Attached files

file filename
EXCEL - IDEA: XBRL DOCUMENT - Jacksonville Bancorp, Inc.Financial_Report.xls
EX-31.2 - EXHIBIT 31.2 - Jacksonville Bancorp, Inc.ex31-2.htm
EX-31.1 - EXHIBIT 31.1 - Jacksonville Bancorp, Inc.ex31-1.htm
EX-32.1 - EXHIBIT 32.1 - Jacksonville Bancorp, Inc.ex32-1.htm



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C.  20549
 
FORM 10-Q
(Mark One)
     
x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2014
 
     
OR
   
     
o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period of _________ to _________
 
 
Commission File Number   001-34821
 
Jacksonville Bancorp, Inc.
(Exact name of registrant as specified in its charter)
 
Maryland 36-4670835
(State or other jurisdiction of incorporation) (I.R.S. Employer Identification Number)
 
1211 West Morton Avenue
Jacksonville, Illinois
62650
(Address of principal executive office) (Zip Code)
 
Registrant’s telephone number, including area code:  (217) 245-4111
 
Indicate by check whether issuer (1) has filed all reports required to be filed by Sections 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
 
x Yes                               o  No
 
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period the registrant was required to submit and post such filings).
 
x Yes                               o  No
 
Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.  See definition of “accelerated filer, large accelerated filer, and smaller reporting company” in Rule 12b-2 of the Exchange Act.
 
o  Large Accelerated Filer
o  Accelerated Filer  
  o  Non-Accelerated Filer x  Smaller Reporting Company  
 
Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). 
 
o Yes                                x  No
 
As of August 1, 2014, there were 1,826,708 shares of the Registrant’s common stock issued and outstanding.
 
 
 

 

 
JACKSONVILLE BANCORP, INC.
 
FORM 10-Q
 
June 30, 2014
TABLE OF CONTENTS
           
       
Page
PART I
 
FINANCIAL INFORMATION
     
           
Item 1.
 
Financial Statements
     
           
   
Condensed Consolidated Balance Sheets
 
1
 
           
   
Condensed Consolidated Statements of Income
 
2
 
           
   
Condensed Consolidated Statements of Comprehensive Income (Loss)
 
3
 
           
   
Condensed Consolidated Statement of Stockholders’ Equity
 
4
 
           
   
Condensed Consolidated Statements of Cash Flows
 
5
 
           
   
Notes to the Condensed Consolidated Financial Statements
 
7
 
           
Item 2.
 
Management’s Discussion and Analysis of Financial Condition and Results of Operations
 
38
 
           
Item 3.
 
Quantitative and Qualitative Disclosures about Market Risk
 
52
 
           
Item 4
 
Controls and Procedures
 
54
 
           
PART II
 
OTHER INFORMATION
 
55
 
           
Item 1.
 
Legal Proceedings
  55  
Item 1.A.
 
Risk Factors
  55  
Item 2.
 
Unregistered Sales of Equity Securities and Use of Proceeds
  55  
Item 3.
 
Defaults Upon Senior Securities
  55  
Item 4.
 
Mine Safety Disclosures
  55  
Item 5.
 
Other Information
  55  
Item 6.
 
Exhibits
  55  
           
   
Signatures
 
56
 
           
EXHIBITS
         
           
   
Section 302 Certifications
     
   
Section 906 Certification
     
   
XBRL Instance Document
     
   
XBRL Taxonomy Extension Schema Document
     
   
XBRL Taxonomy Calculation Linkbase Document
     
   
XBRL Taxonomy Extension Definition Linkbase Document
     
   
XBRL Taxonomy Label Linkbase Document
     
   
XBRL Taxonomy Presentation Linkbase Document
     

 
 

 

 
PART I – FINANCIAL INFORMATION
 
 
 

 

                 
JACKSONVILLE BANCORP, INC.
           
ITEM 1. FINANCIAL STATEMENTS
           
             
CONDENSED CONSOLIDATED BALANCE SHEETS
           
ASSETS
 
June 30,
2014
   
December 31,
2013
 
   
(Unaudited)
       
Cash and cash equivalents
  $ 5,298,795     $ 6,098,870  
Investment securities - available for sale
    59,455,244       60,638,942  
Mortgage-backed securities - available for sale
    48,356,203       48,345,655  
Federal Home Loan Bank stock
    1,113,800       1,113,800  
Other investment securities
    76,639       81,918  
Loans held for sale - net
    482,155       262,461  
Loans receivable - net of allowance for loan losses of $3,341,267 and $3,406,434 as of June 30, 2014 and December 31, 2013
    173,900,464       180,639,502  
Premises and equipment - net
    5,059,462       5,178,978  
Cash surrender value of life insurance
    6,861,328       6,815,059  
Accrued interest receivable
    1,903,253       1,817,415  
Goodwill
    2,726,567       2,726,567  
Capitalized mortgage servicing rights, net of valuation allowance of $66,406 and $73,392 as of June 30, 2014 and December 31, 2013
    653,732       673,576  
Real estate owned
    183,671       281,918  
Income taxes receivable
    47,768       -  
Deferred income taxes
    1,710,943       2,703,110  
Other assets
    999,669       1,041,005  
                 
Total Assets
  $ 308,829,693     $ 318,418,776  
                 
LIABILITIES AND STOCKHOLDERS’ EQUITY
 
               
Deposits
  $ 252,086,057     $ 251,738,391  
Other borrowings
    5,307,729       19,610,297  
Advance payments by borrowers for taxes and insurance
    1,019,680       857,814  
Accrued interest payable
    180,355       210,226  
Deferred compensation payable
    4,127,037       3,999,371  
Income taxes payable
    -       34,621  
Other liabilities
    2,015,413       829,260  
Total liabilities
    264,736,271       277,279,980  
                 
Commitments and contingencies
    -       -  
                 
Preferred stock, $0.01 par value - authorized 10,000,000 shares; none issued and outstanding
    -       -  
Common stock, $0.01 par value - authorized 25,000,000 shares; issued 1,824,651 shares as of June 30, 2014 and 1,832,860 shares as of December 31, 2013
    18,247       18,329  
Additional paid-in-capital
    14,400,163       14,561,085  
Retained earnings
    29,412,656       28,233,876  
Less: Unallocated ESOP shares
    (276,310 )     (287,530 )
Accumulated other comprehensive income (loss)
    538,666       (1,386,964 )
Total stockholders’ equity
    44,093,422       41,138,796  
                 
Total Liabilities and Stockholders’ Equity
  $ 308,829,693     $ 318,418,776  
 
See accompanying notes to the condensed consolidated financial statements.
 
1
 

 

                                 
JACKSONVILLE BANCORP, INC.
                       
                     
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                   
             
   
Three Months Ended
June 30,
   
Six Months Ended
June 30,
 
   
2014
   
2013
   
2014
   
2013
 
   
(Unaudited)
   
(Unaudited)
 
INTEREST INCOME:
                       
Loans
  $ 2,287,872     $ 2,299,427     $ 4,565,331     $ 4,644,989  
Investment securities
    443,985       441,778       893,561       876,052  
Mortgage-backed securities
    246,030       171,551       564,665       332,119  
Other
    597       11,958       698       23,721  
Total interest income
    2,978,484       2,924,714       6,024,255       5,876,881  
INTEREST EXPENSE:
                               
Deposits
    368,858       451,698       755,330       921,148  
Other borrowings
    2,178       2,600       5,364       5,241  
Total interest expense
    371,036       454,298       760,694       926,389  
                                 
NET INTEREST INCOME
    2,607,448       2,470,416       5,263,561       4,950,492  
                                 
PROVISION FOR LOAN LOSSES
    30,000       -       60,000       30,000  
                                 
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
    2,577,448       2,470,416       5,203,561       4,920,492  
                                 
NON-INTEREST INCOME:
                               
Fiduciary activities
    62,272       58,007       146,347       124,109  
Commission income
    301,569       289,711       655,905       598,871  
Service charges on deposit accounts
    183,488       206,711       343,144       408,137  
Mortgage banking operations, net
    49,833       75,844       62,246       146,461  
Net realized gains on sales of available-for-sale securities
    61,727       104,668       161,582       688,899  
Loan servicing fees
    90,642       91,599       182,575       185,122  
ATM and bank card interchange income
    127,948       105,538       248,098       200,717  
Other
    70,199       95,730       145,313       161,530  
Total non-interest income
    947,678       1,027,808       1,945,210       2,513,846  
                                 
NON-INTEREST EXPENSE:
                               
Salaries and employee benefits
    1,588,778       1,585,829       3,174,635       3,186,564  
Occupancy and equipment
    236,692       258,764       495,228       512,430  
Data processing and telecommunications
    136,004       140,099       274,588       283,522  
Professional
    313,335       72,077       369,406       157,370  
Postage and office supplies
    57,934       62,574       120,802       131,238  
ATM and bank card expense
    74,038       59,882       149,925       107,762  
Other
    317,091       288,385       609,634       573,603  
Total non-interest expense
    2,723,872       2,467,610       5,194,218       4,952,489  
                                 
INCOME BEFORE INCOME TAXES
    801,254       1,030,614       1,954,553       2,481,849  
INCOME TAXES
    176,277       270,539       489,786       709,326  
                                 
NET INCOME
  $ 624,977     $ 760,075     $ 1,464,767     $ 1,772,523  
                                 
NET INCOME PER COMMON SHARE - BASIC
  $ 0.35     $ 0.41     $ 0.82     $ 0.95  
NET INCOME PER COMMON SHARE - DILUTED
  $ 0.35     $ 0.41     $ 0.81     $ 0.95  
 
See accompanying notes to the condensed consolidated financial statements.
 
2
 

 

 
JACKSONVILLE BANCORP, INC.
                       
                         
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
             
                         
   
Three Months Ended
June 30,
   
Six Months Ended
June 30,
 
   
2014
   
2013
   
2014
   
2013
 
   
(Unaudited)
   
(Unaudited)
 
                         
Net Income
  $ 624,977     $ 760,075     $ 1,464,767     $ 1,772,523  
                                 
Other Comprehensive Income (Loss)
                               
Unrealized appreciation (depreciation) on available- for-sale securities, net of taxes of $582,945 and $(1,713,570) for the three months ended June 30, 2014 and 2013, respectively, and $1,046,929 and $(1,957,571) for the six months ended June 30, 2014 and 2013, respectively.
    1,131,600       (3,326,340 )     2,032,274       (3,799,991 )
Less: reclassification adjustment for realized gains included in net income, net of taxes of $20,987 and $35,587, for the three months ended June 30, 2014 and 2013, respectively, and $54,938 and $234,226 for the six months ended June 30, 2014 and 2013, respectively.
    40,740       69,081       106,644       454,673  
      1,090,860       (3,395,421 )     1,925,630       (4,254,664 )
                                 
Comprehensive Income (Loss)
  $ 1,715,837     $ (2,635,346 )   $ 3,390,397     $ (2,482,141 )
 
See accompanying notes to condensed consolidated financial statements.
 
3
 

 

 
JACKSONVILLE BANCORP, INC.
                                   
                                     
CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY
                         
                                     
(Unaudited)
 
Common
Stock
   
Additional
Paid-in
Capital
   
Retained
Earnings
   
Unallocated
ESOP Shares
   
Accumulated
Other
Comprehensive
Income (Loss)
   
Total
Stockholders’
Equity
 
                                     
BALANCE, DECEMBER 31, 2013
  $ 18,329     $ 14,561,085     $ 28,233,876     $ (287,530 )   $ (1,386,964 )   $ 41,138,796  
                                                 
Net Income
    -       -       1,464,767       -       -       1,464,767  
                                                 
Other comprehensive income
    -       -       -       -       1,925,630       1,925,630  
                                                 
Stock repurchases
    (181 )     (370,551 )     -       -       -       (370,732 )
                                                 
Exercise of stock options
    99       149,153       -       -       -       149,252  
Tax benefit of non-qualified options
    -       3,860       -       -       -       3,860  
Vesting options expense
    -       44,711       -       -       -       44,711  
                                                 
Shares held by ESOP, committed to be released
    -       11,905       -       11,220       -       23,125  
                                                 
Dividends ($0.16 per share)
    -       -       (285,987 )     -       -       (285,987 )
                                                 
BALANCE, JUNE 30, 2014
  $ 18,247     $ 14,400,163     $ 29,412,656     $ (276,310 )   $ 538,666     $ 44,093,422  
 
See accompanying notes to condensed consolidated financial statements.
 
4
 

 

 
JACKSONVILLE BANCORP, INC.
           
             
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
           
             
   
Six Months Ended
June 30,
 
   
2014
   
2013
 
   
(Unaudited)
 
CASH FLOWS FROM OPERATING ACTIVITIES:
           
Net income
  $ 1,464,767     $ 1,772,523  
Adjustments to reconcile net income to net cash provided by operating activities:
               
Depreciation, amortization and accretion:
               
Premises and equipment
    194,456       188,640  
Amortization of investment premiums and discounts, net
    329,580       574,012  
Accretion of loan discounts
    (259 )     (259 )
Net realized gains on sales of available-for-sale securities
    (161,582 )     (688,899 )
Provision for loan losses
    60,000       30,000  
Mortgage banking operations, net
    (62,246 )     (146,461 )
Loss on sale of real estate owned
    5,569       -  
Shares held by ESOP commited to be released
    23,125       20,697  
Tax benefit related to stock options exercised
    3,860       1,796  
Stock option compensation expense
    44,711       44,711  
Changes in income taxes payable
    (82,389 )     (467,271 )
Changes in assets and liabilities
    1,207,100       1,154,674  
Net cash provided by operations before loan sales
    3,026,692       2,484,163  
Origination of loans for sale to secondary market
    (6,074,896 )     (14,825,738 )
Proceeds from sales of loans to secondary market
    5,933,423       14,951,997  
Net cash provided by operating activities
    2,885,219       2,610,422  
                 
CASH FLOWS FROM INVESTING ACTIVITIES:
               
Purchases of investment and mortgage-backed securities
    (12,590,753 )     (26,942,590 )
Maturity or call of investment securities available-for-sale
    -       1,500,000  
Sale of investment securities available-for-sale
    13,337,041       18,021,637  
Principal payments on mortgage-backed and investment securities
    3,181,765       6,559,637  
Proceeds from sale of real estate owned
    78,930       -  
Net decrease in loans
    6,683,166       4,845,484  
Additions to premises and equipment
    (74,940 )     (135,483 )
                 
Net cash provided by investing activities
    10,615,209       3,848,685  
                 
           
(Continued)
 
 
5
 

 

 
JACKSONVILLE BANCORP, INC.
           
             
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW
           
             
   
Six Months Ended
June 30,
 
   
2014
   
2013
 
   
(Unaudited)
 
CASH FLOWS FROM FINANCING ACTIVITIES:
           
Net increase (decrease) in deposits
  $ 347,666     $ (136,245 )
Net decrease in other borrowings
    (14,302,568 )     (5,643,553 )
Increase in advance payments by borrowers for taxes and insurance
    161,866       91,942  
Exercise of stock options
    149,252       86,893  
Stock repurchases
    (370,732 )     (232,063 )
Dividends paid - common stock
    (285,987 )     (283,542 )
                 
Net cash used in financing activities
    (14,300,503 )     (6,116,568 )
                 
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
    (800,075 )     342,539  
                 
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR
    6,098,870       7,293,711  
                 
CASH AND CASH EQUIVALENTS, END OF PERIOD
  $ 5,298,795     $ 7,636,250  
                 
ADDITIONAL DISCLOSURES OF CASH FLOW INFORMATION:
               
Cash paid during the year for:
               
Interest on deposits
  $ 784,386     $ 957,159  
Interest on other borrowings
    6,179       5,241  
Income taxes paid
    572,000       1,176,073  
                 
NONCASH INVESTING AND FINANCING ACTIVITIES:
               
Loans to facilitate sales of real estate owned
  $ 90,000     $ -  
 
See accompanying notes to condensed consolidated financial statements.
 
6
 

 

JACKSONVILLE BANCORP, INC.
 
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
 
1.
FINANCIAL STATEMENTS
 
The accompanying interim condensed consolidated financial statements include the accounts of Jacksonville Bancorp, Inc. and its wholly-owned subsidiary, Jacksonville Savings Bank (the “Bank”) and its wholly-owned subsidiary, Financial Resources Group, Inc. collectively (the “Company”).  All significant intercompany accounts and transactions have been eliminated.
 
In the opinion of management, the preceding unaudited condensed consolidated financial statements contain all adjustments (consisting only of normal recurring accruals) necessary for a fair presentation of the financial condition of the Company as of June 30, 2014 and the results of its operations for the three and six month periods ended June 30, 2014 and 2013.  The results of operations for the three and six month periods ended June 30, 2014 are not necessarily indicative of the results which may be expected for the entire year.  The condensed consolidated balance sheet of the Company as of December 31, 2013 has been derived from the audited consolidated balance sheet of the Company as of that date.  Certain information and note disclosures normally included in the Company’s annual financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted.  These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements of the Company for the year ended December 31, 2013 filed as an exhibit to the Company’s Form 10-K filed in March, 2014.  The accounting and reporting policies of the Company conform to accounting principles generally accepted in the United States of America (GAAP) and to prevailing practices within the industry.
 
Certain amounts included in the 2013 consolidated statements have been reclassified to conform to the 2014 presentation.
 
2.
NEW ACCOUNTING PRONOUNCEMENTS
 
In January 2014, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2014-04, Troubled Debt Restructurings by Creditors (Subtopic 310-40:  Reclassification of Residential Real Estate Collateralized Consumer Mortgage Loans Upon Foreclosure which affects all creditors who obtain physical possession (resulting from an in substance repossession or foreclosure) of residential real estate property collateralizing a consumer mortgage loan in satisfaction of a receivable.  The ASU is effective for annual periods beginning after December 15, 2014, and interim periods within annual periods beginning after December 15, 2015 which the entity’s annual or interim financial statements have not been made available for issuance. The adoption of this guidance is not expected to have a material impact on the Company’s Consolidated Financial Statements.
 
7
 

 

 
3.
EARNINGS PER SHARE
 
Earnings Per Share - Basic earnings per share is determined by dividing net income for the period by the weighted average number of common shares.  Diluted earnings per share considers the potential effects of the exercise of the outstanding stock options under the Company’s stock option plans.
 
The following reflects earnings per share calculations for basic and diluted methods:
                                 
   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
   
2014
   
2013
   
2014
   
2013
 
                                 
Net income available to common shareholders
  $ 624,977     $ 760,075     $ 1,464,767     $ 1,772,523  
                                 
Basic average shares outstanding
    1,795,133       1,869,499       1,794,883       1,873,692  
 
                               
Diluted potential common shares:
                         
  Stock option equivalents
    11,347       299       8,156       284  
    Diluted average shares outstanding
    1,806,480       1,869,798       1,803,039       1,873,976  
                                 
Basic earnings per share
  $ 0.35     $ 0.41     $ 0.82     $ 0.95  
                                 
Diluted earnings per share
  $ 0.35     $ 0.41     $ 0.81     $ 0.95  
 
Stock options for 100,335 shares of common stock were not considered in computing diluted earnings per share for the three and six month periods ending June 30, 2013, because they were anti-dilutive.
 
8
 

 

 
4.
STOCK–BASED COMPENSATION
 
In connection with our 2010 second step conversion and related stock offering, the ESOP purchased an additional 41,614 shares for its Employee Stock Ownership Plan (ESOP) for the exclusive benefit of eligible employees.  The ESOP borrowed funds from the Company in an amount sufficient to purchase the 41,614 shares (approximately 4% of the common stock issued in the offering).  The loan is secured by the shares purchased and will be repaid by the ESOP with funds from contributions made by the Bank and dividends received by the ESOP, with funds from any contributions on ESOP assets.  Contributions will be applied to repay interest on the loan first, and the remainder will be applied to principal.  The loan is expected to be repaid over a period of up to 20 years.  Shares purchased with the loan proceeds are held in a suspense account for allocation among participants as the loan is repaid.  Contributions to the ESOP and shares released from the suspense account are allocated among participants in proportion to their compensation, relative to total compensation of all active participants.  Participants will vest on a pro-rata basis and reach 100% vesting in the accrued benefits under the ESOP after six years.  Vesting is accelerated upon retirement, death, or disability of the participant or a change in control of the Bank.  Forfeitures will be reallocated to remaining plan participants.  Benefits may be payable upon retirement, death, disability, separation from service, or termination of the ESOP.  Since the Bank’s annual contributions are discretionary, benefits payable under the ESOP cannot be estimated.
 
The Company is accounting for its ESOP in accordance with ASC Topic 718, “Employers Accounting for Employee Stock Ownership Plans.”  Accordingly, the debt of the ESOP is eliminated in consolidation and the shares pledged as collateral are reported as unearned ESOP shares in the consolidated balance sheet.  Contributions to the ESOP shall be sufficient to pay principal and interest currently due under the loan agreement.  As shares are committed to be released from the collateral, the Company reports compensation expense equal to the average market price of the shares for the respective period, and the shares become outstanding for earnings per share computations.  Dividends, if any, on unallocated shares are recorded as a reduction of debt and accrued interest.
 
A summary of ESOP shares at June 30, 2014 and 2013 is shown below.
                 
   
June 30, 2014
   
June 30, 2013
 
Unearned shares
    27,636       31,340  
Shares committed for release
    1,122       1,098  
Allocated shares
    54,539       56,292  
     Total ESOP shares
    83,297       88,730  
                 
Fair value of unearned shares
  $ 584,225     $ 597,340  
 
On April 24, 2012, the compensation committee of the board of directors approved the awards of 104,035 options to purchase Company common stock.  The stock options vest over a five-year period and expire ten years after issuance.  Apart from the vesting schedule, there are no performance-based conditions or any other material conditions applicable to the options issued.
 
9
 

 

 
The following table summarizes stock option activity for the six months ended June 30, 2014.

               
Weighted
       
         
Weighted
   
Average
       
         
Average
   
Remaining
   
Aggregate
 
         
Exercise
   
Contractual
   
Instrinsic
 
   
Options
   
Price/Share
   
Life (in years)
   
Value
 
                         
Outstanding, December 31, 2013
    101,336     $ 15.63              
Granted
    -       -              
Exercised
    (9,901 )     15.46              
Forfeited
    (400 )     15.65              
                             
Outstanding, June 30, 2014
    91,035     $ 15.65       7.75     $ 499,782  
                                 
Exercisable, June 30, 2014
    28,800     $ 15.65       7.75     $ 158,112  
 
Intrinsic value for stock options is defined as the difference between the current market value and the exercise price.  The value is based upon a closing price of $21.14 per share on June 30, 2014.
 
10
 

 

 
5.
LOAN PORTFOLIO COMPOSITION
 
At June 30, 2014 and December 31, 2013, the composition of the Company’s loan portfolio is shown below.

   
June 30, 2014
   
December 31, 2013
 
   
Amount
   
Percent
   
Amount
   
Percent
 
Real estate loans:
                       
  One-to-four family residential
  $ 43,684,425       25.1 %   $ 44,286,657       24.5 %
  Commercial
    37,004,558       21.3       38,920,692       21.5  
  Agricultural
    35,266,843       20.3       35,005,662       19.4  
  Home equity
    10,831,605       6.2       11,729,112       6.5  
     Total real estate loans
    126,787,431       72.9       129,942,123       71.9  
                                 
Commercial loans
    27,187,727       15.6       29,946,928       16.6  
Agricultural loans
    10,047,982       5.8       10,559,593       5.9  
Consumer loans
    13,223,710       7.6       13,605,897       7.5  
        Total loans receivable
    177,246,850       101.9       184,054,541       101.9  
                                 
Less:
                               
  Net deferred loan fees
    5,119       0.0       8,605       0.0  
  Allowance for loan losses
    3,341,267       1.9       3,406,434       1.9  
        Total loans receivable, net
  $ 173,900,464       100.0 %   $ 180,639,502       100.0 %
 
The Company believes that originating or purchasing sound loans are a necessary and desirable means of employing funds available for investment.  Recognizing the Company’s obligations to its depositors and to the communities it serves, authorized personnel are expected to seek to develop and make sound, profitable loans that resources permit and that opportunity affords.  The Company maintains lending policies and procedures in place designed to focus lending efforts on the types, locations, and duration of loans most appropriate for the business model and markets.  The Company’s principal lending activities include the origination of one-to four-family residential mortgage loans, multi-family loans, commercial real estate loans, agricultural loans, home equity lines of credits, commercial business loans, and consumer loans.  The primary lending market includes the Illinois counties of Morgan, Macoupin and Montgomery.  Generally, loans are collateralized by assets, primarily real estate, of the borrowers and guaranteed by individuals.  The loans are expected to be repaid from cash flows of the borrowers or from proceeds from the sale of selected assets of the borrowers.
 
Loan originations are derived from a number of sources such as real estate broker referrals, existing customers, builders, attorneys and walk-in customers.  Upon receipt of a loan application, a credit report is obtained to verify specific information relating to the applicant’s employment, income, and credit standing.  In the case of a real estate loan, an appraisal of the real estate intended to secure the proposed loan is undertaken by an independent appraiser approved by the Company.  A loan application file is first reviewed by a loan officer in the loan department who checks applications for accuracy and completeness, and verifies the information provided.  The financial resources of the borrower and the borrower’s credit history, as well as the collateral securing the loan, are considered an integral part of each risk evaluation prior to approval.  The board of directors has established individual lending authorities for each loan officer by loan type.  Loans over an individual officer’s lending limit must be approved by the officers’ loan committee consisting of the chairman of the board, president, chief lending officer and all lending officers, which meets three times a week, and has lending authority up to $750,000 depending on the type of loan.  Loans to borrowers with an aggregate principal balance over this limit, up to $1.0 million, must be approved by the directors’ loan committee, which meets weekly and consists of the chairman of the board, president, senior vice president, chief lending officer and at least two outside directors, plus all lending officers as non-voting members.  The board of directors approves all loans to borrowers with an aggregate principal balance over $1.0 million.  The board of directors ratifies all loans that are originated.  Once the loan is approved, the applicant is informed and a closing date is scheduled.  Loan commitments are typically funded within 30 days.
 
11
 

 

 
If the loan is approved, the borrower must provide proof of fire and casualty insurance on the property serving as collateral which insurance must be maintained during the full term of the loan; flood insurance is required in certain instances.  Title insurance or an attorney’s opinion based on a title search of the property is generally required on loans secured by real property.
 
One-to-Four Family Mortgage Loans - Historically, the Bank’s primary lending origination activity has been one-to-four family, owner-occupied, residential mortgage loans secured by property located in the Company’s market area.  The Company generates loans through marketing efforts, existing customers and referrals, real estate brokers, builders and local businesses.  Generally, one-to-four family loan originations are limited to the financing of loans secured by properties located within the Company’s market area.  
 
Fixed rate one-to-four family residential mortgage loans are generally conforming loans, underwritten according to secondary market guidelines.  The Company generally originates both fixed and adjustable rate mortgage loans in amounts up to the maximum conforming loan limits established by the Federal Housing Finance Agency.
 
The Company originates for resale to Freddie Mac and the Federal Home Loan Bank fixed-rate one-to-four family residential mortgage loans with terms of 15 years or more.  The fixed-rate mortgage loans amortize monthly with principal and interest due each month.  Residential real estate loans often remain outstanding for significantly shorter periods than their contractual terms because borrowers may refinance or prepay loans at their option.  The Company offers fixed-rate one-to-four family residential mortgage loans with terms of up to 30 years without prepayment penalty.
 
The Company currently offers adjustable-rate mortgage loans for terms ranging up to 30 years.  They generally offer adjustable-rate mortgage loans that adjust between one and five years on the anniversary date of origination.  Interest rate adjustments are up to two hundred basis points per year, with a cap of up to six hundred basis points on interest rate increases over the life of the loan.  In a rising interest rate environment, such rate limitations may prevent adjustable-rate mortgage loans from repricing to market interest rates, which would have an adverse effect on the net interest income.  In the low interest rate environment that has existed over the past five years, the adjustable-rate portfolio has repriced downward resulting in lower interest income from this portion of the loan portfolio.  In addition, during this period borrowers have shown a preference for fixed-rate loans.  The Company has used different interest indices for adjustable-rate mortgage loans in the past such as the average yield on U.S. Treasury securities, adjusted to a constant maturity of one-year, three-years or five-years.  The origination of fixed-rate mortgage loans versus adjustable-rate mortgage loans is monitored on an ongoing basis and is affected significantly by the level of market interest rates, customer preference, interest rate risk position and competitors’ loan products.
 
Adjustable-rate mortgage loans make the loan portfolio more interest rate sensitive and provide an alternative for those borrowers who meet the underwriting criteria, but are unable to qualify for a fixed-rate mortgage.  However, as the interest income earned on adjustable-rate mortgage loans varies with prevailing interest rates, such loans do not offer predictable cash flows in the same manner as long-term, fixed-rate loans.  Adjustable-rate mortgage loans carry increased credit risk associated with potentially higher monthly payments by borrowers as general market interest rates increase.  It is possible that during periods of rising interest rates that the risk of delinquencies and defaults on adjustable-rate mortgage loans may increase due to the upward adjustment of interest costs to the borrower, resulting in increased loan losses.
 
12
 

 

 
Residential first mortgage loans customarily include due-on-sale clauses, which gives the Company the right to declare a loan immediately due and payable in the event that, among other things, the borrower sells or otherwise disposes of the underlying real property serving as collateral for the loan.  Due-on-sale clauses are a means of imposing assumption fees and increasing the interest rate on mortgage portfolio during periods of rising interest rates.
 
When underwriting residential real estate loans, the Company reviews and verifies each loan applicant’s income and credit history.  Management believes that stability of income and past credit history are integral parts in the underwriting process.  Generally, the applicant’s total monthly mortgage payment, including all escrow amounts, is limited to 28% of the applicant’s total monthly income.  In addition, total monthly obligations of the applicant, including mortgage payments, generally should not exceed 38% of total monthly income.  Written appraisals are generally required on real estate property offered to secure an applicant’s loan.  For one-to-four family real estate loans with loan to value ratios of over 80%, private mortgage insurance is generally required.  Fire and casualty insurance is also required on all properties securing real estate loans.  Title insurance, or an attorney’s title opinion, may be required, as circumstances warrant.
 
The Company does not offer an “interest only” mortgage loan product on one-to-four family residential properties (where the borrower pays interest for an initial period, after which the loan converts to a fully amortizing loan).  They also do not offer loans that provide for negative amortization of principal, such as “Option ARM” loans, where the borrower can pay less than the interest owed on the loan, resulting in an increased principal balance during the life of the loan.  The Company does not offer a “subprime loan” program (loans that generally target borrowers with weakened credit histories typically characterized by payment delinquencies, previous charge-offs, judgments, bankruptcies, or borrowers with questionable repayment capacity as evidenced by low credit scores or high debt-burden ratios) or Alt-A loans (traditionally defined as loans having less than full documentation).
 
Commercial Real Estate Loans - The Company originates and purchases commercial real estate loans.  Commercial real estate loans are secured primarily by improved properties such as multi-family residential, retail facilities and office buildings, restaurants and other non-residential buildings.  The maximum loan-to-value ratio for commercial real estate loans originated is generally 80%.  Commercial real estate loans are generally written up to terms of five years with adjustable interest rates.  The rates are generally tied to the prime rate and generally have a specified floor.  Many of the fixed-rate commercial real estate loans are not fully amortizing and therefore require a “balloon” payment at maturity.  The Company purchases from time to time commercial real estate loan participations primarily from outside the Company’s market area. All participation loans are approved following a review to ensure that the loan satisfies the underwriting standards.
 
Underwriting standards for commercial real estate loans include a determination of the applicant’s credit history and an assessment of the applicant’s ability to meet existing obligations and payments on the proposed loan.  The income approach is primarily utilized to determine whether income generated from the applicant’s business or real estate offered as collateral is adequate to repay the loan.  There is an emphasis on the ratio of the property’s projected net cash flow to the loan’s debt service requirement (generally requiring a minimum ratio of 120%).  In underwriting a loan, the value of the real estate offered as collateral in relation to the proposed loan amount is considered.  Generally, the loan amount cannot be greater than 80% of the value of the real estate.  Written appraisals are usually obtained from either licensed or certified appraisers on all commercial real estate loans in excess of $250,000.  Creditworthiness of the applicant is assessed by reviewing a credit report, financial statements and tax returns of the applicant, as well as obtaining other public records regarding the applicant.
 
13
 

 

 
Loans secured by commercial real estate generally involve a greater degree of credit risk than one-to-four family residential mortgage loans and carry larger loan balances.  This increased credit risk is a result of several factors, including the effects of general economic conditions on income producing properties and the successful operation or management of the properties securing the loans.  Furthermore, the repayment of loans secured by commercial real estate is typically dependent upon the successful operation of the related business and real estate property.  If the cash flow from the project is reduced, the borrower’s ability to repay the loan may be impaired.
 
Agricultural Real Estate Loans - The Company originates and purchases agricultural real estate loans.  The maximum loan-to-value ratio for agricultural real estate loans we originate is generally 80%. Our agricultural real estate loans are generally written up to terms of five years with adjustable interest rates.  The rates are generally tied to the average yield on U.S. Treasury securities, adjusted to a constant maturity of one-year, three-years, or five-years and generally have a specified floor. Many of our fixed-rate agricultural real estate loans are not fully amortizing and therefore require a “balloon” payment at maturity. We purchase from time to time agricultural real estate loan participations primarily from other local institutions within our market area. All participation loans are approved following a review to ensure that the loan satisfies our underwriting standards
 
Underwriting standards for agricultural real estate include a determination of the applicant’s credit history and an assessment of the applicant’s ability to meet existing obligations and payments on the proposed loan.  The income approach is primarily utilized to determine whether income generated from the applicant’s farm operation or real estate offered as collateral is adequate to repay the loan. We emphasize the ratio of the property’s projected cash flow to the loan’s debt service requirement (generally requiring a minimum ratio of 120%).  In underwriting a loan, we consider the value of the real estate offered as collateral in relation to the proposed loan amount.  Generally, the loan amount cannot be greater than 80% of the value of the real estate.  We usually obtain written appraisals from either licensed or certified appraisers on all agricultural real estate loans in excess of $250,000.  We assess the creditworthiness of the applicant by reviewing a credit report, financial statements and tax returns of the applicant, as well as obtaining other public records regarding the applicant.
 
Loans secured by agricultural real estate generally involve a greater degree of credit risk than one-to-four family residential mortgage loans and carry larger loan balances.  This increased credit risk is a result of several factors, including the effects of general economic and market conditions on farm operations and the successful operation or management of the properties securing the loans.  The repayment of loans secured by agricultural estate is typically dependent upon the successful operation of the farm and real estate property.  If the cash flow is reduced, the borrower’s ability to repay the loan may be impaired.
 
Home Equity Loans – The Company originates home equity loans and lines of credit, which are generally secured by the borrower’s principal residence.  The maximum amount of a home equity loan or line of credit is generally 95% of the appraised value of a borrower’s real estate collateral less the amount of any existing mortgages or related liabilities.  Home equity loans and lines of credit are approved with both fixed and adjustable interest rates which we determine based upon market conditions.  Such loans may be fully amortized over the life of the loan or have a balloon feature.  Generally, the maximum term for home equity loans is 10 years.
 
Underwriting standards for home equity loans include a determination of the applicant’s credit history and an assessment of the applicant’s ability to meet existing obligations and payments on the proposed loan.  The stability of the applicant’s monthly income may be determined by verification of gross monthly income from primary employment, and additionally from any verifiable secondary income.  We also consider the length of employment with the borrower’s present employer as well as the amount of time the borrower has lived in the local area.  Creditworthiness of the applicant is of primary consideration; however, the underwriting process also includes a comparison of the value of the collateral in relation to the proposed loan amount.
 
14
 

 

 
Home equity loans entail greater risks than one-to-four family residential mortgage loans, which are secured by first lien mortgages.  In such cases, collateral repossessed after a default may not provide an adequate source of repayment of the outstanding loan balance because of damage or depreciation in the value of the property or loss of equity to the first lien position.  Further, home equity loan payments are dependent on the borrower’s continuing financial stability, and therefore are more likely to be adversely affected by job loss, divorce, illness or personal bankruptcy.  Finally, the application of various Federal and state laws, including Federal and state bankruptcy and insolvency laws, may limit the amount which can be recovered on such loans in the event of a default.
 
Commercial Business Loans - The Company originates commercial business loans to borrowers located in the Company’s market area which are secured by collateral other than real estate or which can be unsecured.  Commercial business loan participations are also purchased from other lenders, which may be made to borrowers outside the Company’s market area.  Commercial business loans are generally secured by equipment and inventory and generally are offered with adjustable rates tied to the prime rate or the average yield on U.S. Treasury securities, adjusted to a constant maturity of either one-year, three-years or five-years and various terms of maturity generally from three years to five years.  Unsecured business loans are originated on a limited basis in those instances where the applicant’s financial strength and creditworthiness has been established.  Commercial business loans generally bear higher interest rates than residential loans, but they also may involve a higher risk of default since their repayment is generally dependent on the successful operation of the borrower’s business.  Personal guarantees are generally obtained from the borrower or a third party as a condition to originating its business loans.  
 
Underwriting standards for commercial and agricultural business loans include a determination of the applicant’s ability to meet existing obligations and payments on the proposed loan from normal cash flows generated in the applicant’s business.  The financial strength of each applicant is assessed through the review of financial statements and tax returns provided by the applicant.  The creditworthiness of an applicant is derived from a review of credit reports as well as a search of public records.  Business loans are periodically reviewed following origination.  Financial statements are requested at least annually and review them for substantial deviations or changes that might affect repayment of the loan.  Loan officers also visit the premises of borrowers to observe the business premises, facilities, and personnel and to inspect the pledged collateral.  Underwriting standards for business loans are different for each type of loan depending on the financial strength of the applicant and the value of collateral offered as security.
 
Agricultural Business Loans - The Company originates agricultural business loans to borrowers located in our market area which are secured by collateral other than real estate or which can be unsecured. Agricultural business loans are generally secured by equipment and blanket security agreements on all farm assets.  These loans are generally offered with fixed rates with terms up to five years.  Agricultural business loans generally bear lower interest rates than residential loans due to competitive market pressures.  The repayment of agricultural business loans is generally dependent on the successful operation of the farm operation.  Personal guarantees are generally obtained from the borrower as a condition to originating agricultural business loans.
 
Underwriting standards for agricultural business loans include a determination of the applicant’s ability to meet existing obligations and payments on the proposed loan from normal cash flows generated in the applicant’s business.  The financial strength of each applicant is assessed through the review of financial statements, pro-forma cash flow statements, and tax returns provided by the applicant.  The creditworthiness of an applicant is derived from a review of credit reports as well as a search of public records.  Financial statements are requested at least annually and reviewed for substantial deviations or changes that might affect repayment of the loan.  Loan officers may also visit the premises of borrowers to observe the operation, facilities, equipment, and personnel and to inspect the pledged collateral.  Underwriting standards for agricultural business loans are different for each type of loan depending on the financial strength of the applicant and the value of collateral offered as security.
 
15
 

 

 
The repayment of agricultural business loans generally is dependent on the successful operation of a farm and can be adversely affected by fluctuations in crop prices, increase in interest rates, and changes in weather conditions.  These developments may result in smaller harvests and less income for farmers which may adversely affect such borrower’s ability to repay a loan, and potentially result in an increase in the level of problem loans and loan losses in our agricultural portfolio.  While not required, the majority of our agricultural business loans are covered by crop insurance, which provides protection against loss due to lower crop yields as a result of unfavorable weather conditions.
 
Consumer Loans – The Company originates consumer loans, including automobile loans, loans secured by deposit accounts, unsecured loans and mobile home loans.  Consumer loans are generally offered on a fixed-rate basis.  Automobile loans are offered with maturities of up to 60 months for new automobiles.  Loans secured by used automobiles will have maximum terms which vary depending upon the age of the automobile.  Automobile loans are generally originated with a loan-to-value ratio below the greater of 80% of the purchase price or 100% of NADA loan value.  In the case of a new car loan, the loan-to-value ratio may be greater or less depending on the borrower’s credit history, debt to income ratio, home ownership and other banking relationships with us.
 
Underwriting standards for consumer loans include a determination of the applicant’s credit history and an assessment of the applicant’s ability to meet existing obligations and payments on the proposed loan.  The stability of the applicant’s monthly income may be determined by verification of gross monthly income from primary employment, and additionally from any verifiable secondary income.  We also consider the length of employment with the borrower’s present employer as well as the amount of time the borrower has lived in the local area.  Creditworthiness of the applicant is of primary consideration; however, the underwriting process also includes a comparison of the value of the collateral in relation to the proposed loan amount.
 
Consumer loans entail greater risks than one-to-four family residential mortgage loans, particularly consumer loans secured by rapidly depreciating assets such as automobiles or loans that are unsecured.  In such cases, collateral repossessed after a default may not provide an adequate source of repayment of the outstanding loan balance because of damage, loss or depreciation.  Further, consumer loan payments are dependent on the borrower’s continuing financial stability, and therefore are more likely to be adversely affected by job loss, divorce, illness or personal bankruptcy.  Such events would increase our risk of loss on unsecured loans.  Finally, the application of various Federal and state laws, including Federal and state bankruptcy and insolvency laws, may limit the amount which can be recovered on such loans in the event of a default.
 
16
 

 

 
The following tables present the balance in the allowance for loan losses and the recorded investment in loans based on portfolio segment and impairment method as of and for the periods ended June 30, 2014, June 30, 2013, and December 31, 2013.
                                                                         
   
June 30, 2014
 
         
Commercial
   
Agricultural
                                     
   
1-4 Family
   
Real Estate
   
Real Estate
   
Home Equity
   
Commercial
   
Agricultural
   
Consumer
   
Unallocated
   
Total
 
Allowance for Loan Losses:
                                                 
  Beginning Balance,
                                                 
    April 1, 2014
  $ 1,062,470     $ 714,561     $ 178,854     $ 198,395     $ 834,930     $ 43,650     $ 199,926     $ 135,696     $ 3,368,482  
    Provision charged to expense
    (32,365 )     86,603       (3,151 )     (23,445 )     (96,626 )     6,590       (16,481 )     108,875       30,000  
Losses charged off
    (30,000 )     (30,000 )     -       -       -       -       -       -       (60,000 )
    Recoveries
    660       168       -       525       32       -       1,400       -       2,785  
  Ending balance,
                                                                       
    June 30, 2014
  $ 1,000,765     $ 771,332     $ 175,703     $ 175,475     $ 738,336     $ 50,240     $ 184,845     $ 244,571     $ 3,341,267  
                                                                         
  Beginning Balance, January 1, 2014
  $ 856,144     $ 745,760     $ 175,028     $ 201,993     $ 1,034,189     $ 52,798     $ 184,848     $ 155,674     $ 3,406,434  
    Provision charged to expense
    173,661       118,878       675       (27,568 )     (295,885 )     (2,558 )     3,900       88,897       60,000  
Losses charged off
    (30,000 )     (93,474 )     -       -       -       -       (5,503 )     -       (128,977 )
    Recoveries
    960       168       -       1,050       32       -       1,600       -       3,810  
  Ending balance,
                                                                       
    June 30, 2014
  $ 1,000,765     $ 771,332     $ 175,703     $ 175,475     $ 738,336     $ 50,240     $ 184,845     $ 244,571     $ 3,341,267  
                                                                         
  Ending balance:
                                                                       
    individually evaluated for impairment
  $ 151,622     $ 305,955     $ -     $ -     $ 460,722     $ -     $ 11,689     $ -     $ 929,988  
  Ending balance:
                                                                       
    collectively evaluated for impairment
  $ 849,143     $ 465,377     $ 175,703     $ 175,475     $ 277,614     $ 50,240     $ 173,156     $ 244,571     $ 2,411,279  
                                                                         
Loans:
                                                                       
  Ending balance
  $ 43,684,425     $ 37,004,558     $ 35,266,843     $ 10,831,605     $ 27,187,727     $ 10,047,982     $ 13,223,710     $ -     $ 177,246,850  
  Ending balance:
                                                                       
    individually evaluated for impairment
  $ 533,710     $ 1,457,895     $ 126,323     $ 29,246     $ 547,437     $ -     $ 110,179     $ -     $ 2,804,790  
  Ending balance:
                                                                       
    collectively evaluated for impairment
  $ 43,150,715     $ 35,546,663     $ 35,140,520     $ 10,802,359     $ 26,640,290     $ 10,047,982     $ 13,113,531     $ -     $ 174,442,060  
 
17
 

 

 
                                                                         
   
June 30, 2013
 
         
Commercial
   
Agricultural
                                     
   
1-4 Family
   
Real Estate
   
Real Estate
   
Home Equity
   
Commercial
   
Agricultural
   
Consumer
   
Unallocated
   
Total
 
Allowance for Loan Losses:
                                                 
  Beginning Balance,
                                                 
    April 1, 2013
  $ 779,243     $ 837,443     $ 183,780     $ 227,620     $ 959,663     $ 44,570     $ 173,674     $ 239,976     $ 3,445,969  
    Provision charged to expense
    48,470       (67,621 )     1,606       (11,574 )     11,911       8,813       (6,715 )     15,110       -  
Losses charged off
    -       -       -       -       -       -       (6,427 )     -       (6,427 )
    Recoveries
    840       23,687       -       525       7,341       -       601       -       32,994  
  Ending balance,
                                                                       
    June 30, 2013
  $ 828,553     $ 793,509     $ 185,386     $ 216,571     $ 978,915     $ 53,383     $ 161,133     $ 255,086     $ 3,472,536  
                                                                         
  Beginning Balance,
                                                                       
    January 1, 2013
  $ 741,029     $ 828,873     $ 149,568     $ 328,996     $ 934,251     $ 43,930     $ 151,474     $ 161,343     $ 3,339,464  
    Provision charged to expense
    72,053       (146,933 )     35,818       (125,975 )     37,323       9,453       54,518       93,743       30,000  
Losses charged off
    -       -       -       -       -       -       (52,186 )     -       (52,186 )
    Recoveries
    15,471       111,569       -       13,550       7,341       -       7,327       -       155,258  
  Ending balance,
                                                                       
    June 30, 2013
  $ 828,553     $ 793,509     $ 185,386     $ 216,571     $ 978,915     $ 53,383     $ 161,133     $ 255,086     $ 3,472,536  
                                                                         
  Ending balance:
                                                                       
    individually evaluated for impairment
  $ -     $ 231,740     $ -     $ -     $ 648,701     $ -     $ -     $ -     $ 880,441  
  Ending balance:
                                                                       
    collectively evaluated for impairment
  $ 828,553     $ 561,769     $ 185,386     $ 216,571     $ 330,214     $ 53,383     $ 161,133     $ 255,086     $ 2,592,095  
                                                                         
Loans:
                                                                       
  Ending balance
  $ 41,156,553     $ 33,004,015     $ 37,077,179     $ 11,652,179     $ 24,400,611     $ 10,676,640     $ 14,361,986     $ -     $ 172,329,163  
  Ending balance:
                                                                       
    individually evaluated for impairment
  $ 420,195     $ 1,366,682     $ -     $ 64,765     $ 690,046     $ -     $ 6,505     $ -     $ 2,548,193  
  Ending balance:
                                                                       
    collectively evaluated for impairment
  $ 40,736,358     $ 31,637,333     $ 37,077,179     $ 11,587,414     $ 23,710,565     $ 10,676,640     $ 14,355,481     $ -     $ 169,780,970  
 
18
 

 


                                                                         
   
December 31, 2013
 
         
Commercial
   
Agricultural
                                     
   
1-4 Family
   
Real Estate
   
Real Estate
   
Home Equity
   
Commercial
   
Agricultural
   
Consumer
   
Unallocated
   
Total
 
Allowance for Loan Losses:
                                                 
  Beginning Balance,
                                                     
    December 31, 2012
  $ 741,029     $ 828,873     $ 149,568     $ 328,996     $ 934,251     $ 43,930     $ 151,474     $ 161,343     $ 3,339,464  
Provision charged to expense
    261,492       (218,949 )     25,460       (78,628 )     92,597       8,868       84,829       (5,669 )     170,000  
Losses charged off
    (162,448 )     -       -       (63,410 )     -       -       (66,467 )     -       (292,325 )
    Recoveries
    16,071       135,836       -       15,035       7,341       -       15,012       -       189,295  
  Ending balance,
                                                                       
    December 31, 2013
  $ 856,144     $ 745,760     $ 175,028     $ 201,993     $ 1,034,189     $ 52,798     $ 184,848     $ 155,674     $ 3,406,434  
                                                                         
  Ending balance:
                                                                       
    individually evaluated for impairment
  $ -     $ 248,857     $ -     $ -     $ 622,730     $ -     $ 10,836     $ -     $ 882,423  
  Ending balance:
                                                                       
collectively evaluated for impairment
  $ 856,144     $ 496,903     $ 175,028     $ 201,993     $ 411,459     $ 52,798     $ 174,012     $ 155,674     $ 2,524,011  
                                                                         
Loans:
                                                                       
  Ending balance
  $ 44,286,657     $ 38,920,692     $ 35,005,662     $ 11,729,112     $ 29,946,928     $ 10,559,593     $ 13,605,897     $ -     $ 184,054,541  
  Ending balance:
                                                                       
    individually evaluated for impairment
  $ 563,524     $ 1,531,078     $ -     $ 71,548     $ 662,730     $ -     $ 101,089     $ -     $ 2,929,969  
  Ending balance:
                                                                       
collectively evaluated for impairment
  $ 43,723,133     $ 37,389,614     $ 35,005,662     $ 11,657,564     $ 29,284,198     $ 10,559,593     $ 13,504,808     $ -     $ 181,124,572  
 
Management’s opinion as to the ultimate collectability of loans is subject to estimates regarding future cash flows from operations and the value of property, real and personal, pledged as collateral.  These estimates are affected by changing economic conditions and the economic prospects of borrowers.
 
The allowance for loan losses is maintained at a level that, in management’s judgment, is adequate to cover probable credit losses inherent in the loan portfolio at the balance sheet date.  The allowance for loan losses is established as losses are estimated to have occurred through a provision for loan losses charged to earnings.  Loan losses are charged against the allowance when management believes the uncollectability of a loan balance is confirmed.  Subsequent recoveries, if any, are credited to the allowance.
 
The allowance for loan losses is evaluated on a regular basis by management and is based upon management’s periodic review of the collectability of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral and prevailing economic conditions.  This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available.
 
The allowance consists of allocated and general components.  The allocated component relates to loans that are classified as impaired.  For those loans that are classified as impaired, an allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan is lower than the carrying value of that loan.
 
19
 

 

A loan is considered impaired when, based on current information and events, it is probable that the scheduled payments of principal or interest will not be able to be collected when due according to the contractual terms of the loan agreement.  Factors considered by management in determining impairment include payment status, collateral value and the probability of collecting scheduled principal and interest payments when due.  Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired.  Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record and the amount of the shortfall in relation to the principal and interest owed.  Impairment is measured on a loan-by-loan basis for commercial and agricultural loans by either the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s obtainable market price or the fair value of the collateral if the loan is collateral dependent.
 
Groups of loans with similar risk characteristics are collectively evaluated for impairment based on the group’s historical loss experience adjusted for changes in trends, conditions and other relevant factors that affect repayment of the loans.  Accordingly, individual consumer and residential loans are not separately identified for impairment measurements, unless such loans are the subject of a restructuring agreement due to financial difficulties of the borrower.
 
The general component covers non-classified loans and is based on historical charge-off experience and expected loss given the internal risk rating process.  The loan portfolio is stratified into homogeneous groups of loans that possess similar loss characteristics and an appropriate loss ratio adjusted for other qualitative factors is applied to the homogeneous pools of loans to estimate the incurred losses in the loan portfolio.  
 
There have been no changes to the Company’s accounting policies or methodology from the prior periods.
 
Credit Quality Indicators
 
The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends among other factors.  The Company analyzes loans individually by classifying the loans as to credit risk.  This analysis is performed on all loans at origination.  In addition, lending relationships over $500,000, new commercial and commercial real estate loans, and watch list credits are reviewed annually by our loan review department in order to verify risk ratings.  The Company uses the following definitions for risk ratings:
 
Special Mention – Loans classified as special mention have a potential weakness that deserves management’s close attention.  If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position at some future date.
 
Substandard – Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any.  Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt.  They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.
 
Doubtful – Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.
 
20
 

 

 
Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be Pass rated loans.
 
The following tables present the credit risk profile of the Company’s loan portfolio based on rating category and payment activity as of June 30, 2014 and December 31, 2013.
                                                                 
   
1-4 Family
   
Commercial Real Estate
   
Agricultural Real Estate
   
Home Equity
 
   
June 30,
   
December 31,
   
June 30,
   
December 31,
   
June 30,
   
December 31,
   
June 30,
   
December 31,
 
   
2014
   
2013
   
2014
   
2013
   
2014
   
2013
   
2014
   
2013
 
Rating:
                                               
Pass
  $ 40,724,601     $ 41,061,498     $ 34,880,240     $ 36,489,660     $ 35,140,520     $ 35,005,662     $ 10,470,971     $ 11,215,416  
Special Mention
    709,084       775,545       55,087       57,488       -       -       120,047       155,515  
Substandard
    2,250,740       2,449,614       2,069,231       2,373,544       126,323       -       240,587       358,181  
Total
  $ 43,684,425     $ 44,286,657     $ 37,004,558     $ 38,920,692     $ 35,266,843     $ 35,005,662     $ 10,831,605     $ 11,729,112  
                                                                 
   
Commercial
         
Agricultural
         
Consumer
         
Total
       
   
June 30,
   
December 31,
   
June 30,
   
December 31,
   
June 30,
   
December 31,
   
June 30,
   
December 31,
 
   
2014
   
2013
   
2014
   
2013
   
2014
   
2013
   
2014
   
2013
 
Rating:
                                               
Pass
  $ 26,589,902     $ 29,231,227     $ 10,047,982     $ 10,559,593     $ 12,896,586     $ 13,302,507     $ 170,750,802     $ 176,865,563  
Special Mention
    -       -       -       -       72,601       68,480       956,819       1,057,028  
Substandard
    597,825       715,701       -       -       254,523       234,910       5,539,229       6,131,950  
Total
  $ 27,187,727     $ 29,946,928     $ 10,047,982     $ 10,559,593     $ 13,223,710     $ 13,605,897     $ 177,246,850     $ 184,054,541  
 
The following tables present the Company’s loan portfolio aging analysis as of June 30, 2014 and December 31, 2013.
                                                         
   
June 30, 2014
 
   
30-59 Days
   
60-89 Days
   
Greater than 90
   
Total
               
Total Loans >90
 
   
Past Due
   
Past Due
   
Days Past Due
   
Past Due
   
Current
   
Total Loans
   
Days & Accruing
 
                                           
One-to-four family residential
  $ 222,264     $ 225,591     $ 838,823     $ 1,286,678     $ 42,397,747     $ 43,684,425     $ -  
Commercial real estate
    889,308       -       61,270       950,578       36,053,980       37,004,558       -  
Agricultural real estate
    -       -       126,323       126,323       35,140,520       35,266,843       -  
Home equity
    132,223       20,681       51,296       204,200       10,627,405       10,831,605       -  
Commercial
    -       -       286,411       286,411       26,901,316       27,187,727       -  
Agricultural
    -       -       -       -       10,047,982       10,047,982       -  
Consumer
    48,504       47,192       120,286       215,982       13,007,728       13,223,710       -  
Total
  $ 1,292,299     $ 293,464     $ 1,484,409     $ 3,070,172     $ 174,176,678     $ 177,246,850     $ -  
 
21
 

 

 
                                                         
   
December 31, 2013
 
   
30-59 Days
   
60-89 Days
   
Greater than 90
   
Total
               
Total Loans >90
 
   
Past Due
   
Past Due
   
Days Past Due
   
Past Due
   
Current
   
Total Loans
   
Days & Accruing
 
                                           
One-to-four family residential
  $ 350,539     $ 95,782     $ 806,877     $ 1,253,198     $ 43,033,459     $ 44,286,657     $ -  
Commercial real estate
    -       68,216       78,281       146,497       38,774,195       38,920,692       -  
Agricultural real estate
    -       -       -       -       35,005,662       35,005,662       -  
Home equity
    156,331       47,585       55,288       259,204       11,469,908       11,729,112       -  
Commercial
    -       -       -       -       29,946,928       29,946,928       -  
Agricultural
    -       -       -       -       10,559,593       10,559,593       -  
Consumer
    108,452       26,212       9,900       144,564       13,461,333       13,605,897       -  
Total
  $ 615,322     $ 237,795     $ 950,346     $ 1,803,463     $ 182,251,078     $ 184,054,541     $ -  
 
The accrual of interest on loans is generally discontinued at the time the loan is 90 days past due unless the credit is well-secured and in process of collection.  Past due status is based on contractual terms of the loan.  In all cases, loans are placed on non-accrual or charged-off at the earlier date if collection of principal and interest is considered doubtful.
 
All interest accrued but not collected for loans that are placed on non-accrual or charged-off are reversed against interest income.  The interest on these loans is accounted for on the cash-basis or cost-recovery method, until qualifying for return to accrual.  Loans are returned to accrual status when all principal and interest amounts contractually due are brought current and future payments are reasonably assured.
 
A loan is considered impaired, in accordance with the impairment accounting guidance (ASC 310-10-35-16), when based on current information and events, it is probable the Company will be unable to collect all amounts due from the borrower in accordance with the contractual terms of the loan.  Impaired loans include nonperforming commercial loans but also include loans modified in troubled debt restructurings where concessions have been granted to borrowers experiencing financial difficulties.  These concessions could include a reduction in the interest rate on the loan, payment extensions, forgiveness of principal, forbearance or other actions intended to maximize collection.
 
Impairment is measured on a loan-by-loan basis by either the present value of the expected future cash flows, the loan’s observable market value, or, for collateral-dependent loans, the fair value of the collateral adjusted for market conditions and selling expenses.  Significant restructured loans are considered impaired in determining the adequacy of the allowance for loan losses.
 
The Company actively seeks to reduce its investment in impaired loans.  The primary tools to work through impaired loans are settlement with the borrowers or guarantors, foreclosure of the underlying collateral, or restructuring.
 
The Company will restructure loans when the borrower demonstrates the inability to comply with the terms of the loan, but can demonstrate the ability to meet acceptable restructured terms.  Restructurings generally include one or more of the following restructuring options; reduction in the interest rate on the loan, payment extensions, forgiveness of principal, forbearance, or other actions intended to maximize collection.  Restructured loans in compliance with modified terms are classified as impaired.
 
22
 

 

 
The following tables present impaired loans at or for the three and six months ended June 30, 2014 and the year ended December 31, 2013.
                                                 
   
Three Months Ended June 30, 2014
 
                     
Average
         
Interest
 
         
Unpaid
         
Impairment in
   
Interest
   
Income
 
   
Recorded
   
Principal
   
Specific
   
Impaired
   
Income
   
Recognized
 
   
Balance
   
Balance
   
Allowance
   
Loans
   
Recognized
   
Cash Basis
 
Loans without a specific allowance:
                               
One-to-four family residential
  $ 138,562     $ 138,562     $ -     $ 221,698     $ 3,220     $ 3,170  
Commercial real estate
    58,366       58,366       -       337,676       4,001       8,342  
Agricultural real estate
    126,323       126,323       -       127,166       3,134       -  
Home equity
    29,246       29,246       -       30,240       708       685  
Consumer
    12,765       12,765       -       12,965       234       20  
Loans with a specific allowance:
                                               
One-to-four family residential
    395,148       395,148       151,622       401,035       6,185       7,811  
Commercial real estate
    1,399,529       1,399,529       305,955       1,404,581       20,860       17,806  
Commercial
    547,437       547,437       460,722       609,401       7,807       2,542  
Consumer
    97,414       97,414       11,689       97,414       970       -  
Total:
                                               
One-to-four family residential
    533,710       533,710       151,622       622,733       9,405       10,981  
Commercial real estate
    1,457,895       1,457,895       305,955       1,742,257       24,861       26,148  
Agricultural real estate
    126,323       126,323       -       127,166       3,134       -  
Commercial
    547,437       547,437       460,722       609,401       7,807       2,542  
Home equity
    29,246       29,246       -       30,240       708       685  
Consumer
    110,179       110,179       11,689       110,379       1,204       20  
Total
  $ 2,804,790     $ 2,804,790     $ 929,988     $ 3,242,176     $ 47,119     $ 40,376  
 
23
 

 

 
                                               
   
Six Months Ended June 30, 2014
 
                     
Average
         
Interest
 
         
Unpaid
         
Impairment in
   
Interest
   
Income
 
   
Recorded
   
Principal
   
Specific
   
Impaired
   
Income
   
Recognized
 
   
Balance
   
Balance
   
Allowance
   
Loans
   
Recognized
   
Cash Basis
 
Loans without a specific allowance:
                               
One-to-four family residential
  $ 138,562     $ 138,562     $ -     $ 222,794     $ 6,464     $ 6,664  
Commercial real estate
    58,366       58,366       -       406,539       9,511       9,524  
Agricultural real estate
    126,323       126,323       -       127,166       6,234       843  
Home equity
    29,246       29,246       -       30,544       1,426       1,483  
Consumer
    12,765       12,765       -       13,305       510       336  
Loans with a specific allowance:
                                               
One-to-four family residential
    395,148       395,148       151,622       405,796       12,114       12,466  
Commercial real estate
    1,399,529       1,399,529       305,955       1,426,043       42,034       38,754  
Commercial
    547,437       547,437       460,722       629,941       15,653       10,460  
Consumer
    97,414       97,414       11,689       97,414       1,928       -  
Total:
                                               
One-to-four family residential
    533,710       533,710       151,622       628,590       18,578       19,130  
Commercial real estate
    1,457,895       1,457,895       305,955       1,832,582       51,545       48,278  
Agricultural real estate
    126,323       126,323       -       127,166       6,234       843  
Commercial
    547,437       547,437       460,722       629,941       15,653       10,460  
Home equity
    29,246       29,246       -       30,544       1,426       1,483  
Consumer
    110,179       110,179       11,689       110,719       2,438       336  
Total
  $ 2,804,790     $ 2,804,790     $ 929,988     $ 3,359,542     $ 95,874     $ 80,530  
                                                 
   
Year Ended December 31, 2013
 
                     
Average
         
Interest
 
         
Unpaid
         
Impairment in
   
Interest
   
Income
 
   
Recorded
   
Principal
   
Specific
   
Impaired
   
Income
   
Recognized
 
   
Balance
   
Balance
   
Allowance
   
Loans
   
Recognized
   
Cash Basis
 
Loans without a specific allowance:
                               
One-to-four family residential
  $ 563,524     $ 563,524     $ -     $ 652,373     $ 27,250     $ 25,347  
Commercial real estate
    63,293       63,293       -       96,019       5,282       5,327  
Home equity
    71,548       71,548       -       66,388       3,017       2,980  
Consumer
    4,528       4,528       -       6,419       453       442  
Loans with a specific allowance:
                                               
Commercial real estate
    1,467,785       1,467,785       248,857       1,488,243       79,719       74,028  
Commercial
    662,730       662,730       622,730       726,269       34,465       33,921  
Consumer
    96,561       96,561       10,836       99,401       1,586       1,576  
Total:
                                               
One-to-four family residential
    563,524       563,524       -       652,373       27,250       25,347  
Commercial real estate
    1,531,078       1,531,078       248,857       1,584,262       85,001       79,355  
Commercial
    662,730       662,730       622,730       726,269       34,465       33,921  
Home equity
    71,548       71,548       -       66,388       3,017       2,980  
Consumer
    101,089       101,089       10,836       105,820       2,039       2,018  
Total
  $ 2,929,969     $ 2,929,969     $ 882,423     $ 3,135,112     $ 151,772     $ 143,621  
 
24
 

 

 
Included in certain loan categories in the impaired loans are troubled debt restructurings (TDR’s), where economic concessions have been granted to borrowers who have experienced financial difficulties, that were classified as impaired.   These concessions typically result from our loss mitigation activities and could include reductions in the interest rate, payment extensions, forgiveness of principal, forbearance or other actions.  TDR’s are considered impaired at the time of restructuring and typically are returned to accrual status after considering the borrower’s sustained repayment performance for a reasonable period of at least six months.

When loans are modified into a TDR, the Company evaluates any possible impairment similar to other impaired loans based on the present value of expected cash flows, discounted at the contractual interest rate of the original loan agreement, or based upon on the current fair value of the collateral, less selling costs for collateral dependent loans.  If the Company determined that the value of the modified loan is less than the recorded investment in the loan (net of previous charge-offs, deferred loan fees or costs and unamortized premium or discount), impairment is recognized through an allowance estimate or a charge-off to the allowance.  In periods subsequent to modification, the Company evaluates all TDR’s, including those that have payment defaults, for possible impairment and recognizes impairment through the allowance.

The following table presents the recorded balance, at original cost, of TDR’s, as of June 30, 2014 and December 31, 2013.
                 
   
June 30, 2014
   
December 31, 2013
 
             
One-to-four family residential
  $ 585,528     $ 661,880  
Commercial real estate
    943,025       1,137,667  
Agricultural real estate
    -       -  
Home equity
    15,502       79,087  
Commercial loans
    558,994       675,483  
Agricultural loans
    -       -  
Consumer loans
    48,742       43,559  
                 
Total
  $ 2,151,791     $ 2,597,676  
 
The following table presents the recorded balance, at original cost, of TDR’s, which were performing according to the terms of the restructuring, as of June 30, 2014 and December 31, 2013.
                 
   
June 30, 2014
   
December 31, 2013
 
             
One-to-four family residential
  $ 546,572     $ 591,000  
Commercial real estate
    53,992       1,074,194  
Agricultural real estate
    -       -  
Home equity
    11,700       13,015  
Commercial loans
    272,583       675,483  
Agricultural loans
    -       -  
Consumer loans
    48,742       42,059  
                 
Total
  $ 933,589     $ 2,395,751  
 
25
 

 

 
 
The following tables present loans modified as TDR’s during the three and six months ended June 30, 2014 and 2013.
                                 
   
Three Months Ended
   
Six Months Ended
 
   
June 30, 2014
   
June 30, 2014
 
   
Number of
   
Recorded
   
Number of
   
Recorded
 
   
Modifications
   
Investment
   
Modifications
   
Investment
 
                         
One-to-four family residential
    -     $ -       -     $ -  
Commercial real estate
    -       -       -       -  
Agricultural real estate
    -       -       -       -  
Home equity
    -       -       -       -  
Commercial loans
    -       -       -       -  
Agricultural loans
    -       -       -       -  
Consumer loans
    -       -       1       18,489  
                                 
        Total
    -     $ -       1     $ 18,489  
                                 
   
Three Months Ended
   
Six Months Ended
 
   
June 30, 2013
   
June 30, 2013
 
   
Number of
   
Recorded
   
Number of
   
Recorded
 
   
Modifications
   
Investment
   
Modifications
   
Investment
 
                         
One-to-four family residential
    3     $ 234,015       6     $ 383,982  
Commercial real estate
    -       -       2       114,567  
Agricultural real estate
    -       -       -       -  
Home equity
    -       -       -       -  
Commercial loans
    -       -       -       -  
Agricultural loans
    -       -       -       -  
Consumer loans
    -       -       2       14,151  
                                 
        Total
    3     $ 234,015       10     $ 512,700  

2014 Modifications
The Company modified one consumer loan with a recorded investment of $18,489.  The modification was made to change the payment schedule to interest-only for three months.  The modification did not result in a write-off of the principal balance.

Management considers the level of defaults within the various portfolios when evaluating qualitative adjustments used to determine the adequacy of the allowance for loan losses.  During the six month period ended June 30, 2014, two residential real estate loans of $38,956, two commercial loans of $286,411 and one home equity loan of $3,802 were considered TDR’s defaulted as they were more than 90 days past due at June 30, 2014.  Default occurs when a loan is 90 days or more past due, transferred to nonaccrual or charged-off, and is within twelve months of restructuring.

2013 Modifications
During the six month period ended June 30, 2013, the Company modified six one-to-four family residential real estate loans, with a recorded investment of $383,982, which were deemed to be TDR’s.  One modification was made to combine notes and capitalize interest.  Two of the modifications involved rate concessions.  Three of the modifications were made to renew notes and capitalize real estate taxes.  None of the modifications resulted in a write-off of the principal balance.
 
26
 

 


The Company also modified two commercial real estate loans with a recorded investment of $114,567.  Both modifications were made for the same borrower to provide some payment concessions while trying to sell the property.  The modification did not result in a reduction of the contractual interest rate or a write-off of the principal balance.

The Company also modified two consumer loans with a recorded investment of $14,151.  One modification was made to combine notes and capitalize interest.  The second modification was a renewal with a rate concession.  Neither modification resulted in a write-off of the principal balance.

Management considers the level of defaults within the various portfolios when evaluating qualitative adjustments used to determine the adequacy of the allowance for loan losses.  During the six month period ended June 30, 2013, two residential real estate loans of $110,792 and one home equity loan of $5,141 that were considered TDR’s defaulted as they were more than 90 days past due at June 30, 2013.  Default occurs when a loan is 90 days or more past due, transferred to nonaccrual or charged-off, and is within twelve months of restructuring.

The following table presents the Company’s nonaccrual loans at June 30, 2014 and December 31, 2013.  This table excludes performing troubled debt restructurings.
                 
   
June 30, 2014
   
December 31, 2013
 
             
One-to-four family residential
  $ 1,219,580     $ 1,339,487  
Commercial real estate
    173,629       208,297  
Agricultural real estate
    126,323       -  
Home equity
    138,764       133,823  
Commercial loans
    315,234       37,939  
Agricultural loans
    -       -  
Consumer loans
    179,529       62,617  
                 
        Total
  $ 2,153,059     $ 1,782,163  
 
27
 

 

 
6.
INVESTMENTS

The amortized cost and approximate fair value of securities, all of which are classified as available-for-sale, are as follows:
                               
         
Gross
   
Gross
       
   
Amortized
   
Unrealized
   
Unrealized
       
   
Cost
   
Gains
   
Losses
   
Fair Value
 
June 30, 2014:
                       
U.S. government and agencies
  $ 10,630,874     $ 103,887     $ (195,812 )   $ 10,538,949  
Mortgage-backed securities (government-
      sponsored enterprises - residential)
    48,365,899       416,864       (426,560 )     48,356,203  
Municipal bonds
    47,998,513       1,598,673       (680,891 )     48,916,295  
    $ 106,995,286     $ 2,119,424     $ (1,303,263 )   $ 107,811,447  
                                 
December 31, 2013:
                               
U.S. government and agencies
  $ 10,710,675     $ 114,936     $ (405,535 )   $ 10,420,076  
Mortgage-backed securities (government-
    sponsored enterprises - residential)
    49,486,337       219,222       (1,359,904 )     48,345,655  
Municipal bonds
    50,889,046       1,053,134       (1,723,314 )     50,218,866  
    $ 111,086,058     $ 1,387,292     $ (3,488,753 )   $ 108,984,597  
 
The amortized cost and fair value of available-for-sale securities at June 30, 2014, by contractual maturity, are shown below.  Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.
                 
   
Amortized
   
Fair
 
   
Cost
   
Value
 
Within one year
  $ 95,658     $ 96,307  
One to five years
    7,785,004       8,081,775  
Five to ten years
    25,427,676       25,880,922  
After ten years
    25,321,049       25,396,240  
      58,629,387       59,455,244  
Mortgage-backed securities (government-
  sponsored enterprises - residential)
    48,365,899       48,356,203  
    $ 106,995,286     $ 107,811,447  

The carrying value of securities pledged as collateral, to secure public deposits and for other purposes, was $20,838,000 at June 30, 2014 and $20,420,000 at December 31, 2013.

The carrying value of securities sold under agreement to repurchase amounted to $8,700,000 at June 30, 2014 and $9,541,000 at December 31, 2013.

Gross gains of $62,000 and $105,000 and gross losses of $0 resulting from sales of available-for-sale securities were realized during the three months ended June 30, 2014 and 2013, respectively. Gross gains of $182,000 and $689,000 and gross losses of $20,000 and $0 resulting from sales of available-for-sale securities were realized during the six months ended June 30, 2014 and 2013, respectively.

Certain investments in debt securities are reported in the financial statements at an amount less than their historical cost.  Total fair value of these investments at June 30, 2014 and December 31, 2013 were $46,770,000, and $71,198,000, respectively, which were approximately 43% and 65% of the Company’s available-for-sale investment portfolio.
 
28
 

 


Management believes the declines in fair value for these securities are temporary.  Should the impairment of any of these securities become other than temporary, the cost basis of the investment will be reduced and the resulting loss recognized in net income in the period the other-than-temporary impairment is identified.

The following table shows the gross unrealized losses and fair value, aggregated by investment category and length of time that individual securities have been in a continuous loss position, at June 30, 2014 and December 31, 2013.
                                                 
   
Less Than Twelve Months
   
Twelve Months or More
   
Total
 
   
Gross
         
Gross
         
Gross
       
   
Unrealized
   
Fair
   
Unrealized
   
Fair
   
Unrealized
   
Fair
 
   
Losses
   
Value
   
Losses
   
Value
   
Losses
   
Value
 
June 30, 2014:
                                   
Municipal bonds
  $ (17,144 )   $ 1,926,262     $ (663,747 )   $ 17,230,583     $ (680,891 )   $ 19,156,845  
U.S. government agencies
    -       -       (195,812 )     4,948,380       (195,812 )     4,948,380  
Mortgage-backed securities
 (government sponsored
                                         
enterprises - residential)
    (5,089 )     1,833,883       (421,471 )     20,831,355     $ (426,560 )   $ 22,665,238  
Total
  $ (22,233 )   $ 3,760,145     $ (1,281,030 )   $ 43,010,318     $ (1,303,263 )   $ 46,770,463  
                                                 
December 31, 2013:
                                               
Municipal bonds
  $ (1,462,733 )   $ 22,534,325     $ (260,581 )   $ 2,759,523     $ (1,723,314 )   $ 25,293,848  
U.S. government agencies
    (367,005 )     5,824,808       (38,530 )     470,324       (405,535 )     6,295,132  
Mortgage-backed securities
 (government sponsored
                                         
enterprises - residential)
    (1,065,542 )     33,521,545       (294,362 )     6,087,526       (1,359,904 )     39,609,071  
Total
  $ (2,895,280 )   $ 61,880,678     $ (593,473 )   $ 9,317,373     $ (3,488,753 )   $ 71,198,051  
 
The unrealized losses on the Company’s investments in municipal bonds, U.S. government agencies, and mortgage-backed securities were caused by interest rate increases.  The contractual terms of these investments do not permit the issuer to settle the securities at a price less than the amortized cost bases of the investments.  Because the Company does not intend to sell the investments and it is not more likely than not the Company will be required to sell the investments before recovery of their amortized cost bases, which may be maturity, the Company does not consider these investments to be other-than-temporarily impaired at June 30, 2014 and December 31, 2013.
 
29
 

 




7.
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
 
The components of accumulated other comprehensive income (loss), included in stockholders’ equity, are as follows:
                 
   
June 30, 2014
   
December 31, 2013
 
Net unrealized gains (losses) on securities available-for-sale
  $ 816,161     $ (2,101,461 )
Tax effect
    (277,495 )     714,497  
        Net-of-tax amount
  $ 538,666     $ (1,386,964 )

8.
CHANGES IN ACCUMULATED OTHER COMPREHENSIVE INCOME (AOCI) BY COMPONENT
 
Amounts reclassified from AOCI and the affected line items in the statements of income during the three and six months ended June 30, 2014 and 2013, were as follows:
                                   
   
Amounts Reclassified
   
   
from AOCI
   
   
Three Months Ended
   
Six Months Ended
 
Affected Line Item in the
   
June 30, 2014
   
June 30, 2013
   
June 30, 2014
   
June 30, 2013
 
Statements of Income
Unrealized gains on available  
-for-sale securities
  $ 61,727     $ 104,668     $ 161,582     $ 688,899  
     Net realized gains on sales of
available-for-sale securities
Tax effect
    (20,987 )     (35,587 )     (54,938 )     (234,226 )
Income taxes
Total reclassification out of AOCI
  $ 40,740     $ 69,081     $ 106,644     $ 454,673  
Net reclassified amount
 
9.
DISCLOSURES ABOUT FAIR VALUE OF ASSETS AND LIABILITIES
 
Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.  Fair value measurements must maximize the use of observable inputs and minimize the use of unobservable inputs.  There is a hierarchy of three levels of inputs that may be used to measure fair value:
 
 
Level 1
Quoted prices in active markets for identical assets or liabilities
 
 
Level 2
Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities
 
 
Level 3
Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities
 
30
 

 

 
Recurring Measurements
The following table presents the fair value measurements of assets  recognized in the accompanying condensed consolidated balance sheets measured at fair value on a recurring basis and the level within the fair value hierarchy in which the fair value measurements fall at June 30, 2014 and December 31, 2013:
                                 
         
June 30, 2014
 
         
Fair Value Measurements Using
 
         
Quoted Prices
             
         
in Active
   
Significant
       
         
Markets for
   
Other
   
Significant
 
         
Identical
   
Observable
   
Unobservable
 
         
Assets
   
Inputs
   
Inputs
 
   
Fair Value
   
(Level 1)
   
(Level 2)
   
(Level 3)
 
U.S. Government and
  agencies
  $ 10,538,949     $ -     $ 10,538,949     $ -  
Mortgage-backed securities
  (Government sponsored
  enterprises - residential)
    48,356,203       -       48,356,203       -  
Municipal bonds
    48,916,295       -       48,916,295       -  
                                 
         
December 31, 2013
 
         
Fair Value Measurements Using
 
         
Quoted Prices
             
         
in Active
   
Significant
       
         
Markets for
   
Other
   
Significant
 
         
Identical
   
Observable
   
Unobservable
 
         
Assets
   
Inputs
   
Inputs
 
   
Fair Value
   
(Level 1)
   
(Level 2)
   
(Level 3)
 
U.S. Government and
  agencies
  $ 10,420,076     $ -     $ 10,420,076     $ -  
Mortgage-backed securities
  (Government sponsored
  enterprises - residential)
    48,345,655       -       48,345,655       -  
Municipal bonds
    50,218,866       -       50,218,866       -  
 
Following is a description of the valuation methodologies and inputs used for assets measured at fair value on a recurring basis and recognized in the accompanying condensed consolidated balance sheets, as well as the general classification of such assets pursuant to the valuation hierarchy.  There have been no significant changes in the valuation techniques during the period ended June 30, 2014.
 
Available-for-Sale Securities - Where quoted market prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy.  If quoted market prices are not available, then fair values are estimated by using quoted prices of securities with similar characteristics or independent asset pricing services and pricing models.  Such securities are classified in Level 2 of the valuation hierarchy.  In certain cases where Level 1 or Level 2 inputs are not available, securities are classified within Level 3 of the hierarchy.
 
31
 

 


Nonrecurring Measurements
The following table presents the fair value measurement of assets measured at fair value on a nonrecurring basis and the level within the fair value hierarchy in which the fair value measurements fall at June 30, 2014 and December 31, 2013:
                                 
         
June 30, 2014
 
         
Fair Value Measurements Using
 
         
Quoted Prices
             
         
in Active
   
Significant
       
         
Markets for
   
Other
   
Significant
 
         
Identical
   
Observable
   
Unobservable
 
         
Assets
   
Inputs
   
Inputs
 
   
Fair Value
   
(Level 1)
   
(Level 2)
   
(Level 3)
 
Impaired loans
  (collateral dependent)
  $ 1,612,417     $ -     $ -     $ 1,612,417  
Foreclosed assets
    7,000       -       -       7,000  
                                 
         
December 31, 2013
 
         
Fair Value Measurements Using
 
         
Quoted Prices
             
         
in Active
   
Significant
       
         
Markets for
   
Other
   
Significant
 
         
Identical
   
Observable
   
Unobservable
 
         
Assets
   
Inputs
   
Inputs
 
   
Fair Value
   
(Level 1)
   
(Level 2)
   
(Level 3)
 
Impaired loans
  (collateral dependent)
  $ 1,219,185     $ -     $ -     $ 1,219,185  
Mortgage servicing rights
    673,576       -       -       673,576  
 
Following is a description of the valuation methodologies and inputs used for assets measured at fair value on a nonrecurring basis and recognized in the accompanying condensed consolidated balance sheets, as well as the general classification of such assets and liabilities pursuant to the valuation hierarchy.  For assets classified within Level 3 of the fair value hierarchy, the process used to develop the reported fair value is described below.
 
Impaired Loans (Collateral Dependent) - The estimated fair value of collateral-dependent impaired loans is based on the appraised fair value of the collateral, less estimated cost to sell.  Collateral-dependent impaired loans are classified within Level 3 of the fair value hierarchy.
 
The Company considers the appraisal or evaluation as the starting point for determining fair value and then considers other factors and events in the environment that may affect the fair value.  Appraisals of the collateral underlying collateral-dependent loans are obtained when the loan is determined to be collateral-dependent and subsequently as deemed necessary.  Appraisals are reviewed for accuracy and consistency.  Appraisers are selected from the list of approved appraisers maintained by management.  The appraised values are reduced by discounts to consider lack of marketability and estimated cost to sell if repayment or satisfaction of the loan is dependent on the sale of the collateral.
 
32
 

 

 
Foreclosed Assets – The estimated fair value of collateral-dependent impaired loans is based on the appraised fair value of the collateral, less estimated cost to sell.  Collateral-dependent impaired loans are classified within Level 3 of the fair value hierarchy.
 
The Company considers the appraisal or evaluation as the starting point for determining fair value and then considers other factors and events in the environment that may affect the fair value.  Appraisals of the collateral underlying collateral-dependent loans are obtained when the loan is determined to be collateral-dependent and subsequently as deemed necessary.  Appraisals are reviewed for accuracy and consistency.  Appraisers are selected from the list of approved appraisers maintained by management.  The appraised values are reduced by discounts to consider lack of marketability and estimated cost to sell if repayment or satisfaction of the loan is dependent on the sale of the collateral.
 
Mortgage Servicing Rights – Mortgage servicing rights do not trade in an active, open market with readily observable prices.  Accordingly, fair value is estimated using discounted cash flow models having significant inputs of discount rate, prepayment speed and default rate.  Due to the nature of the valuation inputs, mortgage servicing rights are classified within Level 3 of the hierarchy.
 
Mortgage servicing rights are tested for impairment on at least an annual basis.  The Company uses a third-party to measure mortgage servicing rights through the completion of a proprietary model.  Inputs to the model are reviewed by the Company.
 
Unobservable (Level 3) Inputs
The following table presents quantitative information about unobservable inputs used in recurring and nonrecurring Level 3 fair value measurements (dollars in thousands).
                   
   
Fair Value at 6/30/14
 
Valuation
Technique
Unobservable Inputs
 
Range (Weighted Average)
 
                 
Foreclosed assets
  $ 7,000  
Market comparable
properties
Comparability adjustments (%)
  30%  
                   
Collateral-dependent impaired loans
    1,612,417  
Market comparable
properties
Marketability discount
  25% – 50% (40%)  

                   
   
Fair Value at 12/31/13
 
Valuation
Technique
Unobservable Inputs
 
Range (Weighted Average)
 
                 
Mortgage servicing rights
  $ 673,576  
Discounted cash flow
Discount rate
PSA standard prepayment
model rate
  8 – 12.5% (10.24%)
144 – 342 (164)
 
                   
Collateral-dependent impaired loans
    1,219,185  
Market comparable
properties
Marketability discount
  20% – 30% (25%)  
 
33
 

 

Fair Value of Financial Instruments
The following table presents estimated fair values of the Company’s other financial instruments and the level within the fair value hierarchy in which the fair value measurements fall at June 30, 2014 and December 31, 2013:
                                 
         
June 30, 2014
Fair Value Measurements Using
 
         
Quoted Prices
   
Significant
       
         
in Active
   
Other
   
Significant
 
         
Markets for
   
Observable
   
Unobservable
 
   
Carrying
   
Identical Assets
   
Inputs
   
Inputs
 
   
Amount
   
(Level 1)
   
(Level 2)
   
(Level 3)
 
Financial Assets
                       
    Cash and cash equivalents
  $ 5,298,795     $ 5,298,795     $ -     $ -  
    Other investments
    76,639       -       76,639       -  
    Loans held for sale
    482,155       -       482,155       -  
    Loans, net of allowance for loan losses
    173,900,464       -       -       172,047,508  
    Federal Home Loan Bank stock
    1,113,800       -       1,113,800       -  
    Interest receivable
    1,903,253       -       1,903,253       -  
Financial Liabilities
                               
    Deposits
    252,086,057       -       149,377,511       105,339,433  
    Short-term borrowings
    5,307,729       -       5,307,729       -  
    Advances from borrowers for taxes and insurance
    1,019,680       -       1,019,680       -  
    Interest payable
    180,355       -       180,355       -  
Unrecognized financial instruments (net of contract amount)
                               
    Commitments to originate loans
    -       -       -       -  
    Letters of credit
    -       -       -       -  
    Lines of credit
    -       -       -       -  
 
34
 

 

 
                                 
         
December 31, 2013
Fair Value Measurements Using
 
         
Quoted Prices
   
Significant
       
         
in Active
   
Other
   
Significant
 
         
Markets for
   
Observable
   
Unobservable
 
   
Carrying
   
Identical Assets
   
Inputs
   
Inputs
 
   
Amount
   
(Level 1)
   
(Level 2)
   
(Level 3)
 
Financial Assets
                       
    Cash and cash equivalents
  $ 6,098,870     $ 6,098,870     $ -     $ -  
    Other investments
    81,918       -       81,918       -  
    Loans held for sale
    262,461       -       262,461       -  
    Loans, net of allowance for loan losses
    180,639,502       -       -       178,866,833  
    Federal Home Loan Bank stock
    1,113,800       -       1,113,800       -  
    Interest receivable
    1,817,415       -       1,817,415       -  
Financial Liabilities
                               
    Deposits
    251,738,391       -       143,586,822       111,116,837  
    Short-term borrowings
    19,610,297       -       19,610,297       -  
    Advances from borrowers for taxes and insurance
    857,814       -       857,814       -  
    Interest payable
    210,226       -       210,226       -  
Unrecognized financial instruments (net of contract amount)
                               
    Commitments to originate loans
    -       -       -       -  
    Letters of credit
    -       -       -       -  
    Lines of credit      -       -       -       -  
 
The following methods were used to estimate the fair value of all other financial instruments recognized in the accompanying condensed consolidated balance sheets at amounts other than fair value.
 
Cash and Cash Equivalents, Interest Receivable, Federal Home Loan Bank Stock, and Other Investments - The carrying amount approximates fair value.
 
Loans Held for Sale - For homogeneous categories of loans, such as mortgage loans held for sale, fair value is estimated using the quoted market prices for securities backed by similar loans, adjusted for differences in loan characteristics.
 
Loans - The fair value of loans is estimated by discounting the future cash flows using the market rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities.  Loans with similar characteristics were aggregated for purposes of the calculations.
 
Deposits - Deposits include demand deposits, savings accounts, NOW accounts and certain money market deposits.  The carrying amount approximates fair value.  The fair value of fixed-maturity time deposits is estimated using a discounted cash flow calculation that applies the rates currently offered for deposits of similar remaining maturities.
 
Short-term Borrowings, Interest Payable, and Advances from Borrowers for Taxes and Insurance - The carrying amount approximates fair value.
 
Commitments to Originate Loans, Letters of Credit, and Lines of Credit - The fair value of commitments to originate loans is estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the present creditworthiness of the counterparties.  For fixed-rate loan commitments, fair value also considers the difference between current levels of interest rates and the committed rates.  The fair values of letters of credit and lines of credit are based on fees currently charged for similar agreements or on the estimated cost to terminate or otherwise settle the obligations with the counterparties at the reporting date.
 
35
 

 

 
10.
MORTGAGE SERVICING RIGHTS

Activity in the balance of mortgage servicing rights, measured using the amortization method, for the six month period ending June 30, 2014 and the year ended December 31, 2013 was as follows:
                 
   
June 30, 2014
   
December 31, 2013
 
Balance, beginning of year
  $ 673,576     $ 664,436  
Servicing rights capitalized
    26,989       101,538  
Amortization of servicing rights
    (53,819 )     (148,285 )
Change in valuation allowance
    6,986       55,887  
Balance, end of period
  $ 653,732     $ 673,576  
 
Activity in the valuation allowance for mortgage servicing rights for the six month period ending June 30, 2014 and the year ended December 31, 2013 was as follows:
                 
   
June 30, 2014
   
December 31, 2013
 
Balance, beginning of year
  $ 73,392     $ 129,279  
Additions
    -       -  
Reductions
    (6,986 )     (55,887 )
Balance, end of period
  $ 66,406     $ 73,392  
 
11.
INCOME TAXES

A reconciliation of income tax expense at the statutory rate to the Company’s actual income tax expense for the six months ended June 30, 2014 and 2013 is shown below.
                 
   
June 30, 2014
   
June 30, 2013
 
Computed at the statutory rate (34%)
  $ 664,548     $ 843,829  
Increase (decrease) resulting from
               
   Tax exempt interest
    (257,009 )     (249,632 )
   State income taxes, net
    113,509       146,828  
   Increase in cash surrender value
    (31,821 )     (32,555 )
   Other, net
    559       856  
                 
Actual tax expense
  $ 489,786     $ 709,326  
 
36
 

 

 
12.
COMMITMENTS AND CONTINGENCIES

The Company is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers in the way of commitments to extend credit.  Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract.  Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee.  Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements.  The Company evaluates each customer’s creditworthiness on a case-by-case basis.  Substantially all of the Company’s loans are to borrowers located in Cass, Morgan, Macoupin, Montgomery, and surrounding counties in Illinois.

37
 

 

JACKSONVILLE BANCORP, INC.
 
ITEM 2.  MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
 
Management’s discussion and analysis of financial condition and results of operations is intended to assist in understanding the financial condition and results of the Company.  The information contained in this section should be read in conjunction with the unaudited consolidated financial statements and accompanying notes thereto.
 
Forward Looking Statements
 
This Form 10-Q contains certain “forward-looking statements” which may be identified by the use of words such as “believe,” “expect,” “anticipate,” “should,” “planned,” “estimated,” and “potential.”  Examples of forward-looking statements include, but are not limited to, estimates with respect to our financial condition, results of operations and business that are subject to various factors that could cause actual results to differ materially from these estimates and most other statements that are not historical in nature.  These factors include, but are not limited to, the effect of disruptions in the financial markets, changes in interest rates, general economic conditions and the current weak state of the United States economy, deposit flows, demand for mortgage and other loans, real estate values, and competition; changes in accounting principles, policies, or guidelines; changes in legislation or regulation, including the Dodd-Frank Act and the elimination of the Office of Thrift Supervision; and other economic, competitive, governmental, regulatory, and technological factors affecting our operations, pricing of products and services.
 
Critical Accounting Policies and Use of Significant Estimates
 
In the ordinary course of business, we have made a number of estimates and assumptions relating to the reporting of results of operations and financial condition in preparing our financial statements in conformity with accounting principles generally accepted in the United States of America.  Actual results could differ significantly from those estimates under different assumptions and conditions.  Management believes the following discussion addresses our most critical accounting policies and significant estimates, which are those that are most important to the portrayal of our financial condition and results and require management’s most difficult, subjective and complex judgements, often as a result of the need to make estimates about the effect of matters that are inherently uncertain.
 
Allowance for Loan Losses - The Company believes the allowance for loan losses is the critical accounting policy that requires the most significant judgments and assumptions used in the preparation of the consolidated financial statements.  The allowance for loan losses is a material estimate that is particularly susceptible to significant changes in the near term and is established through a provision for loan losses.  The allowance is based upon past loan experience and other factors which, in management’s judgement, deserve current recognition in estimating loan losses.  The evaluation includes a review of all loans on which full collectibility may not be reasonably assured.  Other factors considered by management include the size and character of the loan portfolio, concentrations of loans to specific borrowers or industries, existing economic conditions and historical losses on each portfolio category.  In connection with the determination of the allowance for loan losses, management obtains independent appraisals for significant properties, which collateralize loans.  Management uses the available information to make such determinations.  If circumstances differ substantially from the assumptions used in making determinations, future adjustments to the allowance for loan losses may be necessary and results of operations could be affected.  While we believe we have established our existing allowance for loan losses in conformity with accounting principles generally accepted in the United States of America, there can be no assurance that regulators, in reviewing the Company’s loan portfolio, will not request an increase in the allowance for loan losses.  Because future events affecting borrowers and collateral cannot be predicted with certainty, there can be no assurance that increases to the allowance will not be necessary if loan quality deteriorates.
 
38
 

 

 
Foreclosed Assets – Foreclosed assets primarily consist of real estate owned.  Real estate owned acquired through loan foreclosures are initially recorded at fair value less costs to sell when acquired, establishing a new cost basis.  The adjustment at the time of foreclosure is recorded through the allowance for loan losses.  Due to the subjective nature of establishing fair value when the asset is acquired, the actual fair value of the other real estate owned could differ from the original estimate.  If it is determined that fair value of an asset declines subsequent to foreclosure, the asset is written down through a charge to non-interest expense.  Operating costs associated with the assets after acquisition are also recorded as non-interest expense.  Gains and losses on the disposition of other real estate owned are netted and posted to non-interest expense.
 
Deferred Income Tax Assets/Liabilities – Our net deferred income tax asset arises from differences in the dates that items of income and expense enter into our reported income and taxable income.  Deferred tax assets and liabilities are established for these items as they arise.  From an accounting standpoint, deferred tax assets are reviewed to determine that they are realizable based upon the historical level of our taxable income, estimates of our future taxable income and the reversals of deferred tax liabilities.  In most cases, the realization of the deferred tax asset is based on our future profitability.  If we were to experience net operating losses for tax purposes in a future period, the realization of our deferred tax assets would be evaluated for a potential valuation reserve.
 
Impairment of Goodwill - Goodwill, an intangible asset with an indefinite life, was recorded on our balance sheet in prior periods as a result of acquisition activity.  Goodwill is evaluated for impairment annually, unless there are factors present that indicate a potential impairment, in which case, the goodwill impairment test is performed more frequently.
 
Mortgage Servicing Rights - Mortgage servicing rights are very sensitive to movements in interest rates as expected future net servicing income depends on the projected outstanding principal balances of the underlying loans, which can be greatly reduced by prepayments.  Prepayments usually increase when mortgage interest rates decline and decrease when mortgage interest rates rise.
 
Fair Value Measurements – The fair value of a financial instrument is defined as the amount at which the instrument could be exchanged in a current transaction between willing parties, other than in a forced or liquidation sale.  The Company estimates the fair value of financial instruments using a variety of valuation methods.  Where financial instruments are actively traded and have quoted market prices, quoted market prices are used for fair value.  When the financial instruments are not actively traded, other observable market inputs, such as quoted prices of securities with similar characteristics, may be used, if available, to determine fair value.  When observable market prices do not exist, the Company estimates fair value.  Other factors such as model assumptions and market dislocations can affect estimates of fair value.
 
The above listing is not intended to be a comprehensive list of all our accounting policies.  In many cases, the accounting treatment of a particular transaction is specifically dictated by accounting principles generally accepted in the United States of America, with no need for management’s judgement in their application.  There are also areas in which management’s judgement in selecting any available alternative would not produce a materially different result.
 
Basel III
 
On July 2, 2013, the Board of Governors of the Federal Reserve System announced its approval of the final rule to implement the Basel III regulatory capital reforms, among other changes required by the Dodd-Frank Wall Street Reform and Consumer Protection Act.  The Federal Deposit Insurance Corporation adopted the new rule on July 9, 2013.  The approved rule includes a new minimum ratio of common equity Tier 1 capital to risk-weighted assets of 4.5%, as well as a common equity Tier 1 capital conservation buffer of 2.5 of risk-weighted assets.  The rule also raises the minimum ratio of Tier 1 capital to risk-weighted assets from 4% to 6% and includes a minimum leverage ratio of 4% for all banking institutions.  The phase-in for banking institutions such as Jacksonville Savings Bank will not begin until January 2015, while the phase-in for larger banks began in January 2014.  We are currently evaluating the impact of the implementation of the new capital standards.
 
39
 

 

 
Financial Condition
 
June 30, 2014 Compared to December 31, 2013
 
Total assets decreased by $9.6 million, or 3.0%, to $308.8 million at June 30, 2014 from $318.4 million at December 31, 2013.  Net loans (excluding loans held for sale) decreased $6.7 million, or 3.7%, to $173.9 million at June 30, 2014 from $180.6 million at December 31, 2013.  The decrease in loans is primarily due to decreases of $2.8 million in commercial business loans reflecting payments on lines of credit and $1.9 million in commercial real estate loans reflecting loan payoffs.  The loan portfolio continues to be affected by low loan demand.  At June 30, 2014 and December 31, 2013, goodwill totaled $2.7 million.  At these dates, our goodwill was not impaired.
 
Total deposits increased $348,000, or 0.1%, to $252.1 million at June 30, 2014 from $251.7 million at December 31, 2013.  The increase reflects a $5.5 million increase in lower-cost transaction accounts, partially offset by a $5.2 million decrease in time deposits.  Transaction accounts continue to grow as customers prefer to maintain short-term, liquid deposits in the current low-rate environment.  Other borrowings, which consisted of overnight repurchase agreements and overnight advances from the FHLB, decreased $14.3 million, or 72.9%, to $5.3 million at June 30, 2014.  The repurchase agreements are a cash management service provided to our commercial deposit customers.  The decrease reflects the seasonal nature of our commercial cash management customers and loan payoffs.
 
Stockholders’ equity increased $3.0 million, or 7.2%, to $44.1 million at June 30, 2014.  The increase in stockholders’ equity was the result of $1.5 million in net income and a $1.9 million increase in accumulated other comprehensive income, partially offset by the payment of $286,000 in dividends and $371,000 in stock repurchases.  Accumulated other comprehensive income (loss) consisted of an increase in unrealized gains, net of tax, on available-for-sale securities reflecting changes in market prices for securities in our portfolio.  Accumulated other comprehensive income (loss) does not include changes in the fair value of other financial instruments included in the condensed consolidated balance sheet.
 
Results of Operations
 
Comparison of Operating Results for the Three Months Ended June 30, 2014 and 2013
 
General:  Net income for the three months ended June 30, 2014 was $625,000, or $0.35 per common share, basic and diluted, compared to net income of $760,000, or $0.41 per common share, basic and diluted, for the three months ended June 30, 2013.  The $135,000 decrease in net income reflects increases of $256,000 in non-interest expense and $30,000 in the provision for loan losses and a decrease of $80,000 in non-interest income, partially offset by an increase of $137,000 in net interest income and a decrease of $94,000 in income taxes.
 
Interest Income:  Total interest income for the three months ended June 30, 2014 increased $54,000, or 1.8%, to $3.0 million from $2.9 million during the same period of 2013.  The increase in interest income reflected increases of $74,000 in interest income on mortgage-backed securities and $2,000 in interest income on investment securities, partially offset by decreases of $11,000 in interest income on loans and $11,000 in interest income on other interest-earning assets.
 
Interest income on loans decreased $11,000 to $2.3 million during the second quarter of 2014 primarily due to a decrease in the average yield of loans.  The average yield decreased 26 basis points to 5.11% during the second quarter of 2014, compared to 5.37% during the second quarter of 2013.  The decrease in the average yield reflected lower market rates of interest and the competitive lending environment.  The average balance of the loan portfolio increased $7.9 million to $179.3 million during the second quarter of 2014.  The increase in the average balance of the loan portfolio reflected increases in the average balance of residential real estate loans and commercial business loans.
 
40
 

 

 
Interest income on investment securities increased $2,000 to $444,000 during the second quarter of 2014 compared to the second quarter of 2013. The increase reflected an increase in the average yield of investment securities to 3.00% during the second quarter of 2014 from 2.95% during the second quarter of 2013.  The majority of our investment portfolio consists of municipal bonds which are exempt from federal taxation, resulting in a higher tax-equivalent yield.  The increase in the average yield was partially offset by a decrease of $713,000 in the average balance of the investment securities portfolio to $59.2 million during the second quarter of 2014, compared to $59.9 million for the second quarter of 2013.
 
Interest income on mortgage-backed securities increased $74,000 to $246,000 during the second quarter of 2014, compared to $172,000 during the second quarter of 2013.  The increase reflected a 63 basis point increase in the average yield of mortgage-backed securities to 2.00% for the second quarter of 2014, compared to 1.37% for the second quarter of 2013.  The average yield benefitted from lower premium amortization resulting from slower prepayment speeds on mortgage-backed securities.  The amortization of premiums on mortgage-backed securities, which reduces the average yield, decreased $83,000 to $142,000 during the second quarter of 2014, compared to $225,000 during the second quarter of 2013.  The increase in the average yield was partially offset by a $1.0 million decrease in the average balance of mortgage-backed securities to $49.1 million during the second quarter of 2014.
 
Interest income on other interest-earning assets, consisting of interest-earning demand and time deposit accounts and federal funds sold, decreased $11,000 to $1,000 during the second quarter of 2014, compared to the second quarter of 2013.  The average balance of these accounts decreased $8.0 million to $2.5 million for the three months ended June 30, 2014 compared to $10.5 million for the three months ended June 30, 2013.  The decrease in the average balance reflected a decrease in the average balance of federal funds sold and time deposit accounts.  The average yield on other interest-earning assets decreased to 0.10% during the second quarter of 2014 from 0.46% during the second quarter of 2013, reflecting the decrease in the higher-yielding time deposit accounts during this same time frame.
 
Interest Expense:  Total interest expense decreased $83,000, or 18.3%, to $371,000 during the three months ended June 30, 2014 compared to $454,000 during the three months ended June 30, 2013.  The lower interest expense reflected an $83,000 decrease in the cost of deposits.
 
Interest expense on deposits decreased $83,000 to $369,000 during the second quarter of 2014 compared to $452,000 during the second quarter of 2013.  The decrease in interest expense on deposits was primarily due to a 12 basis point decrease in the average rate paid on deposits to 0.65% during the second quarter of 2014 from 0.77% during the second quarter of 2013.  The decrease reflected lower average deposit balances in 2014 as compared to 2013, as well as a change in the composition of our deposits.  The average balance of deposits decreased $7.6 million to $226.0 million for the second quarter of 2014.  The decrease reflected a $12.7 million decrease in the average balance of time deposit accounts, partially offset by a $5.1 million increase in the average balance of lower cost transaction accounts.
 
Interest paid on borrowed funds, which consisted of overnight repurchase agreements and FHLB advances, decreased slightly to $2,000 during the second quarter of 2014.  The average rate paid on borrowed funds decreased to 0.13% during the second quarter of 2014 compared to 0.17% during the second quarter of 2013.  The average balance of borrowed funds was $6.8 million for the second quarter of 2014 compared to $6.0 million for the second quarter of 2013, reflecting the use of overnight FHLB advances during 2014.
 
Net Interest Income.  As a result of the changes in interest income and interest expense noted above, net interest income increased by $137,000, or 5.6%, to $2.6 million for the three months ended June 30, 2014 from $2.5 million for the three months ended June 30, 2013.  Our net interest margin increased 21 basis points to 3.60% during the second quarter of 2014 from 3.39% during the second quarter of 2013.  Our interest rate spread increased by 22 basis points to 3.47% during the second quarter of 2014 from 3.25% during the second quarter of 2013.  Our ratio of interest earning assets to interest bearing liabilities was 1.25x and 1.22x at June 30, 2014 and June 30, 2013, respectively.
 
41
 

 

 
Provision for Loan Losses: The provision for loan losses is determined by management as the amount needed to replenish the allowance for loan losses, after net charge-offs have been deducted, to a level considered adequate to absorb inherent losses in the loan portfolio, in accordance with accounting principles generally accepted in the United States of America.
 
The provision for loan losses equaled $30,000 during the second quarter of 2014, compared to $0 during the second quarter of 2013.  The increase in the provision for loan losses reflected an increase in net charge-offs to $57,000 during the second quarter of 2014, compared to net recoveries of $27,000 during the second quarter of 2013.
 
The allowance for loan losses decreased $131,000 to $3.3 million at June 30, 2014 from $3.5 million at June 30, 2013.  Loans delinquent 30 days or more increased to $3.1 million, or 1.73% of total loans, as of June 30, 2014, from $1.8 million, or 0.99% of total loans, as of December 31, 2013.  Loans delinquent 30 days or more totaled $2.0 million, or 1.19% of total loans at June 30, 2013.  The $1.3 million increase in delinquent loans during 2014 primarily reflected the delinquency of a commercial real estate borrower totaling $889,000 and a commercial business borrower totaling $286,000, both of which are in the process of collection.
 
Provisions for loan losses have been made to bring the allowance for loan losses to a level deemed adequate following management’s evaluation of the repayment capacity and collateral protection afforded by each problem credit.  This review also considered the local economy and the level of bankruptcies and foreclosures in our market area.  The following table sets forth information regarding nonperforming assets at the dates indicated.
 
   
June 30, 2014
   
December 31, 2013
 
             
Non-accruing loans:
           
    One-to-four family residential
  $ 1,219,580     $ 1,339,487  
    Commercial real estate
    173,629       208,297  
    Agricultural real estate
    126,323       -  
    Commercial business
    315,234       37,939  
    Home equity
    138,764       133,823  
    Consumer
    179,529       62,617  
       Total
  $ 2,153,059     $ 1,782,163  
                 
Accruing loans delinquent more than 90 days:
               
       Total
  $ -     $ -  
                 
Foreclosed assets:
               
    One-to-four family residential
    39,478       132,725  
    Commercial real estate
    144,193       149,193  
    Consumer
    -       1,689  
       Total
  $ 183,671     $ 283,607  
                 
Total nonperforming assets
  $ 2,336,730     $ 2,065,770  
                 
Total as a percentage of total assets
    0.76 %     0.65 %
 
Nonperforming assets increased $271,000 to $2.3 million, or 0.76% of total assets, as of June 30, 2014, compared to $2.1 million, or 0.65% of total assets, as of December 31, 2013.  The increase in nonperforming assets was due to an increase of $371,000 in nonperforming loans, partially offset by a $100,000 decrease in foreclosed assets.  The increase in nonperforming loans primarily reflected the delinquency of the $286,000 commercial business customer noted above.
 
42
 

 

 
The following table shows the aggregate principal amount of potential problem credits on the Company’s watch list at June 30, 2014 and December 31, 2013.  All non-accruing loans are automatically placed on the watch list.  The decrease in Substandard credits reflected significant payments of $394,000 and charge-offs of $123,000.
 
   
June 30, 2014
   
December 31, 2013
 
             
Special Mention credits
  $ 956,819     $ 1,057,028  
Substandard credits
    5,539,229       6,131,950  
Total watch list credits
  $ 6,496,048     $ 7,188,978  
 
Non-Interest Income:  Non-interest income decreased $80,000, or 7.8%, to $948,000 for the three months ended June 30, 2014 from $1.0 million for the same period in 2013.  The decrease in non-interest income resulted primarily from decreases of $43,000 in gains on the sale of available-for-sale securities, $26,000 in net income from mortgage banking operations and $23,000 in service charges on deposits, partially offset by an increase of $22,000 in ATM and bank card interchange income.  The decrease in gains on the sale of securities reflected changing market conditions as sales increased to $6.7 million during the second quarter of 2014 compared to $3.6 million during the same period of 2013.  The decrease in mortgage banking income was due to a lower volume of loan sales, reflecting an increase in mortgage rates.  We sold $4.3 million of loans to the secondary market during the second quarter of 2014, compared to $7.4 million during the same period of 2013.  The decrease in service charges on deposits reflects a decrease in fees related to nonsufficient funds.  The increase in ATM and bank card interchange income reflects a higher transaction volume.
 
Non-Interest Expense:  Total non-interest expense increased $256,000, or 10.4%, to $2.7 million for the three months ended June 30, 2014.  The increase was primarily due to increases of $241,000 in professional fees and $14,000 in ATM and bank card expense.  The increase in professional fees reflects non-recurring legal and consulting expenses.  The increase in ATM and bank card expense reflect processing fees related to the higher transaction volume.
 
Income Taxes:  The provision for income taxes decreased $94,000 to $176,000 during the second quarter of 2014 compared to the same period of 2013.  The decrease in the income tax provision reflected a decrease in taxable income.  The effective tax rate was 22.00% and 26.25% during the three months ended June 30, 2014 and 2013, respectively.
 
Comparison of Operating Results for the Six Months Ended June 30, 2014 and 2013
 
General:  Net income for the six months ended June 30, 2014 was $1,465,000, or $0.82 per common share, basic, and $0.81 per common share, diluted, compared to net income of $1,773,000, or $0.95 per common share, basic and diluted, for the six months ended June 30, 2013.  The $308,000 decrease in net income reflects a decrease of $569,000 in non-interest income and increases of $242,000 in non-interest expense and $30,000 in the provision for loan losses, partially offset by an increase of $313,000 in net interest income and a decrease of $220,000 in income taxes.
 
Interest Income:  Total interest income during the six months ended June 30, 2014 increased $147,000, or 2.5%, to $6.0 million from $5.9 million during the same period of 2013.  The increase in interest income reflected increases of $233,000 in interest income on mortgage-backed securities and $17,000 in interest income on investment securities, partially offset by decreases of $80,000 in interest income on loans and $23,000 in interest on other interest-earnings assets.
 
Interest income on loans decreased $80,000 to $4.6 million during the six months ended June 30, 2014, compared to the same period of 2013.  The decrease in interest income on loans was primarily due to a decrease in the average yield of loans.  The average yield on loans decreased 31 basis points to 5.09% during the first six months of 2014 from 5.40% during the first six months of 2013.  The decrease in the average yield reflected lower market rates of interest and the competitive lending environment.  The average balance of the loan portfolio increased $7.6 million to $179.6 million for the first six months of 2014 from $172.0 million for the first six months of 2013.  The increase in the average balance of the loan portfolio reflected increases in the average balance of residential real estate loans and commercial business loans.
 
43
 

 

 
Interest income on investment securities increased $17,000 to $894,000 during the six months ended June 30, 2014 from the same period of 2013.  The increase in interest income reflects a $2.0 million increase in the average balance of the  investment portfolio to $60.0 million during 2014.  The increase in the average balance was partially offset by a decrease in the average yield of investment securities.  The average yield of investment securities decreased to 2.97% during the first six months of 2014 from 3.02% for the first six months of 2013 due to purchases of newer securities at lower interest rates.  The majority of our investment portfolio consists of municipal bonds which are exempt from federal taxation, resulting in a higher tax-equivalent yield.
 
Interest income on mortgage-backed securities increased $233,000 to $565,000 during the six months ended June 30, 2014, compared to $332,000 during the same period of 2013.  The increase reflected a 98 basis point increase in the average yield of mortgage-backed securities to 2.30% for the first half of 2014, compared to 1.32% for the first half of 2013.  The average yield benefitted from lower premium amortization resulting from slower national prepayment speeds on mortgage-backed securities.  The amortization of premiums on mortgage-backed securities, which reduces the average yield, decreased $259,000 to $211,000 during the first six months of 2014, compared to $470,000 during the first six months of 2013.  The increase in interest income on mortgage-backed securities was partially offset by a decrease of $1.3 million in the average balance of mortgage-backed securities to $49.2 million during the first half of 2014.
 
Interest income on other interest-earning assets, consisting of interest-earning demand and time deposit accounts and federal funds sold, decreased $23,000 to $1,000 during the first half of 2014, compared to the first half of 2013.  The average balance of these accounts decreased $8.5 million to $2.6 million for the six months ended June 30, 2014 compared to $11.1 million for the six months ended June 30, 2013.  The decrease in the average balance reflected a decrease in the average balance of federal funds sold and time deposit accounts.  The average yield on other interest-earning assets decreased to 0.05% during the first half of 2014 from 0.43% during the first half of 2013, reflecting the decrease in higher-yielding time deposit accounts during this same time frame.
 
Interest Expense:  Total interest expense decreased $166,000, or 17.9%, to $761,000 during the six months ended June 30, 2014 compared to $927,000 during the six months ended June 30, 2013.  The lower interest expense reflected a $166,000 decrease in the cost of deposits.
 
Interest expense on deposits decreased $166,000 to $755,000 for the six months ended June 30, 2014 compared to $921,000 for the six months ended June 30, 2013.  The decrease in interest expense on deposits was primarily due to a 12 basis point decrease in the average rate paid to 0.67% during the first half of 2014 from 0.79% during the first half of 2013.  The decrease reflected a decrease in the average balance of deposits, as well as a change in the composition of our deposits.  The average balance of deposits decreased $8.6 million to $225.5 million for the first half of 2014 compared to $234.1 million for the first half of 2013.  The decrease reflected a $13.0 million decrease in the average balance of time deposit accounts, partially offset by a $4.4 million increase in the average balance of lower cost transaction accounts.
 
Interest paid on borrowed funds, which consisted of overnight repurchase agreements and FHLB advances, totaled $5,000 during the first six months of 2014 and 2013.  The average rate paid on borrowed funds decreased to 0.12% during the first half of 2014 compared to 0.21% during the first half of 2013.  The average balance of borrowed funds increased $3.7 million to $8.7 million during the first half of 2014, reflecting the use of overnight advances from the FHLB during 2014.
 
Net Interest Income.  As a result of the changes in interest income and interest expense noted above, net interest income increased by $313,000, or 6.3%, to $5.3 million for the six months ended June 30, 2014 from $5.0 million for the six months ended June 30, 2013.  Our net interest margin increased 21 basis points to 3.61% for the first half of 2014 from 3.40% for the first half of 2013.  Our interest rate spread increased by 23 basis points to 3.49% during the first half of 2014 from 3.26% during the first half of 2013.
 
44
 

 

 
Provision for Loan Losses: The provision for loan losses is determined by management as the amount needed to replenish the allowance for loan losses, after net charge-offs have been deducted, to a level considered adequate to absorb inherent losses in the loan portfolio, in accordance with accounting principles generally accepted in the United States of America.  The following table shows the activity in the allowance for loan losses for the six months ended June 30, 2014 and 2013.
 
   
Six Months Ended
 
   
June 30, 2014
   
June 30, 2013
 
             
Balance at beginning of period
  $ 3,406,434     $ 3,339,464  
Charge-offs:
               
  One-to-four family residential
    30,000       -  
  Commercial real estate
    93,474       -  
  Consumer
    5,503       52,186  
     Total
    128,977       52,186  
Recoveries:
               
  One-to-four family residential
    960       15,471  
  Commercial real estate
    168       111,569  
  Commercial business
    32       7,341  
  Home equity
    1,050       13,550  
  Consumer
    1,600       7,327  
     Total
    3,810       155,258  
Net loan charge-offs (recoveries)
    125,167       (103,072 )
Additions charged to operations
    60,000       30,000  
Balance at end of period
  $ 3,341,267     $ 3,472,536  
 
The allowance for loan losses decreased $131,000 to $3.3 million at June 30, 2014, from $3.5 million at June 30, 2013.  The provision increased $30,000 to $60,000 during the first six months of 2014, compared to $30,000 during the first six months of 2013, reflecting the increase in net charge-offs during 2014.  Net charge-offs equaled $125,000 during the first half of 2014, compared to net recoveries of $103,000 during the first half of 2013.

Non-Interest Income:  Non-interest income decreased $569,000, or 22.6%, to $1.9 million for the six months ended June 30, 2014.  The decrease in non-interest income resulted primarily from decreases of $527,000 in gains on the sale of available-for-sale securities, $84,000 in net income from mortgage banking operations, and $65,000 in service charges on deposits, partially offset by increases of $57,000 in commission income and $47,000 in ATM and bank card interchange income.  The decrease in gains on the sale of securities reflected changing market conditions and a lower volume of securities sales totaling $13.0 million during the first half of 2014 compared to $18.0 million during the same period of 2013.  Securities sales during 2013 and 2014 were primarily made to reduce the volatility to interest rate changes in municipal bonds and to eliminate faster paying mortgage-backed securities.  The decrease in mortgage banking operations income was due to a lower volume of loan sales in 2014, as we sold $5.9 million of loans to the secondary market during the first half of 2014, compared to $15.0 million during the same period of 2013.  The lower volume of sales reflected a reduced volume of mortgage originations, which are affected by changes in market interest rates.  The decrease in service charges on deposits reflects a decrease in fees related to nonsufficient funds.  The increase in commission income reflected improved market conditions and increased account activity during 2014.  The increase in ATM and bank card interchange income reflects a higher transaction volume.
 
45
 

 

 
Non-Interest Expense:  Total non-interest expense increased $242,000, or 4.9%, to $5.2 million for the six months ended June 30, 2014 compared to the same period of 2013.  The increase in non-interest expense consisted primarily of increases of $212,000 in professional fees and $42,000 in ATM and bank card expense.  The increase in professional fees reflects non-recurring legal and consulting expenses.  The increase in ATM and bank card expense reflects processing fees related to the higher transaction volume.
 
Income Taxes:  The provision for income taxes decreased $220,000 to $490,000 during the first six months of 2014 compared to the same period of 2013.  The decrease in the income tax provision reflected a decrease in taxable income, as well as an increase in tax-exempt income.  The effective tax rate was 25.06% and 28.58% during the six months ended June 30, 2014 and 2013, respectively.
 
Liquidity and Capital Resources
 
The Company’s most liquid assets are cash and cash equivalents.  The levels of these assets are dependent on the Company’s operating, financing, and investing activities.  At June 30, 2014 and December 31, 2013, cash and cash equivalents totaled $5.3 million and $6.1 million, respectively.  The Company’s primary sources of funds include principal and interest repayments on loans (both scheduled payments and prepayments), maturities of investment securities and principal repayments from mortgage-backed securities (both scheduled payments and prepayments).  During the past six months, the most significant sources of funds have been calls and sales of investment securities, and principal repayments on loans and mortgage-backed securities, and growth in deposits.  These funds have been used primarily for purchases of U.S. Agency, municipal and mortgage-backed securities and the reduction of other borrowings.
 
While scheduled loan repayments and proceeds from maturing investment securities and principal repayments on mortgage-backed securities are relatively predictable, deposit flows and prepayments are more influenced by interest rates, general and local economic conditions, and competition.  The Company attempts to price its deposits to meet asset-liability objectives and stay competitive with local market conditions.
 
Liquidity management is both a short- and long-term responsibility of management.  The Company adjusts its investments in liquid assets based upon management’s assessment of (i) expected loan demand, (ii) projected purchases of investment and mortgage-backed securities, (iii) expected deposit flows, (iv) yields available on interest-bearing deposits, and (v) liquidity of its asset/liability management program.  Excess liquidity is generally invested in interest-earning overnight deposits and other short-term U.S. agency obligations.  If the Company requires funds beyond its ability to generate them internally, it has the ability to borrow funds from the FHLB.  The Company may borrow from the FHLB under a blanket agreement which assigns all investments in FHLB stock as well as qualifying first mortgage loans equal to 150% of the outstanding balance as collateral to secure the amounts borrowed.  This borrowing arrangement is limited to a maximum of 30% of the Company’s total assets or twenty times the balance of FHLB stock held by the Company.  At June 30, 2014, the Company had $1.1 million in outstanding FHLB advances and approximately $25.6 million available to it under the above-mentioned borrowing arrangement.
 
The Company maintains minimum levels of liquid assets as established by the Board of Directors.  The Company’s liquidity ratios at June 30, 2014 and December 31, 2013 were 40.2% and 39.0%, respectively.  This ratio represents the volume of short-term liquid assets as a percentage of net deposits and borrowings due within one year.

46
 

 

The Company must also maintain adequate levels of liquidity to ensure the availability of funds to satisfy loan commitments.  The Company anticipates that it will have sufficient funds available to meet its current commitments principally through the use of current liquid assets and through its borrowing capacity discussed above.  The following table summarizes these commitments at June 30, 2014 and December 31, 2013.

   
June 30, 2014
   
December 31, 2013
 
             
Commitments to fund loans
  $ 40,020,516     $ 41,694,350  
Standby letters of credit
    650,880       360,000  
 
Quantitative measures established by applicable regulation to ensure capital adequacy require the Company to maintain minimum amounts and ratios (set forth in the table below) of total and Tier 1 capital (as defined in the regulations) to risk-weighted assets (as defined) and Tier 1 capital (as defined) to average assets (as defined).  Management believes that at June 30, 2014, the Company met all its capital adequacy requirements.

Under Illinois law, Illinois-chartered savings banks are required to maintain a minimum core capital to total assets ratio of 3%.  The Illinois Commissioner of Savings and Residential Finance (the “Commissioner”) is authorized to require a savings bank to maintain a higher minimum capital level if the Commissioner determines that the savings bank’s financial condition or history, management or earnings prospects are not adequate.  If a savings bank’s core capital ratio falls below the required level, the Commissioner may direct the savings bank to adhere to a specific written plan established by the Commissioner to correct the savings bank’s capital deficiency, as well as a number of other restrictions on the savings bank’s operations, including a prohibition on the declaration of dividends by the savings bank’s board of directors.  At June 30, 2014, the Bank’s core capital ratio was 12.29% of total average assets, which substantially exceeded the required amount.
 
The Bank is also required to maintain regulatory capital requirements imposed by the Federal Deposit Insurance Corporation.  The Bank must have:  (i) Tier 1 Capital to Average Assets of 4.0%, (ii) Tier 1 Capital to Risk-Weighted Assets of 4.0%, and (iii) Total Capital to Risk-Weighted Assets of 8.0%.  At June 30, 2014 and December 31, 2013, minimum requirements and the Bank’s actual ratios are as follows:
 
   
June 30, 2014
   
December 31, 2013
   
Minimum
 
   
Actual
   
Actual
   
Required
 
Tier 1 Capital to Average Assets
    12.29 %     11.51 %     4.00 %
Tier 1 Capital to Risk-Weighted Assets
    18.49 %     16.89 %     4.00 %
Total Capital to Risk-Weighted Assets
    19.74 %     18.15 %     8.00 %
 
Effect of Inflation and Changing Prices
 
The condensed consolidated financial statements and related financial data presented herein have been prepared in accordance with GAAP which require the measurement of financial position and operating results in terms of historical dollars, without considering the change in the relative purchasing power of money over time due to inflation.  The impact of inflation is reflected in the increased cost of the Company’s operations.  Unlike most industrial companies, virtually all the assets and liabilities of a financial institution are monetary in nature.  As a result, interest rates generally have a more significant impact on a financial institution’s performance than do general levels of inflation.  Interest rates do not necessarily move in the same direction or to the same extent as the prices of goods and services.
 
47
 

 

 
The following table sets forth the average balances and interest rates (costs) on the Company’s assets and liabilities during the periods presented.

Consolidated Average Balance Sheet and Interest Rates
 
(Dollars in thousands)
 
   
Three Months Ended June 30,
 
   
2014
   
2013
 
   
Average
               
Average
             
   
Balance
   
Interest
   
Yield/Cost
   
Balance
   
Interest
   
Yield/Cost
 
                                     
Interest-earnings assets:
                                   
  Loans
  $ 179,260     $ 2,288       5.11 %   $ 171,318     $ 2,299       5.37 %
  Investment securities
    59,207       443       3.00 %     59,920       442       2.95 %
  Mortgage-backed securities
    49,132       246       2.00 %     50,150       172       1.37 %
  Other
    2,496       1       0.10 %     10,473       12       0.46 %
      Total interest-earning assets
    290,095       2,978       4.11 %     291,861       2,925       4.01 %
                                                 
Non-interest earnings assets
    20,820                       21,548                  
      Total assets
  $ 310,915                     $ 313,409                  
                                                 
Interest-bearing liabilities:
                                               
  Deposits
  $ 225,966     $ 369       0.65 %   $ 233,594     $ 452       0.77 %
  Other borrowings
    6,773       2       0.13 %     5,952       3       0.17 %
      Total interest-bearing liabilities
    232,739       371       0.64 %     239,546       455       0.76 %
                                                 
Non-interest bearing liabilities
    34,774                       29,652                  
Stockholders equity
    43,402                       44,211                  
                                                 
      Total liabilities/stockholders’ equity
  $ 310,915                     $ 313,409                  
                                                 
Net interest income
          $ 2,607                     $ 2,470          
                                                 
Interest rate spread (average yield earned
                                         
  minus average rate paid)
                    3.47 %                     3.25 %
                                                 
Net interest margin (net interest income
                                               
  divided by average interest-earning assets)
              3.60 %                     3.39 %
 
48
 

 

 
The following table sets forth the changes in rate and changes in volume of the Company’s interest earning assets and liabilities for the comparative three month periods.
 
Analysis of Volume and Rate Changes
 
(In thousands)
 
Three Months Ended June 30,
 
   
2014 Compared to 2013
 
   
Increase(Decrease) Due to
 
   
Rate
   
Volume
   
Net
 
                   
Interest-earnings assets:
                 
  Loans
  $ (115 )   $ 104     $ (11 )
  Investment securities
    7       (5 )     2  
  Mortgage-backed securities
    78       (4 )     74  
  Other
    (6 )     (5 )     (11 )
      Total net change in income on
                       
        interest-earning assets
    (36 )     90       54  
                         
Interest-bearing liabilities:
                       
  Deposits
    (69 )     (14 )     (83 )
  Other borrowings
    -       -       -  
      Total net change in expense on
                       
        interest-bearing liabilities
    (69 )     (14 )     (83 )
                         
Net change in net interest income
  $ 33     $ 104     $ 137  
 
49
 

 

 
The following table sets forth the average balances and interest rates (costs) on the Company’s assets and liabilities during the periods presented.
 
Consolidated Average Balance Sheet and Interest Rates
 
(Dollars in thousands)
 
   
Six Months Ended June 30,
 
   
2014
   
2013
 
   
Average
               
Average
             
   
Balance
   
Interest
   
Yield/Cost
   
Balance
   
Interest
   
Yield/Cost
 
                                     
Interest-earnings assets:
                                   
  Loans
  $ 179,554     $ 4,565       5.09 %   $ 171,957     $ 4,645       5.40 %
  Investment securities
    60,088       893       2.97 %     58,078       876       3.02 %
  Mortgage-backed securities
    49,164       565       2.30 %     50,466       332       1.32 %
  Other
    2,563       1       0.05 %     11,060       24       0.43 %
      Total interest-earning assets
    291,369       6,024       4.14 %     291,561       5,877       4.03 %
                                                 
Non-interest earnings assets
    20,730                       21,638                  
      Total assets
  $ 312,099                     $ 313,199                  
                                                 
Interest-bearing liabilities:
                                               
  Deposits
  $ 225,548     $ 755       0.67 %   $ 234,159     $ 921       0.79 %
  Other borrowings
    8,699       5       0.12 %     5,026       5       0.21 %
      Total interest-bearing liabilities
    234,247       760       0.65 %     239,185       926       0.77 %
                                                 
Non-interest bearing liabilities
    35,179                       29,852                  
Stockholders’ equity
    42,673                       44,162                  
                                                 
      Total liabilities/stockholders’ equity
  $ 312,099                     $ 313,199                  
                                                 
Net interest income
          $ 5,264                     $ 4,951          
                                                 
Interest rate spread (average yield earned
                                         
  minus average rate paid)
                    3.49 %                     3.26 %
                                                 
Net interest margin (net interest income
                                               
  divided by average interest-earning assets)
              3.61 %                     3.40 %
 
50
 

 


The following table sets forth the changes in rate and changes in volume of the Company’s interest earning assets and liabilities for the comparative six month periods.
 
Analysis of Volume and Rate Changes
 
(In thousands)
 
Six Months Ended June 30,
 
   
2014 Compared to 2013
 
   
Increase(Decrease) Due to
 
   
Rate
   
Volume
   
Net
 
                   
Interest-earnings assets:
                 
  Loans
  $ (280 )   $ 200     $ (80 )
  Investment securities
    (13 )     30       17  
  Mortgage-backed securities
    242       (9 )     233  
  Other
    (12 )     (11 )     (23 )
      Total net change in income on
                       
        interest-earning assets
    (63 )     210       147  
                         
Interest-bearing liabilities:
                       
  Deposits
    (133 )     (33 )     (166 )
  Other borrowings
    (3 )     3       -  
      Total net change in expense on
                       
        interest-bearing liabilities
    (136 )     (30 )     (166 )
                         
Net change in net interest income
  $ 73     $ 240     $ 313  
 
51
 

 

JACKSONVILLE BANCORP, INC.
 
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
 
The Company’s policy in recent years has been to reduce its interest rate risk by better matching the maturities of its interest rate sensitive assets and liabilities, selling its long-term fixed-rate residential mortgage loans with terms of 15 years or more to the secondary market, originating adjustable rate loans, balloon loans with terms ranging from three to five years and originating consumer and commercial business loans, which typically are for a shorter duration and at higher rates of interest than one-to-four family loans. Our portfolio of mortgage-backed securities also provides monthly cash flow. The remaining investment portfolio has been structured to better match the maturities and rates of its interest-bearing liabilities. With respect to liabilities, the Company has attempted to increase its savings and transaction deposit accounts, which management believes are more resistant to changes in interest rates than certificate accounts. The Board of Directors appoints the Asset-Liability Management Committee (ALCO), which is responsible for reviewing the Company’s asset and liability policies. The ALCO meets quarterly to review interest rate risk and trends, as well as liquidity and capital ratio requirements.
 
The Company uses a comprehensive asset/liability software package provided by a third-party vendor to perform interest rate sensitivity analysis for all product categories. The primary focus of the Company’s analysis is on the effect of interest rate increases and decreases on net interest income. Management believes that this analysis reflects the potential effects on current earnings of interest rate changes. Call criteria and prepayment assumptions are taken into consideration for investment securities and loans. All of the Company’s interest sensitive assets and liabilities are analyzed by product type and repriced based upon current offering rates. The software performs interest rate sensitivity analysis by performing rate shocks of plus or minus 300 basis points in 100 basis point increments.
 
The following table shows projected results at June 30, 2014 and December 31, 2013 of the impact on net interest income from an immediate change in interest rates, as well as the benchmarks established by the ALCO. The results are shown as a dollar and percentage change in net interest income over the next twelve months.
 
   
Change in Net Interest Income
   
(Dollars in thousands)
   
June 30, 2014
   
December 31, 2013
 
ALCO
Rate Shock:
 
$ Change
   
% Change
   
$ Change
   
% Change
 
Benchmark
 + 300 basis points
    (188 )     -1.67 %     (148 )     -1.27 %
 > (20.00)%
 + 200 basis points
    (144 )     -1.27 %     (95 )     -0.82 %
 > (12.50)%
 + 100 basis points
    (81 )     -0.71 %     (32 )     -0.28 %
 > (12.50)%
  - 100 basis points
    (203 )     -1.80 %     (207 )     -1.78 %
 > (20.00)%
 
The table above indicates that as of June 30, 2014, in the event of a 200 basis point increase in interest rates, we would experience a 1.27% decrease in net interest income. In the event of a 100 basis point decrease in interest rates, we would experience a 1.80% decrease in net interest income.
 
The foregoing computations are based upon numerous assumptions, including relative levels of market interest rates, prepayments, and deposit mix. The computed estimates should not be relied upon as a projection of actual results. Despite the limitations on precision inherent in these computations, management believes that the information provided is reasonably indicative of the effect of changes in interest rate levels on the net earning capacity of the Company’s current mix of interest earning assets and interest bearing liabilities. Management continues to use the results of these computations, along with the results of its computer model projections, in order to maximize current earnings while positioning the Company to minimize the effect of a prolonged shift in interest rates that would adversely affect future results of operations.
 
52
 

 

 
At the present time, the most significant market risk affecting the Company is interest rate risk. Other market risks such as foreign currency exchange risk and commodity price risk do not occur in the normal business of the Company. The Company also is not currently using trading activities or derivative instruments to control interest rate risk.
 
53
 

 

 
JACKSONVILLE BANCORP, INC.
 
ITEM 4. CONTROLS AND PROCEDURES
 
Evaluation of Disclosure Controls and Procedures
 
The Company’s management, including the Company’s principal executive officer and principal financial officer, have evaluated the effectiveness of the Company’s “disclosure controls and procedures,” as such term is defined in Rule 13(a)-15(e) promulgated under the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Based upon their evaluation, the principal executive officer and principal financial officer concluded that, as of the end of the period covered by this report, the Company’s disclosure controls and procedures were effective for the purpose of ensuring that the information required to be disclosed in the reports that the Company files or submits under the Exchange Act with the Securities and Exchange Commission (the “SEC”) (1) is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and (2) is accumulated and communicated to the Company’s management, including its principal executive and principal financial officers, as appropriate to allow timely decisions regarding required disclosure.
 
Changes in Internal Controls
 
There have been no changes in the Company’s internal control over financial reporting identified in connection with the evaluation required by Rule 13(a)-15(e) that occurred during the Company’s last fiscal quarter that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.
 
54
 

 


PART II - OTHER INFORMATION
 
Item 1.                    Legal Proceedings
 
At June 30, 2014, the Company is not involved in any pending legal proceedings other than non-material legal proceedings undertaken in the normal course of business.
 
Item 1.A.                Risk Factors
 
There have been no material changes in the Company’s risk factors from those disclosed in its annual report on Form 10-K.
 
Item 2.                    Unregistered Sales of Equity Securities and Use of Proceeds
 
The following table sets forth the issuer purchases of equity securities during the prior three months.
 
 
Total
number of
shares
purchased
 
Average
price paid
per share
 
Total number of
shares purchased
under publicly
announced plan
 
Maximum number of
shares that may be
purchased under the
repurchase plan
 
April 1 – April 30
-
 
-
 
-
 
68,518
 
May 1 – May 31
-
 
-
 
-
 
68,518
 
June 1 – June 30
-
 
-
 
-
 
68,518
 
 
Item 3.                    Defaults Upon Senior Securities
 
     None.
 
Item 4.                    Mine Safety Disclosures
 
     None.
 
Item 5.                    Other Information
 
     None.
 
Item 6.                    Exhibits
 
 
31.1 -   Certification of the Chief Executive Officer Pursuant to Rule 13a-14(a)/15d-14(a)
31.2 -   Certification of the Chief Financial Officer Pursuant to Rule 13a-14(a)/15d-14(a)
 
32.1 -   Certification of the Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101 INS - XBRL Instance Document
101 SCH - XBRL Taxonomy Extension Schema Document
101 CAL - XBRL Taxonomy Calculation Linkbase Document
101 DEF - XBRL Taxonomy Extension Definition Linkbase Document
101 LAB - XBRL Taxonomy Label Linkbase Document
101 PRE - XBRL Taxonomy Presentation Linkbase Document
 
55
 

 

 
SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
     
 
JACKSONVILLE BANCORP, INC.
Registrant
 
     
Date: 08/07/2014
/s/ Richard A. Foss  
  Richard A. Foss  
 
President and Chief Executive Officer
 
     
  /s/ Diana S. Tone  
 
Diana S. Tone
 
 
Chief Financial Officer
 
 

56