Exhibit 99.1
MACKINAC FINANCIAL CORPORATION
NONPERFORMING ASSETS AS OF DECEMBER 31, 2007
The attached schedule provides added disclosure relative to the nonperforming assets of Mackinac Financial Corporation as of December 31, 2007.
This schedule shows the detail of nonperforming assets categorized by type of loan/collateral. The nonperforming assets are also categorized by origination date defined as “Pre-Recap” or “Post-Recap.” The “Pre-Recap” time period refers to loan originations prior to the recapitalization of Mackinac Financial Corporation, which occurred in December 2004. The “Post-Recap” is defined as loans originated by the new management team subsequent to the recapitalization.
The schedule also shows the relative geographical regions of the nonperforming assets, all of which pertain to the State of Michigan.
MACKINAC FINANCIAL CORPORATION
NONPERFORMING ASSET ANALYSIS(dollars in thousands)
AT DECEMBER 31, 2007
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | WHEN | | | | APPRAISED | | ESTIMATED | | (DEFICIENCY) | | SBA | | RESERVE | | PERSONAL | | ESTIMATED |
COLLATERAL TYPE | | BALANCE | | ORIGINATED | | STATUS | | VALUE | | LIQUIDATION VALUE | | SURPLUS | | GUARANTEE | | ALLOCATION | | GUARANTEE | | NET EXPOSURE |
|
NONPERFORMING ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NONACCRUAL LOANS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Motel / Hotel | | $ | 1,698 | | | Pre-recap | | Nonaccr/Litigation | | $ | 1,000 | | | $ | 623 | | | $ | (1,075 | ) | | $ | 435 | | | $ | 730 | | | N/A | | $ | 90 | |
1-4 Family | | | 281 | | | Pre-recap | | Nonaccrual | | | 366 | | | | 276 | | | | (5 | ) | | | 0 | | | | 11 | | | N/A | | | 6 | |
1-4 Family | | | 64 | | | Pre-recap | | Nonaccr/Litigation | | | 163 | | | | 56 | | | | (8 | ) | | | 0 | | | | 0 | | | N/A | | | (8 | ) |
Land | | | 37 | | | Pre-recap | | Nonaccrual | | | 130 | | | | 88 | | | | 51 | | | | 0 | | | | 0 | | | N/A | | | 51 | |
Land Development / Condo | | | 1,042 | | | Post-recap | | Nonaccr/Litigation | | | 1,600 | | | | 1,040 | | | | (2 | ) | | | 0 | | | | 400 | | | YES | | | 398 | |
1-4 Family | | | 176 | | | Post-recap | | Nonaccr/Bankrupcy | | | 222 | | | | 100 | | | | (76 | ) | | | 0 | | | | 78 | | | YES | | | 2 | |
| | | | | | | | | | | | | | | | |
SUBTOTAL NONACCRUAL LOANS | | | 3,298 | | | | | | | | 3,481 | | | | 2,183 | | | | (1,115 | ) | | | 435 | | | | 1,219 | | | | | | 539 | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
>90 DAYS PAST DUE LOANS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cabins / Land | | | 619 | | | Pre-recap | | Active / Litigation | | | 1,089 | | | | 637 | | | | 18 | | | | 0 | | | | 100 | | | YES | | | 118 | |
1-4 Family | | | 90 | | | Pre-recap | | Active | | | 106 | | | | 85 | | | | (5 | ) | | | 0 | | | | 1 | | | N/A | | | (4 | ) |
Business — Liquor License | | | 1 | | | Pre-recap | | Active / Litigation | | | 47 | | | | 6 | | | | 5 | | | | 0 | | | | 0 | | | YES | | | 5 | |
| | | | | | | | | | | | | | | | |
SUBTOTAL > 90 DAYS PAST DUE LOANS | | | 710 | | | | | | | | 1,242 | | | | 728 | | | | 18 | | | | 0 | | | | 101 | | | | | | 119 | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
OTHER REAL ESTATE OWNED | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cabins / Land | | | 291 | | | Pre-recap | | OREO | | | 325 | | | | 234 | | | | (57 | ) | | | 0 | | | | 60 | | | N/A | | | 3 | |
Downtown Store Frontage | | | 63 | | | Pre-recap | | Nonaccrual; Redemption | | | 40 | | | | 32 | | | | (31 | ) | | | 0 | | | | 25 | | | N/A | | | (6 | ) |
1-4 Family | | | 20 | | | Pre-recap | | Nonaccrual; Redemption | | | 13 | | | | 10 | | | | (10 | ) | | | 0 | | | | 10 | | | N/A | | | 0 | |
Land Development | | | 511 | | | Post-recap | | OREO | | | 682 | | | | 546 | | | | 35 | | | | 0 | | | | 0 | | | N/A | | | 35 | |
Equipment Storage Building | | | 264 | | | Post-recap | | Nonaccrual; Redemption | | | 310 | | | | 209 | | | | (55 | ) | | | 0 | | | | 90 | | | N/A | | | 35 | |
Downtown Store Frontage / 2 / 1-4 Family | | | 77 | | | Post-recap | | OREO | | | 96 | | | | 77 | | | | 0 | | | | 0 | | | | 0 | | | N/A | | | 0 | |
| | | | | | | | | | | | | | | | |
SUBTOTAL OTHER REAL ESTATE OWNED | | | 1,226 | | | | | | | | 1,466 | | | | 1,108 | | | | (118 | ) | | | 0 | | | | 185 | | | | | | 67 | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
SUBTOTAL“ PRE-RECAP” NONPERFORMING ASSETS | | | 3,164 | | | | | | | | 3,279 | | | | 2,047 | | | | (1,117 | ) | | | 435 | | | | 937 | | | | | | 255 | |
SUBTOTAL “POST-RECAP” NONPERFORMING ASSETS | | | 2,070 | | | | | | | | 2,910 | | | | 1,972 | | | | (98 | ) | | | 0 | | | | 568 | | | | | | 470 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
TOTAL NONPERFORMING ASSETS | | $ | 5,234 | | | | | | | $ | 6,189 | | | $ | 4,019 | | | | ($1,215 | ) | | $ | 435 | | | $ | 1,505 | | | | | $ | 725 | |
| | | | | | | | | | | | | | | | |