.27 %     13.40 %     11.55 %     12.30 %
Loans over 90 days past due and still accruing to total loans
    %     0.14 %     %     %     %
Net charge-offs to average loans
    1.90 %     0.60 %     3.40 %     2.74 %     1.78 %
Allowance for loan losses to non-performing loans
    27.78 %     26.56 %     32.30 %     27.05 %     21.49 %
Allowance for loan losses to non-performing assets
    22.94 %     21.87 %     26.57 %     23.57 %     18.42 %
Allowance for loan losses to total loans
    4.03 %     3.72 %     4.22 %     3.29 %     2.54 %

9


 

Dearborn Bancorp, Inc.
Loan Information at June 30, 2010
                                                                         
            Loan Detail     Other Related Data  
            Accruing Loans             Allowance     Year to Date     Other Real  
(In thousands)   6/30/10     Current     TDR     30 to 89 past due     90+ days past due     Non-Accrual     For Loan Losses     Net Charge-Offs     Estate Owned  
Consumer Loans
  $ 28,017     $ 26,782     $ 0     $ 184     $ 0     $ 1,051     $ 1,176     $ 386     $ 114  
Commercial Loans
    134,199       108,465       6,916       4,684       0       14,134       5,037       2,664       2,012  
Land Development — Residential
    29,233       9,506       1,980       746       0       17,001       2,437       7,171       6,034  
Land Development — Non Residential
    9,427       8,108       0       0       0       1,319       1,815       300       1,786  
Commercial Construction Loans — Residential
    11,060       687       2,160       0       0       8,213       2,516       1,711       1,525  
Commercial Construction Loans — Non Residential
    17,935       14,402       3,200       0       0       333       4,413       36       2,869  
Commercial Mortgage Loans
    511,265       441,566       24,274       14,895       0       30,530       13,833       3,005       8,786  
Residential Mortgage Loans
    41,896       39,248       0       83       0       2,565       347       181       850  
 
                                                     
Totals
  $ 783,032     $ 648,764     $ 38,530     $ 20,592     $ 0     $ 75,146     $ 31,574     $ 15,454     $ 23,976  
 
                                                     
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       687       1,904       0       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     $ 682,328     $ 31,737     $ 17,606     $ 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  
 
                                                     

10


 

Loan Information at September 30, 2009
                                                                         
            Loan Detail     Other Related Data  
            Accruing Loans             Allowance     Year to Date     Other Real  
                            30 to 89     90+ days             For Loan     Net     Estate  
(In thousands)   9/30/09     Current     TDR     past due     past due     Non-Accrual     Losses     Charge-Offs     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  
                            30 to 89     90+ days             For Loan     Net     Estate  
(In thousands)   6/30/09     Current     TDR     past due     past due     Non-Accrual     Losses     Charge-Offs     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  
 
                                                     

11