SEC Info  
    Home      Search      My Interests      Help      Sign In      Please Sign In

Princeton National Bancorp Inc – ‘11-K’ for 12/31/10 – EX-99.1

On:  Tuesday, 6/28/11, at 3:31pm ET   ·   For:  12/31/10   ·   Accession #:  1437749-11-4340   ·   File #:  0-20050

Previous ‘11-K’:  ‘11-K’ on 6/25/10 for 12/31/09   ·   Next & Latest:  ‘11-K’ on 6/29/12 for 12/31/11

Find Words in Filings emoji
 
  in    Show  and   Hints

  As Of                Filer                Filing    For·On·As Docs:Size              Issuer               Agent

 6/28/11  Princeton National Bancorp Inc    11-K       12/31/10    3:398K                                   RDG Filings/FA

Annual Report of an Employee Stock Purchase, Savings or Similar Plan   —   Form 11-K
Filing Table of Contents

Document/Exhibit                   Description                      Pages   Size 

 1: 11-K        Annual Report                                       HTML     17K 
 2: EX-23.1     Consent of Independent Registered Public            HTML      6K 
                          Accounting Firm                                        
 3: EX-99.1     Accountants' Report and Financial Statements        HTML    190K 


EX-99.1   —   Accountants’ Report and Financial Statements


This exhibit is an HTML Document rendered as filed.  [ Alternative Formats ]



Exhibit 99.1
 
Citizens First National Bank
401(k) and Profit Sharing Plan
EIN 36-0917979 PN 003
Accountants’ Report and Financial Statements
December 31, 2010 and 2009
 
 
 

 
 
Citizens First National Bank 401(k) and Profit Sharing Plan
Contents
 
 
Report of Independent Registered Public Accounting Firm 1
   
Financial Statements  
Statements of Net Assets Available for Benefits 2
Statements of Changes in Net Assets Available for Benefits 3
Notes to Financial Statements 4
   
Supplemental Schedule  
Schedule H, Line 4i – Schedule of Assets (Held at End of Year) 15
 
 
 

 
 
Report of Independent Registered Public Accounting Firm
 

Plan Administrator
Citizens First National Bank 401(k) and Profit Sharing Plan
Princeton, Illinois

 
We have audited the accompanying statements of net assets available for benefits of Citizens First National Bank 401(k) and Profit Sharing Plan as of December 31, 2010 and 2009, and the related statements of changes in net assets available for benefits for the years then ended.  These financial statements are the responsibility of the Plan's management.  Our responsibility is to express an opinion on these financial statements based on our audits.
 
We conducted our audits in accordance with standards of the Public Company Accounting Oversight Board (United States).  Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement.  Our audits also included examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management and evaluating the overall financial statement presentation.  We believe that our audits provide a reasonable basis for our opinion.
 
In our opinion, the financial statements referred to above present fairly, in all material respects, the net assets available for benefits of Citizens First National Bank 401(k) and Profit Sharing Plan as of December 31, 2010 and 2009, and the changes in its net assets available for benefits for the years then ended, in conformity with accounting principles generally accepted in the United States of America.
 
As discussed in Note 4, the Plan changed its method of accounting for notes receivable from participants.
 
The accompanying supplemental schedule of assets (held at end of year) is presented for the purpose of additional analysis and is not a required part of the basic financial statements, but is supplementary information required by the Department of Labor's Rules and Regulations for Reporting and Disclosure under the Employee Retirement Income Security Act of 1974.  The supplemental schedule is the responsibility of the Plan's management.  The supplemental schedule has been subjected to the auditing procedures applied in the audits of the basic financial statements and, in our opinion, is fairly stated, in all material respects, in relation to the basic financial statements taken as a whole.
 
/s/ BKD, LLP
 
Decatur, Illinois
June 28, 2011

Federal Employer Identification Number:  44-0160260
 
 
 

 

Citizens First National Bank 401(k) and Profit Sharing Plan
Statements of Net Assets Available for Benefits
   
2010
   
2009, as
adjusted
 
             
Investments, At Fair Value
  $ 21,922,194     $ 19,711,855  
                 
Receivables
               
                 
Employer’s contribution
    10,989       169,000  
Employee’s contribution
    -       30,732  
Notes receivable from participants
    445,812       462,431  
                 
      456,801       662,163  
                 
Net Assets Available for Benefits, At Fair Value
    22,378,995       20,374,018  
                 
Adjustments from fair value to contract value for interest in collective trust relating to fully benefit-responsive contracts
    (74,203 )     (32,992 )
                 
Net Assets Available for Benefits
  $ 22,304,792     $ 20,341,026  

See Notes to Financial Statements
2

 

Citizens First National Bank 401(k) and Profit Sharing Plan
Statements of Changes in Net Assets Available for Benefits
Years Ended December 31, 2010 and 2009
 
   
2010
   
2009, as
adjusted
 
             
Investment Income
           
Net appreciation in fair value of investments
  $ 788,163     $ 2,169,830  
Interest and dividends
    563,692       579,414  
      1,351,855       2,749,244  
                 
Interest Income from Notes Receivable from Participants
    25,021       25,357  
                 
Contributions
               
Employer
    447,982       591,270  
Participants
    924,911       911,398  
Rollovers
    3,252       3,547  
                 
      1,376,145       1,506,215  
                 
Total additions
    2,753,021       4,280,816  
                 
Deductions
               
Benefits paid to participants
    785,192       780,218  
Administrative expenses
    4,063       10,542  
                 
Total deductions
    789,255       790,760  
                 
Net Increase
    1,963,766       3,490,056  
                 
Net Assets Available for Benefits, Beginning of Year
    20,341,026       16,850,970  
                 
Net Assets Available for Benefits, End of Year
  $ 22,304,792     $ 20,341,026  
 
See Notes to Financial Statements
3

 

Citizens First National Bank 401(k) and Profit Sharing Plan
Notes to Financial Statements
Note 1:
Description of the Plan
 
The following description of the Citizens First National Bank 401(k) and Profit Sharing Plan (Plan) provides only general information.  Participants should refer to the Plan Document and Summary Plan Description for a more complete description of the Plan’s provisions, which are available from the plan administrator.
 
General
 
The Plan is a defined contribution plan sponsored by Citizens First National Bank (Employer) covering all employees who have at least one year of service and are age 18 or older.  The Plan is subject to the provisions of the Employee Retirement Income Security Act of 1974 (ERISA).  JPMorgan Chase Bank, N.A. was the trustee of the Plan through June 11, 2010 and DWS Trust Company is the trustee of the Plan effective June 11, 2010.  ADP serves as Plan custodian.
 
Contributions
 
The Plan permits eligible employees through a salary deferral election to have the Employer make annual contributions of up to 100% of eligible compensation.  Employee rollover contributions are also permitted.  The Employer makes matching contributions of 100% of employees’ salary deferral amounts up to 3% of employee’s compensation and 50% of the employees’ compensation between 3% and 5%.  The Employer may also, at its sole discretion, contribute to the Plan an amount to be determined from year to year as a profit sharing contribution.  For the year ended December 31, 2010, there was no profit sharing contribution.  For the year ended December 31, 2009, the profit sharing contribution was 1% of eligible compensation.  Contributions are subject to certain limitations.
 
Participant Investment Account Options
 
Investment account options available include various funds.  Each participant has the option of directing his contributions into any of the separate investment accounts and may change the allocation daily.
 
Participant Accounts
 
Each participant’s account is credited with the participant’s contribution, the Employer’s contribution and plan earnings.  The benefits to which a participant is entitled is the benefit that can be provided from the participant’s vested account.
 
 
4

 
 
Citizens First National Bank 401(k) and Profit Sharing Plan
Notes to Financial Statements
 
Vesting
 
Participants are immediately vested in their voluntary contributions and the Employer’s matching contributions plus earnings thereon.  Vesting in the Employer’s profit sharing contribution portion of their accounts plus earnings thereon is based on years of continuous service.  A participant is fully vested after 5 years of continuous service.  The nonvested balance is forfeited upon payment of benefits.  Forfeitures may be used to reduce matching contributions, to pay Plan expenses or can be allocated among active participants based upon eligible compensation.
 
Payment of Benefits
 
Upon termination of service, an employee may elect to receive either a lump-sum amount equal to the value of his account or installments.
 
Notes Receivable from Participants
 
The Plan document includes provisions authorizing loans from the Plan to active eligible participants.  The minimum amount of a loan shall be $1,000.  The maximum amount of a participant’s loans is determined by the available loan balance restricted to the lesser of $50,000 or 50% of the participant’s vested account balance.  All loans are covered by demand notes and are repayable over a period not to exceed five years (except for loans for the purchase of a principal residence) through payroll withholdings unless the participant is paying the loan in full.  Interest on the loans is charged at prime rate plus 1% at loan inception.  Notes receivable from participants are reported at amortized principal balance plus accrued but unpaid interest.
 
Plan Termination
 
Although it has not expressed an intention to do so, the Employer has the right under the Plan to discontinue its contributions at any time and to terminate the Plan, subject to the provisions of ERISA.  In the event of plan termination, participants will become 100% vested in their accounts.
 
 
5

 

Citizens First National Bank 401(k) and Profit Sharing Plan
Notes to Financial Statements
 
Note 2:
Summary of Significant Accounting Policies
 
Basis of Accounting
 
The accompanying financial statements are prepared on the accrual basis of accounting.
 
Investment contracts held by a defined-contribution plan are required to be reported at fair value.  Contract value is the relevant measurement attribute for that portion of the net assets available for benefits of a defined-contribution plan attributable to fully benefit-responsive investment contracts, because contract value is the amount participants would receive if they were to initiate permitted transactions under the terms of the plan.  The plan invests in investment contracts through a collective trust.  The Statement of Net Assets Available for Benefits presents the fair value of the investment in the collective trust, as well as the adjustment of the investment in the collective trust from fair value to contract value relating to the investment contracts.  The Statement of Changes in Net Assets Available for Benefits is prepared on a contract value basis.
 
Use of Estimates
 
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of net assets and changes in net assets and disclosure of contingent assets and liabilities at the date of the financial statements.  Actual results could differ from those estimates.
 
Valuation of Investments and Income Recognition
 
Quoted market prices are used to value mutual funds.  Common stocks are valued at the closing price reported on the active market on which the individual security is traded.  The plan’s interest in the common collective trust is valued based on information reported by the trustee using the audited financial statements of the collective trust at year end.
 
Purchases and sales of securities are recorded on a trade-date basis.  Interest income is recorded on the accrual basis.  Dividends are recorded on the ex-dividend date.  Net appreciation includes the Plan’s gains and losses on investments bought and sold as well as held during the year.
 
 
6

 
 
Citizens First National Bank 401(k) and Profit Sharing Plan
Notes to Financial Statements
 
Plan Tax Status
 
The Plan operates under a nonstandardized adoption agreement in connection with a prototype retirement plan sponsored by Automatic Data Processing, Inc.  This prototype plan document has been filed with the appropriate agency.  The Plan has not obtained or requested a determination letter.  However, the Plan administrator believes that the Plan is currently designed and being operated in compliance with the applicable requirements of the Internal Revenue Code and that the Plan was qualified and the related trust was tax exempt as of the financial statement date.  The Plan is no longer subject to U.S. federal tax examinations by tax authorities for years before 2007.
 
Payment of Benefits
 
Benefit payments to participants are recorded upon distribution.
 
Administrative Expenses
 
Administrative expenses may be paid by the Employer or the Plan, at the Employer’s discretion.
 
 
7

 
 
Citizens First National Bank 401(k) and Profit Sharing Plan
Notes to Financial Statements
 
Note 3:
Investments
 
The Plan’s investments (including investments bought, sold and held during the year) appreciated (depreciated) in fair value as follows:
 
   
2010
 
   
Net
       
   
Appreciation
       
   
(Depreciation)
       
   
in Fair Value
   
Fair Value at
 
   
During Year
   
End of Year
 
             
Mutual funds
           
Fixed income funds
  $ 1,841     $ 196,725  
Balanced funds
    737,019       11,558,458  
Equity funds
    728,492       6,127,272  
International stock funds
    105,534       1,202,116  
Government funds
    2,078       444,249  
Common stock
               
Financial institution
    (786,801 )     552,423  
Common collective trust fund
    -       1,840,951  
                 
    $ 788,163     $ 21,922,194  

 
8

 
 
Citizens First National Bank 401(k) and Profit Sharing Plan
Notes to Financial Statements
 
   
2009, as adjusted
 
   
Net
       
   
Appreciation
       
   
(Depreciation)
       
   
in Fair Value
   
Fair Value at
 
   
During Year
   
End of Year
 
             
Mutual funds
           
Fixed income funds
  $ 7,117     $ 116,145  
Balanced funds
    1,661,286       10,685,222  
Equity funds
    1,072,988       4,951,805  
International stock funds
    336,609       1,231,428  
Government funds
    6,811       371,444  
Common stock
               
Financial Institution
    (914,981 )     936,606  
Common collective trust fund
    -       1,419,205  
                 
    $ 2,169,830     $ 19,711,855  
 
The fair value of individual investments that represented 5% or more of the Plan’s net assets available for benefits in either year were as follows:
 
   
2010
   
2009
 
             
Harbor International Fund
  $ 1,202,116     $ 1,231,428  
American Funds Growth R3 Fund
    1,978,836       1,694,694  
American Funds Fundamental Investment Fund
    1,504,918       1,293,287  
Fidelity Asset Manager Fund
    2,461,253       2,174,554  
American Funds Income R3 Fund
    8,646,575       8,418,268  
Vanguard Total Stock Market Fund
    1,475,759       1,184,695  
Federated Capital Preservation Fund
    1,840,951       1,419,205  
 
Interest and dividends realized on the Plan’s investments for the years ended 2010 and 2009 were $563,692 and $579,414, respectively.
 
 
9

 
 
Citizens First National Bank 401(k) and Profit Sharing Plan
Notes to Financial Statements
 
Note 4:
Change in Accounting Principle
 
During 2010, the Plan adopted the provisions of ASU 2010-25, Reporting Loans to Participants by Defined Contribution Pension Plans.  The ASU requires loans to participants to be reported as Notes Receivable from Participants at unpaid principal plus accrued but unpaid interest, instead of being reported as a part of Investments at fair value as they were under previous guidance.
 
The following financial statement line items for fiscal years 2010 and 2009 were affected by the change in accounting principle:
 
   
2010
 
   
Statement of Net Assets Available for Benefits
 
   
As Computed
Under
Previous
Guidance
   
As Computed
Under ASU
2010-25
   
Effect of
Change
 
                   
Investments
  $ 22,368,006     $ 21,922,194     $ (445,812 )
Notes receivable from participants
    -       445,812       445,812  

 
   
2009
 
   
Statement of Net Assets Available for Benefits
 
   
As Previously
Reported
   
As Adjusted
   
Effect of
Change
 
                   
Investments
  $ 20,174,286     $ 19,711,855     $ (462,431 )
Notes receivable from participants
    -       462,431       462,431  

 
   
2010
 
   
Statement of Changes in Net Assets Available for Benefits
 
   
As Computed
Under
Previous
Guidance
   
As Computed
Under ASU
2010-25
   
Effect of
Change
 
                   
Interest and dividends
  $ 588,713     $ 563,692     $ (25,021 )
Net investment income
    1,376,876       1,351,855       (25,021 )
Interest income from notes receivable from participants
    -       25,021       25,021  
 
 
10

 
 
Citizens First National Bank 401(k) and Profit Sharing Plan
Notes to Financial Statements
 
   
2009
 
   
Statement of Changes in Net Assets Available for Benefits
 
   
As Previously
Reported
   
As Adjusted
   
Effect of
Change
 
                   
                   
Interest and dividends
  $ 604,771     $ 579,414     $ (25,357 )
Net investment income
    2,774,601       2,749,244       (25,357 )
Interest income from notes receivable from participants
    -       25,357       25,357  
 
Net assets available for benefit were not affected by the adoption of the new guidance.
 
Note 5:
Party-in-Interest Transactions
 
Party-in-interest transactions include those with fiduciaries or employees of the Plan, any person who provides services to the Plan, an employer whose employees are covered by the Plan, a person who owns 50 percent or more of such an employer, or relatives of such persons.
 
Active participants can purchase the common stock of Princeton National Bancorp, Inc., the parent of the Employer.  At December 31, 2010 and 2009, participants held 151,764 and 86,643 shares, respectively.  Due to the decrease in the Company’s stock price during the year, there was an increase in the number of shares being purchased in the 401(k) Plan.  This caused a temporary shortfall in the registered shares of the plan and contributions to the stock fund were temporarily suspended on September 22, 2010.  The suspension was lifted on October 1, 2010.
 
The Plan incurs expenses related to general administration and record keeping.  The Employer pays these expenses and certain accounting and auditing fees relating to the Plan.
 
Note 6:
Plan Amendments
 
Effective June 11, 2010, the Plan trustee was changed from JP Morgan Chase Bank, N.A. to DWS Trust Company.
 
Effective July 1, 2010, the Plan was amended for the addition of a Roth IRA 401(k) option as an investment elective to the Plan.
 
 
11

 
 
Citizens First National Bank 401(k) and Profit Sharing Plan
Notes to Financial Statements
 
Note 7:
Fair Value of Plan Assets
 
Accounting Standards Codification Topic 820, Fair Value Measurements, defines fair value as 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.  Topic 820 also specifies a fair value hierarchy which requires a plan to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.  The standard describes three levels of inputs that may be used to measure fair value:
 
 
Level 1
Quoted prices in active markets for identical assets
 
 
Level 2
Observable inputs other than Level 1 prices, such as quoted prices for similar assets; 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
 
 
Level 3
Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets
 
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 statements of net assets available for benefits, as well as the general classification of such assets pursuant to the valuation hierarchy.
 
Investments
 
Where quoted market prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy.  Level 1 securities include common stock of Princeton National Bancorp, Inc., the parent company of the Employer, and mutual funds.  If quoted market prices are not available, then fair values are estimated by using pricing models, quoted prices of securities with similar characteristics or discounted cash flows.  Level 2 securities include a common collective trust fund.  In certain cases where Level 1 or Level 2 inputs are not available, securities are classified within Level 3 of the hierarchy.  There were no level 3 securities.
 
 
12

 
 
Citizens First National Bank 401(k) and Profit Sharing Plan
Notes to Financial Statements
The following table presents the fair value measurements of assets recognized in the accompanying statements of net assets available for benefits measured at fair value on a recurring basis and the level within the fair value hierarchy in which the fair value measurements fall at December 31, 2010 and 2009:
 
         
2010
 
         
Fair Value Measurements Using
 
   
Fair Value
   
Quoted Prices
in Active
Markets for
Identical Asset
(Level 1)
   
Significant
Other
Observable
Inputs (Level 2)
   
Significant Unobservable
Inputs (Level 3)
 
                         
Equity Securities
                       
Financial institution
  $ 552,423     $ 552,423     $ -     $ -  
Mutual Funds
                               
Fixed income funds
    196,725       196,725       -       -  
Balanced funds
    11,558,458       11,558,458       -       -  
Equity funds
    6,127,272       6,127,272       -       -  
International stock funds
    1,202,116       1,202,116       -       -  
Government funds
    444,249       444,249                  
Common Collective
                               
Trust Fund
    1,840,951       -       1,840,951       -  
                                 
    $ 21,922,194     $ 20,081,243     $ 1,840,951     $ -  
 
 
13

 

Citizens First National Bank 401(k) and Profit Sharing Plan
Notes to Financial Statements
 
         
2009, as adjusted
 
         
Fair Value Measurements Using
 
   
Fair Value
   
Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
   
Significant
Other
Observable
Inputs (Level 2)
   
Significant Unobservable
Inputs (Level 3)
 
                         
Equity Securities
                       
Financial institution
  $ 936,606     $ 936,606     $ -     $ -  
Mutual Funds
                               
Fixed income funds
    116,145       116,145       -       -  
Balanced funds
    10,685,222       10,685,222       -       -  
Equity funds
    4,951,805       4,951,805       -       -  
International stock funds
    1,231,428       1,231,428       -       -  
Government funds
    371,444       371,444                  
Common Collective
                               
Trust Fund
    1,419,205       -       1,419,205       -  
                                 
    $ 19,711,855     $ 18,292,650     $ 1,419,205     $ -  
 
Note 8:
Risks and Uncertainties
 
The Plan invests in various investment securities.  Investment securities are exposed to various risks such as interest rate, market and credit risks.  Due to the level of risk associated with certain investment securities, it is at least reasonably possible that changes in the values of investment securities will occur in the near term and that such changes could materially affect the participants’ account balances and the amounts reported in the statement(s) of net assets available for benefits.
 
 
14

 
 
Supplemental Schedule
 
 
 

 
Citizens First National Bank 401(k) and Profit Sharing Plan
EIN 36-0917979 PN 003
Schedule H, Line 4i - Schedule of Assets (Held at End of Year)
December 31, 2010
 
Identity of Issuer
Description of Investment
 
Current Value
 
         
Common Stock
       
Princeton National Bancorp, Inc.*
151,764 shares
  $ 552,423  
           
Mutual Funds
         
American Funds Growth R3 Fund
66,005 shares
    1,978,836  
Oppenheimer Small-Mid Value A Fund
26,264 shares
    841,494  
Harbor International Fund
19,853 shares
    1,202,116  
Fidelity Asset Manager Fund
192,436 shares
    2,461,253  
American Funds Income R3 Fund
524,035 shares
    8,646,575  
Vanguard Short Term Investment Fund
18,266 shares
    196,725  
Fidelity GNMA Fund
38,731 shares
    444,249  
Vanguard Total Stock Market Fund
46,760 shares
    1,475,759  
American Funds Fundamental Investment Fund
41,073 shares
    1,504,918  
Fidelity Freedom 2015 Fund
16,009 shares
    181,538  
Fidelity Freedom 2020 Fund
405 shares
    5,588  
Fidelity Freedom 2025 Fund
20,364 shares
    234,595  
Fidelity Freedom 2035 Fund
1,859 shares
    21,320  
Fidelity Freedom 2040 Fund
415 shares
    3,323  
Fidelity Freedom 2050 Fund
455 shares
    4,266  
Neuberger Berman Genesis Fund
11,817 shares
    326,265  
        19,528,820  
           
Common Collective Trust Fund
         
Federated Capital Preservation Fund
176,674 shares
    1,840,951  
           
Total Investments
      21,922,194  
           
Notes Receivble from Participants*
4.25% - 9.25%
    445,812  
           
      $ 22,368,006  
 
* Represents a party-in-interest to the Plan.
 


Dates Referenced Herein   and   Documents Incorporated by Reference

This ‘11-K’ Filing    Date    Other Filings
Filed on:6/28/11
For Period End:12/31/1010-K,  10-K/A,  4
10/1/10
9/22/10
7/1/104
6/11/10
12/31/0910-K,  10-K/A,  11-K,  4,  4/A
 List all Filings 
Top
Filing Submission 0001437749-11-004340   –   Alternative Formats (Word / Rich Text, HTML, Plain Text, et al.)

Copyright © 2024 Fran Finnegan & Company LLC – All Rights Reserved.
AboutPrivacyRedactionsHelp — Wed., Apr. 17, 10:54:13.1pm ET