2021 ANNUAL REPORT
COMMUNITIES FIRST FINANCIAL CORPORATION
CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2021, and 2020
COMMUNITIES FIRST FINANCIAL CORPORATION
CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2021, and 2020
CONTENTS
INDEPENDENT AUDITOR’S REPORT ................................................................................................
1
CONSOLIDATED FINANCIAL STATEMENTS:
CONSOLIDATED BALANCE SHEETS ..........................................................................................
CONSOLIDATED STATEMENTS OF INCOME .............................................................................
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME ............................................
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY.......................
CONSOLIDATED STATEMENTS OF CASH FLOWS ...................................................................
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS ...........................................................
3
4
5
6
7
9
Crowe LLP
Independent Member Crowe Global
INDEPENDENT AUDITOR'S REPORT
To the Shareholders and Board of Directors
Communities First Financial Corporation
Fresno, California
Opinion
We have audited the consolidated financial statements of Communities First Financial Corporation, which
comprise the consolidated balance sheets as of December 31, 2021 and 2020, and the related consolidated
statements of income, comprehensive income, changes in shareholders’ equity, and cash flows for each of
the three years in the period ended December 31, 2021, and the related notes to the financial statements.
In our opinion, the accompanying consolidated financial statements present fairly, in all material respects,
the financial position of Communities First Financial Corporation as of December 31, 2021 and 2020, and
the results of its operations and its cash flows for each of the three years in the period ended December 31,
2021 in accordance with accounting principles generally accepted in the United States of America.
Basis for Opinion
We conducted our audits in accordance with auditing standards generally accepted in the United States of
America (GAAS). Our responsibilities under those standards are further described in the Auditor’s
Responsibilities for the Audit of the Financial Statements section of our report. We are required to be
independent of Communities First Financial Corporation and to meet our other ethical responsibilities, in
accordance with the relevant ethical requirements relating to our audits. We believe that the audit evidence
we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Responsibilities of Management for the Financial Statements
Management is responsible for the preparation and fair presentation of the consolidated financial
statements in accordance with accounting principles generally accepted in the United States of America,
and for the design, implementation, and maintenance of internal control relevant to the preparation and fair
presentation of consolidated financial statements that are free from material misstatement, whether due to
fraud or error.
In preparing the consolidated financial statements, management is required to evaluate whether there are
conditions or events, considered in the aggregate, that raise substantial doubt about Communities First
Financial Corporation’s ability to continue as a going concern for one year from the date the consolidated
financial statements are available to be issued.
(Continued)
1.
Auditor’s Responsibilities for the Audit of the Financial Statements
Our objectives are to obtain reasonable assurance about whether the consolidated financial statements as
a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report
that includes our opinion. Reasonable assurance is a high level of assurance but is not absolute assurance
and therefore is not a guarantee that an audit conducted in accordance with GAAS will always detect a
material misstatement when it exists. The risk of not detecting a material misstatement resulting from fraud
is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions,
misrepresentations, or the override of internal control. Misstatements are considered material if there is a
substantial likelihood that, individually or in the aggregate, they would influence the judgment made by a
reasonable user based on the consolidated financial statements.
In performing an audit in accordance with GAAS, we:
Exercise professional judgment and maintain professional skepticism throughout the audit.
Identify and assess the risks of material misstatement of the consolidated financial statements, whether
due to fraud or error, and design and perform audit procedures responsive to those risks. Such
procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the
consolidated financial statements.
Obtain an understanding of internal control relevant to the audit in order to design audit procedures that
are appropriate in the circumstances, but not for the purpose of expressing an opinion on the
effectiveness of Communities First Financial Corporation’s internal control. Accordingly, no such
opinion is expressed.
Evaluate the appropriateness of accounting policies used and the reasonableness of significant
accounting estimates made by management, as well as evaluate the overall presentation of the
consolidated financial statements.
Conclude whether, in our judgment, there are conditions or events, considered in the aggregate, that
raise substantial doubt about Communities First Financial Corporation’s ability to continue as a going
concern for a reasonable period of time.
We are required to communicate with those charged with governance regarding, among other matters, the
planned scope and timing of the audit, significant audit findings, and certain internal control–related matters
that we identified during the audit.
Sacramento, California
March 25, 2022
Crowe LLP
2.
COMMUNITIES FIRST FINANCIAL CORPORATION
CONSOLIDATED BALANCE SHEETS
For the Years Ended December 31, 2021 and 2020
ASSETS
Cash and due from banks
Interest-bearing deposits in banks
2021
2020
$
14,764,323 $
22,015,778
9,904,111
501,695
Total cash and cash equivalents
36,780,101
10,405,806
Certificates of deposit
Debt Securities available-for-sale
Debt Securities held-to-maturity (fair value $4,253,761 and $6,562,340
1,490,000
287,945,740
9,175,000
216,715,135
as of December 31, 2021 and 2020, respectively)
4,022,856
Loans held for sale 3,811,052
Loans, net of allowance (allowance of $9,784,751 and $7,848,312
6,092,426
-
as of December 31, 2021 and 2020, respectively)
SBIC investments and correspondent bank stock, at cost
Cash surrender value of life insurance
Premises and equipment, net
Interest receivable and other assets
713,486,952
4,132,120
8,397,003
293,918
19,742,924
609,189,239
3,058,870
8,198,432
175,151
8,885,173
Total assets
$ 1,080,102,666 $ 871,895,232
LIABILITIES AND SHAREHOLDERS' EQUITY
Deposits
Other borrowed funds
Long term debt (net of issuance cost $716,622 and $874,409 as of
December 31, 2021 and 2020, respectively)
Interest payable and other liabilities
Total liabilities
Commitments and contingencies (Note 12)
Shareholders’ equity:
Common stock - 50,000,000 shares authorized, no
par value: 3,070,307 and 3,004,331 shares issued
and outstanding in 2021 and 2020, respectively
Retained earnings
Accumulated other comprehensive income
$ 936,547,747 $ 726,254,437
31,000,000
-
39,283,378
14,979,468
39,125,591
6,967,963
990,810,593
803,347,991
32,486,001
53,948,186
2,857,886
30,997,325
33,421,467
4,128,449
Total shareholders' equity
89,292,073
68,547,241
Total liabilities and shareholders' equity
$ 1,080,102,666 $ 871,895,232
See accompanying notes to the consolidated financial statements.
3.
COMMUNITIES FIRST FINANCIAL CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
For the Years Ended December 31, 2021, 2020 and 2019
Interest Income:
Loans, including fees
Taxable investment securities
Tax-exempt investment securities
Federal funds sold and other
2021
2020
2019
$
34,527,201
5,066,562
1,621,460
342,168
$
24,661,860
2,770,658
853,369
448,582
$
19,505,534
2,555,163
63,339
1,031,683
Total interest income
41,557,391
28,734,469
23,155,719
Interest Expense
Savings deposits, NOW, and
money market accounts
Time deposits
Other borrowings
Long term debt
599,946
257,733
3,569
1,857,786
585,211
377,901
33,087
295,464
617,172
421,852
3,350
-
Total interest expense
2,719,034
1,291,663
1,042,374
Net interest income
38,838,357
27,442,806
22,113,345
Provision for loan losses
2,000,000
3,300,000
645,000
Net interest income after
provision for loan losses
Non-interest income:
Service charges on deposits
Merchant services
Gain on sale/call of debt securities
and certificates of deposits
Gain on sale of loans
Income from life insurance
Other
36,838,357
24,142,806
21,468,345
2,079,552
3,999,782
294,998
2,983,961
198,571
413,718
938,179
3,959,270
60,147
1,490,713
207,111
417,460
680,162
1,575,953
5,862
1,307,510
210,955
269,881
Total non-interest income
9,970,582
7,072,880
4,050,323
Non-interest expenses:
Salaries and employee benefits
Occupancy and equipment
Regulatory assessments
Data processing fees
Professional fees
Marketing and business promotion
Director fees and stock-based compensation
Other expenses
11,515,812
826,969
277,340
898,548
1,257,526
781,280
413,780
2,619,641
9,695,829
822,859
299,520
814,692
1,259,269
670,516
384,748
1,560,370
8,009,324
799,231
129,600
846,545
811,504
678,326
279,300
1,330,191
Total non-interest expenses 18,590,896 15,507,803 12,884,021
Income before income taxes
28,218,043
15,707,883 12,634,647
Provision for income taxes
7,691,324
4,195,633
3,433,289
Net income
Net income per share - basic
Net income per share - diluted
$
$
$
20,526,719
6.69
6.62
$
$
$
11,512,250
$
9,201,358
3.84
3.79
$
3.14
3.09
See accompanying notes to the consolidated financial statements.
4.
COMMUNITIES FIRST FINANCIAL CORPORATION
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
For the Years Ended December 31, 2021, 2020 and 2019
2021
2020
2019
Net income
$
20,526,719
$
11,512,250
$
9,201,358
Other comprehensive income (loss):
Available-for-sale securities:
Unrealized holding (losses) gains during
the year
(1,820,785)
5,661,809
899,124
Reclassification adjustment for losses
(gains) realized in net income from
debt securities
17,036 (60,147)
(5,862)
Net unrealized (losses) gains
(1,803,749)
5,601,662
893,262
Income tax benefit (expense)
Other comprehensive (loss) income
533,186
(1,270,563)
(1,655,850)
(264,048)
3,945,812 629,214
Total comprehensive income
$
19,256,156
$
15,458,062
$
9,830,572
See accompanying notes to the consolidated financial statements.
5.
COMMUNITIES FIRST FINANCIAL CORPORATION
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
For the Years Ended December 31, 2021, 2020 and 2019
Common Stock
Shares
Amount
Retained
Earnings
Accumulated
Other
Comprehensive
Income (Loss)
Total
Shareholders’
Equity
Balances, January 1, 2019
2,858,172 $ 28,453,102 $12,707,859 $
(446,577) $
40,714,384
Issuance of common stock
Stock based compensation
Exercise of stock options
Net issuance of restricted stock awards
Net income
Other comprehensive loss
34,100
-
23,126
25,598
-
-
731,104
536,695
147,950
-
-
-
-
-
-
-
9,201,358
-
-
-
-
-
-
731,104
536,695
147,950
-
9,201,358
629,214 629,214
Balances, December 31, 2019
2,940,996 $ 29,868,851 $21,909,217 $
182,637 $
51,960,705
Issuance of common stock
Stock based compensation
Exercise of stock options
Net issuance of restricted stock awards
Net income
Other comprehensive income
14,900
-
18,202
30,233
-
-
432,547
673,863
22,064
-
-
-
-
-
-
-
11,512,250
-
-
-
-
-
-
3,945,812
432,547
673,863
22,064
-
11,512,250
3,945,812
Balances, December 31, 2020
3,004,331 $ 30,997,325 $33,421,467 $
4,128,449 $
68,547,241
Issuance of common stock
Stock based compensation
Exercise of stock options
Net issuance of restricted stock awards
Net income
Other comprehensive income
14,027
-
7,504
456,439
1,032,237
-
44,445 -
-
-
-
-
-
-
-
-
20,526,719
-
456,439
1,032,237
-
-
20,526,719
(1,270,563) (1,270,563)
-
-
-
-
-
Balances, December 31, 2021
3,070,307 $ 32,486,001 $53,948,186 $
2,857,886 $
89,292,073
See accompanying notes to the consolidated financial statements.
6.
COMMUNITIES FIRST FINANCIAL CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
For the Years Ended December 31, 2021, 2020 and 2019
Cash flows from operating activities
Net income
Adjustments to reconcile net income to net cash
From operating activities:
2021
2020
2019
$
20,526,719
$
11,512,250
$
9,201,358
Depreciation of premises and equipment
Amortization and accretion on securities
available for sale, net
Amortization and accretion on securities
held to maturity, net
Provision for loan losses
Loss/(Gain) on sale of available-for-sale
securities
Gain on sale of certificates of deposit
Gain on called held-to-maturity securities
Gain on sale of loans held for sale
Proceeds from sale of loans held for sale
Originations of loans held for sale
Stock based compensation expense
Increase in value of life insurance
Increase in interest receivable
Increase in interest payable and
other liabilities
Increase in other assets
137,006
1,487,449
14,932
2,000,000
17,036
(312,034)
-
(2,983,961)
27,172,029
(27,999,120)
1,032,237
(198,571)
(345,496)
8,011,505
(9,821,281)
159,300
809,102
176,310
601,546
44,273
3,300,000
117,130
645,000
-
-
(60,147)
(1,490,713)
52,581,848
(37,890,154)
673,863
(207,111)
(2,386,676)
3,409,782
(3,197,523)
(5,862)
-
-
(1,307,509)
51,863,353
(60,990,600)
536,695
(210,955)
(517,466)
1,409,253
(814,431)
Net cash provided by operating activities
18,738,450
27,258,094
703,822
Cash flow from investing activities
(250,000)
997,000
6,938,000
(96,106,353)
Purchase of certificates of deposit
Proceeds from maturities of certificates of deposit
Proceeds from sales of certificates of deposit
Purchase of available-for-sale securities
Proceeds from maturities of available-for-sale
19,254,547
securities
2,625,000
Proceeds from sale/call of available-for-sale securities
Purchase of held-to-maturity securities
(1,500,000)
Proceeds from maturities of held-to-maturity securities 3,554,637
(106,297,713)
Net increase in loans
Purchase of SBIC investments and correspondent
bank stock
Purchases of premises and equipment
(1,073,250)
(255,772)
-
-
739,000
(139,666,836)
22,873,530
2,500,000
-
5,452,351
(253,797,119)
(446,732)
(105,897)
(1,243,000)
1,242,000
993,000
(40,294,600)
25,845,881
974,011
(3,454,958)
3,900,800
(58,520,283)
(177,897)
(118,918)
Net cash used in investing activities
(172,113,904)
(362,451,703)
(70,853,964)
Cash flows from financing activities
Net increase in demand deposits and
savings accounts
Net (decrease) increase in time deposits
(Repayments) proceeds from short term borrowings
214,750,372
(4,457,062)
211,428,816
31,952,164
55,634,971
2,892,962
with the FHLB (31,000,000)
-
-
456,439
Proceeds from long term debt, net of issuance cost
Net proceeds from exercise of stock options
Cash proceeds from issuance of common stock
31,000,000
39,125,591
22,064
432,547
-
-
147,950
731,104
Net cash provided by financing activities
179,749,749
313,961,182
59,406,987
Net change in cash and cash equivalents
26,374,295
(21,232,427)
(10,743,155)
See accompanying notes to the consolidated financial statements.
7.
COMMUNITIES FIRST FINANCIAL CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
For the Years Ended December 31, 2021, 2020 and 2019
Cash and cash equivalents, beginning of year
10,405,806
31,638,233
42,381,388
Cash and cash equivalents, end of year
Supplemental disclosures of cash flow information:
Interest paid
Taxes paid
Operating cash flows from operating leases
Non-cash investing and financing activities:
Initial recognition of operating lease
right-of-use assets
Right-of-use assets obtained in exchange
for new operating lease liabilities
$
$
$
$
$
$
36,780,101
$
10,405,806 $ 31,638,233
2,785,198
6,740,000
508,539
-
-
$
$
$
$
1,039,425
5,400,000
514,679
$
$
$
1,027,924
3,840,000
481,625
-
$ 1,001,361
$ - $ 76,577
See accompanying notes to the consolidated financial statements.
8.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
The accounting and reporting policies of Communities First Financial Corporation (the Company) conform to
accounting principles generally accepted in the United States of America and general practices within the
banking industry. A summary of the significant accounting policies applied in the preparation of the
accompanying consolidated financial statements is as follows:
Nature of Operations: On November 7, 2014 (the Effective Date), a bank holding company reorganization was
completed whereby Communities First Financial Corporation became the parent holding company of Fresno
First Bank (the Bank). On the Effective Date, each of the Bank’s outstanding shares of common stock
converted into an equal number of shares of common stock of Communities First Financial Corporation, and
the Bank became its wholly owned subsidiary. The Company’s administrative headquarters is based in
Fresno, California.
The Bank is incorporated in the state of California and organized as a single operating segment that operates
one full-service office in Fresno, California. In September 2020 the Bank opened a loan production office in
Torrance, California, and in October 2021 opened a SBA production office in San Diego, California. The
Bank’s primary source of revenue is providing loans to customers, who are predominately small and middle-
market businesses and individuals.
Subsequent Events:
The Company has evaluated the effects of subsequent events for recognition and disclosure through March
25, 2022, which is the date the consolidated financial statements were available to be issued.
Consolidation: The consolidated financial statements include the accounts of Communities First Financial
Corporation and its wholly owned subsidiary, Fresno First Bank. Intercompany accounts and transactions have
been eliminated in consolidation.
Use of Estimates: In preparing consolidated financial statements in conformity with generally accepted
accounting principles, management is required to make estimates and assumptions that affect the reported
amounts of assets and liabilities, and the disclosure of contingent assets and liabilities at the date of the
consolidated financial statements, and revenues and expenses during the reported year. Actual results could
differ from those estimates.
The global pandemic resulting from the outbreak of the coronavirus (“COVID-19”) has substantially and
negatively impacted the United States economy, created significant volatility and disruption in financial
markets, and materially increased unemployment levels. In addition, the pandemic has resulted in temporary
closures of businesses and the institution of social distancing and sheltering in place requirements in most
states and communities. The Company has and could continue to experience adverse effects as a result of
the impact of the COVID-19 pandemic. It is at least reasonably possible that information which was available
to the Company at the date of the financial statements will change in the near term due to the COVID-19
pandemic and that the effect of the change could be material to the financial statements, including the
allowance for loan losses. The extent to which the COVID-19 pandemic will impact the Company’s estimates
and assumptions is highly uncertain.
(Continued)
9.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Concentrations of Credit Risk: Assets and liabilities that subject the Company to concentrations of credit risk
consist of cash balances at other banks, loans, and deposits. Most of the Company’s customers are located
within Fresno County and the surrounding areas. The Company’s primary lending products are discussed in
Note 3 to the consolidated financial statements. The Company did not have any significant concentrations in
its business with any one customer or industry. The Company obtains what it believes to be sufficient collateral
to secure potential losses on loans. The extent and value of collateral varies based on the details underlying
each loan agreement.
As of December 31, 2021, and 2020, the Company has cash deposits at other financial institutions in excess
of FDIC insured limits. However, as the Company places these deposits with major financial institutions and
monitors the financial condition of these institutions, management believes the risk of loss to be minimal.
Cash and Cash Equivalents: For purposes of reporting cash flows, cash equivalents include cash, due from
banks, interest-bearing deposits in financial institutions with maturities of 90 days or less, and federal funds
sold. Generally, federal funds are sold for one-day periods and interest-bearing deposits are for periods of 90
days or less.
Debt Securities: Held-to-maturity securities consist of U.S. agency securities and commercial and residential
mortgage-backed securities not classified as trading securities or available-for-sale securities. These
securities are carried at amortized cost when management has the positive intent and ability to hold them to
maturity. Available-for-sale securities consist of U.S. agency securities, obligations of states and political
subdivisions, commercial and residential mortgage-backed securities, and other securities not classified as
trading securities or held-to-maturity securities. These securities are carried at estimated fair value with
unrealized holding gains and losses, net of tax, reported as a separate component of accumulated other
comprehensive income, until realized.
Gains and losses on the sale of securities are determined using the specific identification method. The
amortization of premiums and accretion of discounts are recognized as adjustments to interest income using
the interest method over the period to call or maturity.
Investments with fair values that are less than amortized cost are considered impaired. Impairment may result
from either a decline in the financial condition of the issuing entity or, in the case of fixed interest rate
investments, from rising interest rates. At each financial statement date, management assesses each
investment to determine if impaired investments are temporarily impaired or if the impairment is other than
temporary. This assessment includes a determination of whether the Company intends to sell the security, or if
it is more likely than not that the Company will be required to sell the security before recovery of its amortized
cost basis less any current-period credit losses. For debt securities that are considered other than temporarily
impaired and that the Company does not intend to sell and will not be required to sell prior to recovery of the
amortized cost basis, the amount of impairment is separated into the amount that is credit related (credit loss
component) and the amount due to all other factors.
The credit loss component is recognized in earnings and is calculated as the difference between the security’s
amortized cost basis and the present value of its expected future cash flows. The remaining difference
between the security’s fair value and the present value of the future expected cash flows is deemed to be due
to factors that are not credit related and is recognized in other comprehensive income.
(Continued)
10.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Loans: Loans are reported at the principal amount outstanding, net of deferred loan fees and costs and the
allowance for loan losses. Unearned discounts on installment loans are recognized as income over the terms
of the loans. Interest on other loans is calculated by using the simple interest method on the daily balance of
the principal amount outstanding.
Loan fees, net of certain direct costs of origination, are deferred and amortized over the contractual term of the
loan as an adjustment to the interest yield. During the years ended December 31, 2021, 2020, and 2019
salaries and employee benefits expense totaling $1,018,033, $885,007, and $382,758, respectively, were
deferred as loan origination costs.
Loans on which the accrual of interest has been discontinued are designated as non-accrual loans. Accrual of
interest on loans is discontinued either when reasonable doubt exists as to the full and timely collection of
interest or principal or when a loan becomes contractually past due by 90 days or more with respect to interest
or principal. When a loan is placed on non-accrual status, all interest previously accrued, but not collected, is
reversed against current period interest income. Income on such loans is then recognized only to the extent
that cash is received and where the future collection of principals is probable. Interest accruals are resumed
on such loans only when they are brought fully current with respect to interest and principal and when, in the
judgment of management, the loans are estimated to be fully collectible as to both principal and interest.
Allowance for loan losses: The allowance for loan losses is established through a provision for loan losses
charged to operations. Loan losses are charged against the allowance for loan losses when management
believes that the collectability of the principal is unlikely. Subsequent recoveries of previously charged off
amounts, if any, are credited to the allowance.
Management employs a systematic methodology for determining the allowance for loan losses. On a regular
basis, management reviews the credit quality of the loan portfolio and considers problem and delinquent
loans, existing general economic conditions affecting the key lending areas of the Company, credit quality
trends, collateral values, loan volumes and concentrations, seasoning of the loan portfolio, specific industry
conditions, recent loss experience, duration of the current business cycle, bank regulatory examination results,
and findings of the Company’s internal credit examiners. The allowance for loan losses at December 31, 2021
and 2020 reflects management's estimate of probable incurred losses in the portfolio. This evaluation is
inherently subjective as it requires estimates that are susceptible to significant revision as more information
becomes available.
The allowance consists of specific, general, and unallocated components. The specific component relates to
loans that are classified as impaired. Impaired loans, as defined, are measured based on the present value of
expected future cash flows discounted at the loan’s effective interest rate or the fair value of the collateral if
the loan is collateral dependent. The general component relates to non-impaired loans and is based on
historical loss experience and loss history experienced by the Company’s peers when the Company did not
have losses in a particular loan class, adjusted for qualitative factors impacting the loan portfolio. An
unallocated component is maintained to cover uncertainties that could affect management’s estimate of
probable losses. The unallocated component of the allowance reflects the margin of imprecision inherent in
the underlying assumptions used in the methodologies for estimating specific and general losses in the
portfolio.
(Continued)
11.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
The Company considers a loan impaired when it is probable that all amounts of principal and interest due will
not be collected according to the contractual terms of the loan agreement. Factors considered by
management in determining impairment include payment status, borrower’s ability to repay, credit worthiness,
collateral value, and the probability of collecting scheduled principal and interest payments when due. Loans
that experience insignificant payment delays and payment shortfalls generally are not classified as impaired.
Management determines the significance of payment delays and payment shortfalls on a case-by-case basis,
taking into consideration all of the circumstances surrounding the loan and the borrower, including the length
of the delay, the reasons for the delay, the borrower’s prior payment record, current credit worthiness, and the
amount of the shortfall in relation to the principal and interest owed.
Troubled Debt Restructuring: In situations where, for economic or legal reasons related to a borrower’s
financial difficulties, the Company grants a concession to the borrower that it would not otherwise consider, the
related loan is classified as a troubled debt restructuring. The Company measures any loss on the troubled
debt restructuring in accordance with the guidance concerning impaired loans set forth above. Additionally,
loans modified in troubled debt restructurings are generally placed on non-accrual status at the time of
restructuring. These loans are returned to accrual status after the borrower demonstrates performance with
the modified terms for a sustained period of time (generally six months) and has the capacity to continue to
perform in accordance with the modified terms of the restructured debt.
SBIC Investments and Correspondent Bank Stock: The Company is a member of the Federal Home Loan
Bank (FHLB) system. Members are required to own a certain amount of stock based on the level of
borrowings and other factors and may invest in additional amounts. The Company held stock in the FHLB
totaling $2,800,100 and $1,877,000 at December 31, 2021 and 2020, respectively. FHLB stock is carried at
cost, classified as a restricted security, and periodically evaluated for impairment based on the ultimate
recovery of par value. Both cash and stock dividends are reported as income. FHLB stock was not considered
impaired as of December 31, 2021 and 2020. Correspondent bank stock accounts on the consolidated
balance sheet include The Independent Bankers Bank (TIB) stock of $225,147 and Pacific Coast Bankers’
Bank (PCBB) stock of $400,000 at December 31, 2021 and 2020. TIB and PCBB stock are carried at cost and
were not considered impaired as of December 31, 2021 and 2020. The Company has made certain
investments in Small Business Development Corporations (SBICs). SBIC investments on the consolidated
balance sheet include the Caltius Fund V of $169,480 and $151,798, Caltius Fund VI of $60,000 and $0.00,
and the Central Valley Fund III of $465,000 and $397,500 at December 31, 2021 and 2020, respectively.
These investments are carried at cost and were not considered impaired as of December 31, 2021 and 2020.
The Company held stock in Farmer Mac valued at $12,393 and $7,425 as of December 31, 2021 and 2020,
respectively and periodically evaluated for impairment based on the ultimate recovery of the par value.
Premises and Equipment: Premises and equipment are carried at cost less accumulated depreciation and
amortization. Depreciation is computed using the straight-line method over the estimated useful lives, which
range from three to seven years for computer equipment, equipment, furniture, and fixtures. Leasehold
improvements are amortized using the straight-line method over the estimated useful lives of the
improvements or the remaining lease term, whichever is shorter. Expenditures for betterments or major
repairs are capitalized and those for ordinary repairs and maintenance are charged to operations as incurred.
Cash Surrender Value of Life Insurance: The Company has purchased life insurance policies on certain key
executives. Company owned life insurance is recorded at the amount that can be realized under the insurance
contract at the balance sheet date, which is the cash surrender value adjusted for other charges or other
amounts due that are probable at settlement.
(Continued)
12.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Other Real Estate Owned: Real estate acquired by foreclosure or deed in lieu of foreclosure is recorded at fair
value at the date of foreclosure, establishing a new cost basis by a charge to the allowance for loan losses, if
necessary. Fair value is based on current appraisals less estimated selling costs. Any subsequent write-downs
are charged against operating expenses and recognized as a valuation allowance. Operating expenses of
such properties, net of related income, and gains and losses on their disposition are included in other
operating expenses. As of December 31, 2021 and 2020 there was no other real estate owned by the
Company.
Loans Held for Sale: Loans held for sale are reported at the lower of cost or fair value. Cost generally
approximates market value, given the short duration of these assets. Net unrealized losses, if any, are
recorded as a valuation allowance and charged to earnings.
Income Taxes: The Company uses the asset and liability method to account for income taxes. Under such
method, deferred tax assets and liabilities are recognized for the future tax consequences of differences
between the consolidated financial statement carrying amounts of existing assets and liabilities and their
respective tax basis (temporary differences). Deferred tax assets and liabilities are reflected at currently
enacted income tax rates applicable to the period in which the deferred tax assets or liabilities are expected to
be realized or settled. As changes in tax laws or rates are enacted, deferred tax assets and liabilities are
adjusted through the provision for income taxes in the period of enactment.
A valuation allowance against net deferred tax assets is established to the extent that it is more likely than not
that the benefits associated with the deferred tax assets will not be fully realized.
In accordance with accounting standards, the Company has assessed its tax positions and has concluded
there are no unrecognized tax benefits at December 31, 2021 and 2020. The Company recognizes interest
accrued and penalties related to unrecognized tax benefits in tax expense. During the years ended
December 31, 2021 and 2020, the Company recognized no interest and penalties.
The Company files a consolidated tax return in the U.S. federal jurisdiction and with the state of California and
has a tax sharing agreement with the Bank. The Company is subject to U.S. federal and state income tax
examinations by tax authorities for years beginning 2016.
Comprehensive Income: Changes in unrealized gains and losses on available-for-sale securities are the only
component of accumulated other comprehensive income for the Company.
Financial Instruments: In the ordinary course of business, the Company has entered into off-balance sheet
financial instruments consisting of commitments to extend credit, commercial letters of credit, and standby
letters of credit as described in Note 12. Such financial instruments are recorded in the consolidated financial
statements when they are funded or related fees are incurred or received.
Fair Value of Financial Instruments: Fair values of financial instruments are estimated using relevant market
information and other assumptions, as more fully disclosed in a separate note. Fair value estimates involve
uncertainties and matters of significant judgment regarding interest rates, credit risk, prepayments, and other
factors, especially in the absence of broad markets for particular items. Changes in assumptions or in market
conditions could significantly affect these estimates.
Earnings per Share (EPS): Basic EPS excludes dilution and is computed by dividing income available to
common stockholders by the weighted-average number of common shares outstanding for the period. Diluted
EPS reflects the potential dilution that could occur if securities or other contracts to issue common stock, such
as stock options, were exercised or converted into common stock or resulted in the issuance of common
stock that then shared in the earnings of the entity. The treasury stock method is applied to determine the
dilutive effect of stock options when computing diluted earnings per share.
(Continued)
13.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Stock-Based Compensation: The Company recognizes the cost of employee services received in exchange
for awards of stock options, or other equity instruments, based on the grant-date fair value of those awards.
This cost is recognized over the period that an employee is required to provide services in exchange for the
award, generally the vesting period. See Note 13 for additional information on the Company’s stock option
plan.
Transfers of Financial Assets: Transfers of financial assets are accounted for as sales when control over the
assets has been surrendered. Control over transferred assets is deemed to be surrendered when: (1) the
assets have been isolated from the Company, (2) the transferee obtains the right (free of conditions that
constrain it from taking advantage of that right) to pledge or exchange the transferred assets, and (3) the
Company does not maintain effective control over the transferred assets through an agreement to repurchase
them before their maturity.
Servicing Rights: The Company sells or transfers loans, including the guaranteed portion of various
government agencies’ loans (with servicing retained) for cash proceeds equal to the principal amount of loans,
as adjusted to yield interest to the investor based upon the current market rates. The Company records an
asset representing the right to service a loan for others when it sells a loan and retains the servicing rights.
The carrying value of the loan is allocated between the loan and the servicing rights, based on their relative
fair values. The fair value of servicing rights is estimated by discounting estimated future cash flows from
servicing using discount rates that approximate current market rates and estimated prepayment rates.
Servicing rights are included in other assets on the consolidated balance sheets.
The servicing rights are initially measured at fair value and amortized in proportion to and over the period of
the estimated net servicing income assuming prepayments. Additionally, management assesses the servicing
rights for impairment as of each financial reporting date. For purposes of evaluating and measuring
impairment, servicing rights are based on a discounted cash flow methodology, current prepayment speeds,
and market discount rates. Any impairment is measured as the amount by which the carrying value of
servicing rights for a stratum exceeds its fair value. The carrying value of servicing rights at December 31,
2021 and 2020 were $178,779 and $92,582 respectively. No impairment charges were recorded for the years
ended December 31, 2021 or 2020 related to servicing assets.
The CARES Act and Regulatory Changes on TDR’s: On March 27, 2021, the Coronavirus Aid, Relief, and
Economic Security Act (CARES Act) was signed into law. Section 4013 of the CARES Act, “Temporary Relief
from Troubled Debt Restructurings,” provides banks the option to temporarily suspend certain requirements
under GAAP related to troubled debt restructurings (TDR) for a limited period of time to account for the effects
of COVID-19. To qualify for Section 4013 of the CARES Act, borrowers must have been current at December
31, 2020. All modifications are eligible so long as they are executed between March 1, 2021 and the earlier of
(i) December 31, 2021, or (ii) the 60th day after the end of the COVID-19 national emergency declared by the
President of the U.S. Multiple modifications of the same credits are allowed and there is no cap on the
duration of the modification. On December 21, 2021, certain provisions of the CARES Act, including the
temporary suspension of certain requirements related to TDRs, were extended through December 31, 2021.
See Note 3 of the footnotes to the consolidated financial statements for disclosure of the impact to date.
In March 2021, various regulatory agencies, including the Board of Governors of the Federal Reserve System
and the Federal Deposit Insurance Corporation, (“the agencies”) issued an interagency statement on loan
modifications and reporting for financial institutions working with customers affected by the Coronavirus. The
interagency statement was effective immediately and impacted accounting for loan modifications. The
agencies confirmed with the staff of the FASB that short-term modifications made on a good faith basis in
response to COVID-19 to borrowers who were current prior to any relief, are not to be considered TDRs. This
includes short-term (e.g., six months) modifications such as payment deferrals, fee waivers, extensions of
repayment terms, or other delays in payment that are insignificant.
(Continued)
14.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Borrowers considered current are those that are less than 30 days past due on their contractual payments at
the time a modification program is implemented. Almost all of the Company’s modifications fall under Section
4013 of the CARES Act and thus, the interagency statement has had very little impact on the Company to
date.
Investment in Low Income Housing Tax Credit Funds (LIHTC): The Bank has invested in limited partnerships
that were formed to develop and operate affordable housing projects for low or moderate income tenants
throughout California. Our ownership in each limited partnership is less than two percent. In accordance with
ASU No. 2014-01, Investments - Equity Method and Joint Ventures (Topic 323), the Company elected to
account for the investments in qualified affordable housing tax credit funds using the proportional amortization
method. Under the proportional amortization method, the initial cost of the investment is amortized in
proportion to the tax credits and other tax benefits received and the net investment performance is recognized
as part of income tax expense (benefit). Each of the partnerships must meet the regulatory minimum
requirements for affordable housing for a minimum 15-year compliance period to fully utilize the tax credits. If
the partnerships cease to qualify during the compliance period, the credit may be denied for any period in
which the project is not in compliance and a portion of the credit previously taken is subject to recapture with
interest. The Company’s investment in Low Income Housing Tax Credit Funds is reported in other assets on
the consolidated balance sheet.
Reclassifications: Some items in the prior year financial statements were reclassified to conform to the current
presentation. Reclassification had no effect on prior year net income or shareholders equity.
Newly Issued Not Yet Effective Accounting Standards: FASB Accounting Standards Update (ASU) 2016-13 -
Measurement of Credit Losses on Financial Instruments (Subtopic 326): Financial Instruments - Credit
Losses, commonly referred to as “CECL,” was issued June 2016. The provisions of the update eliminate the
probable initial recognition threshold under current GAAP which requires reserves to be based on an incurred
loss methodology. Under CECL, reserves required for financial assets measured at amortized cost will reflect
an organization’s estimate of all expected credit losses over the contractual term of the financial asset and
thereby require the use of reasonable and supportable forecasts to estimate future credit losses. Because
CECL encompasses all financial assets carried at amortized cost, the requirement that reserves be
established based on an organization’s reasonable and supportable estimate of expected credit losses
extends to held to maturity (“HTM”) debt securities. Under the provisions of the update, credit losses
recognized on available for sale (“AFS”) debt securities will be presented as an allowance as opposed to a
write-down. In addition, CECL will modify the accounting for purchased loans, with credit deterioration since
origination, so that reserves are established at the date of acquisition for purchased loans. Under current
GAAP a purchased loan’s contractual balance is adjusted to fair value through a credit discount and no
reserve is recorded on the purchased loan upon acquisition. Since under CECL reserves will be established
for purchased loans at the time of acquisition, the accounting for purchased loans is made more comparable
to the accounting for originated loans. Finally, increased disclosure requirements under CECL require
organizations to present the currently required credit quality disclosures disaggregated by the year of
origination or vintage. The FASB expects that the evaluation of underwriting standards and credit quality
trends by financial statement users will be enhanced with the additional vintage disclosures. The Company is
required to adopt ASU 2016-13 on January 1, 2023.
The Company has formed an internal task force that is responsible for oversight of the Company’s
implementation strategy for compliance with provisions of the new standard. The Company has also
established a project management governance process to manage the implementation across affected
disciplines. An external provider specializing in community bank loss drivers and CECL reserving model
design as well as other related consulting services has been retained, and the Company has begun to
evaluate potential CECL modeling alternatives. As part of this process, the Company has determined potential
loan pool segmentation and sub-segmentation under CECL, as well as begun to evaluate the key economic
loss drivers for each segment.
(Continued)
15.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
While the Company is currently unable to reasonably estimate the impact of adopting this new guidance,
management expects the impact of adoption will be significantly influenced by the composition and quality of
the Company’s loans and investment securities as well as the economic conditions as of the date of adoption.
The Company also anticipates significant changes to the processes and procedures for calculating the reserve
for credit losses and continues to evaluate the potential impact on our consolidated financial statements.
(Continued)
16.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 2 – DEBT SECURITIES
The amortized cost and estimated fair values of debt securities are as follows:
Available-for-sale:
U.S. Treasury and federal agency
U.S. government sponsored entities and
agencies
State and political subdivision
Mortgage backed securities
Other Domestic Debt
Total
Held to Maturity:
U.S. government sponsoted entities and
agencies
Mortgage backed securities
Total
Available-for-sale:
U.S. Treasury and federal agency
U.S. government sponsoted entities and
agencies
State and political subdivision
Mortgage backed securities
Other Domestic Debt
Total
Held to Maturity:
U.S. government sponsoted entities and
agencies
Mortgage backed securities
Total
Amortized Cost
Gross Unrealized
Gains
Gross
Unrealized
Losses
Estimated Fair
Value
2021
$
11,816,327
$
46,150
$
(106,556)
$
11,755,921
26,983,590
130,360,685
91,028,350
23,699,595
283,888,547
$
473,352
3,839,146
515,284
221,427
5,095,359
$
(22,904)
(625,654)
(126,447)
(156,605)
(1,038,166)
$
$
$
$
$
$
27,434,038
133,574,177
91,417,187
23,764,417
287,945,740
1,439,950
2,582,906
4,022,856
$
63,899
167,006
230,905
$
-
$
-
$
-
$
$
1,503,849
2,749,912
4,253,761
Amortized Cost
Gross Unrealized
Gains
Gross
Unrealized
Losses
Estimated Fair
Value
2020
-
-
-
-
$
$
33,875,569
109,789,453
53,689,171
13,500,000
210,854,193
649,739
4,385,028
1,102,091
8,460
6,145,318
$
(117,779)
(142,957)
-
(23,640)
(284,376)
$
$
34,407,529
114,031,524
54,791,262
13,484,820
216,715,135
$
$
$
2,135,407
3,957,019
6,092,426
$
150,000
319,914
469,914
$
-
-
$
-
$
$
2,285,407
4,276,933
6,562,340
(Continued)
17.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 2 – DEBT SECURITIES (Continued)
The amortized cost and estimated fair value of all debt securities as of December 31, 2021, by contractual
maturities are shown below. 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.
Available-for-sale
Within One Year
One to Five Years
Five to Ten Years
Beyond Ten Years
Amortized
Estimated
Fair Value
$
- $
10,059,542
28,918,582
126,898,483
-
9,962,029
29,092,014
130,040,472
$ 165,876,607 $ 169,094,515
U.S. government and agency securities
Mortgage-backed securities
Held-to-maturity
U.S. government and agency securities
Mortgage-backed securities
26,983,590
91,028,350
27,434,038
91,417,187
$ 283,888,547 $ 287,945,740
Amortized
Estimated
Fair Value
$
1,439,950 $
2,582,906
1,503,849
2,749,912
$
4,022,856 $
4,253,761
The gross unrealized loss and related estimated fair value of debt securities that have been in a continuous
loss position for less than twelve months and over twelve months are as follows:
2021
Available-for-sale
Treasury securities
U.S. government sponsored
entities and agency securities
State and municipal agencies
Mortgage backed securities
Other domestic debt
12 months or more
less than 12 Months
Total
Fair
Value
Unrealized
Loss
Fair
Value
Unrealized
Loss
Fair
Value
Unrealized
Loss
$
- $
- $ 7,838,040 $
(106,556) $ 7,838,040 $
(106,556)
2,284,127
8,935,606
-
-
(9,926)
2,654,064
(195,248) 27,947,062
- 21,980,215
- 12,292,990
(12,978)
4,938,191
(430,406) 36,882,668
(126,447) 21,980,215
(156,605) 12,292,990
(22,904)
(625,654)
(126,447)
(156,605)
$ 11,219,733 $
(205,174) $ 72,712,371 $
(832,992) $ 83,932,104 $ (1,038,166)
As of December 31, 2021 no held-to-maturity securities were in a loss position.
(Continued)
18.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 2 – DEBT SECURITIES (Continued)
2020
Available-for-sale
U.S. government sponsored
entities and agency securities
State and municipal agencies
Mortgage backed securities
Other domestic debt
12 months or more
less than 12 Months
Total
Fair
Value
Unrealized
Loss
Fair
Value
Unrealized
Loss
Fair
Value
Unrealized
Loss
$ 12,300,089 $
607,142
-
-
(108,903) $ 5,157,541 $
(1,095) 20,010,722
-
1,976,360
-
-
(8,876) $ 17,457,630 $
(141,862) 20,617,864
-
1,976,360
-
(23,640)
(117,779)
(142,957)
-
(23,640)
$ 12,907,231 $
(109,998) $ 27,144,623 $
(174,378) $ 40,051,854 $
(284,376)
As of December 31, 2020 no held-to-maturity securities were in a loss position.
Certain debt securities shown in the previous table currently have fair values less than amortized cost and
therefore contain unrealized losses. The Company considers a number of factors including, but not limited to:
(a) the length of time and the extent to which the fair value has been less than the amortized cost, (b) the
financial condition and near-term prospects of the issuer, (c) the intent and ability of the Company to retain its
investment for a period of time sufficient to allow for an anticipated recovery in value, (d) whether the debtor is
current on interest and principal payments, and (e) general market conditions and the industry-or sector-
specific outlook. Management has evaluated all securities at December 31, 2021 and 2020 and has
determined that no securities are other than temporarily impaired.
The Company does not have the intent to sell the investments that are impaired, and it is more likely than not
that the Company will not be required to sell those investments before recovery of the amortized cost basis.
The Company has evaluated these securities and has determined that the decline in value is temporary and is
related to the change in market interest rates since purchase. The decline in value is not related to any issuer
or industry-specific event. These temporary unrealized losses relate principally to current interest rates for
similar types of securities. In analyzing an issuer’s financial condition, management considers whether the
securities are issued by the federal government or its agencies, whether downgrades by bond rating agencies
have occurred, and the results of reviews of the issuer’s financial condition. At December 31, 2021, there were
20 debt securities with a value of $11,219,733 that were in a loss position for more than 12 months. The
Company anticipates full recovery of amortized cost with respect to these securities at maturity or sooner in
the event of a more favorable market interest rate environment.
The proceeds from sales and calls of debt securities, and the associated gains and losses are listed below:
2021
2020
2019
Proceeds
Gross gains
Gross losses
$
$
$
2,625,000 $
$
15,659
$
32,695
2,500,000
60,147
-
$
$
$
974,011
11,050
5,188
Debt securities carried at approximately $44,121,000 and $38,973,000 at December 31, 2021 and 2020,
respectively, were pledged to secure public deposits or other purposes as permitted or required by law.
At year-end 2021 and 2020, there were no holdings of debt securities of any one issuer, other than the U.S.
Government and its agencies, in an amount greater than 10% of shareholders’ equity.
(Continued)
19.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 3 – LOANS
Major classifications of loans are as follows:
Commercial and industrial
Commercial real estate
Land and construction
Residential real estate
Agriculture
Consumer
Allowance for loan losses
Deferred loan fees and (costs), net
2021
2020
$ 237,813,700 $ 332,226,787
226,245,729
15,753,941
13,506,555
33,025,564
7,068
382,022,730
31,916,574
17,150,076
57,347,882
1,898
726,252,860
620,765,644
(9,784,751)
(2,981,157)
(7,848,312)
(3,728,093)
Loans, net of allowance
$ 713,486,952 $ 609,189,239
The Company’s loan portfolio consists primarily of loans to borrowers within Fresno County, California.
All of the Company’s loans are underwritten by evaluating the borrower’s character, cash flow, collateral, and
credit worthiness and, for commercial and business loans, managerial and operational experience.
Underwriting standards are designed to promote relationship banking rather than transactional banking.
Commercial and industrial loans are primarily made to commercial and business enterprises for working
capital, equipment purchases, acquisition, partner/management buyout, growth and expansion, and any other
permissible purposes. The Company’s management examines current and projected cash flow to determine
the ability of the borrower to repay its obligations as agreed. Commercial loans are primarily made based on
the identified cash flow of the borrower and secondarily on the underlying collateral provided by the borrower.
The cash flow of borrowers, however, may not be as expected and the collateral securing these loans may
fluctuate in value. Most commercial loans are secured by the assets being financed or other business assets
such as equipment, accounts receivable, or inventory and may incorporate personal guarantees or personal
assets as collateral; however, some loans may be made on an unsecured basis.
The Company participated in, and originated loans under, the Small Business Administrative Paycheck
Protection Program (PPP) in both 2020 and 2021. Included in the commercial and industrial loans are PPP
loans of approximately $52,594,000 and $159,941,000 at December 31, 2021 and 2020, respectively. During
the year ended December 31, 2021, $131,547,000 of PPP loans were forgiven or paid off. The Company had
deferred fees of $934,000 and $2,980,000 as of December 31, 2021 and 2020, respectively. The Company
recognized total fee income related to PPP loans of $6,200,000 and $3,520,000 for the years ended
December 31, 2021 and 2020, respectively.
.
(Continued)
20.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 3 – LOANS (Continued)
Commercial real estate loans are primarily made to owner-users of the property or investors with current
tenants in the property. Commercial real estate loans are subject to underwriting standards and processes
similar to commercial loans. These loans are viewed primarily as cash flow loans and secondarily as loans
secured by real estate. Commercial real estate lending typically involves higher loan principal amounts, and
the repayment of these loans is generally largely dependent on the successful operation of the property
securing the loan or the business conducted on the property securing the loan. Commercial real estate loans
may be more adversely affected by conditions in the real estate markets or in the general economy. The
properties securing the Company’s commercial real estate portfolio are diverse in terms of type and industries
operating within the properties. This diversity helps reduce the Company’s exposure to adverse economic
events that affect any single market or industry. Management monitors and evaluates commercial real estate
loans based on collateral type, geography, industry, and risk grade criteria.
Information related to impaired loans as of the year ended consisted of the following:
December 31, 2021
Commercial
and
Industrial
Commercial Land and
Real Estate Construction Real Estate Agriculture
Residential
Consumer
Total
Recorded investment in impaired loans:
With no specific allowance
recorded
With specific allowance
recorded
$
- $
- $
2,920,105
9,652
Total recorded investment
In impaired loans
$
2,920,105 $
9,652 $
Unpaid principal balance of impaired loans:
With no specific allowance
recorded
With specific allowance
recorded
Total unpaid principal
balance of impaired
loans
Specific allowance
Average recorded investment in
impaired loans during the year
Interest income recognized on
impaired loans during the year
$
$
$
$
$
- $
- $
2,920,105
9,652
2,920,105 $
9,652 $
1,062,486 $
9,652 $
2,056,796 $
7,239 $
- $
- $
- $
-
- $
- $
-
- $
- $
- $
- $
- $
-
- $
- $
-
- $
- $
- $
- $
- $
-
- $
- $
-
- $
- $
0 $
- $
- $
-
-
2,929,757
- $
2,929,757
- $
-
-
2,929,757
- $
2,929,757
- $
1,072,138
- $
2,064,035
- $
-
(Continued)
21.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 3 – LOANS (Continued)
December 31, 2020
Commercial
and
Industrial
Commercial Land and
Real Estate Construction Real Estate Agriculture
Residential
Consumer
Total
Recorded investment in impaired loans:
With no specific allowance
recorded
With specific allowance
recorded
$
408,563 $
850,167
Total recorded investment
In impaired loans
$
1,258,730 $
Unpaid principal balance of impaired loans:
With no specific allowance
recorded
With specific allowance
recorded
$
480,563 $
850,167
Total unpaid principal
balance of impaired
loans
Specific allowance
Average recorded investment in
impaired loans during the year
Interest income recognized on
impaired loans during the year
$
$
$
$
1,258,730 $
221,521 $
758,890 $
- $
- $
-
- $
- $
-
- $
- $
- $
- $
- $
-
- $
- $
-
- $
- $
- $
- $
- $
430,159 $
- $
838,722
-
-
-
850,167
- $
430,159 $
- $
1,688,889
- $
430,159 $
- $
838,722
-
-
- $
850,167
- $
,430,159 $
- $
1,688,889
- $
- $
- $
221,521
- $
488,659 $
- $
1,246,749
- $
- $
- $
-
The Company has established a loan risk rating system to measure and monitor the quality of the loan
portfolio. All loans are assigned a risk rating from the inception of the loan until the loan is paid off. The
primary loan grades are as follows:
Loans rated Pass – These are loans to borrowers with satisfactory financial support, repayment capacity, and
credit strength. Borrowers in this category demonstrate fundamentally sound financial positions, repayment
capacity, credit history, and management expertise. Loans in this category must have an identifiable and
stable source of repayment and meet the Company’s policy regarding debt service coverage ratios. These
borrowers are capable of sustaining normal economic, market, or operational setbacks without significant
financial impacts. Financial ratios and trends are acceptable. Negative external industry factors are generally
not present. The loan may be secured, unsecured, or supported by non-real estate collateral for which the
value is more difficult to determine and/or marketability is more uncertain. These loans carry a normal degree
of risk. The borrowers have the capacity to perform according to terms; any deviation from historic
performance is limited and temporary.
Loans rated Special Mention – These are loans that have potential weaknesses that deserve management’s
close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment
prospects for the asset or in the Company’s credit position at some future date. Special Mention assets are
not adversely classified and do not expose the Company to sufficient risk to warrant adverse classification.
These loans exhibit a more weakened condition than Pass loans, but not to the degree where they would be
considered substandard. These loans show definite signs of deterioration or weakness, and the likelihood of
correction is somewhat questionable. Weaknesses might include significant earnings decline, collection of
accounts receivable is slowing, delayed accounts payable, greater dependency on line usage, and covenants
not being met and/or waived for short periods.
(Continued)
22.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 3 – LOANS (Continued)
Loans rated Substandard – These are loans that are inadequately protected by the current sound worth and
paying capacity of the borrower or by the collateral pledged, if any. These loans have a well-defined weakness
or weaknesses that jeopardize the liquidation of the loan. They are characterized by the distinct possibility that
the Company will sustain some loss if the deficiencies are not corrected.
Loans rated Doubtful – These are loans that have all the weaknesses inherent in a loan classified as
Substandard with the added characteristic that the weaknesses make the collection or liquidation in full, on the
basis of currently known facts, conditions and values, highly questionable, and improbable. These loans have
a high probability of loss due to significant deterioration in financial condition of the borrower and collateral
value pledged, if any. The borrower is unable to demonstrate the ability to strengthen their financial condition
within a reasonable time; therefore, close supervision is required and the loan is placed on non-accrual. The
risk of loss is measured by an impairment analysis; any loss exposure determined through this analysis is to
be charged off.
The following tables summarizes the loan portfolio by credit quality and product and/or collateral type as of
December 31, 2021 and 2020:
December 31, 2021
Grade:
Commercial & industrial
Commercial real estate
Land & construction
Residential real estate
Agriculture
Consumer
Pass
Special
Mention
Substandard
Doubtful
Total
- $
4,853,858
3,070,897 $
- $ 237,813,700
$ 234,742,803 $
- 382,022,730
377,159,220
- - - 31,916,574
31,916,574
17,150,076
17,150,076
57,347,882 - - - 57,347,882
1,898
9,652
1,898
-
-
-
-
-
-
Total
$ 718,318,453 $
4,853,858 $
3,080,549 $
- $ 726,252,860
December 31, 2020
Grade:
Commercial & industrial
Commercial real estate
Land & construction
Residential real estate
Agriculture
Consumer
Pass
Special
Mention
Substandard
Doubtful
Total
$ 320,623,931 $
220,127,770
15,753,941
13,506,555
32,595,404
7,068
4,237,440 $
7,365,417 $
- $ 332,226,787
6,117,959 - - 226,245,729
15,753,941
13,506,555
33,025,564
7,068
-
-
430,159
-
-
-
-
-
-
-
-
-
Total
$ 602,614,669 $ 13,483,376 $
4,667,599 $
- $ 620,765,644
Year-end non-accrual loans, segregated by class, are as follows:
Commercial and industrial
Commercial real estate
Land and construction
Residential real estate
Agriculture
Consumer
2021
2020
$
2,920,105 $
-
-
-
9,652
-
1,258,730
-
-
-
430,159
-
$
2,929,757 $
1,688,889
(Continued)
23.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 3 – LOANS (Continued)
The following table is an aging analysis of loans, segregated by class of loans, as of December 31, 2021:
30-59
Days
60-89
Days
Past Due
Past Due
Greater
than
90 Days
Total
Past
Due
Current
Recorded
Investment >
90 Days and
Accruing
Total
Loans
Commercial & Industrial
Commercial Real Estate
Land & Construction
Residential Real Estate
Agriculture
Consumer
$
3,832,314 $
254,357 $
983,651 $ 5,070,322 $ 232,743,378 $ 237,813,700 $
-
-
-
-
-
-
-
-
-
-
9,652
-
-
-
-
9,652 382,013,078 382,022,730
31,916,574
17,150,076
57,347,882
1,898
31,916,574
17,150,076
57,347,882
1,898
-
-
-
-
Total
$
3,832,314 $
254,357 $
993,303 $
5,079,974 $ 721,172,886 $ 726,252,860 $
The following table is an aging analysis of loans, segregated by class of loans, as of December 31, 2020:
-
-
-
-
-
-
-
30-59
Days
60-89
Days
Past Due
Past Due
Greater
than
90 Days
Total
Past
Due
Current
Recorded
Investment >
90 Days and
Accruing
Total
Loans
Commercial & Industrial
Commercial Real Estate
Land & Construction
Residential Real Estate
Agriculture
Consumer
$
322,752 $
698,571
-
-
-
-
- $
1,258,730 $ 1,581,482 $ 330,645,305 $ 332,226,787 $
9,652
-
-
-
-
-
-
-
430,159
-
708,223 225,537,506 226,245,729
15,753,941
13,506,555
33,025,564
7,068
15,753,941
13,506,555
32,595,405
7,068
-
-
430,159
-
Total
$
1,021,323 $
9,652 $
1,688,889 $
2,719,864 $ 618,045,780 $ 620,765,644 $
-
-
-
-
-
-
-
The Company had a recorded investment in troubled debt restructurings of $0 and $430,159, as of December
31, 2021 and 2020, respectively. There were no modifications made during the periods ended December 31,
2021 and December 31, 2020, respectively. The Company had evaluated the outstanding debt and had not
allocated any specific allowance for the one TDR loan at December 31, 2020 and had not committed to lend
additional amounts to the borrower.
There were no modifications of the terms of loans during the year ended December 31, 2021 and 2020.
A loan is considered to be in payment default once it is 90 days contractually past due under the modified
terms. In order to determine whether a borrower is experiencing financial difficulty, an evaluation is performed
of the probability that the borrower will be in payment default on any of its debt in the foreseeable future
without the modification. This evaluation is performed under the Company’s internal underwriting policy.
The Bank is working with borrowers impacted by COVID-19 and providing temporary modifications to include
interest only deferral or principal and interest deferral ranging from 3 months to 9 months. These
modifications are excluded from troubled debt restructuring classification under Section 4013 of the CARES
Act or under interagency guidance of the federal banking regulators. During 2020 the Bank modified 56 loans
with outstanding balances of $23,522,494. As of December 31, 2020, 48 loans had returned to repayment
status and there were 8 loans remaining with outstanding balances of $2,444,077. As of December 31, 2021
all modified loans had returned to normal repayment status.
(Continued)
24.
S
T
N
E
M
E
T
A
T
S
I
I
L
A
C
N
A
N
F
D
E
T
A
D
I
L
O
S
N
O
C
O
T
S
E
T
O
N
l
a
t
o
T
d
e
t
a
c
o
l
l
a
n
U
r
e
m
u
s
n
o
C
e
r
u
t
l
u
c
i
r
g
A
l
a
i
t
n
e
d
s
e
R
i
e
t
a
t
s
E
l
a
e
R
d
n
a
d
n
a
L
n
o
i
t
c
u
r
t
s
n
o
C
l
i
a
c
r
e
m
m
o
C
e
t
a
t
s
E
l
a
e
R
l
i
a
c
r
e
m
m
o
C
l
a
i
r
t
s
u
d
n
I
d
n
a
:
e
p
y
t
l
a
r
e
t
a
l
l
o
c
d
n
a
t
c
u
d
o
r
p
n
a
o
l
y
b
1
2
0
2
,
1
3
r
e
b
m
e
c
e
D
d
e
d
n
e
r
a
e
y
e
h
t
r
o
f
s
e
s
s
o
l
n
a
o
l
r
o
f
e
c
n
a
w
o
l
l
a
’
s
y
n
a
p
m
o
C
e
h
t
s
e
z
i
r
a
m
m
u
s
l
e
b
a
t
i
g
n
w
o
l
l
o
f
e
h
T
)
d
e
u
n
i
t
n
o
C
(
S
N
A
O
L
–
3
E
T
O
N
:
s
e
s
s
o
l
n
a
o
l
r
o
f
e
c
n
a
w
o
l
l
A
-
)
1
6
5
,
3
6
(
-
-
0
0
0
,
0
0
0
,
2
)
5
9
5
,
8
6
4
(
2
1
3
,
8
4
8
,
7
$
4
2
4
,
7
1
6
$
-
-
6
6
)
6
5
(
-
-
-
-
-
-
-
-
-
)
1
6
5
,
3
6
(
7
1
4
,
2
0
2
4
5
8
,
4
2
5
7
1
,
9
1
3
5
7
8
,
7
7
4
,
2
)
0
7
6
,
5
5
5
(
s
f
f
o
-
e
g
r
a
h
C
s
e
i
r
e
v
o
c
e
R
i
n
o
s
v
o
r
i
P
$
8
7
5
,
1
1
3
$
6
0
8
,
9
3
1
$
5
0
8
,
2
3
3
$
6
5
6
,
3
8
8
,
2
$
7
7
9
,
2
6
5
,
3
$
e
c
n
a
a
b
l
i
g
n
n
n
g
e
B
i
1
5
7
,
4
8
7
,
9
$
9
2
8
,
8
4
1
$
0
1
$
5
9
9
,
3
1
5
$
0
6
6
,
4
6
1
$
0
8
9
,
1
5
6
$
1
3
5
,
1
6
3
,
5
$
6
4
7
,
3
4
9
,
2
$
:
o
t
d
e
t
a
c
o
l
l
a
t
n
u
o
m
a
d
n
e
-
d
o
i
r
e
P
e
c
n
a
a
b
l
i
g
n
d
n
E
4
8
9
,
2
7
3
,
1
$
-
$
-
$
-
$
-
$
-
$
2
5
6
,
9
$
2
3
3
,
3
6
3
,
1
$
t
n
e
m
r
i
a
p
m
i
r
o
f
d
e
t
a
u
a
v
e
y
l
l
l
i
a
u
d
v
d
n
i
i
s
n
a
o
L
7
6
7
,
1
1
4
,
8
9
2
8
,
8
4
1
1
5
7
,
4
8
7
,
9
$
9
2
8
,
8
4
1
$
0
1
0
1
5
9
9
,
3
1
5
0
6
6
,
4
6
1
0
8
9
,
1
5
6
9
7
8
,
1
5
3
,
5
4
1
4
,
0
8
5
,
1
t
n
e
m
r
i
a
p
m
i
r
o
f
l
d
e
t
a
u
a
v
e
y
e
v
i
t
c
e
l
l
l
o
c
s
n
a
o
L
$
5
9
9
,
1
3
5
$
0
6
6
,
4
6
1
$
0
8
9
,
1
5
6
$
1
3
5
,
1
6
3
,
5
$
6
4
7
,
3
4
9
,
2
$
l
e
c
n
a
a
B
g
n
d
n
E
i
.
5
2
)
d
e
u
n
i
t
n
o
C
(
7
5
7
,
9
2
9
,
2
$
3
0
1
,
3
2
3
,
3
2
7
0
6
8
,
2
5
2
,
6
2
7
$
-
-
-
$
-
$
-
$
-
$
-
$
2
5
6
,
9
$
5
0
1
,
0
2
9
,
2
$
t
n
e
m
r
i
a
p
m
i
r
o
f
d
e
t
a
u
a
v
e
y
l
l
l
i
a
u
d
v
d
n
I
i
:
s
n
a
o
L
l
d
e
t
a
u
a
v
e
y
e
v
i
t
c
e
l
l
l
o
C
$
8
9
8
,
1
$
2
8
8
,
7
4
3
,
7
5
$
6
7
0
,
0
5
1
,
7
1
$
4
7
5
,
6
1
9
,
1
3
$
0
3
7
,
2
2
0
,
2
8
3
$
0
0
7
,
3
1
8
,
7
3
2
$
8
9
8
,
1
2
8
8
,
7
4
3
,
7
5
6
7
0
,
0
5
1
,
7
1
4
7
5
,
6
1
9
,
1
3
8
7
0
,
3
1
0
,
2
8
3
5
9
5
,
3
9
8
,
4
3
2
t
n
e
m
r
i
a
p
m
i
r
o
f
e
c
n
a
a
b
l
i
g
n
d
n
E
S
T
N
E
M
E
T
A
T
S
I
I
L
A
C
N
A
N
F
D
E
T
A
D
I
L
O
S
N
O
C
O
T
S
E
T
O
N
l
a
t
o
T
d
e
t
a
c
o
l
l
a
n
U
r
e
m
u
s
n
o
C
e
r
u
t
l
u
c
i
r
g
A
l
a
i
t
n
e
d
s
e
R
i
e
t
a
t
s
E
l
a
e
R
d
n
a
d
n
a
L
n
o
i
t
c
u
r
t
s
n
o
C
l
i
a
c
r
e
m
m
o
C
e
t
a
t
s
E
l
a
e
R
l
i
a
c
r
e
m
m
o
C
l
a
i
r
t
s
u
d
n
I
d
n
a
:
e
p
y
t
l
a
r
e
t
a
l
l
o
c
d
n
a
t
c
u
d
o
r
p
n
a
o
l
y
b
0
2
0
2
,
1
3
r
e
b
m
e
c
e
D
d
e
d
n
e
r
a
e
y
e
h
t
r
o
f
s
e
s
s
o
l
n
a
o
l
r
o
f
e
c
n
a
w
o
l
l
a
’
s
y
n
a
p
m
o
C
e
h
t
s
e
z
i
r
a
m
m
u
s
l
e
b
a
t
i
g
n
w
o
l
l
o
f
e
h
T
)
d
e
u
n
i
t
n
o
C
(
S
N
A
O
L
–
3
E
T
O
N
:
s
e
s
s
o
l
n
a
o
l
r
o
f
e
c
n
a
w
o
l
l
A
)
5
1
0
,
0
4
(
4
3
6
,
6
4
0
0
0
,
0
0
3
,
3
-
-
1
5
0
,
7
3
1
3
9
6
,
1
4
5
,
4
$
3
7
3
,
0
8
4
$
-
8
2
0
0
0
,
6
)
2
6
9
,
5
(
-
-
-
-
-
-
-
-
3
5
6
,
0
0
3
2
3
2
,
7
9
5
2
8
,
9
0
1
5
5
9
,
3
1
3
,
1
)
5
1
0
,
0
4
(
4
3
6
,
0
4
6
4
2
,
7
4
3
,
1
s
f
f
o
-
e
g
r
a
h
C
s
e
i
r
e
v
o
c
e
R
i
n
o
s
v
o
r
i
P
$
5
2
9
,
0
1
$
4
7
5
,
2
4
$
0
8
9
,
2
2
2
$
1
0
7
,
9
6
5
,
1
$
2
1
1
,
5
1
2
,
2
$
e
c
n
a
a
b
l
i
g
n
n
n
g
e
B
i
.
6
2
)
d
e
u
n
i
t
n
o
C
(
1
2
5
,
1
2
2
$
-
$
-
$
-
$
-
$
-
$
-
$
1
2
5
,
1
2
2
$
t
n
e
m
r
i
a
p
m
i
r
o
f
d
e
t
a
u
a
v
e
y
l
l
l
i
a
u
d
v
d
n
i
i
s
n
a
o
L
2
1
3
,
8
4
8
,
7
$
4
2
4
,
7
1
6
$
6
6
$
8
7
5
,
1
1
3
$
6
0
8
,
9
3
1
$
5
0
8
,
2
3
3
$
6
5
6
,
3
8
8
,
2
$
7
7
9
,
2
6
5
,
3
$
:
o
t
d
e
t
a
c
o
l
l
a
t
n
u
o
m
a
d
n
e
-
d
o
i
r
e
P
e
c
n
a
a
b
l
i
g
n
d
n
E
1
9
7
,
6
2
6
,
7
4
2
4
,
7
1
6
2
1
3
,
8
4
8
,
7
$
4
2
4
,
7
1
6
$
9
8
8
,
8
8
6
,
1
$
5
5
7
,
6
7
0
,
9
1
6
4
4
6
,
5
6
7
,
0
2
6
$
-
-
-
$
$
6
6
6
6
-
8
7
5
,
1
1
3
6
0
8
,
9
3
1
5
0
8
,
2
3
3
6
5
6
,
3
8
8
,
2
6
5
4
,
1
4
3
,
3
t
n
e
m
r
i
a
p
m
i
r
o
f
$
8
7
5
,
1
1
3
$
6
0
8
,
9
3
1
$
5
0
8
,
2
3
3
$
6
5
6
,
3
8
8
,
2
$
7
7
9
,
2
6
5
,
3
$
l
e
c
n
a
a
B
g
n
d
n
E
i
:
s
n
a
o
L
l
d
e
t
a
u
a
v
e
y
e
v
i
t
c
e
l
l
l
o
c
s
n
a
o
L
$
9
5
1
,
0
3
4
$
-
$
-
$
-
$
0
3
7
,
8
5
2
,
1
$
t
n
e
m
r
i
a
p
m
i
r
o
f
l
d
e
t
a
u
a
v
e
y
e
v
i
t
c
e
l
l
l
o
C
d
e
t
a
u
a
v
e
y
l
l
l
i
a
u
d
v
d
n
I
i
8
6
0
,
7
5
0
4
,
5
9
5
,
2
3
5
5
5
,
6
0
5
,
3
1
1
4
9
,
3
5
7
,
5
1
9
2
7
,
5
4
2
,
6
2
2
7
5
0
,
8
6
9
,
0
3
3
8
6
0
,
7
$
4
6
5
,
5
2
0
,
3
3
$
5
5
5
,
6
0
5
,
3
1
$
1
4
9
,
3
5
7
,
5
1
$
9
2
7
,
5
4
2
,
6
2
2
$
7
8
7
,
6
2
2
,
2
3
3
$
t
n
e
m
r
i
a
p
m
i
r
o
f
e
c
n
a
a
b
l
i
g
n
d
n
E
S
T
N
E
M
E
T
A
T
S
I
I
L
A
C
N
A
N
F
D
E
T
A
D
I
L
O
S
N
O
C
O
T
S
E
T
O
N
l
a
t
o
T
d
e
t
a
c
o
l
l
a
n
U
r
e
m
u
s
n
o
C
e
r
u
t
l
u
c
i
r
g
A
l
a
i
t
n
e
d
s
e
R
i
e
t
a
t
s
E
l
a
e
R
d
n
a
d
n
a
L
n
o
i
t
c
u
r
t
s
n
o
C
l
i
a
c
r
e
m
m
o
C
e
t
a
t
s
E
l
a
e
R
l
i
a
c
r
e
m
m
o
C
l
a
i
r
t
s
u
d
n
I
d
n
a
:
e
p
y
t
l
a
r
e
t
a
l
l
o
c
d
n
a
t
c
u
d
o
r
p
n
a
o
l
y
b
9
1
0
2
,
1
3
r
e
b
m
e
c
e
D
d
e
d
n
e
r
a
e
y
e
h
t
r
o
f
s
e
s
s
o
l
n
a
o
l
r
o
f
e
c
n
a
w
o
l
l
a
’
s
y
n
a
p
m
o
C
e
h
t
s
e
z
i
r
a
m
m
u
s
l
e
b
a
t
i
g
n
w
o
l
l
o
f
e
h
T
)
d
e
u
n
i
t
n
o
C
(
S
N
A
O
L
–
3
E
T
O
N
:
s
e
s
s
o
l
n
a
o
l
r
o
f
e
c
n
a
w
o
l
l
A
$
4
2
5
,
8
8
$
4
0
3
,
8
3
$
2
6
0
,
9
2
1
$
7
1
0
,
2
6
8
$
5
8
8
,
4
8
6
,
2
$
e
c
n
a
a
b
l
i
g
n
n
n
g
e
B
i
)
8
9
1
,
3
6
1
(
0
0
0
,
1
1
0
0
0
,
5
4
6
-
-
4
4
3
,
4
3
2
1
9
8
,
8
4
0
,
4
$
9
2
0
,
6
4
2
$
-
0
7
0
0
0
,
1
1
)
2
4
0
,
1
1
(
-
-
)
9
9
5
,
7
7
(
-
$
-
$
-
$
-
3
9
6
,
1
4
5
,
4
$
3
7
3
,
0
8
4
$
8
2
$
5
2
9
,
0
1
$
$
-
-
0
7
2
,
4
4
7
5
,
2
4
-
$
$
-
-
-
-
-
)
8
9
1
,
3
6
1
(
8
1
9
,
3
9
4
8
6
,
7
0
7
)
5
7
5
,
6
0
3
(
0
8
9
,
2
2
2
$
1
0
7
,
9
6
5
,
1
$
2
1
1
,
5
1
2
,
2
$
s
f
f
o
-
e
g
r
a
h
C
s
e
i
r
e
v
o
c
e
R
i
n
o
s
v
o
r
i
P
:
o
t
d
e
t
a
c
o
l
l
a
t
n
u
o
m
a
d
n
e
-
d
o
i
r
e
P
e
c
n
a
a
b
l
i
g
n
d
n
E
-
$
-
$
-
$
t
n
e
m
r
i
a
p
m
i
r
o
f
d
e
t
a
u
a
v
e
y
l
l
l
i
a
u
d
v
d
n
i
i
s
n
a
o
L
l
d
e
t
a
u
a
v
e
y
e
v
i
t
c
e
l
l
l
o
c
s
n
a
o
L
.
7
2
)
d
e
u
n
i
t
n
o
C
(
3
9
6
,
1
4
5
,
4
3
7
3
,
0
8
4
3
9
6
,
1
4
5
,
4
$
3
7
3
,
0
8
4
$
6
9
1
,
9
1
6
$
2
7
8
,
5
1
6
,
2
6
3
8
6
0
,
5
3
2
,
3
6
3
$
-
-
-
$
$
8
2
8
2
-
5
2
9
,
0
1
4
7
5
,
2
4
0
8
9
,
2
2
2
1
0
7
,
9
6
5
,
1
2
1
1
,
5
1
2
,
2
t
n
e
m
r
i
a
p
m
i
r
o
f
$
5
2
9
,
0
1
$
4
7
5
,
2
4
$
0
8
9
,
2
2
2
$
1
0
7
,
9
6
5
,
1
$
2
1
1
,
5
1
2
,
2
$
l
e
c
n
a
a
B
g
n
d
n
E
i
$
4
8
7
,
0
0
5
$
-
$
-
$
-
$
2
1
4
,
8
1
1
$
t
n
e
m
r
i
a
p
m
i
r
o
f
d
e
t
a
u
a
v
e
y
l
l
l
i
a
u
d
v
d
n
I
i
:
s
n
a
o
L
l
d
e
t
a
u
a
v
e
y
e
v
i
t
c
e
l
l
l
o
C
1
8
9
,
8
3
0
0
,
0
3
6
,
3
3
3
3
7
,
9
8
2
,
0
1
6
1
0
,
9
4
6
,
7
1
7
1
7
,
3
3
2
,
5
4
1
2
2
4
,
4
0
8
,
5
5
1
1
8
9
,
8
$
7
8
7
,
0
3
1
,
4
3
$
3
3
7
,
9
8
2
,
0
1
$
6
1
0
,
9
4
6
,
7
1
$
7
1
7
,
3
3
2
,
5
4
1
$
4
3
8
,
2
2
9
,
5
5
1
$
t
n
e
m
r
i
a
p
m
i
r
o
f
e
c
n
a
a
b
l
i
g
n
d
n
E
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 4 – PREMISES AND EQUIPMENT
A summary of premises and equipment is as follows:
Leasehold improvements
Furniture, fixtures, and equipment
Computer equipment
2021
2020
$
1,003,511 $
880,648
891,504
954,581
777,169
793,560
2,775,663
2,525,310
Less accumulated depreciation
(2,481,745)
(2,350,159)
$
293,918 $
175,151
Depreciation expense amounted to $137,006, $159,300, and $176,310 for the years ending December 31,
2021, 2020, and 2019, respectively.
NOTE 5 – LEASES
The Company leases its offices under noncancelable operating leases with terms extending through 2026.
Leases with an initial term of twelve months or less are not recorded on the balance sheet. Operating lease
cost is comprised of lease expense recognized on a straight-line basis, the amortization of the right-of-use
asset and the implicit interest accreted on the operating lease liability. Operating lease cost is included in
occupancy and equipment expense on our consolidated statements of income. We evaluate the lease term
by assuming the exercise of options to the extent that they are reasonably assured and those option periods
covered by an option to terminate the lease, if deemed not reasonably certain to be exercised. The lease term
is used to determine the straight-line expense and limits the depreciable life of any related leasehold
improvements. Certain leases require us to pay real estate taxes, insurance, maintenance and other
operating expenses associated with the leased premises. These expenses are classified in occupancy and
equipment expense on our consolidated statements of income, but are not included in operating lease cost
below. We calculate the lease liability using a discount rate that represents our incremental borrowing rate at
the lease commencement date.
At December 31, 2021, the future undiscounted lease payments under non-cancellable operating lease
commitments for the Company’s offices were as follows:
2022
2023
2024
2025
2026
Thereafter
Total undiscounted lease payment
Less: imputed interest
$
476,419
462,767
400,904
376,748
31,448
-
1,748,286
145,730
Net lease liabilities
$ 1,602,556
(Continued)
28.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 5 – LEASES (Continued)
The table below summarizes the total lease cost for the twelve months ended December 31:
Operating lease cost
Variable lease cost
2021
2020
$
$
528,679 $
38,953
496,662
33,661
567,632 $
530,323
The table below summarizes other information related to the Company’s operating leases for the twelve
months ending December 31:
2021
2020
Weighted average remaining lease term, in years
Weighted average discount rate
3.81
4.50%
4.49
4.50%
The table below shows operating lease right-of-use assets and operating lease liabilities, and the associated
balance sheet classifications, as of December 31, 2021:
Balance Sheet Classification
2021
2020
Right-of-use assets
Lease liabilities
Interest receivable and other assets
Interest payable and other liabilities
$1,582,753
$1,602,556
$2,037,588
$2,037,251
Total lease cost included in occupancy and equipment was $567,632, $530,323, and $501,426 for the years
ended December 31, 2021, 2020, and 2019, respectively.
NOTE 6 – DEPOSITS
Customer deposits were as follows:
Non-interest-bearing demand
Savings, NOW, and money market accounts
Time deposits under $250,000
Time deposits $250,000 and over
2021
2020
$ 594,043,762 $ 446,920,285
208,395,696
46,208,983
24,729,473
276,022,591
45,229,884
21,251,510
$ 936,547,474 $ 726,254,437
At December 31, 2021, the scheduled maturities of time deposits are as follows:
2022
2023
2024
2025
2026
Thereafter
$ 62,459,978
2,359,398
566,947
555,805
539,266
-
$ 66,481,394
(Continued)
29.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 7 – BORROWING ARRANGEMENTS
The Company may borrow up to an aggregate of $45,500,000 overnight on an unsecured basis from three
correspondent banks. The Company may also borrow up to approximately $270,000,000 from the Federal
Home Loan Bank of San Francisco, subject to providing collateral and fulfilling other conditions of the credit
facility. The Company has pledged investment securities of approximately $36,951,000 for the credit facility at
Federal Home Loan Bank of San Francisco. The Company may also borrow from the Federal Reserve Bank
of San Francisco, subject to fulfilling other conditions of the credit facility and providing collateral. As of
December 2021, and 2020, no amounts were outstanding under these arrangements. As of December 31,
2021, the Company had no in advances outstanding from the Federal Home Loan Bank of San Francisco
secured by pledged assets.
NOTE 8 – EMPLOYEE BENEFITS
The Company sponsors an employee stock ownership plan (ESOP) for eligible employees. Eligibility begins after
an employee has attained the age of 21 and completed one year of service, as defined in the ESOP documents.
Under the ESOP, the Company contributes a discretionary amount to the ESOP for the purchase of the
Company’s stock, to be held in trust for each participant to be distributed later in accordance with the ESOP. For
the years ended December 31, 2021, 2020, and 2019 contributions to the ESOP were $531,444, $433,000 and
$420,000 respectively. The ESOP held 173,127, and 173,398 shares of common stock as of December 31, 2021
and 2020, respectively, and there were no unearned shares of common stock held by the ESOP at December 31,
2021 and 2020.
The Company sponsors a 401(k) plan for the benefit of its employees. The Company can match employee
contributions and make additional contributions annually as determined by the Board of Directors. The
Company made no contributions for the years ended December 31, 2021, 2020, and 2019.
The Board of Directors approved a salary continuation plan for certain executives during 2017. Under the Plan
the Company is obligated to provide executives with annual benefits after retirement. The estimated present
value of these future benefits is accrued from the effective date of the plan and is expensed over the years of
service. The expense recognized under this plan was $223,486, $630,644, and $306,706 for the years ended
December 31, 2021, 2020 and 2019, respectively. Accrued compensation payable under the salary
continuation plan totaled $1,534,867, $1,311,381, and $680,737 at December 31, 2021, 2020 and 2019 and is
included in interest payable and other liabilities on the Company’s balance sheet.
(Continued)
30.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 9 – INCOME TAXES
The provision for income taxes for the years ended December 31 consists of the following:
2021
2020
2019
Current
Federal
State
Deferred
Federal
State
$ 5,336,572 $ 3,553,967 $ 2,391,112
1,416,438
3,807,550
3,270,074
8,606,646
2,082,417
5,636,384
(664,832)
(250,490)
(1,010,588)
(430,163)
(270,779)
(103,482)
(915,322)
(1,440,751)
(374,261)
Provision
$ 7,691,324 $ 4,195,633 $ 3,433,289
Deferred taxes are a result of differences between income tax accounting and generally accepted accounting
principles with respect to the timing of income and expense recognition.
The following is a summary of the components of the net deferred tax asset accounts included in interest
receivable and other assets in the accompanying consolidated balance sheets at December 31:
Deferred tax assets:
Depreciation
Allowance for loan losses
Stock-based compensation
Deferred compensation
State tax deferral
Non-accrual loan interest
Lease Liability
Other
Deferred tax liabilities:
Unrealized gains on available-for-sale securities
Lease financing receivable
Right-of-use asset
Other
2021
2020
$ 106,737 $ 140,148
2,056,089
152,765
387,691
437,043
-
604,271
224,793
2,741,776
250,863
453,762
681,504
13,454
473,773
145,726
4,867,595
4,002,800
(1,199,306)
(142,010)
(467,918)
(275,640)
(1,737,194)
(148,445)
(602,384)
(185,266)
(2,084,874)
(2,673,289)
Net deferred income tax asset
$ 2,782,721 $ 1,329,511
The Company is subject to federal income tax and franchise tax of the state of California. Income tax returns
for the years ended December 31, 2021, 2020, and 2019 are open to audit by the federal authorities and
income tax returns for the years ended December 31, 2020, 2019, 2018 and 2017, are open to audit by state
authorities. As of December 31, 2021, the Company does not have any unrecognized tax benefits. The
Company does not expect unrecognized tax benefits to significantly increase or decrease within the next 12
months.
(Continued)
31.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 10 – RELATED PARTY TRANSACTIONS
The Company has granted loans to certain directors, officers, and their related interests with which they are
associated. The balance of these loans outstanding was approximately $3,618,000 and $701,000 at
December 31, 2021 and 2020, respectively.
Deposits from certain directors, officers, and their related interests with which they are associated, held by the
Company at December 31, 2021 and 2020, amounted to approximately $7,198,000 and $6,686,000,
respectively.
NOTE 11 – EARNINGS PER SHARE (EPS)
Earnings per share for the years ended December 31 were computed as follows:
2021
2020
2019
Basic earnings per share:
Net income available to common
shareholders
Weighted average common shares
outstanding
$
20,526,719 $
11,512,250 $
9,201,358
3,068,564
2,996,920
2,927,317
Basic earnings per share
$
6.69 $
3.84 $
3.14
Diluted earnings per share:
Net income available to common shareholders,
diluted
$
20,526,719 $
11,512,250 $
9,201,358
Weighted average common shares
outstanding
Effect of dilutive stock options
3,068,564
31,065
2,996,920
37,788
2,927,317
54,999
Adjusted weighted average common shares
outstanding, diluted
3,099,629
3,034,708
2,982,316
Diluted earnings per share
$
6.62 $
3.79 $
3.09
At December 31, 2021, 2020 and 2019, there were 7,020, 10,797, and 20,841 stock options, respectively that
could potentially dilute earnings per share in the future that were not included in the computation of diluted
earnings per share.
NOTE 12 – COMMITMENTS
In the ordinary course of business, the Company enters into financial commitments to meet the financing
needs of its customers. These financial commitments include commitments to extend credit and standby
letters of credit. Those instruments involve, to varying degrees, elements of credit and interest rate risk not
recognized in the Company’s consolidated financial statements.
The Company’s exposure to loan loss in the event of non-performance on commitments to extend credit and
standby letters of credit is represented by the contractual amount of those instruments. The Company uses
the same credit policies in making commitments as it does for loans reflected in the consolidated financial
statements.
(Continued)
32.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 12 – COMMITMENTS (Continued)
As of December 31, 2021, and 2020, the Company had the following outstanding financial commitments
whose contractual amount represents credit risk:
Commitments to extend credit
Letters of credit
2021
2020
$ 169,356,510 $ 119,372,876
1,091,318
1,332,704
$ 170,689,214 $ 120,464,194
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any
condition established in the contract. Since many of the commitments are expected to expire without being
drawn upon, the total amounts do not necessarily represent future cash requirements. The Company
evaluates each client’s credit worthiness on a case-by-case basis. The amount of collateral obtained, if
deemed necessary by the Company, is based on management’s credit evaluation of the customer. The
majority of the Company’s commitments to extend credit and standby letters of credit are secured by real
estate.
NOTE 13 – STOCK-BASED COMPENSATION
The Company’s 2005 Equity Based Compensation Plan (the Plan) was approved by its shareholders in
February 2006. Under the terms of the Plan, officers and key employees may be granted both non-qualified,
incentive stock options and restricted stock awards, and directors, who are not also an officer or employee,
may only be granted non-qualified stock options and restricted stock awards. The Plan provides for a
maximum number of shares that may be awarded to eligible employees and directors not to exceed 495,000
shares. In July 2012, the shareholders approved an additional 183,000 shares to be added to the Plan
increasing the total to 678,000 shares. In July 2015, the Shareholders approved the 2015 Equity Based
Compensation Plan to replace the 2005 plan, which was due to expire at the end of 10 years. Upon approval,
the remaining unallocated shares in the 2005 Plan were transferred into the 2015 Plan for future grants. In
May 2019, the shareholders approved the Directors Equity Compensation Plan, which added an additional
75,000 shares available to be granted beyond those already approved under the 2005 and 2015 plans. There
are 849,782 shares authorized under the plans. The total number of shares authorized has been retroactively
adjusted for the effect of stock dividends. Stock options are granted at a price not less than 100% of the fair
market value of the stock on the date of grant. Stock options expire no later than ten years from the date of
the grant and all equity-based awards generally vest over three years. The Plan provides for accelerated
vesting if there is a change of control, as defined in the Plan. The Company recognized stock-based
compensation cost of $1,032,237, $673,863, and $536,695 in 2021, 2020, and 2019, respectively. The total
income tax benefit was $281,354, $179,991, and $145,839 for 2021, 2020 and 2019, respectively
(Continued)
33.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 13 – STOCK-BASED COMPENSATION (Continued)
A summary of the status of stock options that have been granted by the Company as of December 31, 2021,
and changes during the year ending thereon, is presented below:
Weighted
Average
Exercise
Price
Weighted
Average
Remaining
Contractual
Term
Aggregate
Intrinsic
Value
Shares
Outstanding at beginning of year
Granted
Exercised
Forfeited, expired, or returned to
Plan through cashless exercise
48,585 $
- $
(7,504) $
9.05
-
10.00
(2,996) $
10.00
2.3 years $ 1,067,131
Outstanding at end of year
38,085 $
8.78
1.3 years $ 1,836,355
Options exercisable
38,085 $
8.78
1.3 years $ 1,836,355
As of December 31, 2021, there was no unrecognized compensation cost related to the outstanding stock
options.
Share Award Plan: The Equity Compensation Plan provides for the issuance of restricted shares to directors
and officers. Compensation expense is recognized over the vesting period of the awards based on the fair
value of the stock at the issue date. The fair value of the stock was determined based on the closing price
listed for the Company’s stock on the date of grant.
A summary of changes in the Company’s non-vested restricted share grants for the year follows:
Non-vested at January 1, 2021
Granted
Vested
Forfeited
Non-vested at December 31, 2021
47,118 $
46,995
(27,448)
(2,550)
64,115 $
26.20
33.27
25.14
32.19
31.60
As of December 31, 2020, there was approximately $1,255,831 of total unrecognized compensation cost
related to the outstanding restricted stock grants that will be recognized over a weighted average period of 1.5
years.
(Continued)
34.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 14 – SUBORDINATED DEBT
In November 2020, the Company issued, through a private placement, $40.0 million aggregate principal
amount of its 4.25% fixed-to-floating rate subordinated notes. The transaction was structured in two
tranches:
(1) $30.0 million of its 4.25% Fixed-to-Floating Rate Subordinated Notes due 2030. The notes mature
on November 15, 2030 and bear a fixed rate of interest of 4.25% for the first five years, payable
semiannually in arrears beginning May 15, 2021. Beginning November 15, 2025, the interest rate
will reset quarterly to a floating rate per annum equal to the then current 3-month term SOFR plus
407 basis points payable quarterly in arrears on February 15, May 15, August 15, and November
15 of each year to the maturity date or earlier redemption. On any scheduled interest payment
date beginning November 15, 2025, the Company may, at its option, redeem the notes, in whole
or in part, at the redemption price equal to 100% of the principal amount plus accrued and unpaid
interest.
(2) $10.0 million of its 4.25% Fixed-to-Floating Rate Subordinated Notes due 2035. The notes
mature on November 15, 2035 and bear a fixed rate of interest of 4.25% for the first ten years,
payable semiannually in arrears beginning May 15, 2021. Beginning November 15, 2030, the
interest rate will reset quarterly to a floating rate per annum equal to the then current 3-month
LIBOR plus 370 basis points payable quarterly, in arrears on February 15, May 15, August 15, and
November 15 of each year to the maturity date or earlier redemption. On any scheduled interest
payment date beginning November 15, 2030, the Company may, at its option, redeem the notes,
in whole or in part, at the redemption price equal to 100% of the principal amount plus accrued
and unpaid interest.
The value of the subordinated debentures was reduced by $900,706 of debt issuance costs, which are
being amortized on a straight-line basis through the earlier of the redemption option or maturity date of the
subordinated debentures.
All of the subordinated debentures may be included in Tier 2 capital under current regulatory guidelines
and interpretations.
NOTE 15 – SHAREHOLDERS’ EQUITY
Regulatory Capital:
Banks are subject to regulatory capital requirements administered by federal banking agencies. Capital
adequacy guidelines and prompt corrective action regulations, involve quantitative measures of assets,
liabilities, and certain off-balance-sheet items calculated under regulatory accounting practices. Capital
amounts and classifications are also subject to qualitative judgments by regulators. Failure to meet capital
requirements can initiate regulatory action. The net unrealized gain or loss on available for sale securities is
not included in computing regulatory capital. Management believes as of December 31, 2021, the Company
and Bank meet all capital adequacy requirements to which they are subject.
Prompt corrective action regulations provide five classifications: well capitalized, adequately capitalized,
undercapitalized, significantly undercapitalized, and critically undercapitalized, although these terms are not
used to represent overall financial condition. If adequately capitalized, regulatory approval is required to accept
brokered deposits. If undercapitalized, capital distributions are limited, as is asset growth and expansion, and
capital restoration plans are required. At year-end 2021 and 2020, the most recent regulatory notifications
categorized the Bank as well capitalized under the regulatory framework for prompt corrective action.
(Continued)
35.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 15 – SHAREHOLDERS’ EQUITY (Continued)
There are no conditions or events since that notification that management believes have changed the
institution’s category.
Actual and required capital amounts and ratios, excluding the capital conservation buffer, are presented below
(dollar amounts in thousands):
Actual
Amount
Ratio
For Capital
Adequacy Purposes
Ratio
Amount
To be Well-Capitalized
under Prompt Corrective
Action Provisions
Amount
Ratio
122,951
16.1% $
34,354
>4.5% $
49,622
>6.5%
132,497
17.4% $
61,074
>8.0% $
76,342
>10.0%
122,951
16.1% $
45,805
>6.0% $
61,074
>8.0%
122,951
11.4% $
42,994
>4.0% $
53,743
>5.0%
100,037
20.8% $
21,674
>4.5% $
31,306
>6.5%
106,080
22.0% $
38,531
>8.0% $
48,164
>10.0%
100,037
20.8% $
28,898
>6.0% $
38,531
>8.0%
100,037
11.6% $
34,537
>4.0% $
43,171
>5.0%
December 31, 2021:
Common Equity Tier I Capital
(to Risk-Weighted Assets)
Total Capital
(to Risk-Weighted Assets)
Tier I Capital
(to Risk-Weighted Assets)
Tier I Capital
(to Average Assets)
December 31, 2020:
Common Equity Tier I Capital
(to Risk-Weighted Assets)
Total Capital
(to Risk-Weighted Assets)
Tier I Capital
(to Risk-Weighted Assets)
Tier I Capital
(to Average Assets)
$
$
$
$
$
$
$
$
Dividends:
The California Financial Code provides that a bank may not make a cash distribution to its shareholders in
excess of the lessor of the bank’s undivided profits or the bank’s net income for its last three fiscal years less
any distributions made to shareholders during the same period without the approval in advance of the
Commissioner of the Department of Financial Protection & Innovation.
Common Stock:
On March 2, 2021, the Company issued 14,027 shares of its common stock totaling $456,438 as the
Company’s ESOP contribution for 2021. On March 11, 2020, the Company issued 14,900 shares of its
common stock totaling $432,547 as the Company’s ESOP contribution for 2020.
(Continued)
36.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 16 – FAIR VALUE
Fair Value Measurement: Fair value is the exchange price that would be received for an asset or paid to
transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an
orderly transaction between market participants on the measurement date. Current accounting guidance
establishes a fair value hierarchy, which requires an entity to maximize the use of observable inputs and
minimize the use of unobservable inputs when measuring fair value. The guidance describes three levels of
inputs that may be used to measure fair value:
Level 1 - Quoted prices (unadjusted) for identical assets or liabilities in active markets, that the entity has the
ability to access as of the measurement date.
Level 2 - Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets
or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be
corroborated by observable market data.
Level 3 - Significant unobservable inputs that reflect a Company’s own assumptions about the assumptions
that market participants would use in pricing an asset or a liability.
The following is a description of valuation methodologies used for assets and liabilities recorded at fair value:
Securities – The fair values of debt securities available-for-sale are determined matrix pricing, which is a
mathematical technique used widely in the industry to value debt securities without relying exclusively on
quoted prices for specific securities, but rather by relying on the securities’ relationship to other benchmark
securities (Level 2).
Collateral-Dependent Impaired Loans – The Company does not record loans at fair value on a recurring basis.
However, from time to time, fair value adjustments are recorded on these loans to reflect: (1) partial write-downs,
through charge offs or specific reserve allowances, that are based on the current appraised or market-quoted
value of the underlying collateral, or (2) the full charge off the loan carrying value. In some cases, the properties
for which market quotes or appraisal values have been obtained are in areas where comparable sales data is
limited, outdated, or unavailable. Fair value estimates for collateral-dependent impaired loans are obtained from
real estate brokers or other third-party consultants. Adjustments are routinely made in the appraisal process by
the appraisers to adjust for differences between the comparable sales and income data available. There were no
collateral-dependent impaired loans measured at fair value at December 31, 2021 and 2020.
The following table summarizes the Company’s assets that were measured at fair value on a recurring basis
at December 31, 2021:
Quoted
Prices in
Active Markets
For Identical
Assets
(Level 1)
December 31,
2021
Significant
Other
Significant
Observable Unobservable
Inputs
(Level 2)
Inputs
(Level 3)
Description of Assets
Debt Securities available-for-sale
U.S. Treasury and federal agency
U.S. government sponsored
entities and agencies
State and municipal agencies
Mortgage-backed securities
Other domestic debt
$ 11,755,920
$
27,434,037
133,574,179
91,417,187
23,764,417
Total
$287.945,740 $
-
-
-
-
-
-
$ 11,755,920
$
27,434,037
133,754,179
91,417,187
23,764,417
$287.945,740 $
(Continued)
-
-
-
-
-
-
37.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 16 – FAIR VALUE (Continued)
The following table summarizes the Company’s assets that were measured at fair value on a recurring basis
at December 31, 2020:
Quoted
Prices in
Active Markets
For Identical
Assets
(Level 1)
December 31,
2020
Significant
Other
Significant
Observable Unobservable
Inputs
(Level 2)
Inputs
(Level 3)
Description of Assets
Debt Securities available-for-sale
U.S. government sponsored
entities and agencies $ 34,407,529
114,031,524
State and municipal agencies
54,791,262
Mortgage-backed securities
13,484,820
Other domestic debt
$
Total
$216,715,135 $
-
-
-
-
-
$
$ 34,407,529
114,031,524
54,791,262
13,484,820
$216,715,135 $
-
-
-
-
-
The fair value of a financial instrument is the amount at which the asset or obligation could be exchanged in a
current transaction between willing parties, other than in a forced or liquidation sale. 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 entire holdings of a particular financial instrument. Because no market value exists for a
significant portion of the 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, involve uncertainties and matters of judgment
and, therefore, cannot be determined with precision. Changes in assumptions could significantly affect the
estimates.
Fair value estimates are based on financial instruments both on and off the balance sheet without attempting
to estimate the value of anticipated future business and the value of assets and liabilities that are not
considered financial instruments. Additionally, tax consequences related to the realization of the unrealized
gains and losses can have a potential effect on fair value estimates and have not been considered in many of
the estimates.
(Continued)
38.
NOTE 16 – FAIR VALUE (Continued)
The following methods and assumptions were used by the Company in estimating fair values of financial
instruments:
Financial Assets – The carrying amounts of cash, short-term investments due from customers on
acceptances, and bank acceptances outstanding are considered to approximate fair value. Short-term
investments include federal funds sold, securities purchased under agreements to resell, and interest-bearing
deposits with banks. The fair values of securities held to maturity are generally based on matric pricing, which
is a mathematical technique used widely in the industry to value debt securities without relying exclusively on
quoted prices for specific securities, but rather by relying on the securities’ relationship to other benchmark
securities. The fair value of variable loans that reprice frequently and that have experienced no significant
change in credit risk is based on carrying values. The fair values for all other loans are estimated using
discounted cash flow analyses and interest rates currently being offered for loans with similar terms to
borrowers with similar credit quality. Loans are generally expected to be held to maturity and any unrealized
gains or losses are not expected to be realized. Fair value for correspondent bank stock is not practical to
determine due to restrictions on transferability. Fair value for interest receivable and SBIC investments
approximates carrying value. The estimated fair values of financial instruments disclosed below follow the
guidance in ASU 2016-01 which prescribes an “exit price” approach in estimating and disclosing fair value of
financial instruments incorporating discounts for credit, liquidity, and marketability factors.
Loans Held for Sale – The Company does not record loans held for sale at fair value on a recurring basis.
Loans held for sale are carried at the lower of cost or fair value. The fair value of loans held for sale is based
on what secondary markets are currently offering for portfolios with similar characteristics (Level 2).
Financial Liabilities – The carrying amounts of deposit liabilities payable on demand, commercial paper, and
other borrowed funds are considered to approximate fair value. For fixed maturity deposits and long term debt,
fair value is estimated by discounting estimated future cash flows using currently offered rates for deposits of
similar remaining maturities. The fair value of interest payable approximates its carrying amount.
Off-Balance Sheet Financial Instruments – The fair value of commitments to extend credit and standby letters
of credit is estimated using the fees currently charged to enter into similar agreements, taking into account the
remaining terms of the agreements and the credit standing of the counterparties. The fair value of the
commitments is not material.
The carrying amounts and estimated fair value of financial instruments not carried at fair value at
December 31 are summarized as follows (in thousands):
2021
2020
Carrying Estimated Fair Value Carrying Estimated Fair Value
Amount Fair Value Hierarchy Amount Fair Value Hierarchy
Financial assets:
Cash and cash equivalents $
Certificates of deposit
Securities held-to-maturity
Loans held for sale
Loans, net
SBIC investments
Interest receivable
Financial liabilities:
Deposits
Long term debt
Interest payable
36,780 $
1,490
4,023
3,811
713,487
694
5,189
36,780
1,490
4,254
3,811
10,406 $
Level 1 $
9,175
Level 2
6,092
Level 2
-
Level 2
735,530 Level 3 609,189
549
Level 2
4,843
Level 2
694
5,189
10,406
8,992
6,562
-
621,451
549
4,843
936,548
39,283
226
957,147
39,283
226
Level 2
Level 3
Level 2
726,254
39,126
292
726,408
39,126
292
Level 1
Level 2
Level 2
Level 2
Level 3
Level 2
Level 2
Level 2
Level 3
Level 2
39.
NOTE 17 – INVESTMENT IN LOW INCOME HOUSING TAX CREDIT FUNDS
The Company invests in Low Income Housing Tax Credit “LIHTC” partnerships. At December 31, 2021, the
investment balance for LIHTC partnerships was $8,000,000. These balances are reflected in accrued interest
receivable and other assets on the consolidated balance sheets. Total unfunded commitments related to these
partnerships totaled $7,818,795 at December 31, 2021 which is reflected in other liabilities on the consolidated
balance sheet. The Company expects to fulfill these commitments during the year ending 2027. There were
no LIHTC investments prior to 2021.
During the year ended December 31, 2021, the Company recognized no amortization expense.
NOTE 18 – REVENUE FROM CONTRACTS WITH CUSTOMERS
All of the Company’s revenue from contracts with customers in the scope of ASC 606 is recognized within
Non-Interest Income. The following table presents the Company’s sources of Non-Interest Income within
the scope of ASC 606.
2021
2020
Non-interest income
Service charges on deposits
636,522
Debit card interchange fees 506,434 301,657
3,959,270
Merchant Services 3,999,782
1,573,118 $
$
$ 6,079,334 $
4,897,449
The remaining balance of non-interest income is made up of other income which includes gains (loss) on
sale of securities, cash overs, sundry recoveries, gain on sale of assets, gain on sale of loans, cash
surrender value of life insurance, referral fee income, and other misc. income totaling $3,891,248, which is
outside the scope of ASC 606.
Service Charges on Deposit Accounts: The Company earns fees from its deposit customers for transaction-
based, account maintenance, and overdraft services. Transaction-based fees, which include services such as
ATM use fees, stop payment charges, statement rendering, and ACH fees, are recognized at the time the
transaction is executed as that is the point in time the Company fulfills the customer’s request. Account
maintenance fees, which relate primarily to monthly maintenance, are earned over the course of a month,
representing the period over which the Company satisfies the performance obligation. Overdraft fees are
recognized at the point in time that the overdraft occurs. Service charges on deposits are withdrawn from the
customer’s account balance.
Debit Card Interchange Fees: The Company earns interchange fees from cardholder transactions conducted
through the payment networks. Interchange fees from cardholder transactions represent a percentage of the
underlying transaction value and are recognized daily.
Merchant Service Income: The Company provides transaction processing services for business customers to
allow the customer to collect payments via credit and debit card. The Company also sponsors Independent
Sales Organizations (“ISO’s”) who provide these services to their clients. Fees charged represent a
percentage of the underlying transaction value and are recognized daily, concurrently with the transaction
processing services provided the merchant.
40.