FIRST NORTHERN COMMUNITY BANCORP - Quarter Report: 2009 August (Form 10-Q)

form10_q.htm

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

———————————

FORM 10-Q

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Quarterly Period Ended June 30, 2009



TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _______________ to _______________

Commission File Number 000-30707

First Northern Community Bancorp

(Exact name of registrant as specified in its charter)

California	68-0450397
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification Number)

195 N. First Street, Dixon, California	95620
(Address of principal executive offices)	(Zip Code)

707-678-3041

(Registrant’s telephone number including area code)

Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or Section 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.

Yes x

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 (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

Yes r

No r

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company (as defined by Rule 12b-2 of the Exchange Act).

Large accelerated filer ¨

Accelerated filer x

Non-accelerated filer ¨

Smaller reporting company ¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes ¨

No x

The number of shares of Common Stock outstanding as of August 6, 2009 was 9,009,462.

FIRST NORTHERN COMMUNITY BANCORP

INDEX

Page

PART I – Financial Information

ITEM I – Financial Statements (Unaudited) ..................................................................................................................................................................................................................................................... 3

Condensed Consolidated Balance Sheets ....................................................................................................................................................................................................................................................3

Condensed Consolidated Statements of Operations ..................................................................................................................................................................................................................................4

Condensed Consolidated Statement of Stockholders' Equity and Comprehensive Income ................................................................................................................................................................5

Condensed Consolidated Statements of Cash Flows .................................................................................................................................................................................................................................6

Notes to Condensed Consolidated Financial Statements ..........................................................................................................................................................................................................................7

ITEM 2. – Management’s Discussion and Analysis of Financial Condition and Results of Operations ..............................................................................................................................................23

ITEM 3. – Quantitative and Qualitative Disclosures about Market Risk ....................................................................................................................................................................................................39

ITEM 4. – Controls and Procedures ..................................................................................................................................................................................................................................................................39

PART II – Other Information ..............................................................................................................................................................................................................................................................................40

ITEM 1A. – Risk Factors .......................................................................................................................................................................................................................................................................................40

ITEM 2. – Unregistered Sales of Equity Securities and Use of Proceeds ...................................................................................................................................................................................................41

ITEM 4. – Submission of Matters to a Vote of Security Holders .................................................................................................................................................................................................................42

ITEM 6. – Exhibits ................................................................................................................................................................................................................................................................................................43

SIGNATURES .........................................................................................................................................................................................................................................................................................................43

PART I – FINANCIAL INFORMATION

FIRST NORTHERN COMMUNITY BANCORP

ITEM I – FINANCIAL STATEMENTS (UNAUDITED)

CONDENSED CONSOLIDATED BALANCE SHEETS

	June 30,			December 31,
(in thousands, except share amounts)	2009			2008
	(unaudited)
Assets

Cash and due from banks	$	41,190		$	25,150
Federal funds sold		88,310			40,860
Investment securities – available-for-sale		53,016			42,106
Loans, net of allowance for loan losses of $14,177 at June 30, 2009
and $14,435 at December 31, 2008		486,850			516,968
Loans held-for-sale		3,776			2,192
Stock in Federal Home Loan Bank and other equity securities, at cost		2,506			2,311
Premises and equipment, net		7,570			7,620
Other Real Estate Owned		3,172			4,368
Accrued interest receivable and other assets		28,651			29,227

Total Assets	$	715,041		$	670,802

Liabilities and Stockholders’ Equity

Liabilities:

Demand deposits	$	175,513		$	181,600
Interest-bearing transaction deposits		129,704			123,614
Savings and MMDA's		168,882			155,656
Time, under $100,000		56,695			64,252
Time, $100,000 and over		85,824			59,596
Total deposits		616,618			584,718

FHLB Advances and other borrowings		12,115			18,259
Accrued interest payable and other liabilities		6,306			5,796

Total liabilities		635,039			608,773

Stockholders' Equity:
Preferred stock, par value $0.01 per share; $1,000 per share liquidation
preference, 18,500 shares authorized; 17,390 shares issued and
outstanding at June 30, 2009 and none at December 31, 2008		16,760			—
Common stock, no par value; 16,000,000 shares authorized;
8,973,645 shares issued and outstanding at June 30, 2009 and
8,608,802 shares issued and outstanding at December 31, 2008		62,092			58,983
Additional paid in capital		977			977
Retained earnings		506			2,026
Accumulated other comprehensive (loss) income		(333	)		43
Total stockholders’ equity		80,002			62,029

Total Liabilities and Stockholders’ Equity	$	715,041		$	670,802

See notes to unaudited condensed consolidated financial statements.

FIRST NORTHERN COMMUNITY BANCORP

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

	Three months			Three months			Six months			Six months
	ended			ended			ended			ended
(in thousands, except per share amounts)	June 30, 2009			June 30, 2008			June 30, 2009			June 30, 2008
Interest and Dividend Income:
Loans	$	7,833		$	8,540		$	15,770		$	17,780
Federal funds sold		20			127			39			417
Due from banks interest bearing accounts		29			144			60			412
Investment securities
Taxable		273			342			467			840
Non-taxable		256			328			518			686
Other earning assets		6			37			6			66
Total interest and dividend income		8,417			9,518			16,860			20,201
Interest Expense:
Deposits		1,071			1,441			2,133			3,353
Other borrowings		123			61			281			147
Total interest expense		1,194			1,502			2,414			3,500
Net interest income		7,223			8,016			14,446			16,701
Provision for loan losses		1,161			2,763			2,267			6,422
Net interest income after provision for loan losses		6,062			5,253			12,179			10,279
Other operating income:
Service charges on deposit accounts		881			929			1,744			1,853
Gains on other real estate owned		2			—			4			—
Gains on sales of loans held-for-sale		400			74			574			174
Investment and brokerage services income		174			207			323			384
Mortgage brokerage income		28			12			43			13
Loan servicing income		263			112			359			159
Fiduciary activities income		58			76			156			173
ATM fees		64			69			122			138
Signature based transaction fees		164			152			303			291
Gains (loss) on sales of available-for-sale securities		264			(16	)		264			495
Other income		169			188			315			395
Total other operating income		2,467			1,803			4,207			4,075
Other operating expenses:
Salaries and employee benefits		4,006			3,959			7,654			8,066
Occupancy and equipment		940			952			1,938			1,864
Data processing		442			419			889			818
Stationery and supplies		96			171			219			287
Advertising		152			191			313			366
Directors’ fees		51			53			103			105
Other real estate owned expense and write-downs		605			609			1,329			687
Other expense		1,826			1,556			3,341			2,958
Total other operating expenses		8,118			7,910			15,786			15,151
Income before benefit for income taxes		411			(854	)		600			(797	)
(Benefit) provision for income taxes		(165	)		10			(429	)		7

Net income (loss)	$	576		$	(864	)	$	1,029		$	(804	)

Preferred stock dividends and accretion	$	(244	)		—		$	(295	)		—
Net income (loss) available to common shareholders	$	332		$	(864	)	$	734		$	(804	)

Basic income (loss) per share	$	0.04		$	(0.10	)	$	0.08		$	(0.09	)
Diluted income (loss) per share	$	0.04		$	(0.10	)	$	0.08		$	(0.09	)

See notes to unaudited condensed consolidated financial statements.

FIRST NORTHERN COMMUNITY BANCORP

CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY AND COMPREHENSIVE INCOME

(in thousands, except share amounts)

															Accumulated
										Additional					Other
	Preferred		Common Stock				Comprehensive			Paid-in		Retained			Comprehensive
	Stock		Shares		Amounts		Income			Capital		Earnings			Loss			Total

Balance at December 31, 2008	$	—		8,608,802	$	58,983				$	977	$	2,026		$	43		$	62,029

Comprehensive income:

Net income							$	1,029					1,029						1,029

Other comprehensive income, net of tax:

Unrealized holding losses on securities arising during the current period, net of tax effect of $145								(218	)
Reclassification adjustment due to gains realized on sales of securities, net of tax effect of $106								(158	)
Total other comprehensive loss, net of tax effect of $251								(376	)							(376	)		(376	)


Comprehensive income							$	653

Issuance of preferred stock		16,726																	16,726
Issuance of common stock warrants						664													664
4% stock dividend				346,011		2,249							(2,249	)					—
Dividend on preferred stock													(261	)					(261	)
Accretion of preferred stock		34											(34	)					—
Cash in lieu of fractional shares													(5	)					(5	)
Stock-based compensation and related tax benefits						196													196
Common shares issued, stock options exercised, net of swapped shares				18,832

Balance at June 30, 2009	$	16,760		8,973,645	$	62,092				$	977	$	506		$	(333	)	$	80,002

See notes to unaudited condensed consolidated financial statements.

FIRST NORTHERN COMMUNITY BANCORP

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

	(in thousands)
	Six months ended June 30, 2009			Six months ended June 30, 2008
Cash Flows From Operating Activities
Net Income (Loss)	$	1,029		$	(804	)
Adjustments to reconcile net income (loss) to net cash provided by
operating activities:
Depreciation and amortization		482			530
Provision for loan losses		2,267			6,422
Stock plan accruals		186			248
Tax benefit for stock options		10			20
Gains on sales of available-for-sale securities		(264	)		(495	)
Gains on sales of other real estate owned		(4	)		—
Write-downs on other real estate owned		1,200			652
Gains on sales of loans held-for-sale		(574	)		(174	)
Proceeds from sales of loans held-for-sale		70,665			21,177
Originations of loans held-for-sale		(71,675	)		(20,814	)
Changes in assets and liabilities:
Increase (decrease) in accrued interest receivable and other assets		837			(956	)
Increase (decrease) in accrued interest payable and other liabilities		249			(1,409	)
Net cash provided by operating activities		4,408			4,397

Cash Flows From Investing Activities
Net (increase) decrease in investment securities		(11,273	)		19,739
Net decrease (increase) in loans		27,851			(26,182	)
Net increase in other interest earning assets		(195	)		(58	)
Purchases of premises and equipment, net		(432	)		(618	)
Net cash provided by (used in) investing activities		15,951			(7,119	)

Cash Flows From Financing Activities
Net increase (decrease) in deposits		31,900			(48,896	)
Proceeds from issuance of preferred stock		16,726			—
Proceeds from issuance of common stock warrants		664			—
Net (decrease) increase in FHLB advances and other borrowings		(6,144	)		4,334
Cash dividends paid		(5	)		(10	)
Tax benefit for stock options		(10	)		(20	)
Repurchase of stock		—			(1,359	)
Net cash provided by (used) in financing activities		43,131			(45,951	)

Net Increase (Decrease) in Cash and Cash Equivalents		63,490			(48,673	)
Cash and Cash Equivalents, beginning of period		66,010			99,030
Cash and Cash Equivalents, end of period	$	129,500		$	50,357

Supplemental Disclosures of Cash Flow Information:
Cash paid during the period for:
Interest	$	2,451		$	3,731
Income Taxes	$	401		$	340

Supplemental disclosures of non-cash investing and financing activities:
Preferred stock dividend payable and accretion	$	295			—
Transfer of loans held-for-investment to other real estate owned		—		$	5,502
Stock dividend distributed	$	2,249		$	8,642

See notes to unaudited condensed consolidated financial statements.

FIRST NORTHERN COMMUNITY BANCORP

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2009 and 2008 and December 31, 2008

1.	BASIS OF PRESENTATION

The accompanying unaudited condensed consolidated financial statements of First Northern Community Bancorp (the “Company”) have been prepared in accordance with accounting principles generally accepted in the United States of America (GAAP) for interim financial information and with the instructions to Form 10-Q and Articles 9 and 10 of Regulation S-X. Accordingly, they do not include all of the information and notes required by GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. The results of operations for any interim period are not necessarily indicative of results expected for the full year. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto contained in the Company’s Annual Report to stockholders and Form 10-K for the year ended December 31, 2008 as filed with the Securities and Exchange Commission. The preparation of financial statements in conformity with GAAP also requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expense during the reporting period. Actual results could differ from those estimates. All material intercompany balances and transactions have been eliminated in consolidation.

Recently Issued Accounting Pronouncements:

In December 2007, the Financial Accounting Standards Board (the “FASB”) issued SFAS No. 141R, Business Combinations, which requires most identifiable assets, liabilities, non-controlling interests, and goodwill acquired in a business combination to be recorded at “full fair value” at the acquisition date. SFAS No. 141R applies to all business combinations, including combinations among mutual entities and combinations by contract alone. Under SFAS No. 141R, all business combinations will be accounted for by applying the acquisition method. SFAS No. 141R is effective for periods beginning on or after December 15, 2008. Earlier application is prohibited. SFAS No. 141R will be applied to business combinations occurring after the effective date. The Company currently does not have any business combination contemplated that are expected to be closed after the effective date; therefore, the adoption of SFAS No. 141R did not have an impact on the consolidated financial statements or results of operations of the Company.

In December 2007, the SEC issued Staff Accounting Bulletin No. 110 (“SAB No. 110”), Certain Assumptions Used in Valuation Methods, which extends the use of the “simplified” method, under certain circumstances, in developing an estimate of expected term of “plain vanilla” share options in accordance with SFAS No. 123R. Prior to SAB No. 110, SAB No. 107 stated that the simplified method was only available for grants made up to December 31, 2007. The Company currently plans to continue to use the simplified method in developing an estimate of expected term of stock options.

In March 2008, the FASB issued SFAS No. 161, Disclosures about Derivative Instruments and Hedging Activities (“SFAS 161”). SFAS 161 requires enhanced disclosures about an entity’s derivative and hedging activities and thereby improving the transparency of financial reporting. It is intended to enhance the current disclosure framework in SFAS 133 by requiring that objectives for using derivative instruments be disclosed in terms of underlying risk and accounting designation. This disclosure better conveys the purpose of derivative use in terms of the risks that the entity is intending to manage. SFAS 161 was effective for the Company on January 1, 2009 and will result in additional disclosures if the Company enters into any material derivative or hedging activities.

In May 2008, the FASB issued FASB Statement No. 162, The Hierarchy of Generally Accepted Accounting Principals (SFAS 162). SFAS 162 is intended to improve financial statements that are presented in conformity with U.S. generally accepted accounting principals for non-governmental entities. SFAS 162 is effective 60 days following the SEC’s approval of the PCAOB amendments to AU Section 411, The Meaning of Present Fairly in Conformity with Generally Accepted Accounting Principals. Management does not believe the adoption of SFAS 162 will have a material impact on the Company’s financial statements.

In June, 2008, the FASB issued FASB Staff Position No. EITF 03-6-1, Determining Whether Instruments Granted in Share-Based Payment Transactions are Participating Securities, (“FSP EITF 03-6-1”). The Staff Position provides that unvested share-based payment awards that contain non-forfeitable rights to dividends or dividend equivalents are participating securities and must be included in the earnings per share computation. FSP EITF 03-6-1 is effective for financial statements issued for fiscal years beginning after December 15, 2008, and interim periods within those years. All prior-period earnings per share data presented must be adjusted retrospectively. Early application is not permitted. The adoption of the Staff Position had no material effect on the Company’s financial position, results of operations or cash flows.

On April 9, 2009, the FASB issued three Staff Positions (FSPs) intended to provide additional application guidance and enhance disclosures regarding fair value measurements and impairments of securities. FSP FAS 157-4, “Determining Fair Value When the Volume and Level of Activity for the Asset or Liability Have Significantly Decreased and Identifying Transactions That Are Not Orderly”, provides guidelines for making fair value measurements more consistent with the principles presented in FASB Statement No. 157, Fair Value Measurements. FSP FAS 107-1 and APB 28-1, Interim Disclosures about Fair Value of Financial Instruments, enhances consistency in financial reporting by increasing the frequency of fair value disclosures. FSP FAS 115-2 and FAS 124-2, “Recognition and Presentation of Other-Than-Temporary Impairments”, provides additional guidance designed to create greater clarity and consistency in accounting for and presenting impairment losses on securities.

FSP FAS 157-4 relates to determining fair values when there is no active market or where the price inputs being used represent distressed sales. It reaffirms the need to use judgment to ascertain if a formerly active market has become inactive and in determining fair values when markets have become inactive. There was no impact on the consolidated financial statements of the Corporation as a result of the adoption of FSP 157-4 during the second quarter of 2009.

FSP FAS 107-1 and APB 28-1 relate to fair value disclosures for any financial instruments that are not currently reflected on the balance sheet of companies at fair value. Prior to issuing this FSP, fair values for these assets and liabilities were only disclosed once a year. The FSP now requires these disclosures on a quarterly basis, providing qualitative and quantitative information about fair value estimates for all those financial instruments not measured on the balance sheet at fair value. The FSP is effective for interim reporting periods ending after June 15, 2009. The Company adopted the FSP for the quarter ended June 30, 2009.

FSP FAS 115-2 and FAS 124-2 on other-than-temporary impairments are intended to bring greater consistency to the timing of impairment recognition, and provide greater clarity to investors about the credit and noncredit components of impaired debt securities that are not expected to be sold. The measure of impairment in comprehensive income remains fair value. The FSP also requires increased and timelier disclosures sought by investors regarding expected cash flows, credit losses, and an aging of securities with unrealized losses. The Company adopted the FSP during the second quarter of 2009, but the adoption did not have any impact on the consolidated financial statements since the Company did not hold any other-than-temporarily impaired debt securities.

In May 2009, the FASB issued SFAS No. 165, Subsequent Events (“SFAS 165”), which establishes general standards of accounting for, and requires disclosure of, events that occur after the balance sheet date but before financial statements are issued or are available to be issued. The Company adopted the provisions of SFAS 165 for the quarter ended June 30, 2009. The adoption of these provisions did not have a material effect on the Company’s financial statements.

Reclassifications

Certain reclassifications have been made to prior period balances in order to conform to the current year presentation.

2. ALLOWANCE FOR LOAN LOSSES

The allowance for loan losses is maintained at levels considered adequate by management to provide for loan losses that can be reasonably anticipated. The allowance is based on management's assessment of various factors affecting the loan portfolio, including problem loans, economic conditions and loan loss experience, and an overall evaluation of the quality of the underlying collateral. See discussion on page [INSERT PAGE NUMBER] “Asset Quality” regarding impaired/problem loans.

Changes in the allowance for loan losses during the six-month periods ended June 30, 2009 and 2008 and for the year ended December 31, 2008 were as follows:

	(in thousands)

	Six months ended June 30,						Year ended December 31,
	2009			2008			2008
Balance, beginning of period	$	14,435		$	10,876		$	10,876
Provision for loan losses		2,267			6,422			16,164
Loan charge-offs		(3,267	)		(5,529	)		(13,324	)
Loan recoveries		742			327			719
Balance, end of period	$	14,177		$	12,096		$	14,435

3.	MORTGAGE OPERATIONS

Transfers and servicing of financial assets and extinguishments of liabilities are accounted for and reported based on consistent application of a financial-components approach that focuses on control. Transfers of financial assets that are sales are distinguished from transfers that are secured borrowings. Retained interests (mortgage servicing rights) in loans sold are measured by allocating the previous carrying amount of the transferred assets between the loans sold and retained interests, if any, based on their relative fair value at the date of transfer. Fair values are estimated using discounted cash flows based on a current market interest rate.

The Company recognizes a gain and a related asset for the fair value of the rights to service loans for others when loans are sold. The Company sold substantially its entire portfolio of conforming long-term residential mortgage loans originated during the six months ended June 30, 2009 for cash proceeds equal to the fair value of the loans.

The recorded value of mortgage servicing rights is included in other assets, and is amortized in proportion to, and over the period of, estimated net servicing revenues. The Company assesses capitalized mortgage servicing rights for impairment based upon the fair value of those rights at each reporting date. For purposes of measuring impairment, the rights are stratified based upon the product type, term and interest rates. Fair value is determined by discounting estimated net future cash flows from mortgage servicing activities using discount rates that approximate current market rates and estimated prepayment rates, among other assumptions. The amount of impairment recognized, if any, is the amount by which the capitalized mortgage servicing rights for a stratum exceeds their fair value. Impairment, if any, is recognized through a valuation allowance for each individual stratum.

At June 30, 2009, the Company had $3,776,000 of mortgage loans held-for-sale. At June 30, 2009 and December 31, 2008, the Company serviced real estate mortgage loans for others of $165,353,000 and $122,734,000, respectively.

The following table summarizes the Company’s mortgage servicing rights assets as of June 30, 2009 and December 31, 2008.

	(in thousands)
	December 31, 2008			Additions			Reductions		June 30, 2009

Mortgage servicing rights	$	978		$	497		$	122	$	1,353
Valuation allowance		(85	)		(193	)		—		(278	)
Mortgage servicing rights, net of valuation allowance	$	893		$	304		$	122	$	1,075

4. OUTSTANDING SHARES AND EARNINGS PER SHARE

On January 22, 2009, the Board of Directors of the Company declared a 4% stock dividend payable as of March 31, 2009 to shareholders of record as of February 27, 2009. All income per share amounts have been adjusted to give retroactive effect to stock dividends.

Earnings (Loss) Per Share (EPS)

Basic EPS includes no dilution and is computed by dividing net income by the weighted average number of common shares outstanding for the period. Diluted EPS includes all common stock equivalents (“in-the-money” stock options, unvested restricted stock, stock units, warrants and rights, convertible bonds and preferred stock), which reflects the potential dilution of securities that could share in the earnings of an entity.

The following table presents a reconciliation of basic and diluted EPS for the three-month and six-month periods ended June 30, 2009 and 2008

	(in thousands, except share and earnings
	Three months ended						Six months ended
	June 30,						June 30,
	2009			2008			2009			2008
Basic earnings (loss) per share:
Net income (loss)	$	576		$	(864	)	$	1,029		$	(804	)
Preferred stock dividend and accretion	$	(244	)		—		$	(295	)		—
Net income (loss) available to common shareholders	$	332		$	(864	)	$	734		$	(804	)

Weighted average common shares outstanding		8,973,645			8,904,766			8,966,467			8,970,627
Basic EPS	$	0.04		$	(0.10	)	$	0.08		$	(0.09	)

Diluted earnings (loss) per share:
Net income (loss)	$	576		$	(864	)	$	1,029		$	(804	)
Preferred stock dividend and accretion	$	(244	)		—		$	(295	)		—
Net income (loss) available to common shareholders	$	332		$	(864	)	$	734		$	(804	)

Weighted average common shares outstanding		8,973,645			8,904,766			8,966,467			8,970,627

Effect of dilutive options		7,174			—			26,184			—

Adjusted weighted average common shares outstanding		8,980,819			8,904,766			8,992,651			8,970,627
Diluted EPS	$	0.04		$	(0.10	)	$	0.08		$	(0.09	)

Options not included in the computation of diluted earnings (loss) per share because they would have had an anti-dilutive effect amounted to 429,954 shares and 148,624 shares for the three months ended June 30, 2009 and 2008 respectively. In addition, 352,977 warrants issued to the U.S. Treasury were not used in the computation of diluted earnings (loss) per share because they would have had an anti-dilutive effect.

Options not included in the computation of diluted earnings (loss) per share because they would have had an anti-dilutive effect amounted to 429,954 shares and 122,832 shares for the six months ended June 30, 2009 and 2008 respectively. In addition, 352,977 warrants issued to the U.S. Treasury were not used in the computation of diluted earnings (loss) per share because they would have had an anti-dilutive effect.

5. STOCK PLANS

The following table presents the activity related to stock options for the three months ended June 30, 2009.

	Number of Shares		Weighted Average Exercise Price		Aggregate Intrinsic Value		Weighted Average Remaining Contractual Term (in years)
Options outstanding at Beginning of Period		520,336	$	11.19

Granted		—		—

Cancelled / Forfeited		—		—

Exercised		—		—		—

Options outstanding at End of Period		520,336	$	11.19	$	81,277		4.54

Exercisable (vested) at End of Period		465,322	$	10.47	$	71,197		4.17

The following table presents the activity related to stock options for the six months ended June 30, 2009.

	Number of Shares			Weighted Average Exercise Price		Aggregate Intrinsic Value		Weighted Average Remaining Contractual Term (in years)
Options outstanding at Beginning of Period		555,591		$	10.71

Granted		8,000		$	4.50

Cancelled / Forfeited		(1,840	)	$	3.65

Exercised		(41,415	)	$	3.81	$	101,246

Options outstanding at End of Period		520,336		$	11.19	$	81,277		4.54

Exercisable (vested) at End of Period		465,322		$	10.47	$	71,197		4.17

The weighted average fair value of options granted during the six-month period ended June 30, 2009 was $1.75 per share.

As of June 30, 2009, there was $196,000 of total unrecognized compensation cost related to non-vested stock options. This cost is expected to be recognized over a weighted average period of approximately 1.48 years.

There was $89,000 of recognized compensation cost related to non-vested stock options for the six months ended June 30, 2009.

A summary of the weighted average assumptions used in valuing stock options during the three months and six months ended June 30, 2009 is presented below:

	Three Months Ended	Six Months Ended
	June 30, 2009*	June 30, 2009
Risk Free Interest Rate	—	2.00%

Expected Dividend Yield	—	0.00%

Expected Life in Years	—	5

Expected Price Volatility	—	41.39%

* There were no stock options or restricted stock granted during the three-month period ended June 30, 2009.

The following table presents the activity related to restricted stock for the three months ended June 30, 2009.

	Number of Shares		Weighted Average Grant-Date Fair Value		Aggregate Intrinsic Value		Weighted Average Remaining Contractual Term (in years)
Options outstanding at Beginning of Period		35,817	$	13.20

Granted		—		—

Cancelled / Forfeited		—		—

Exercised/Released/Vested		—		—		—

Options outstanding at End of Period		35,817	$	13.20	$	206,306	8.65

The following table presents the activity related to restricted stock for the six months ended June 30, 2009.

	Number of Shares			Weighted Average Grant-Date Fair Value		Aggregate Intrinsic Value		Weighted Average Remaining Contractual Term (in years)
Options outstanding at Beginning of Period		31,071		$	16.03

Granted		9,300		$	4.50

Cancelled / Forfeited		—			—

Exercised/Released/Vested		(4,554	)	$	14.79	$	22,551

Options outstanding at End of Period		35,817		$	13.20	$	206,306	8.65

The weighted average fair value of options granted during the six-month period ended June 30, 2009 was $4.50 per share.

As of June 30, 2009, there was $276,000 of total unrecognized compensation cost related to non-vested restricted stock. This cost is expected to be recognized over a weighted average period of approximately 2.53 years.

There was $62,000 of recognized compensation cost related to non-vested stock options for the six months ended June 30, 2009.

The Company has an Employee Stock Purchase Plan (“ESPP”). Under the plan, the Company is authorized to issue to eligible employees shares of common stock. There are 292,136 (adjusted for the 2009 stock dividend) shares authorized under the ESPP. The ESPP will terminate February 27, 2017. The ESPP is implemented by participation periods of not more than twenty-seven months each. The Board of Directors determines the commencement date and duration of each participation period. The Board of Directors approved the current participation period of November 24, 2008 to November 23, 2009. An eligible employee is one who has been continually employed for at least ninety (90) days prior to commencement of a participation period. Under the terms of the ESPP, employees can choose to have up to 10 percent of their compensation withheld to purchase the Company’s common stock each participation period. The purchase price of the stock is 85 percent of the lower of the fair market value on the last trading day before the date of participation or the fair market value on the last trading day during the participation period.

As of June 30, 2009, there was $35,000 of unrecognized compensation cost related to ESPP grants. This cost is expected to be recognized over a weighted average period of approximately 0.50 years.

There was $35,000 of recognized compensation cost related to ESPP grants for the six-month period ended June 30, 2009.

The weighted average fair value at grant date during the six-month period ended June 30, 2009 was $2.36.

A summary of the weighted average assumptions used in valuing ESPP grants during the three months and six months ended June 30, 2009 is presented below:

	Three Months Ended	Six Months Ended
	June 30, 2009	June 30, 2009
Risk Free Interest Rate	0.95%	0.95%

Expected Dividend Yield	0.00%	0.00%

Expected Life in Years	1.00	1.00

Expected Price Volatility	48.13%	48.13%

6. EXECUTIVE SALARY CONTINUATION PLAN

The Company has an unfunded non-contributory defined benefit pension plan provided in two forms to a select group of highly compensated employees.

Four executives have Salary Continuation Plans providing retirement benefits between $50,000 and $100,000 based on responsibilities and tenure at the Company. The retirement benefits are paid for 10 years following retirement at age 65. Reduced retirement benefits are available after age 55 and 10 years of service.

The Supplemental Executive Retirement Plan is intended to provide a fixed annual benefit for 10 years plus 6 months for each full year of service over 10 years (limited to 180 months total) subsequent to retirement at age 65. Reduced benefits are payable as early as age 55 if the participant has at least 10 years of service. Two employees currently have Supplemental Executive Retirement Plan agreements. The agreements provide a target benefit of 2% (2.5% for the CEO) times years of service multiplied by final average compensation. Final average compensation is defined as three-year average salary plus seven-year average bonus. The target benefit is reduced by benefits from social security and the Company's profit sharing plan. The maximum target benefit is 50% of final average compensation.

	Three months ended June 30,
	2009			2008
Components of Net Periodic Benefit Cost
Service Cost	$	3,990		$	33,232
Interest Cost		26,418			29,684
Amortization of Plan Gain		(8,180	)		—
Amortization of prior service cost		21,821			21,821
Net periodic benefit cost	$	44,049		$	84,737

The Company estimates that the annual net periodic benefit cost will be $176,196 for the year ended December 31, 2009 This compares to an annual net periodic benefit cost of $336,855 for the year ended December 31, 2008.

Estimated Contributions for Fiscal 2009

For unfunded plans, contributions to the Executive Salary Continuation Plan are the benefit payments made to participants. At December 31, 2008 the Company expected to make benefit payments of $54,144 in connection with the Executive Salary Continuation Plan during fiscal 2009.

7. DIRECTORS' RETIREMENT PLAN

The Company has an unfunded non-contributory defined benefit pension plan ("Directors’ Retirement Plan"). The Directors’ Retirement Plan provides a retirement benefit equal to $1,000 per year of service as a director up to a maximum benefit of $15,000. The retirement benefit is payable monthly for 10 years following retirement at age 65. Reduced retirement benefits are available after age 55 and 10 years of service.

	Three months ended June 30,
	2009		2008
Components of Net Periodic Benefit Cost
Service Cost	$	11,088	$	14,424
Interest Cost		7,921		7,731
Net periodic benefit cost	$	19,009	$	22,155

The Company estimates that the annual net periodic benefit cost will be $76,034 for the year ended December 31, 2009. This compares to annual net periodic benefit costs of $88,622 for the year ended December 31, 2008.

Estimated Contributions for Fiscal 2009

For unfunded plans, contributions to the Directors’ Retirement Plan are the benefit payments made to participants. At December 31, 2008 the Company expected to make cash contributions of $15,000 to the Directors’ Retirement Plan during fiscal 2009.

8. FAIR VALUE MEASUREMENT

The Company utilizes fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. Securities available-for-sale, trading securities and derivatives are recorded at fair value on a recurring basis. Additionally, from time to time, the Company may be required to record at fair value other assets on a non-recurring basis, such as loans held-for-sale, loans held-for-investment and certain other assets. These non-recurring fair value adjustments typically involve application of lower of cost or market accounting or write-downs of individual assets.

Fair Value Hierarchy

Under SFAS No. 157, the Company groups assets and liabilities at fair value in three levels, based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value. These levels are:

	Level 1		Valuation is based upon quoted prices for identical instruments traded in active markets.

	Level 2		Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active and model-based valuation techniques for which all significant assumptions are observable or can be corroborated by observable market data.

	Level 3		Valuation is generated from model-based techniques that use at least one significant assumption not observable in the market. These unobservable assumptions reflect estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include use of option pricing models, discounted cash flow models, and similar techniques and include management judgment and estimation which may be significant.

Following is a description of valuation methodologies used for assets and liabilities recorded at fair value.

Investment Securities Available-for-Sale

Investment securities available-for-sale are recorded at fair value on a recurring basis. Fair value measurement is based upon quoted market prices, if available. If quoted market prices are not available, fair values are measured using independent pricing models or other model-based valuation techniques such as the present value of future cash flows, adjusted for the security’s credit rating, prepayment assumptions, and other factors such as credit loss assumptions. Level 1 securities include those traded on an active exchange, such as the New York Stock Exchange, U.S. Treasury securities that are traded by dealers or brokers in active over-the-counter markets and money market funds. Level 2 securities include mortgage-backed securities issued by government sponsored entities, municipal bonds and corporate debt securities. Securities classified as Level 3 include asset-backed securities in less liquid markets.

Loans Held-for-Sale

Loans held-for-sale are carried at the lower of cost or market value. The fair value of loans held-for-sale is based on what secondary markets are currently offering for portfolios with similar characteristics. As such, the Company classifies loans subjected to non-recurring fair value adjustments as Level 2.

Loans

The Company does not record loans at fair value on a recurring basis. However, from time to time, a loan is considered impaired and an allowance for loan losses is established. Loans for which it is probable that payment of interest and principal will not be made in accordance with the contractual terms of the loan agreement are considered impaired. Once a loan is identified as individually impaired, the Company measures impairment in accordance with SFAS No. 114, “Accounting by Creditors for Impairment of a Loan” (SFAS No. 114). The fair value of impaired loans is estimated using one of several methods, including collateral value, market value of similar debt, enterprise value, liquidation value and discounted cash flows. Those impaired loans not requiring an allowance represent loans for which the fair value of the expected repayments or collateral exceed the recorded investments in such loans. At June 30, 2009, substantially all of the total impaired loans were evaluated based on the fair value of the underlying collateral securing the loan. In accordance with SFAS No. 157, impaired loans where an allowance is established based on the fair value of collateral require classification in the fair value hierarchy. When the fair value of the collateral is based on an observable market price or a current appraised value, the Company records the impaired loan as non-recurring Level 2. When an appraised value is not available or management determines the fair value of the collateral is further impaired below the appraised value and there is no observable market price, the Company records the impaired loan as non-recurring Level 3.

Other Real Estate Owned

Other real estate assets (“OREO”) acquired through, or in lieu of, foreclosure are held-for-sale and are initially recorded at the lower of cost or fair value, less selling costs. Any write-downs to fair value at the time of transfer to OREO are charge to the allowance for loan losses subsequent to foreclosure. Values are derived from appraisals of underlying collateral and discounted cash flow analysis. OREO is classified within Level 3 of the hierarchy.

Loan Servicing Rights

Loan servicing rights are subject to impairment testing. A valuation model, which utilizes a discounted cash flow analysis using interest rates and prepayment speed assumptions currently quoted for comparable instruments and a discount rate determined by management, is used in the completion of impairment testing. If the valuation model reflects a value less than the carrying value, loan servicing rights are adjusted to fair value through a valuation allowance as determined by the model. As such, the Company classifies loan servicing rights subjected to non-recurring fair value adjustments as Level 3.

Assets Recorded at Fair Value on a Recurring Basis

The table below presents the recorded amount of assets and liabilities measured at fair value on a recurring basis as of June 30, 2009 by SFAS No. 157 valuation hierarchy.


	(in thousands)
June 30, 2009	Total		Level 1		Level 2		Level 3
Investment securities available-for-sale	$	53,016	$	256	$	52,760	$	—

Total investments at fair value	$	53,016	$	256	$	52,760	$	—

Assets Recorded at Fair Value on a Non-recurring Basis

The Company may be required, from time to time, to measure certain assets at fair value on a non-recurring basis in accordance with U.S. GAAP. These include assets that are measured at the lower of cost or market that were recognized at fair value below cost at the end of the period.

Assets measured at fair value on a non-recurring basis are included in the table below by level within the fair value hierarchy as of June 30, 2009.

	(in thousands)
June 30, 2009	Total		Level 1		Level 2		Level 3
Impaired loans	$	9,303	$	—	$	—	$	9,303
Other real estate owned		3,172		—		—		3,172
Loan servicing rights		1,075		—		—		1,075

Total assets at fair value	$	13,550	$	—	$	—	$	13,550

9. PREFERRED STOCK AND COMMON STOCK WARRANTS

On March 13, 2009, we issued to the U.S. Treasury 17,390 shares of our Fixed Rate Cumulative Perpetual Preferred Stock, Series A, par value $0.01 per share, having a liquidation preference per share equal to $1,000. The Series A Preferred Stock pays cumulative dividends at a rate of 5% per year for the first five years and thereafter at a rate of 9% per year. At any time, we may, at our option, subject to any necessary bank regulatory approval, redeem the Series A Preferred Stock at a price equal to its liquidation preference plus accrued and unpaid dividends. The Series A Preferred Stock is generally non-voting. We are not permitted to increase dividends on our common shares above the amount of the last quarterly cash dividend per share declared prior to March 13, 2009 without the U.S. Treasury’s approval (but this does not affect our ability to declare and pay stock dividends) unless all of the Series A Preferred Shares have been redeemed or transferred by the U.S. Treasury to unaffiliated third parties. The consent of the U.S. Treasury generally is required for us to make any stock repurchase (other than in connection with the administration of any employee benefit plan in the ordinary course of business and consistent with past practice), unless all of the Series A Preferred Shares have been redeemed or transferred by the U.S. Treasury to unaffiliated third parties. Further, our common shares may not be repurchased if we are in arrears on the payment of Series A Preferred Shares dividends. The U.S. Treasury, as part of the preferred stock issuance, received a warrant to purchase 352,977 shares of our common stock at an initial exercise price of $7.39. The proceeds from the U.S. Treasury were allocated based on the relative fair value of the warrants as compared with the fair value of the preferred stock. The fair value of the warrants was determined using a valuation model which incorporates assumptions including our common stock price, dividend yield, stock price volatility and the risk-free interest rate. The fair value of the preferred stock is determined based on assumptions regarding the discount rate (market rate) on the preferred stock which was estimated to be approximately 12% at the date of issuance. The discount on the preferred stock will be accreted to par value using a constant effective yield of approximately 5.9% over a ten-year term, which is the expected life of the preferred stock. Both the preferred stock and the warrant are accounted for as components of Tier 1 Capital.

10. FAIR VALUES OF FINANCIAL INSTRUMENTS

The following methods and assumptions were used by the Company in estimating its fair value disclosures for financial instruments:

Cash and Cash Equivalents

The carrying amounts reported in the balance sheet for cash and short-term instruments are a reasonable estimate of fair value.

Investment Securities

Fair values for investment securities are based on quoted market prices, where available. If quoted market prices are not available, fair values are based on quoted market prices of comparable instruments.

Loans Receivable

For variable-rate loans that reprice frequently and with no significant change in credit risk, fair values are based on carrying values. The fair values for other loans (e.g., commercial real estate and rental property mortgage loans, commercial and industrial loans, and agricultural loans) are estimated using discounted cash flow analyses, using interest rates currently being offered for loans with similar terms to borrowers of similar credit quality. The carrying amount of accrued interest receivable approximates its fair value.

Commitments to Extend Credit and Standby Letters of Credit

The fair value of commitments 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 value of letters of credit is based on fees currently charged for similar agreements or on the estimated cost to terminate them or otherwise settle the obligation with the counterparties at the reporting date.

Deposit Liabilities

The fair values disclosed for demand deposits (e.g., interest and non-interest checking, passbook savings, and money market accounts) are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amounts). The fair values for fixed-rate certificates of deposit are estimated using a discounted cash flow calculation that applies interest rates currently being offered on certificates to a schedule of aggregated expected monthly maturities on time deposits. The carrying amount of accrued interest payable approximates its fair value.

FHLB Advances and Other Borrowings

The fair values of borrowed funds were estimated by discounting future cash flows related to these financial instruments using current market rates for financial instruments with similar characteristics.

Limitations

Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument. These estimates do not reflect any premium or discount that could result from offering for sale at one time the Company’s entire holdings of a particular financial instrument. Because no market exists for a significant portion of the Company’s financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and other factors. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision. Changes in assumptions could significantly affect the estimates.

Fair value estimates are based on existing on-and off-balance sheet financial instruments without attempting to estimate the value of anticipated future business and the value of assets and liabilities that are not considered financial instruments. Other significant assets and liabilities that are not considered financial assets or liabilities include deferred tax liabilities and premises and equipment. In addition, the tax ramifications related to the realization of the unrealized gains and losses can have a significant effect on fair value estimates and have not been considered in many of the estimates.

The estimated fair values of the Company’s financial instruments for the period ended June 30, 2009 are approximately as follows:

	June 30, 2009				December 31, 2008
(in thousands)	Carrying amount		Fair value		Carrying amount		Fair value

Financial assets:
Cash and federal funds sold	$	129,500	$	129,500	$	66,010	$	66,010
Investment securities		53,016		53,016		42,106		42,106
Other equity securities		2,506		2,506		2,311		2,311
Loans:
Net loans		486,850		486,381		516,968		516,949
Loans held-for-sale		3,776		3,835		2,192		2,192
Financial liabilities:
Deposits		616,618		595,666		584,718		547,419
FHLB advances and other borrowings		12,115		12,682		18,259		19,025

	June 30, 2009				December 31, 2008
(in thousands)	Contract amount		Fair value		Contract amount		Fair value

Unrecognized financial instruments:
Commitments to extend credit	$	186,489	$	1,399	$	198,615	$	1,490
Standby letters of credit		4,962		50		5,715		57

11. INVESTMENT SECURITIES

The amortized cost, unrealized gains and losses and estimated market values of investments in debt and other securities at June 30, 2009 are summarized as follows:

	Amortized cost		Unrealized gains		Unrealized losses			Estimated market value

Investment securities available-for-sale:
U.S. Treasury securities	$	256	$	—	$	—		$	256
Securities of U.S. government agencies and corporations		—		—		—			—
Obligations of states and political subdivisions		25,675		173		(503	)		25,345
Mortgage-backed securities		27,439		58		(82	)		27,415

Total debt securities	$	53,370	$	231	$	(585	)	$	53,016

The amortized cost, unrealized gains and losses and estimated market values of investments in debt and other securities at December 31, 2008 are summarized as follows:

	Amortized cost		Unrealized gains		Unrealized losses			Estimated market value

Investment securities available-for-sale:
U.S. Treasury securities	$	249	$	25	$	—		$	274
Securities of U.S. government agencies and corporations		2,018		21		—			2,039
Obligations of states and political subdivisions		26,345		244		(358	)		26,231
Mortgage-backed securities		13,223		369		(30	)		13,562

Total debt securities	$	41,835	$	659	$	(388	)	$	42,106

Gross realized gains from sales of available-for-sale securities were $264 for the six months ended June 30, 2009 and $666 for the year ended December 31, 2008. Gross realized losses from sales of available-for-sale securities were $0 for the six months ended June 30, 2009 and $97 for the year ended December 31, 2008.

The amortized cost and estimated market value of debt and other securities at June 30, 2009, by contractual maturity, are shown in the following table:

	Amortized cost		Estimated market value

Due in one year or less	$	1,416	$	1,422
Due after one year through five years		30,728		30,756
Due after five years through ten years		1,998		1,991
Due after ten years		19,228		18,847

	$	53,370	$	53,016

Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. Securities due after one year through five years included mortgage-backed securities totaling $27,352. The maturities on these securities were based on the average lives of the securities.

An analysis of gross unrealized losses of the available-for-sale investment securities portfolio as of June 30, 2009, follows:

	Less than 12 months					12 months or more					Total
	Fair Value		Unrealized losses			Fair Value		Unrealized losses			Fair Value		Unrealized losses

Obligations of states and political subdivisions		858		(47	)		10,539		(456	)		11,397		(503	)

Mortgage-backed securities		9,923		(76	)		1,549		(6	)		11,472		(82	)


Total	$	10,781	$	(123	)	$	12,088	$	(462	)	$	22,869	$	(585	)

No decline in value was considered “other-than-temporary” during 2009. Ten securities that had a fair market value of $10,781 and a total unrealized loss of $123 have been in an unrealized loss position for less than twelve months as of June 30, 2009. In addition, forty securities with a fair market value of $12,088 and a total unrealized loss of $462 that have been in an unrealized loss position for more than twelve months as of June 30, 2009. Due to the fact the Company has the ability and intent to hold these investments until a market price recovery or maturity, these investments are not considered other-than-temporarily impaired.

An analysis of gross unrealized losses of the available-for-sale investment securities portfolio as of December 31, 2008, follows:

	Less than 12 months					12 months or more					Total
	Fair Value		Unrealized losses			Fair Value		Unrealized losses			Fair Value		Unrealized losses

Obligations of states and political subdivisions		4,888		(197	)		5,454		(161	)		10,342		(358	)

Mortgage-backed securities		1,638		(30	)		30		—			1,668		(30	)


Total	$	6,526	$	(227	)	$	5,484	$	(161	)	$	12,010	$	(388	)

No decline in value was considered “other-than-temporary” during 2008. Twenty securities that had a fair market value of $6,526 and a total unrealized loss of $227 have been in an unrealized loss position for less than twelve months as of December 31, 2008. In addition, fifteen securities with a fair market value of $5,484 and a total unrealized loss of $161 that have been in an unrealized loss position for more than twelve months as of December 31, 2008. Due to the fact the Company has the ability and intent to hold these investments until a market price recovery or maturity, these investments are not considered other-than-temporarily impaired.

Investment securities carried at $28,152 June 30, 2009 and $21,071 at December 31, 2008, were pledged to secure public deposits or for other purposes as required or permitted by law.

12. SUBSEQUENT EVENTS

Management performed an evaluation of the Company’s activity through August 6, 2009, and has concluded that there are no significant subsequent events requiring disclosure through the date these financial statements were issued.

FIRST NORTHERN COMMUNITY BANCORP

ITEM 2. – MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

FORWARD-LOOKING STATEMENTS

This Report contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and subject to the "safe harbor" created by those sections. Forward-looking statements include the information concerning possible or assumed future results of operations of the Company set forth under the heading Management's Discussion and Analysis of Financial Condition and Results of Operations and elsewhere in this Report. Forward-looking statements also include statements in which words such as "expect," "anticipate," "intend," "plan," "believe," estimate," "consider" or similar expressions are used, and include assumptions concerning the Company's operations, future results, and prospects. These forward-looking statements are based upon current expectations and are subject to risks, uncertainties and assumptions, which are difficult to predict. Therefore, actual outcomes and results may differ materially from those set forth in or implied by the forward-looking statements and related assumptions. Some factors that may cause actual results to differ from the forward-looking statements include the following: (i) the effect of changing regional and national economic conditions, including the continuing fiscal challenges for the State of California and the financial crisis affecting the banking system and financial markets; (ii) uncertainty regarding the economic outlook resulting from the continuing hostilities in the Middle East and the war on terrorism, as well as actions taken or to be taken by the United States or other governments as a result of further acts or threats of terrorism; (iii) significant changes in interest rates and prepayment speeds; (iv) credit risks of commercial, agricultural, real estate, consumer and other lending activities; (v) adverse effects of current and future federal and state banking or other laws and regulations or governmental fiscal or monetary policies including legislative responses to the financial crisis affecting the banking system and financial markets; (vi) competition in the banking industry; (vii) deposit migration trends and changes in demand for loan products and other bank products; (viii) changes in accounting standards; (ix) our participation in the U.S. Treasury TARP Capital Purchase Program; and (x) other external developments which could materially impact the Company's operational and financial performance. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof. The Company undertakes no obligation to update any forward-looking statements to reflect events or circumstances arising after the date on which they are made. For additional information concerning risks and uncertainties related to the Company and its operations, please refer to the Company’s Annual Report on Form 10-K for the year ended December 31, 2008 and Item 1A. of Part II of this Report.

The following is a discussion and analysis of the significant changes in the Company’s Unaudited Condensed Consolidated Balance Sheets and of the significant changes in income and expenses reported in the Company’s Unaudited Condensed Consolidated Statements of Income and Stockholders’ Equity and Comprehensive Income as of and for the six-month periods ended June 30, 2009 and 2008 and should be read in conjunction with the Company's consolidated 2008 financial statements and the notes thereto contained in the Company’s Annual Report to Stockholders and Form 10-K for the year ended December 31, 2008, along with other financial information included in this Report.

INTRODUCTION

This overview of Management’s Discussion and Analysis highlights selected information in this Report and may not contain all of the information that is important to you. For a more complete understanding of trends, events, commitments, uncertainties, liquidity, capital resources and critical accounting estimates, you should carefully read this entire Report, together with our Consolidated Financial Statements and the Notes to Consolidated Financial Statements included in our Annual Report on Form 10-K for the year ended December 31, 2008.

Our subsidiary, First Northern Bank of Dixon (the “Bank”), is a California state-chartered bank that derives most of its revenues from lending and deposit taking in the Sacramento Valley region of Northern California. Interest rates, business conditions and customer confidence all affect our ability to generate revenues. In addition, the regulatory environment and competition can challenge our ability to generate those revenues.

Significant results and developments during the second quarter and year-to-date 2009 include:

· Net income of $1.03 million for the six months ended June 30, 2009, up 228% from the $(0.80) million for the same fiscal period last year.

· Diluted income per share for the six months ended June 30, 2009 was $0.08, up 189% from the diluted income per share of $(0.09) reported in the same period last year (per share data has been adjusted for stock dividends).

· Net interest income decreased in the six months ended June 30, 2009 by $2.3 million, or 13.5%, to $14.4 million from $16.7 million in the same period last year. The decrease in net interest income was primarily attributable to a decrease in interest yields, which was partially offset by a decrease in interest costs. Net interest margin decreased from 5.43% for the six-month period ending June 30, 2008 to 4.77% for the same period ending June 30, 2009.

· Provision for loan losses of $2.3 million for the six-month period ended June 30, 2009 compared to a provision for loan losses of $6.4 million for the same period in 2008. The decrease in the provision for loan losses during the six-month period in 2009 was primarily due to normalization in collateral values which was partially offset by the repayment abilities of some of the Bank's customers centered in the Company's residential construction and construction related commercial segment of the loan portfolio affected by the repercussions of the country's housing market crisis.

· Total assets at June 30, 2009 were $715.0 million, an increase of $53.7 million, or 8.1%, from levels at June 30, 2008.

· Total net loans at June 30, 2009 (including loans held-for-sale) decreased $22.8 million, or 4.4%, to $490.6 million compared to June 30, 2008.

· Total investment securities at June 30, 2009 decreased $3.0 million, or 5.4%, to $53.0 million compared to June 30, 2008.

· Total deposits of $616.6 million at June 30, 2009, represented an increase of $42.8 million, or 7.5%, compared to June 30, 2008. We believe a primary reason for the increase in deposits was depositor movement from troubled financial institutions and the stock market and the Company’s standing in the communities it serves. Since the peak in the real estate market, deposits in the real estate related business accounts show consistent reduction in average and end of period balances while the number of customers has remained stable.

· Net income (loss) for the quarter of $0.58 million, up 166.7% from the $(0.86) million loss in the second quarter of 2008.

· Diluted earnings (loss) per share for the quarter of $0.04 compared to $(0.10) loss per diluted share earned a year ago.

SUMMARY

The Company recorded net income of $1,029,000 for the six-month period ended June 30, 2009, representing an increase of $1,833,000 from a net loss of $804,000 for the same period in 2008.

The following table presents a summary of the results for the three-month and six-month periods ended June 30, 2009 and 2008.

	(in thousands, except per share and percentage)

	Three months		Three months			Six months		Six months
	ended		ended			ended		ended
	June 30, 2009		June 30, 2008			June 30, 2009		June 30, 2008

For the Period:

Net Income (loss)	$	576	$	(864	)	$	1,029	$	(804	)

Basic Earnings (loss) Per Common Share*	$	0.04	$	(0.10	)	$	0.08	$	(0.09	)

Diluted Earnings (loss) Per Common Share*	$	0.04	$	(0.10	)	$	0.08	$	(0.09	)



At Period End:

Total Assets		715,041		661,375			715,041		661,375

Total Loans, Net (including loans held-for-sale)		490,626		513,383			490,626		513,383

Total Investment Securities		53,016		56,053			53,016		56,053

Total Deposits		616,618		573,775			616,618		573,775

Loan-To-Deposit Ratio		79.57		89.5			79.57		89.5

*Adjusted for stock dividends

FIRST NORTHERN COMMUNITY BANCORP

Distribution of Average Statements of Condition and Analysis of Net Interest Income

(in thousands, except percentage amounts)

	Three months ended							Three months ended
	June 30, 2009							June 30, 2008
	Average				Yield/			Average				Yield/
	Balance		Interest		Rate			Balance		Interest		Rate
Assets
Interest-earning assets:
Loans (1)	$	491,107	$	7,833		6.40	%	$	505,182	$	8,540		6.78	%
Federal funds sold		71,472		20		0.11	%		23,876		127		2.13	%
Interest bearing due from banks		2,525		29		4.61	%		16,571		144		3.49	%
Investment securities, taxable		30,729		273		3.56	%		28,043		342		4.89	%
Investment securities, non-taxable (2)		24,318		256		4.22	%		31,649		328		4.16	%
Other interest earning assets		2,446		6		0.98	%		2,241		37		6.62	%
Total interest-earning assets		622,597		8,417		5.42	%		607,562		9,518		6.28	%
Non-interest-earning assets:
Cash and due from banks		40,147							22,853
Premises and equipment, net		7,687							7,978
Other real estate owned		3,444							3,407
Accrued interest receivable and other assets		27,015							24,981
Total average assets		700,890							666,781

Liabilities and Stockholders’ Equity:
Interest-bearing liabilities:
Interest-bearing transaction deposits		128,915		156		0.49	%		132,311		226		0.69	%
Savings and MMDA’s		163,460		306		0.75	%		174,489		429		0.99	%
Time, under $100,000		72,167		261		1.45	%		43,073		252		2.35	%
Time, $100,000 and over		67,758		348		2.06	%		67,713		534		3.16	%
FHLB advances and other borrowings		13,680		123		3.61	%		9,093		61		2.69	%
Total interest-bearing liabilities		445,980		1,194		1.07	%		426,679		1,502		1.41	%
Non-interest-bearing liabilities:
Non-interest-bearing demand deposits		170,063							171,308
Accrued interest payable and other liabilities		6,064							5,615
Total liabilities		622,107							603,602
Total stockholders’ equity		78,783							63,179
Total average liabilities and stockholders’ equity	$	700,890						$	666,781
Net interest income and net interest margin (3)			$	7,223		4.65	%			$	8,016		5.29	%

1. Average balances for loans include loans held-for-sale and non-accrual loans and are net of the allowance for loan losses, but non-accrued interest thereon is excluded. Loan interest income includes loan fees of approximately $567 and $382 for the three months ended June 30, 2009 and 2008, respectively.
2. Interest income and yields on tax-exempt securities are not presented on a taxable equivalent basis.
3. Net interest margin is computed by dividing net interest income by total average interest-earning assets.

FIRST NORTHERN COMMUNITY BANCORP

Distribution of Average Statements of Condition and Analysis of Net Interest Income

(in thousands, except percentage amounts)

	Six months ended							Six months ended
	June 30, 2009							June 30, 2008
	Average				Yield/			Average				Yield/
	Balance		Interest		Rate			Balance		Interest		Rate
Assets
Interest-earning assets:
Loans (1)	$	494,726	$	15,770		6.43	%	$	496,484	$	17,780		7.18	%
Federal funds sold		62,781		39		0.13	%		31,533		417		2.65	%
Interest bearing due from banks		2,513		60		4.81	%		19,690		412		4.20	%
Investment securities, taxable		23,998		467		3.92	%		34,356		840		4.90	%
Investment securities, non-taxable (2)		24,663		518		4.24	%		32,990		686		4.17	%
Other interest earning assets		2,379		6		0.51	%		2,221		66		5.96	%
Total interest-earning assets		611,060		16,860		5.56	%		617,274		20,201		6.56	%
Non-interest-earning assets:
Cash and due from banks		39,667							23,996
Premises and equipment, net		8,024							7,970
Other real estate owned		3,889							2,224
Accrued interest receivable and other assets		26,861							24,938
Total average assets		689,501							676,402

Liabilities and Stockholders’ Equity:
Interest-bearing liabilities:
Interest-bearing transaction deposits		126,518		332		0.53	%		131,532		550		0.84	%
Savings and MMDA’s		163,432		589		0.73	%		176,412		997		1.13	%
Time, under $100,000		69,638		528		1.53	%		43,941		584		2.67	%
Time, $100,000 and over		65,268		684		2.11	%		69,140		1,222		3.54	%
FHLB advances and other borrowings		15,502		281		3.66	%		9,743		147		3.03	%
Total interest-bearing liabilities		440,358		2,414		1.11	%		430,768		3,500		1.63	%
Non-interest-bearing liabilities:
Non-interest-bearing demand deposits		172,279							175,364
Accrued interest payable and other liabilities		5,997							6,030
Total liabilities		618,634							612,162
Total stockholders’ equity		70,867							64,240
Total average liabilities and stockholders’ equity	$	689,501						$	676,402
Net interest income and net interest margin (3)			$	14,446		4.77	%			$	16,701		5.43	%

1. Average balances for loans include loans held-for-sale and non-accrual loans and are net of the allowance for loan losses, but non-accrued interest thereon is excluded. Loan interest income includes loan fees of approximately $1,057 and $1,094 for the six months ended June 30, 2009 and 2008, respectively.
2. Interest income and yields on tax-exempt securities are not presented on a taxable equivalent basis.
3. Net interest margin is computed by dividing net interest income by total average interest-earning assets.

CHANGES IN FINANCIAL CONDITION

The assets of the Company set forth in the Unaudited Condensed Consolidated Balance Sheets reflect a $16,040,000 increase in cash and due from banks, a $47,450,000 increase in Federal funds sold, a $10,910,000 increase in investment securities available-for-sale, a $30,118,000 decrease in net loans held-for-investment, a $1,584,000 increase in loans held-for-sale, a $1,196,000 decrease in other real estate owned and a $576,000 decrease in accrued interest receivable and other assets from December 31, 2008 to June 30, 2009. The increase in cash and due from banks was largely the result of an increase in non-interest bearing due from banks accounts. The increase in Federal funds sold was due, in large part, to a decrease in net loans held-for-investment, and an increase in deposits, which was partially offset by an increase in investment securities available-for-sale. The increase in investment securities available-for-sale was primarily the result of purchases of agency mortgage-back securities and was moderately offset by a decrease in agency bonds. Management evaluated the unrealized loss associated with the investment securities available-for-sale and no decline was considered “other than temporary” at June 30, 2009. Due to the fact the Company has the ability and intent to hold these investments until a market price recovery or maturity, these investments are not considered other-than-temporarily impaired. The decrease in loans held-for-investment was in large part due to decreases in the following loan categories: commercial and industrial; agricultural; equipment; true equipment leases; real estate, real estate commercial and construction and real estate SBA (Small Business Administration), which were partially offset by increases in home equity loans. The increase in loans held-for-sale was in real estate loans and was due, for the most part, to an increase in the origination of loans. The Company originated approximately $72,249,000 in residential mortgage loans during the first six months of 2009, which was offset by approximately $70,665,000 in loan sales during this period. The decrease in other real estate owned was due to a decline in the value of other real estate owned and the sale of other real estate owned. The decrease in accrued interest receivable and other assets was mainly due to decreases in housing tax credits, which was partially offset by increases in the cash surrender value of bank owned life insurance, accrued income taxes receivable, mortgage servicing asset and prepaid expenses.

The liabilities of the Company set forth in the Unaudited Condensed Consolidated Balance Sheets reflect an increase in total deposits of $31,900,000 at June 30, 2009 compared to December 31, 2008. The increase in deposits was due to increases the following deposit accounts: savings; money market; interest-bearing transaction and time deposits, which was partially offset by a decrease in demand deposit accounts. The primary reason for the increase in deposits was due to the ongoing economic impact of the deterioration of the stock market and as a result of depositor movement to federally insured deposit accounts. The decrease in demand deposit accounts is due in large part to the impact of the slowing real estate activity in the communities served by the Company. Since the peak in the real estate market, deposits in the real estate related business accounts show consistent reduction in average and end of period balances while the number of customers has remained stable. Federal Home Loan Bank advances (“FHLB advances”) and other borrowings decreased $6,144,000 for the six months ended June 30, 2009 compared to the year ended December 31, 2008, due maturing FHLB advances.

CHANGES IN RESULTS OF OPERATIONS

Interest Income

The Federal Open Market Committee decreased the Federal Funds rate 188 basis points during the twelve-month period ended June 30, 2009.

Interest income on loans for the six-month period ended June 30, 2009 was down 11.3% from the same period in 2008, decreasing from $17,780,000 to $15,770,000 and was down 8.3% for the three-month period ended June 30, 2009 over the same period in 2008, from $8,540,000 to $7,833,000. The decrease in interest income on loans for the six-month period ended as compared to the same period a year ago was primarily due to a 75 basis point decrease in loan yields combined with a decrease in average loans. The decrease for the three-month period ended June 30, 2009 as compared to the same period a year ago was primarily due to a 38 basis point decrease in loan yields combined with a decrease in average loans.

Interest income on investment securities available-for-sale for the six-month period ended June 30, 2009 was down 35.5% from the same period in 2008, decreasing from $1,526,000 to $985,000 and was down 21.0% for the three-month period ended June 30, 2009 over the same period in 2008, from $670,000 to $529,000. The decrease in interest income on investment securities for the six-month period ended June 30, 2009 as compared to the same period a year ago was primarily due to a decrease in average investment securities combined with a 49 basis point decrease in investment securities yields. The decrease for the three-month period ended June 30, 2009 as compared to the same period a year ago was primarily due to a 65 basis point decrease in investment securities yields combined with a decrease in average investment securities.

Interest income on Federal Funds sold for the six-month period ended June 30, 2009 was down 90.7% from the same period in 2008, decreasing from $417,000 to $39,000 and was down 84.3% for the three-month period ended June 30, 2009 over the same period in 2008, from $127,000 to $20,000. The decrease in interest income on Federal Funds for the six-month period ended as compared to the same period a year ago was primarily due to a 252 basis point decrease in Federal Funds yields, which was partially offset by an increase in average Federal Funds sold. The decrease for the three-month period ended June 30, 2009 as compared to the same period a year ago was primarily due to a 202 basis point decrease in Federal Funds yields, which was partially offset by an increase in average Federal Funds sold.

Interest income on other interest-earning assets for the six-month period ended June 30, 2009 was down 90.9% from the same period in 2008, decreasing from $66,000 to $6,000 and was down 83.8% for the three-month period ended June 30, 2009 over the same period in 2008, decreasing from $37,000 to $6,000. The decrease in interest income on other interest-earning assets for the six-month period ended June 30, 2009 as compared to the same period a year ago was primarily due to a 545 basis point decrease in other earning asset yields, which was partially offset by an increase in average other interest earning assets. The decrease in interest income on other interest-earning assets for the three-month period ended June 30, 2009 as compared to the same period a year ago was primarily due to a 564 basis point decrease in other earning asset yields, which was partially offset by an increase in average other interest earning assets.

Interest income on interest-bearing due from banks for the six-month period ended June 30, 2009 was down 85.4% from the same period in 2008, decreasing from $412,000 to $60,000 and was down 79.9% for the three-month period ended June 30, 2009 over the same period in 2008, decreasing from $144,000 to $29,000. The decrease in interest income on interest-bearing due from banks for the six-month period ended June 30, 2009 as compared to the same period a year ago was primarily due to a decrease in average interest-bearing due from banks, which was partially offset by a 61 basis point increase in interest-bearing due from banks yields. The decrease in interest income on interest-bearing due from banks for the three-month period ended June 30, 2009 as compared to the same period a year ago was primarily due to a decrease in average interest-bearing due from banks, which was partially offset by a 112 basis point increase in interest-bearing due from banks yields.

Interest Expense

The decrease in general market interest rates decreased the Company’s cost of funds in the first six months of 2009 compared to the same period a year ago.

Interest expense on deposits and other borrowings for the six-month period ended June 30, 2009 was down 31.0% from the same period in 2008, decreasing from $3,500,000 to $2,414,000, and was down 20.5% for the three-month period ended June 30, 2009 over the same period in 2008 from $1,502,000 to $1,194,000. The decrease in interest expense during the six-month period ended June 30, 2009 was primarily due to a 52 basis point decrease in the Company’s average cost of funds, which was partially offset by an increase in average interest-bearing liabilities. The decrease in interest expense during the three-month period ended June 30, 2009 was primarily due to a 34 basis point decrease in the Company’s average cost of funds, which was partially offset by an increase in average interest-bearing liabilities.

Provision for Loan Losses

There was a provision for loan losses of $2,267,000 for the six-month period ended June 30, 2009 compared to a provision for loan losses of $6,422,000 for the same period in 2008. The allowance for loan losses was approximately $14,177,000, or 2.83% of total loans, at June 30, 2009 compared to $14,435,000, or 2.71% of total loans, at December 31, 2008. The allowance for loan losses is maintained at a level considered adequate by management to provide for probable loan losses inherent in the loan portfolio.

There was a provision for loan losses of $1,161,000 for the three-month period ended June 30, 2009 compared to a $2,763,000 provision for the same period in 2008.

The decreases in the provision for loan losses during the three-month and six-month periods in 2009 were primarily due to stabilization in collateral values and repayment abilities of some of the Bank's customers centered in the Company's residential construction and construction-related commercial segment of the loan portfolio affected by the repercussions of the country's housing market crisis.

Provision for Unfunded Lending Commitment Losses

There was no provision for unfunded lending commitment losses for the six-month period ended June 30, 2009 compared to a recovery of provision of $4,000 for the same period in 2008.

There was no provision for unfunded lending commitment losses for the three-month period ended June 30, 2009 compared to a provision of $37,000 for the same period in 2008.

The provision for unfunded lending commitment losses is included in non-interest expense.

Other Operating Income

Other operating income was up 3.2% for the six-month period ended June 30, 2009 from the same period in 2008 increasing from $4,075,000 to $4,207,000.

This increase was primarily due to increases in gains on sales of loans held-for-sale, mortgage brokerage income, and loan servicing income, which was partially offset by decreases in gains on available-for-sale securities, investment brokerage services income, service charges on deposit accounts, and other miscellaneous income. The increases in gains on sales of loans held-for-sale, mortgage brokerage income, and loan servicing income were the result of increased residential mortgage activity. The decrease in gains on available-for-sale securities was due to a higher level of sales during the first half of 2008, compared to the first half of 2009. The decrease in investment brokerage services income was due to a decrease in the demand for those services. The decrease in service charges on deposit accounts was due to a decrease in overdraft fees. The decrease in other miscellaneous income was due to decreases in standby letters of credit fees.

Other operating income was up 36.8% for the three-month period ended June 30, 2009 from the same period in 2008, increasing from $1,803,000 to $2,467,000.

This increase was primarily due to increases in gains on sales of loans held-for-sale, mortgage brokerage income, loan servicing income, and gains on available-for-sale securities, which was partially offset by decreases in investment brokerage services income, service charges on deposit accounts, and other miscellaneous income. The increases in gains on sales of loans held-for-sale, mortgage brokerage income, and loan servicing income were the result of increased residential mortgage activity. The increase in gains on available-for-sale securities was due to gains on sales during the second quarter of 2009, compared to a loss on sales during the second quarter of 2008. The decrease in investment brokerage services income was due to a decrease in the demand for those services. The decrease in service charges on deposit accounts was due to a decrease in overdraft fees. The decrease in other miscellaneous income was due to decreases in standby letters of credit fees.

Other Operating Expenses

Total other operating expenses was up 4.19% for the six-month period ended June 30, 2009 from the same period in 2008, increasing from $15,151,000 to $15,786,000.

The principal reasons for the increase in other operating expenses in the six-month period ended June 30, 2009 were increases in the following: occupancy and equipment expense; data processing; other real estate owned expense; and other miscellaneous operating expense, which were partially offset by decreases in salaries and benefits, stationary and supplies, and advertising. The increase in occupancy and equipment expense was due to increases in the following: rent expense; and solar equipment rental, which was partially offset by decreases in other equipment rental; equipment and building maintenance; bank owned vehicle expense; utilities; hazard and liability insurance expense; and depreciation on furniture and equipment and computer hardware. The increase in data processing costs was due to increased expenses associated with maintaining and monitoring the Company’s data communications network and internet banking system. The increase in other real estate owned expense was due to write-downs and maintenance expenses related to OREO properties. The decrease in salaries and benefits was due, for the most part, to decreases in the following: merit salaries; profit sharing expenses due to decreased profits, contingent sick-pay and vacation-pay; stock compensation expense; retirement compensation expense; and worker’s compensation expense, which were partially offset by increases in commissions paid; and payroll taxes. The decrease in stationery and supplies was due to a decrease in supply usage. The decrease in advertising costs was due to a decrease in printed materials and related costs.

Total other operating expenses was up 2.63% for the three-month period ended June 30, 2009 from the same period in 2008, increasing from $7,910,000 to $8,118,000.

The principal reasons for the increase in other operating expenses in the three-month period ended June 30, 2009 were increases in the following: salaries and benefits; data processing; and other miscellaneous operating expense, which were partially offset by decreases in occupancy and equipment expense; stationary and supplies; and advertising. The increase in salaries and benefits was due, for the most part, to increases in deferred loan processing costs; commissions paid; and profit sharing expenses due to increased profits; which were partially offset by decreases in the following: merit salaries; stock compensation expense; and retirement compensation expense. The increase in data processing costs was due to increased expenses associated with maintaining and monitoring the Company’s data communications network and internet banking system. The decrease in occupancy and equipment expense was due to decreases in the following: other equipment rental; equipment and building maintenance; bank owned vehicle expense; utilities; hazard and liability insurance expense; and depreciation on furniture and equipment and computer hardware; which was partially offset by increases in rent expense; and solar equipment rental. The decrease in stationery and supplies was due to a decrease in supply usage. The decrease in advertising costs was due to a decrease in printed materials and related costs.

The following table sets forth other miscellaneous operating expenses by category for the three-month and six-month periods ended June 30, 2009 and 2008.

	(in thousands)

	Three		Three		Six		Six
	months		months		months		months
	ended		ended		ended		ended
	June 30,		June 30,		June 30,		June 30,
	2009		2008		2009		2008
Other miscellaneous operating expenses
Provision (recovery of provision) for unfunded lending commitments	$	—	$	37	$	—	$	(4	)
FDIC assessments		536		105		752		225
Contributions		19		47		39		70
Legal fees		76		108		185		178
Accounting and audit fees		115		106		239		365
Consulting fees		70		127		122		232
Postage expense		91		103		188		171
Telephone expense		81		72		149		136
Public relations		71		95		109		199
Training expense		25		62		45		123
Loan origination expense		206		164		467		264
Computer software depreciation		53		61		106		122
Sundry losses		65		123		125		158
Loan collection expense		99		34		205		70
Other miscellaneous expense		319		312		610		649

Total other miscellaneous operating expenses	$	1,826	$	1,556	$	3,341	$	2,958

Income Taxes

The Company’s tax rate, the Company’s income or loss before taxes and the amount of tax relief provided by non-taxable earnings primarily affect the Company’s provision for income taxes.

In the six months ended June 30, 2009, the Company’s benefit for income taxes increased $436,000 from the same period last year, from a $7,000 expense to a benefit of $429,000.

In the three months ended June 30, 2009, the Company’s benefit for income taxes increased $175,000 from the same period last year, from a $10,000 expense to a benefit of $165,000.

The increase in benefit for income taxes for all periods presented is primarily attributable to the respective level of earnings combined with the interim effective tax rate and the incidence of allowable deductions, in particular non-taxable municipal bond income, tax credits generated from low-income housing investments, solar tax credits, excludable interest income and, for California franchise taxes, higher excludable interest income on loans within designated enterprise zones.

Off-Balance Sheet Commitments

The following table shows the distribution of the Company’s undisbursed loan commitments at the dates indicated.

	(in thousands)

		June 30, 2009		December 31, 2008

Undisbursed loan commitments		$	186,489	$	198,615
Standby letters of credit			4,962		5,715
		$	191,451	$	204,330

The reserve for unfunded lending commitments amounted to $1,021,000 at June 30, 2009, which was unchanged from December 31, 2008. The reserve for unfunded lending commitments is included in other liabilities.

Asset Quality

The Company manages asset quality and credit risk by maintaining diversification in its loan portfolio and through review processes that include analysis of credit requests and ongoing examination of outstanding loans and delinquencies, with particular attention to portfolio dynamics and loan mix. The Company strives to identify loans experiencing difficulty early enough to correct the problems, to record charge-offs promptly based on realistic assessments of current collateral values and to maintain an adequate allowance for loan losses at all times.

It is generally the Company’s policy to discontinue interest accruals once a loan is past due for a period of 90 days as to interest or principal payments. When a loan is placed on non-accrual, interest accruals cease and uncollected accrued interest is reversed and charged against current income. Payments received on non-accrual loans are applied against principal. A loan may only be restored to an accruing basis when it again becomes well secured and in the process of collection or all past due amounts have been collected.

Non-accrual loans amounted to $15,504,000 at June 30, 2009 and were comprised of six commercial loans totaling $1,076,000, two agricultural loans totaling $129,000, one consumer loan totaling $99,000, eight commercial real estate loans totaling $6,778,000, twenty four residential construction loans totaling $6,953,000 and two residential mortgage loans totaling $469,000. At December 31, 2008, non-accrual loans amounted to $13,545,000 and were comprised of six commercial loans totaling $2,619,000, six commercial real estate loans totaling $4,184,000, eleven residential construction loans totaling $6,309,000, one residential mortgage loan totaling $334,000, and one consumer loan totaling $99,000. Non-accrual loans amounted to $14,098,000 at June 30, 2008 and were comprised of two commercial loans totaling $198,000, two agricultural loans totaling $297,000 and twenty-seven real estate loans totaling $13,603,000.

Total impaired loans at June 30, 2009, consisting of loans on non-accrual status, totaled $15,504,000, the majority of the impaired loans were in management's opinion adequately collateralized based on recently obtained appraised property values or guaranteed by a governmental entity. See “Allowance for Loan Losses” below for additional information. No assurance can be given that the existing or any additional collateral will be sufficient to secure full recovery of the obligations owed under these loans.

The Company had loans 90 days past due and still accruing totaling $0, $1,919,000 and $713,000 at June 30, 2009 and 2008 and December 31, 2008, respectively.

The Company had loans restructured and in compliance with modified terms totaling $3,565,000, $0 and $2,682,000 at June 30, 2009 and 2008 and December 31, 2008, respectively.

OREO is made up of property that the Company has acquired by deed in lieu of foreclosure or through foreclosure proceedings, and property that the Company does not hold title to but is in actual control of, known as in-substance foreclosure. The estimated fair value of the property is determined prior to transferring the balance to OREO. The balance transferred to OREO is the lesser of the estimated fair market value of the property, or the book value of the loan, less estimated cost to sell. A write-down may be deemed necessary to bring the book value of the loan equal to the appraised value. Appraisals or loan officer evaluations are then done periodically thereafter charging any additional write-downs to the appropriate expense account.

OREO amounted to $3,172,000, $5,729,000, and $4,368,000 for the periods ended June 30, 2009 and 2008, and December 31, 2008, respectively. The decrease in OREO at June 30, 2009 from the balance at December 31, 2008 was due, for the most part, to write-downs of OREO properties.

Allowance for Loan Losses

The Company’s Allowance for Loan Losses is maintained at a level believed by management to be adequate to provide for loan losses that can be reasonably anticipated. The allowance is increased by provisions charged to operating expense and reduced by net charge-offs. The Company makes credit reviews of the loan portfolio and considers current economic conditions, loan loss experience, and other factors in determining the adequacy of the reserve balance. The allowance for loan losses is based on estimates, and actual losses may vary from current estimates.

The following table summarizes the loan loss experience of the Company for the six-month periods ended June 30, 2009 and 2008, and for the year ended December 31, 2008.

Analysis of the Allowance for Loan Losses
(Amounts in thousands, except percentage amounts)

	Six months ended June 30,						Year ended December 31,
	2009			2008			2008

Balance at beginning of period	$	14,435		$	10,876		$	10,876
Provision for loan losses		2,267			6,422			16,164
Loans charged-off:
Commercial		(656	)		(279	)		(2,224	)
Agriculture		—			—			(88	)
Real estate mortgage		(712	)		(1,090	)		(299	)
Real estate construction		(1,730	)		(3,973	)		(10,265	)
Consumer loans to individuals		(169	)		(187	)		(448	)

Total charged-off		(3,267	)		(5,529	)		(13,324	)

Recoveries:
Commercial		11			62			153
Agriculture		—			51			56
Real estate mortgage		—			32			32
Real estate construction		605			—			159
Consumer loans to individuals		126			182			319

Total recoveries		742			327			719

Net charge-offs		(2,525	)		(5,202	)		(12,605	)

Balance at end of period	$	14,177		$	12,096		$	14,435

Ratio of net charge-offs
To average loans outstanding during the period		(0.50	%)		(1.03	%)		(2.40	%)
Allowance for loan losses
To total loans at the end of the period		2.83	%		2.31	%		2.71	%
To non-performing loans at the end of the period		91.44	%		75.52	%		101.24	%

Non-performing loans totaled $15,504,000, $16,017,000, and $14,258,000 at June 30, 2009 and 2008, and December 31, 2008, respectively.

Deposits

Deposits are one of the Company’s primary sources of funds. At June 30, 2009, the Company had the following deposit mix: 27.4% in savings and MMDA deposits, 23.1% in time deposits, 21.0% in interest-bearing transaction deposits and 28.5% in non-interest-bearing transaction deposits. Non-interest-bearing transaction deposits enhance the Company’s net interest income by lowering its cost of funds.

The Company obtains deposits primarily from the communities it serves. No material portion of its deposits has been obtained from or is dependent on any one person or industry. The Company accepts deposits in excess of $100,000 from customers. These deposits are priced to remain competitive.

Maturities of time certificates of deposits of $100,000 or more outstanding at June 30, 2009 and December 31, 2008 are summarized as follows:

	(in thousands)
	June 30, 2009		December 31, 2008
Three months or less	$	35,845	$	27,753
Over three to twelve months		40,241		26,595
Over twelve months		9,738		5,248
Total	$	85,824	$	59,596

We believe the increase in time certificates of deposit (CD's) of $100,000 or more is primarily attributable to the lack of investor confidence in the stock market.

Liquidity and Capital Resources

In order to serve our market area, the Company must maintain adequate liquidity and adequate capital. Liquidity is measured by various ratios with the most common being the ratio of net loans to deposits (including loans held-for-sale). This ratio was 79.6% on June 30, 2009. In addition, on June 30, 2009, the Company had the following short-term investments: $88,310,000 in Federal funds sold; $2,500,000 in Certificate of Deposit Account Registry Service (“CDARS”); $2,908,000 in securities due within one year; and $4,101,000 in securities due in one to five years.

To meet unanticipated funding requirements, the Company maintains short-term unsecured lines of credit with other banks totaling $13,000,000 at June 30, 2009; additionally the Company has a line of credit with the Federal Home Loan Bank, on which the current borrowing capacity is $119,201,000.

The Company’s primary source of liquidity on a stand-alone basis is dividends from the Bank. Dividends from the Bank are subject to regulatory restrictions.

As of June 30, 2009, the Bank’s capital ratios exceeded applicable regulatory requirements. The following table presents the capital ratios for the Bank, compared to the standards for well-capitalized depository institutions, as of June 30, 2009.

	(amounts in thousands except percentage amounts)
	Actual					Adequately			Well Capitalized
						Capitalized			Ratio
	Capital		Ratio			Ratio			Requirement
Leverage	$	75,435		10.79	%		4.0	%		5.0	%
Tier 1 Risk-Based	$	75,435		13.69	%		4.0	%		6.0	%
Total Risk-Based	$	82,136		14.91	%		8.0	%		10.0	%

CPP Participation

On March 13, 2009 the Company received $17,390,000 from the U.S. Treasury in exchange for 17,390 shares of Fixed Rate Cumulative Perpetual Preferred Stock, Series A, par value $0.01 per share (Preferred Shares) and a warrant to purchase 352,977 shares of common stock at $7.39 per share under the Capital Purchase Program (CPP). The Company used the proceeds from this sale, net of issuance costs and expenses, for general working capital. The Preferred Shares and Warrant qualify as Tier 1 capital for regulatory purposes. The Preferred Shares rank senior to common stock and bear a cumulative dividend rate of five percent per annum for the first five years they are outstanding and a rate of nine percent per annum thereafter. The Preferred Shares have no maturity date and rank senior to the Common Stock with respect to the payment of dividends and distributions and amounts payable upon liquidation, dissolution and winding up of the Company. Subject to the approval of the Board of Governors of the Federal Reserve System, the Preferred Shares are redeemable at the option of the Company at any time at 100% of their liquidation preference.

The U.S. Treasury may not transfer a portion or portions of the warrant with respect to, and/or exercise the warrant for more than one-half of, the 352,977 shares of common stock issuable upon exercise of the warrant, in the aggregate, until the earlier of (i) the date on which the Company has redeemed the Preferred Shares and (ii) December 31, 2009. In the event the Company redeems the Preferred Shares pursuant to the terms of the CPP prior to December 31, 2009, the number of the shares of common stock underlying the portion of the warrant then held by the U.S. Treasury will be reduced by one-half of the shares of common stock originally covered by the warrant. If we redeem the Preferred Shares, we will also have the right to repurchase the warrant at fair market value pursuant to procedures established by the U.S. Treasury.

The Purchase Agreement pursuant to which the Preferred Shares and the warrant were sold contains limitations on the payment of dividends on Common Stock, including with respect to the payment of cash dividends (but does not affect our ability to declare and pay stock dividends) and on the Company’s ability to repurchase its common stock, and subjects the Company to certain of the executive compensation limitations included in Emergency Economic Stabilization Act of 2008. As a condition to the closing of the transaction, each of Owen J. Onsum, Louise A. Walker, Patrick S. Day and Robert M. Walker, the Company’s Senior Executive Officers (as defined in the Purchase Agreement), executed a voluntary waiver of any claim against the U.S. Treasury or the Company for any changes to such Senior Executive Officer’s compensation or benefits that are required to comply with the regulations issued by the U.S. Treasury under the CPP as published in the Federal Register on October 20, 2008 and acknowledging that the regulation may require modification of the compensation, bonus, incentive and other benefit plans, arrangements and policies and agreements (including so-called “golden parachute” agreements) as they relate to the period the U.S. Treasury holds any equity or debt securities of the Company acquired through the TARP Capital Purchase Program.

ITEM 3. – QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company believes that there have been no material changes in the quantitative and qualitative disclosures about market risk as of June 30, 2009, from those presented in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2008, which are incorporated by reference herein.

ITEM 4. – CONTROLS AND PROCEDURES

Our Chief Executive Officer (principal executive officer) and Chief Financial Officer (principal financial officer) have concluded that the design and operation of our disclosure controls and procedures are effective as of June 30, 2009. This conclusion is based on an evaluation conducted under the supervision and with the participation of management. Disclosure controls and procedures are those controls and procedures which ensure that information required to be disclosed in this filing is accumulated and communicated to management and is recorded, processed, summarized, and reported in a timely manner and in accordance with Securities and Exchange Commission rules and regulations.

During the quarter ended June 30, 2009, there were no changes in our internal controls over financial reporting that materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting.

PART II – OTHER INFORMATION

ITEM 1A. – RISK FACTORS

In addition to the other information set forth in this report, you should carefully consider the risk factors set forth below and factors discussed in Part I, “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2008, as supplemented by Part II, “Item 1A. Risk Factors” in our quarterly report on Form 10-Q for the quarter ended March 31, 2009, which could materially affect our business, financial condition or future results and the following information.

We are accepting California Registered Warrants for payment on a limited basis.

On June 25, 2009, the State Controller’s Office announced that it would begin to issue IOUs in the form of registered warrants in July as the budget impasse has left the State with insufficient cash. The registered warrants, with an annual interest rate for the IOUs at 3.75% for banks and other financial institutions willing to accept the warrants, are redeemable on October 2, 2009 subject to the availability of funds. We have accepted the warrants, subject to an overall limit and individual limits established by the Company’s Management. As of the date of this report, we have accepted registered warrants totaling approximately $100,000 which is well below the overall limit. If we were to approach our internal limit it is possible that we would revise our internal policies to increase the overall or individual limits, depending on our analysis of the overall circumstances at such time. By accepting the registered warrants we are assuming credit risk of repayment by the State of California. In connection with the State of California’s budget crisis, the State of California had its credit rating downgraded by several prominent credit rating agencies, and now holds the lowest credit rating of any state. On July 24, 2009, the California legislature passed a new budget that Governor Schwarzenegger signed into law on July 28, 2009. However, the California State Controller has indicated that it will continue to issue IOUs for several weeks until it can verify the financial assumptions contained the budget bills. This budget also provides for significant spending cuts to services, including education and healthcare. The financial and economic consequences of this situation cannot be predicted with any certainty at this time. If the California State government’s budgetary and fiscal difficulties continue or economic conditions in California decline further, we expect that the credit worthiness of the State would be adversely affected. In addition, our level of problem assets could increase and our prospects for growth could be impaired due to general deterioration in California economic conditions even if the registered warrants are repaid in a timely manner.

ITEM 2. – UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

Repurchases of Equity Securities

On June 22, 2007, the Company approved a new stock repurchase program effective June 22, 2007 to replace the Company’s previous stock repurchase plan that commenced May 1, 2006. The new stock repurchase program, which remained in effect until June 21, 2009, allowed repurchases by the Company in an aggregate of up to 4% of the Company’s outstanding shares of common stock over each rolling twelve-month period.

The consent of the U.S. Treasury generally is required for us to make any stock repurchase (other than in connection with the administration of any employee benefit plan in the ordinary course of business and consistent with past practice), unless all of the Preferred Shares have been redeemed or transferred by the U.S. Treasury to unaffiliated third parties. Further, the Company’s common shares may not be repurchased if it is in arrears on the payment of Preferred Share dividends.

The Company made no purchases of its common stock during the quarter ended June 30, 2009:


Period	Total number of shares purchased	Average price paid per share	Number of shares purchased as part of publicly announced plans or programs	Maximum number of shares that may yet be purchased under the plans or programs
April 1 – April 30, 2009	—	—	—	358,076
May 1 – May 31, 2009	—	—	—	358,076
June 1 – June 30, 2009	—	—	—	— *
Total	—	—	—	— *

* The Stock Purchase Plan expired on June 21, 2009.

A 4% stock dividend was declared on January 22, 2009 with a record date of February 27, 2009 and is reflected in the number of shares purchased and average prices paid per share.

ITEM 4. – SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

(a)

The Company held its annual meeting of shareholders (the “Annual Meeting”) on May 19, 2009.

(b)

Proxies for the Annual Meeting were solicited pursuant to the rules set forth in Regulation 14A promulgated under the Securities Exchange Act of 1934. There was no solicitation in opposition to management’s nominees for directors as listed in the Company’s proxy statement for the Annual Meeting, and all of such nominees were elected.

(c)	The vote for the nominated directors was as follows:

Nominee	For	Against or Withheld

Lori J. Aldrete	6,560,313	101,264
Frank J. Andrews, Jr.	6,490,366	171,211
John M. Carbahal	6,576,754	84,823
Gregory DuPratt	6,594,398	67,179
John F. Hamel	6,486,036	175,541
Diane P. Hamlyn	6,474,907	186,670
Foy S. McNaughton	6,557,010	104,567
Owen J. Onsum	6,591,095	70,482
David W. Schulze	6,594,398	67,179
Andrew Wallace	6,504,013	157,564


The vote for a non-binding advisory proposal on the compensation of the Company’s Named Executive Officers was as follows:

For	6,222,280
Against	263,652
Abstain	175,653

The vote for ratifying the appointment of Moss Adams LLP as the Company’s independent auditors was as follows:

For	6,548,621
Against	47,262
Abstain	65,695

ITEM 6. – EXHIBITS

Exhibit Number	Exhibit

31.1	Certification of the Company’s Chief Executive Officer pursuant to Section 302 of the Sarbanes- Oxley Act of 2002
31.2	Certification of the Company’s Chief Financial Officer pursuant to Section 302 of the Sarbanes- Oxley Act of 2002
32.1	Certification of the Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2	Certification of the Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

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.

			FIRST NORTHERN COMMUNITY BANCORP

Date:	August 7, 2009	By:	/s/ Louise A. Walker

			Louise A. Walker, Sr. Executive Vice President / Chief Financial Officer
			(Principal Financial Officer and Duly Authorized Officer)