Category: Institutions

Preferred Bank Reports Preliminary First Quarter Results

Preferred Bank (Nasdaq: PFBC), an independent commercial bank focusing on the Chinese-American and diversified Southern California mainstream market, today reported preliminary results for the quarter ended March 31, 2010. Preferred Bank reported net income of $3.1 million or $0.20 per diluted share for the quarter compared to a net loss of $1.3 million or $0.14 per diluted share for the first quarter of 2009 and compared to a net loss of $28.4 million or $1.80 per diluted share for the fourth quarter of 2009.

    --  Highlights from the quarter include:
        --  Net income of $3.1 million or $0.20 per diluted share
        --  NPA's to total assets decreased from 15.6% to 12.7%
        --  Build up of balance sheet liquidity of $222 million in cash
    --  Continued decrease of exposure in housing, construction and land
        development loans as most construction loans are now at or very near
        completion.
    --  Loans 30-89 days past due remain low at $23.3 million.

Li Yu, Chairman, President and CEO commented, "We are pleased to report first quarter 2010 net income of $3.1 million or $0.20 per diluted share. After a very stormy 2009, this is really a ray of sunshine.

"During the quarter we have reduced total non-performing assets 14% while nonaccrual loans decreased 20%. We have dedicated substantially all of our more experienced loan officers to the resolution of troubled assets as this continues to be the top priority of the Bank. With the recent increase in pace of resolution activities, we hope to report continuous improved results in future quarters.

"Our Bank's concentration in home construction loans and related land loans has been the major source of losses in the past. Today, our concentration is in these two loan types has been greatly reduced and will continue to decline. With the market price of residential real estate firming or improving, pressure on further loan loss provisions is abating.

"Our commercial real estate loans which amount to $321.3 million is performing in line with our expectations. We have provided loan loss reserves or have charged-off all loans that are classified based upon updated valuation reports. In many cases, reserves are provided on loans that are currently performing but have underlying collateral value erosion which may be temporary.

"On March 22, 2010 we entered into a Consent Order with the FDIC and DFI. We are confident that we will be able to comply with all the requirements of the Order including raising additional capital to meet the heightened capital ratio requirements."

Operating Results for the Quarter

Net Interest Income and Net Interest Margin. Net interest income before provision for loan and lease losses remained flat at $9.7 million compared to the same amount for the first quarter of 2009 and an increase of $1.0 million over the $8.7 million posted in the fourth quarter of 2009. The Company's taxable equivalent net interest margin was 3.07% for the first quarter of 2010, an increase over the 2.58% achieved in the fourth quarter of 2009 and up from the 2.88% for the first quarter of 2009.

Noninterest Income. For the first quarter of 2010 noninterest income was $759,000 compared with $1,278,000 for the same quarter last year and $918,000 for the fourth quarter of 2009. The decrease in noninterest income this quarter compared to the first quarter of 2009 was due to a gain on sale of investment securities of $460,000 in the first quarter of 2009. The difference in non-interest income for the first quarter of 2010 to the fourth quarter of 2009 was due to primarily to gain on sales of securities of $85,000 in the fourth quarter of 2009.

 

Noninterest Expense. Total noninterest expense was $7.3 million for the first quarter of 2010, compared to $6.6 million for the same period in 2009 and $11.0 million for the fourth quarter of 2009. Salaries and benefits expense increased by $56,000 from the first quarter of 2009 due primarily to a decrease in capitalized loan origination costs partially offset by a decrease in salaries due to staff reductions. Occupancy expense was relatively flat at $850,000 for the first quarter of 2010 compared to $839,000 for the first quarter of 2009. Professional services expense increased to $939,000 compared to $877,000 for the first quarter in 2009 due primarily to an increase in legal costs associated with non-performing loans. Credit-related other-than-temporary-impairment charges were $0 for the first quarter of 2010 compared to $425,000 for the same period last year. OREO related expenses totaled $1.1 million for the first quarter of 2010 (consisting of $1.2 million in valuation charges, $207,000 in loss on sale of OREO, $252,000 in OREO operating expenses partially offset by a $500,000 settlement received from a former borrower to release a personal guarantee) and this represented an increase of $527,000 over the $613,000 in OREO expense posted in the same period last year and this represented a decrease from the $2.5 million in OREO expense posted in the fourth quarter of 2009. Other expenses were $1.9 million in the first quarter of 2010, an increase of $553,000 over the same period in 2009 and a decrease of $350,000 from the fourth quarter of 2009. The increase mainly resulted from higher FDIC premium expense as well as an increase in the cost of the Bank's corporate insurance.

 

Balance Sheet Summary

Total gross loans and leases at March 31, 2010 were $970.3 million, down from $1.04 billion as of December 31, 2009. Comparing balances as of March 31, 2010 to December 31, 2009: Residential real estate loans decreased from $164.9 million to $163.2 million; total land loans decreased from $74.6 million to $67.4 million; commercial real estate loans decreased from $325.7 million to $321.3 million; for-sale housing construction loans decreased from $143.9 million to $118.3 million; other construction loans increased from $58.3 million to $60.7 million and total commercial loans decreased from $275.8 million to $249.6 million.

 

Total deposits as of March 31, 2010 were $1.23 billion, an increase of $70.6 million from the $1.16 billion at December 31, 2009. As of March 31, 2010 compared to December 31, 2009; noninterest-bearing demand deposits increased by $28.6 million or 14.0%, interest-bearing demand and savings deposits increased by $11.6 million or 7.1% and time deposits increased by $30.4 million or 3.8%. Total assets were $1.38 billion, a $74.3 million or 5.7% increase from the total of $1.31 billion as of December 31, 2009. Total borrowings were unchanged at $49.0 million. The Bank's loan-to-deposit ratio as of March 31, 2010 was 79.7% compared to 89.9% as of December 31, 2009.

 

Asset Quality

As of March 31, 2010 total nonaccrual loans were $109.2 million compared to $137.3 million as of December 31, 2009, total loans 90 days past due and still accruing were $0 compared to $7.6 million as of December 31, 2009. Total net charge-offs for the first quarter of 2010 were $5.7 million compared to net charge-offs of $2.2 million for the fourth quarter of 2009. Based on a detailed analysis of all impaired and classified loans, as well as an analysis of other qualitative factors, the Bank did not record a provision for loan losses for the first quarter of 2010 compared to $1.0 million in the fourth quarter of 2009 and $6.6 million in the first quarter of 2009. The allowance for loan loss at March 31, 2010 was $37.1 million or 3.82% of total loans compared to $42.8 million or 4.10% of total loans at December 31, 2009.

 

NPA Migration

 

Non-Performing Assets Migration - Q1 2010

 



                                Loans 90+
                                Days Past
                              Due & Still
                                Accruing
                               -----------
                                            Nonaccrual Loans     OREO
                                            ----------------     ----
    Balance December 31, 2009       $7,570          $137,301  $59,190
    Additions                            -            23,669   10,700
    Transfer to OREO                     -           (10,700)     N/A
    Loans Cured                     (7,250)          (35,539)     N/A
    Sales/Payoffs                     (320)             (420)  (2,563)
    Charge-off                           -            (5,095)  (1,182)
                                       ---            ------   ------
    Balance, March 31, 2010             $-          $109,216  $66,145
                                       ---          --------  -------

 

 

Loans Past Due 30-89 Days

Loans 30-89 days past due at March 31, 2010 were $23.3 million compared to $13.4 million at December 31,2009

 

Real Estate Owned

 

Total OREO increased to $66.1 million compared to $59.2 million as of December 31, 2009. During the first quarter of 2010, the Bank sold 3 OREO properties with a book value of $2.6 million.

 

    NPA Summary Table
                                            90+ Still
    ($ in thousands)    30-89 Days                    Accruing
                      #          $      #            $
                      ---      ---    ---          ---
    Land-Residential    2   $3,329      -           $-
    Land Commercial     1    4,950      -            -
    Construction:
    Residential         -        -      -            -
    Commercial          1    2,667      -            -
    R/E-Housing
     for Sale           -        -      -            -
    CRE-Commercial      1    7,250      -            -
    C&I/Trade
     Finance            5    5,127      -            -
                      ---    -----    ---          ---
    Totals             10  $23,323      -           $-
                      ---  -------    ---          ---

 

 

 


    ($ in thousands)      Nonaccrual             OREO
                         #           $     #          $
                       ---         ---   ---        ---
    Land-Residential     3     $10,374    12    $24,332
    Land Commercial      3      10,100     4     11,258
    Construction:
    Residential          7       39730     2      8,058
    Commercial           2      13,897     1      1,611
    R/E-Housing
     for Sale            1       1,095     -          -
    CRE-Commercial       7      25,866     1     20,886
    C&I/Trade
     Finance             6       8,154     -          -
                       ---       -----   ---        ---
    Totals              29    $109,216    20    $66,145
                       ---    --------   ---    -------

 

 

Capitalization

As of March 31, 2010, the Bank's tier 1 leverage ratio was 6.64% and total risk-based capital ratio was 9.30%. This compares to 6.16% and 8.52% as of December 31, 2009, respectively. Pursuant to the Consent Order entered into on March 22, 2010, the Bank has to achieve the following capital ratios under the corresponding due dates listed below:




                                               Requirement
                              Preferred Bank         as of   Requirement as
    Ratio                         at 3/31/10       7/15/10       of 9/15/10
    -----                      --------------       -------   --------------
    Tier 1 Leverage Ratio               6.64%          8.5%            10.0%
    ---------------------               ----           ---             ----
    Tangible Common Equity
     Ratio                              6.57%          8.5%            10.0%
    ----------------------              ----           ---             ----
    Total Risk-Based
     Capital Ratio                      9.30%         10.0%            12.0%
    ----------------                    ----          ----             ----

 

 

The Bank is currently in the process of determining its capital needs and expects to raise a sufficient amount of capital in order to comply with the Consent Order. Management is confident of the bank's ability to meet these capital ratio requirements.

 

Conference Call and Webcast

A conference call with simultaneous webcast to discuss Preferred Bank's first quarter 2010 financial results will be held today, May 3, at 5:00 p.m. Eastern / 2:00 p.m. Pacific. Interested participants and investors may access the conference call by dialing 888-549-7750 (domestic) or 480-629-9866 (international). There will also be a live webcast of the call available at the Investor Relations section of Preferred Bank's web site at www.preferredbank.com. Web participants are encouraged to go to the web site at least 15 minutes prior to the start of the call to register, download and install any necessary audio software.

 

Preferred Bank's Chairman, President and CEO Li Yu, Chief Financial Officer Edward Czajka, and Acting Chief Credit Officer Louie Couto will be present to discuss Preferred Bank's financial results, business highlights and outlook. After the live webcast, a replay will remain available in the Investor Relations section of Preferred Bank's web site. A replay of the call will also be available at 800-406-7325 (domestic) or 303-590-3030 (international) through May 10, 2010; the pass code is 4288261.

 

About Preferred Bank

Preferred Bank is one of the largest independent commercial banks in California focusing on the Chinese-American market. The bank is chartered by the State of California, and its deposits are insured by the Federal Deposit Insurance Corporation, or FDIC, to the maximum extent permitted by law. The Company conducts its banking business from its main office in Los Angeles, California, and through nine full-service branch banking offices in Alhambra, Century City, City of Industry, Torrance, Arcadia, Irvine, Diamond Bar, Anaheim and Pico Rivera, California. Preferred Bank offers a broad range of deposit and loan products and services to both commercial and consumer customers. The bank provides personalized deposit services as well as real estate finance, commercial loans and trade finance to small and mid-sized businesses, entrepreneurs, real estate developers, professionals and high net worth individuals. Preferred Bank continues to benefit from the significant migration to Southern California of ethnic Chinese from China and other areas of East Asia. While its business is not solely dependent on the Chinese-American market, it represents an important element of the bank's operating strategy, especially for its branch network and deposit products and services. Preferred Bank believes it is well positioned to compete effectively with the smaller Chinese-American community banks, the larger commercial banks and other major banks operating in Southern California by offering a high degree of personal service and responsiveness, experienced multi-lingual staff and substantial lending limits.

 

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements include, but are not limited to, statements about the Bank's future financial and operating results, the Bank's plans, objectives, expectations and intentions and other statements that are not historical facts. Such statements are based upon the current beliefs and expectations of the Bank's management and are subject to significant risks and uncertainties. Actual results may differ from those set forth in the forward-looking statements. The following factors, among others, could cause actual results to differ from those set forth in the forward-looking statements: changes in economic conditions; changes in the California real estate market; the loss of senior management and other employees; natural disasters or recurring energy shortage; changes in interest rates; competition from other financial services companies; ineffective underwriting practices; inadequate allowance for loan and lease losses to cover actual losses; risks inherent in construction lending; adverse economic conditions in Asia; downturn in international trade; inability to attract deposits; inability to raise additional capital when needed or on favorable terms; inability to manage growth; inadequate communications, information, operating and financial control systems, technology from fourth party service providers; the U.S. government's monetary policies; government regulation; environmental liability with respect to properties to which the bank takes title; and the threat of terrorism. Additional factors that could cause the Bank's results to differ materially from those described in the forward-looking statements can be found in the Bank's 2009 Annual Report on Form 10-K filed with the Federal Deposit Insurance Corporation which can be found on Preferred Bank's website. The forward-looking statements in this press release speak only as of the date of the press release, and the Bank assumes no obligation to update the forward-looking statements or to update the reasons why actual results could differ from those contained in the forward-looking statements. For additional information about Preferred Bank, please visit the Bank's website at www.preferredbank.com.

 


    For Further Information:

    AT THE COMPANY:                           AT FINANCIAL RELATIONS BOARD:
    Edward J. Czajka                          Lasse Glassen
    Executive Vice President                  General Information
    Chief Financial Officer                   (213) 486-6546
    (213) 891-1188                            This email address is being protected from spambots. You need JavaScript enabled to view it.

 

 

Financial Tables to Follow

 

                              PREFERRED BANK
              Condensed Consolidated Statements of Operations
                                (unaudited)
     (in thousands, except for net (loss) income per share and shares)
                                             For the Three Months Ended
                                             --------------------------
                                                      December
                                     March 31,           31,        March 31,
                                           2010            2009          2009
                                           ----            ----          ----
     Interest income:
       Loans, including fees            $12,437         $12,118       $15,161
       Investment securities              1,457           1,296         1,733
       Fed funds sold                         1               3            32
                                            ---             ---           ---
         Total interest income           13,895          13,417        16,926
                                         ------          ------        ------

     Interest expense:
       Interest-bearing demand             $167             195           227
       Savings                               58             115           217
       Time certificates of $100,000
        or more                           1,490           1,696         3,379
       Other time certificates            2,060           2,236         2,720
       Fed funds purchased                    -               -             0
       FHLB borrowings                      238             336           578
       Senior debt                          188             189           101
                                            ---             ---           ---
         Total interest expense          $4,201           4,767         7,222
                                         ------           -----         -----
         Net interest income              9,694           8,650         9,704
     Provision for loan losses                -           1,000         6,550
                                            ---           -----         -----
         Net interest (loss) income
          after provision for
           loan losses                    9,694           7,650         3,154

     Noninterest income:
       Fees & service charges on
        deposit accounts                    491             545           549
       Trade finance income                 109              78           125
       BOLI  income                          81              81            78
       Net gain (loss) on sale of
        investment securities               (68)             85           460
       Other income                         146             129            66
                                            ---             ---           ---
         Total noninterest income           759             918         1,278

     Noninterest expense:
       Salary and employee benefits       2,184           1,868         2,128
       Net occupancy expense                850             902           839
       Business development and
        promotion expense                    35              10            46
       Professional services                939           1,049           877
       Office supplies and equipment
        expense                             305             343           317
       Total other-than-temporary
        impairment losses                     -           2,092         4,774
       Portion of loss recognized in
        other comprehensive income            -               -        (4,349)
       Other real estate owned
        related expense                   1,140           2,519           613
       Other                              1,891           2,241         1,338
                                          -----           -----         -----
         Total noninterest expense        7,344          11,024         6,583
         Loss (income) before
          provision for income taxes      3,109          (2,456)       (2,151)
     Income tax (benefit) expense             -          25,943          (829)
                                            ---          ------          ----
         Net (loss) income                3,109         (28,399)       (1,322)
                                          -----         -------        ------


     Net (loss) income per share -
      basic                               $0.20          $(1.80)       $(0.14)
     Net (loss) income per share -
      diluted                             $0.20          $(1.80)       $(0.14)

     Weighted-average common
      shares outstanding
         Basic                       15,885,115      15,668,126     9,791,507
         Diluted                     15,885,115      15,668,126     9,791,507

 

 

                                                                    December
                                                       March 31,       31,
                                                             2010        2009
                                                             ----        ----
     Assets

     Cash and due from banks                             $222,011     $14,071
     Fed funds sold                                             -      54,000
                                                              ---      ------
       Cash and cash equivalents                          222,011      68,071
                                                                -           -
     Securities available-for-sale, at fair value          90,738     114,464
     Loans and leases                                     970,287   1,043,299
     Less allowance for loan and lease losses             (37,069)    (42,810)
     Less net deferred loan fees                              846         585
                                                              ---         ---
       Net loans and leases                               934,064   1,001,074
                                                          -------   ---------

     Loans held for sale, at lower of cost or
      market                                               10,333           -
     Other real estate owned                               66,145      59,190
     Customers' liability on acceptances                        -           -
     Bank furniture and fixtures, net                       5,994       6,325
     Bank-owned life insurance                              7,366       7,304
     Accrued interest receivable                            5,458       5,582
     Federal Home Loan Bank stock                           4,996       4,996
     Deferred tax assets                                    3,662       3,604
     Other asset                                           30,326      36,171
                                                           ------      ------
       Total assets                                    $1,381,093  $1,306,781
                                                       ----------  ----------

     Liabilities and Shareholders' Equity

     Liabilities:
     Deposits:
       Demand                                            $233,136    $204,545
       Interest-bearing demand                            128,426     119,168
       Savings                                             46,369      44,033
       Time certificates of $100,000 or more              347,877     328,597
       Other time certificates                            475,153     464,069
                                                          -------     -------
           Total deposits                              $1,230,961  $1,160,412
       Acceptances outstanding                                  -           -
       Advances from Federal Home Loan Bank                23,000      23,000
       Senior debt issuance                                25,996      25,996
       Fed funds purchased                                      -           -
       Accrued interest payable                             2,169       2,949
       Other liabilities                                    8,248       9,050
                                                            -----       -----
         Total liabilities                              1,290,374   1,221,407
                                                        ---------   ---------

     Commitments and contingencies  Shareholders'
      equity:

       Preferred stock. Authorized 25,000,000 shares;
        no share issued                                         -           -
          and outstanding
       Common stock, no par value. Authorized
        100,000,000 shares; issued                         89,038      89,038
          and outstanding 16,012,126 and 15,767,126
           shares at March 31,
          2010, December 31, 2009, respectively
       Treasury stock                                     (19,115)    (19,115)
       Additional paid-in-capital                           6,642       6,291
       Retained earnings
                                                           16,376      13,267
       Accumulated other comprehensive loss:
         Non-credit portion of loss recognized, net of
          tax of $0  and  $555 at March 31, 2010  and
          at December 31, 2009, respectively               (1,249)       (764)

        Unrealized loss on securities available-for-
         sale, net of tax of $0 and $2,426 at March
         31, 2010 and  December 31, 2009 ,
         respectively.                                       (973)     (3,343)
                                                             ----      ------
         Total shareholders' equity                        90,719      85,374
                                                           ------      ------
       Total liabilities and shareholders' equity      $1,381,093  $1,306,781
                                                       ----------  ----------

 

 

                   PREFERRED BANK
     Selected Consolidated Financial Information
                     (unaudited)
          (in thousands, except for ratios)
                                                   For the Three Months  Ended


                                                                    December
                                                   March 31,           30,
                                                         2010            2009
                                                         ----            ----
     For the period:
       Return on average assets                          0.91%          -7.80%
       Return on average equity                         13.06%         -97.05%
       Net interest margin (Fully-
        taxable equivalent)                              3.07%           2.58%
       Noninterest expense to average
        assets                                           2.14%           3.03%
       Efficiency ratio                                 70.26%         115.22%
       Net charge-offs (recoveries) to
        average                                          2.27%           0.81%
         loans (annualized)


     Period end:
       Tier 1 leverage capital ratio                     6.64%           6.16%
       Tier 1 risk-based capital ratio                   8.03%           7.24%
       Total risk-based capital ratio                    9.31%           8.52%
       Allowances for credit losses to
        loans and leases                                 3.82%           4.10%
         at end of period **
       Allowance for credit losses to
        non-performing
         loans and leases                               33.94%          29.55%

     Average balances:
       Total loans and leases*                     $1,024,499      $1,089,757
       Earning assets                              $1,309,572      $1,365,957
       Total assets                                $1,392,663      $1,443,983
       Total deposits                              $1,232,639      $1,257,229

     Period end:
     Loans and Leases:*
       Real estate - Single and multi-
        family residential                           $163,188        $164,906
       Real estate - Land for housing                  33,897          36,515
       Real estate -Land for income
        properties                                     33,536          38,254
       Real estate - Commercial                       321,330         325,734
       Real estate -For sale housing
        construction                                  118,339         147,869
       Real estate -Other construction                 60,743          58,282
       Commercial and industrial                      202,698         228,960
       Trade finance and other                         46,889          48,625
                                                       ------          ------
         Total gross loans and leases                 980,620       1,049,145
       Allowance for loan and lease
        losses                                        (37,069)        (42,810)
       Net deferred loan fees                             846             585
                                                          ---             ---
         Net loans and leases                        $944,397      $1,006,920
                                                     --------      ----------

     Deposits:
       Noninterest-bearing demand                    $233,136        $204,545
       Interest-bearing demand and
        savings                                       174,795         163,201
                                                      -------         -------
                                  Total core
                                   deposits           407,931         367,746
       Time deposits                                  823,030         792,666
                                                      -------         -------
                                  Total deposits   $1,230,961      $1,160,412
                                                   ----------

 

 

 


                                                  For the Three Months  Ended


                                                 September
                                                     30,           March 31,
                                                       2009              2009
                                                       ----              ----
     For the period:
       Return on average assets                      -10.17%            -0.36%
       Return on average equity                      -97.97%            -3.86%
       Net interest margin (Fully-
        taxable equivalent)                            2.35%             2.88%
       Noninterest expense to average
        assets                                         6.80%             1.79%
       Efficiency ratio                              228.75%            59.95%
       Net charge-offs (recoveries) to
        average                                       11.31%             0.86%
         loans (annualized)


     Period end:
       Tier 1 leverage capital ratio                   3.29%             9.51%
       Tier 1 risk-based capital ratio                 3.53%            10.61%
       Total risk-based capital ratio                  4.81%            11.87%
       Allowances for credit losses to
        loans and leases                               4.12%             2.59%
         at end of period **
       Allowance for credit losses to
        non-performing
         loans and leases                             25.89%            35.98%

     Average balances:
       Total loans and leases*                   $1,139,149        $1,224,181
       Earning assets                            $1,245,234        $1,397,653
       Total assets                              $1,403,177        $1,488,143
       Total deposits                            $1,177,855        $1,257,410

     Period end:
     Loans and Leases:*
       Real estate - Single and multi-
        family residential                         $169,045          $181,895
       Real estate - Land for housing                49,469            69,102
       Real estate -Land for income
        properties                                   38,050            47,435
       Real estate - Commercial                     344,031           282,216
       Real estate -For sale housing
        construction                                135,835           176,498
       Real estate -Other construction               69,011           120,017
       Commercial and industrial                    234,626           244,986
       Trade finance and other                       40,006            69,161
                                                     ------            ------
         Total gross loans and leases             1,080,073         1,191,310
       Allowance for loan and lease
        losses                                      (44,041)          (30,885)
       Net deferred loan fees                           700               (22)
                                                        ---               ---
         Net loans and leases                    $1,036,732        $1,160,403
                                                 ----------        ----------

     Deposits:
       Noninterest-bearing demand                  $207,957          $195,564
       Interest-bearing demand and
        savings                                     171,762           171,279
                                                    -------           -------
                                  Total core
                                   deposits         379,719           366,843
       Time deposits                                816,153           838,442
                                                    -------           -------
                                  Total deposits $1,195,872        $1,205,285
                                                 ----------
    * Loans held for sale are included
     ** Loans held for sale are excluded

 

 

                                     PREFERRED BANK
                           Loan and Credit Quality Information

    Allowance For Credit Losses & Loss History
                                       Three Months
                                           Ended             Year Ended
                                                            December 31,
                                     March 31, 2010              2009
                                     --------------        -------------
                                                (Dollars in 000's)
    Allowance For Credit Losses
    Balance at Beginning of Period             $42,810              $26,935
             Charge-Offs
             Commercial & Industrial             504               10,962
             Mini-perm Real Estate                      -          10,138
              Construction -
              Residential                      4,221               20,767
              Construction -
              Commercial                           -                3,526
             Land - Residential                    -               13,908
             Land - Commercial                 1,052                  410
                Total Charge-Offs              5,777               59,711

             Recoveries
             Commercial & Industrial               5                3,924
             Mini-perm Real Estate                16                   15
              Construction -
              Residential                         15                  397
              Construction -
              Commercial                           -                    -
             Land - Residential                    -                    -
             Land - Commercial                     -                    -
                Total Recoveries                  36                4,336

             Net Loan Charge-Offs              5,741               55,375
              Provision for Credit
              Losses                               -               71,250

    Balance at End of Period                 $37,069              $42,810
    Average Loans and Leases*             $1,024,499           $1,162,221
    Loans and Leases at end of
     Period*                                $980,620           $1,043,299
    Net Charge-Offs to Average Loans
     and Leases                                 2.27%                4.76%
    Allowances for credit losses to
     loans and leases                           3.82%                4.10%
        at end of period **
    * Loans held for sale are included
     ** Loans held for sale are excluded