UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

 


FORM 10-K

 

 

☒              Annual report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the fiscal year ended December 31, 20222023

or

 

      Transaction report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Commission file number: 000-49883

 


 PLUMAS BANCORP
(Exact name of Registrant as specified in its charter)

 

California

75-2987096

(State or other jurisdiction of incorporation or organization)

(IRS Employer Identification No.)

 

 

5525 Kietzke Lane, Suite 100,  Reno, Nevada

89511

(Address of principal executive offices)

(Zip Code)

 

Registrant's telephone number, including area code: (775) 786-0907

 


 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of Each Class:

 Trading Symbol

Name of Each Exchange on which Registered:

Common Stock, no par value

PLBC

The NASDAQ Stock Market LLC

 

Securities registered pursuant to Section 12(g) of the Act: None.

 


 

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.

 
☐ Yes                                                                                                                             ☒ No

 

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.

 

☐ Yes                                                                                                                             ☒ No
 

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

  

☒  Yes                                                                                                                          ☐ No
 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒   No ☐

 

       Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See definition of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule12b-2 of the Exchange Act:

 

Large Accelerated Filer ☐ Accelerated Filer ☐ Non-Accelerated Filer ☐ Smaller Reporting Company ☒
Emerging Growth Company ☐   

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

 

 

Indicate by check mark whether the registrant has filed a report on and attestation to its management’s assessment of the effectiveness of its internal control over financial reporting under Section 404(b) of the Sarbanes-Oxley Act (15 U.S.C. 7262(b)) by the registered public accounting firm that prepared or issued its audit report.  ☐ 

 

If securities are registered pursuant to Section 12(b) of the Act, indicate by check mark whether the financial statements of the registrant included in the filing reflect the correction of an error to previously issued financial statements. ☐

 

Indicate by check mark whether any of those error corrections are restatements that required a recovery analysis of incentive-based compensation received by any of the registrant’s executive officers during the relevant recovery period pursuant to §240.10D-1(b). ☐

 

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

☐ Yes                                                                                                                             ☒ No

 

As of June 30, 2022,2023, the aggregate market value of the voting and non-voting common equity held by non-affiliates on the Nasdaq Stock Market was approximately $153.0$193.0 million, based on the closing price reported to the Registrant on June 30, 20222023 of $28.54$35.69 per share.

 

Shares of Common Stock held by each officer and director have been excluded in that such persons may be deemed to be affiliates.  This determination of the affiliate status is not necessarily a conclusive determination for other purposes.

 

As of March 13, 202314, 2024, there were 5,859,608 5,894,395 shares of the registrant's Common Stock outstanding.

 

 Documents Incorporated by Reference: Portions of the definitive proxy statement for the 20232024 Annual Meeting of Shareholders to be filed with the Securities and Exchange Commission pursuant to SEC Regulation 14A are incorporated by reference in Part III, Items 10-14.

 

 

 

 

TABLE OF CONTENTS

 

 

Page

PART I 

Item 1.

Business

2

Item 1A.

Risk Factors

1011

Item 1B.

Unresolved Staff Comments

1719

Item 1C.Cybersecurity19

Item 2.

Properties

1820

Item 3.

Legal Proceedings

1921

Item 4.

Mine Safety Disclosures

1921

PART II

Item 5.

Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

2022

Item 6.

[RESERVED]

2123

Item 7.

Management's Discussion and Analysis of Financial Condition and Results of Operations

2224

Item 7A.

Quantitative and Qualitative Disclosures About Market Risk

4143

Item 8.

Financial Statements and Supplementary Data

F-1

Item 9.

Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

4244

Item 9A.

Controls and Procedures

4244

Item 9B.

Other Information

4244

Item 9C.Disclosure Regarding Foreign Jurisdictions that Prevent Inspections 4244

 PART III

 

Item 10.

Directors, Executive Officers and Corporate Governance

4345

Item 11.

Executive Compensation

4345

Item 12.

Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

4345

Item 13.

Certain Relationships and Related Transactions, and Director Independence

4345

Item 14.

Principal Accountant Fees and Services

4345

PART IV

Item 15.

Exhibits and Financial Statement Schedules

4345

Item 16.Form 10-K Summary4649

 

Signatures

4750

 

i

 

 

PART I

 

Forward-Looking Information

 

This Annual Report on Form 10-K includes forward-looking statements and information that is subject to the “safe harbor” provisions of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These forward-looking statements, which may involve Plumas Bancorp’s plans, beliefs, goals, expectations and forecasts are typically identified with words such as “may,” “could,” “should,” “will,” “would,” “believe,” “anticipate,” “estimate,” “expect,” “intend,” “plan” or words or phases of similar meaning. Forward looking statements involve certain risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements. Such risks and uncertainties include, but are not limited to, the following factors:

 

 

The effects of the COVID-19 pandemic, including government and customer responses to the pandemic.

Local, regional, national and international economic conditions and the impact they may have on us and our customers, and our assessment of that impact on our estimates including, but not limited to, the allowance for loancredit losses.

 

 

The effects of and changes in trade, monetary and fiscal policies and laws, including the interest rate policies of the Federal Open Market Committee of the Federal Reserve Board.

 

 

The ability of Plumas Bank to pay dividends to Plumas Bancorp.

 

 

Recent adverse developments in the banking industry highlighted by high-profile bank failures and the potential impact of such developments on customer confidence, liquidity, and regulatory responses to these developments.

The effects of concentrations in our loan portfolio, including geographic and industry concentrations.

Our failure to maintain required levels of capital and our ability to raise additional capital as needed.

 

 

The effect of changes in accounting policies and practices, as may be adopted by bank regulatory agencies, the Public Company Accounting Oversight Board, the Financial Accounting Standards Board or others.

 

 

The costs and effects of changes in laws and regulations and of other legal and regulatory developments, including, but not limited to, increases in FDIC insurance premiums, legal proceedings or regulatory or other governmental inquiries, and the results of regulatory examinations, reviews or other inquires.

 

 

Changes in the interest rate environment and volatility of rate sensitive assets and liabilities.

 

 

Declines in the health of the economy, nationally or regionally, which could reduce the demand for loans, reduce the ability of borrowers to repay loans and/or reduce the value of real estate collateral securing most of our loans.

 

 

Credit quality deterioration, which could cause an increase in the provision for loan and leasecredit losses.

The impacts of inflation.

 

 

Devaluation of securities we own.

 

 

Asset/liability matching risks and liquidity risks.

 

 

Loss of key personnel.

 

 

Operational interruptions including data processing systems failure and fraud.

   
 

Cybersecurity threats and the cost of defending against them, including the costs of compliance with potential legislation to combat cybersecurity at a state, national or global level.

   
 

The possibility that we may reduce or discontinue the payments of dividends on common stock.

   
 

Risk associated with or resulting from our growth strategy.

   
 

Natural disasters, earthquakes, fires, and severe weather.

   
 Our success in managing the risks involved in the foregoing.


 

Plumas Bancorp undertakes no obligation to revise or publicly release the results of any revision to these forward-looking statements.

 

 

1

 

ITEM 1. BUSINESS

 

References in this report to the “Company,” “we,” “us” and “our” refer to Plumas Bancorp and its consolidated subsidiary, unless the context indicates otherwise. References to the “Bank” refer to Company’s wholly-owned subsidiary, Plumas Bank. References to “Management” refer to the members of the Company’s management and references to the “Board of Directors” or the “Board” refer to the Company’s Board of Directors.

 

General

 

The Company.  Plumas Bancorp is a bank holding company headquartered in Reno, Nevada.  Substantially all of the Company's operations are conducted through its subsidiary, Plumas Bank.

 

The Company’s principal source of income is dividends from the Bank, but the Company may explore supplemental sources of income in the future.  The cash outlays of the Company, including but not limited to the payment of dividends to shareholders, if and when declared by the Board of Directors, costs of repurchasing Company common stock and the cost of servicing debt, will generally be paid from dividends paid to the Company by the Bank.

 

At December 31, 2022,2023, the Company had consolidated assets of $1.6 billion, deposits of $1.5$1.3 billion, other liabilities of $44$129 million and shareholders’ equity of $119$147 million.  The Company’s other liabilities include $10.3a $10 million borrowing from one of  the Company's correspondent banks, $80 million in junior subordinated deferrable interest debenturesborrowings under the Federal Reserve's Bank Term Funding Program (BTFP) and $18.6$23.1 million in repurchase agreements. These items are described in detail later in this Form 10-K.

 

The Company is a California corporation incorporated in 2002 for the purpose of becoming the holding company for the Bank, which we acquired the same year. The Company's only other subsidiaries arewere Plumas Statutory Trust I and Plumas Statutory Trust II, which were formed in 2002 and 2005 solely to facilitate the issuance of trust preferred securities. In March 2023 the Trusts were dissolved.

 

We file annual, quarterly, and other reports required under the Securities Exchange Act of 1934 with Securities and Exchange Commission (the “SEC”).  These reports are available at no cost on our website, www.plumasbank.com, as soon as reasonably practicable after filing with the SEC. These reports are also available through the SEC’s website at www.sec.gov.   The address of our headquarters is 5525 Kietzke Lane, Suite 100, Reno, Nevada, 89511. 

 

The Bank. The Bank is a California state-chartered bank that was incorporated and commenced business in 1980..1980.  The Bank’s deposit accounts are insured by the Federal Deposit Insurance Corporation (the “FDIC”) up to applicable legal limits. The Bank is a member of the Federal Reserve System. At December 31, 20222023, the Bank had approximately $1.6 billion in assets, $906$949 million in net loans and $1.5$1.3 billion in deposits (including deposits of $1.0$3.6 million from the Company)., other liabilities of $119 million and shareholders’ equity of $154 million.  The Bank’s other liabilities include $80 million in borrowings under the BTFP and $23.1 million in repurchase agreements.  It is currently the largest bank headquartered in Plumas County, California. The Bank’s operations are conducted through its administrative office in Quincy, California.

 

The Bank’s primary service area covers the Northeastern portion of California, with Lake Tahoe to the south and the Oregon border to the north, and the Northwestern portion of Nevada. The Bank through its fourteen-branch network, serves Washoe and Carson City countiesoperates thirteen branches in Nevada and the eight contiguous California, counties of Plumas, Nevada, Sierra, Placer, Lassen, Modoc, Sutter and Shasta. Theincluding branches are located in the California communities of Quincy, Portola, Greenville, Truckee,Alturas, Chester, Chico, Fall River Mills, Alturas,Greenville, Kings Beach, Portola, Quincy, Redding, Susanville, Chester, Tahoe City, Kings Beach, ReddingTruckee and Yuba CityCity. The Bank's newest branch was opened in April 2023 and is located in Chico, California. In December 2015 the Bank opened a branch in Reno, Nevada, its first branch outside of California, and in Reno and2018 the Bank purchased a branch located in Carson City, Nevada. On July 1, 2021 we acquired our Yuba City branch with the acquisition of the Bank of Feather River.  See "Recent Expansion Activities".  

The Bank maintains eighteennineteen automated teller machines (“ATMs”) tied in with major statewide and national networks. In addition to its branch network, the Bank operates a lending office specializing in government-guaranteed lending in Auburn, California and commercial/agricultural lending offices located in Chico, California and Klamath Falls, Oregon. The Bank’s primary business is servicing the banking needs of these communities. Its marketing strategy stresses its local ownership and commitment to serve the banking needs of individuals living and working in the Bank’s primary service areas.

 

The Bank primarily generates revenue from loans and investment securities in its portfolio and, to a lesser extent, service fees.  With a predominant focus on personal service, the Bank positions itself as a multi-community independent bank serving the financial needs of individuals and businesses within the Bank’s geographic footprint.  The Bank’s principal commercial lending services include term real estate, commercial and industrial term loans. In addition, the Bank provides government-guaranteed and agricultural loans as well as credit lines. The Bank’s principal retail lending services include consumer automobile, and home equity loans. The Bank provides land development and construction loans on a limited basis.

 

2

 

The Bank provides Small Business Administration (SBA) loans to qualified borrowers throughout Northern California and Northern Nevada through its government-guaranteed lending center headquartered in Auburn, California.  In 2007 the Bank was granted nationwide Preferred Lender status with the U.S. Small Business Administration, and we expect government-guaranteed lending to continue to be an important part of our overall lending operation.  During the fourth quarter of 2022 proceeds fromand continuing into 2023 we experienced a significant decline in premiums received on the sale of government-guaranteedSBA loans; in response we chose to portfolio SBA 7(a) loans totaled $55.4which do not meet a minimum premium on sale. During 2023 we chose not to sell $4.1 million in salable guaranteed portions of SBA 7(a) loans as they did not meet our minimum premium on sale. Additionally, the SBA 7(a) loan product that is salable in the open market is variable rate tied to prime and we generatedhave seen a gain on sale of $2.7 million.significant decline in interest in this product given the recent increases in the prime rate. While we continue to produce SBA 7(a) loans available for sale at a greatly reduced rate, we have had success in funding fixed rate SBA 7(a) loans which we portfolio. At December 31, 20222023 fixed rate SBA 7(a) loans totaled $2.3 million, a decrease of $29.0 million from $31.3 million at December 31, 2021.

$23 million.

 

The Agricultural Credit Centers located in Alturas, Chico, and Yuba City, California and Klamath Falls, Oregon provide an array of credit services supporting the agricultural activities that are key to the continued economic development of these communities.  “Ag lending” clients include a full range of individual farming customers, small to medium-sized business farming organizations and corporate farming units.

 

As of December 31, 2022,2023, the principal areas to which we have directed our lending activities, and the percentage of our total loan portfolio comprised by each, were as follows: (i) commercial real estate – 56.6%56.8%; (ii)  consumer loans (including residential equity lines of credit and automobile loans) – 15.0%14.7%, (iii) agricultural loans (including agricultural real estate loans) – 13.5%,  (iv); commercial and industrial loans – 8.4%7.8%; (v) construction and land development – 4.8%6.0%; and (vi) residential real estate – 1.7%1.2% .  During the fourth quarter of 2023 we elected to discontinue our auto loan program.

 

In addition to our lending activities, we offer a wide range of deposit products for the commercial and retail banking markets including checking, money market checking, business sweep, public funds sweep, savings, time deposit and retirement accounts, as well as remote deposit, telephone and mobile banking, including mobile deposit and internet banking with bill-pay options. Interest bearing deposits include higher yielding sweep accounts designed for our commercial customers and for public entities such as municipalities. As of December 31, 2022,2023, the Bank had 39,33839,619 deposit accounts with balances totaling approximately $1.5$1.3 billion, compared to 38,60239,338 deposit accounts with balances totaling approximately $1.4$1.5 billion at December 31, 2021.2022.  We attract deposits through our customer-oriented product mix, competitive pricing, convenient locations, mobile and internet banking and remote deposit operations, all provided with a high level of customer service.

 

Most of the Bank’s deposits are attracted from individuals, business-related sources, and smaller municipal entities.  This mix of deposit customers resulted in a relatively modest average deposit balance of approximately $37$34 thousand at December 31, 2022.2023. However, we believe this broad deposit base makes us less vulnerable to adverse effects from the loss of depositors who may be seeking higher yields in other markets or who may otherwise draw down balances for cash needs.

 

We also offer a variety of other products and services complementing our lending and deposit services.  These include cashier’s checks, bank-by-mail, ATMs, night depository, safe deposit boxes, direct deposit, electronic funds transfers and other customary banking services. We offer a Remote Deposit product that allows our business customers to make non-cash deposits remotely from their physical location. This product enables us to extend our service area because we can now meet the deposit needs of customers who may not be located within a convenient distance of one of our branch offices.

 

The Bank has devoted a substantial amount of time and capital to the improvement of existing bank services. During 2015 we enhanced our mobile banking services and began offering mobile deposit services, and in 2018 we began offering the ability for our customers to send money to others from their mobile devices through a linked debit card (“P2P” transfers). During 2020 we added the ability for customers to make loan payments via our website regardless of whether they have a deposit relationship with us. During 2021 we increased our online banking product offerings for commercial clients including enhanced security controls.  Additionally, we created a streamlined login process for our consumer clients in order to instantly access their accounts once enrolled in online banking. In 2022 Plumas Bank upgraded and replaced our fleet of ATM machines.  Enhanced and streamlinedmachines, enhanced incoming wire notifications and developed electronic tracking and monitoring for ACH origination and Remote Deposit Capture services and implemented the ability for our commercial online banking clients to originate one-time ACH payments.  In 2023 we provided enhanced security features and monitoring to detect and rapidly notify clients of potential fraudulent debit card transactions and created the ability for clients to dispute debit card transactions utilizing an online interface. 

 

The officers and employees of the Bank are continually engaged in marketing activities, including the evaluation and development of new products and services, to enable the Bank to retain and improve its competitive position in its service area. 

 

We hold no patents or licenses (other than licenses required by appropriate bank regulatory agencies or local governments), franchises, or concessions.  Our business has a modest seasonal component due to the heavy agricultural and tourism orientation of some of the communities we serve.  We are not dependent on a single customer or group of related customers for a material portion of our deposits. We have established loan concentration guidelines as a percentage of capital and evaluate loan concentration levels within a single industry or group of related industries on a quarterly basis, or more frequently as loan conditions change. There has been no material effect upon our capital expenditures, earnings, or competitive position as a result of federal, state, or local environmental regulation.  

 

Commitment to our Communities. The Board of Directors and management believe that the Company plays an important role in the economic well-being of the communities we serve. Our Bank has a continuing responsibility to provide a wide range of lending and deposit services to both individuals and businesses. We strive to tailor these services to meet the needs of the communities served by the Company and the Bank.

 

3

 

We offer various loan products which encourage job growth and support community economic development. Types of loans offered range from personal and commercial loans to real estate, construction, agricultural, automobile and government-guaranteed loans. Many banking decisions are made locally with the goal of maintaining customer satisfaction through the timely delivery of high quality products and services.

 

Recent Expansion Activities. As part of our business strategy we may regularly review opportunities to enhance the value of our franchise, including through acquisitions. On July 1, 2021, we completed the acquisition of Feather River Bancorp and its subsidiary, Bank of Feather River, which merged with and into the Bank the same day. The estimated fair value of assets acquired at July 1, 2021 was $205.0 million consisting of $28.4 million in cash, $160.4 million in net loans, $1.0 million in core deposit intangible, $5.5 million in goodwill and $9.7 million in other assets. The estimated fair value of deposits assumed totaled $176.7 million consisting of $89.5 million in non-interest bearing transaction accounts, $9.3 million in savings accounts, $45.6 million in money market accounts and $32.3 million in time deposits.

 

Dividends. It is the policy of the Company to periodically distribute excess retained earnings to the shareholders through the payment of cash dividends, subject to the approval of the Board of Directors.  During 2023 the Company paid quarterly cash dividends of $0.25 per share on each of November 15, 2023, August 15, 2023, May 15, 2023 and February 15, 2023. During 2022 the Company paid quarterly cash dividends of $0.16 per share on each of November 15, 2022, August 15, 2022, May 16, 2022 and February 15, 2022. During 2021 the Company paid quarterly cash dividends of $0.14 per share on each of November 15, 2021, August 16, 2021, May 17, 2021 and February 15, 2021. During 2020 the Company paid three quarterly $0.12  per share dividends one each on May 15, 2020, August 14, 2020 and November 16, 2020.

Trust Preferred Securities. In addition to the Bank, the Company has two unconsolidated statutory trust subsidiaries, Plumas Statutory Trust I and Plumas Statutory Trust II. We organized both trust subsidiaries for the purpose of issuing an aggregate of $10.0 million of trust preferred securities to increase our regulatory capital levels.  The trust preferred securities mature in 2032 and 2035 or upon earlier redemption as provided in the applicable indentures. Neither Trust I nor Trust II are consolidated into the Company’s consolidated financial statements and, accordingly, both entities are accounted for under the equity method and their junior subordinated debentures are reflected as debt on our consolidated balance sheet. The business trusts and the trust preferred securities are described in more detail in Note 10 to the Company’s consolidated financial statements in Item 8 of this Form 10-K.

Under the Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”) trust preferred securities issued after May 19, 2010 are excluded from Tier 1 capital unless the issuing company is a bank holding company with less than $500 million in total assets. Trust preferred securities issued prior to that date continue to count as Tier 1 capital for bank holding companies with less than $15 billion in total assets, such as the Company. 

 

Interest Rate Swaps.  From time to time, we may use interest rate swaps or other instruments to manage our interest rate exposure and reduce the impact of future interest rate changes.  These financial instruments are not used for trading or speculative purposes.  On May 26, 2020 we entered into two separate interest rate swap agreements effectively converting the $10 million in floating rate subordinated debentures issued in connection with our trust preferred securities to fixed rated obligations.  The swaps have a 10-year maturity and are structured to effectively fix the LIBOR rate on the Subordinated Debentures at approximately 75 basis points. These agreements have been designated and qualify as cash flow hedging instruments and, as such, changes in the fair value are recorded in accumulated other comprehensive income/loss to the extent the agreements are effective hedges. In January, 2023 we terminated these agreements receiving $1.7 million in proceeds on termination.

 

Business Concentrations.  No individual or single group of related customer accounts is considered material in relation to the Bank's assets or deposits, or in relation to our overall business. However, at December 31, 20222023, approximately 77% of the Bank's total loan portfolio consisted of real estate-secured loans, including real estate mortgage loans, real estate construction loans, consumer equity lines of credit, and agricultural loans secured by real estate. Moreover, ourthe business activities of the Company currently are currently focused in the California counties of Plumas,Butte, Lassen, Modoc, Nevada, Placer, Lassen, Modoc,Plumas, Shasta and Sutter and Sierra andin Washoe and Carson City Counties in Northern Nevada. Consequently, our results of operations and financial condition are dependent upon the general trends in these economies and, in particular, the residential and commercial real estate markets. In addition, the concentration of our operations in these areas of California and Nevada exposes us to greater risk than other banking companies with a wider geographic base in the event of catastrophes, such as earthquakes, fires, drought and floods in these regions in California and Nevada. 

 

Competition. The banking business is highly competitive. The business is largely dominated by a relatively small number of major banks with many offices operating over a wide geographical area.  These banks have, among other advantages, a greater ability to invest in technology, to finance wide-ranging marketing campaigns and to allocate their resources to regions of highest yield and demand.  Many of the major banks operating in the area offer certain services that we do not offer directly but may offer indirectly through correspondent institutions.  By virtue of their greater total capitalization, such banks also have substantially higher lending limits than we do.  For customers whose loan demands exceed our legal lending limit, we attempt to arrange for such loans on a participation basis with correspondent or other banks.

 

In addition to other banks, our competitors include savings institutions, credit unions, and numerous non-banking institutions such as finance companies, leasing companies, insurance companies, brokerage firms, Internet-based fintech lenders and investment banking firms.  In recent years, increased competition has also developed from specialized finance and non-finance companies that offer wholesale finance, credit card, and other consumer finance services, including on-line banking services and personal financial software.  Strong competition for deposit and loan products affects the rates of those products as well as the terms on which they are offered to customers.  Mergers between financial institutions have placed additional competitive pressure on banks within the industry to streamline their operations, reduce expenses, and increase revenues.  In addition, competitive conditions have intensified as banks have increasingly affiliated with securities firms, insurance companies, and other financial companies.

 

4

 

As of June 30, 2022,2023, within towns in which the Bank has a branch as of this same date there were 133157 banking branch offices of competing institutions (excluding credit unions, but including savings banks), including 108 111 branches of 16 banks having assets more than $10 billion. As of June 30, 2022,2023, the FDIC estimated the Bank’s market share of insured deposits within the communities it serves to be as follows: Greenville and Portola 100%, Quincy 83%85%, Alturas 67%69%, Chester 64%60%, Susanville 57%59%, Kings Beach 42%, Fall River Mills 38%39%, Tahoe City 32%30%, Truckee 17%18%, Yuba City 5%4%, Carson City 4%3%,  Redding 2% and Reno and Chico less than 1%.

 

Technological innovations have also resulted in increased competition in financial services markets.  Such innovation has, for example, made it possible for non-depository institutions to offer customers loans or automated transfer payment services that previously were considered traditional banking products.  In addition, many customers now expect a choice of delivery systems and channels, including home computer, mobile, remote deposit, telephone, ATMs, mail, full-service branches and/or in-store branches.  The sources of competition in such products include traditional banks as well as savings associations, credit unions, brokerage firms, money market and other mutual funds, asset management groups, finance and insurance companies, fintechs and mortgage banking firms.

 

Our strategy is to counter rising competition by providing our own style of community-oriented, personalized service.  We rely on local promotional activity, personal contacts by our officers, directors, employees, and shareholders, automated 24-hour banking, and the individualized service that we can provide through our flexible policies.  This approach appears to be well-received by our customers who appreciate a more personal and customer-oriented environment in which to conduct their financial transactions. To meet the needs of customers who prefer to bank electronically, we offer telephone banking, mobile banking, remote deposit, mobile deposit, and internet banking with bill payment capabilities.  This high tech and high touch approach allows customers to tailor their access to our services based on their particular preferences. 

 

Employees. At December 31, 2022,2023, we employed 193189 persons. On a full-time equivalent basis, we employed 180175 persons.  While we expect to hire additional employees as we grow or as a result of attrition, we believe our human capital resources are adequate to support our current business. None of our employees are represented by a labor union, and management considers its relations with employees to be good.

 

Code of Ethics. Our Board of Directors has adopted a code of business conduct and ethics for directors, officers (including the Company’s principal executive officer and principal financial officer) and financial personnel, known as the Corporate Governance Code of Ethics. This policy is available on our website at www.plumasbank.com. Shareholders may request a free copy of this policy from Plumas Bancorp, Ms. Jamie Huynh, Administrative Coordinator, 5525 Kietzke Lane, Suite 100, Reno, Nevada, 89511.

 

Supervision and Regulation

 

General.

As a banking organization, we are extensively regulated under federal and state law. These laws and regulations are generally intended to protect our customers and the financial system and not our shareholders. Our operations may be affected by legislative changes and by the policies of various regulatory authorities. Any change in applicable laws or regulations may have a material effect on our business and prospects. We cannot accurately predict the nature or the extent of the effects on our business and earnings that fiscal or monetary policies, or new federal or state legislation may have in the future. The following summaries of statutes and regulations are qualified in their entirety by reference to the particular statute or regulation.

 

Holding Company Regulation. The Company is a registered bank holding company under the Bank Holding Company Act of 1956, as amended, and is subject to supervision and regulation by the Board of Governors of the Federal Reserve System (the “FRB”). We are required to file reports with the FRB and the FRB periodically examines the Company. A bank holding company is required to serve as a source of financial and managerial strength to its subsidiary bank and, under appropriate circumstances, to commit resources to support its subsidiary bank. FRB regulations and policies require the Company to meet or exceed certain capital requirements and regulate provisions of certain bank holding company debt. The Company is also a bank holding company for purposes of the California Financial Code, so the Company and its subsidiaries are also subject to supervision and examination by the California Department of Financial Protection and Innovation (“DFPI”).

 

The activities of bank holding companies are generally limited to the business of banking, managing or controlling banks, and other activities that the FRB has determined to be so closely related to banking or managing or controlling banks as to be a proper incident thereto. Bank holding companies that qualify and register as “financial holding companies” are also able to engage in certain additional financial activities, such as merchant banking and securities and insurance underwriting, subject to limitations set forth in federal law. The Company has not elected to become a financial holding company. As a bank holding company, the Company must obtain prior approval of the FRB before taking any action that causes a bank to become a controlled subsidiary of the bank holding company, acquiring direct or indirect ownership of 5% of the outstanding shares of any class of voting securities of another bank or bank holding company, acquiring all or substantially all the assets of a bank or merging or consolidating with another bank holding company. 

 

5

 

Federal and State Bank Regulation. As a California-chartered commercial bank that is a member of the Federal Reserve System, the Bank is subject to the supervision and regulation of the DFPI and the FRB, as well as certain of the regulations of the FDIC and the Consumer Financial Protection Bureau (“CFPB”). The DFPI and the FRB regularly examine the Bank and may prohibit the Bank from engaging in what they believe constituteconstitutes unsafe or unsound banking practices or violations of law.

 

As a member of the Federal Reserve System, the Bank is required to purchase and maintain stock in the Federal Reserve Bank of San Francisco in an amount equal to 3.00% of the paid-up capital stock and surplus of the Bank and have available another 3.00% in reserves. At December 31, 2022,2023, the Bank had $1.4 million in stock of the Federal Reserve Bank of San Francisco in compliance with this requirement. 

 

Capital Adequacy. The federal banking agencies have adopted risk-based capital adequacy guidelines intended to measure capital relative to the degree of risk associated with a banking organization’s operations for both transactions reported on the balance sheet as assets, and transactions, such as letters of credit and recourse arrangements, which are reported as off-balance-sheet items. Under these guidelines, nominal dollar amounts of assets and credit equivalent amounts of off-balance-sheet items are multiplied by one of several risk adjustment percentages, which range from 0% for assets with low credit risk, such as certain U.S. government securities, to 100% for assets with relatively higher credit risk, such as business loans. 

 

A banking organization’s risk-based capital ratios are calculated by dividing its qualifying capital by its total risk-adjusted assets and off-balance-sheet items. The regulators measure risk-adjusted assets and off-balance-sheet items against common equity Tier 1 capital, Tier 1 capital and total qualifying capital (the sum of Tier 1 capital and limited amounts of Tier 2 capital).  Common equity Tier 1 capital generally consists of common stock and retained earnings.  Tier 1 capital consists of common stock, retained earnings, noncumulative perpetual preferred stock and minority interests in certain subsidiaries, less most other intangible assets. Tier 2 capital may consist of a limited amount of the allowance for loan and lease losses and certain other instruments with some characteristics of equity. The inclusion of elements of Tier 2 capital is subject to certain other requirements and limitations of the federal banking agencies.

 

If a bank does not maintain the required capital levels, federal banking regulators, as well as the DFPI, may issue a capital directive or take other enforcement measures to ensure the maintenance of required capital levels. Federal law requires, among other things, that federal bank regulators take “prompt corrective action” with respect to banks that do not meet minimum capital requirements. For this purpose, the law establishes five capital categories: well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, and critically undercapitalized. At each successive lower capital category, a bank is subject to more restrictions and prohibitions, including restrictions on growth, restrictions on interest rates paid on deposits, restrictions or prohibitions on payment of dividends, and restrictions on the acceptance of brokered deposits. Furthermore, if an insured depository institution is classified in one of the undercapitalized categories, it is required to submit a capital restoration plan to the appropriate federal banking agency, and the holding company and any other company deemed to control the bank must guarantee the performance of that plan.

 

The federal bank regulatory agencies'agencies’ risk-based capital adequacy guidelines, sometimes called “Basel III,” establish minimum regulatory capital requirements for bank holding companies and depository institutions. The Basel III capital rules include a minimum common equity Tier 1 ratio of 4.5%, a Tier 1 capital ratio of 6.0%, a total risk-based capital ratio of 8.0%, and a minimum leverage ratio of 4.0% (calculated as Tier 1 capital to average consolidated assets). The minimum capital levels required to be considered “well capitalized” include a common equity Tier 1 ratio of 6.5%, a Tier 1 risk-based capital ratio of 8.0%, a total risk-based capital ratio of 10.0% and a leverage ratio of 5.0%.  In addition, the Basel III capital rules require that banking organizations maintain a capital conservation buffer of 2.5% above the minimum capital requirements in order to avoid restrictions on their ability to pay dividends, repurchase stock or pay discretionary bonuses. Including the capital conservation buffer of 2.5%, the Basel III capital rules require the following minimum ratios for a bank holding company or bank to be considered "well capitalized"“well capitalized”: a common equity Tier 1 capital ratio of 7.0%; a Tier 1 capital ratio of 8.5%, and a total capital ratio of 10.5%. At December 31, 2022,2023, the Company’s and the Bank’s capital ratios exceed the thresholds necessary to be considered “well capitalized” under the Basel III framework.

 

Under the FRB’s Small Bank Holding Company and Savings and Loan Holding companyCompany Policy Statement, (the “Policy Statement”), qualifying bank holding companies with less than $3 billion in consolidated assets are exempt from the Basel III consolidated capital rules. The Company qualifies for treatment under the Policy Statementthis policy and is not currently subject to the Basel III consolidated capital rules at the bank holding company level. The Basel III capital rules continue to apply to the Bank.

 

For additional information, see “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations – Capital Standards.”

 

6

 

Dividends and Stock Repurchases. The Company'sCompany’s ability to pay cash dividends is limited by California law and is dependent on dividends it may receive from the Bank. The California General Corporation Law permits a California corporation such as the Company to make a distribution to its shareholders if its retained earnings equal at least the amount of the proposed distribution or if after giving effect to the distribution, the value of the corporation’s assets exceedexceeds the amount of its liabilities plus the amount of shareholders preferences, if any, and certain other conditions are met.

 

It is the FRB’s policy that bank holding companies should generally pay dividends on common stock only out of current income and only if prospective earnings support the organization’s expected future needs and financial condition. Further, it is the FRB’s policy that bank holding companies should not maintain dividend levels that undermine their ability to be a source of strength to their banking subsidiaries. The FRB also discourages dividend payment ratios that are at maximum allowable levels unless both asset quality and capital are very strong.

 

In addition, the Company’s ability to pay dividends is subject to certain covenants contained in the indentures relating to the trust preferred securities issued by the Company’s business trust subsidiaries.

The Bank is a legal entity that is separate and distinct from its holding company. The Company depends on the performance of the Bank for funds which may be received as dividends from the Bank for use in the operation of the Company and the ability of the Company to pay dividends to shareholders. Future cash dividends by the Bank will also depend upon management’s assessment of future capital requirements, contractual restrictions, and other factors.

 

The California Financial Code restricts the dividends that the Bank may pay to the Company to the lesser of the Bank'sBank’s retained earnings or the Bank'sBank’s net income for the latest three fiscal years, less dividends previously declared during that period, or, with the approval of the DFPI, to the greater of the retained earnings of the Bank, the net income of the Bank for its last fiscal year, or the net income of the Bank for its current fiscal year. As of December 31, 2022,2023, the maximum amount available for dividend distribution under this restriction was approximately $49.1 $58 million.  In addition, the Bank is subject to the Basel III capital rules and the capital conservation buffer discussed above.

 

The foregoing restrictions and limitations on dividends similarly restrict the Company’s ability to repurchase shares of its common stock. 

 

Loans-to-One Borrower.  Under California law, the Bank’s ability to make aggregate secured and unsecured loans-to-one-borrower is limited to 25% and 15%, respectively, of unimpaired capital and surplus.  At December 31, 2022,2023, the Bank’s limit on aggregate secured loans-to-one-borrower was $34.3 $48 million andand unsecured loans-to-one borrower was $20.6 $29 million.  The Bank has established internal loan limits that are lower than its legal lending limits.

 

The Community Reinvestment Act. The Community Reinvestment Act (“CRA”) requires the federal banking regulators to evaluate the record of depository institutions in meeting the credit needs of their local communities, including low- and moderate-income neighborhoods, consistent with the safe and sound operation of those institutions. Federal banking regulators consider the Bank'sBank’s CRA performance in evaluating applications for mergers, acquisitions and to establish new branches. A less than “Satisfactory” rating would likely result in the suspension of any growth of the Bank through acquisitions or opening de novo branches until the rating is improved. The Bank’s most recent CRA rating was “Satisfactory.”

 

Transactions with Affiliates. The Bank is subject to certain restrictions imposed by the Federal Reserve Act on extensions of credit to executive officers, directors, principal shareholders (including the Company) or any related interest of such persons. Extensions of credit must be made on substantially the same terms, including interest rates and collateral, as, and follow credit underwriting procedures that are not less stringent than, those prevailing at the time for comparable transactions with persons not affiliated with the Bank, and must not involve more than the normal risk of repayment or present other unfavorable features. Banks are also subject to certain lending limits and restrictions on overdrafts to such persons. A violation of these restrictions may result in the assessment of substantial civil monetary penalties on the affected bank or any officer, director, employee, agent or other person participating in the conduct of the affairs of that bank, the imposition of a cease and desist order, and other regulatory sanctions.

 

The Federal Reserve Act and the FRB’s Regulation W limit the amount of certain loan and investment transactions between the Bank and its affiliates, require certain levels of collateral for such loans, and limit the amount of advances to third parties that may be collateralized by the securities of the Company or its subsidiaries. Regulation W requires that certain transactions between the Bank and its affiliates be on terms substantially the same, or at least as favorable to the Bank, as those prevailing at the time for comparable transactions with or involving nonaffiliated companies or, in the absence of comparable transactions, on terms and under circumstances, including credit standards, that in good faith would be offered to or would apply to nonaffiliated companies.

 

7

 

Safety and Soundness Standards. The federal banking regulators have adopted non-capital safety and soundness standards for institutions. These standards cover internal controls, information and internal audit systems, loan documentation, credit underwriting, interest rate exposure, asset growth, compensation, fees and benefits, and standards for asset quality, earnings and stock valuation. An institution that fails to meet these standards must develop a plan acceptable to the agency, specifying the steps that it will take to meet the standards. Failure to submit or implement such a plan may subject the institution to regulatory enforcement actions, including civil money penalties.

 

Concentrations in Commercial Real Estate Lending. The federal banking regulators have issued guidance to identify institutions that may be exposed to potential significant commercial real estate lending risks and may therefore warrant greater supervisory scrutiny. The guidance includes the following numerical tests:

● total reported loans for construction, land development and other land represent 100% or more of the institution’s total risk-based capital, or

● total commercial real estate loans represent 300% or more of the institution’s total risk-based capital, and the outstanding balance of the institution’s commercial real estate loan portfolio has increased by 50% or more during the previous 36 months.

The guidance does not limit a bank’s levels of commercial real estate lending activities, but rather guides institutions in developing risk management practices and levels of capital that are commensurate with the level and nature of their commercial real estate concentrations. Banking regulators expect banks with concentrations of commercial real estate loans to maintain appropriate underwriting discipline, risk-management and capital commensurate with the level and nature of their commercial real estate risks.

Federal Deposit Insurance. The FDIC insures the Bank’s deposits, up to prescribed statutory limits, through the Deposit Insurance Fund, currently $250,000 per depositor per institution. The Deposit Insurance Fund is funded primarily by FDIC assessments paid by the insured depository institution. The amount of FDIC assessments paid by a depository institution is based on its relative risk of default as measured by regulatory capital ratios and other supervisory factors. The Bank’s FDIC insurance expense totaled $528$737 thousand for 2022.2023.

 

While the FRB is the Bank’s primary federal regulator, as a federally insured depository institution, the Bank is also subject to certain regulations of and supervision by the FDIC.  The FDIC may terminate a depository institution’s deposit insurance upon a finding that the institution’s financial condition is unsafe or unsound or that the institution has engaged in unsafe or unsound practices that pose a risk to the Deposit Insurance Fund or that may prejudice the interest of the institution’s depositors. Under California law, the termination of the Bank’s deposit insurance would result in a termination of the Bank’s charter.

8

 

Consumer Protection Laws and Regulations. The bank regulatory agencies continue to focus greater attention on compliance with consumer protection laws and their implementing regulations. Examination and enforcement have become more intense in nature, and insured institutions have been advised to carefully monitor compliance with such laws and regulations. The Company is subject to many federal and state consumer protection and privacy statutes and regulations, including but not limited to the following:

 

 

The Equal Credit Opportunity Act generally prohibits discrimination in any credit transaction, whether for consumer or business purposes, on the basis of race, color, religion, national origin, sex, marital status, age (except in limited circumstances), receipt of income from public assistance programs, or good faith exercise of any rights under the Consumer Credit Protection Act.

 

 

The Truth in Lending Act (“TILA”) is designed to ensure that credit terms are disclosed in a meaningful way so that consumers may compare credit terms more readily and knowledgeably. As a result of the TILA, all creditors must use the same credit terminology to express rates and payments, including the annual percentage rate, the finance charge, the amount financed, the total of payments and the payment schedule, among other things. As a result of the Dodd-Frank Act, Regulation Z promulgated under the TILA includes new limits on loan originator compensation for all closed-end mortgages.numerous requirements regarding consumer mortgage origination and services. These changes include underwriting standards, mandated disclosures, fee limitations, prohibiting certain payments to a mortgage broker or loan officer based on the transaction’s terms or conditions other than its principal amount and prohibiting dual compensation and prohibiting a mortgage broker or loan officer from ‘‘steering’’ consumers to transactions not in their interest to increase mortgage broker or loan officer compensation.

 

 

The Fair Housing Act (“FH Act”) regulates many practices, including making it unlawful for any lender to discriminate in its housing-related lending activities against any person because of race, color, religion, national origin, sex, handicap or familial status. A number of lending practices have been found by the courts to be, or may be considered, illegal under the FH Act, including some that are not specifically mentioned in the FH Act itself.

 

 

The Home Mortgage Disclosure Act (“HMDA”), in response to public concern over credit shortages in certain urban neighborhoods, requires public disclosure of information that shows whether financial institutions are serving the housing credit needs of the neighborhoods and communities in which they are located. The HMDA also includes a “fair lending” aspect that requires the collection and disclosure of data about applicant and borrower characteristics as a way of identifying possible discriminatory lending patterns and enforcing anti-discrimination statutes.

 

 

The Right to Financial Privacy Act imposes a new requirement for financial institutions to provide new privacy protections to consumers. Financial institutions must provide disclosures to consumers of its privacy policy and state the rights of consumers to direct their financial institution not to share their nonpublic personal information with third parties.

 

 

The Real Estate Settlement Procedures Act (“RESPA”) requires lenders to provide noncommercial borrowers with disclosures regarding the nature and cost of real estate settlements. Also, RESPA prohibits certain abusive practices, such as kickbacks, and places limitations on the amount of escrow accounts.

 

8

Penalties for noncompliance or violations under the above laws may include enforcement actions, fines, customer reimbursement and other penalties. Violations of consumer laws may also adversely affect the Bank’s CRA rating.  Due to heightened regulatory expectations related to compliance generally, the Company may incur additional compliance costs.

 

The Dodd-Frank Act created the CFPB as an independent federal agency with broad rulemaking, supervisory and enforcement powers under various federal consumer financial protection laws. The CFPB has examination and primary enforcement authority with respect to depository institutions with $10 billion or more in assets. Smaller institutions, including the Bank, are generally subject to rules promulgated by the CFPB but continue to be examined and supervised by their primary federal banking regulators for consumer compliance purposes.

 

9

Anti-Money Laundering Laws. A series of banking laws and regulations beginning with the Bank Secrecy Act require banks to prevent, detect, and report illicit or illegal financial activities to the federal government to prevent money laundering, international drug trafficking, and terrorism. Under the US PATRIOT Act of 2001 (the “Patriot Act”), financial institutions are subject to prohibitions against specified financial transactions and account relationships, requirements regarding the Customer Identification Program, as well as enhanced due diligence and “know your customer” standards in their dealings with high riskhigh-risk customers, foreign financial institutions, and foreign individuals and entities.  These rules also mandate a variety of record keeping, reporting and employee training requirements. The Patriot Act also requires federal bank regulators to evaluate the effectiveness of an applicant in combating money laundering when determining whether to approve a proposed bank acquisition or merger.

 

Privacy and Data Security. The Gramm-Leach Bliley Act of 1999 (“GLBA”) imposes requirements on financial institutions with respect to consumer privacy. The GLBA generally prohibits disclosure of consumer information to non-affiliated third parties unless the consumer has been given the opportunity to object and has not objected to such disclosure. Financial institutions are further required to disclose their privacy policies to consumers annually. The Bank is required to have an information security program to safeguard the confidentiality and security of customer information and to ensure proper disposal of information that is no longer needed. Customers must be notified when unauthorized disclosure involves sensitive customer information that may be misused.

 

Potential Enforcement Actions; Supervisory Agreements. Under federal law, the Company, the Bank and their institution-affiliated parties may be the subject of potential enforcement actions by the federal banking regulators for unsafe and unsound practices in conducting their businesses, or for violations of any law, rule or regulation or provision, any consent order with any agency, any condition imposed in writing by the agency or any written agreement with the agency. Enforcement actions may include the imposition of a conservator or receiver, cease-and-desist orders and written agreements, the termination of insurance of deposits, the imposition of civil money penalties, the payment of restitution and removal and prohibition orders against institution-affiliated parties. The DFPI also has authority to bring similar enforcement actions against the Bank.

 

Legislation and Proposed Changes. From time to time, legislation is enacted which has the effect of increasing the cost of doing business, limiting or expanding permissible activities or affecting the competitive balance between banks and other financial institutions. Proposals to change the laws and regulations governing the operations and taxation of banks, bank holding companies and other financial institutions are frequently made in Congress, in the California legislature and before various bank regulatory agencies. Typically, the intent of this type of legislation is to strengthen the banking industry, even if it may on occasion prove to be a burden on management’s plans. No prediction can be made as to the likelihood of any major changes or the impact that new laws or regulations might have on us.

 

Effects of Government Monetary Policy. Our earnings and growth are affected not only by general economic conditions, but also by the fiscal and monetary policies of the federal government, particularly the FRB. The FRB implements national monetary policy for such purposes as curbing inflation and combating recession, through its open market operations in U.S. Government securities, control of the discount rate applicable to borrowings from the FRB, and establishment of reserve requirements against certain deposits. These activities influence growth of bank loans, investments and deposits, and also affect interest rates charged on loans or paid on deposits. The Company’s profitability, like most financial institutions, is primarily dependent on interest rate spreads. In general, the difference between the interest rates paid by the Bank on interest-bearing liabilities, such as deposits and other borrowings, and the interest rates received by the Bank on interest-earning assets, such as loans extended to customers and securities held in the investment portfolio, will comprise the major portion of the Company’s earnings. These rates are highly sensitive to many factors that are beyond our control, such as inflation, recession and unemployment, the monetary and fiscal policies of the federal government and the policies of regulatory agencies, particularly the FRB, and the impact which future changes in domestic and foreign economic conditions might have on us cannot be predicted. The nature and impact of future changes in monetary policies and their impact on us cannot be predicted with certainty.

 

Recent Accounting Pronouncements

 

See Note 2 – “Summary of Significant Accounting Policies – Adoption of New Accounting Standards” of the Company’s Consolidated Financial Statements in Item 8 – Financial Statements and Supplementary Data of this Annual Report on Form 10K10-K for information related to recent accounting pronouncements.

910

 

ITEM 1A. RISK FACTORS

 

RisksRisks Relating to our Business and Industry

The ongoing COVID-19 pandemic and resulting adverse economic conditions have adversely impacted, and could continue to adversely impact, our business and results of operations.

Our business is dependent on the willingness and ability of our customers to conduct banking and other financial transactions. The ongoing COVID-19 pandemic has caused significant disruption in the United States and international economies and financial markets. Given the ongoing and dynamic nature of the circumstances and uncertainty regarding the duration of the pandemic, it is difficult to predict the full, continuing impact of the pandemic on our business.

 

We could, however, be subject to any of the following risks, any of which could have a material, adverse effect on our business, financial condition, liquidity, and results of operations:

demand for our products and services may decline, making it difficult to sustain and grow asset and income levels;

if the economy worsens, loan delinquencies, problem assets, and foreclosures may increase, resulting in increased charges and reduced income;

collateral for loans, especially real estate, may decline in value, which could cause loan losses to increase;

our allowance for loan losses may have to be increased due to a deterioration in the credit quality of borrowers or the inability of borrowers or guarantors to satisfy their obligations to us (and any related forbearances or restructurings that may be implemented), which will adversely affect our net income;

higher operating costs, increased cybersecurity risks and potential loss of productivity due to employees working remotely, at least part of the time;

the value of securities in our investment portfolio may decline if, for example, the general economy deteriorates, inflation rates increase, credit ratings decline, the issuers’ financial condition deteriorates or the liquidity for debt securities declines;

10

material decreases in net income or a net loss over several quarters could result in a decrease in the rate or discontinuation of our quarterly cash dividend;

we rely on third party vendors for certain services and the unavailability of a critical service due to the COVID-19 outbreak could have an adverse effect on us; and

FDIC premiums may increase if the agency experiences additional resolution costs.

Any one or a combination of the factors identified above could negatively impact our business, financial condition and results of operations and prospects.

The majority of our assets are loans, which are subject to credit risks and potential losses.

 

The Bank, like other lenders, is subject to credit risk, which is the risk of losing principal or interest due to borrowers’ failure to perform their obligations in accordance with the terms of their credit agreements. Underwriting and documentation controls cannot mitigate all credit risk. Accordingly, our results of operations will be directly affected by the volume and timing of loan losses, which for several reasons can vary from period to period. The risks of loan losses may be exacerbated by a downturn in the economy or the real estate market in our market areas or a rapid increase in interest rates, which could have a negative effect on collateral values and borrowers’ ability to repay. To the extent borrowers do not timely pay our loans, the loans are placed on non-accrual status, thereby reducing interest income. Further, under these circumstances, we may be required to make an additional provision for loan and lease losses or unfunded commitments, which could reduce our income and capital. See Management’s Discussion and Analysis of Financial Condition and Results of Operations – “Analysis of Asset Quality and Allowance for LoanCredit Losses”.

 

A deterioration of national or local economic conditions could reduce our profitability.

 

Our lending operations and customers are primarily located in the eastern region of Northern California and Northern Nevada. As a result, a significant majority of the loans in our loan portfolios as of December 31, 20222023, were secured by properties and collateral located within these regions. As of such date, approximately 90%92% of the loans in our loan portfolio were made to borrowers who primarily conduct business or live in Northern California or Northern Nevada. This geographic concentration imposes risks from lack of geographic diversification, as adverse economic developments in Northern California or Northern Nevada, among other things, could affect the volume of loan originations, increase the level of nonperforming assets, increase the rate of foreclosure losses on loans and reduce the value of our loans and the underlying collateral. Any regional or local economic downturn affecting Northern California or Northern Nevada or existing or prospective borrowers or property values in such areas may affect us and our profitability more significantly and more adversely than depository organizations whose operations are less geographically concentrated. A significant downturn in the national economy or the local economy due to the real estate market, public policy decisions, agricultural commodity prices, natural disaster, fires, drought or other factors could result in a decline in the local economy in general, which could in turn negatively impact our business, financial condition, results of operations and prospects.

 

If our allowance for loancredit losses is not sufficient to absorb actual loan losses, our profitability could be reduced.

 

The risk of loan losses is inherent in the lending business. We maintain an allowance for loancredit losses based upon our actual losses over a relevant time period and management’s assessment of all relevant qualitative factors that may cause future loss experience to differ from our historical loss experience. Although we maintain a rigorous process for determining the allowance for loancredit losses, we cannot be certain that it will be sufficient to cover future loan losses. If our allowance for loancredit losses is not adequate to absorb future losses, or if bank regulatory agencies require us to increase our allowance for loancredit losses, our earnings could be significantly and adversely impacted.

 

A deterioration in the real estate market could have a material adverse effect on our business, financial condition and results of operations.

 

As of December 31, 2022, approximately2023, approximately 77% of our totaltotal loan portfolio is secured by real estate, the majority of which is commercial real estate. The market value of real estate can fluctuate significantly in a short period of time as a result of market conditions in the area in which the real estate is located. Adverse changes affecting real estate values and the liquidity of real estate in our markets could increase the credit risk associated with our loan portfolio and could result in losses that would adversely affect credit quality, financial condition, and results of operation. Negative changes in the economy affecting real estate values and liquidity in our market areas could significantly impair the value of property pledged as collateral on loans and affect our ability to sell the collateral upon foreclosure without a loss or additional losses. Collateral may have to be sold for less than the outstanding balance of the loan, which could result in losses on such loans. Declines in real estate market values or increases in commercial and consumer delinquency levels could require increased net charge-offs which could adversely affect our financial condition, results of operations and cash flows.

 

11

Inflationary pressures and rising prices may affect our results of operations and financial condition.

Inflation began to rise sharply at the end of 2021 and has remained at an elevated level through 2023. Small to medium-sized businesses may be impacted more during periods of high inflation as they are not able to leverage economics of scale to mitigate cost pressures compared to larger businesses. Consequently, the ability of our business customers to repay their loans may deteriorate, and in some cases this deterioration may occur quickly, which would adversely impact our results of operations and financial condition. Furthermore, a prolonged period of inflation could cause wages and other costs to the Company to increase, which could adversely affect our results of operations and financial condition.

Changes in interest rates could reduce our business and profitability.

Although we maintain a rigorous process for managing the impact of possible interest rate fluctuations on earnings, there is a risk that despite our efforts, our earnings could be significantly and adversely impacted by changes in interest rates.

11

 

Our earnings depend largely upon net interest income, which is the difference between the total interest income earned on interest earning assets (primarily loans and investment securities) and the total interest expense incurred on interest bearing liabilities (primarily deposits and borrowed funds). The rate of interest that we earn on assets and pay on liabilities is affected principally by direct competition, and general economic conditions at the state and national level and other factors beyond our control such as actions of the FRB, the general supply of money in the economy, legislative tax policies, governmental budgetary matters, and other state and federal economic policies.

 

In a period of rising interest rates, the interest income we earn on our assets may not increase as rapidly as the interest expense we incur on our liabilities.   Likewise, in a period of falling interest rates, the interest expense we incur on our liabilities may not decrease as rapidly as the interest income we earn on our assets. Historically, our liabilities have shorter contractual maturities than our assets. This creates a potential imbalance as interest rates change over time, which can create significant earnings volatility.

In addition, in a prolonged low interest rate environment, the difference between the total interest income earned on interest earning assets and the total interest expense incurred on interest bearing liabilities may compress, reducing our net interest income and adversely affecting our operating results. If short-term interest rates remain at their historically low levels for a prolonged period, and assuming longer term interest rates fall further, we could experience net interest margin compression as our interest earning assets would continue to re-price downward while our interest-bearing liability rates could fail to decline in tandem. Such an occurrence would have a material adverse effect on our net interest income and our results of operations.

 

Interest rate increases often result in larger payment requirements for our borrowers, increasing the potential for default. At the same time, the marketability of the property securing a loan may be adversely affected by any reduced demand resulting from higher interest rates.

 

Changes in interest rates can also affect the average life of our loans. A reduction in interest rates causes increased prepayments of loans as borrowers tend to refinance their debt to reduce their borrowing costs. This creates reinvestment risk, which is the risk that we may not be able to reinvest the funds from faster prepayments at rates that are comparable to the rates earned on the prepaid loans.

 

Changes in interest rates also affect the value of our interest-earning assets, particularly our investment securities portfolio. Generally, the value of fixed-rate securities fluctuates inversely with changes in interest rates, so the market value of our investment securities may fall as interest rates rise. Unrealized gains and losses on securities available for sale are reported as a separate component of equity, net of tax. Stockholders’ equity, specifically accumulated other comprehensive income (loss) (“AOCI”), is increased or decreased by the amount of change in the estimated fair value of our securities available for sale, net of deferred income taxes. Decreases in the fair value of securities available for sale resulting from increases in interest rates could have an adverse effect on shareholders’ equity.

12

A lack of liquidity could adversely affect our operations and jeopardize our business, financial condition and results of operations.

Liquidity is essential to our business. We rely on our ability to generate deposits and effectively manage the repayment and maturity schedules of our loans and investment securities, respectively, to ensure that we have adequate liquidity to fund our operations. An inability to raise funds through deposits, borrowings, securities sales, Federal Reserve Bank advances, the sale of loans and other sources could have a substantial negative effect on our liquidity. Our most important source of funding consists of deposits. Deposit balances may decrease if customers seek higher investment returns or choose to move deposits to other banks or investments that are perceived as having lower risks. If customers move money out of bank deposits and into other investments, then we would lose a relatively low-cost source of funds, increasing our funding costs and reducing our net interest income and net income.

Other primary sources of funds consist of cash flows from operations, investment maturities and sales, loan repayments, and proceeds from the issuance and sale of any equity and debt securities to investors. Additional liquidity is provided by the ability to borrow from the Federal Reserve Bank of San Francisco and the Federal Home Loan Bank and our ability to raise brokered deposits. We also may borrow funds from third-party lenders, such as other financial institutions. Our access to funding sources in amounts adequate to finance or capitalize our activities, or on terms that are acceptable to us, could be impaired by factors that affect us directly or the bank or non-bank financial services industries or the economy in general, such as disruptions in the financial markets or negative views and expectations about the prospects for the bank or non-bank financial services industries.

Based on experience, we believe that our deposit accounts are relatively stable sources of funds. If we increase interest rates paid to retain deposits, our earnings may be adversely affected, which could have an adverse effect on our business, financial condition and results of operations.

Significant declines in available funding could adversely affect our ability to originate loans, invest in securities, pay our expenses, distribute dividends to our shareholders, and fulfill our debt obligations or deposit withdrawal demands. In addition, a lack of liquidity could result in the sale of securities in an unrealized loss position. All of these factors could have a material adverse impact on our liquidity, business, financial condition and results of operations.

A reduction in the value, or impairment of our investment securities, can impact our earnings and common shareholders equity.

Generally Accepted Accounting Principles (“GAAP”) requires that we carry our available-for-sale investment securities at fair value on our balance sheet. Unrealized gains or losses on these securities, reflecting the difference between the fair market value and the amortized cost, net of its tax effect, are reported as a component of shareholders’ equity. In certain instances, GAAP requires recognition through earnings of declines in the fair value of securities that are deemed to be other than temporarily impaired. Changes in the fair value of these securities may result from a number of circumstances that are beyond our control, such as changes in interest rates, the financial condition of municipalities, government sponsored enterprises or insurers of municipal bonds, changes in demand for these securities as a result of economic conditions, or reduced market liquidity. If our investment securities decline in market value and impairments of these assets results, we could be required to recognize a loss which could have a material adverse effect on our net income and capital levels.

Adverse developments affecting the banking industry have eroded customer confidence in the banking system and could have a material effect on our operations and/or stock price.

The recent high-profile failures of several depository institutions may have negatively impacted customer confidence in the safety and soundness of some regional and community banks. As a result, we face that risk that customers may prefer to maintain deposits with larger financial institutions or invest in short-term fixed income securities instead of deposits with the Bank, either of which could materially adversely impact our liquidity, cost of funding, capital, and results of operations. In response to the failures of other depository institutions, we may face increased regulation and supervisory oversight, higher capital or liquidity requirements or a heightened risk of regulatory enforcement activities, any of which could have a material impact on our business. Further, our costs of deposit insurance may increase as a result of these bank failures and the resulting losses to the FDIC’s Deposit Insurance Fund. In addition, concerns about the banking industry’s operating environment and the public trading prices of bank holding companies are often correlated, particularly during times of financial stress, which could adversely impact the trading price of our common stock.

We could be required to raise additional capital in the future, but that capital may not be available when it is needed or may not be available on terms that are favorable to us or our existing shareholders.

 

As a depository organization, we must meet significant regulatory capital requirements and maintain sufficient liquidity. We may need to raise additional capital in the future to provide us with sufficient capital resources and liquidity to meet our commitments and business needs. Our ability to raise additional capital depends on conditions in the capital markets, economic conditions, and a number of other factors, including investor perceptions regarding the banking industry, market conditions and governmental activities, and on our financial condition and performance. Accordingly, we cannot assure that we will be able to raise additional capital if needed or on terms acceptable to us. If we fail to maintain capital to meet regulatory requirements, our financial condition, liquidity and results of operations would be materially and adversely affected.

 

13

The markets in which we operate are subject to the risks of drought, fires, earthquakes and other natural disasters.

 

The occurrence of catastrophic weather events or pandemics could adversely affect our financial condition or results of operations. Most of our offices are located in California, as are most of the real and personal properties securing our loans. The areas in which we operate and lend in California and Nevada are prone to earthquakes, fires, flooding and other natural disasters. In addition to possibly sustaining damage to its own properties, if there is a major earthquake, fire, flood or other natural disaster, we face the risk that many of our borrowers may experience uninsured property losses, or sustained job interruption and/or loss which may materially impair their ability to meet the terms of their loan obligations. Therefore, a major earthquake, fire, flood or other natural disaster in California or Nevada could have a material adverse effect on our business, financial condition, results of operations and cash flows.

 

12

Over the past decade, California has experienced a severe drought, though drought conditions have lessened in the past few years.   A significant portion of our borrowers are involved in or are dependent on the agricultural industry in California, which requires water. As of December 31, 2022, approximately2023, approximately 13% of our loans were categorized as agricultural loans. As a result of the drought, there have been governmental proposals concerning the distribution or rationing of water. If the amount of water available to agriculture becomes scarcer due to drought or rationing, growers may not be able to continue to produce agricultural products profitably, which could force some out of business. Although many of our customers are not directly involved in agriculture, they could be impacted by difficulties in the agricultural industry because many jobs and businesses in our market areas are related to the production of agricultural products. Therefore, a drought could adversely impact our loan portfolio, business, financial condition and results of operations.

 

We face substantial competition from larger banks and other financial institutions.

 

We face substantial competition for deposits and loans. Competition for deposits primarily comes from other commercial banks, savings institutions, thrift and loan associations, credit unions, money market and mutual funds and other investment alternatives. Competition for loans comes primarily from other commercial banks, savings institutions, credit unions, mortgage banking firms, thrift and loan associations and increasingly “fintech” lending platforms. Larger competitors with larger capital resources have substantially greater resources to invest in technology and marketing and higher lending limits than us. In addition, with greater financial resources, they may be able to offer longer maturities or lower rates. Our competitors may also provide certain products and services for their customers, such as technological solutions, trust services and international banking, that we are unable to offer or may only be able to offer indirectly through correspondent relationships. Ultimately, competition can reduce our profitability, as well as make it more difficult to increase the size of our loan portfolio and deposit base.

 

Our growth strategy involves risks.

 

Over the past seven years,In July 2021 we have completed the acquisition of Bank of Feather River and in 2023 we opened a new branch in Chico California. Previously, during the last ten years we completed two branch purchase and assumption transactions, the establishment of a new branch office in Reno, Nevada and a loan production office in Klamath Falls, Oregon. We may engage in additional acquisition activity and open additional offices in the future to expand our markets and further our growth strategy. Acquiring other banks or branches involves various other risks commonly associated with acquisitions including difficulty in estimating the value of the business to be acquired, integrating the operations, and retaining key employees and customers. We cannot assure that future acquisitions or new offices will be successful. Further, growth may strain our administrative, managerial, financial and operational resources and increase demands on our systems and controls. If we pursue our growth strategy too aggressively or fail to attract qualified personnel, control costs or maintain asset quality, or if factors beyond management’s control divert attention away from our business operations, our pursuit of growth could have a material adverse impact on our business.

 

Our implementation of the current Expected Credit Loss (CECL) model will significantly change howaccounting estimates and risk management processes rely on analytical and forecasting models.

The processes we recognizeuse to estimate expected credit losses could require that we increaseon loans and investment securities, and to measure the fair value of financial instruments, as well as the processes used to estimate the effects of changing interest rates and other market measures on our allowance for loan lossesfinancial condition and may materially impact our results of operations, depends upon the use of analytical and forecasting models. These models reflect assumptions that may not be accurate, particularly in times of market volatility or other unforeseen circumstances. Even if these assumptions are adequate, the models may prove to be inadequate or inaccurate because of other flaws in their design or their implementation. If the models we use for interest rate risk and asset-liability management are inadequate, we may incur increased or unexpected losses upon changes in market interest rates or other market factors. If the models we use for determining our expected credit losses on loans and investment securities are inadequate, the allowance for credit losses may not be sufficient to support future charge-offs. If the models we use to measure the fair value of financial instruments are inadequate, the fair value of such financial instruments may fluctuate unexpectedly or may not accurately reflect what we could realize upon sale or settlement of such financial instruments. Any such failure in our analytical or forecasting models could have a material adverse effect on our business, financial condition or liquidity.

Beginning January 1, 2023, we are subject to new accounting standard ASU No. 2016-13, Measurementand results of Credit Losses on Financial Instruments. The new standard significantly changes how entities measure credit losses for most financial assets and certain other instruments that aren’t measured at fair value through net income.operations.

 

1314

 

The new standard replaces the earlier “incurred loss” approach with an “expected loss” model. The new model, referred to as the current expected credit loss (“CECL”) model, applies to: (1) financial assets subject to credit losses and measured at amortized cost, and (2) certain off-balance sheet credit exposures. This includes, but is not limited to, loans, leases, held-to-maturity securities, loan commitments, and financial guarantees. The CECL model does not apply to available-for-sale (“AFS”) debt securities. For AFS debt securities with unrealized losses, entities will measure credit losses in a manner similar to what they do today, except that the losses will be recognized as allowances rather than reductions in the amortized cost of the securities. The ASU also simplifies the accounting model for purchased credit-impaired debt securities and loans. ASU No. 2016-13 also expands the disclosure requirements regarding an entity’s assumptions, models, and methods for estimating the allowance for loan and lease losses. Entities will apply the standard’s provisions as a cumulative-effect adjustment to retained earnings as of the beginning of the first reporting period in which the guidance is effective (i.e., modified retrospective approach).

To implement the CECL model, we established an implementation team chaired by our Chief Lending Officer and composed of members of our credit administration and accounting departments, invested in technology to support the CECL calculation of the allowance for loan losses and engaged a consultant to review our CECL model and to assist us in documenting aspects of the CECL model. Based on the loan portfolio composition, characteristics and quality of the loan portfolio as of December 31, 2022, and the current economic environment, management estimates that the total allowance for loan losses will increase by between $500,000 and $800,000. The estimated decline in equity, net of tax, will range from $350,000 to $550,000. The economic conditions, forecasts and assumptions used in the model could be significantly different in future periods. The impact of the change in the allowance on our results of operations in a provision for credit losses will depend on the current period net charge-offs, level of loan originations, and change in mix of the loan portfolio. The ranges noted above exclude any impact to the Company's reserve for unfunded commitments, which is expected to increase by between $250,000 and $350,000.   The estimated decline in equity, net of tax, will range from $175,000 to $250,000. As time progresses and the results of economic conditions require model assumption inputs to change, further refinements to the estimation process may also be identified.

The federal banking regulators, including the Federal Reserve and the FDIC, have adopted a rule that gives a banking organization the option to phase in over a three-year period the day-one adverse effects of CECL on its regulatory capital.

The accuracy of our financial statements and related disclosures could be affected if the judgments, assumptions or estimates used in our critical accounting policies are inaccurate.

 

The preparation of financial statements and related disclosures in conformity with GAAP requires us to make judgments, assumptions and estimates that affect the amounts reported in our consolidated financial statements and accompanying notes. Our critical accounting policies, which are included in "Item“Item 7. Management'sManagement’s Discussion and Analysis of Financial Condition and Results of Operations," describe those significant accounting policespolicies and methods used in the preparation of our consolidated financial statements that we consider critical because they require judgments, assumptions and estimates that materially affect our consolidated financial statements and related disclosures. As a result, if future events or regulatory views concerning such analysis differ significantly formfrom the judgments, assumptions and estimates in our critical accounting polices,policies, those events or assumptions could have a material impact on our consolidated financial statements and related disclosures, in each case resulting in our need to revise or restate prior period financial statements, cause damage to our reputation and the price of our common stock and adversely affect our business, financial condition and results of operations.

 

 SecurityCybersecurity breaches and technological disruptions could damage our reputation and profitability.

 

Our electronic banking activities expose us to possible liability and harm to our reputation should an unauthorized party gain access to confidential customer information. Despite our considerable efforts and investment to provide the security and authentication necessary to effect secure transmission of data, we cannot guarantee that these precautions will protect our systems from security compromises or breaches. Although we have developed systems and processes that are designed to recognize and assist in preventing security breaches (and periodically test our security), a failure to protect against or mitigate breaches of security could adversely affect our ability to offer and grow our online services, constitute a breach of privacy or other laws, result in costly litigation and loss of customer relationships, negatively impact our reputation, and could have an adverse effect on our business, results of operations and financial condition. We may also incur substantial increases in costs in an effort to minimize or mitigate cyber securitycybersecurity risks and to respond to cyber incidents.

 

The potential for operational risk exposure exists throughout our business. Integral to our performance is the continued efficacy of our technology and information systems, operational infrastructure and relationships with third parties and colleagues in day-to-day and ongoing operations. A failure by any or all of these resources subjects us to risks that may vary in size, scale and scope. This includes, but is not limited to, operational or systems failures, disruption of client operations and activities, ineffectiveness or exposure due to interruption in third party support as well as the loss of key colleagues or failure on the part of key colleagues to perform properly.

 

We face risks relating to our reliance on third party vendors.

 

We outsource a large portion of our data processing to third parties who may encounter technological or other difficulties that could in turn significantly limit or affect our ability to process and account for customer transactions. These vendors provide services that support our operations, including the storage and processing of sensitive consumer and business customer data, as well as our sales efforts. A cyber security breach of a vendor’s system may result in theft of our data or disruption of business processes.  In most cases, we would be primarily liable to our customers for losses arising from a breach of a vendor’s data security system.

 

We also rely on our outsourced service providers to implement and maintain prudent cyber security controls.  The loss of these vendor relationships could disrupt the services we provide to customers and cause us to incur significant expense in connection with replacing these services.

 

14

The Company depends primarily on the operations of the Bank to pay dividends, repurchase shares, repay its indebtedness and fund its operations. The Bank’sBanks ability to pay dividends to the Company depends on the success of the Bank’sBanks operations.

 

The Company is a separate and distinct legal entity from its subsidiary, the Bank, and it receives substantially all of its revenue from dividends paid by the Bank. There are legal limitations on the extent to which the Bank may extend credit, pay dividends or otherwise supply funds to, or engage in transactions with, the Company. The Company’s inability to receive dividends from the Bank could adversely affect its business, financial condition, results of operations and prospects. Even if applicable laws and regulations would permit the Bank to pay dividends to the Company and would permit the Company to pay dividends to our shareholders, our Board of Directors could determine that it is not in the best interest of the Company’s shareholders to do so in order to preserve or redeploy our capital resources, for example. For these reasons, the amount and frequency of dividends that we pay to shareholders may vary from time to time.

A reduction in the value, or impairment of our investment securities, can impact our earnings and common shareholders' equity. 

15

 

Generally Accepted Accounting Principles (“GAAP”) requires that we carry our available-for-sale investment securities at fair value on our balance sheet. Unrealized gains or losses on these securities, reflecting the difference between the fair market value and the amortized cost, net of its tax effect, are reported as a component of shareholders’ equity. In certain instances, GAAP requires recognition through earnings of declines in the fair value of securities that are deemed to be other than temporarily impaired. Changes in the fair value of these securities may result from a number of circumstances that are beyond our control, such as changes in interest rates, the financial condition of municipalities, government sponsored enterprises or insurers of municipal bonds, changes in demand for these securities as a result of economic conditions, or reduced market liquidity. If our investment securities decline in market value and other than temporary impairments of these assets results, we would be required to recognize a loss which could have a material adverse effect on our net income and capital levels.

Damage to our reputation could significantly harm our business and prospects.

 

Our reputation is an important asset. Our relationship with many of our customers is predicated upon our reputation as a high-quality provider of financial services that adheres to the highest standards of ethics, service quality and regulatory compliance. Our ability to attract and retain customers, investors and employees depends upon external perceptions. Damage to our reputation among existing and potential customers, investors and employees could cause significant harm to our business and prospects and may arise from numerous sources, including litigation or regulatory actions, failing to deliver minimum standards of service and quality, lending practices, inadequate protection of customer information, sales and marketing efforts, compliance failures, cybersecurity breaches, unethical behavior and the misconduct of employees. Adverse developments in the banking industry may also, by association, negatively impact our reputation or result in greater regulatory or legislative scrutiny or litigation against us. We have policies and procedures in place intended to protect our reputation and promote ethical conduct, but these policies and procedures may not be fully effective. Negative publicity regarding our business, employees, or customers, with or without merit, may result in the loss of customers, investors, and employees, costly litigation, a decline in revenues and increased governmental regulation.

 

We are exposed to risk of environmental liabilities with respect to real properties that we may acquire.

If our borrowers are unable to meet their loan repayment obligations, we will initiate foreclosure proceedings with respect to and may take actions to acquire title to the personal and real property that collateralized their loans. As an owner of such properties, we could become subject to environmental liabilities and incur substantial costs for any property damage, personal injury, investigation and clean-up that may be required due to any environmental contamination that may be found to exist at any of those properties, even though we did not engage in the activities that led to such contamination. In addition, if we were the owner or former owner of a contaminated site, we could be subject to common law claims by third parties seeking damages for environmental contamination emanating from the site. If we were to become subject to significant environmental liabilities or costs, our business, financial condition, results of operations and prospects could be adversely affected. 

 

15

Risks Related to Regulation of the Company and the Bank

We are subject to extensive regulation and may face regulatory enforcement actions, incur fines, penalties and other negative consequences from regulatory violations.

 

Our operations are subject to extensive regulation by federal, state and local governmental authorities and are subject to various laws and judicial and administrative decisions imposing requirements and restrictions on our operations. Over time, our business has been increasingly affected by the growing breadth of these regulations, and this trend is likely to continue. Federal and state banking regulators have significant discretion and authority to prevent or remedy unsafe or unsound practices or violations of laws or regulations by bank holding companies and banks in the performance of their supervisory and enforcement duties. If banking regulators determine that we have violated laws or engaged in unsafe or unsound practices, we could face enforcement actions, incur fines, penalties, and other negative consequences. While we maintain systems and procedures designed to ensure that we comply with applicable laws and regulations, we cannot be certain that these will be effective. We may also suffer other negative consequences resulting from findings of noncompliance with laws and regulations which may also damage our reputation, and this in turn might materially affect our business and results of operations. Further, some legal/regulatory frameworks provide for the imposition of fines, restitution, or penalties for noncompliance even though the noncompliance was inadvertent or unintentional and even though there were in place at the time systems and procedures designed to ensure compliance.

 

Our participationRegulatory policies regarding loans secured by commercial real estate could limit our ability to leverage our capital and adversely affect our growth and profitability.

The federal banking agencies have issued guidance regarding concentrations in commercial real estate (“CRE”) lending for banks that are deemed to have particularly high concentrations of CRE loans within their lending portfolios. Under this guidance, a bank that has (i) total reported loans for construction, land development, and other land which represent 100% or more of the SBA PPPbank’s total risk-based capital; or (ii) total CRE representing 300% or more of the bank’s total risk-based capital, where the outstanding balance of the bank’s CRE loan program exposes usportfolio has increased 50% or more during the prior 36 months, is identified as having potential CRE concentration risk. While the agencies’ guidance does not limit the levels of a bank’s CRE lending, banks with higher levels of CRE loans are generally expected to risks related to noncompliance with the PPP,implement enhanced underwriting, internal controls, risk management policies and portfolio stress testing, as well as litigationhigher levels of allowances for credit losses and capital levels as a result of CRE lending growth and exposures.

As of December 31, 2023, our CRE loans for purposes of this guidance represented 242% of our total risk-based capital. As of December 31, 2023, total loans secured by CRE under construction and land development represented 54% of our total risk-based capital. As a result, the FRB, which is the Bank’s federal banking regulator, could view the Bank as having a high concentration of CRE loans under this guidance.

Although we actively work to manage our CRE concentration and believe that our underwriting policies, management information systems, independent credit administration process, and monitoring of real estate loan concentrations are appropriate to address our CRE concentration, we face heightened regulatory scrutiny as a result of our CRE loan concentrations. Federal regulators could become concerned about our CRE loan concentrations, and we could be required to reduce our levels of CRE lending, increase our capital, allocate greater resources to the management of CRE risks, or any combination of these actions. The FRB could limit our ability to grow by, among other things, restricting their approvals for the establishment or acquisition of branches, or approvals of mergers or other acquisition opportunities. Further, we cannot guarantee that any risk relatedmanagement practices we implement will be effective to prevent losses relating to our administrationCRE portfolio.

Any of the PPP loan program, whichthese risks could have a materialan adverse impacteffect on our business, consolidated financial condition and consolidated results of operations.

 

16

We are a participating lender in the PPP, a loan program administered through the SBA which was created to help eligible businesses, organizations and self-employed persons fund their operational costs during the COVID-19 pandemic. We funded 2,256 PPP loans in the aggregate principal amount of $197 million and BFR funded 562 PPP loans in the aggregate principal amount of $60 million through December 31, 2022. Under the PPP, the SBA guarantees 100% of the amounts loaned under the PPP. There is some ambiguity in the laws, rules and guidance regarding the operation of the PPP, which exposes us to risks relating to noncompliance with the PPP. In addition, a few other financial institutions have experienced litigation related to their process and procedures used in processing applications for the PPP. Any financial liability, regulatory enforcement, litigation costs or reputational damage stemming from our participation in the PPP and any related litigation could have a material adverse impact on our business, financial condition and results of operations. In addition, we may be exposed to credit risk on PPP loans if the SBA determines that there is a deficiency in the manner we originated, funded or serviced a PPP loan. If the SBA identifies a deficiency, the SBA may deny its liability under the guaranty for the affected loan or loans, reduce the amount of the guaranty, or, if it has already paid under the guaranty, seek recovery of any loss related to the deficiency.

 

General Risk Factors

 

The trading price of our common stock may be volatile or may decline.

 

The trading price of our common stock may fluctuate as a result of a number of factors, many of which are outside our control. Among the factors that could affect the trading price of our common stock are:

 

 

actual or anticipated quarterly fluctuations in our operating results and financial condition;

 

 

research reports and recommendations by financial analysts;

 

 

failure to meet analysts’ revenue or earnings estimates;

 

 

speculation in the press or investment community;

16

 

 

our actions or those of our competitors, such as acquisitions or restructurings;

 

 

actions by institutional shareholders;

 

 

fluctuations in the stock prices and operating results of other financial institutions;

 

 

general market conditions and, in particular, developments related to market conditions for the financial services industry;

 

 

proposed or adopted regulatory changes or developments;

 

 

anticipated or pending investigations, proceedings or litigation that involve or affect us;

 

 

domestic and international economic factors unrelated to our performance.

 

A significant decline in the trading price of our common stock price could result in substantial losses for individual shareholders and could lead to costly and disruptive securities litigation.

17

The trading volume of our common stock is limited.

 

Although our common stock is traded on the Nasdaq Stock Market, trading volume to date has been relatively modest. The limited trading market for our common stock may lead to exaggerated fluctuations in market prices and possible market inefficiencies compared to more actively traded securities. It may also make it more difficult for investors to sell our common stock at desired prices, especially for holders seeking to dispose of a large number of shares of stock.

 

Our disclosure controls and procedures may not prevent or detect all errors or acts of fraud.

 

We have designed and implemented controls and procedures to provide reasonable assurance that the information we are required to disclose in the reports that we file with the SEC under the Exchange Act is accurately accumulated and communicated to our management, and recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms. However, no disclosure controls and procedures or internal controls and procedures, no matter how well conceived and operated, can provide absolute assurance that the objectives of the control system are met. These inherent limitations include the realities that judgments in decision-making can be faulty, that alternative reasoned judgments can be drawn, or that breakdowns can occur because of a simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people or by an unauthorized override of the controls. Accordingly, because of the inherent limitations in our control systems, misstatements due to error or fraud may occur and not be detected, which could result in a material weakness in our internal controls over financial reporting and the correction or restatement of previously disclosed financial statements or information.

 

We rely on key executives and personnel and the loss of any of them could have a material adverse impact on our prospects.

 

Competition for qualified employees and personnel in the banking industry is intense and there are a limited number of qualified persons with knowledge of, and experience in, the California and Nevada community banking industry. The process of recruiting personnel with the combination of skills and attributes required to carry out the Company’s strategies is often lengthy. Our success depends to a significant degree upon our ability to attract and retain qualified management, loan origination, finance, administrative, marketing, compliance, and technical personnel and upon the continued contributions of our management and personnel. In particular, our success has been and continues to be highly dependent upon the abilities and relationships of key executives and certain other employees.

 

Climate change may materially adversely affect the Company'sCompanys business and results of operations.

 

Concerns over the long-term impacts of climate change have led and will continue to lead to governmental efforts around the world to mitigate those impacts. Consumers and businesses also may change their behavior on their own as a result of these concerns. We and our clients will need to respond to new laws and regulations as well as consumer and business preferences resulting from climate change concerns. We and our clients may face cost increases, asset value reductions and operating process changes. The impact on our clients will likely vary depending on their specific attributes, including reliance on or role in carbon intensive activities. Among the impacts to us could be a drop in demand for our products and services, particularly in certain industry sectors. In addition, we could face reductions in creditworthiness on the part of some clients or in the value of assets securing loans. Our efforts to take these risks into account in making lending and other decisions, including by increasing our business with climate-friendly companies, may not be effective in protecting us from the negative impact of new laws and regulations or changes in consumer or business behavior.

 

18

ITEM 1B. UNRESOLVED STAFF COMMENTS

 

Not applicable.

 

ITEM 1C. CYBERSECURITY

Plumas Bancorp maintains a cyber risk management program that is designed to prevent, detect, and respond to information security threats. The Board of Directors is responsible for oversight of the Company’s information security program, which is designed and implemented by management under the direction of the Chief Information Officer. In addition, the Internal Auditor and Risk Management Officer consider cybersecurity threat risks alongside other company risks as part of our overall risk assessment and management process.

The Chief Information Officer supervises the information security team, which is responsible for maintaining and implementing our enterprise-wide cybersecurity strategy, policy, standards, and architecture processes. The Information Security Officer, in coordination with compliance and human resources, conducts annual and ongoing company-wide information security awareness training. The Chief Information Officer and Information Security Officer have combined over 35 years of IT management experience. We have developed processes to identify and oversee risks from cybersecurity threats associated with third-party service providers, which include the information security team assessing cybersecurity robustness during vendor onboarding, the inclusion of protective provisions in vendor agreements, and risk-based monitoring of vendors on an ongoing basis.

The Board of Directors receives regular reports from the Chief Information Officer and the Information Security Officer on Plumas Bancorp’s cyber risks and threats, the status of projects to strengthen Plumas Bancorp’s information security systems, assessments of Plumas Bancorp’s security program, and the emerging threat landscape. Additionally, the Chief Information Officer chairs the Technology Steering Committee, which drives awareness, ownership, and alignment across all business functions for effective cybersecurity risk management and reporting. In addition to conducting internal audits, Plumas Bancorp annually engages third parties to audit its information security programs, whose findings are reported to the Audit and Executive Committees of the Board. The Company also engages with key vendors, industry participants, government agencies, and intelligence and law enforcement communities as part of our efforts, which are reported to the Technology Steering Committee and Board of Directors.

The Company has experienced and expects that it will continue to experience cyber-based attempts to compromise its information systems, although none, to its knowledge, has had a material adverse effect on its business, financial condition, or results of operations. Like all financial institutions, the Company faces the risks of such threats, the consequences of which could be material. See Item 1A – Risk Factors – “Cybersecurity breaches and technological discussions could damage our reputation and profitability,” above. In addition, given the constant and evolving threat of cyber-based attacks, the Company incurs significant costs in its efforts to detect and prevent security breaches and incidents, and these costs may increase in the future.

 

1719

 

ITEM 2. PROPERTIES

 

Of the Company’s fourteenfifteen depository branches, twelvethirteen are owned and two are leased. Our Yuba City branch is classified as owned; however, it is subject to a long termlong-term land lease. The Company also leases threetwo lending offices and three administrative offices and owns three administrative facilities.

 

Owned Properties

35 South Lindan Avenue

32 Central Avenue

80 W. Main St.

Quincy, California (1) (5)

Quincy, California (1) (5)

Quincy, California (1)

  

  

  

215 N. Lake Boulevard

336 West Main Street

120 North Pine Street

Tahoe City, California

Quincy, California (5)

Portola, California (5)

  

  

  

43163 Highway 299 E

121 Crescent Street

255 Main Street

Fall River Mills, California (5)

Greenville, California (5)

Chester, California (5)

  

  

  

510 North Main Street

3000 Riverside Drive

8475 North Lake Boulevard

Alturas, California (5)

Susanville, California (5)

Kings Beach, California

  

  

  

11638 Donner Pass Road

5050 Meadowood Mall Circle

1280 Bridge St.

Truckee, California (5)

Reno, Nevada (5)

Yuba City, California (4)
   
900 Mangrove Avenue315 Birch St. 

Chico, California (5)
 

Westwood, California (1) (5)

 

Leased Properties

100 Amber Grove Dr. Suite 105495 Idaho Street #102

1335 Hilltop Drive

11641 Blocker Dr. Suite 140
Chico, CA (3)Elko, Nevada (1)

Redding, California

Auburn, California (2)

 

  

  

1101 N. Carson St.

107 S. 7th St. 

5525 Kietzke Lane, Suite 100

Carson City, Nevada

Klamath Falls, OROregon (3)

Reno, Nevada (1)
   

424 N. Mill Creek

495 Idaho Street #102 

Quincy, California (1)

Elko, Nevada (1) 

 

(1) Non-branch administrative or credit administrative offices.

(2) SBA lending office.

(3) Commercial lending office.

(4) Branch subject to long term land lease.

(5) Future home to our Chico, California branch.  This branch is expected to open for business early secondThese properties were sold and leased backed during the first quarter 2023.of 2024.

 

 

Including variable lease expense, total rent expense for the years ended December 31, 2023, 2022 and 2021 were $635,000, $611,000 and 2020 were $611,000,  $507,000, and $407,000, respectively. The expiration dates of the leases vary, with the first such lease expiring during 2024 and the last such lease expiring during 2044.

 

Future minimum lease payments at December 31, 2023 for operating leases having initial or remaining noncancelable lease terms in excess of one year are as follows:

 

Year Ending December 31,

      

2023

 $539,000 

2024

 481,000  $481,000 

2025

 385,000  385,000 

2026

 263,000  263,000 

2027

 232,000  232,000 

2028

 146,000 

Thereafter

  2,830,000   2,684,000 
 $4,730,000  $4,191,000 

 

The Company maintains insurance coverage on its premises, leaseholds and equipment, including business interruption and record reconstruction coverage. The branch properties and non-branch offices are adequate, suitable, in good condition and have adequate parking facilities for customers and employees. The Company and Bank are limited in their investments in real property under Federal and state banking laws. Generally, investments in real property are either for the Company and Bank use or are in real property and real property interests in the ordinary course of the Bank’s business.

 

1820

 

ITEM 3. LEGAL PROCEEDINGS

 

From time to time, the Company and/or its subsidiary are a party to claims and legal proceedings arising in the ordinary course of business. In the opinion of the Company's management, the amount of ultimate liability with respect to such proceedings will not have a material adverse effect on the financial condition or results of operations of the Company taken as a whole.

 

ITEM 4. MINE SAFETY DISCLOSURES

 

Not applicable.

 

1921

 

PART II

 

ITEM 5. MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES.

 

The Company’s common stock is traded on the NASDAQ Capital Market under the ticker symbol "PLBC". As of December 31, 2022,2023, there were 5,850,2165,871,523 shares of the Company’s common stock outstanding held by approximately 2,2502,500 shareholders of record.

 

It is the policy of the Company to periodically distribute excess retained earnings to the shareholders through the payment of cash dividends. Our Board of Directors believes that dividends help promote shareholder value and capital adequacy by enhancing the marketability of the Company’s stock. During 2022The Company is subject to various restrictions on the payment of dividends. The Company paid a quarterly cash dividendsdividend of $0.25 per share on November 15, 2023, August 15, 2023, May 15, 2023 and February 15, 2023 and a quarterly cash dividend of $0.16 per share on each of November 15, 2022, AugustFebruary 15, 2022, May 16, 2022, August 15, 2022, and FebruaryNovember 15, 2022. During 2021 the Company paid2022, and a quarterly cash dividendsdividend of $0.14 per share on each of NovemberFebruary 15, 2021, May 17, 2021, August 16, 2021, May 17, 2021 and FebruaryNovember 15, 2021. During 2020 the Company paid three quarterly $0.12 per share dividends, one each on May 15, 2020, August 14, 2020 and November 16, 2020. 

 

The payment of future dividends is at the discretion of the Board. The Board generally considers the payment of dividends each quarter based on a number of factors, including our results of operations, general business conditions, growth, financial condition, anticipated capital needs and other factors deemed relevant by the Board.

 

Further, the Company is subject to various restrictions on the payment of dividends. See Note 13 “Shareholders’ Equity – Dividend Restrictions” of the Company’s Consolidated Financial Statements in Item 8 – Financial Statements and Supplementary Data of this report.

  

Issuer Purchases of Equity Securities. We did not repurchase any shares of our common stock during the quarterly period ended December 31, 2022.2023.

 

2022

 

The following table presents a summary of selected financial data and should be read in conjunction with the Company’s consolidated financial statements and notes thereto included under Item 8 – Financial Statements and Supplementary Data.

 

 

At or for the year ended December 31,

  

At or for the year ended December 31,

 
 

2022

 

2021

 

2020

 

2019

 

2018

  

2023

 

2022

 

2021

 

2020

 

2019

 
 

(dollars in thousands except per share information)

  

(dollars in thousands except per share information)

 

Statement of Income

                    

Interest income

 $59,758  $48,070  $39,624  $39,302  $34,322  $74,592  $59,758  $48,070  $39,624  $39,302 

Interest expense

  1,249   1,136   1,228   1,747   1,236   4,798   1,249   1,136   1,228   1,747 

Net interest income

 58,509  46,934  38,396  37,555  33,086  69,794  58,509  46,934  38,396  37,555 

Provision for loan losses

 1,300 1,125 3,175 1,500 1,000 

Provision for credit losses

 2,775 1,300 1,125 3,175 1,500 

Non-interest income

 11,050  8,716  8,463  8,135  8,881  10,722  11,050  8,716  8,463  8,135 

Non-interest expense

  32,590   26,038   23,732   22,810   21,841   37,530   32,590   26,038   23,732   22,810 

Net income before income taxes

  35,669  28,487  19,952  21,380  19,126   40,211  35,669  28,487  19,952  21,380 

Provision for income taxes

  9,225   7,478   5,477   5,868   5,134   10,435   9,225   7,478   5,477   5,868 

Net income

 $26,444  $21,009  $14,475  $15,512  $13,992  $29,776  $26,444  $21,009  $14,475  $15,512 
  

Total assets

 $1,621,044  $1,614,074  $1,111,576  $865,191  $824,398  $1,610,416  $1,621,044  $1,614,074  $1,111,576  $865,191 

Total gross loans

 $911,949  $838,587  $709,246  $617,561  $564,898  $958,564  $911,949  $838,587  $709,246  $617,561 

Loans held for sale

 $2,301 $31,277 $693 $2,123 $1,301  $- $2,301 $31,277 $693 $2,123 

Allowance for loan losses

 $10,717  $10,352  $9,902  $7,243  $6,958 

Allowance for credit losses

 $12,867  $10,717  $10,352  $9,902  $7,243 

Total deposits

 $1,457,809  $1,438,999  $973,974  $747,324  $726,565  $1,333,655  $1,457,809  $1,438,999  $973,974  $747,324 

Total shareholders’ equity

 $119,004  $134,082  $100,154  $84,505  $66,932  $147,617  $119,004  $134,082  $100,154  $84,505 

Balance sheet (period average)

                    

Total assets

 $1,642,895  $1,386,028  $1,015,297  $852,664  $764,326  $1,587,149  $1,642,895  $1,386,028  $1,015,297  $852,664 

Total gross loans

 $856,728  $785,527  $695,024  $586,672  $513,689  $933,464  $856,728  $785,527  $695,024  $586,672 

Loans held for sale

 $8,771 $15,258 $4,231 $2,186 $4,937  $533 $8,771 $15,258 $4,231 $2,186 

Total deposits

 $1,487,346  $1,231,618  $886,515  $747,196  $677,829  $1,403,957  $1,487,346  $1,231,618  $886,515  $747,196 

Total shareholders’ equity

 $120,868  $117,967  $93,152  $76,737  $60,080  $126,984  $120,868  $117,967  $93,152  $76,737 

Asset quality ratios

                    

Nonperforming loans/total loans

 0.13% 0.58% 0.36% 0.33% 0.20% 0.50% 0.13% 0.58% 0.36% 0.33%

Nonperforming assets/total assets

 0.07% 0.33% 0.27% 0.33% 0.28% 0.33% 0.07% 0.33% 0.27% 0.33%

Allowance for loan losses/total loans

 1.18% 1.23% 1.40% 1.17% 1.23%

Allowance for credit losses/total loans

 1.34% 1.18% 1.23% 1.40% 1.17%

Net loan charge-offs

 $935  $675  $516  $1,215  $711  $954  $935  $675  $516  $1,215 

Performance ratios

                    

Return on average assets

 1.61% 1.52% 1.43% 1.82% 1.83% 1.88% 1.61% 1.52% 1.43% 1.82%

Return on average equity

 21.9% 17.8% 15.5% 20.2% 23.3% 23.4% 21.9% 17.8% 15.5% 20.2%

Net interest margin

 3.82% 3.63% 4.02% 4.75% 4.70% 4.71% 3.82% 3.63% 4.02% 4.75%

Loans to deposits

 62.6% 58.3% 72.9% 82.6% 77.7% 71.9% 62.6% 58.3% 72.9% 82.6%

Efficiency ratio (1)

 46.9% 46.8% 50.6% 49.9% 52.0% 46.6% 46.9% 46.8% 50.6% 49.9%

Per share information

                    

Basic earnings

 $4.53  $3.82  $2.80  $3.01  $2.74  $5.08  $4.53  $3.82  $2.80  $3.01 

Diluted earnings

 $4.47  $3.76  $2.77  $2.97  $2.68  $5.02  $4.47  $3.76  $2.77  $2.97 

Common cash dividends

 $0.64  $0.56  $0.36  $0.46  $0.36  $1.00  $0.64  $0.56  $0.36  $0.46 

Book value per common share

 $20.34  $23.05  $19.33  $16.36  $13.03  $25.09  $20.34  $23.05  $19.33  $16.36 

Common shares outstanding at period end

 5,850,216  5,816,991  5,182,232  5,165,760  5,137,476  5,871,523  5,850,216  5,816,991  5,182,232  5,165,760 

Capital ratios – Plumas Bank

                    

Leverage ratio

 9.2% 8.4% 9.2% 10.4% 9.3% 10.8% 9.2% 8.4% 9.2% 10.4%

Tier 1 risk-based capital

 14.7% 14.4% 14.2% 13.1% 11.8% 15.7% 14.7% 14.4% 14.2% 13.1%

Total risk-based capital

 15.7% 15.5% 15.4% 14.2% 13.0% 16.9% 15.7% 15.5% 15.4% 14.2%

  

     (1) The efficiency ratio is defined as non-interest expense divided by total revenue (net interest income and non-interest income)

 

ITEM 6. [RESERVED]

 

2123

 

ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

General

 

Plumas Bancorp is a bank holding company for Plumas Bank, a California state-chartered commercial bank. We derive our income primarily from interest received on real estate related, commercial, automobile and consumer loans and, to a lesser extent, interest on investment securities and cash balances, fees received in connection with servicing deposit and loan customers and gains from the sale of government guaranteed loans. Our major operating expenses are the interest we pay on deposits and borrowings and general operating expenses. We rely on locally-generated deposits to provide us with funds for making loans.

 

We are subject to competition from other financial institutions and our operating results, like those of other financial institutions operating in California and Northern Nevada, are significantly influenced by economic conditions in California and Northern Nevada, including the strength of the real estate market. In addition, both the fiscal and regulatory policies of the federal and state government and regulatory authorities that govern financial institutions and market interest rates also impact the Bank’s financial condition, results of operations and cash flows.

  

U.S. Small Business Administration Paycheck Protection Program

 

The CARES Act  provided for the Paycheck Protection Program (PPP) and additional legislation extended this program into 2021; we have actively participated in the PPP program.  The remaining principal balance of PPP loans at December 31, 20222023 was $300$125 thousand and the remaining balance of deferred fees related to these loans totaled $18$7 thousand at December 31, 2022.2023.   For the years ending December 31, 2023, 2022, and 2021 we recognized PPP fees, net of costs, totaling $10 thousand, $1.3 million and $6.1 million, respectively. 

 

Merger Agreement with Feather River Bancorp, Inc.

On July 1, 2021, pursuant to a previously announced Agreement and Plan of Reorganization and Merger dated as of March 10, 2021 (the “Merger Agreement”) between the Company and Feather River Bancorp, Inc. (“FRB”), FRB merged with and into the Company with the Company continuing as the surviving corporation (the “Merger”). Immediately after the Merger, Bank of Feather River, the wholly owned bank subsidiary of FRB (“BFR”), merged with and into the Bank, with the Bank continuing as the surviving bank.  BFR has become our Yuba City branch. The Merger and Bank Merger are collectively referred to as the “Transaction.”

As part of its business strategy, the Company regularly reviews its business strategies and opportunities to enhance the value of its franchise, including through acquisitions. The Transaction is consistent with the Company’s business strategy, which will (1) expand Plumas’ geographic presence into new markets in Northern California, (2) diversify and bring new expertise to Plumas’ agricultural lending business, and (3) strengthen the Company’s talent base.

Pursuant to the terms of the definitive merger agreement between the Company and FRB, each issued and outstanding share of common stock of FRB (the “Common Shares”), was converted into the right to receive, at the election of each holder of Common Shares, either (i) shares of common stock of the Company (“Plumas Common Stock”) or (ii) cash (the “Merger Consideration”). Shareholder elections were subject to proration such that aggregate Merger Consideration payable by the Company was comprised of (i) $4,738,583 in cash (the “Aggregate Cash Amount”) and (ii) 598,020 shares of Plumas Common Stock (the “Aggregate Plumas Share Amount”). Holders of Common Shares received either $19.14 in cash or 0.614 shares of Plumas Common Stock. The value of the total deal consideration was approximately $23.4 million, which is based upon the volume-weighted average trading price of Plumas common stock for the 10 trading days ending on the last trading day immediately preceding July 1, 2021, the closing date of the Merger.

Immediately after the Transaction, the newly combined company, operating as Plumas Bancorp with its banking subsidiary, Plumas Bank, had total assets of approximately $1.5 billion.  The estimated fair value of assets acquired at July 1, 2021 was $205.0 million consisting of $28.4 million in cash, $160.4 million in net loans, $1.0 million in core deposit intangible, $5.5 million in goodwill and $9.7 million in other assets. The estimated fair value of deposits assumed totaled $176.7 million consisting of $89.5 million in non-interest bearing transaction accounts, $9.3 million in savings accounts, $45.6 million in money market accounts and $32.3 million in time deposits.

Critical Accounting Policies

 

Our accounting policies are integral to understanding the financial results reported. Our most complex accounting policies require management’s judgment to ascertain the valuation of assets, liabilities, commitments and contingencies. We have established detailed policies and internal control procedures that are intended to ensure valuation methods are applied in an environment that is designed and operating effectively and applied consistently from period to period. The following is a brief description of our current accounting policies involving significant management valuation judgments.

 

Allowance for LoanCredit Losses. The allowance for loancredit losses is an estimate of credit losses inherent in the Company's loan portfolio that have been incurred as of the balance-sheet date. The allowance is established through a provision for loancredit losses which is charged to expense. Additions to the allowance are expected to maintain the adequacy of the total allowance after credit losses and loan growth. Credit exposures determined to be uncollectible are charged against the allowance. Cash received on previously charged off amounts is recorded as a recovery to the allowance. The overall allowance consists

To estimate expected losses the Company generally utilizes historical loss trends and the remaining contractual lives of two primary components, specific reserves relatedthe loan portfolios to impaired loansdetermine estimated credit losses through a reasonable and general reservessupportable forecast period. Individual loan credit quality indicators including loan grade and borrower repayment performance have been statistically correlated with historical credit losses and various economic metrics, including California unemployment rates, California housing prices, and California gross domestic product. Model forecasts may be adjusted for inherent losses relatedlimitations or biases that have been identified through independent validation and back-testing of model performance to loansactual realized results. At both January 1, 2023, the adoption and implementation date of ASC Topic 326, and December 31, 2023, the Company utilized a reasonable and supportable forecast period of approximately four quarters and obtained the forecast data from publicly available sources. The Company also considered the impact of portfolio concentrations, changes in underwriting practices, imprecision in its economic forecasts, and other risk factors that are collectively evaluated for impairment.

We evaluate our allowance for loan losses quarterly. We believemight influence its loss estimation process. Management believes that the allowance for credit losses at December 31, 2023, appropriately reflected expected credit losses inherent in the loan portfolio at that date.

In determining the allowance for credit losses, accruing loans with similar risk characteristics are generally evaluated collectively. The Company's policy is a “critical accounting estimate” because itthat loans designated as nonaccrual no longer share risk characteristics similar to other loans evaluated collectively and as such, all nonaccrual loans are individually evaluated for reserves. As of December 31, 2023 the Bank's nonaccrual loans comprised the entire population of loans individually evaluated. The Company's policy is based upon management’s assessmentthat nonaccrual loans also represent the subset of various factors affecting the collectabilityloans where borrowers are experiencing financial difficulty where an evaluation of the source of repayment is required to determine if the nonaccrual loans including current economic conditions, past credit experience, delinquency status, the value of the underlyingshould be categorized as collateral if any, and a continuing review of the portfolio of loans.dependent.

 

We cannot provide you with any assurance that economic difficulties or other circumstances which would adversely affect our borrowers and their ability to repay outstanding loans will not occur which would be reflected in increased losses in our loan portfolio and which could result in actual losses that exceed reserves previously established.

 

2224

 

The following discussion is designed to provide a better understanding of significant trends related to the Company's financial condition, results of operations, liquidity and capital. It pertains to the Company's financial condition, changes in financial condition and results of operations as of December 31, 20222023 and 20212022 and for each of the three years in the period ended December 31, 2022.2023. The discussion should be read in conjunction with the Company's audited consolidated financial statements and notes thereto and the other financial information appearing elsewhere herein.

 

Overview

 

The Company recorded net income of $26.4$29.8 million for the year ended December 31, 2022,2023, an increase of $5.4$3.4 million or 26%13% from net income of $21.0$26.4 million during the year ended December 31, 2021.2022. Pretax income increased by $7.2$4.5 million, or 25%13%, to $35.7$40.2 million in 20222023 from $28.5$35.7 million during the year ended December 31, 2021.  Results for the twelve months ended December 31, 2022 and six months ended December 31, 2021, benefited from the acquisition of the Bank of Feather River (BFR), the wholly owned subsidiary of Feather River Bancorp, effective July 1, 2021. Total assets acquired from BFR, including goodwill, were $205 million. Loans acquired in the acquisition totaled $160 million and deposits totaled $177 million. Goodwill associated with the acquisition of Feather River Bancorp was $5.5 million and the core deposit intangible was $1.0 million.

In connection with the acquisition, the Company incurred a variety of non-recurring expenses. There were no material non-recurring expenses related to the acquisition during 2022. The non-recurring costs, exclusive of salaries and benefits, for the twelve months ended December 31, 2021, were $692 thousand consisting of $292 thousand in consulting costs including investment advisor fees, $171 thousand in legal expense, $175 thousand in outside service costs and $54 thousand in other expenses.

During the twelve months ended December 31, 2022, PPP fees net of the amortization of PPP origination costs were $1.3 million. This compares to $6.1 million during the twelve months ended December 31, 2021.

During the second and third quarters of 2021 the Company qualified for the Employee Retention Credit  (ERC). The ERC was made available under the Coronavirus Aid, Relief, and Economic Security Act and modified and extended under the Taxpayer Certainty and Disaster Tax Relief Act of 2020. We recorded an ERC of $1.1 million during the 2021 second quarter and $1.2 million during the 2021 third quarter as a reduction of salary and benefit expense.

The provision for loan losses increased from $1.1 million during the twelve months ended December 31, 2021 to $1.3 million during 2022.

Net interest income increased by $11.6$11.3 million to $58.5$69.8 million during 20222023 from $46.9$58.5 million for the year ended December​December 31, 2021.2022. This increase in net interest income resulted from an increase in interest income of $11.7$14.8 million partially offset by an increase in interest expense of $113 thousand.$3.5 million. Interest and fees on loans, including loans held for sale, increased by $2.4 million,$9.3 million; interest on investment securities increased by $4.7 million and$6.0 million. These components of the increase in interest income were partially offset by a decline in interest on other interest earning assets of $0.5 million. The provision for credit losses increased by $4.6 million.from $1.3 million during the twelve months ended December 31, 2022 to $2.8 million during 2023.

 

During the year ended December 31, 2022 ,2023, non-interest income totaled $11.0$10.7 million, an increasea decrease of $2.3$0.3 million from the $8.7$11.0 million earned during  2021.2022.  This decrease included a reduction in gain on sale of SBA loans of $2.5 million, partially offset by a gain of $1.7 million on termination of our interest rate swaps during the first quarter of 2023. Non-interest expense increased by $6.6$4.9 million from $26.0$32.6 million during 20212022 to $32.6$37.5 million during the twelve months ending December 31, 2022.2023. The provision for income taxes increased by $1.7$1.2 million from $7.5$9.2 million in 20212022 to $9.2$10.4 million during the year ended  December 31, 2022.  

2023. 

 

Total assets at December 31, 20222023  were $1.6 billion, an increasea decrease of $7$11 million from December 31, 2021.2022.  The largest componentscomponent of this increase were increases of  $75 million in net loans, $139 million in investment securities and $18 million in accrued interest and other assets.  These items were mostly offset by reductions of $197 milliondecrease was a decline in cash and due from banks and $29of $98 million. This was mostly offset by increases of $45 million in net loans held for sale.and $45 million in investment securities. 

 

Gross loans, excluding loans held for sale, increased by $73$47 million, or 9%5%, from $839 million at December 31, 2021, to $912 million at December 31, 2022.2022, to $959 million at December 31, 2023. Increases in loans included $97$28 million in commercial real estate loans, $8$14 million in automobileconstruction loans, and $3$7 million in agricultural loans, $2 million in equity lines of credit;credit, and $1 million in automobile loans; these items were partially offset by decreases of $23$3 million in residential real estate loans and $2 million in commercial loans, $8 million in construction loans and $4 million in agricultural loans. Excluding PPP loan activity, commercial loans would have increased by $11 million and gross loans would have increased by $107 million or 13%. PPP loans totaled $300 thousand at December 31, 2022, and $35 million at December 31, 2021.   Loans held for sale represent the guaranteed portion of SBA 7(a) loans. As of  December 31, 2022 and December 31, 2021 the Company had $2.3 million and $31.3 million, respectively in SBA government guaranteed loans held for sale. 

 

Total deposits increaseddecreased by $18.8$124 million from $1.4to $1.3 billion at December 31, 2021 to $1.5 billion at December 31, 2022.2023. The increasedecrease in deposits includes increasesdecreases of $30$74 million in demand deposits, and $27$69 million in savings, accounts.  These increases were partially offset by declines of $23and $24 million in money market accounts and $15 milliondeposits. Partially offsetting these decreases was an increase in time deposits.  Atdeposit of $43 million. On December 31, 2022, 53%2023, 52% of the Company’s deposits were in the form of non-interest bearingnon-interest-bearing demand deposits.

 

Shareholders’ equity decreasedBorrowings increased by $15.1 million from $134.1 million$90 million. There were no borrowings outstanding at December 31, 20212022; however, there were $10 million in junior subordinated deferrable interest debentures which were redeemed in 2023.  The Company is eligible to participate in the Bank Term Funding Program (BTFP). The Federal Reserve Board, on March 12, 2023, announced the creation of a new BTFP. The BTFP offers loans of up to one year in length to banks, savings associations, credit unions, and other eligible depository institutions pledging U.S. Treasuries, agency debt and mortgage-backed securities, and other qualifying assets as collateral. These assets are valued at par. At December 31, 2023, the Company had outstanding borrowings under the BTFP totaling $80 million, secured by $107 million in par value of securities pledged as collateral under the BTFP. 

Shareholders’ equity increased by $28.3 million from $119.0 million at December 31, 2022. The $15.1 million decrease was related2022 to a reduction in accumulated other comprehensive income/loss of $38.4 million from accumulated other comprehensive income of $1.6$147.3 million at December 31, 20212023. The $28.3 million increase was related to annet income during 2023, of $29.8 million, a decline in accumulated other comprehensive loss of $36.8$4.3 million at December 31, 2022.  In addition, shareholder dividends decreased shareholders’ equity by $3.7 million.  These items were partially offset by earnings during 2022 of $26.4 million and $571 thousand representing stock option and restricted stock activity.activity of $661,000 partially offset by shareholder dividends of $5.9 million and $554,000 related to the cumulative change from adoption of ASU 2016-13.

 

Return on average assets was 1.61%1.88% during the twelve months ended December 31, 2022,2023, up from 1.52%1.61% during 2021.2022. Return on average equity increased to 21.9%23.4% for the twelve months ended December 31, 2022,2023, up from 17.8%21.9% during 2021.2022.

  

2325

 

Results of Operations

 

Net Interest Income

 

The following table presents, for the years indicated, the distribution of consolidated average assets, liabilities and shareholders' equity. Average balances are based on average daily balances. It also presents the amounts of interest income from interest-earning assets and the resultant yields expressed in both dollars and yield percentages, as well as the amounts of interest expense on interest-bearing liabilities and the resultant cost expressed in both dollars and rate percentages. Nonaccrual loans are included in the calculation of average loans while nonaccrued interest thereon is excluded from the computation of yields earned.

 

 

Year ended December 31,

  

Year ended December 31,

 
 

2022

  

2021

  

2020

  

2023

  

2022

  

2021

 
     

Interest

 

Rates

    

Interest

 

Rates

    

Interest

 

Rates

      

Interest

 

Rates

    

Interest

 

Rates

    

Interest

 

Rates

 
 

Average

 

income/

 

earned/

 

Average

 

income/

 

earned/

 

Average

 

income/

 

earned/

  

Average

 

income/

 

earned/

 

Average

 

income/

 

earned/

 

Average

 

income/

 

earned/

 
 

balance

 

expense

 

paid

 

balance

 

expense

 

paid

 

balance

 

expense

 

paid

  

balance

 

expense

 

paid

 

balance

 

expense

 

paid

 

balance

 

expense

 

paid

 
 

(dollars in thousands)

  

(dollars in thousands)

 

Assets

                                                        
                                        

Interest-bearing cash and due from banks and deposits in banks

 $305,095  $4,923  1.61% $253,023  $345  0.14% $95,591  $210  0.22% $86,897  $4,387  5.05% $305,095  $4,923  1.61% $253,023  $345  0.14%

Taxable investment securities

  258,732  6,409  2.48% 164,199  2,746  1.67% 119,968  2,451  2.04%  338,941  11,525  3.40% 258,732  6,409  2.48% 164,199  2,746  1.67%

Non-taxable investment securities (1)

  103,366 2,722 2.63% 75,673 1,666 2.20% 39,576 983 2.48%  123,002 3,681 2.99% 103,366 2,722 2.63% 75,673 1,666 2.20%

Loans held for sale

  8,771 510 5.81% 15,258 826 5.41% 4,231 254 6.00%  533 49 9.19% 8,771 510 5.81% 15,258 826 5.41%

Total loans (2)(3)

  856,728   45,194  5.28%  785,527   42,487  5.41%  695,024   35,726  5.14%  933,464   54,950  5.89%  856,728   45,194  5.28%  785,527   42,487  5.41%

Total earning assets

  1,532,692   59,758  3.90% 1,293,680   48,070  3.72% 954,390   39,624  4.15%  1,482,837   74,592  5.03% 1,532,692   59,758  3.90% 1,293,680   48,070  3.72%

Cash and due from banks

  40,520       44,396       23,654        26,100       40,520       44,396      

Other assets

  69,683        47,952        37,253        78,212        69,683        47,952      

Total assets

 $1,642,895       $1,386,028       $1,015,297       $1,587,149       $1,642,895       $1,386,028      
                                        

Liabilities and shareholders’ equity

                                                        

Interest bearing demand deposits

 $-  $-  0.00% $-  $-  0.00% $97,395  $77  0.08%

Money market deposits

  254,723  284  0.11% 224,776  307  0.14% 115,203  278  0.24% $227,819  $1,367  0.60% 254,723  $284  0.11% $224,776  $307  0.14%

Savings deposits

  400,314  376  0.09% 306,911  280  0.09% 212,470  278  0.13%  375,377  795  0.21% 400,314  376  0.09% 306,911  280  0.09%

Time deposits

  59,016  163  0.28% 53,976  193  0.36% 38,003  199  0.52%  74,570  1,568  2.10% 59,016  163  0.28% 53,976  193  0.36%

Other borrowings

  17,945 896 4.99% - - 0.00% - - 0.00%

Junior subordinated debentures

  10,310  359  3.48% 10,310  348  3.38% 10,310  385  3.73%  2,268  141  6.22% 10,310  359  3.48% 10,310  348  3.38%

Repurchase agreements and other

  12,327 67 0.54% 13,419 8 0.06% 11,899 11 0.09%  18,576 31 0.17% 12,327 67 0.54% 13,419 8 0.06%

Total interest-bearing liabilities

  736,690   1,249  0.17% 609,392   1,136  0.19% 485,280   1,228  0.25%  716,555   4,798  0.67% 736,690   1,249  0.17% 609,392   1,136  0.19%

Noninterest bearing demand deposits

  773,293       645,955       423,444        726,191       773,293       645,955      

Other liabilities

  12,044       12,714       13,421        17,419       12,044       12,714      

Shareholders’ equity

  120,868        117,967        93,152        126,984        120,868        117,967      

Total liabilities and shareholders’ equity

 $1,642,895       $1,386,028       $1,015,297       $1,587,149       $1,642,895       $1,386,028      

Net interest income

     $58,509       $46,934       $38,396         $69,794       $58,509       $46,934    

Net interest spread (4)

       3.73%      3.53%      3.90%       4.36%      3.73%      3.53%

Net interest margin (5)

       3.82%      3.63%      4.02%       4.71%      3.82%      3.63%

 

(1)

Interest income is reflected on an actual basis and is not computed on a tax-equivalent basis.

  

(2)

Average nonaccrual loan balances of $3.0 million for 2023, $2.8 million for 2022 and $4.4 million for 2021 and $2.3 million for 2020 are included in average loan balances for computational purposes.

  

(3)

Loan origination fees and costs are included in interest income as adjustments of the loan yields over the life of the loan using the interest method. Loan interest income includes net (costs)/ loan fees of ($1.3 million), $234 thousand and $5.7 million for 2023, 2022 and $1.4 million for 2022, 2021, and 2020, respectively.

  

(4)

Net interest spread represents the average yield earned on interest-earning assets less the average rate paid on interest-bearing liabilities.

  

(5)

Net interest margin is computed by dividing net interest income by total average earning assets.

 

2426

 

The following table sets forth changes in interest income and interest expense, for the years indicated and the amount of change attributable to variances in volume, rates and the combination of volume and rates based on the relative changes of volume and rates:

 

 

2022 compared to 2021

 

2021 compared to 2020

  

2023 compared to 2022

 

2022 compared to 2021

 
 

Increase (decrease) due to change in:

  

Increase (decrease) due to change in:

  

Increase (decrease) due to change in:

  

Increase (decrease) due to change in:

 
    
 

Average

 

Average

       

Average

 

Average

       

Average

 

Average

       

Average

 

Average

      
 

Volume(1)

 

Rate(2)

 

Mix(3)

 

Total

 

Volume(1)

 

Rate(2)

 

Mix(3)

 

Total

  

Volume(1)

 

Rate(2)

 

Mix(3)

 

Total

 

Volume(1)

 

Rate(2)

 

Mix(3)

 

Total

 
 

(dollars in thousands)

  

(dollars in thousands)

 

Interest-earning assets:

                                  

Interest-bearing cash and due from banks and deposits in banks

 $71  $3,738  $769  $4,578  $346  $(80) $(131) $135  $(3,521) $10,480  $(7,495) $(536) $71  $3,738  $769  $4,578 

Taxable investment securities

  1,581  1,321  761  3,663  904  (445) (164) 295   1,987  2,389  740  5,116  1,581  1,321  761  3,663 

Non-taxable investment securities

  610 327 119 1,056 897 (112) (102) 683   517 371 71 959 610 327 119 1,056 

Loans held for sale

  (351) 61 (26) (316) 662 (25) (65) 572   (479) 296 (278) (461) (351) 61 (26) (316)

Loans

  3,851   (1,049)  (95)  2,707   4,652   1,866   243   6,761   4,048   5,239   469   9,756   3,851   (1,049)  (95)  2,707 

Total interest income

  5,762   4,398   1,528   11,688   7,461   1,204   (219)  8,446   2,552   18,775   (6,493)  14,834   5,762   4,398   1,528   11,688 
    

Interest-bearing liabilities:

                                  

Interest bearing demand deposits

  - -  -  - (77) - -  (77)

Money market deposits

  41  (56) (8) (23) 265  (121) (115) 29   (30) 1,244  (131) 1,083  41  (56) (8) (23)

Savings deposits

  85  8  3  96  123  (84) (37) 2   (24) 472  (29) 419  85  8  3  96 

Time deposits

  18  (44) (4) (30) 84  (63) (27) (6)  43  1,078  284  1,405  18  (44) (4) (30)

Other borrowings

  - -  896  896 - - -  - 

Junior subordinated debentures

  -  11  -  11  -  (37) -  (37)  (280) 282  (220) (218) -  11  -  11 

Repurchase agreements and other

  (1)  65  (5)  59  1  (4)  -  (3)  34   (46)  (24)  (36)  (1)  65   (5)  59 

Total interest expense

  143   (16)  (14)  113   396   (309)  (179)  (92)  (257)  3,030   776   3,549   143   (16)  (14)  113 
    

Net interest income

 $5,619  $4,414  $1,542  $11,575  $7,065  $1,513  $(40) $8,538  $2,809  $15,745  $(7,269) $11,285  $5,619  $4,414  $1,542  $11,575 

 

 

(1)

The volume change in net interest income represents the change in average balance multiplied by the previous year’s rate.

 

(2)

The rate change in net interest income represents the change in rate multiplied by the previous year’s average balance.

 

(3)

The mix change in net interest income represents the change in average balance multiplied by the change in rate.

 

27

20222023 compared to 2021.2022.  Net interest income is the difference between interest income and interest expense.Net interest income for the year ended December 31, 2023 was $69.8 million, an increase of $11.3 million from the $58.5 million earned during 2022. The increase in net interest income includes an increase of $14.8 million in interest income partially offset by an increase of $3.5 million in interest expense. Interest and fees on loans, including loans held for sale, increased by $9.3 million related to growth in the loan portfolio and an increase in yield on the portfolio. Net loan fees/costs declined from net fees of $234,000 during 2022 to net costs of $1.3 million during 2023. This decline is mostly related to a decline in fees earned on PPP loans. The average yield on loans, including loans held for sale, increased by 61 basis points from 5.28% during 2022 to 5.89% during 2023. The average prime rate increased from 4.86% in 2022 to 8.20% in 2023.

Interest on investment securities increased by $6.1 million from 2022, related to an increase in average investment securities of $100 million to $462 million and an increase in yield on the investment portfolio from 2.52% during 2022 to 3.29% during 2023. Interest on interest-earning cash balances decreased by $0.5 million related to a decrease in average interest-earning cash balances partially offset by an increase in the rate earned on these balances. The rate paid on interest-earning cash balances increased from 1.61% during 2022 to 5.05% during 2023 mostly related to an increase in the rate paid on balances held at the Federal Reserve Bank. The average rate paid on Federal Reserve balances was 1.76% during 2022 and 5.1% during 2023. Average interest-earning cash balances declined from $305 million during 2022 to $87 million during 2023 related to a decline in average deposits and increases in average loans and investment securities. 

Average interest earning assets during 2023 totaled $1.5 billion, a decrease of $50 million from 2022. This decrease in average interest earning assets resulted from a decline in average interest-earning cash balances of $218 million, mostly offset by increases of $68 million in average loan balances and $100 million in average investment securities. The average yield on interest earning assets increased by 113 basis points to 5.03%, related to increases in market rates. 

Interest expense increased from $1.2 million during 2022 to $4.8 million during 2023 related to an increase in rate paid on interest bearing liabilities. The average rate paid on interest bearing liabilities increased from 0.17% during 2022 to 0.67% in 2023 related mainly to an increase in market interest rates and the effect of a 4% time deposit promotion. Beginning in April 2023 we began offering a time deposit promotion offering for a limited time 7-month and 11-month time deposits at an interest rate of 4%. We discontinued this promotion, which generated $46 million in deposits, on June 30, 2023. However, during the fourth quarter we allowed those customers who had promotional time deposits to renew those deposits at similar terms.   Interest paid on deposit accounts increased for all products mostly related to market conditions. In total interest paid on deposits increased by $2.9 million broken down by product type as follows: Money market accounts - $1.1 million, Savings accounts - $0.4 million and Time deposits - $1.4 million. 

During March we redeemed our junior subordinated debentures with funding provided by a $10 million borrowing on Plumas Bancorp's line of credit/term loan facility. Interest expense incurred during the twelve months ended December 31, 2023, on the junior subordinated debentures totaled $141,000, down from $359,000 during 2022. Interest and fees incurred on the line of credit borrowing totaled $369,000 during the current period. During the fourth quarter of 2023 we borrowed $80 million under the BTFP.  Interest incurred on this borrowing totaled $527,000 during 2023. 

Net interest margin is net interest income expressed as a percentage of average interest-earning assets. Net interest margin for the twelve months ended December 31, 2023, increased by 89 basis points to 4.71%, up from 3.82% in 2022.

2022 compared to 2021.  Net interest income increased by $11.6 million to $58.5 million during 2022 from $46.9 million for the year ended December 31, 2021. Driven by a large increase in the federal funds rate during 2022, interest income increased by $11.7 million from $48.1 million during 2021 to $59.8 million during the twelve months ended December 31, 2022. The increase in the federal funds rate had a much smaller affecteffect on the Company's interest expense which increased by $113 thousand to $1.2 million. Interest and fees on loans, including loans held for sale, increased by $2.4 million, interest on investment securities increased by $4.7 million and interest on interest-bearing cash and due from banks and deposits in banks increased by $4.6 million. Net interest margin for the year ended December 31, 2022, increased 19 basis points to 3.82%, up from 3.63% during 2021.

 

2528

 

The $2.4 million increase in interest and fees on loans and loans held for sale resulted from an increase in average balance of $65 million partially offset by a decrease in yield of 13 basis points to 5.28%.  Included in interest and fees on loans during the current year were PPP fees net of costs of $1.3 million, a decrease of $4.8 million from $6.1 million during 2021. Excluding interest and fees on PPP loans, loan yield would have increased by 13 basis points to 5.18% for the current year compared to 5.05% during the twelve months ended December 31, 2021. Interest on investment securities increased by $4.7 million related to an increase in average balance of $122 million and an increase in yield of 68 basis points from 1.84% during 2021 to 2.52% during 2022. Yield on taxable investment securities increased by 81 basis points and yield on non-taxable investment securities increased by 43 basis points.  Interest on interest-bearing cash and due from banks and deposits in banks, which primarily relates to interest on cash balances held at the Federal Reserve Bank of San Francisco, increased by $4.6 million related to an increase in average balance of $52 million and an increase in the average rate paid on these balances from 0.14% during 2021 to 1.61% during 2022. This is consistent with the increase in the federal funds rate during 2022 from an average of 0.13% during 2021 to an average of 1.76% during 2022.

 

Interest expense on deposits increased by $43 thousand to $823 thousand during 2022, up from $780 thousand during 2021. The average rate paid on interest bearing deposits decreased slightly from 0.13% during 2021 to 0.12% during 2022, while average interest bearinginterest-bearing deposits increased by $128 million to $714 million. In recent months, market rates for deposits have increased significantly and we would expect in 2023 an increase in our cost of interest bearing deposits. 

 

Interest expense on junior subordinated debentures increased by $11 thousand from $348 thousand during 2021 to $359 thousand during 2022 and interest on other interest bearinginterest-bearing liabilities increased by $59 thousand to $67 thousand.

 

Net interest margin is net interest income expressed as a percentage of average interest-earning assets. As a result of the changes noted above, the net interest margin for 2022 increased by 19 basis points to 3.82%.

2021 comparedProvision for credit losses. On January 1, 2023, the Company adopted ASU 2016-03 Financial Instruments Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, which replaces the incurred loss methodology, referred to 2020. Net interest income increased by $8.5 million to $46.9 million during 2021 from $38.4 million foras the year ended December 31, 2020. This increase in net interest income resulted fromcurrent expected credit loss (CECL) methodology. Upon adoption of CECL we recorded an increase in interest incomethe allowance for credit losses of $8.4 million and a decline in interest expense of $92 thousand. Interest on loans, including loans held for sale, increased by $7.3 million, interest on investment securities increased by $978 thousand and interest on interest-bearing cash and due from banks and deposits in banks increased by $135 thousand. Net interest margin for the year ended December 31, 2021 decreased 39 basis points to 3.63%, down from 4.02% during 2020.

26

Interest and fees on loans, including loans held for sale, increased by $7.3 million. This increase resulted from an increase in average balance of $102 million$529,000 and an increase in yieldthe reserve for unfunded commitments of 26 basis points to 5.41%. Included in interest income during 2021 were the amortization of PPP fees, net of costs, of $6.1 million, an increase of $3.6 million from the same period in 2020.  Excluding the effect of the PPP loans, loan yield would have declined by 18 basis points to 5.05% during 2021 and 5.23% during 2020. This is consistent with a decline in market interest rates during the comparison periods. Interest on investment securities increased by $978 thousand as an increase in average balance of $80 million was partially offset by a decline in yield of 31 basis points from 2.15% during 2020 to 1.84% during 2021.Yield on taxable investment securities declined by 37 basis points and yield on non-taxable investment securities declined by 28 basis points. Interest on interest-bearing cash and due from banks and deposits in banks, which primarily relates to interest on cash balances held at the Federal Reserve Bank of San Francisco, increased by $135 thousand related to an increase in average balance $157 million partially offset by a decline in the rate paid on these balances from 0.22% during 2020 to 0.14% during 2021.

Interest expense on deposits decreased by $52 thousand to $780 thousand during 2021, down from $832 thousand during 2020 . The largest components of this decrease were declines of $77 thousand in interest on Now accounts, and $6 thousand in interest on time deposits. The decline in NOW interest expense is related to the elimination of our NOW deposit product in November 2020. The largest increase in interest expense on deposits was an increase of $29 thousand in interest on money market accounts related to an increase in average balance of $110 million mostly offset by a decline in rate paid of 10 basis points from 24 basis points during 2020 to 14 basis points during 2021. The average rate paid on interest bearing deposits declined from 0.18% during 2020 to 0.13% during 2021, while average interest bearing deposits increased by $123 million to $586 million.

Interest expense on junior subordinated debentures decreased by $37 thousand from $385 thousand during 2020 to $348 thousand during the 2020. This decrease was related to a decrease in rate paid on junior subordinated debentures from 3.73% during 2020 to 3.38% during 2021. For most of the first half of 2020 interest on the debentures fluctuated with changes in the 3-month LIBOR rate. On May 26, 2020 we entered into two separate interest rate swap agreements, effectively converting the $10 million in Subordinated Debentures to fixed obligations effective with the quarterly payments due in September, 2020. The swaps have a 10 year maturity and fix the LIBOR rate on the Subordinated Debentures at approximately 75 basis points.

As a result of the changes noted above, the net interest margin for 2021 decreased by 39 basis points to 3.63%.

Provision for Loan Losses

$258,000.  During the year ended December 31, 20222023 we recorded a provision for loancredit losses of $1.3 million$2,775,000 an increase of $175 thousand$1,475,000 from $1.1 million$1,300,000 during 2022. The provision for credit losses during the year ended December 31, 2021.current period consisted of a provision for credit losses-loans of $2,575,000 and an increase in the reserve for unfunded commitments of $200,000.  The increase in the reserves includes growth in the loan portfolio, an increase in qualitative reserves related to the continuation of increases in market interest rates and a reduction in economic activity. As time progresses the results of economic conditions will require CECL model assumption inputs to change and further refinements to the estimation process may also be identified.  See “Analysis of Asset Quality and Allowance for LoanCredit Losses” for furthera discussion of loan quality trends and the provision for loancredit losses.

The following tables present the activity in the allowance for credit losses and the reserve for unfunded commitments during the twelve months ended December 31, 2023, and 2022 (in thousands).

 

The allowance for loan losses is maintained at a level that management believes will be appropriate to absorb inherent losses on existing loans based on an evaluation of the collectability of the loans and prior loan loss experience. The evaluations take into consideration such factors as changes in the nature and volume of the portfolio, overall portfolio quality, review of specific problem loans, and current economic conditions that may affect the borrower's ability to repay their loan. The allowance for loan losses is based on estimates, and ultimate losses may vary from the current estimates.

Allowance for Credit Losses

 

December 31, 2023

  

December 31, 2022

 

Balance, beginning of period

 

$

10,717

  

$

10,352

 

Impact of CECL adoption

  

529

   

-

 

Provision charged to operations

  

2,575

   

1,300

 

Losses charged to allowance

  

(1,802

)

  

(1,461

)

Recoveries

  

848

   

526

 

Balance, end of period

 

$

12,867

  

$

10,717

 

Reserve for Unfunded Commitments

 

December 31, 2023

  

December 31, 2022

 

Balance, beginning of period

 

$

341

  

$

341

 

Impact of CECL adoption

  

258

   

-

 

Provision charged to operations

  

200

   

-

 

Balance, end of period

 

$

799

  

$

341

 

 

These estimates are reviewed periodically and, as adjustments become necessary, they are reported in earnings in the periods in which they become known. Based on information currently available, management believes that the allowance for loancredit losses is appropriate to absorb potential risks in the portfolio. However, no assurance can be given that the Company may not sustain charge-offs which are in excess of the allowance in any given period.

 

 

Non-Interest Income

 

The following table sets forth the components of non-interest income for the years ended December 31, 2023, 2022 2021 and 2020.2021.

 

 

Years Ended December 31,

  

Change during Year

  

Years Ended December 31,

  

Change during Year

 
 

2022

 

2021

 

2020

 

2022

 

2021

  

2023

 

2022

 

2021

 

2023

 

2022

 
 

(dollars in thousands)

  

(dollars in thousands)

 

Interchange revenue

 $3,401  $3,279  $2,568  $122  $711  $3,419  $3,401  $3,279  $18  $122 

Service charges on deposit accounts

  2,789   2,464   2,349   325   115 

Gain on termination of swaps

 1,707 - - 1,707  - 

Loan servicing fees

 900  893  852  7  41 

FHLB Dividends

 418 293 233 125  60 

Earnings on bank owned life insurance policies

 417  391  380  26  11 

Gain on sale of loans, net

 2,696  1,008  1,344  1,688  (336) 234  2,696  1,008  (2,462) 1,688 

Service charges on deposit accounts

  2,464   2,349   2,323   115   26 

Loan servicing fees

 893  852  841  41  11 

Earnings on bank owned life insurance policies

 391  380  342  11  38 

Gain on sale of building

 - - 218 -  (218)

Loss on sale of investments

 -  (209) -  209  (209) -  -  (209) -  209 

Other income

  1,205   1,057   827   148   230   838   912   824   (74)  88 

Total non-interest income

 $11,050  $8,716  $8,463  $2,334  $253

 

 $10,722  $11,050  $8,716  $(328) $2,334

 

2023 compared to 2022. During 2023, non-interest income totaled $10.7 million, a decrease of $328,000 from $11.0 million during the twelve months ended December 31, 2022. The largest component of this decrease was a decline in gain on sale of SBA 7(a) loans of $2.5 million from $2.7 million during the twelve months ended December 31, 2022 to $234,000 during the current period. We did not sell SBA 7(a) loans during the second and third quarters of 2021 resulting in an inventory of loans held for sale of $31.3 million at December 31, 2021.  During 2022 we sold $50.5 million in guaranteed portions of SBA 7(a) loans. This compares to $5.3 million in sales during the current period. Partially offsetting the decline in SBA gains was a gain of $1.7 million on termination of our interest rate swaps during the first quarter of 2023. In addition, service charges on deposit accounts increased by $325,000. This was mostly related to our Yuba City, California branch acquired in the acquisition of Feather River Bancorp in 2021. During most of 2022 we waived service charges on deposit accounts at the Yuba City Branch.

During the fourth quarter of 2022 and continuing into 2023 we experienced a significant decline in premiums received on the sale of SBA loans; in response we chose to portfolio SBA 7(a) loans which do not meet a minimum premium on sale. During the current period we chose not to sell $4.1 million in salable guaranteed portions of SBA 7(a) loans as they did not meet our minimum premium on sale. Additionally, the SBA 7(a) loan product that is salable in the open market is variable rate tied to prime and we have seen a significant decline in interest in this product given the recent increases in the prime rate. While we continue to produce SBA 7(a) loans for sale at a greatly reduced rate, we have had success in funding fixed rate SBA 7(a) loans which we portfolio. At December 31, 2023, fixed rate SBA 7(a) loans totaled $23 million.

 

2022 compared to 2021. During 2022, non-interest income totaled $11.0 million, an increase of $2.3 million from the $8.7 million earned during 2021. This increase included increases in several categories of non-interest income, the largest of which was $1.7 million in gains on sale of SBA loans.  During 2022, we sold $50.5 million in guaranteed portions of SBA loans.  This compares to sales of $14.2 million during 2021. Loans held for sale at December 31, 2022 and 2021 totaling $2.3 million and $31.3 million, respectively, consist of the guaranteed portion of SBA 7(a) loans.

 

2021 compared to 2020. During 2021, non-interest income totaled $8.7 million, an increase of $253 thousand from the $8.5 million earned during 2020. This increase included increases in several categories of non-interest income, the largest of which were $711 thousand in interchange income, which was mostly related to an increase in the size of the bank, and $230 thousand in other income. The increase in other income mostly relates to insurance proceeds related to fire damage at our Greenville, California branch.  These items were partially offset by decreases of $336 thousand in gains on sale of loans, a $218 thousand gain on sale of  an administrative building in 2020 and a $209 thousand loss on sale of investment securities classified as available for sale.  While gains on sale of loans decreased by $336 thousand, loans held for sale increased by $30.6 million to $31.3 million.  During the year ended December 31, 2021 the Company sold twenty-nine available-for-sale investment securities for total proceeds of $20 million recording a $209 thousand loss on sale.

 

Non-Interest Expense

 

The following table sets forth the components of other non-interest expense for the years ended December 31, 2023, 2022 2021 and 2020.2021.

 

 

Years Ended December 31,

 

Change during Year

  

Years Ended December 31,

 

Change during Year

 
 

2022

 

2021

  

2020

 

2022

 

2021

  

2023

 

2022

  

2021

 

2023

 

2022

 
 

(dollars in thousands)

  

(dollars in thousands)

 

Salaries and employee benefits

 $17,451  $12,792  $13,282  $4,659  $(490) $20,320  $17,451  $12,792  $2,869  $4,659 

Occupancy and equipment

 4,610  3,983  3,362  627  621  5,302  4,610  3,983  692  627 

Outside service fees

 4,057  3,753  2,871  304  882  4,496  4,057  3,753  439  304 

Professional fees

 1,282  1,311  688  (29) 623  1,258  1,282  1,311  (24) (29)

Advertising and promotion

 941  673  431  268  242 

Telephone and data communications

 770  746  600  24  146  806  770  746  36  24 

Armored car and courier

 675  498  426  177  72  767  675  498  92  177 

Advertising and promotion

 673  431  519  242  (88)

Director compensation, education and retirement

 606  498  456  108  42  763  606  498  157  108 

Deposit insurance

 528  455  252  73  203  737  528  455  209  73 

Business development

 506  343  280  163  63  615  506  343  109  163 

Loan collection costs

 423  274  284  149  (10)

Amortization of Core Deposit Intangible

 284  246  198  38  48  237  284  246  (47) 38 

Loan collection costs

 274  284  230  (10) 54 

Stationery and supplies

 109  122  112  (13) 10 

Provision from change in OREO valuation

 -  37  -  (37) 37 

Loss (gain) on sale of OREO

 37  2  (9) 35  11 

Other operating expense

  728   537   465   191   72   865   874   698   (9)  176 

Total non-interest expense

 $32,590  $26,038  $23,732  $6,552  $2,306  $37,530  $32,590  $26,038  $4,940  $6,552 

2023 compared to 2022.  During 2023, non-interest expense increased by $4.9 million to $37.5 million. The largest components of this increase were $2.9 million in salary and benefit expense, $692,000 in occupancy and equipment costs, $439,000 in outside service fees and $268,000 in advertising and shareholder relations. The largest single components of the increase in salary and benefit expense were a $1.5 million increase in salary expense and a $1.2 million reduction in the deferral of loan origination expense. We attribute much of the increase in salary expense to two factors. Merit and promotional salary increases and employee termination costs which included $115,000 related to the termination of our automobile loan program. We have seen a reduction in loan demand given the current economic environment, especially in SBA 7(a) loans tied to the prime interest rate resulting in the reduction in the deferral of loan origination costs. Occupancy and equipment costs increased by $692,000, a considerable portion of which relates to snow removal and other costs attributable to an unusually harsh winter in our service area and to our new Chico, California branch. The increase in outside service fees was spread among several different categories, none of which exceeded $100,000. The increase in advertising costs reflects an increase in our budgeted advertising program, with an emphasis on Northern Nevada growth opportunities.

 

2022 compared to 2021. During 2022, non-interest expense increased by $6.6 million.  The largest components of this increase were $4.7 million in salary and benefit expense, $627 thousand in occupancy and equipment costs, $304 thousand in outside service fees, $242 thousand in advertising and shareholder relations and $163 thousand in business development expense. The largest component of the increase in salary and benefit expense was related to a $2.3 million ERC recorded in 2021 as a reduction in salary and benefit expense. The ERC was made available under the Coronavirus Aid, Relief, and Economic Security Act and modified and extended under the Taxpayer Certainty and Disaster Tax Relief Act of 2020. Other significant increases in salary and benefit expense include $1.4 million in salary expense and $889 thousand in accrued bonus expense. The salary expense includes normal merit increases, promotional increases and and a full year of salaries at our Yuba City branch.  The increase in bonus expense includes the affecteffect of the increase in pretax pre-bonus income during the comparison period as well as an increase in performance compared to peers. 

 

The increase in occupancy and equipment expense includes $293 thousand related to a full year of operations of our Yuba City branch. The largest components of the increase in outside service fees were $227 thousand in interchange fees and ATM processing costs and $90 thousand in human resources administration and payroll processing.  The increase in advertising and shareholder costs mostly relates to an increase of $219 thousand in expense paid to an advertising agency which is primarily focused on building our brand in Northern Nevada.  The increase in business development expense mostly relates to increases in travel, and education and training expenses from relatively low levels during 2021 and 2020 related to the Pandemic.

 

2021 compared to 2020. During the twelve months ended December 31, 2021, total non-interest expense increased by $2.3 million from the comparable period in 2020. The largest components of this increase were increases of $882  thousand in outside service fees, $623 thousand in professional fees and $621 thousand in occupancy and equipment expense.  Increases in outside service fees include operating costs associated with our Yuba City branch including data processing, item  processing, statement processing, online banking expenses and network administration totaling $183 thousand and merger related costs of $175 thousand. Other significant increases in outside service fees include $121 thousand in interchange expense consistent with the increase in interchange income and $210 thousand in costs related to outsourcing of various Human Resources functions effective April 1, 2021.  Professional fees included legal, investment banking, consulting and accounting costs related to the acquisition of Bank of Feather River totaling $482 thousand.  In addition to merger related costs, the single largest increases in professional fees were  $82 thousand in costs related to converting our loan files to a digital document imaging system and $66 thousand in consulting costs related to implementation of the current expected credit losses methodology for estimating allowances for credit losses. Both of these projects are ongoing. The largest single increase in occupancy and equipment costs was $325 thousand in occupancy and equipment costs at the Yuba City branch.

Partially offsetting the above increases in non-interest expense was a decline of $490 thousand in salary and benefit expense. We recorded an ERC of $2.3 million during 2021 as a reduction of salary and benefit expense. In addition to the ERC, the deferral of loan origination costs, which reduces salary and benefit expense, increased by $1.2 million which was mostly related to SBA loan production activities.  These items were partially offset by an increase in other components of salary and benefit expense, the largest of which were an increase of $1.1 million in bonus expense consistent with the increase in pre-tax pre bonus income during the comparable periods and an increase in commission expense of $622 thousand related to an increase in SBA activity as well as commissions earned on PPP loan production and forgiveness activities and an increase in salary expense of $1.2 million of which $721 thousand was related to the Yuba City branch.

Provision for Income Taxes. The Company recorded an income tax provision of $9.2$10.4 million, or 25.9%26.0% of pre-tax income for the year ended December 31, 2022.2023. This compares to an income tax provision of $7.5$9.2 million, or 26.2%25.9% of pre-tax income during 2021.2022. The percentages for 20222023 and 20212022 differ from statutory rates as tax exempt items of income such as earnings on Bank owned life insurance and municipal securities interest decrease taxable income.  The effect of these items during 2021 was somewhat offset by nondeductible merger expenses.

 

Deferred tax assets and liabilities are recognized for the tax consequences of temporary differences between the reported amount of assets and liabilities and their tax basis. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The determination of the amount of deferred income tax assets which are more likely than not to be realized is primarily dependent on projections of future earnings, which are subject to uncertainty and estimates that may change given economic conditions and other factors. The realization of deferred income tax assets is assessed, and a valuation allowance is recorded if it is "more likely than not" that all or a portion of the deferred tax asset will not be realized. "More likely than not" is defined as greater than a 50% chance. All available evidence, both positive and negative, is considered to determine whether, based on the weight of that evidence, a valuation allowance is needed. Based upon the analysis of available evidence, management has determined that it is "more likely than not" that all deferred income tax assets as of December 31, 20222023 and 20212022 will be fully realized and therefore no valuation allowance was recorded.

 

Financial Condition

 

Total assets at December 31, 20222023, were $1.6 billion, an increasea decrease of $7$10.6 million from December 31, 2021.  The largest components of this increase2022. Net loans, including loans held for sale, increased by $42.3 million from $906.3 million on December 31, 2022, to $948.6 million at December 31, 2023. Investment securities increased by $44.5 million from $444.7 million on December 31, 2022, to $489.2 million on December 31, 2023.  All other assets, excluding cash and cash equivalents, increased by $0.3 million. These increases were increases of  $75 million in net loans, $139 million in investment securities and $18 million in accrued interest and other assets.  These items were mostly offset by reductions of $197 milliona decrease in cash and due from banks and $29equivalents of $97.8 million in loans held for sale.  

to $85.7 million.  Deposits totaled $1.5$1.3 billion at December 31, 2022, an increase2023, a decrease of $18.8$124.2 million from December 31, 2021. Mostly related2022.  Borrowings increased to a $38.4 million decrease in other comprehensive loss/income from income of $1.6 million$90 million. There were no borrowings outstanding at December 31, 2021 to a loss of $36.82022; however, there were $10 million atin junior subordinated deferrable interest debentures which were redeemed in 2023. Shareholders’ equity increased by $28.3 million from $119.0 million on December 31, 2022, shareholders’ equity decreased by $15.1to $147.3 million from $134.1 million aton December 31, 2021 to $119.0 million at December 31, 2022.

2023. A detailed discussion of each of these changes follows.

 

Loan Portfolio.Gross loans, excluding loans held for sale, increased by $73$47 million, or 9%5%, from $839 million at December 31, 2021, to $912 million at December 31, 2022.2022, to $959 million at December 31, 2023. Increases in loans included $97$28 million in commercial real estate loans, $8$14 million in automobileconstruction loans, and $3$7 million in agricultural loans, $2 million in equity lines of credit;credit, and $1 million in automobile loans; these items were partially offset by decreases of $23$3 million in residential real estate loans and $2 million in commercial loans, $8 million in construction loans and $4 million in agricultural loans.  Excluding PPP loan activity, commercial loans would have increased by $11 million and gross loans would have increased by $107 million or 13%. PPP loans totaled $300 thousand at December 31, 2022, and $35 million at December 31, 2021.  Loans held for sale decreased by $29.0 million to $2.3 million at December 31, 2022.  See page 36 for additional information related to Loans Held for Sale.


Although the Company offers a broad array of financing options, it continues to concentrate its focus on small to medium sized commercial businesses. These loans offer diversification as to industries and types of businesses, thus limiting material exposure in any industry concentrations. The Company offers both fixed and floating rate loans and obtains collateral in the form of real property, business assets and deposit accounts, but looks to business and personal cash flows as its primary source of repayment.

 In the fourth quarter of 2023 we terminated our indirect auto loan program. Ending this program, which was our lowest yielding loan segment, also improved our loan loss risk profile since this program had historically higher charge-off rates. Terminating this program also improved our consumer compliance risk profile.

 

 

As shown in the following table the Company's largest lending categories are commercial real estate loans, auto loans, agricultural loans and commercial loans.

 

    

Percent of

    

Percent of

     

Percent of

    

Percent of

 
    

Loans in

    

Loans in

     

Loans in

    

Loans in

 
 

Balance at

 

Each

 

Balance at

 

Each

  

Balance at

 

Each

 

Balance at

 

Each

 
 

End of

 

Category to

 

End of

 

Category to

  

End of

 

Category to

 

End of

 

Category to

 

(dollars in thousands)

 

Period

 

Total Loans

 

Period

 

Total Loans

  

Period

 

Total Loans

 

Period

 

Total Loans

 
 

12/31/2022

 

12/31/2022

 

12/31/2021

 

12/31/2021

  

12/31/2023

 

12/31/2023

 

12/31/2022

 

12/31/2022

 

Commercial

 $76,680  8.4% $99,804  11.9% $74,271  7.8% $76,680  8.4%

Agricultural

 122,873  13.5% 126,456  15.1% 129,389  13.5% 122,873  13.5%

Real estate – residential

 15,324  1.7% 15,837  1.9% 11,914  1.2% 15,324  1.7%

Real estate – commercial

 516,107  56.6% 418,609  49.9% 544,339  56.8% 516,107  56.6%

Real estate – construction & land development

 43,420  4.8% 51,526  6.1% 57,717  6.0% 43,420  4.8%

Equity Lines of Credit

 35,891  3.9% 32,793  3.9% 37,871  4.0% 35,891  3.9%

Auto

 96,750  10.6% 89,046  10.6% 98,132  10.2% 96,750  10.6%

Other

  4,904   0.5%  4,516   0.6%  4,931   0.5%  4,904   0.5%

Total

 $911,949   100% $838,587   100% $958,564   100% $911,949   100%

 

The Company’s real estate related loans, including real estate mortgage loans, real estate construction and land development loans, consumer equity lines of credit, and agricultural loans secured by real estate, comprised 77% of the total loan portfolio at December 31, 2022.2023. Moreover, the business activities of the Company currently are focused in the California counties of Plumas,Butte, Lassen, Modoc, Nevada, Placer, Lassen, Modoc,Plumas, Shasta Sierra, and Sutter and in Washoe and Carson City Counties in Northern Nevada. Consequently, the results of operations and financial condition of the Company are dependent upon the general trends in these economies and, in particular, the commercial real estate markets. In addition, the concentration of the Company's operations in these areas of Northeastern California and Northwestern Nevada exposes it to greater risk than other banking companies with a wider geographic base in the event of catastrophes, such as earthquakes, fires and floods in these regions.


The rates of interest charged on variable rate loans are set at specific increments in relation to the Company's lending rate or other indexes such as the published prime interest rate or U.S. Treasury rates and vary with changes in these indexes. The frequency in which variable rate loans reprice can vary from one day to several years. At December 31, 20222023 and December 31, 2021,2022, approximately 80%78% and 76%,80% respectively, of the Company's loan portfolio was comprised of variable rate loans. Loans indexed to the prime interest rate were approximately 23%20% of the Company’s loan portfolio; these loans reprice within one day to three months of a change in the prime rate. At December 31, 2022 and December 31, 2021, 51% and 55%, respectivelyThe remainder of the Company's variable rate loans were at their respective floor rate.mostly consist of commercial real estate loans tied to U.S. Treasury rates and reprice every five years. While real estate mortgage, agricultural, commercial and consumer lending remain the foundation of the Company's historical loan mix, some changes in the mix have occurred due to the changing economic environment and the resulting change in demand for certain loan types.

 

 

The following table sets forth the maturity of gross loan categories as of December 31, 2022.2023. Also provided with respect to such loans are the amounts due after one year, classified according to sensitivity to changes in interest rates:

 

    

After One

 

After 5

       

After One

 

After 5

      
 

Within

 

Through 5

 

Through 15

 

Due After 15

  

Within

 

Through 5

 

Through 15

 

Due After 15

   
 

One Year

  

Years

  

Years

  

Years

  

One Year

  

Years

  

Years

  

Years

  

Total

 
 

( in thousands)

  

( in thousands)

   

Commercial

 $22,893 $45,056 $8,324 $408  $16,171  $50,683  $7,086  $331  $74,271 

Agricultural

 61,172 42,600 12,458 6,643  67,702  45,553  10,492  5,642  129,389 

Real estate – residential

 2,275 7,803 4,323 924  2,561  7,331  1,711  311  11,914 

Real estate – commercial

 55,428 119,681 212,820 128,178  44,232  134,282  226,606  139,219  544,339 

Real estate – construction & land development

 16,423 11,429 3,979 11,589  20,537  9,063  13,053  15,064  57,717 

Equity Lines of Credit

 8,186 27,288 417 -  8,601  28,700  570  -  37,871 

Auto

 22,979 64,475 9,296 -  23,736  65,976  8,420  -  98,132 

Other

  1,341  2,781  782  -   1,446   80   32   3,373   4,931 

Total

 $190,698  $321,114  $252,397  $147,741  $184,986  $341,668  $267,970  $163,940  $958,564 

 

Amount due after one year at fixed interest rates:

 

 

(in thousands)

  

(in thousands)

 

Commercial

 $18,139  $30,034 

Agricultural

 3,410  2,057 

Real estate – residential

 8,750  6,526 

Real estate – commercial

 16,805  19,190 

Real estate – construction & land development

 2,445  12,705 

Equity Lines of Credit

 -  1,559 

Auto

 73,771  74,396 

Other

  3,563  3,485 

Total

 $126,883  $149,952 

 

Amount due after one year at variable interest rates:

 

 

(in thousands)

  

(in thousands)

 

Commercial

 $35,648  $28,066 

Agricultural

 58,290  59,630 

Real estate – residential

 4,300  2,826 

Real estate – commercial

 443,873  480,918 

Real estate – construction & land development

 24,552  24,475 

Equity Lines of Credit

 27,705  27,711 

Auto

 -  - 

Other

  -   - 

Total

 $594,368  $623,626 

 

Analysis of Asset Quality and Allowance for LoanCredit Losses. The Company attempts to minimize credit risk through its underwriting and credit review policies. The Company’s credit review process includes internally prepared credit reviews as well as contracting with an outside firm to conduct periodic credit reviews. The Company’s management and lending officers evaluate the loss exposure of classified and impairednonaccrual loans on a quarterly basis, or more frequently as loan conditions change. The Management Asset Resolution Committee (MARC) reviews the asset quality of criticized and past due loans monthly and reports the findings to the full Board of Directors. In management's opinion, this loan review system helps facilitate the early identification of potential criticized loans. MARC also provides guidance for the maintenance and timely disposition of OREO properties including developing financing and marketing programs to incent individuals to purchase OREO. MARC consists of the Bank’s Chief Executive Officer, Chief Financial Officer and Chief Credit Officer, and the activities are governed by a formal written charter. The MARC meets monthly and reports to the Board of Directors.

On January 1, 2023, the Company adopted ASU 2016-03 Financial Instruments Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, which replaces the incurred loss methodology, referred to as the current expected credit loss (CECL) methodology. The measurement of expected credit losses under the CECL methodology is applicable to financial assets measured at amortized costs, including loan receivables and held-to-maturity debt securities. It also applies to off- balance sheet credit exposures not accounted for as insurance (loan commitments, standby letters of credit, financial guarantees, and other similar instruments) and net investments in certain leases.

The Company adopted ASC 326 using the modified retrospective method for all financial assets measured at amortized cost and off-balance sheet credit exposures. Results for the reporting periods beginning after January 1, 2023 are presented under ASC 326 while prior period amounts continue to be reported in accordance with previously applicable GAAP. The Company adopted ASC 326 using the prospective transition approach for financial assets purchased with credit deterioration (PCD) that were previously classified as purchase credit impaired (PCI) and accounted for under ASC 310-30. In accordance with the Standard, management did not reassess whether PCI assets met the criteria of PCD assets as of the date of adoption. The remaining noncredit discount (based on the adjusted amortized cost basis) will be accreted into interest income at the effective interest rate as of adoption. The Company recognized an increase in the ACL for loans totaling $529,000, as a cumulative effect adjustment from change in accounting policies, with a corresponding decrease in retained earnings, net of $156,000 in taxes. Additionally, the Company recognized an increase in the reserve for unfunded commitments of $258,000, as a cumulative effect adjustment from change in accounting policies, with a corresponding decrease in retained earnings, net of $76,000 in taxes.

 

The allowance for loancredit losses is established through charges to earnings in the form of the provision for loancredit losses. Loan losses are charged to, and recoveries are credited to, the allowance for loancredit losses. The allowance for loancredit losses is maintained at a level deemed appropriate by management to provide for known and inherent risks in the loan portfolio.

To estimate expected losses the Company generally utilizes historical loss trends and the remaining contractual lives of the loan portfolios to determine estimated credit losses through a reasonable and supportable forecast period. Individual loan credit quality indicators including loan grade and borrower repayment performance have been statistically correlated with historical credit losses and various economic metrics including California unemployment rates, California Housing Prices and California gross domestic product. Model forecasts may be adjusted for inherent limitations or biases that have been identified through independent validation and back-testing of model performance to actual realized results. At both January 1, 2023, the adoption and implementation date of ASC Topic 326, and December 31, 2023, the Company utilized a reasonable and supportable forecast period of approximately four quarters and obtained the forecast data from publicly available sources. The adequacyCompany also considered the impact of portfolio concentrations, changes in underwriting practices, imprecision in its economic forecasts, and other risk factors that might influence its loss estimation process. Management believes that the allowance for credit losses at December 31, 2023, appropriately reflected expected credit losses inherent in the loan losses is based upon management's continuing assessment of various factors affecting the collectability of loans including current economic conditions, maturity of the portfolio size of the portfolio, industry concentrations, borrower credit history, collateral, the existing allowance for loan losses, independent credit reviews, current charges and recoveries toat that date.

In determining the allowance for loancredit losses, accruing loans with similar risk characteristics are generally evaluated collectively. The Company's policy is that loans designated as nonaccrual no longer share risk characteristics similar to other loans evaluated collectively and as such, all nonaccrual loans are individually evaluated for reserves. As of December 31, 2023, the overall qualityBank's nonaccrual loans comprised the entire population of loans individually evaluated. The Company's policy is that nonaccrual loans also represent the subset of loans in which borrowers are experiencing financial difficulty such that an evaluation of the portfoliosource of repayment is required to determine if the nonaccrual loans should be categorized as determined by management, regulatory agencies, and independentcollateral dependent.

The implementation of CECL also impacted the Company's ACL on unfunded loan commitments, as the ACL now represents expected credit review consultants retainedlosses over the contractual life of commitments not identified as unconditionally cancellable by the Company. ThereThe Reserve for Unfunded Commitments is no precise methodestimated using the same reserve or coverage rates calculated on collectively evaluated loans following the application of predicting specific losses or amounts which may ultimately be charged off on particular segmentsa funding rate to the amount of the loan portfolio.unfunded commitment. The collectability of a loan is subjective to some degree, but must relate to the borrower’s financial condition, cash flow, qualityfunding rate represents management's estimate of the borrower’s management expertise, collateral and guarantees, and stateamount of the local economy.

current unfunded commitment that will be funded over the remaining contractual life of the commitment and is based on historical data. Under CECL the ACL on unfunded loan commitments remains in Other Liabilities while the related provision expense is included in the provision for credit loss expense.

 

Formula allocations are calculated by applying loss factors to outstanding loans with similar characteristics. Loss factors are based on the Company’s historical loss experience as adjusted for changes in the business cycle and may be adjusted for significant factors that, in management's judgment, affect the collectability of the   portfolio as of the evaluation date. Historical loss data from the beginning of the latest business cycle are incorporated in the loss factors.

The discretionary allocation is based upon management’s evaluation of various loan segment conditions that are not directly measured in the determination of the formula and specific allowances. The conditions may include, but are not limited to, general economic and business conditions affecting the key lending areas of the Company, credit quality trends, collateral values, loan volumes and concentrations, and other business conditions.   We have added a new specific pandemic qualitative factor to our allowance for loan loss calculation and have increased the qualitative factor related to economic conditions. These changes resulted in the need for additional loan loss provision during 2020. See  Item 1A - Risk Factors for a discussion of the COVID-19 global pandemic and its potential effect on the Company's current and future financial position and results of operations.

Beginning January 1, 2023, we are subject to new accounting standard ASU No. 2016-13, Measurement of Credit Losses on Financial Instruments. The new standard significantly changes how entities measure credit losses for most financial assets and certain other instruments that aren’t measured at fair value through net income.

The new standard replaces the earlier “incurred loss” approach with an “expected loss” model. The new model, referred to as the current expected credit loss (“CECL”) model, applies to: (1) financial assets subject to credit losses and measured at amortized cost, and (2) certain off-balance sheet credit exposures. This includes, but is not limited to, loans, leases, held-to-maturity securities, loan commitments, and financial guarantees. The CECL model does not apply to available-for-sale (“AFS”) debt securities. For AFS debt securities with unrealized losses, entities will measure credit losses in a manner similar to what they do today, except that the losses will be recognized as allowances rather than reductions in the amortized cost of the securities. The ASU also simplifies the accounting model for purchased credit-impaired debt securities and loans. ASU No. 2016-13 also expands the disclosure requirements regarding an entity’s assumptions, models, and methods for estimating the allowance for loan and lease losses. Entities will apply the standard’s provisions as a cumulative-effect adjustment to retained earnings as of the beginning of the first reporting period in which the guidance is effective (i.e., modified retrospective approach). The federal banking regulators, including the Federal Reserve and the FDIC, have adopted a rule that gives a banking organization the option to phase in over a three-year period the day-one adverse effects of CECL on its regulatory capital.

To implement the CECL model, we established an implementation team chaired by our Chief Lending Officer and composed of members of our credit administration and accounting departments, invested in technology to support the CECL calculation of the allowance for loan losses and engaged a consultant to review our CECL model and to assist us in documenting aspects of the CECL model. Based on the loan portfolio composition, characteristics and quality of the loan portfolio as of December 31, 2022, and the current economic environment, management estimates that the total allowance for loan losses will increase by between $500,000 and $800,000 . The estimated decline in equity, net of tax, will range from $350,000 to $550,000. The economic conditions, forecasts and assumptions used in the model could be significantly different in future periods. The impact of the change in the allowance on our results of operations in a provision for credit losses will depend on the current period net charge-offs, level of loan originations, and change in mix of the loan portfolio. The ranges noted above exclude any impact to the Company's reserve for unfunded commitments, which is expected to increase by between $250,000 and $350,000.   The estimated decline in equity, net of tax, will range from $175,000 to $250,000. As time progresses and the results of economic conditions require model assumption inputs to change, further refinements to the estimation process may also be identified.

During the years ended December 31, 2022 and 2021 we recorded a provision for loan losses of $1.3 million and $1.1 million, respectively.  Net charge-offs totaled $935 thousand during the year ended December 31, 2022, an increase of $260 thousand from $675 thousand during the year ended December 31, 2021.  Net charge-offs as a percentage of average loans increased from 0.09% during 2021 to 0.11% during the year ended December 31, 2022.

 

The following table provides selected credit ratios as of December 31, 2023, 2022 2021 and 2020:2021:

 

(dollars in thousands)

 

As of and for the Year Ended December 31,

  

As of and for the Year Ended December 31,

 
 

2022

  

2021

  

2020

  

2023

  

2022

  

2021

 

Allowance for loan losses to total loans outstanding

 1.18% 1.23% 1.40%

Allowance for loan losses

 $10,717  $10,352  $9,902 

Allowance for credit losses to total loans outstanding

 1.34% 1.18% 1.23%

Allowance for credit losses

 $12,867  $10,717  $10,352 

Total loans outstanding

 $911,949  $838,587  $709,246  $961,471  $911,949  $838,587 

Nonaccrual loans to total loans outstanding

 0.13% 0.58% 0.36% 0.50% 0.13% 0.58%

Nonaccrual loans

 $1,172  $4,863  $2,536  $4,820  $1,172  $4,863 

Total loans outstanding

 $911,949  $838,587  $709,246  $961,471  $911,949  $838,587 

Allowance for loan losses to nonaccrual loans

 914.42% 212.87% 390.46%

Allowance for loan losses

 $10,717  $10,352  $9,902 

Allowance for credit losses to nonaccrual loans

 266.95% 914.42% 212.87%

Allowance for credit losses

 $12,867  $10,717  $10,352 

Nonaccrual loans

 $1,172  $4,863  $2,536  $4,820  $1,172  $4,863 

Net charge-offs during the period to average loans outstanding:

  

Commercial

 0.21% 0.09% 0.08% 0.10% 0.21% 0.09%

Net charge-off during the period

 $180  $116  $97  $79  $180  $116 

Average amount outstanding

 $85,460  $133,433  $119,840  $75,760  $85,460  $133,433 

Agricultural

 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Net charge-off during the period

 $-  $-  $-  $-  $-  $- 

Average amount outstanding

 $124,389  $99,598  $75,469  $124,798  $124,389  $99,598 

Real estate - residential

 (0.02%) (0.03%) (0.11%) (0.02%) (0.02%) (0.03%)

Net charge-off during the period

 $(3) $(3) $(15) $(3) $(3) $(3)

Average amount outstanding

 $15,680  $11,236  $13,265  $14,223  $15,680  $11,236 

Real estate - commercial

 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Net charge-off during the period

 $17  $(8) $(8) $(1) $17  $(8)

Average amount outstanding

 $445,348  $376,048  $328,602  $520,498  $445,348  $376,048 

Real estate - construction & land development

 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Net charge-off during the period

 $-  $-  $-  $-  $-  $- 

Average amount outstanding

 $57,367  $36,446  $26,212  $55,034  $57,367  $36,446 

Equity lines of credit

 (0.00%) (0.01%) (0.01%) (0.00%) (0.00%) (0.01%)

Net charge-off during the period

 $-  $(4) $(4) $-  $-  $(4)

Average amount outstanding

 $34,458  $33,662  $35,205  $36,371  $34,458  $33,662 

Auto

 0.80% 0.63% 0.41% 0.79% 0.80% 0.63%

Net charge-off during the period

 $713  $567  $374  $804  $713  $567 

Average amount outstanding

 $89,442  $90,651  $92,041  $101,800  $89,442  $90,651 

Other

 0.61% 0.16% 1.64% 1.36% 0.61% 0.16%

Net charge-off during the period

 $28  $7  $72  $75  $28  $7 

Average amount outstanding

 $4,584  $4,453  $4,390  $5,513  $4,584  $4,453 

Total Loans

 0.11% 0.09% 0.07% 0.10% 0.11% 0.09%

Net charge-off during the period

 $935  $675  $516  $954  $935  $675 

Average amount outstanding

 $856,728  $785,527  $695,024  $933,997  $856,728  $785,527 

 

The allowance for loancredit losses totaled $12.9 million at December 31, 2023, and $10.7 million at December 31, 2022 and $10.4 million at December 31, 2021. Specific reserves related to impaired loans decreased by $8 thousand from $28 thousand at December 31, 2021 to $20 thousand at December 31, 2022.  At December 31, 2022 and 2021, the Company's recorded investment in impaired loans totaled $1.2 million and $4.9 million, respectively. At least quarterly, the Company evaluates each specific reserve and if it determines that the loss represented by the specific reserve is uncollectable it records a charge-off for the uncollectable portion. GeneralSpecific reserves were $10.7 million atrelated to collateral dependent loans totaled $28,000 on December 31, 2022 and $10.3 million at2023. There were no specific reserves related to collateral dependent loans on December 31, 2021.2022. The allowance for loancredit losses as a percentage of total loans decreased from 1.23% atwas 1.34% on December 31, 2021 to2023 and 1.18% aton December 31, 2022. The percentage of general reserves to unimpaired loans totaled 1.17% at December 31, 2022 and 1.24% at December 31, 2021.

 

 

The following table provides a breakdown of the allowance for loancredit losses:

 

    

Percent of

    

Percent of

     

Percent of

    

Percent of

 
    

Loans in

    

Loans in

     

Loans in

    

Loans in

 
 

Balance at

 

Each

 

Balance at

 

Each

  

Balance at

 

Each

 

Balance at

 

Each

 
 

End of

 

Category to

 

End of

 

Category to

  

End of

 

Category to

 

End of

 

Category to

 

(dollars in thousands)

 

Period

  

Total Loans

  

Period

  

Total Loans

  

Period

  

Total Loans

  

Period

  

Total Loans

 
 

12/31/2022

  

12/31/2022

  

12/31/2021

  

12/31/2021

  

12/31/2023

  

12/31/2023

  

12/31/2022

  

12/31/2022

 

Commercial

 $892  8.4% $1,074  11.9% $1,134  7.8% $892  8.4%

Agricultural

 1,086  13.5% 791  15.1% 1,738  13.5% 1,086  13.5%

Real estate – residential

 138  1.7% 168  1.9% 137  1.2% 138  1.7%

Real estate – commercial

 4,980  56.6% 4,549  49.9% 6,678  56.8% 4,980  56.6%

Real estate – construction & land development

 1,500  4.8% 1,325  6.1% 797  6.0% 1,500  4.8%

Equity Lines of Credit

 687  3.9% 426  3.9% 439  4.0% 687  3.9%

Auto

 1,289  10.6% 1,911  10.6% 1,865  10.2% 1,289  10.6%

Other

  145   0.5%  108   0.6%  79   0.5%  145   0.5%

Total

 $10,717   100% $10,352   100% $12,867   100% $10,717   100%

 

The Company places loans 90 days or more past due on nonaccrual status unless the loan is well secured and in the process of collection. A loan is considered to be in the process of collection if, based on a probable specific event, it is expected that the loan will be repaid or brought current. Generally, this collection period would not exceed 90 days. When a loan is placed on nonaccrual status the Company's general policy is to reverse and charge against current income previously accrued but unpaid interest. Interest income on such loans is subsequently recognized only to the extent that cash is received and future collection of principal is deemed by management to be probable. Where the collectability of the principal or interest on a loan is considered to be doubtful by management, it is placed on nonaccrual status prior to becoming 90 days delinquent.

 

Impaired loans are measured based on the present value of the 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 amount of impaired loans is not directly comparable to the amount of nonperforming loans disclosed later in this section. The primary difference between impaired loans and nonperforming loans is that impaired loan recognition considers not only loans 90 days or more past due, restructured loans and nonaccrual loans but also may include identified problem loans other than delinquent loans where it is considered probable that we will not collect all amounts due to us (including both principal and interest) in accordance with the contractual terms of the loan agreement.

A restructuring of a debt constitutes a troubled debt restructuring (TDR) if the Company, for economic or legal reasons related to the debtor's financial difficulties, grants a concession to the debtor that it would not otherwise consider. Restructured workout loans typically present an elevated level of credit risk as the borrowers are not able to perform according to the original contractual terms. Loans that are reported as TDRs are considered impaired and measured for impairment as described above.

Loans restructured (TDRs) and not included in nonperforming loans in the following table totaled $0.8 million at December 31, 2022 and $0.9 million at December 31, 2021 and 2020. For additional information related to restructured loans see Note 5 of the Company's Consolidated Financial Statements in Item 8 - Financial Statements and Supplementary Data of this Annual Report on Form 10-K

The following table sets forth the amount of the Company's nonperforming assets as of the dates indicated.

 

 

At December 31,

  

At December 31,

 
 

(dollars in thousands)

  

(dollars in thousands)

 
  2022  2021  2020   2023  2022  2021 

Nonaccrual loans

 $1,172  $4,863  $2,536  $4,820  $1,172  $4,863 

Loans past due 90 days or more and still accruing

  -   -   -   -   -   - 

Total nonperforming loans

 1,172  4,863  2,536  4,820  1,172  4,863 

Other real estate owned

 -  487  403  357  0  487 

Other vehicles owned

  18   47   31   138   18   47 

Total nonperforming assets

 $1,190  $5,397  $2,970  $5,315  $1,190  $5,397 

Interest income forgone on nonaccrual loans

 $121 $381 $119  $257 $121 $381 

Interest income recorded on a cash basis on nonaccrual loans

 $-  $-  $-  $-  $-  $- 

Nonperforming loans to total loans

 0.13% 0.58% 0.36% 0.50% 0.13% 0.58%

Nonperforming assets to total assets

 0.07% 0.33% 0.27% 0.33% 0.07% 0.33%

 

Nonperforming loans at December 31, 2022 were $1.2 million, a decrease of $3.7 million from the $4.9 million balance at December 31, 2021.  There were no specific reserves on nonaccrual loans at December 31, 2022 and 2021. Performing loans past due thirty to eighty-nine days were $8.8 million at December 31, 2022, up from $3.5 million at December 31, 2021. Performing loans past due thirty to eighty-nine days were $1.2 million at December 31, 2020. Nonperforming assets as a percentage of total assets were 0.07% at December 31, 2022 and 0.33% at December 31, 2021.

 

 

A substandard loan is not adequately protected by the current sound worth and paying capacity of the borrower or the value of the collateral pledged, if any. Total substandard loans decreasedincreased by $2.1$18.3 million from $5.5$3.4 million aton December 31, 20212022 to $3.4$21.7 million aton December 31, 2022.2023. Loans classified as special mention increaseddecreased by $17.8$13.5 million from $5.0$22.8 million aton December 31, 20212022 to $22.8$9.3 million aton December 31, 2022.2023. The increase in substandard loans is primarily related to agricultural loans to one borrower. At December 31, 2023 the loans to this borrower are on accrual status; however, they could move to nonaccrual if the borrower's financial condition worsens, the Bank's collateral position in respect to these loans deteriorates, or if the borrower is unable to meet their payment obligations.

It is the policy of management to make additions to the allowance for credit losses so that it remains appropriate to absorb the inherent risk of loss in the portfolio. Management believes that the allowance on December 31, 2023 is appropriate. However, the determination of the amount of the allowance is judgmental and subject to economic conditions which cannot be predicted with certainty. Accordingly, the Company cannot predict whether charge-offs of loans in excess of the allowance may occur in future periods.

 

Loans Held for Sale. Included in the loan portfolio are loans which are 75% to 90% guaranteed by the Small Business Administration (SBA), US Department of Agriculture Rural Business Cooperative Service (RBS) and Farm Services Agency (FSA). The guaranteed portion of these loans may be sold to a third party, with the Bank retaining the unguaranteed portion. The Company can receive a premium in excess of the adjusted carrying value of the loan at the time of sale.

 

As of December 31, 2022 and2023, there were no loans held for sale. At December 31, 20212022, the Company had $2.3 million and $31.3 million, respectively in SBA government guaranteed loans held for sale. Loans held for sale are recorded at the lower of cost or fair value and therefore may be reported at fair value on a non-recurring basis. The fair values for loans held for sale are based on either observable transactions of similar instruments or formally committed loan sale prices.

 

OREO represents real property acquired by the Bank either through foreclosure or through a deed in lieu thereof from the borrower. Repossessed assets include vehicles and other commercial assets acquired under agreements with delinquent borrowers. OREO holdings represented one property totaling $357 thousand at December 31, 2023. There waswere no OREO holdings at December 31, 2022. OREO holdings represented three properties totaling $487 thousandNonperforming assets as a percentage of total assets were 0.33% at December 31, 2021. 

2023 and 0.07% at December 31, 2022.

 

The following table provides a summary of the change in the number and balance of OREO properties for the years ended December 31, 20222023 and 2021,2022, dollars in thousands:

 

 

Year Ended December 31,

  

Year Ended December 31,

 
 

Number

 

2022

 

Number

 

2021

  

Number

 

2023

 

Number

 

2022

 

Beginning Balance

 3  $487  3  $403  -  $-  3  $487 

Additions

 -  -  1  177  2  440  -  - 

Dispositions

 (3) (487) (1) (56) (1) (83) (3) (487)

Provision from change in OREO valuation

  -   -   -   (37)

Ending Balance

  -  $-   3  $487   1  $357   -  $- 

 

Investment Portfolio and Federal Reserve Balances. Total investment securities were $445$489.2 million as of December 31, 20222023 and $306$444.7 million as of December 31, 2021.2022. Net unrealized losses on available-for-sale investment securities totaling $46.1 million were recorded, net of $13.6 million in tax benefit, as accumulated other comprehensive loss within shareholders' equity at December 31, 2023. Net unrealized losses on available-for-sale investment securities totaling $54.2 million were recorded, net of $16.0 million in tax benefit, as accumulated other comprehensive lossincome within shareholders' equity at December 31, 2022. Net unrealized gains on available-for-sale investment securities totaling $1.7 million were recorded, net of $493 thousand in tax expense, as accumulated other comprehensive income within shareholders' equity at December 31, 2021. No securities were sold during the year ended December 31, 2022.  During the year ended December 31, 2021 the Company sold twenty-nine available-for-sale investment securities for total proceeds of $20 million recording a $209 thousand loss on sale.  The change from an unrealized gain of $1.7 million to an unrealized loss of $54.2 million was related to a significant increase in market rates. During the first quarter of 2022 the Federal Reserve began increasing the Federal Funds rate to combat inflationary pressures in the economy. The Federal Funds rate has increased 425 basis points during the twelve months ended December 31, 2022 .2023 and 2022.


The investment portfolio at December 31, 2023 consisted of $6.9 million in U.S. Treasury securities, $235.9 million in securities of U.S. Government-sponsored agencies, $116.0 million in securities of U.S. Government-agencies and 244 municipal securities totaling $130.4 million. The investment portfolio at December 31, 2022 consisted of $9.7 million in U.S. Treasury securities, $214.4 million in securities of U.S. Government-sponsored agencies, residential mortgage back securities, $99.6 million in securities of U.S. Government-agencies commercial mortgage-backed securites and 239 municipal securities totaling $121.0 million. The investment portfolio

There were no Federal funds sold at December 31, 2021 consisted2023 and December 31, 2022; however, the Bank maintained interest earning balances at the Federal Reserve Bank totaling $52.9 million at December 31, 2023 and $154.4 million at December 31, 2022. The balance, on December 31, 2023, earns interest at the rate of $151.0 million in securities of U.S. Government-sponsored agencies residential mortgage back securities, $57.2 million in securities of U.S. Government-agencies commercial mortgage-backed securites and 188 municipal securities totaling $97.7 million.5.40%.

 

The Company classifies its investment securities as available-for-sale or held-to-maturity. Currently all securities are classified as available-for-sale. Securities classified as available-for-sale may be sold to implement the Company's asset/liability management strategies and in response to changes in interest rates, prepayment rates and similar factors.

 

 

The following table summarizes the maturities of the Company's securities at their carrying value, which represents fair value, and their weighted average tax equivalent yields at December 31, 2022.2023. Mortgage-backed securities are included in maturity categories based on their stated maturity date. Expected maturities may differ from contractual maturities because the issuers may have the right to call or prepay obligations.

 

       

After One Through

 

After Five Through

                   

After One Through

 

After Five Through

            

(dollars in thousands)

 

Within One Year

  

Five Years

  

Ten Years

  

After Ten Years

  

Total

  

Within One Year

  

Five Years

  

Ten Years

  

After Ten Years

  

Total

 

Available-for-sale (Fair Value)

 

Amount

  

Yield

  

Amount

  

Yield

  

Amount

  

Yield

  

Amount

  

Yield

  

Amount

  

Yield

  

Amount

  

Yield

  

Amount

  

Yield

  

Amount

  

Yield

  

Amount

  

Yield

  

Amount

  

Yield

 

U.S. Treasury securities

 $2,951 2.57% $6,756 2.90% $- -% $- -% $9,707 2.80% $6,880 2.90% $- -% $- -% $- -% $6,880 2.90%

U.S. Government-sponsored agency mortgage-backed securities - residential

  2,655  3.00%  66,237  3.42%  145,516  2.59%  -  -%  214,408  2.85%  1,604  2.69%  89,871  3.51%  144,456  3.04%  -  -%  235,931  3.21%

U.S. Government agency mortgage-backed securities - commercial

 -  -% 47,449  2.97% 52,132  3.03% -  -% 99,581  3.00% 2,506  4.80% 44,572  2.92% 68,874  3.59% -  -% 115,952  3.31%

Municipal obligations

  549   3.70%  6,359   3.60%  11,961   3.61%  102,138   3.41%  121,007   3.44%  1,740   3.69%  5,390   3.54%  14,091   3.67%  109,197   3.22%  130,418   3.28%

Total

 $6,155   2.86% $126,801   3.23% $209,609   2.76% $102,138   3.41% $444,703   3.04% $12,730   3.36% $139,833   3.32% $227,421   3.25% $109,197   3.22% $489,181   3.25%

 

Deposits.Total deposits decreased by $124 million to $1.3 billion at December 31, 2023. The decrease in deposits includes decreases of $74 million in demand deposits, $69 million in savings, and $24 million in money market accounts deposits. Partially offsetting these decreases was an increase in time deposit of $43 million. We attribute much of the decrease to the current interest rate environment as we have seen some deposits leave for higher rates and some customers reluctant to borrow to fund operating expense and instead have drawn down their excess deposit balances. Beginning in April 2023 we began offering a time deposit promotion offering 7-month and 11-month time deposits at an interest rate of 4%. Effective June 30, 2023 we discontinued this promotion which generated $46 million in deposits. However, beginning in the fourth quarter we allowed those customers who had promotional time deposits to renew those deposits at similar terms. At December 31, 2023, 52% of the Company’s deposits were in the form of non-interest-bearing demand deposits. The Company has no brokered deposits.

The following tables show the distribution of deposits by type at December 31, 2023 and 2022 and the average balance and rates paid on deposits for the three years ending December 31, 2023:

      

Percent of

      

Percent of

 
      

Deposits in

      

Deposits in

 
      

Each Category

      

Each Category

 
  

Balance at End

  

to Total

  

Balance at End

  

to Total

 
  

of Period

  

Deposits

  

of Period

  

Deposits

 

(dollars in thousands)

 

12/31/2023

  

12/31/2023

  

12/31/2022

  

12/31/2022

 

Non-interest bearing

 $692,768   51.9% $766,549   52.6%

Money Market

  214,185   16.1%  237,924   16.3%

Savings

  335,050   25.1%  404,150   27.7%

Time

  91,652   6.9%  49,186   3.4%

Total Deposits

 $1,333,655   100% $1,457,809   100%

  

Average Balance

  

Yields/Rates

  

Average Balance

  

Yields/Rates

  

Average Balance

  

Yields/Rates

 

(dollars in thousands)

 

12/31/2023

  

12/31/2023

  

12/31/2022

  

12/31/2022

  

12/31/2021

  

12/31/2021

 

Non-interest bearing

 $726,191      $773,293      $645,955     
                         

Money Market

  227,819   0.60%  254,723   0.11%  224,776   0.14%

Savings

  375,377   0.21%  400,314   0.09%  306,911   0.09%

Time

  74,570   2.10%  59,016   0.28%  53,976   0.36%

Total interest bearing

 $677,766   0.55% $714,053   0.12% $585,663   0.13%

Deposits represent the Bank's primary source of funds. Deposits are primarily core deposits in that they are demand, savings and time deposits generated from local businesses and individuals. These sources are considered to be relatively stable, long-term relationships thereby enhancing steady growth of the deposit base without major fluctuations in overall deposit balances. The Company experiences, to a small degree, some seasonality with the slower growth period between November through April, and the higher growth period from May through October. To assist in meeting any funding demands, the Company maintains a securedseveral borrowing arrangement with the FHLB. Totalagreements as described below. 

Estimated uninsured deposits increased by $18.8totaled $416 million from $1.4 billionand $478 million at December 31, 2021, to $1.5 billion at December 31, 2022.  The increase in deposits includes increases of $30 million in demand deposits2023, and $27 million in savings accounts.  These increases were partially offset by declines of $23 million in money market accounts, and $15 million in time deposits.  At December 31, 2022, 53%respectively. Uninsured amounts are estimated based on the portion of the Company’s deposits wereaccount balances in the formexcess of non-interest bearing demand deposits.FDIC insurance limits.

The following tables show the distribution of deposits by type at December 31, 2022 and 2021 and the average balance and rates paid on deposits for the three years ending December 31, 2020:

      

Percent of

      

Percent of

 
      

Deposits in

      

Deposits in

 
      

Each Category

      

Each Category

 
  

Balance at End

  

to Total

  

Balance at End

  

to Total

 
  

of Period

  

Deposits

  

of Period

  

Deposits

 

(dollars in thousands)

 

12/31/2022

  

12/31/2022

  

12/31/2021

  

12/31/2021

 

Non-interest bearing

 $766,549   52.6% $736,582   51.2%

Money Market

  237,924   16.3%  261,005   18.1%

Savings

  404,150   27.7%  377,050   26.2%

Time

  49,186   3.4%  64,362   4.5%

Total Deposits

 $1,457,809   100% $1,438,999   100%

  

Average Balance

  

Yields/Rates

  

Average Balance

  

Yields/Rates

  

Average Balance

  

Yields/Rates

 

(dollars in thousands)

 

12/31/2022

  

12/31/2022

  

12/31/2021

  

12/31/2021

  

12/31/2020

  

12/31/2020

 

Non-interest bearing

 $773,293      $645,955      $423,444     
                         

NOW

 $-   0.0% $-   0.0% $97,395   0.08%

Money Market

  254,723   0.11%  224,776   0.14%  115,203   0.24%

Savings

  400,314   0.09%  306,911   0.09%  212,470   0.13%

Time

  59,016   0.28%  53,976   0.36%  38,003   0.52%

Total interest bearing

 $714,053   0.12% $585,663   0.13% $463,071   0.18%

 

The following table showspresents the Company'smaturity distribution of the portion of time deposits in excess of the FDIC insurance limit and time deposits otherwise uninsured at December 31, 2022 (dollars in thousands):limit.

  

Amount

 

Portion of time deposits in excess of insurance limit

 $3,811 

Time deposits otherwise uninsured

 $- 

Time deposits of $250,000 or more are generally from the Company's local business and individual customer base. The potential impact on the Company's liquidity from the withdrawal of these deposits is discussed at the Company's asset and liability management committee meetings, and is considered to be minimal.

 

Maturity Distribution of Estimated Uninsured Time Deposits

 
  

December 31,

 

December 31,

(dollars in thousands)

 

2023

 

2022

Remaining maturity:

    

Three months or less

$

6,044

$

1,790

After three through six months

 

10,097

 

257

After six through twelve months

 

5,428

 

1,688

After twelve months

 

757

 

76

Total

$

22,326

$

3,811

 

Short-term Borrowing Arrangements.  The Company is a member of the FHLBFederal Home Loan Bank of San Francisco (FHLB) and can borrow up to $233$215 million from the FHLB secured by commercial and residential mortgage loans with carrying values totaling $504$396 million. The Company is required to hold FHLB stock as a condition of membership. At December 31, 20222023, the Company held $5.0$6.2 million of FHLB stock which is recorded as a component of other assets. Based

The Company is also eligible to participate in the Bank Term Lending Program. The Federal Reserve Board, on this levelMarch 12, 2023, announced the creation of stock holdingsa new Bank Term Funding Program (BTFP). The BTFP offers loans of up to one year in length to banks, savings associations, credit unions, and other eligible depository institutions pledging U.S. Treasuries, agency debt and mortgage-backed securities, and other qualifying assets as collateral. These assets will be valued at par.  At December 31, 2023, the Company can borrow up to $183.8 million. To borrowhad outstanding borrowings under the full $233BTFP totaling $80 million, secured by $107 million in available creditpar value of securities pledged as collateral under the Company would need to purchase $1.3 million in additional FHLB stock.BTFP.  This borrowing is payable on December 18, 2024, and earns interest at the rate of 4.96%.  Borrowings under the BTFP can be prepaid without penalty.  Interest expense recognized on the BTFP borrowings for the twelve months ended December 31, 2023, totaled $527 thousand. In addition to its FHLB borrowing line and the BTFP, the Company has unsecured short-term borrowing agreements with two of its correspondent banks in the amounts of $50 million and $20 million. There were no outstanding borrowings to the FHLB or the correspondent banks at December 31, 20222023, and December 31, 2021.2022.

 

Note Payable. The Company maintained a $15 million line of credit facility with one of its correspondent banks (the "Note").  Interest on the Note was payable at the "Prime Rate".  There were no borrowings on the Note during 2022 or 2021. The Note was secured by 100 shares of Plumas Bank stock representing the Company's 100% ownership interest in Plumas Bank. Under the Note, the Bank was subject to several negative and affirmative covenants including, but not limited to, providing timely financial information, maintaining specified levels of capital, restrictions on additional borrowings, and meeting or exceeding certain capital and asset quality ratios. The Bank was in compliance with all such covenants related to the Note at December 31, 2021 and December 31, 2020. 

On January 25, 2022 the Company replaced thisits existing $15 million line of credit facility with a $15 million Loan Agreement (the “Loan Agreement”) and Promissory Note (the “Term Note”). The Term Note matures on January 25, 2035 and can be prepaid at any time.  During the initial three years of the Loan Agreement the Term Note functions as an interest only revolving line of credit.  Beginning on year four the Term Note converts into a term loan requiring semi-annual principal and interest payments and no further advances can be made. The proceeds of this lending facility shall be used by the Company for general corporation purposes, and to provide capital injections into the Bank. The Term Note bears interest at a fixed rate of 3.85% for the first 5 years and then at a floating interest rate linked to WSJ Prime Rate for the remaining eight year term. The Loan Agreement provides for a $187,500 loan fee. The Note is secured by the common stock of the Bank. The Loan Agreement contains certain financial and non-financial covenants, which include, but are not limited to, a minimum leverage ratio at the Bank, a minimum total risk-based capital ratio at the Bank, a maximum Texas Ratio at the Bank, a minimum level of Tier 1 capital at the Bank  and a return on average assets needed to generate a 1.25X debt service coverage ratio. The Loan Agreement also contains customary events of default, including, but not limited to, failure to pay principal or interest, the commencement of certain bankruptcy proceedings, and certain adverse regulatory events affecting the Company or the Bank. Upon the occurrence of an event of default under the Loan Agreement, the Company’s obligations under the Loan Agreement may be accelerated. In March 2023 the Company borrowed $10 million on this note and used the proceeds to redeem its Trust Preferred securities as described below.  The Company was in compliance with all covenants related to the Term Note at December 31, 2022 and has not borrowed2023. Interest expense recognized on the Term Note.
Note for the twelve months ended December 31, 2023, totaled $369 thousand. There were no borrowings on the Term Note during 2022.

 

Repurchase Agreements. The Bank offers a repurchase agreement product for its larger customers which use securities sold under agreements to repurchase as an alternative to interest-bearing deposits. Securities sold under agreements to repurchase totaling $18.6$23.1 million and $17.3$18.6 million at December 31, 20222023, and December 31, 2021,2022, respectively are secured by U.S. Government agency securities with a carrying amount of $29.6$34.1 million and $23.0$29.6 million at December 31, 20222023, and December 31, 2021,2022, respectively. Interest paid on this product is similar to, but less than, that which is paid on the Bank’s money market accounts;accounts; however, these are not deposits and are not FDIC insured.

 

Junior Subordinated Deferrable Interest Debentures. During 2002, Plumas Statutory Trust I and II are business trust subsidiaries formed by the Company with capital of $374 thousand and $188 thousand, respectively, for the sole purpose of issuing trust preferred securities fully and unconditionally guaranteed by the Company. During 2002, Trust I issued 6,000 Floating Rate Capital Trust Pass-Through Securities ("Trust Preferred Securities"), with a liquidation value of $1,000 per security, for gross proceeds of $6,000,000. During 2005, Plumas Statutory Trust II issued 4,000 Trust Preferred Securities with a liquidation value of $1,000 per security, for gross proceeds of $4,000,000. The entire proceeds were invested by Trust I in the amount of $6,186,000 and Trust II in the amount of $4,124,000 in Floating Rate Junior Subordinated Deferrable Interest Debentures (the "Subordinated Debentures") issued by the Company, with identical maturity, repricing and payment terms as the Trust Preferred Securities. The Subordinated Debentures represent the sole assets of Trusts I and II.

 

 

On February 9, 2023, Plumas Bancorp submitted redemption notices to redeem $6,000,000 of trust preferred securities of Plumas Statutory Trust I’s Subordinated Debentures mature on September 26, 2032, bear a current interest rateI (“Trust I”) and $4,000,000 of 8.12% (based on 3-month LIBOR plus 3.40%trust preferred securities of Plumas Statutory Trust II (“Trust II”),. The trust preferred securities were redeemed, along with repricingan aggregate of $310,000 in common securities issued by the trusts and payments due quarterly. Trust II’s Subordinated Debentures mature on September 28, 2035, bear a current interest rate of 6.25% (based on 3-month LIBOR plus 1.48%), with repricingheld by the Company and payments due quarterly. The interest rate100% of the Trust Preferred Securities issuedCompany’s junior subordinated debentures due 2032 held by Trust I adjust on each quarterly anniversary date to equaland 100% of the 3-month LIBOR plus 3.40%. The Trust Preferred Securities issuedCompany’s junior subordinated debentures due 2035 held by Trust II adjustunderlying the trust preferred securities.

The trust preferred securities of Plumas Statutory Trust II were redeemed on each quarterly anniversary dateMarch 15, 2023 and the trust preferred securities of Plumas Statutory Trust I were redeemed on March 27, 2023. The redemption prices for the junior subordinated debentures were equal to equal the 3-month LIBOR plus 1.48%. Both Trusts I and II have the option to defer payment100% of the distributions for a period ofrespective principal amounts, which total $10,000,000, plus accrued interest up to five years,the redemption date. The proceeds from the redemption of the junior subordinated debentures were simultaneously applied to redeem all of the outstanding common securities and the outstanding trust preferred securities at a price of 100% of the aggregate principal amount of the trust preferred securities plus accumulated but unpaid distributions up to the redemption date. Funding for the redemption was provided from borrowings on our Term Note as long asdescribed above.

Interest expense, net of the Company is not in default on the paymenteffect of interest on the Subordinated Debentures.

Net interest expenserate swaps, recognized by the Company for the years ended December 31, 2023, 2022 2021 and 20202021 related to the subordinated debentures was $141,000, $359,000 and $348,000, and $385,000, respectively. Interest expense is recorded net of the interest paid/received on our interest rate swaps.  See the following paragraph for a description of the swaps.

 

Interest Rate Swaps. On May 26, 2020 we entered into two separate interest rate swap agreements with notional amounts totaling $10 million, effectively converting the $10 million in Subordinated Debentures to fixed obligations.  The swaps have a 10 year maturity and fix the labor rate on the Subordinated Debentures at approximately 75 basis points. These agreements have been designated and qualify as cash flow hedging instruments and, as such, changes in the fair value are recorded in accumulated other comprehensive income/loss to the extent the agreements are effective hedges. The swaps were determined to be fully effective during all periods presented. As such, no amount of ineffectiveness has been included in net income. Therefore, the aggregate fair value of the swaps is recorded in other assets with changes in fair value recorded in other comprehensive income. The amount included in accumulated other comprehensive income would be reclassified to current earnings should the hedges no longer be considered effective. The Company expects the hedges to remain fully effective during the remaining terms of the swaps.  At December 31, 2022  and December 31, 2021 the carrying value of the swaps, which was included in other assets, was an unrealized gain of $2.0 million and $607 thousand, respectively. In January, 2023 we terminated the swap agreements receiving $1.7 million in proceeds on termination.

 

Capital Resources

 

Shareholders’ equity decreasedincreased by $15.1$28.3 million from $134.1 million at December 31, 2021 to $119.0 million at December 31, 2022. The $15.1 million decrease was related2022 to a reduction in accumulated other comprehensive income/loss of $38.4 million from accumulated other comprehensive income of $1.6$147.3 million at December 31, 20212023. The $28.3 million increase was related to annet income during 2023, of $29.8 million, a decline in accumulated other comprehensive loss of $36.8$4.3 million at December 31, 2022.  In addition, shareholder dividends decreased shareholders’ equity by $3.7 million.  These items were partially offset by earnings during 2022 of $26.4 million and $571 thousand representing stock option and restricted stock activity.activity of $661,000 partially offset by shareholder dividends of $5.9 million and $554,000 related to the cumulative change from adoption of ASU 2016-13.


It is the policy of the Company to periodically distribute excess retained earnings to the shareholders through the payment of cash dividends. Such dividends help promote shareholder value and capital adequacy by enhancing the marketability of the Company’s stock. All authority to provide a return to the shareholders in the form of a cash or stock dividend or split rests with the Board of Directors. The Board will periodically, but on no regular schedule, review the appropriateness of a cash dividend payment. Banking regulations limit the amount of dividends that may be paid without prior approval of regulatory agencies. The Company is subject to various restrictions on the paymentpaid a quarterly cash dividend of dividends. Quarterly cash dividends of $0.16 were paid$0.25 per share on November 15, 2022,2023, August 15, 2023, May 15, 2023 and February 15, 2023 and a quarterly cash dividend of $0.16 per share on February 15, 2022, May 16, 2022, and FebruaryAugust 15, 2022, and November 15, 2022, and a quarterly cash dividendsdividend of $0.1414 cents per share were paid on NovemberFebruary 15, 2021, May 17, 2021, August 16, 2021, May 17, 2021 and FebruaryNovember 15, 2021.

 

Capital Standards. The Company uses a variety of measures to evaluate its capital adequacy. Management reviews these capital measurements on a monthly basis and takes appropriate action to ensure that they are within established internal and external guidelines. The FDIC has promulgated risk-based capital guidelines for all state non-member banks such as the Bank. These guidelines establish a risk-adjusted ratio relating capital to different categories of assets and off-balance sheet exposures.

 

In July, 2013, the federal bank regulatory agencies adopted rules implementing the Basel Committee on Banking Supervision’s capital guidelines for U.S. depository organizations, sometimes called “Basel III,” that increased the minimum regulatory capital requirements for bank holding companies and depository institutions and implemented strict eligibility criteria for regulatory capital instruments. The Basel III capital rules include a minimum common equity Tier 1 ratio of 4.5%, a Tier 1 capital ratio of 6.0%, a total risk-based capital ratio of 8.0%, and a minimum leverage ratio of 4.0% (calculated as Tier 1 capital to average consolidated assets). The minimum capital levels required to be considered “well capitalized” include a common equity Tier 1 ratio of 6.5%, a Tier 1 risk-based capital ratio of 8.0%, a total risk-based capital ratio of 10.0%  and a leverage ratio of 5.0%.  In addition, the Basel III capital rules require that banking organizations maintain a capital conservation buffer of 2.5% above the minimum capital requirements in order to avoid restrictions on their ability to pay dividends, repurchase stock or pay discretionary bonuses. Including the capital conservation buffer of 2.5%, the Basel III capital rules require the following minimum ratios for a bank holding company or bank to be considered well capitalized: a common equity Tier 1 capital ratio of 7.0%, a Tier 1 capital ratio of 8.5%, and a total capital ratio of 10.5%. At December 31, 2021,2023, the Company’s and the Bank’s capital ratios exceeded the thresholds necessary to be considered “well capitalized” under the Basel III framework.

 

 

Under the FRB’s Small Bank Holding Company and Savings and Loan Holding Company Policy Statement (the “Policy Statement”), qualifying bank holding companies with less than $3 billion in consolidated assets are exempt from the Basel III consolidated capital rules. The Company qualifies for treatment under the Policy Statement and is not currently subject to the Basel III consolidated capital rules at the bank holding company level. The Basel III capital rules continue to apply to the Bank.

 

In 2019, the federal bank regulators issued a rule establishing a “community bank leverage ratio” (the ratio of a bank’s tier 1 capital to average total consolidated assets) that qualifying institutions with less than $10 billion in assets may elect to use in lieu of the generally applicable leverage and risk-based capital requirements under Basel III. A qualifying banking organization that elects to use the new ratio will be considered to have met all applicable federal regulatory capital and leverage requirements, including the minimum capital levels required to be considered “well capitalized, ” if it maintains a community bank leverage ratio capital exceeding 9%.  The new rule became effective on January 1, 2020.  Plumas Bank has chosen not to opt into the community bank leverage ratio at this time.

 

The following table sets forth the Bank's actual capital amounts and ratios (dollar amounts in thousands):

 

       

Minimum Amount of Capital Required

        

Minimum Amount of Capital Required

 
             

To be Well-Capitalized

              

To be Well-Capitalized

 
       

For Capital

 

Under Prompt

        

For Capital

 

Under Prompt

 
 

Actual

 

Adequacy Purposes (1)

 

Corrective Provisions

  

Actual

 

Adequacy Purposes (1)

 

Corrective Provisions

 
 

Amount

  

Ratio

  

Amount

  

Ratio

  

Amount

  

Ratio

 

December 31, 2023

                  

Common Equity Tier 1 Ratio

 $179,194  15.7% $51,294  4.5% $74,092  6.5%

Tier 1 Leverage Ratio

 179,194  10.8% 66,348  4.0% 82,935  5.0%

Tier 1 Risk-Based Capital Ratio

 179,194  15.7% 68,392  6.0% 91,190  8.0%

Total Risk-Based Capital Ratio

 192,860  16.9% 91,190  8.0% 113,987  10.0%
 

Amount

  

Ratio

  

Amount

  

Ratio

  

Amount

  

Ratio

  

December 31, 2022

                                    

Common Equity Tier 1 Ratio

 $157,361  14.7% $48,218  4.5% $69,648  6.5% $157,361  14.7% $48,218  4.5% $69,648  6.5%

Tier 1 Leverage Ratio

 157,361  9.2% 68,078  4.0% 85,098  5.0% 157,361  9.2% 68,078  4.0% 85,098  5.0%

Tier 1 Risk-Based Capital Ratio

 157,361  14.7% 64,291  6.0% 85,721  8.0% 157,361  14.7% 64,291  6.0% 85,721  8.0%

Total Risk-Based Capital Ratio

 168,419  15.7% 85,721  8.0% 107,151  10.0% 168,419  15.7% 85,721  8.0% 107,151  10.0%
 

December 31, 2021

                  

Common Equity Tier 1 Ratio

 $134,015  14.4% $42,024  4.5% $60,701  6.5%

Tier 1 Leverage Ratio

 134,015  8.4% 64,066  4.0% 80,083  5.0%

Tier 1 Risk-Based Capital Ratio

 134,015  14.4% 56,032  6.0% 74,709  8.0%

Total Risk-Based Capital Ratio

 144,708  15.5% 74,709  8.0% 93,387  10.0%

 

(1) Does not include amounts required to maintain the capital conservation buffer under the new capital rulesrules.

 

Management believes that the Bank met all its capital adequacy requirements as of December 31, 2022.2023.

 

The current and projected capital positions of the Bank and the impact of capital plans and long-term strategies are reviewed regularly by management. The Company policy is to maintain the Bank’s ratios above the prescribed well-capitalized ratios at all times.

 

Off-Balance Sheet Arrangements

 

Loan Commitments. In the normal course of business, there are various commitments outstanding to extend credits that are not reflected in the financial statements. Commitments to extend credit and letters of credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Annual review of commercial credit lines, letters of credit and ongoing monitoring of outstanding balances reduces the risk of loss associated with these commitments. As of December 31, 2022,2023, the Company had $174.6 million in unfunded loan commitments and $108 thousand in letters of credit. This compares to $178.7 million in unfunded loan commitments and no letters of credit. This compares to $162.5credit at December 31, 2022. Of the $174.6 million in unfunded loan commitments, and $12 thousand in letters of credit at December 31, 2021. Of the $178.7 million in unfunded loan commitments, $115.6$111.2 million and $63.1$63.4 million represented commitments to commercial and consumer customers, respectively. Of the total unfunded commitments at December 31, 2022, $108.42023, $114.3 million were secured by real estate, of which $54.9$60.2 million was secured by commercial real estate and $53.5$54.1 million was secured by residential real estate mostly in the form of equity lines of credit. The commercial loan commitments not secured by real estate primarily represent business lines of credit, while the consumer loan commitments not secured by real estate primarily represent revolving credit card lines and overdraft protection lines. Since some of the commitments are expected to expire without being drawn upon the total commitment amounts do not necessarily represent future cash requirements.

 

 

Operating Leases. The Company leases three depository branches, one of which is atwo lending offices, two branch offices, the land lease on which we own the building, three lending offices,under our Yuba City branch, three administrative offices and two non-branch automated teller machinestandalone ATM locations.  The expiration dates of the leases vary, with the first such lease expiring during 2024 and the last such lease expiring during 2044. Including variable lease expense, total rent expense for the years ended December 31, 2023, 2022 and 2021 was $635,000, $611,000 and 2020 was $611,000,  $507,000, and $407,000, respectively.

 

Liquidity

 

The Company manages its liquidity to provide the ability to generate funds to support asset growth, meet deposit withdrawals (both anticipated and unanticipated), fund customers' borrowing needs and satisfy maturity of short-term borrowings and maintain reserve requirements.borrowings. The Company’s liquidity needs are managed using assets or liabilities, or both. On the asset side, in addition to cash and due from banks, the Company maintains an investment portfolio which includes unpledged U.S. Government-sponsored agency securities that are classified as available-for-sale. On the liability side, liquidity needs are managed by chargingoffering competitive offering rates on deposit products and the use of established lines of credit.

 

The Company is a member of the FHLBFederal Home Loan Bank of San Francisco (FHLB) and can borrow up to $233$215 million from the FHLB secured by commercial and residential mortgage loans with carrying values totaling $504$396 million. See “Short-term Borrowing Arrangements” for additional information on our FHLB borrowing capacity.The Company is also eligible to participate in the Bank Term Lending Program. At December 31, 2023, the Company had outstanding borrowings under the BTFP totaling $80 million, secured by $107 million in par value of securities pledged as collateral under the BTFP.   In addition to its FHLB borrowing line and the BTFP, the Company has unsecured short-term borrowing agreements with threetwo of its correspondent banks in the amounts of $50 million and $20 million. There were no outstanding borrowings to the FHLB, or the correspondent banks under these agreements at December 31, 20222023, and 2021.  There was a $5 million outstanding balance on the FHLB line at December 31, 2020.  This borrowing matured on May 7, 2021 and was non-interest bearing. There was no outstanding balance on the FHLB borrowing line at December 31, 2022 and 2021.2022.

 

Customer deposits are the Company’s primary source of funds. Total deposits increaseddecreased by $18.8$124 million from $1.4 billion at December 31, 2021, to $1.5 billion at December 31, 2022.2022, to $1.3 billion at December 31, 2023. Deposits are held in various forms with varying maturities. The Company estimates that it has approximately $416 million in uninsured deposits. Of this amount, $85 million represents deposits that are collateralized such as deposits of states, municipalities and tribal accounts.

The Company’s securities portfolio, Federal funds sold, FHLB advances, and cash and due from banks serve as the primary sources of liquidity, providing adequate funding for loans during periods of high loan demand. During periods of decreased lending, funds obtained from the maturing or sale of investments, loan payments, and new deposits are invested in short-term earning assets, such as cash held at the FRB, Federal funds sold and investment securities, to serve as a source of funding for future loan growth. Management believes that the Company’s available sources of funds, including borrowings, will provide adequate liquidity for its operations in the foreseeable future.

 

Subsequent Event

On January 19, 2024, Plumas Bank entered into two agreements for the purchase and sale of real property (the “Sale Agreements”) with Mountainseed Real Estate Services, LLC, a Georgia limited liability company (“Mountainseed”), providing for the Bank’s sale to Mountainseed of up to 12 properties (the “Properties”) for an aggregate cash purchase price of $33.6 million, assuming all of the Properties are sold. Eleven of the Properties are located in California, and one is located in Nevada.

One Sale Agreement provides for the sale to Mountainseed of up to nine properties owned and operated by the Bank as branches (the “Branches”) for an aggregate cash purchase price of approximately $25.7 million, assuming all of the Branches are sold.  The second Sale Agreement provides for the sale to Mountainseed of up to three properties operated as non-branch administrative offices (the “Non-Branch Offices”) for an aggregate cash purchase price of $7.9 million, assuming all of the Non-Branch Offices are sold.  The closing date on the Non-Branch Offices has been extended to September 16, 2024.

Under the Sale Agreements, the parties have agreed, concurrently with the closing of the sale of the Properties, to enter into triple net lease agreements (the “Lease Agreements”) pursuant to which the Bank will lease each of the Properties sold. Each Lease Agreement will have an initial term of fifteen years with one 15-year renewal option. The Lease Agreements will provide for an annual rent of approximately $3.1 million in the aggregate for all Properties; increased by two percent (2%) per annum for each year during the initial Term.  During the renewal term, the initial rent will be the basic rent during the last year of the initial term, increased by two percent (2%) per annum for each year during the renewal term.

The branch portion of the sale was completed on February 14, 2024.  A total of nine branches were sold resulting in gross proceeds of $25.7 million and a net gain on sale of $19.8 million. This gain was offset by losses totaling $19.8 million on the sale of approximately $115 million in investment securities. Proceeds from the sale of these investment securities and the proceeds from the branch sales were used to purchase new, higher yielding, securities and to increase cash balances. 

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

As a smaller reporting company we are not required to provide the information required by this item.

 

 

 
 

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

 

The following consolidated financial statements of Plumas Bancorp and subsidiary, and report of the independent registered public accounting firm, are included in the Annual Report of Plumas Bancorp to its shareholders for the years ended December 31, 2023, 2022 2021 and 2020.2021.

 

  

Page

 

 

Management’s Report on Internal Control Over Financial Reporting

F-2

Report of Independent Registered Public Accounting Firm (Eide Bailly, LLP, San Ramon, California, PCAOB ID 286)

F-3

Consolidated Balance Sheets as of December 31, 20222023 and 20212022

F-5

Consolidated Statements of Income for the years ended December 31, 2023, 2022 2021 and 20202021

F-6

Consolidated Statements of Comprehensive Income for the years ended December 31, 2023, 2022 2021 and 20202021

F-8

Consolidated Statements of Changes in Shareholders' Equity for the years ended December 31, 2023, 2022 2021 and 20202021

F-9

Consolidated Statements of Cash Flows for the years ended December 31, 2023, 2022 2021 and 20202021

F-10

Notes to Consolidated Financial Statements

F-13

 

 

MANAGEMENT’S REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING

  

Management of Plumas Bancorp and subsidiary (the “Company”) is responsible for establishing and maintaining adequate internal control over financial reporting. The Company’s internal control over financial reporting is a process designed under the supervision of the Company’s Chief Executive Officer and Chief Financial Officer to provide reasonable assurance regarding the reliability of financial reporting and the preparation of the Company’s financial statements for external reporting purposes in accordance with accounting principles generally accepted in the United States of America.

 

As of December 31, 2022,2023, management assessed the effectiveness of the Company’s internal control over financial reporting based on the framework established in the 2013 Internal Control — Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).  Based on this assessment, management has determined that the Company’s internal control over financial reporting as of December 31, 2022,2023, is effective.

 

Eide Bailly LLP the independent registered public accounting firm that audited the 2022 consolidated financial statements included in this annual report on Form 10-K, has issued an audit report on the effectiveness of the Company’s internal control over financial reporting as of December 31, 2022, which is included herein.

 

 

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

 

 

To the Board of Directors and Shareholders
Plumas Bancorp and Subsidiary
Reno, Nevada

 

Opinion on the Consolidated Financial Statements

 

We have audited the accompanying consolidated balance sheets of Plumas Bancorp and Subsidiary (the “Company”) as of December 31, 20222023 and 2021,2022, and the related consolidated statements of income, comprehensive income, changes in shareholders’ equity, and cash flows, for each of the years in the three-year period ended December 31, 2022,2023, and the related notes (collectively referred to as the “financial statements”). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 20222023 and 2021,2022, and the results of its operations and its cash flows for each of the years in the three-year period ended December 31, 2022,2023, in conformity with accounting principles generally accepted in the United States of America.

We have also audited, in accordance with auditing standards generally accepted in the United States of America, the Company’s internal control over financial reporting as of December 31, 2022, based on criteria established in 2013 Internal Control – Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) and our report dated March 16, 2023, expressed an unmodified opinion.

 

Basis for Opinion

 

These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’sthese financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) ("PCAOB") and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

 

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud.

 

Our audits included performing procedures to assess the risk of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks.  Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.  Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements.  We believe that our audits provide a reasonable basis for our opinion.

 

 

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

(Continued)

Change in Accounting Principle

As discussed in Note 2 to the financial statements, the Company adopted the provisions of FASB Accounting Standards Update 2016-13, Financial Instruments Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, as of January 1, 2023, using the modified retrospective approach with an adjustment at the beginning of the adoption period. Our opinion is not modified with respect to this matter.

 

Critical Audit Matters

 

The critical audit matters communicated below are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.it relates.

 

Allowance for LoanCredit Losses

As discussed in Note 5 to the Company’s consolidated financial statements, the Company has a gross loan portfolio, net of deferred fees and costs of $914.7$961.5 million and related allowance for loancredit losses (ACL) of $10.7$12.9 million as of December 31, 2022. The2023. As discussed in Notes 2 and 5 to the Company’s allowance for loanconsolidated financial statements, the ACL represents management’s estimate of expected credit losses is a material and complex estimate requiring significant management judgment inover the evaluationcontractual life of the credit quality and the estimation of inherent losses within the loan portfolio. The allowance for loan losses includesACL is estimated using relevant available information relating to past events, current economic conditions, and reasonable and supportable forecasts, as well as qualitative adjustments applied on a general reserve whichportfolio segment basis. The qualitative adjustments are used to bring the ACL to the level management believes is determinedappropriate based on the results of a quantitative and a qualitative analysis of all loans not measuredfactors that are otherwise unaccounted for impairment at the reporting date.

The Company’s general reserves cover non-impaired loans and is based primarily on historical loss   rates and qualitative loss factors for each loan segment.  In calculating the allowance for loan losses,   the Company considers relevant credit quality indicators for each loan segment, stratifies loans by risk rating, and estimates losses for each loan type based upon their nature and risk profile. This process requires significant management judgment in the review of the loan portfolio and assignment of risk ratings based upon the characteristics of loans. In addition, estimation of losses inherent within the portfolio requires significant management judgment in considering the periods of historical loss data    to be included in their quantitative analysis.process.

 

Auditing these complex judgments and assumptions involves especially challenging auditor judgment due to the nature and extent of audit evidence and effort required to address these matters, including the extent of specialized skill or knowledge needed.

 

The primary procedures we performed to address this critical audit matter included:

 

 

Obtaining an understanding of the Company’s process for establishing the ACL, including the models selected by management to estimate quantitative components of the ACL and qualitative adjustments made to the ACL. This includes the process utilized by management to challenge the model results and determine the best estimate of the ACL as of the balance sheet date.

Evaluating the design and testing the operating effectiveness of controls relating to the development and approval of the ACL methodology, management’s timely identification, of problem loans, appropriate application of loan rating policy, consistency of application of accounting policiesdetermination and appropriateness ofcontrols related to the significant assumptions used in the allowancemodels, controls around the reliability and accuracy of the data used in the models, analysis of the ACL results and management’s review and approval of the ACL.

Evaluating the appropriateness of the model methodology used to incorporate a reasonable and supportable forecast period and reversion to historical loss rates by inspecting the model documentation and by comparing it to relevant industry practices.

Determining whether the loan portfolio is segmented by similar risk characteristics by comparing to the Company’s business environment and relevant industry practices.

Testing the completeness and accuracy of internal loan level data used as the basis for loan lossesthe calculation.

 

 

Obtaining an understanding, testing the operating effectiveness of controls, and evaluatingEvaluating the reasonableness of assumptions and sources of data used by management in forming the loss factors by performing retrospective review of historic loan loss experience and analyzing historical data used in developing the assumptions.forecasted economic scenarios.

 

 

Evaluating the identification and measurement of the qualitative loss factors,adjustments, including the basis for concluding an adjustment was warranted and compared the adjustments utilized by management to both internal portfolio metrics and external macroeconomic data to support the adjustments and evaluated the trends in such adjustments. We searched for and evaluated information that corroborates or contradicts management’s reasonable and supportable forecast as well as identification and measurement of qualitative loss factors.

 

Testing the mathematical accuracy and computation of the allowance for loan losses.

Evaluating the period to period consistency with which qualitative loss factors are determined and applied.

 

/s/ Eide Bailly LLP

 

We have served as the Company’s auditor since 2019.2013, (such date incorporates the acquisition of certain assets of Vavrinek, Trine, Day & Co., LLP who joinedby Eide Bailly LLP in 2019, had served as the Company’s auditor since 2013.2019).

San Ramon, California

March 16, 2023

20, 2024

 

 

 

 

PLUMAS BANCORP AND SUBSIDIARY

 

CONSOLIDATED BALANCE SHEETS

 

December 31, 20222023 and 20212022

         

 

2022

  

2021

  

2023

  

2022

 

ASSETS

            
  

Cash and cash equivalents

 $183,426,000  $380,584,000  $85,655,000  $183,426,000 

Investment securities available for sale

 444,703,000  305,914,000  489,181,000  444,703,000 

Loans held for sale

 2,301,000 31,277,000  - 2,301,000 

Loans, less allowance for loan losses of $10,717,000 in December 31, 2022 and $10,352,000 in 2021

 903,968,000  829,385,000 

Loans, less allowance for credit losses of $12,867,000 in December 31, 2023 and $10,717,000 in 2022

 948,604,000  903,968,000 

Other real estate owned

 -  487,000  357,000  - 

Premises and equipment, net

 18,100,000  16,424,000  18,948,000  18,100,000 

Bank owned life insurance

 16,020,000  15,844,000  16,110,000  16,020,000 

Goodwill

 5,502,000 5,502,000  5,502,000 5,502,000 

Accrued interest receivable and other assets

  47,024,000   28,657,000   46,059,000   47,024,000 
  

Total assets

 $1,621,044,000  $1,614,074,000  $1,610,416,000  $1,621,044,000 
  

LIABILITIES AND SHAREHOLDERS' EQUITY

            
  

Deposits:

  

Non-interest bearing

 $766,549,000  $736,582,000  $692,768,000  $766,549,000 

Interest bearing

  691,260,000   702,417,000   640,887,000   691,260,000 
  

Total deposits

 1,457,809,000  1,438,999,000  1,333,655,000  1,457,809,000 
  

Repurchase agreements

 18,624,000  17,283,000  23,054,000  18,624,000 

Accrued interest payable and other liabilities

 15,297,000  13,400,000  16,390,000  15,297,000 

Borrowings

 90,000,000 - 

Junior subordinated deferrable interest debentures

  10,310,000   10,310,000   -   10,310,000 
  

Total liabilities

  1,502,040,000   1,479,992,000   1,463,099,000   1,502,040,000 
  

Commitments and contingencies (Note 12)

              
  

Shareholders' equity:

  

Serial preferred stock - no par value; 10,000,000 shares authorized; none outstanding

 -  -  -  - 

Common stock - no par value; 22,500,000 shares authorized; issued and outstanding – 5,850,216 at December 31, 2022 and 5,816,991 at December 31, 2021

 27,372,000  26,801,000 

Common stock - no par value; 22,500,000 shares authorized; issued and outstanding – 5,871,523 at December 31, 2023 and 5,850,216 at December 31, 2022

 28,033,000  27,372,000 

Retained earnings

 128,388,000  105,681,000  151,748,000  128,388,000 

Accumulated other comprehensive (loss) income, net of taxes

  (36,756,000)  1,600,000 

Accumulated other comprehensive loss, net of taxes

  (32,464,000)  (36,756,000)
  

Total shareholders' equity

  119,004,000   134,082,000   147,317,000   119,004,000 
  

Total liabilities and shareholders' equity

 $1,621,044,000  $1,614,074,000  $1,610,416,000  $1,621,044,000 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

 

 

PLUMAS BANCORP AND SUBSIDIARY

 

 CONSOLIDATED STATEMENTS OF INCOME

 

For the Years Ended December 31, 2023, 2022 2021 and 20202021

       

 

2022

  

2021

  

2020

  

2023

  

2022

  

2021

 

Interest income:

  

Interest and fees on loans

 $45,194,000  $42,487,000  $35,726,000  $54,950,000  $45,194,000  $42,487,000 

Interest and fees on loans held for sale

 510,000 826,000 254,000  49,000 510,000 826,000 

Interest on investment securities:

  

Taxable

 6,409,000  2,746,000  2,451,000  11,525,000  6,409,000  2,746,000 

Exempt from Federal income taxes

 2,722,000  1,666,000  983,000  3,681,000  2,722,000  1,666,000 

Other

  4,923,000   345,000   210,000   4,387,000   4,923,000   345,000 
  

Total interest income

  59,758,000   48,070,000   39,624,000   74,592,000   59,758,000   48,070,000 
  

Interest expense:

  

Interest on deposits

 823,000  780,000  832,000  3,730,000  823,000  780,000 

Interest on junior subordinated deferrable interest debentures

 359,000  348,000  385,000  141,000  359,000  348,000 

Interest on borrowings

 896,000 - - 

Other

  67,000   8,000   11,000   31,000   67,000   8,000 
  

Total interest expense

  1,249,000   1,136,000   1,228,000   4,798,000   1,249,000   1,136,000 
  

Net interest income before provision for loan losses

 58,509,000  46,934,000  38,396,000 

Net interest income before provision for credit losses

 69,794,000  58,509,000  46,934,000 
  

Provision for loan losses

  1,300,000   1,125,000   3,175,000 

Provision for credit losses

  2,775,000   1,300,000   1,125,000 
  

Net interest income after provision for loan losses

  57,209,000   45,809,000   35,221,000 

Net interest income after provision for credit losses

  67,019,000   57,209,000   45,809,000 
  

Non-interest income:

  

Interchange revenue

 3,401,000  3,279,000  2,568,000  3,419,000  3,401,000  3,279,000 

Service charges

 2,789,000  2,464,000  2,349,000 

Gain on termination of swaps

 1,707,000 - - 

Loan servicing fees

 900,000  893,000  852,000 

Earnings on bank owned life insurance policies, net

 417,000  391,000  380,000 

Gain on sale of loans held for sale

 2,696,000  1,008,000  1,344,000  234,000  2,696,000  1,008,000 

Service charges

 2,464,000  2,349,000  2,323,000 

Loan servicing fees

 893,000  852,000  841,000 

Loss on sale of investment securities

 -  (209,000) -  -  -  (209,000)

Earnings on bank owned life insurance policies, net

 391,000  380,000  342,000 

Other

  1,205,000   1,057,000   1,045,000   1,256,000   1,205,000   1,057,000 
  

Total non-interest income

  11,050,000   8,716,000   8,463,000   10,722,000   11,050,000   8,716,000 

 

(Continued)

 

 

PLUMAS BANCORP AND SUBSIDIARY

 

CONSOLIDATED STATEMENTS OF INCOME

(Continued)

For the Years Ended December 31, 2023, 2022 2021 and 20202021

 

 

2022

  

2021

  

2020

  

2023

  

2022

  

2021

 
  

Non-interest expenses:

  

Salaries and employee benefits

 $17,451,000  $12,792,000  $13,282,000  $20,320,000  $17,451,000  $12,792,000 

Occupancy and equipment

 4,610,000  3,983,000  3,362,000  5,302,000  4,610,000  3,983,000 

Other

  10,529,000   9,263,000   7,088,000   11,908,000   10,529,000   9,263,000 

Total non-interest expenses

  32,590,000   26,038,000   23,732,000   37,530,000   32,590,000   26,038,000 
  

Income before income taxes

 35,669,000  28,487,000  19,952,000  40,211,000  35,669,000  28,487,000 
  

Provision for income taxes

  9,225,000   7,478,000   5,477,000   10,435,000   9,225,000   7,478,000 
  

Net income

 $26,444,000  $21,009,000  $14,475,000  $29,776,000  $26,444,000  $21,009,000 
  

Basic earnings per common share

 $4.53  $3.82  $2.80  $5.08  $4.53  $3.82 

Diluted earnings per common share

 $4.47  $3.76  $2.77  $5.02  $4.47  $3.76 

Common dividends per share

 $0.64  $0.56  $0.36  $1.00  $0.64  $0.56 

 

The accompanying notes are an integral part of these consolidated financial statements.

  

 

 

PLUMAS BANCORP AND SUBSIDIARY

 

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

 

For the Years Ended December 31, 2023, 2022 2021 and 20202021

  

  

2022

  

2021

  

2020

 

Net Income

 $26,444,000  $21,009,000  $14,475,000 

Other comprehensive (loss) income:

            

Change in net unrealized gain on securities

  (55,849,000)  (5,138,000)  3,685,000 

Change in unrealized gain on cash flow hedge

  1,395,000   465,000   142,000 

Reclassification adjustments for net loss included in net income

  -   209,000   - 
             

Net unrealized holding (loss) gain

  (54,454,000)  (4,464,000)  3,827,000 
             

Related income tax effect:

            

Change in unrealized loss (gain) on securities

  16,510,000   1,519,000   (1,089,000)

Change in unrealized gain on cash flow hedge

  (412,000)  (138,000)  (42,000)

Reclassification of loss included in net income

  -   (62,000)  - 
             

Income tax effect

  16,098,000   1,319,000   (1,131,000)
             

Total other comprehensive (loss) income

  (38,356,000)  (3,145,000)  2,696,000 

Comprehensive (loss) income

 $(11,912,000) $17,864,000  $17,171,000 
  

2023

  

2022

  

2021

 

Net Income

 $29,776,000  $26,444,000  $21,009,000 

Other comprehensive income (loss):

            

Change in net unrealized income (loss) on securities

  8,095,000   (55,849,000)  (5,138,000)

Change in unrealized gain on cash flow hedge

  (295,000)  1,395,000   465,000 

Less: reclassification adjustments for net (gain) loss included in net income

  (1,707,000)  -   209,000 

Net unrealized holding gain ( loss)

  6,093,000   (54,454,000)  (4,464,000)

Related tax effect:

            

Change in net unrealized loss on securities

  (2,393,000)  16,510,000   1,519,000 

Change in unrealized gain on cash flow hedge

  87,000   (412,000)  (138,000)

Reclassification of gain included in net income

  505,000   -   (62,000)

Income tax effect

  (1,801,000)  16,098,000   1,319,000 

Other comprehensive income (loss)

  4,292,000   (38,356,000)  (3,145,000)

Total comprehensive income (loss)

 $34,068,000  $(11,912,000) $17,864,000 
             
             
             
             

 

The accompanying notes are an integral part of these consolidated financial statements.

 

 

 

PLUMAS BANCORP AND SUBSIDIARY

 

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY

 

For the Years Ended December 31, 2023, 2022 2021 and 20202021

 

          

Accumulated

             

Accumulated

   
          

Other

             

Other

   
          

Comprehensive

 

Total

           

Comprehensive

 

Total

 
 

Common Stock

 

Retained

 

Income

 

Shareholders’

  

Common Stock

 

Retained

 

Income (loss)

 

Shareholders’

 
 

Shares

  

Amount

  

Earnings

  

(Net of Taxes)

  

Equity

  

Shares

  

Amount

  

Earnings

  

(Net of Taxes)

  

Equity

 
  

Balance, January 1, 2020

 5,165,760  $7,312,000  $75,144,000  $2,049,000  $84,505,000 

Balance, January 1, 2021

 5,182,232  $7,656,000  $87,753,000  $4,745,000  $100,154,000 
  

Net Income

      14,475,000     14,475,000       21,009,000     21,009,000 

Other comprehensive income

        2,696,000  2,696,000         (3,145,000) (3,145,000)

Exercise of stock options

 16,472  89,000       89,000 

Cash dividends on common stock

      (1,866,000)    (1,866,000)

Stock-based compensation expense

      255,000           255,000 

Balance, December 31, 2020

 5,182,232  7,656,000  87,753,000  4,745,000  100,154,000 
 

Net Income

     21,009,000    21,009,000 

Other comprehensive loss

        (3,145,000) (3,145,000)

Issuance of common stock

 598,020 18,657,000       18,657,000  598,020 18,657,000       18,657,000 

Exercise of stock options

 36,739  265,000       265,000  36,739  265,000       265,000 

Cash dividends on common stock

      (3,081,000)    (3,081,000)      (3,081,000)    (3,081,000)

Stock-based compensation expense

      223,000           223,000       223,000           223,000 

Balance, December 31, 2021

 5,816,991  26,801,000  105,681,000  1,600,000  134,082,000  5,816,991  26,801,000  105,681,000  1,600,000  134,082,000 
  

Net Income

      26,444,000     26,444,000       26,444,000     26,444,000 

Other comprehensive loss

        (38,356,000) (38,356,000)        (38,356,000) (38,356,000)

Grants of restricted stock

 1,650 -       - 

Exercise of stock options

 31,575  309,000       309,000  31,575  309,000       309,000 

Grants of restricted stock

 1,650         

Cash dividends on common stock

      (3,737,000)    (3,737,000)      (3,737,000)    (3,737,000)

Stock-based compensation expense

      262,000           262,000       262,000           262,000 

Balance, December 31, 2022

  5,850,216  $27,372,000  $128,388,000  $(36,756,000) $119,004,000  5,850,216  27,372,000  128,388,000  (36,756,000) 119,004,000 
 

Cumulative change from adoption of ASU 2016-13

      (554,000)    (554,000)

Net Income

      29,776,000     29,776,000 

Other comprehensive income

        4,292,000  4,292,000 

Exercise of stock options

 22,132  339,000       339,000 

Termination of restricted stock

 (825)         

Cash dividends on common stock

      (5,862,000)    (5,862,000)

Stock-based compensation expense

      322,000           322,000 

Balance, December 31, 2023

  5,871,523  $28,033,000  $151,748,000  $(32,464,000) $147,317,000 

 

The accompanying notes are an integral part of these consolidated financial statements.

  

 

 

PLUMAS BANCORP AND SUBSIDIARY

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

For the Years Ended December 31, 2023, 2022 2021 and 20202021

  

 

2022

  

2021

  

2020

  

2023

  

2022

  

2021

 
  

Cash flows from operating activities:

  

Net income

 $26,444,000  $21,009,000  $14,475,000  $29,776,000  $26,444,000  $21,009,000 

Adjustments to reconcile net income to net cash provided by operating activities:

  

Provision for loan losses

 1,300,000  1,125,000  3,175,000 

Provision for credit losses

 2,775,000  1,300,000  1,125,000 

Change in deferred loan origination costs/fees, net

 (2,363,000) (3,193,000) 2,308,000  (318,000) (2,363,000) (3,193,000)

Stock-based compensation expense

 262,000  223,000  255,000  322,000  262,000  223,000 

Depreciation and amortization

 1,899,000  1,673,000  1,424,000  1,667,000  1,899,000  1,673,000 

Amortization of investment security premiums

 1,185,000  1,134,000  1,066,000  1,268,000  1,185,000  1,134,000 

Accretion of discounts on investments

 (331,000) (71,000) (73,000) (761,000) (331,000) (71,000)

Loss on sale of investment securities

 -  209,000  -  -  -  209,000 

Gain on sale of loans held for sale

 (2,696,000) (1,008,000) (1,344,000) (234,000) (2,696,000) (1,008,000)

Loans originated for sale

 (25,707,000) (43,487,000) (22,285,000) (1,736,000) (25,707,000) (43,487,000)

Proceeds from loan sales

 55,356,000  15,799,000  28,994,000  5,739,000  55,356,000  15,799,000 

Gain on sale of building

 - - (218,000)

Provision from change in OREO valuation

 -  37,000  -  -  -  37,000 

Net loss (gain) on sale of OREO

 37,000  2,000  (9,000)

Net (gain) loss on sale of OREO

 (39,000) 37,000  2,000 

Net loss on sale of other vehicles owned

 54,000  1,000  7,000  28,000  54,000  1,000 

Earnings on bank owned life insurance policies

 (391,000) (380,000) (342,000) (417,000) (391,000) (380,000)

Benefit for deferred income taxes

 1,033,000  (1,303,000) (1,067,000)

Increase in accrued interest receivable and other assets

 (1,094,000) (876,000) (2,957,000)

Deferred income tax

 (702,000) 1,033,000  (1,303,000)

Decrease (increase) in accrued interest receivable and other assets

 335,000  (1,094,000) (876,000)

Increase in accrued interest payable and other liabilities

  1,897,000   688,000   1,221,000   635,000   1,897,000   688,000 

Net cash provided by (used in) operating activities

  56,885,000   (8,418,000)  24,630,000   38,338,000   56,885,000   (8,418,000)

  

(Continued)

 

 

PLUMAS BANCORP AND SUBSIDIARY

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Continued)

For the Years Ended December 31, 2023, 2022 2021 and 20202021

 

 

2022

  

2021

  

2020

  

2023

  

2022

  

2021

 

Cash flows from investing activities:

  

Proceeds from matured and called available-for-sale investment securities

 $830,000  $500,000  $500,000  $4,565,000  $830,000  $500,000 

Proceeds from sale of available-for-sale securities

 -  19,981,000  -  -  -  19,981,000 

Purchases of available-for-sale investment securities

 (227,070,000) (196,161,000) (61,163,000) (73,111,000) (227,070,000) (196,161,000)

Proceeds from principal repayments from available-for-sale government-guaranteed mortgage-backed securities

 30,748,000  43,178,000  43,062,000  31,656,000  30,748,000  43,178,000 

Net (increase) decrease in loans

 (72,883,000) 30,468,000  (96,568,000) (49,764,000) (72,883,000) 30,468,000 

Cash acquired in acquisition, net of consideration paid

 -  23,631,000  -  -  -  23,631,000 

Proceeds from sale of vehicles

 450,000  324,000  458,000  484,000  450,000  324,000 

Proceeds from sale of other real estate

 487,000  137,000  369,000  122,000  487,000  137,000 

Proceeds from sale of building

 - - 1,348,000 

Purchases of FHLB stock

 (514,000) (231,000) (150,000) (2,540,000) (514,000) (231,000)

Purchase of FRB Stock

 (6,000) (706,000) (651,000) (8,000) (6,000) (706,000)

Proceeds from bank owned life insurance

 215,000 - -  322,000 215,000 - 

Purchases of premises and equipment

  (3,023,000)  (931,000)  (1,606,000)  (2,278,000)  (3,023,000)  (931,000)

Net cash used in investing activities

  (270,766,000)  (79,810,000)  (114,401,000)  (90,552,000)  (270,766,000)  (79,810,000)
  

Cash flows from financing activities:

  

Net increase in demand, interest-bearing and savings deposits

 33,986,000  296,547,000  224,528,000 

Net (decrease) increase in time deposits

 (15,176,000) (8,233,000) 2,122,000 

Net increase (decrease) in securities sold under agreements to repurchase

 1,341,000  3,405,000  (2,135,000)

Net (decrease) increase in demand, interest-bearing and savings deposits

 (166,620,000) 33,986,000  296,547,000 

Net increase (decrease) in time deposits

 42,466,000  (15,176,000) (8,233,000)

Net increase in securities sold under agreements to repurchase

 4,430,000  1,341,000  3,405,000 

Cash dividends paid on common stock

 (3,737,000) (3,081,000) (1,866,000) (5,862,000) (3,737,000) (3,081,000)

Proceeds from FHLB advances

 - - 10,000,000 

Repayment of FHLB advances

 -  (5,000,000) (5,000,000) -  -  (5,000,000)

Redemption of Trust Preferred Securities

 (10,310,000) - - 

Increase in other borrowings

 90,000,000 - - 

Proceeds from exercise of stock options

  309,000   265,000   89,000   339,000   309,000   265,000 

Net cash provided by financing activities

  16,723,000   283,903,000   227,738,000 

Net cash (used in) provided by financing activities

  (45,557,000)  16,723,000   283,903,000 
  

(Decrease) increase in cash and cash equivalents

 (197,158,000) 195,675,000  137,967,000  (97,771,000) (197,158,000) 195,675,000 
  

Cash and cash equivalents at beginning of year

  380,584,000   184,909,000   46,942,000   183,426,000   380,584,000   184,909,000 

Cash and cash equivalents at end of year

 $183,426,000  $380,584,000  $184,909,000  $85,655,000  $183,426,000  $380,584,000 

 

 (Continued)

  

 

PLUMAS BANCORP AND SUBSIDIARY

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Continued)

For the Years Ended December 31, 2023, 2022 2021 and 20202021

  

 

2022

  

2021

  

2020

  

2023

  

2022

  

2021

 

Supplemental disclosure of cash flow information:

  
  

Cash paid during the year for:

  

Interest expense

 $1,246,000  $1,127,000  $1,255,000  $3,628,000  $1,246,000  $1,127,000 

Income taxes

 $6,900,000  $9,190,000  $6,774,000  $12,261,000  $6,900,000  $9,190,000 

Assets acquired in acquisition plus goodwill recognized, net

 $- $204,960,000 $-  $- $- $204,960,000 

Liabilities assumed in acquisition

 $- $181,565,000 $-  $- $- $181,565,000 
  

Non-Cash Investing Activities:

  

Real estate acquired through foreclosure

 $-  $258,000  $56,000  $440,000  $-  $258,000 

Vehicles acquired through repossession

 $512,000  $342,000  $439,000  $632,000  $512,000  $342,000 
  
  

Non-Cash Financing Activities:

  

Common stock retired in connection with the exercise of stock options

 $84,000  $119,000  $46,000  $154,000  $84,000  $119,000 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

 

PLUMAS BANCORP AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

 

1.

THE BUSINESS OF PLUMAS BANCORP

 

During 2002, Plumas Bancorp (the "Company") was incorporated as a bank holding company for the purpose of acquiring Plumas Bank (the "Bank") in a one bank holding company reorganization. This corporate structure gives the Company and the Bank greater flexibility in terms of operation, expansion and diversification. The Company formed Plumas Statutory Trust I ("Trust I") for the sole purpose of issuing trust preferred securities on September 26, 2002. The Company formed Plumas Statutory Trust II ("Trust II") for the sole purpose of issuing trust preferred securities on September 28, 2005. In March 2023 the Trusts were dissolved. Plumas BancorpBancorp's Principal Executive Office is headquarteredlocated in Reno, Nevada.

 

The Bank operates twelvethirteen branches in California, including branches in Alturas, Chester, Chico, Fall River Mills, Greenville, Kings Beach, Portola, Quincy, Redding, Susanville, Tahoe City, Truckee and Yuba City. The Bank's newest branch was opened in April 2023 and is located in Chico, California. The Bank’s administrative headquarters are in Quincy, California. In December 2015 the Bank opened a branch in Reno, Nevada;Nevada, its first branch outside of California, and in 2018 the Bank purchased a branch located in Carson City, Nevada. The Bank's Yuba City branch was acquired upon the acquisition of Feather River Bancorp on July 1, 2021. The Bank’s administrative headquarters are in Quincy, California. In addition, the Bank operates a lending office specializing in government-guaranteed lending in Auburn, California, and a commercial/agricultural lending officesoffice in Chico California and Klamath Falls, Oregon. The Bank's primary source of revenue is generated from providing loans to customers who are predominately small and middle market businesses and individuals residing in the surrounding areas.

 

 

2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Consolidation and Basis of Presentation

 

The consolidated financial statements include the accounts of the Company and the consolidated accounts of its wholly-owned subsidiary, Plumas Bank. All significant intercompany balances and transactions have been eliminated.

 

Plumas Statutory Trust I and Trust II are not consolidated into the Company's consolidated financial statements and, accordingly, are accounted for under the equity method. The Company's investment in Trust I of $374,000 and Trust II of $188,000 are included in accrued interest receivable and other assets on the consolidated balance sheet. sheet at December 31, 2022. The junior subordinated deferrable interest debentures issued and guaranteed by the Company and held by Trust I and Trust II are reflected as debt on the consolidated balance sheet.sheet at December 31, 2022. In March 2023 the Company redeemed the debentures and the Trusts were dissolved.

 

The accounting and reporting policies of Plumas Bancorp and subsidiary conform with accounting principles generally accepted in the United States of America and prevailing practices within the banking industry.

 

Reclassifications

 

Certain reclassifications have been made to prior years’ balances to conform to the classifications used in 20222023. These reclassifications had no impact on the Company’s consolidated financial position, results of operations or net change in cash and cash equivalents.

 

Segment Information

 

Management has determined that since all of the banking products and services offered by the Company are available in each branch of the Bank, all branches are located within the same economic environment and management does not allocate resources based on the performance of different lending or transaction activities, it is appropriate to aggregate the Bank branches and report them as a single operating segment. No customer accounts for more than 10 percent of revenues for the Company or the Bank.

 

F- 13

PLUMAS BANCORP AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

 

2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

 

Use of Estimates

 

To prepare financial statements in conformity with accounting principles generally accepted in the United States of America management makes estimates and assumptions based on available information. These estimates and assumptions affect the amounts reported in the financial statements and the disclosures provided, and actual results could differ. The allowance for loancredit losses, loan servicing rights, deferred tax assets, and fair values of financial instruments are particularly subject to change.

 

Cash and Cash Equivalents

 

For the purpose of the statement of cash flows, cash and due from banks and Federal funds sold are considered to be cash equivalents. Generally, Federal funds are sold for one day periods. Cash held with other federally insured institutions in excess of FDIC limits as of December 31, 20222023 was $4.2$7.1 million. Net cash flows are reported for customer loans and deposit transactions and repurchase agreements.

 

Investment Securities

 

Investments are classified into one of the following categories: 

 

 

Available-for-sale securities reported at fair value, with unrealized gains and losses excluded from earnings and reported, net of taxes, as accumulated other comprehensive income (loss) within shareholders' equity.

 

 

Held-to-maturity securities, which management has the positive intent and ability to hold, reported at amortized cost, adjusted for the accretion of discounts and amortization of premiums. As of December 31, 20222023 and 20212022 the Company did not have any investment securities classified as held-to-maturity.

Trading, trading securities are bought and held principally for the purpose of selling in the near term and changes in the value of these securities are recorded through earnings. As of December 31, 2023 and 2022 the Company did not have any investment securities classified as trading.

 

Management determines the appropriate classification of its investments at the time of purchase and may only change the classification in certain limited circumstances.

 

As of December 31, 2022, and 2021 the Company did not have any investment securities classified as trading and gains or losses on the saleSale of securities are computed on the specific identification method. Interest earned on investment securities is reported in interest income, net of applicable adjustments for accretion of discounts and amortization of premiums accounted for by the level yield method with no pre-payment anticipated.

 

An investment security is impaired when its carrying value is greater than its fair value. InvestmentThe Company evaluates available for sale debt securities that are impaired are evaluated on at least a quarterly basis and more frequently when economic or market conditions warrant suchin an evaluation to determine whether such a decline in their fair value is other than temporary. Management utilizes criteria such as the magnitude and duration of the decline and the intent and ability of the Company to retain its investment in the securities for a period of time sufficient to allow for an anticipated recovery in fair value, in addition to the reasons underlying the decline,unrealized loss position to determine whether the lossdecline in the fair value below the amortized cost basis (impairment) is other than temporary. The term "other than temporary"due to credit-related factors or noncredit-related factors. Any impairment that is not intendedcredit related is recognized in other comprehensive income, net of applicable taxes. Credit-related impairment is recognized as an allowance for credit losses on the balance sheet, limited to indicate that the decline is permanent, but indicates thatamount by which the prospectsamortized cost basis exceeds the fair value, with a corresponding adjustment to earnings. Both the allowance for a near-term recovery of value iscredit losses and the adjustment to net income notmay necessarily favorable, or that there is a lack of evidence to support a realizable value equal to or greater thanbe reversed if conditions change. However, if the carrying value of the investment. Once a decline in value is determined to be other than temporary, and management does not intendCompany intends to sell thean impaired available for sale debt security or it is more likely than not that the Company will not be required to sell the security before recovery, only the portion of the impairment loss representing credit exposure is recognized as a charge to earnings, with the balance recognized as a charge to other comprehensive income. If management intends to sell the security or it is more likely than not that the Company will be required to sell thesuch a security before recovering its forecastedamortized cost basis, the entire impairment lossamount is recognized in earnings with a corresponding adjustment to the security's amortized cost basis. In evaluating available for sale debt securities in unrealized loss positions for impairment and the criteria regarding its intent or requirement to sell such securities, the Company considers the extent to which fair value is less than amortized cost, 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 issuers' financial condition, among other factors. Changes in the allowance for credit losses are recorded as a chargeprovision for (or reversal of) credit loss expense. Losses are charged against the ACL when management believes the uncollectability of an available for sale debt security is confirmed or when either of the criteria regarding intent or requirement to earnings.sell is met. No security credit losses were recognized during the years ended December 31,2023,2022 or 2021.

 

F- 14

PLUMAS BANCORP AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

 

2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

 

Federal Home Loan Bank Stock

 

As a member of the Federal Home Loan Bank (FHLB) System, the Bank is required to maintain an investment in the capital stock of the FHLB. The investment is carried at cost, classified as a restricted security, and periodically evaluated for impairment based on ultimate recovery of par value. Both cash and stock dividends are reported as income. At December 31, 20222023 and December 31, 20212022, the Company held $4,964,000$6,234,000 and $4,450,000,$4,964,000, respectively of FHLB stock. On the consolidated balance sheet, FHLB stock is included in accrued interest receivable and other assets.

 

Federal Reserve Bank (FRB) Stock

 

The Bank is a member of its regional Federal Reserve Bank.  FRB stock is carried at cost, classified as a restricted security, and periodically evaluated for impairment based on ultimate recovery of par value. Both cash and stock dividends are reported as income. At December 31, 20222023 and December 31, 20212022, the Company held $1,364,000$1,371,000 and $1,358,000,$1,364,000, respectively of FRB stock. On the consolidated balance sheet, FRB stock is included in accrued interest receivable and other assets.

 

Loans Held for Sale, Loan Sales and Servicing

 

Included in the loan portfolio are loans which are 75% to 90% guaranteed by the Small Business Administration (SBA), US Department of Agriculture Rural Business Cooperative Service (RBS) and Farm Services Agency (FSA). The guaranteed portion of these loans may be sold to a third party, with the Bank retaining the unguaranteed portion. The Company can receive a premium in excess of the adjusted carrying value of the loan at the time of sale.

 

As of December 31, 2023, there were no loans held for sale.  At December 31, 2022,, and 2021the Company had $2.3 million and $31.3 million, respectively in guaranteed portions of SBA loans held for sale. Loans held for sale are recorded at the lower of cost or fair value and therefore may be reported at fair value on a non-recurring basis. The fair values for loans held for sale are based on either observable transactions of similar instruments or formally committed loan sale prices.

SBA Government guaranteed loans with unpaid balances of $133,927,000113,176,000 and $109,865,000$133,927,000 were being serviced for others at December 31, 20222023 and 20212022, respectively.

 

The Company accounts for the transfer and servicing of financial assets based on the fair value of financial and servicing assets it controls and liabilities it has assumed, derecognizes financial assets when control has been surrendered, and derecognizes liabilities when extinguished.

 

Servicing rights acquired through 1) a purchase or 2) the origination of loans which are sold or securitized with servicing rights retained are recognized as separate assets or liabilities. Servicing assets or liabilities are recorded at fair value and are subsequently amortized in proportion to and over the period of the related net servicing income or expense. Servicing rights are evaluated for impairment based upon the fair value of the rights as compared to carrying amount. Impairment is determined by stratifying rights into groupings based on predominant risk characteristics, such as interest rate, loan type and investor type. Impairment is recognized through a valuation allowance for an individual grouping, to the extent that fair value is less than the carrying amount. If the Company later determines that all or a portion of the impairment no longer exists for a particular grouping, a reduction of the allowance may be recorded as an increase to income. Changes in valuation allowances are reported with non-interest income on the statement of income. The fair values of servicing rights are subject to significant fluctuations as a result of changes in estimated and actual prepayment speeds and default rates and losses.

 

The Company's investment in the loan is allocated between the retained portion of the loan and the sold portion of the loan based on their fair values on the date the loan is sold. The gain on the sold portion of the loan is recognized as income at the time of sale.

 

The carrying value of the retained portion of the loan is discounted based on the estimated value of a comparable non-guaranteed loan.

 

F- 15

PLUMAS BANCORP AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

 

2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

 

Loans

 

Loans that management has the intent and ability to hold for foreseeable future or until maturity or payoff are reported at the principal balance outstanding, net of purchase premiums or discounts, deferred loan fees and costs, and an allowance for loancredit losses. Loans, if any, that are transferred from loans held for sale are carried at the lower of principal balance or market value at the date of transfer, adjusted for accretion of discounts. Interest is accrued daily based upon outstanding loan balances. However, when, in the opinion of management, loans are considered to be impaired and the future collectability of interest and principal is in serious doubt, loans are placed on nonaccrual status and the accrual of interest income is suspended. Any interest accrued but unpaid is charged against income. Payments received are applied to reduce principal to the extent necessary to ensure collection. A loan is moved to non-accrual status in accordance with the Company’s policy, typically after 90 days of non-payment unless well secured and in the process of collection. Past due status is based on the contractual terms of the loan. Subsequent payments on these loans, or payments received on nonaccrual loans for which the ultimate collectability of principal is not in doubt, are applied first to earned but unpaid interest and then to principal. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.

 

Loan origination fees, commitment fees, direct loan origination costs and purchased premiums and discounts on loans are deferred and recognized as an adjustment of yield, to be amortized to interest income over the contractual term of the loan. The unamortized balance of deferred fees and costs is reported as a component of net loans. 

 

The

Allowance for Credit Losses

To estimate expected losses the Company may acquire loansgenerally utilizes historical loss trends and the remaining contractual lives of the loan portfolios to determine estimated credit losses through a business combination or a purchase for which differences may exist between the contractual cash flowsreasonable and the cash flows expected to be collected due, at least in part, tosupportable forecast period. Individual loan credit quality. When the Company acquires such loans, the yield thatquality indicators including loan grade and borrower repayment performance have been statistically correlated with historical credit losses and various economic metrics, including California unemployment rates, California Housing Prices and California gross domestic product. Model forecasts may be accreted (accretable yield)adjusted for inherent limitations or biases that have been identified through independent validation and back-testing of model performance to actual realized results. At both January 1, 2023, the adoption and implementation date of ASC Topic 326, and December 31, 2023, the Company utilized a reasonable and supportable forecast period of approximately four quarters and obtained the forecast data from publicly available sources. The Company also considered the impact of portfolio concentrations, changes in underwriting practices, imprecision in its economic forecasts, and other risk factors that might influence its loss estimation process. Management believes that the allowance for credit losses at December 31, 2023, appropriately reflected expected credit losses inherent in the loan portfolio at that date.

In determining the allowance for credit losses, accruing loans with similar risk characteristics are generally evaluated collectively. The Company's policy is limitedthat loans designated as nonaccrual no longer share risk characteristics similar to other loans evaluated collectively and as such, all nonaccrual loans are individually evaluated for reserves. As of December 31, 2023, the Bank's nonaccrual loans comprised the entire population of loans individually evaluated. The Company's policy is that nonaccrual loans also represent the subset of loans where borrowers are experiencing financial difficulty where an evaluation of the source of repayment is required to determine if the nonaccrual loans should be categorized as collateral dependent.

The implementation of CECL also impacted the Company's ACL on unfunded loan commitments, as the ACL now represents expected credit losses over the contractual life of commitments not identified as unconditionally cancellable by the Company. The Reserve for Unfunded Commitments is estimated using the same reserve or coverage rates calculated on collectively evaluated loans following the application of a funding rate to the excessamount of the Company'sunfunded commitment. The funding rate represents management's estimate of undiscounted cash flows expected tothe amount of the current unfunded commitment that will be collectedfunded over the Company's initial investmentremaining contractual life of the commitment and is based on historical data. Under CECL the ACL on unfunded loan commitments remains in Other Liabilities while any related provision expense is included in the loan. The excess of contractual cash flows over cash flows expected to be collected may not be recognized as an adjustment to yield,provision for credit loss or a valuation allowance. Subsequent increases in cash flows expected to be collected generally should be recognized prospectively through adjustment of the loan's yield over its remaining life. Decreases in cash flows expected to be collected should be recognized as an impairment. The Company may not "carry over" or create a valuation allowance in the initial accounting for loans acquired under these circumstances.expense.

 

F- 16

PLUMAS BANCORP AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

 

2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

 

Allowance for LoanCredit Losses (continued)

The allowance for loan losses is an estimate of probable incurred credit losses inherent in the Company's loan portfolio that have been incurred as of the balance-sheet date. The allowance is established through a provision for loan losses which is charged to expense. Additions to the allowance are expected to maintain the adequacy of the total allowance after credit losses and loan growth. Loan losses are charged against the allowance when management believes the uncollectability of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance. The overall allowance consists of two primary components, specific reserves related to impaired loans and general reserves for inherent losses related to loans that are not impaired but collectively evaluated for impairment.

A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due, including principal and interest, according to the contractual terms of the original agreement. Loans determined to be impaired are individually evaluated for impairment. When a loan is impaired, the Company measures impairment based on the present value of expected future cash flows discounted at the loan's effective interest rate, except that as a practical expedient, it may measure impairment based on a loan's observable market price, or the fair value of the collateral if the loan is collateral dependent. A loan is collateral dependent if the repayment of the loan is expected to be provided solely by the underlying collateral.

A restructuring of a debt constitutes a troubled debt restructuring (TDR) if the Company, for economic or legal reasons related to the debtor's financial difficulties, grants a concession to the debtor that it would not otherwise consider. Restructured workout loans typically present an elevated level of credit risk as the borrowers are not able to perform according to the original contractual terms. Loans that are reported as TDRs are considered impaired and measured for impairment as described above.

The determination of the general reserve for loans that are not impaired is based on estimates made by management, to include, but not limited to, consideration of historical losses by portfolio segment from January 1, 2008 (the beginning of the latest business cycle as determined by management) to the most current balance sheet date, internal asset classifications, and qualitative factors to include economic trends in the Company’s service areas, industry experience and trends, geographic concentrations, estimated collateral values, the Company’s underwriting policies, the character of the loan portfolio, and probable incurred losses inherent in the portfolio taken as a whole.

The Company maintains a separate allowance for each portfolio segment (loan type). These portfolio segments include commercial, agricultural, real estate construction (including land and development loans), commercial real estate mortgage, residential mortgage, home equity loans, automobile loans and other loans primarily consisting of consumer installment loans. The allowance for loan losses attributable to each portfolio segment, which includes both impaired loans and loans that are not impaired, is combined to determine the Company’s overall allowance, and is included as a component of loans on the consolidated balance sheet.

 

The Company assigns a risk rating to all loans and periodically, but not less than annually, performs detailed reviews of all criticized and classified loans over $100,000 to identify credit risks and to assess the overall collectability of the portfolio. These risk ratings are also subject to examination by independent specialists engaged by the Company and the Company’s regulators. During these internal reviews, management monitors and analyzes the financial condition of borrowers and guarantors, trends in the industries in which borrowers operate and the fair values of collateral securing these loans. These credit quality indicators are used to assign a risk rating to each individual loan.

 

F- 17

PLUMAS BANCORP AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES(Continued)

Allowance for Loan Losses (continued)

The risk ratings can be grouped into three major categories, defined as follows:

 

Special Mention– Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position at some future date.

Substandard– A substandard loan is not adequately protected by the current sound worth and paying capacity of the borrower or the value of the collateral pledged, if any. Loans classified as substandard have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. Well defined weaknesses include a project's lack of marketability, inadequate cash flow or collateral support, failure to complete construction on time or the project's failure to fulfill economic expectations. They are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected.

 

Doubtful– Loans classified doubtful have all the weaknesses inherent in those classified as substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently known facts, conditions, and values, highly questionable and improbable.

Loans not meeting the criteria above that are analyzed individually as part of the above-described process are considered to be pass-rated loans.

 

For other loans, which are primarily consumer loans and automobile loans the Company evaluates credit quality based on the aging status of the loan and by payment activity.

The general reserve component ofCompany has identified the following portfolio segments to evaluate and measure the allowance for loan losses associated with loans collectively evaluated for impairment also consists of reserve factors that are based on management's assessment of the following for each portfolio segment: (1) historical losses and (2) other qualitative factors, including inherent credit risk. These reserve factors are inherently subjective and are driven by the repayment risk associated with each portfolio segment described below.loss:

 

Commercial Commercial loans are generally underwritten to existing cash flows of operating businesses. Debt coverage is provided by business cash flows and economic trends influenced by unemployment rates and other key economic indicators are closely correlated to the credit quality of these loans.

 

Agricultural Loans secured by crop production and livestock are especially vulnerable to two risk factors that are largely outside the control of Company and borrowers: commodity prices and weather conditions.

 

Real Estate – Residential and Home Equity Lines of Credit The degree of risk in residential real estate lending depends primarily on the loan amount in relation to collateral value, the interest rate and the borrower's ability to repay in an orderly fashion. These loans generally possess a lower inherent risk of loss than other real estate portfolio segments. Economic trends determined by unemployment rates and other key economic indicators are closely correlated to the credit quality of these loans. Weak economic trends indicate that the borrowers' capacity to repay their obligations may be deteriorating.

 

F- 1817

PLUMAS BANCORP AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

 

2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

 

Allowance for LoanCredit Losses (continued)

Real Estate – Commercial Commercial real estate mortgage loans generally possess a higher inherent risk of loss than other real estate portfolio segments, except land and construction loans. Adverse economic developments or an overbuilt market impact commercial real estate projects and may result in troubled loans. Trends in vacancy rates of commercial properties impact the credit quality of these loans. High vacancy rates reduce operating revenues and the ability for properties to produce sufficient cash flow to service debt obligations.

 

Real Estate – Construction and Land Development Construction and land development loans generally possess a higher inherent risk of loss than other real estate portfolio segments. A major risk arises from the necessity to complete projects within specified cost and timelines. Trends in the construction industry significantly impact the credit quality of these loans, as demand drives construction activity. In addition, trends in real estate values significantly impact the credit quality of these loans, as property values determine the economic viability of construction projects.

 

Automobile An automobile loan portfolio is usually comprised of a large number of smaller loans scheduled to be amortized over a specific period. Most automobile loans are made directly for consumer purchases, but business vehicles may also be included. Economic trends determined by unemployment rates and other key economic indicators are closely correlated to the credit quality of these loans. Weak economic trends indicate that the borrowers' capacity to repay their obligations may be deteriorating.

 

Other Other loans primarily consist of consumer loans and are similar in nature to automobile loans.

 

Although management believes the allowance to be adequate, ultimate losses may vary from its estimates. At least quarterly, the Board of Directors and management review the adequacy of the allowance, including consideration of the relative risks in the portfolio, current economic conditions and other factors. If the Board of Directors and management determine that changes are warranted based on those reviews, the allowance is adjusted. In addition, the Company's primary regulators, the Federal Reserve (FRB) and the Department of Financial Protection and Innovation (“CFPI”DFPI”), as an integral part of their examination process, review the adequacy of the allowance. These regulatory agencies may require additions to the allowance based on their judgment about information available at the time of their examinations.

 

The Company also maintains a separate allowance for off-balance-sheet commitments. Management estimates anticipated losses using historical data and utilization assumptions. The allowance for these commitments totaled $341,000 at December 31, 2022 and 2021, and is included in accrued interest payable and other liabilities in the consolidated balance sheet.

 

F- 1918

PLUMAS BANCORP AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

 

2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

 

Other Real Estate Owned

 

Other real estate owned relates to real estate acquired in full or partial settlement of loan obligations. At December 31, 2023 other real estate owned totaled $357,000 consisting of one residential real estate property.  There was no other real estate owned at December 31, 2022. At December 31, 2021 other real estate owned totaled  $487,000 ($524,000 less a valuation allowance of $37,000).  None of OREO at December 31, 2021 was secured by residential real estate. There was one consumer mortgage loan with a balance of $83,000$122,000 secured by a residential real estate property for which formal foreclosure proceedings were in process at December 31, 20222023 and one consumer mortgage loan with a balance of $101,000$83,000 secured by a residential real estate property for which formal foreclosure proceedings were in process at December 31, 20212022.    Proceeds from sales of other real estate owned totaled $122,000, $487,000 $137,000 and $369,000$137,000 for the years ended December 31, 2022,2023, 20212022 and 20202021, respectively. For the years ended December 31, 2022,2023, 20212022 and 20202021 the Company recorded gains (losses) gains on sale of other real estate owned of $39,000, ($37,000), and ($2,000) and $9,000,, respectively. Other real estate owned is initially recorded at fair value less cost to sell when acquired, anyacquired. Any excess of the Bank's recorded investment in the loan balance and accrued interest income over the estimated fair value of the property less costs to sell is charged against the allowance for loancredit losses. A valuation allowance for losses on other real estate is maintained to provide for temporary declines in value. The allowance is established through a provision for losses on other real estate which is included in other expenses. Subsequent gains or losses on sales or write-downs resulting from permanent impairment are also recorded in other expenses as incurred.

 

The following table provides a summary of the change in the OREO balance for the years ended December 31, 20222023 and 20212022:

 

 

Year Ended December 31,

  

Year Ended December 31,

 
 

2022

  

2021

  

2023

  

2022

 

Beginning balance

 $487,000  $403,000  $-  $487,000 

Additions

 -  258,000  440,000  - 

Dispositions

 (487,000) (137,000) (83,000) (487,000)

Write-downs

  -   (37,000)  -   - 

Ending balance

 $-  $487,000  $357,000  $- 

  

Goodwill and Intangible Assets

 

Intangible assets consist of core deposit intangibles related to the acquisition of Feather River Bancorp branch acquisitions and are amortized on an accelerated basis method over ten years. The Company evaluates the recoverability and remaining useful life annually to determine whether events or circumstances warrant a revision to the intangible asset or the remaining period of amortization. There were no such events or circumstances during the periods presented.

 

Aggregate amortization expense was $237,000, $284,000, $246,000, and $199,000$246,000 for 2022,2023, 20212022 and 20202021.

 

The gross carrying amount of intangible assets and accumulated amortization was:

 

  

2022

  

2021

 
  

Gross Carrying

  

Accumulated

  

Gross Carrying

  

Accumulated

 
  

Amount

  

Amortization

  

Amount

  

Amortization

 

Core deposit intangibles

 $2,263,000  $1,034,000  $2,263,000  $750,000 
  

2023

  

2022

 
  

Gross Carrying

  

Accumulated

  

Gross Carrying

  

Accumulated

 
  

Amount

  

Amortization

  

Amount

  

Amortization

 

Core deposit intangibles

 $2,263,000  $1,271,000  $2,263,000  $1,034,000 

 

Estimated amortization expense for each of the next five years is $237,000, $201,000, $172,000, $153,000, $138,000 and $138,000.$120,000.

 

Goodwill totaling $5,502,000 was recorded on July 1, 2021, related to the acquisition of Feather River Bancorp. Goodwill is not amortized but is evaluated for impairment at least annually. The Company did not recognize impairment during the years ended December 31, 2023, 2022and 2021. 

 

F- 2019

PLUMAS BANCORP AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

 

2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

 

Premises and Equipment

 

Land is carried at cost. Premises and equipment are stated at cost less accumulated depreciation. Depreciation is determined using the straight-line method over the estimated useful lives of the related assets. The useful lives of premises are estimated to be twenty to thirty years. The useful lives of furniture, fixtures and equipment are estimated to be two to ten years. Leasehold improvements are amortized over the life of the asset or the life of the related lease, whichever is shorter. When assets are sold or otherwise disposed of, the cost and related accumulated depreciation or amortization are removed from the accounts, and any resulting gain or loss is recognized in income for the period. The cost of maintenance and repairs is charged to expense as incurred. The Company evaluates premises and equipment for financial impairment as events or changes in circumstances indicate that the carrying amount of such assets may not be fully recoverable.

 

Bank Owned Life Insurance

 

The Company has purchased life insurance policies on certain key executives. Bank 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.

 

Revenue from Contracts with Customers

 

The Company records revenue from contracts with customers in accordance with Accounting Standards Codification Topic 606, “Revenue from Contracts with Customers” (“Topic 606”). Under Topic 606, the Company must identify the contract with a customer, identify the performance obligations in the contract, determine the transaction price, allocate the transaction price to the performance obligations in the contract, and recognize revenue when (or as) the Company satisfies a performance obligation. Significant revenue has not been recognized in the current reporting period that results from performance obligations satisfied in previous periods.

 

Most of our revenue-generating transactions are not subject to Topic 606, including revenue generated from financial instruments, such as our loans and investment securities. The Company has evaluated the nature of its contracts with customers and determined that further disaggregation of revenue from contracts with customers into more granular categories beyond what is presented in the Condensed Consolidated Statements of Income was not necessary. The Company generally fully satisfies its performance obligations on its contracts with customers as services are rendered and the transaction prices are typically fixed;fixed, charged either on a periodic basis or based on activity. Because performance obligations are satisfied as services are rendered and the transaction prices are fixed, there is little judgment involved in applying Topic 606 that significantly affects the determination of the amount and timing of revenue from contracts with customers.

 

Low Income Housing Tax Credits

 

The Company accounts for low incomelow-income housing tax credits and the related qualified affordable housing projects using the proportional amortization method. Under the proportional amortization method, the Company amortizes the initial cost of the investment in proportion to the tax credits and other tax benefits received and recognizes the net investment performance in the income statement as a component of income tax expense (benefit). Upon entering into a qualified affordable housing project, the Company records, in other liabilities, the entire amount that it has agreed to invest in the project, and an equal amount, in other assets, representing its investment in the project. As the Company disburses cash to satisfy its investment obligation, other liabilities are reduced. Over time, as the tax credits and other tax benefits of the project are realized by the Company, the investment recorded in other assets is reduced using the proportional amortization method.

 

Income Taxes

 

The Company files its income taxes on a consolidated basis with its subsidiary. Income tax expense is the total of current year income tax due or refundable and the change in deferred tax assets and liabilities.

 

Deferred tax assets and liabilities are recognized for the tax consequences of temporary differences between the reported amount of assets and liabilities and their tax bases. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment. A valuation allowance is recognized if, based on the weight of available evidence management believes it is more likely than not that some portion or all of the deferred tax assets will not be realized. On the consolidated balance sheet, net deferred tax assets are included in accrued interest receivable and other assets.

 

F- 2120

PLUMAS BANCORP AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

 

2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

 

Accounting for Uncertainty in Income Taxes

 

When tax returns are filed, it is highly certain that some positions taken would be sustained upon examination by the taxing authorities, while others are subject to uncertainty about the merits of the position taken or the amount of the position that would be ultimately sustained. The benefit of a tax position is recognized in the financial statements in the period during which, based on all available evidence, management believes it is more likely than not that the position will be sustained upon examination, including the resolution of appeals or litigation processes, if any.  Tax positions taken are not offset or aggregated with other positions. Tax positions that meet the more-likely-than-not recognition threshold are measured as the largest amount of tax benefit that is more than 50 percent likely of being realized upon settlement with the applicable taxing authority. The portion of the benefits associated with tax positions taken that exceeds the amount measured as described above is reflected as a liability for unrecognized tax benefits in the accompanying balance sheet along with any associated interest and penalties that would be payable to the taxing authorities upon examination.

 

Interest expense and penalties associated with unrecognized tax benefits, if any, are classified as income tax expense in the consolidated income statement. There have been no significant changes to unrecognized tax benefits or accrued interest and penalties for the years ended December 31, 20222023 and 20212022.

 

Earnings Per Share

 

Basic earnings per share (EPS), which excludes dilution, is computed by dividing income available to common stockholders (net income plus discount on redemption of preferred stock less preferred dividends and accretion) 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, result in the issuance of common stock which shares in the earnings of the Company. The treasury stock method has been applied to determine the dilutive effect of stock options in computing diluted EPS.

 

Comprehensive Income

 

Comprehensive income consists of net income and other comprehensive income. Other comprehensive income includes unrealized gains and losses on securities available for sale and unrealized gains on cash flow hedgehedges which are also recognized as separate components of equity. The amount reclassified out of other accumulated comprehensive income relating to realized losses on securities available for sale was $0, $209,000$0 and $0$209,000 for 2022,2023, 20212022 and 20202021, with the related tax benefit of $0, $0 and $62,000, and $0, respectively. During 2023 the amount reclassified out of other accumulated comprehensive income relating to realized gains on our cash flow hedges was $1,707,000 with the related tax expense of $505,000.

 

Dividend Restrictions

 

Banking regulations require maintaining certain capital levels and may limit the dividend paid by the bank to the holding company or by the holding company to shareholders.

 

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.

 

F- 2221

PLUMAS BANCORP AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

 

2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

 

Stock-Based Compensation

 

Compensation expense related to the Company’s Stock based compensation plans, net of related tax benefit, recorded in 2023,2022 and 2021 totaled $300,000, $224,000 and 2020 totaled $224,000, $208,000 and $238,000 or $0.04,$0.05, $0.04 and $0.05$0.04 per diluted share, respectively. Compensation expense is recognized over the vesting period on a straight-line accounting basis.

 

The Company determines the fair value of options on the date of grant using a Black-Scholes-Merton option pricing model that uses assumptions based on expected option life, expected stock volatility and the risk-free interest rate. The expected volatility assumptions used by the Company are based on the historical volatility of the Company’s common stock over the most recent period commensurate with the estimated expected life of the Company’s stock options. The Company bases its expected life assumption on its historical experience and on the terms and conditions of the stock options it grants to employees. The risk-free rate is based on the U.S. Treasury yield curve for the periods within the contractual life of the options in effect at the time of the grant.

 

During 2022 and 2020the Company granted options to purchase 117,000 and 5,000 shares of common stock, respectively.stock. The fair value of each option was estimated on the date of grant using the following assumptions.  During 2022 the Company granted 1,650 shares of restricted stock with a fair value of $31 per share and a one-year vesting period. Compensation costs related to these shares during 2023 and 2022 totaled $21,000.$4,000 and $21,000, respectively.  Of the 1,650 restricted stock shares issued, 825 are fully vested and 825 were terminated in 2023.

 

 

2022

  

2020

  

2022

 

Expected life of stock options (in years)

 6.1  5.1  6.1 

Risk free interest rate

 2.96% 1.68% 2.96%

Annualized Volatility

 31.8% 26.00% 31.8%

Dividend yields

 2.06% 1.29% 2.06%

Weighted-average fair value of options granted during the year

 $8.85  $5.92  $8.85 

 

No options were granted during the year ended December 31, 2021.2023.

 

F- 2322

PLUMAS BANCORP AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

 

2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

         

Pending Accounting PronouncementsStandards Adopted in 2023

 

InOn June 2016,January 1, 2023, the FASB issuedCompany adopted ASUNo. 2016-13,03Financial Instruments Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. ASU No.2016-13 significantly changes how entities will measure credit losses for most financial assets and certain other instruments that aren’t measured at fair value through net income. The standard will replace today’s “incurred loss” approach with an “expected loss” model. The new model,Instruments, which replaces the incurred loss methodology. This is referred to as the current expected credit loss (“CECL”) model, will apply to: (1)(CECL) methodology. The measurement of expected credit losses under the CECL methodology is applicable to financial assets subjectmeasured at amortized costs, including loan receivables and held-to-maturity debt securities. It also applies to off-balance sheet credit lossesexposures not accounted for as insurance (loan commitments, standby letters of credit, financial guarantees, and other similar instruments) and net investments in certain leases. In addition, ASC 326 made changes to the accounting for available for sale debt securities.

The Company adopted ASC 326 using the modified retrospective method for all financial assets measured at amortized cost and (2) certain off-balance sheet credit exposures. This includes, but isResults for the reporting periods beginning after January 1, 2023 are presented under ASC 326 while prior period amounts continue to be reported in accordance with previously applicable GAAP. The Company adopted ASC 326 using the prospective transition approach for financial assets purchased with credit deterioration (PCD) that were previously classified as purchased credit impaired (PCI) and accounted for under ASC 310-30. In accordance with the Standard, management did not limited to, loans, leases, held-to-maturity securities, loan commitments, and financial guarantees.reassess whether PCI assets met the criteria of PCD assets as of the date of adoption. The CECL model does not apply to available-for-sale (“AFS”) debt securities. For AFS debt securities with unrealized losses, entities will measure credit losses in a manner similar to what they do today, except thatremaining noncredit discount (based on the lossesadjusted amortized costs basis) will be accreted into interest income at the effective interest rate as of adoption. The Company recognized as allowances rather than reductionsan increase in the amortized costACL for loans totaling $529,000, as a cumulative effect adjustment from change in accounting policies, with a corresponding decrease in retained earnings, net of the securities. The ASU also simplifies the accounting model for purchased credit-impaired debt securities and loans. ASU No.2016-13 also expands the disclosure requirements regarding an entity’s assumptions, models, and methods for estimating the allowance for loan and lease losses. On October 16, 2019, the FASB approved a proposal to change the effective date of ASU No.2016-13 for smaller reporting companies, as defined by the SEC, and other non-SEC reporting entities delaying the effective date to fiscal years beginning after December 31, 2022, including interim periods within those fiscal periods. As$156,000 in taxes. Additionally, the Company is a smaller reporting company and has not adopted provisions of the standard early, the delay is applicable to the Company. The Company has begun its implementation efforts by establishingrecognized an implementation team chaired by the Company’s Chief Credit Officer and composed of members of the Company’s credit administration and accounting departments. We have purchased software to support the CECL calculation of the allowance for loan losses under ASU No2016-13. During the second quarter of 2021 we engaged a consultant to perform a model validation of our CECL model and to assist us in documenting all aspects of the CECL model. The Company’s preliminary evaluation indicates the provisions of ASU No.2016-13 are expected to impact the Company’s Consolidated Financial Statements, in particular the level of the reserve for credit losses.

Based on the loan portfolio composition, characteristics and quality of the loan portfolio as of December 31, 2022, and the current economic environment, management estimates that the total allowance for loan losses willincrease by between $500,000 and $800,000. The estimated decline in equity, net of tax, will range from $350,000 to $550,000. The economic conditions, forecasts and assumptions used in the model could be significantly different in future periods. The impact of the change in the allowance on our results of operations in a provision for credit losses will depend on the current period net charge-offs, level of loan originations, and change in mix of the loan portfolio. The ranges noted above exclude any impact to the Company's reserve for unfunded commitments which is expected to increase by between $250,000 and $350,000.   The estimated declineof $257,000, as a cumulative effect adjustment from change in equity,accounting policies, with a corresponding decrease in retained earnings, net of tax, will range$76,000 in taxes.

On January 1, 2023, the Company adopted ASU 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting. The ASU provides optional expedients and exceptions for applying GAAP to loan and lease agreements, derivative contracts, and other transactions affected by the anticipated transition away from $175,000 to $250,000. As time progressesLIBOR toward new interest rate benchmarks. For transactions that are modified because of reference rate reform and that meet certain scope guidance (i) modifications of loan agreements should be accounted for by prospectively adjusting the effective interest rate and the resultsmodification will be considered "minor" so that any existing unamortized origination fees/costs would carry forward and continue to be amortized and (ii) modifications of economic conditions require model assumption inputs lease agreements should be accounted for as a continuation of the existing agreement with noreassessments of the lease classification and the discount rate or remeasurements of lease payments that otherwise would be required for modifications notaccounted for as separate contracts. ASU 2020-04also provides numerous optional expedients for derivative accounting. In December 2022,the FASB issued ASU 2022-06, Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848.The ASU 2022-06deferred the sunset date of ASU 2020-04to change, further refinementsDecember 2024. Once elected for a Topic or an Industry Subtopic within the Codification, the amendments in this ASU must be applied prospectively for all eligible contract modifications for that Topic or Industry Subtopic. The adoption of the ASU provisions did not have a significant impact on the Company’s consolidated financial statements as the Company has an insignificant number of financial instruments applicable to the estimation process may also be identified.

this ASU.

 

On January 1, 2023, the Company adopted ASU 2022-02, Financial Instruments - Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures. The ASU eliminates the recognition and measurement guidance for troubled debt restructurings and requires enhanced disclosures about loan modifications for borrowers experiencing financial difficulty. This ASU also requires enhanced disclosure for loans that have been charged off. The adoption of the ASU provisions did not have a significant impact on the Company’s consolidated financial statements.

 

PLUMAS BANCORP AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

 

3.

FAIR VALUE MEASUREMENTS

 

The Company measures fair value under the fair value hierarchy described below.

 

Level 1: Quoted prices for identical instruments traded in active exchange markets.

 

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

 

Level 3: Model based techniques that use one significant assumption not observable in the market. These unobservable assumptions reflect the Company’s estimates of assumptions that market participants would use on pricing the asset or liability. Valuation techniques include management judgment and estimation which may be significant.

 

In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, the level in the fair value hierarchy within which the fair value measurement in its entirety falls, has been determined based on the lowest level input that is significant to the fair value measurement in its entirety. The Company’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the asset or liability.

 

Management monitors the availability of observable market data to assess the appropriate classification of financial instruments within the fair value hierarchy. Changes in economic conditions or model-based valuation techniques may require the transfer of financial instruments from one fair value level to another. In such instances, the transfer is reported at the beginning of the reporting period.

 

Management evaluates the significance of transfers between levels based upon the nature of the financial instrument and size of the transfer relative to total assets, total liabilities or total earnings.

 

F- 2524

PLUMAS BANCORP AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

 

3.

FAIR VALUE MEASUREMENTS (Continued)

 

Fair Value of Financial Instruments

 

The carrying amounts and estimated fair values of financial instruments, at December 31, 20222023 are as follows:

 

   

Fair Value Measurements at December 31, 2022 Using:

    

Fair Value Measurements at December 31, 2023 Using:

 
         

Total Fair

          

Total Fair

 
 

Carrying Value

 

Level 1

 

Level 2

 

Level 3

 

Value

  

Carrying Value

 

Level 1

 

Level 2

 

Level 3

 

Value

 

Financial assets:

  

Cash and cash equivalents

 $183,426,000  $183,426,000       $183,426,000  $85,655,000  $85,655,000       $85,655,000 

Investment securities

 444,703,000     $444,703,000     444,703,000  489,181,000     $489,181,000     489,181,000 

Interest rate swaps

 2,002,000     2,002,000     2,002,000 

Loan, held for sale

 2,301,000     2,301,000     2,301,000 

Loans, net

 903,968,000       $884,814,000  884,814,000  948,604,000       $923,500,000  923,500,000 

FHLB stock

 4,964,000         N/A  6,234,000         N/A 

FRB Stock

 1,364,000         N/A  1,371,000         N/A 

Accrued interest receivable

 7,433,000  63,000  2,309,000  5,061,000  7,433,000  8,227,000  30,000  2,739,000  5,458,000  8,227,000 

Financial liabilities:

  

Deposits

 1,457,809,000 1,408,623,000 49,627,000   1,458,250,000  1,333,655,000 1,242,003,000 92,311,000   1,334,314,000 

Repurchase agreements

 18,624,000     18,624,000     18,624,000  23,054,000     23,054,000     23,054,000 

Junior subordinated deferrable interest debentures

 10,310,000       7,770,000  7,770,000 

Borrowings

 90,000,000       86,100,000 86,100,000 

Accrued interest payable

 81,000  16,000  40,000  25,000  81,000  1,251,000  23,000  914,000  314,000  1,251,000 

 

The carrying amounts and estimated fair values of financial instruments, at December 31, 20212022 are as follows:

 

   

Fair Value Measurements at December 31, 2021 Using:

    

Fair Value Measurements at December 31, 2022 Using:

 
         

Total Fair

          

Total Fair

 
 

Carrying Value

 

Level 1

 

Level 2

 

Level 3

 

Value

  

Carrying Value

 

Level 1

 

Level 2

 

Level 3

 

Value

 

Financial assets:

  

Cash and cash equivalents

 $380,584,000  $380,584,000       $380,584,000  $183,426,000  $183,426,000       $183,426,000 

Investment securities

 305,914,000     $305,914,000     305,914,000  444,703,000     $444,703,000     444,703,000 

Interest rate swaps

 607,000     607,000     607,000  2,002,000     2,002,000     2,002,000 

Loan, held for sale

 31,277,000     33,284,000     33,284,000  2,301,000     2,301,000     2,301,000 

Loans, net

 829,385,000       $844,764,000  844,764,000  903,968,000       $884,814,000  884,814,000 

FHLB stock

 4,450,000         N/A  4,964,000         N/A 

FRB Stock

 1,358,000         N/A  1,364,000         N/A 

Accrued interest receivable

 5,800,000  3,000  1,082,000  4,715,000  5,800,000  7,433,000  63,000  2,309,000  5,061,000  7,433,000 

Financial liabilities:

  

Deposits

 1,438,999,000  1,374,637,000  65,398,000     1,440,035,000  1,457,809,000  1,408,623,000  49,627,000     1,458,250,000 

Repurchase agreements

 17,283,000     17,283,000     17,283,000  18,624,000     18,624,000     18,624,000 

Junior subordinated deferrable interest debentures

 10,310,000       7,342,000 7,342,000  10,310,000       7,770,000 7,770,000 

Accrued interest payable

 78,000 9,000 56,000 13,000 78,000  81,000 16,000 40,000 25,000 81,000 

 

Because no market exists for a significant portion of the Company's financial instruments, fair value estimates are based on judgments regarding current economic conditions, risk characteristics of various financial instruments and other factors. Those estimates that are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision are included in Level 3. Changes in assumptions could significantly affect the fair values presented.

 

These estimates do not reflect any premium or discount that could result from offering the Company's entire holdings of a particular financial instrument for sale at one time, nor do they attempt to estimate the value of anticipated future business related to the instruments. In addition, the tax ramifications related to the realization of unrealized gains and losses can have a significant effect on fair value estimates and have not been considered in any of these estimates.

 

F- 2625

PLUMAS BANCORP AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

 

3.

FAIR VALUE MEASUREMENTS (Continued)

 

Fair Value of Financial Instruments (continued)

The following tables present information about the Company’s assets and liabilities measured at fair value on a recurring and non-recurring basis as of December 31, 20222023 and December 31, 20212022, and indicatesindicate the fair value hierarchy of the valuation techniques utilized by the Company to determine such fair value:

 

Assets and liabilities measured at fair value on a recurring basis at December 31, 20222023 are summarized below:

 

   

Fair Value Measurements at

    

Fair Value Measurements at

 
   

December 31, 2022 Using

    

December 31, 2023 Using

 
   

Quoted

        

Quoted

     
   

Prices in

        

Prices in

     
   

Active

 

Significant

      

Active

 

Significant

   
   

Markets for

 

Other

 

Significant

    

Markets for

 

Other

 

Significant

 
   

Identical

 

Observable

 

Unobservable

    

Identical

 

Observable

 

Unobservable

 
 

Total Fair

 

Assets

 

Inputs

 

Inputs

  

Total Fair

 

Assets

 

Inputs

 

Inputs

 
 

Value

  

(Level 1)

  

(Level 2)

  

(Level 3)

  

Value

  

(Level 1)

  

(Level 2)

  

(Level 3)

 

Assets:

  

U.S. Treasury securities

 $9,707,000 $- $9,707,000 $-  $6,880,000 $- $6,880,000 $- 

U.S. Government-sponsored agencies collateralized by mortgage obligations-residential

  214,408,000   -   214,408,000   -   235,931,000   -   235,931,000   - 

U.S. Government agencies collateralized by mortgage obligations-commercial

 99,581,000 - 99,581,000 -  115,952,000 - 115,952,000 - 

Obligations of states and political subdivisions

  121,007,000  -  121,007,000  -   130,418,000  -  130,418,000  - 

Interest rate swaps

 2,002,000 - 2,002,000   
 $446,705,000  $-  $446,705,000  $-  $489,181,000  $-  $489,181,000  $- 

 

Assets and liabilities measured at fair value on a recurring basis at December 31, 20212022 are summarized below:

 

   

Fair Value Measurements at

    

Fair Value Measurements at

 
   

December 31, 2021 Using

    

December 31, 2022 Using

 
   

Quoted

        

Quoted

     
   

Prices in

        

Prices in

     
   

Active

 

Significant

      

Active

 

Significant

   
   

Markets for

 

Other

 

Significant

    

Markets for

 

Other

 

Significant

 
   

Identical

 

Observable

 

Unobservable

    

Identical

 

Observable

 

Unobservable

 
 

Total Fair

 

Assets

 

Inputs

 

Inputs

  

Total Fair

 

Assets

 

Inputs

 

Inputs

 
 

Value

  

(Level 1)

  

(Level 2)

  

(Level 3)

  

Value

  

(Level 1)

  

(Level 2)

  

(Level 3)

 

Assets:

  

U.S. Treasury securities

 $9,707,000 $- $9,707,000 $- 

U.S. Government-sponsored agencies collateralized by mortgage obligations-residential

 $151,034,000  $-  $151,034,000  $-   214,408,000   -   214,408,000   - 

U.S. Government agencies collateralized by mortgage obligations-commercial

 57,225,000 - 57,225,000 -  99,581,000 - 99,581,000 - 

Obligations of states and political subdivisions

 97,655,000 - 97,655,000 -  121,007,000 - 121,007,000 - 

Interest rate swaps

  607,000  -  607,000  -   2,002,000  -  2,002,000  - 
 $306,521,000  $-  $306,521,000  $-  $446,705,000 $- $446,705,000 $- 

   

The fair value of securities available-for-sale equals quoted market price, if available. If quoted market prices are not available, fair value is determined using quoted market prices for similar securities or matrix pricing. There were no changes in the valuation techniques used during 20222023 or 20212022. Transfers between hierarchy measurement levels are recognized by the Company as of the beginning of the reporting period. Changes in fair market value are recorded in other comprehensive income.

 

F- 2726

 PLUMAS BANCORP AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

 

3.

FAIR VALUE MEASUREMENTS (Continued)

There were no assets and liabilities measured at fair value on a non-recurring basis at December 31, 2022 .

 

Assets and liabilities measured at fair value on a non-recurring basis at December 31, 20212023, are summarized below:

 

      

Fair Value Measurements at December 31, 2021 Using:

 
      

Quoted

             
      

Prices in

             
      

Active

  

Significant

         
      

Markets for

  

Other

  

Significant

     
      

Identical

  

Observable

  

Unobservable

     
  

Total

  

Assets

  

Inputs

  

Inputs

  

Total

 
  

Fair Value

  

(Level 1)

  

(Level 2)

  

(Level 3)

  

Losses

 

Assets:

                    

Other real estate:

                    

Real estate – commercial

 $487,000  $-  $-  $487,000  $(37,000)
      

Fair Value Measurements at December 31, 2023 Using:

 
      

Quoted

             
      

Prices in

             
      

Active

  

Significant

         
      

Markets for

  

Other

  

Significant

     
      

Identical

  

Observable

  

Unobservable

     
  

Total

  

Assets

  

Inputs

  

Inputs

  

Total

 
  

Fair Value

  

(Level 1)

  

(Level 2)

  

(Level 3)

  

Losses

 

Assets:

                    

Collateral-dependent loans

                    

Commercial

 $27  $-  $-  $27  $28 
                     

Other Real Estate:

                    

RE – Residential

 $357  $-  $-  $357  $- 

There were no assets and liabilities measured at fair value on a non-recurring basis at 2022.

 

F- 2827

PLUMAS BANCORP AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

 

3.

FAIR VALUE MEASUREMENTS (Continued)

 

The Company has no liabilities which are reported at fair value.

 

The following methods were used to estimate fair value.

Collateral-Dependent Loans: The Bank 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 partial write-downs, through charge-offs or specific reserve allowances, that are based on fair value estimates of the underlying collateral. The fair value estimates for collateral-dependent impaired loans are generally based on recent real estate appraisals or broker opinions, obtained from independent third parties, which are frequently adjusted by management to reflect current conditions and estimated selling costs (Level 3). Net losses of $28,000 represent impairment charges recognized during the years ended December 31, 2020, related to the above collateral dependent loans.

 

Other Real Estate: Nonrecurring adjustments to certain real estate properties classified as other real estate owned are measured at the lower of carrying amount or fair value, less costs to sell. In cases where the carrying amount exceeds the fair value, less costs to sell, an impairment loss is recognized. Fair values are generally based on third party appraisals of the property which are commonly adjusted by management to reflect current conditions and selling costs (Level 3).

 

Appraisals for both collateral-dependent impaired loans and other real estate are performed by certified general appraisers (for commercial properties) or certified residential appraisers (for residential properties) whose qualifications and licenses have been reviewed and verified by the Company. Once received, a member of the Loan Administration Department reviews the assumptions and approaches utilized in the appraisal as well as the overall resulting fair value in comparison with independent data sources such as recent market data or industry-wide statistics. On a quarterly basis, the Company compares the actual selling price of similar collateral that has been liquidated to the most recent appraised value for unsold properties to determine what additional adjustment, if any, should be made to the appraisal value to arrive at fair value. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available.

  

The following table presents quantitative information about Level 3 fair value measurements for financial instruments measured at fair value on a non-recurring basis at December 31, 20222023 and 20212022 (dollars in thousands):

 

            

Range

  

Range

  
  

Fair Value

  

Fair Value

 

Valuation

  

(Weighted Average)

  

(Weighted Average)

  

Description

 

12/31/2022

  

12/31/2021

 

Technique

Significant Unobservable Input

 

12/31/2022

  

12/31/2021

  

Other Real Estate

                   
                    

RE – Commercial

 $-  $487 

Third Party appraisals

Management Adjustments to Reflect Current Conditions and Selling Costs

      17% - 51%

(37%)

            

Range

 

Range

  

Fair Value

  

Fair Value

 

Valuation

  

(Weighted Average)

 

(Weighted Average)

Description

 

12/31/2023

  

12/31/2022

 

Technique

Significant Unobservable Input

 

12/31/2023

 

12/31/2022

Collateral-dependent loans

               

Commercial

 $27  - 

Third Party appraisals

Management Adjustments to Reflect Current Conditions and Selling Costs

 48% 
                

Other Real Estate:

               

RE – Residential

 $357  - 

Third Party appraisals

Management Adjustments to Reflect Current Conditions and Selling Costs

 11% 
                

 

F- 2928

PLUMAS BANCORP AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

 

4.

INVESTMENT SECURITIES

 

The amortized cost and estimated fair value of investment securities at December 31, 20222023 and 20212022 consisted of the following:

Available-for-Sale

 

2023

 
      

Gross

  

Gross

  

Estimated

 
  

Amortized

  

Unrealized

  

Unrealized

  

Fair

 
  

Cost

  

Gains

  

Losses

  

Value

 

Debt securities:

                

U.S. Treasury securities

 $6,978,000  $-  $(98,000) $6,880,000 

U.S. Government-sponsored agencies collateralized by mortgage obligations-residential

  256,694,000   351,000   (21,114,000)  235,931,000 

U.S. Government agencies collateralized by mortgage obligations-commercial

  129,321,000   465,000   (13,834,000)  115,952,000 

Obligations of states and political subdivisions

  142,276,000   1,067,000   (12,925,000)  130,418,000 
  $535,269,000  $1,883,000  $(47,971,000) $489,181,000 

Unrealized losses on available-for-sale investment securities totaling $46,088,000 were recorded, net of $13,624,000 in tax benefits, as accumulated other comprehensive loss within shareholders' equity at December 31, 2023. No investment securities were sold during the year ended December 31, 2023.

 

Available-for-Sale

 

2022

 
      

Gross

  

Gross

  

Estimated

 
  

Amortized

  

Unrealized

  

Unrealized

  

Fair

 
  

Cost

  

Gains

  

Losses

  

Value

 

Debt securities:

                

U.S. Treasury securities

 $9,950,000  $-  $(243,000) $9,707,000 

U.S. Government-sponsored agencies collateralized by mortgage obligations-residential

  238,253,000   214,000   (24,059,000)  214,408,000 

U.S. Government agencies collateralized by mortgage obligations-commercial

  112,142,000   143,000   (12,704,000)  99,581,000 

Obligations of states and political subdivisions

  138,541,000   243,000   (17,777,000)  121,007,000 
  $498,886,000  $600,000  $(54,783,000) $444,703,000 

 

Unrealized losses on available-for-sale investment securities totaling $54,183,000 were recorded, net of $16,017,000 in tax benefits, as accumulated other comprehensive loss within shareholders' equity at December 31, 2022. No investment securities were sold during the year ended December 31, 2022.

Available-for-Sale

 

2021

 
      

Gross

  

Gross

  

Estimated

 
  

Amortized

  

Unrealized

  

Unrealized

  

Fair

 
  

Cost

  

Gains

  

Losses

  

Value

 

Debt securities:

                

U.S. Government-sponsored agencies collateralized by mortgage obligations-residential

 $150,646,000  $1,636,000  $(1,248,000) $151,034,000 

U.S. Government agencies collateralized by mortgage obligations-commercial

  58,282,000   11,000   (1,068,000)  57,225,000 

Obligations of states and political subdivisions

  95,320,000   2,592,000   (257,000)  97,655,000 
  $304,248,000  $4,239,000  $(2,573,000) $305,914,000 

 

Unrealized gain on available-for-sale investment securities totaling $1,666,000 were recorded, net of $493,000 in tax expense, as accumulated other comprehensive income within shareholders' equity at December 31, 2021.  During the year ended December 31, 2021 the Company sold twenty-nine available-for-sale investment securities for total proceeds of $19,981,000 recording a $209,000 loss on sale. The Company realized a gain on sale from twenty-five of these securities totaling $166,000 and a loss on sale on four securities of $375,000.

 

Unrealized gains on available-for-sale investmentInvestment securities totaling $6,595,000 were recorded, net of $1,950,000 in tax expense, as accumulated other comprehensive loss within shareholders' equitywith unrealized losses at December 31, 2020. 2023No investment securities were sold during are summarized and classified according to the year endedduration of the loss period as follows:

December 31, 2023

                        
  

Less than 12 Months

  

12 Months or More

  

Total

 
  

Fair

  

Unrealized

  

Fair

  

Unrealized

  

Fair

  

Unrealized

 
  

Value

  

Losses

  

Value

  

Losses

  

Value

  

Losses

 

Debt securities:

                        

U.S. Treasury securities

 $-  $-  $6,880,000  $98,000  $6,880,000  $98,000 

U.S. Government-sponsored agencies collateralized by mortgage obligations-residential

  43,924,000   279,000   160,383,000   20,835,000   204,307,000   21,114,000 

U.S. Government agencies collateralized by mortgage obligations-commercial

  16,533,000   295,000   71,782,000   13,539,000   88,315,000   13,834,000 

Obligations of states and political subdivisions

  9,306,000   151,000   82,764,000   12,774,000   92,070,000   12,925,000 
  $69,763,000  $725,000  $321,809,000  $47,246,000  $391,572,000  $47,971,000 

F- December 31 2020.29

PLUMAS BANCORP AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

4.

INVESTMENT SECURITIES (Continued)

 

Investment securities with unrealized losses at December 31, 2022 are summarized and classified according to the duration of the loss period as follows:

 

December 31, 2022

                        
  

Less than 12 Months

  

12 Months or More

  

Total

 
  

Fair

  

Unrealized

  

Fair

  

Unrealized

  

Fair

  

Unrealized

 
  

Value

  

Losses

  

Value

  

Losses

  

Value

  

Losses

 

Debt securities:

                        

U.S. Treasury securities

 $9,707,000  $243,000  $-  $-  $9,707,000  $243,000 

U.S. Government-sponsored agencies collateralized by mortgage obligations-residential

  140,117,000   12,070,000   54,017,000   11,989,000   194,134,000   24,059,000 

U.S. Government agencies collateralized by mortgage obligations-commercial

  42,799,000   2,845,000   42,363,000   9,859,000   85,162,000   12,704,000 

Obligations of states and political subdivisions

  89,092,000   11,421,000   16,768,000   6,356,000   105,860,000   17,777,000 
  $281,715,000  $26,579,000  $113,148,000  $28,204,000  $394,863,000  $54,783,000 

 

F- 30

PLUMAS BANCORP AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

4.

INVESTMENT SECURITIES (Continued)

Investment securities with unrealized losses at December 31, 2021 are summarized and classified according to the duration of the loss period as follows:

December 31, 2021

                        
  

Less than 12 Months

  

12 Months or More

  

Total

 
  

Fair

  

Unrealized

  

Fair

  

Unrealized

  

Fair

  

Unrealized

 
  

Value

  

Losses

  

Value

  

Losses

  

Value

  

Losses

 

Debt securities:

                        

U.S. Government-sponsored agencies collateralized by mortgage obligations-residential

 $70,742,000  $1,076,000  $2,324,000  $172,000  $73,066,000  $1,248,000 

U.S. Government agencies collateralized by mortgage obligations-commercial

  54,214,000   1,068,000   -   -   54,214,000   1,068,000 

Obligations of states and political subdivisions

  22,434,000   241,000   515,000   16,000   22,949,000   257,000 
  $147,390,000  $2,385,000  $2,839,000  $188,000  $150,229,000  $2,573,000 

At December 31, 20222023, , the Company held 400423 securities of which 28847 were in a loss position for less than twelve months and 80303 were in a loss position for twelve months or more. Of the 400350 securities 3in a loss position 2 are U.S. Treasury securities, 117121 are U.S. Government-sponsored agencies collateralized by residential mortgage obligations, 41 were39 are U.S. Government agencies collateralized by commercial mortgage obligations and 239 were188 are obligations of states and political subdivisions. The unrealized

Unrealized losses relate principallyon investments in obligations of U.S. government agencies and U.S. government sponsored agencies are caused by interest rate increases. Because the decline in fair value is attributable to market rate conditions. All ofchanges in interest rates and not credit quality, and because the securities continue to pay as scheduled. When analyzing an issuer’s financial condition, management considers the length of time and extent to which the market value has been less than cost; the historical and implied volatility of the security; the financial condition of the issuer of the security; and the Company’s intent and ability to hold the security to recovery. As of December 31, 2022, managementCompany does not have the intentintend to sell these securities nor does it believe it isand more likely than not that it willnot be required to sell, these securities beforeinvestments are not considered impaired.

Obligations of states and political subdivisions: The unrealized losses on investments in obligations of states and political subdivisions were caused by increases in required yields by investors in these types of securities. Because the recovery of its amortized cost basis. Based on the Company’s evaluation of the abovedecline in fair value is attributable to changes in interest rates and other relevant factors,not credit quality, and because the Company does not believe the securities thatintend to sell and more likely than not will not be required to sell, these investments are in an unrealized loss position as of December 31, 2022 are other than temporarilynot considered impaired.

 

The amortized cost and estimated fair value of investment securities at December 31, 20222023 by contractual maturity are shown below. Expected maturities will differ from contractual maturities because the issuers of the securities may have the right to call or prepay obligations with or without call or prepayment penalties.

 

 

Amortized

 

Estimated Fair

  

Amortized

 

Estimated Fair

 
 

Cost

  

Value

  

Cost

  

Value

 

Under one year

 $3,558,000 $3,500,000  $8,721,000 $8,620,000 

After one year through five years

  13,351,000   13,115,000   5,448,000   5,390,000 

After five years through ten years

 12,277,000  11,961,000  14,525,000  14,091,000 

After ten years

 119,305,000  102,138,000  120,560,000  109,197,000 

Investment securities not due at a single maturity date:

  

U.S. Government-sponsored agencies collateralized by mortgage obligations-residential

 238,253,000  214,408,000  256,694,000  235,931,000 

U.S. Government agencies collateralized by mortgage obligations-commercial

  112,142,000  99,581,000   129,321,000  115,952,000 
 $498,886,000  $444,703,000  $535,269,000  $489,181,000 

 

Investment securities with amortized costs totaling $189,358,000$316,733,000 and $134,749,000$189,358,000 and estimated fair values totaling $166,728,000$285,534,000 and $134,791,000$166,728,000 at December 31, 20222023 and 20212022, respectively, were pledged to secure deposits, repurchase agreements and repurchase agreements.borrowings under the Bank Term Funding Program (BTFP).

 

There were no transfers of available-for-sale investment securities during the years ended December 31, 20222023, 20212022 or 20202021. There were no securities classified as held-to-maturity at December 31, 20222023 or December 31, 20212022.

 

F- 31

PLUMAS BANCORP AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

 

5.

LOANS AND THE ALLOWANCE FOR LOANCREDIT LOSSES

 

Outstanding loans are summarized below:

 

 

December 31,

  

December 31,

 
 

2022

  

2021

  

2023

  

2022

 

Commercial

 $76,680,000  $99,804,000  $74,271,000  $76,680,000 

Agricultural

 122,873,000  126,456,000  129,389,000  122,873,000 

Real estate – residential

 15,324,000  15,837,000  11,914,000  15,324,000 

Real estate – commercial

 516,107,000  418,609,000  544,339,000  516,107,000 

Real estate – construction & land development

 43,420,000  51,526,000  57,717,000  43,420,000 

Equity lines of credit

 35,891,000  32,793,000  37,871,000  35,891,000 

Auto

 96,750,000  89,046,000  98,132,000  96,750,000 

Other

  4,904,000   4,516,000   4,931,000   4,904,000 
 911,949,000  838,587,000 

Subtotal

 958,564,000 911,949,000 

Deferred loan costs, net

 2,736,000  1,150,000   2,907,000   2,736,000 

Allowance for loan losses

  (10,717,000)  (10,352,000)

Loans, amortized cost basis

 961,471,000 914,685,000 

Allowance for credit losses

  (12,867,000)  (10,717,000)

Loans, net

 $903,968,000  $829,385,000  $948,604,000  $903,968,000 

 

Changes in the allowance for loancredit losses were as follows:

  

 

Year Ended December 31,

  

Year Ended December 31,

 
 

2022

  

2021

  

2023

  

2022

 

Balance, beginning of year

 $10,352,000  $9,902,000  $10,717,000  $10,352,000 

Cumulative change from adoption of ASU 2016-13

 529,000 - 

Provision charged to operations

 1,300,000  1,125,000  2,575,000  1,300,000 

Losses charged to allowance

 (1,461,000) (938,000) (1,802,000) (1,461,000)

Recoveries

  526,000   263,000   848,000   526,000 

Balance, end of year

 $10,717,000  $10,352,000  $12,867,000  $10,717,000 

 

The recorded investment in impaired loans totaled $1,248,000Salaries and $4,857,000 at December 31, 2022 employee benefits totaling $2,283,000, $3,445,000 and 2021, respectively. The Company had specific allowances for$3,506,000 have been deferred as loan losses of $20,000 on impaired loans of $169,000 at December 31, 2022 as compared to specific allowances for loan losses of $28,000 on impaired loans of $273,000 at December 31, 2021. The balance of impaired loans in which no specific reserves were required totaled $1,079,000 and $4,584,000 at December 31, 2022 and 2021, respectively. The average recorded investment in impaired loans for the years ended December 31, 2022, 2021 and 2020 was $1,271,000, $3,369,000 and $1,996,000, respectively. The Company recognized $59,000, $60,000 and $61,000 in interest income on impaired loansorigination costs during the years ended December 31, 2022,2023, 20212022 and 20202021, respectively.

Included in impaired loans are troubled debt restructurings. A troubled debt restructuring is a formal restructure of a loan where the Company for economic or legal reasons related to the borrower’s financial difficulties, grants a concession to the borrower. The concessions may be granted in various forms to include one or a combination of the following: a reduction of the stated interest rate of the loan, an extension of the maturity date at a stated rate of interest lower than the current market rate for new debt with similar risk, or a permanent reduction of the recorded investment in the loan.

 

F- 3231

PLUMAS BANCORP AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

 

5.

LOANS AND THE ALLOWANCE FOR LOANCREDIT LOSSES (Continued)

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 carrying value of troubled debt restructuringsfollowing table shows the loan portfolio allocated by management's internal risk ratings or payment activity at December 31, 2022 2023:and

  

Term Loans - Amortized Cost Basis by Origination Year and Risk Grades - As of December 31, 2023

             

(in thousands)

 

2023

  

2022

  

2021

  

2020

  

2019

  

Prior

  

Revolving Loans Book Amortized Cost Basis

  

Revolving Loans Converted to Term Amortized Cost Basis

  

Total - Amortized Cost Basis

 

Commercial

                                    

Pass

 $15,549  $18,995  $11,603  $3,472  $4,291  $5,165  $13,079  $-  $72,154 

Special Mention

  -   -   302   -   31   68   170   -   571 

Substandard

  -   1,532   289   340   -   24   23   -   2,208 

Total Commercial loans

 $15,549  $20,527  $12,194  $3,812  $4,322  $5,257  $13,272  $-  $74,933 

Current period gross charge-offs

 $-  $34  $40  $14  $-  $10  $25  $-  $123 
                                     

Agricultural

                                    

Pass

 $12,028  $17,382  $13,182  $15,550  $11,495  $20,704  $18,925  $-  $109,266 

Special Mention

  1,852   813   97   1,017   16   817   621   -   5,233 

Substandard

  6,226   6,878   1,075   -   752   248   -   -   15,179 

Total Agricultural

 $20,106  $25,073  $14,354  $16,567  $12,263  $21,769  $19,546  $-  $129,678 

Current period gross charge-offs

 $-  $-  $-  $-  $-  $-  $-  $-  $- 
                                     

Real Estate - Residential

                                    

Pass

 $1,127  $-  $2,143  $2,447  $524  $4,676  $201  $-  $11,118 

Substandard

  -   -   -   -   59   765   -   -   824 

Total Real Estate - Residential

 $1,127  $-  $2,143  $2,447  $583  $5,441  $201  $-  $11,942 

Current period gross charge-offs

 $-  $-  $-  $-  $-  $-  $-  $-  $- 
                                     

Real Estate -Commercial

                                    

Pass

 $74,595  $115,890  $90,436  $76,401  $40,256  $133,958  $6,246  $-  $537,782 

Special Mention

  -   -   -   199   -   3,316   -   -   3,515 

Substandard

  -   12   -   281   353   2,271   -   -   2,917 

Total Real Estate -Commercial

 $74,595  $115,902  $90,436  $76,881  $40,609  $139,545  $6,246  $-  $544,214 

Current period gross charge-offs

 $-  $-  $-  $-  $-  $-  $-  $-  $- 
                                     

Real Estate -Construction

                                    

Pass

 $18,878  $30,825  $3,717  $1,672  $619  $281  $1,368  $-  $57,360 

Total Real Estate -Construction

 $18,878  $30,825  $3,717  $1,672  $619  $281  $1,368  $-  $57,360 

Current period gross charge-offs

 $-  $-  $-  $-  $-  $-  $-  $-  $- 
                                     

Equity LOC

                                    

Pass

 $-  $-  $-  $-  $-      $35,122  $3,018  $38,140 

Substandard

  -   -   -   -   -       319   254   573 

Total Equity LOC

 $-  $-  $-  $-  $-  $-  $35,441  $3,272  $38,713 

Current period gross charge-offs

 $-  $-  $-  $-  $-  $-  $-  $-  $- 
                                     

Total

                                    

Pass

 $122,177  $183,092  $121,081  $99,542  $57,185  $164,784  $74,941  $3,018  $825,820 

Special Mention

  1,852   813   399   1,216   47   4,201   791   -   9,319 

Substandard

  6,226   8,422   1,364   621   1,164   3,308   342   254   21,701 

Total

 $130,255  $192,327  $122,844  $101,379  $58,396  $172,293  $76,074  $3,272  $856,840 

Current period gross charge-offs

 $-  $34  $40  $14  $-  $10  $25  $-  $123 
                                     

Auto

                                    

Performing

 $31,880  $31,913  $16,246  $8,554  $6,329  $3,689  $-  $-  $98,611 

Non-performing

  167   228   179   210   228   37   -   -   1,049 

Total Auto

 $32,047  $32,141  $16,425  $8,764  $6,557  $3,726  $-  $-  $99,660 

Current period gross charge-offs

 $-  $367  $569  $237  $255  $122  $-  $-  $1,550 
                                     

Other

                                    

Performing

 $2,411  $1,354  $719  $252  $57  $15  $159  $-  $4,967 

Non-performing

  -   4   -   -   -   -   -   -   4 

Total Other

 $2,411  $1,358  $719  $252  $57  $15  $159  $-  $4,971 

Current period gross charge-offs

 $-  $70  $33  $9  $12  $3  $2  $-  $129 
                                     

Total

                                    

Performing

 $34,291  $33,267  $16,965  $8,806  $6,386  $3,704  $159  $-  $103,578 

Non-performing

  167   232   179   210   228   37   -   -   1,053 

Total

 $34,458  $33,499  $17,144  $9,016  $6,614  $3,741  $159  $-  $104,631 

Total Loans

 $164,713  $225,826  $139,988  $110,395  $65,010  $176,034  $76,233  $3,272  $961,471 

Total gross charge-offs

 $-  $471  $642  $260  $267  $135  $27  $-  $1,802 

F- December 31, 202132 was $876,000 and $897,000, respectively. The Company has allocated $20,000 and $28,000 of specific reserves on loans to customers whose loan terms have been modified in troubled debt restructurings as of December 31, 2022 and December 31, 2021, respectively. The Company has not committed to lend additional amounts on loans classified as troubled debt restructurings at December 31, 2022 and December 31, 2021.

PLUMAS BANCORP AND SUBSIDIARY

 

There were no new troubled debt restructurings during the twelve months ending December 31, 2022 and 2021.NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

 

There were no troubled debt restructurings for which there was

5.

LOANS AND THE ALLOWANCE FOR CREDIT LOSSES (Continued)

The following table shows the ending balance of nonaccrual loans by loan category as of the date indicated:

  

Non Performing Loans

 
  

December 31, 2023

  

December 31, 2022

 

(in thousands)

 

Nonaccrual with no allowance for credit losses

  

Total nonaccrual

  

Past due 90 days or more and still accruing

  

Nonaccrual with no allowance for credit losses

  

Total nonaccrual

  

Past due 90 days or more and still accruing

 
                         

Commercial

 $75  $132  $-  $-  $-  $- 

Agricultural

  2,066   2,066   -   -   -   - 

Real estate – residential

  223   223   -   211   211   - 

Real estate – commercial

  774   774   -   9   9   - 

Real estate – construction & land development

  -   -   -   83   83   - 

Equity lines of credit

  572   572   -   417   417   - 

Auto

  1,049   1,049   -   452   452   - 

Other

  4   4   -   -   -   - 

Total Gross Loans

 $4,763  $4,820  $-  $1,172  $1,172  $- 

The Company places loans 90 days or more past due on nonaccrual status unless the loan is well secured and in the process of collection. A loan is considered to be in the process of collection if, based on a payment default withinprobable specific event, it is expected that the loan will be repaid or brought current. Generally, this collection period would twelvenot months followingexceed 90 days. When a loan is placed on nonaccrual status the modification duringCompany's general policy is to reverse and charge against current income previously accrued but unpaid interest. Interest income on such loans is subsequently recognized only to the extent that cash is received, and future collection of principal is deemed by management to be probable. Where the collectability of the principal or interest on a loan is considered to be doubtful by management, it is placed on nonaccrual status prior to becoming twelve90 months ended December 31, 2022 and 2021.days delinquent.

 

At December 31, 20222023, andthere was 2021one, nonaccrual loans totaled $1,172,000 and $4,863,000, respectively. Interest foregone on nonaccrual loans totaled $121,000, $381,000 and $119,000loan with an amortized cost of $57,000 that had allowance for the twelve months ended December 31, 2022, 2021 and 2020, respectively. There were no loans past due 90 days or more and on accrual status at December 31, 2022 and December 31, 2021.credit losses totaling $28,000. No interestincome was recognized on nonaccrual loans accounted on a cash basis during the yearstwelve months ended December 31, 2022,2023, 2021 and 2020.

Salaries and employee benefits totaling $3,445,000, $3,506,000 and $2,274,000 have been deferred as loan origination costs duringor the yearsyear ended December 31, 2022, 2022.2021 and 2020, respectively.

 

Purchased Credit Impaired Loans (PCI):

UponThe following tables present the acquisitionamortized cost basis of FRB the Company acquiredcollateral dependent loans for which there was, at acquisition, evidenceby class of deterioration of credit quality since origination and it was probable, at acquisition, that all contractually required payments would not be collected. The carrying amount of those loans at December 31, 2022 was $261,000.  This amount reflects an outstanding balance of $281,000 net of an unaccretable discount of $20,000.  The carrying amount of those loans at December 31, 2021 2023,was $496,000.  This amount reflects an outstanding balance of $517,000 net of an unaccretable discount of $21,000.       in thousands:

 

Accretable yield, or income expected to be collected, is as follows:         

  (in thousands) 

Balance at December 31, 2020

 $- 
Additions  33 
Removals 1  (1) 
Accretion  (4) 
Balance at December 31, 2021  28 

Additions

  - 

Removals 1

  (10

)

Accretion

  (5

)

Balance at December 31, 2022

 $13 

1 Represents the accretable difference that is relieved when a loan exits the PCI population due to payoff, full charge-off, or transfer to repossessed assets, etc.

          

Commercial -1st

  

SFR-1st

  

SFR-2nd

     

Auto

  

Auto

     
  

Equipment

  

Crops

  

Deed

  

Deed

  

Deed

  

Inventory

  

New

  

Used

  

Total

 
                                     

Commercial

 $64  $-  $-  $-  $-  $45  $-  $-  $109 

Agricultural

  -   2,066   -   -   -   -   -   -   2,066 

Real estate – residential

  -   -   -   223   -   -   -   -   223 

Real estate – commercial

  -   -   279   454   41   -   -   -   774 

Real estate - construction & land

  -   -   -   -   -   -   -   -   - 

Equity Lines of Credit

  -   -   -   208   365   -   -   -   573 

Auto

  -   -   -   -   -   -   755   294   1,049 

Other

  -   -   -   -   -   -   -   -   - 

Total

 $64  $2,066  $279  $885  $406  $45  $755  $294  $4,794 

 

F- 33

PLUMAS BANCORP AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

5.

LOANS AND THE ALLOWANCE FOR CREDIT LOSSES (Continued)

The following table presents the amortized cost basis of loans on December 31, 2023, that were both experiencing financial difficulty and modified during the twelve months ended December 31, 2023, by class and by type of modification. The percentage of the amortized cost basis of loans that were modified to borrowers in financial distress as compared to the amortized cost basis of each class of financial receivable is also presented below.

  

Term Extension

 

(in thousands)

 

Amortized Cost Basis

  

Total Class of Financing Receivable

 

Commercial

 $1,531   2.04%

Agricultural

  5,715   4.41%

Real Estate - Residential

      0.00%

Real Estate - Commercial

      0.00%

Real Estate - Construction

      0.00%

Equity LOC

      0.00%

Auto

      0.00%

Other

      0.00%

Total

 $7,246   0.75%

The following table presents the financial effect of the loan modifications presented above to borrowers experiencing financial difficulty as of December 31,

2023:

Weighted-Average Term Extension (in months)

Commercial

6

Agricultural

9

Real Estate - Residential

Real Estate - Commercial

Real Estate - Construction

Equity LOC

Auto

Other

Total

8.4

F- 34

PLUMAS BANCORP AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

5.

LOANS AND THE ALLOWANCE FOR CREDIT LOSSES (Continued)

The following tables show an aging analysis of the loan portfolio by the time past due, in thousands:

                  

Total

         

December 31, 2023

         

90 Days

      

Past Due

         
  

30-59 Days

  

60-89 Days

  

and Still

      

and

         
  

Past Due

  

Past Due

  

Accruing

  

Nonaccrual

  

Nonaccrual

  

Current

  

Total

 
                             

Commercial

 $21  $254  $-  $132  $407  $74,526  $74,933 

Agricultural

  82   -   -   2,066   2,148   127,530   129,678 

Real estate – residential

  348   423   -   223   994   10,948   11,942 

Real estate – commercial

  587   -   -   774   1,361   542,853   544,214 

Real estate - construction & land

  -   -   -   -   -   57,360   57,360 

Equity Lines of Credit

  473   53   -   572   1,098   37,615   38,713 

Auto

  1,729   405   -   1,049   3,183   96,477   99,660 

Other

  19   3   -   4   26   4,945   4,971 

Total

 $3,259  $1,138  $-  $4,820  $9,217  $952,254  $961,471 

                  

Total

         

December 31, 2022

         

90 Days

      

Past Due

         
  

30-89 Days

  

60-89 Days

  

and Still

      

and

         
  

Past Due

  

Past Due

  

Accruing

  

Nonaccrual

  

Nonaccrual

  

Current

  

Total

 
                             

Commercial

 $750  $195  $-  $-  $945  $75,735  $76,680 

Agricultural

  877   -   -   -   877   121,996   122,873 

Real estate – residential

  437   -   -   211   648   14,676   15,324 

Real estate - commercial

  3,255   -   -   9   3,264   512,843   516,107 

Real estate - construction & land

  -   -   -   83   83   43,337   43,420 

Equity Lines of Credit

  665   53   -   417   1,135   34,756   35,891 

Auto

  1,862   693   -   452   3,007   93,743   96,750 

Other

  1   14   -   -   15   4,889   4,904 

Total

 $7,847  $955  $-  $1,172  $9,974  $901,975  $911,949 

The following table shows the loan portfolio allocated by management's internal risk ratings or payment activity at December 31, 2022:

December 31, 2022

 

Commercial Credit Exposure

 
  

Credit Risk Profile by Internally Assigned Grade

 
          

Real

  

Real

  

Real

         
          

Estate-

  

Estate-

  

Estate-

  

Equity

     
  

Commercial

  

Agricultural

  

Residential

  

Commercial

  

Construction

  

LOC

  

Total

 

Grade:

                            

Pass

 $68,577  $111,276  $14,932  $510,504  $43,337  $35,475  $784,101 

Special Mention

  8,047   10,651   161   3,934   -   -   22,793 

Substandard

  56   946   231   1,669   83   416   3,401 

Doubtful

  -   -   -   -   -   -   - 

Total

 $76,680  $122,873  $15,324  $516,107  $43,420  $35,891  $810,295 

  

Consumer Credit Exposure

 
  

Credit Risk Profile

 
  

Based on Payment Activity

 
  

December 31, 2022

 
  

Auto

  

Other

  

Total

 

Grade:

            

Performing

 $96,298  $4,904  $101,202 

Non-performing

  452   0   452 

Total

 $96,750  $4,904  $101,654 

F- 35

PLUMAS BANCORP AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

 

5.

LOANS AND THE ALLOWANCE FOR LOANCREDIT LOSSES (Continued)

 

The following tables show the loan portfolio allocated by management's internal risk ratingsallocation of the allowance for credit losses at the dates indicated, in thousands:

 

December 31, 2022

 

Commercial Credit Exposure

 
  

Credit Risk Profile by Internally Assigned Grade

 
          

Real

  

Real

  

Real

         
          

Estate-

  

Estate-

  

Estate-

  

Equity

     
  

Commercial

  

Agricultural

  

Residential

  

Commercial

  

Construction

  

LOC

  

Total

 

Grade:

                            

Pass

 $68,577  $111,276  $14,932  $510,504  $43,337  $35,475  $784,101 

Special Mention

  8,047   10,651   161   3,934   -   -   22,793 

Substandard

  56   946   231   1,669   83   416   3,401 

Doubtful

  -   -   -   -   -   -   - 

Total

 $76,680  $122,873  $15,324  $516,107  $43,420  $35,891  $810,295 

December 31, 2021

 

Commercial Credit Exposure

 
  

Credit Risk Profile by Internally Assigned Grade

 
          

Real

  

Real

  

Real

         
          

Estate-

  

Estate-

  

Estate-

  

Equity

     
  

Commercial

  

Agricultural

  

Residential

  

Commercial

  

Construction

  

LOC

  

Total

 

Grade:

                            

Pass

 $96,052  $124,866  $15,594  $414,175  $51,455  $32,349  $734,491 

Special Mention

  3,721   1,072   150   62   -   -   5,005 

Substandard

  31   518   93   4,372   71   444   5,529 

Doubtful

  -   -   -   -   -   -   - 

Total

 $99,804  $126,456  $15,837  $418,609  $51,526  $32,793  $745,025 

  

Consumer Credit Exposure

  

Consumer Credit Exposure

 
  

Credit Risk Profile

  

Credit Risk Profile

 
  

Based on Payment Activity

  

Based on Payment Activity

 
  

December 31, 2022

  

December 31, 2021

 
  

Auto

  

Other

  

Total

  

Auto

  

Other

  

Total

 

Grade:

                        

Performing

 $96,298  $4,904  $101,202  $88,525  $4,492  $93,017 

Non-performing

  452   -   452   521   24   545 

Total

 $96,750  $4,904  $101,654  $89,046  $4,516  $93,562 
                                     
   Commercial   Agricultural   Real Estate Residential   Real Estate Commercial   Real Estate Construction   Equity LOC   Auto   Other   Total 

Year ended 12/31/23:

                                    

Allowance for credit losses

                                    

Beginning balance

 $892  $1,086  $138  $4,980  $1,500  $687  $1,289  $145  $10,717 

Impact of CECL Adoption

  354   148   2   1,488   (951)  (421)  9   (100)  529 

Charge-offs

  (123)  -   -   -   -   -   (1,550)  (129)  (1,802)

Recoveries

  44   -   3   1   -   -   746   54   848 

Provision

  (33)  504   (6)  209   248   173   1,371   109   2,575 

Ending balance

 $1,134  $1,738  $137  $6,678  $797  $439  $1,865  $79  $12,867 
                                     

Year ended 12/31/22:

                                    

Allowance for credit losses

                                    

Beginning balance

 $1,074  $791  $168  $4,549  $1,325  $426  $1,911  $108  $10,352 

Charge-offs

  (207)  -   -   (19)  -   -   (1,195)  (40)  (1,461)

Recoveries

  27   -   3   2   -   -   482   12   526 

Provision

  (2)  295   (33)  448   175   261   91   65   1,300 

Ending balance

 $892  $1,086  $138  $4,980  $1,500  $687  $1,289  $145  $10,717 
                                     

Year ended 12/31/21:

                                    

Allowance for credit losses

                                    

Beginning balance

 $950  $757  $164  $5,089  $554  $499  $1,768  $121  $9,902 

Charge-offs

  (188)  -   -   -   -   -   (703)  (47)  (938)

Recoveries

  72   -   3   8   -   4   136   40   263 

Provision

  240   34   1   (548)  771   (77)  710   (6)  1,125 

Ending balance

 $1,074  $791  $168  $4,549  $1,325  $426  $1,911  $108  $10,352 
                                     

December 31, 2022:

                                    

Allowance for credit losses

                                    

Ending balance: individually evaluated for impairment

 $-  $-  $20  $-  $-  $-  $-  $-  $20 

Ending balance: collectively evaluated for impairment

  892   1,086   118   4,980   1,500   687   1,289   145   10,697 

Ending balance

 $892  $1,086  $138  $4,980  $1,500  $687  $1,289  $145  $10,717 

Loans

                                    

Ending balance: individually evaluated for impairment

 $-  $232  $678  $-  $94  $244  $-  $-  $1,248 

Ending balance: collectively evaluated for impairment

  76,680   122,641   14,646   516,107   43,326   35,647   96,750   4,904   910,701 

Ending balance

 $76,680  $122,873  $15,324  $516,107  $43,420  $35,891  $96,750  $4,904  $911,949 

 

F- 3436

PLUMAS BANCORP AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

  

5.

LOANS AND THE ALLOWANCE FOR LOANCREDIT LOSSES (Continued)

The following tables show the allocation of the allowance for loan losses at the dates indicated, in thousands:

                                     
   Commercial   Agricultural   Real Estate Residential   Real Estate Commercial   Real Estate Construction   Equity LOC   Auto   Other   Total 

Year ended 12/31/22:

                                    

Allowance for Loan Losses

                                    

Beginning balance

 $1,074  $791  $168  $4,549  $1,325  $426  $1,911  $108  $10,352 

Charge-offs

  (207)  -   -   (19)  -   -   (1,195)  (40)  (1,461)

Recoveries

  27   -   3   2   -   -   482   12   526 

Provision

  (2)  295   (33)  448   175   261   91   65   1,300 

Ending balance

 $892  $1,086  $138  $4,980  $1,500  $687  $1,289  $145  $10,717 
                                     

Year ended 12/31/21:

                                    

Allowance for Loan Losses

                                    

Beginning balance

 $950  $757  $164  $5,089  $554  $499  $1,768  $121  $9,902 

Charge-offs

  (188)  -   -   -   -   -   (703)  (47)  (938)

Recoveries

  72   -   3   8   -   4   136   40   263 

Provision

  240   34   1   (548)  771   (77)  710   (6)  1,125 

Ending balance

 $1,074  $791  $168  $4,549  $1,325  $426  $1,911  $108  $10,352 
                                     

Year ended 12/31/20:

                                    

Allowance for Loan Losses

                                    

Beginning balance

 $617  $653  $163  $3,426  $481  $393  $1,409  $101  $7,243 

Charge-offs

  (131)  -   -   -   -   -   (574)  (82)  (787)

Recoveries

  34   -   15   8   -   4   200   10   271 

Provision

  430   104   (14)  1,655   73   102   733   92   3,175 

Ending balance

 $950  $757  $164  $5,089  $554  $499  $1,768  $121  $9,902 
                                     

December 31, 2022:

                                    

Allowance for Loan Losses

                                    

Ending balance: individually evaluated for impairment

 $-  $-  $20  $-  $-  $-  $-  $-  $20 

Ending balance: collectively evaluated for impairment

  892   1,086   118   4,980   1,500   687   1,289   145   10,697 

Ending balance

 $892  $1,086  $138  $4,980  $1,500  $687  $1,289  $145  $10,717 

Loans

                                    

Ending balance: individually evaluated for impairment

 $-  $232  $678  $-  $94  $244  $-  $-  $1,248 

Ending balance: collectively evaluated for impairment

  76,680   122,641   14,646   516,107   43,326   35,647   96,750   4,904   910,701 

Ending balance

 $76,680  $122,873  $15,324  $516,107  $43,420  $35,891  $96,750  $4,904  $911,949 
                                     

December 31, 2021:

                                    

Allowance for Loan Losses

                                    

Ending balance: individually evaluated for impairment

 $-  $-  $23  $-  $5  $-  $-  $-  $28 

Ending balance: collectively evaluated for impairment

  1,074   791   145   4,549   1,320   426   1,911   108   10,324 

Ending balance

 $1,074  $791  $168  $4,549  $1,325  $426  $1,911  $108  $10,352 

Loans

                                    

Ending balance: individually evaluated for impairment

 $-  $238  $557  $3,697  $102  $263  $-  $-  $4,857 

Ending balance: collectively evaluated for impairment

  99,804   126,218   15,280   414,912   51,424   32,530   89,046   4,516   833,730 

Ending balance

 $99,804  $126,456  $15,837  $418,609  $51,526  $32,793  $89,046  $4,516  $838,587 

F- 35

PLUMAS BANCORP AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

5.

LOANS AND THE ALLOWANCE FOR LOAN LOSSES (Continued)

The following tables show an aging analysis of the loan portfolio by the time past due, in thousands:

December 31, 2022

             

Total Past Due

         
  

30-89 Days

  

90 Days and

      

and

         
  

Past Due

  

Still Accruing

  

Nonaccrual

  

Nonaccrual

  

Current

  

Total

 
                         

Commercial

 $945  $-  $-  $945  $75,735  $76,680 

Agricultural

  877   -      877   121,996   122,873 

Real estate - residential

  437   -   211   648   14,676   15,324 

Real estate - commercial

  3,255   -   9   3,264   512,843   516,107 

Real estate – construction & land

     -   83   83   43,337   43,420 

Equity Lines of Credit

  718   -   417   1,135   34,756   35,891 

Auto

  2,555   -   452   3,007   93,743   96,750 

Other

  15   -   -   15   4,889   4,904 

Total

 $8,802  $-  $1,172  $9,974  $901,975  $911,949 

December 31, 2021

             

Total Past Due

         
  

30-89 Days

  

90 Days and

      

and

         
  

Past Due

  

Still Accruing

  

Nonaccrual

  

Nonaccrual

  

Current

  

Total

 
                         

Commercial

 $705  $-  $-  $705  $99,099  $99,804 

Agricultural

  345   -   -   345   126,111   126,456 

Real estate - residential

  150   -   93   243   15,594   15,837 

Real estate - commercial

  68   -   3,710   3,778   414,831   418,609 

Real estate – construction & land

  -   -   71   71   51,455   51,526 

Equity Lines of Credit

  450   -   444   894   31,899   32,793 

Auto

  1,679   -   521   2,200   86,846   89,046 

Other

  122   -   24   146   4,370   4,516 

Total

 $3,519  $-  $4,863  $8,382  $830,205  $838,587 

 

The following tables show information related to impaired loans at the dates indicated, in thousands:

      

Unpaid

      

Average

  

Interest

 
  

Recorded

  

Principal

  

Related

  

Recorded

  

Income

 

As of December 31, 2022:

 

Investment

  

Balance

  

Allowance

  

Investment

  

Recognized

 
                     

With no related allowance recorded:

                    

Commercial

 $-  $-  $-  $-  $- 

Agricultural

  232   232   -   235   17 

Real estate – residential

  509   541   -   514   29 

Real estate – commercial

  -   -   -   -   - 

Real estate – construction & land

  94   94   -   98   6 

Equity Lines of Credit

  244   301   -   254   - 

Auto

  -   -   -   -   - 

Other

  -   -   -   -   - 

With an allowance recorded:

                    

Commercial

 $-  $-  $-  $-  $- 

Agricultural

  -   -   -   -   - 

Real estate – residential

  169   169   20   170   7 

Real estate – commercial

  -   -   -   -   - 

Real estate – construction & land

  -   -   -   -   - 

Equity Lines of Credit

  -   -   -   -   - 

Auto

  -   -   -   -   - 

Other

  -   -   -   -   - 

Total:

                    

Commercial

 $-  $-  $-  $-  $- 

Agricultural

  232   232   -   235   17 

Real estate – residential

  678   710   20   684   36 

Real estate – commercial

  -   -   -   -   - 

Real estate – construction & land

  94   94   -   98   6 

Equity Lines of Credit

  244   301   -   254   - 

Auto

  -   -   -   -   - 

Other

  -   -   -   -   - 

Total

 $1,248  $1,337  $20  $1,271  $59 

 

   

Unpaid

   

Average

 

Interest

    

Unpaid

   

Average

 

Interest

 
 

Recorded

 

Principal

 

Related

 

Recorded

 

Income

  

Recorded

 

Principal

 

Related

 

Recorded

 

Income

 

As of December 31, 2022:

 

Investment

  

Balance

  

Allowance

  

Investment

  

Recognized

 

As of December 31, 2021:

 

Investment

  

Balance

  

Allowance

  

Investment

  

Recognized

 
  

With no related allowance recorded:

            

Commercial

 $-  $-  $-  $-  $-  $- $- $- $- $- 

Agricultural

 232  232  -  235  17  238 238 - 241 18 

Real estate – residential

 509  541  -  514  29  386 399 - 387 29 

Real estate – commercial

 -  -  -  -  -  3,697 3,834 - 2,188 - 

Real estate – construction & land

 94  94  -  98  6  - - - - - 

Equity Lines of Credit

 244  301  -  254  -  263 304 - 275 - 

Auto

 -  -  -  -  -  - - - - - 

Other

 -  -  -  -  -  - - - - - 

With an allowance recorded:

            

Commercial

 $-  $-  $-  $-  $-  $-  $-  $-  $-  $- 

Agricultural

 -  -  -  -  -  -  -  -  -  - 

Real estate – residential

 169  169  20  170  7  171  171  23  173  7 

Real estate – commercial

 -  -  -  -  -  -  -  -  -  - 

Real estate – construction & land

 -  -  -  -  -  102  102  5  105  6 

Equity Lines of Credit

 -  -  -  -  -  -  -  -  -  - 

Auto

 -  -  -  -  -  -  -  -  -  - 

Other

 -  -  -  -  -  -  -  -  -  - 

Total:

            

Commercial

 $-  $-  $-  $-  $-  $-  $-  $-  $-  $- 

Agricultural

 232  232  -  235  17  238  238  -  241  18 

Real estate – residential

 678  710  20  684  36  557  570  23  560  36 

Real estate – commercial

 -  -  -  -  -  3,697  3,834  -  2,188  - 

Real estate – construction & land

 94  94  -  98  6  102  102  5  105  6 

Equity Lines of Credit

 244  301  -  254  -  263  304  -  275  - 

Auto

 -  -  -  -  -  -  -  -  -  - 

Other

  -   -   -   -   -   -   -   -   -   - 

Total

 $1,248  $1,337  $20  $1,271  $59  $4,857  $5,048  $28  $3,369  $60 

 

F- 3637

PLUMAS BANCORP AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

5.

LOANS AND THE ALLOWANCE FOR LOAN LOSSES (Continued)

The following tables show information related to impaired loans at the dates indicated, in thousands:  

      

Unpaid

      

Average

  

Interest

 
  

Recorded

  

Principal

  

Related

  

Recorded

  

Income

 

As of December 31, 2021:

 

Investment

  

Balance

  

Allowance

  

Investment

  

Recognized

 
                     

With no related allowance recorded:

                    

Commercial

 $-  $-  $-  $-  $- 

Agricultural

  238   238   -   241   18 

Real estate – residential

  386   399   -   387   29 

Real estate – commercial

  3,697   3,834   -   2,188   - 

Real estate – construction & land

  -   -   -   -   - 

Equity Lines of Credit

  263   304   -   275   - 

Auto

  -   -   -   -   - 

Other

  -   -   -   -   - 

With an allowance recorded:

                    

Commercial

 $-  $-  $-  $-  $- 

Agricultural

  -   -   -   -   - 

Real estate – residential

  171   171   23   173   7 

Real estate – commercial

  -   -   -   -   - 

Real estate – construction & land

  102   102   5   105   6 

Equity Lines of Credit

  -   -   -   -   - 

Auto

  -   -   -   -   - 

Other

  -   -   -   -   - 

Total:

                    

Commercial

 $-  $-  $-  $-  $- 

Agricultural

  238   238   -   241   18 

Real estate – residential

  557   570   23   560   36 

Real estate – commercial

  3,697   3,834   -   2,188   - 

Real estate – construction & land

  102   102   5   105   6 

Equity Lines of Credit

  263   304   -   275   - 

Auto

  -   -   -   -   - 

Other

  -   -   -   -   - 

Total

 $4,857  $5,048  $28  $3,369  $60 

      

Unpaid

      

Average

  

Interest

 
  

Recorded

  

Principal

  

Related

  

Recorded

  

Income

 

As of December 31, 2020:

 

Investment

  

Balance

  

Allowance

  

Investment

  

Recognized

 
                     

With no related allowance recorded:

                    

Commercial

 $-  $-  $-  $-  $- 

Agricultural

  243   243   -   246   19 

Real estate – residential

  388   399   -   390   28 

Real estate – commercial

  859   955   -   762   - 

Real estate – construction & land

  -   -   -   -   - 

Equity Lines of Credit

  288   317   -   298   - 

Auto

  -   -   -   -   - 

Other

  -   -   -   -   - 

With an allowance recorded:

                    

Commercial

 $154  $154  $143  $16  $- 

Agricultural

  -   -   -   -   - 

Real estate – residential

  174   176   26   175   7 

Real estate – commercial

  -   -   -   -   - 

Real estate – construction & land

  108   108   5   109   7 

Equity Lines of Credit

  -   -   -   -   - 

Auto

  -   -   -   -   - 

Other

  -   -   -   -   - 

Total:

                    

Commercial

 $154  $154  $143  $16  $- 

Agricultural

  243   243   -   246   19 

Real estate – residential

  562   575   26   565   35 

Real estate – commercial

  859   955   -   762   - 

Real estate – construction & land

  108   108   5   109   7 

Equity Lines of Credit

  288   317   -   298   - 

Auto

  -   -   -   -   - 

Other

  -   -   -   -   - 

Total

 $2,214  $2,352  $174  $1,996  $61 

F- 37

PLUMAS BANCORP AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

 

6.

PREMISES AND EQUIPMENT

 

Premises and equipment consisted of the following:

 

 

December 31,

  

December 31,

 
 

2022

  

2021

  

2023

  

2022

 
  

Land

 $4,570,000  $4,029,000  $4,570,000  $4,570,000 

Premises

 21,474,000  19,569,000  23,359,000  21,474,000 

Furniture, equipment and leasehold improvements

  7,873,000   7,555,000   7,630,000   7,873,000 

Total

 33,917,000 31,153,000  35,559,000 33,917,000 

Less accumulated depreciation and amortization

  (15,817,000)  (14,729,000)  (16,611,000)  (15,817,000)

Premises and equipment, net

 $18,100,000  $16,424,000  $18,948,000  $18,100,000 

 

Depreciation and amortization included in occupancy and equipment expense totaled $1,430,000, $1,347,000 $1,182,000 and $1,089,000$1,182,000 for the years ended December 31, 2022,2023, 20212022 and 20202021, respectively.

  

 

7.

DEPOSITS

 

Interest-bearing deposits consisted of the following:

 

 

December 31,

  

December 31,

 
 

2022

  

2021

  

2023

  

2022

 
  

Money market

 $237,924,000  $261,005,000  $214,185,000  $237,924,000 

Savings

 404,150,000  377,050,000  335,050,000  404,150,000 

Time, $250,000 or more

 10,802,000  20,116,000  37,607,000 10,802,000 

Other time

  38,384,000   44,246,000 

Other Time

  54,045,000   38,384,000 

Interest-bearing deposits

 $691,260,000  $702,417,000  $640,887,000  $691,260,000 

 

At December 31, 20222023, the scheduled maturities of time deposits were as follows:

     

Year Ending December 31,

    
     

2023

 $39,836,000 

2024

  6,611,000 

2025

  2,175,000 

2026

  316,000 

2027

  199,000 

thereafter

  49,000 
  $49,186,000 

Year Ending December 31,

    
     

2024

 $84,750,000 

2025

  5,015,000 

2026

  1,181,000 

2027

  514,000 

2028

  152,000 

thereafter

  40,000 
  $91,652,000 

 

Deposit overdrafts reclassified as loan balances were $391,000$309,000 and $714,000$391,000 at December 31, 20222023 and 20212022, respectively.

   

F- 38

PLUMAS BANCORP AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

 

 

8.

SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE

 

Securities sold under agreements to repurchase totaling $18,624,000$23,054,000 and $17,283,000$18,624,000 at December 31, 20222023 and 20212022, respectively, are secured by U.S. Government agency securities with a carrying amount of $29,595,000$34,100,000 and $23,000,000$29,595,000 at December 31, 20222023 and 20212022, respectively.

 

Securities sold under agreements to repurchase are financing arrangements that mature within two years. At maturity, the securities underlying the agreements are returned to the Company. Information concerning securities sold under agreements to repurchase during 20222023 and 20212022 is summarized as follows:

 

 

2022

  

2021

  

2023

  

2022

 

Average daily balance during the year

 $12,325,000  $13,419,000  $18,572,000  $12,325,000 

Average interest rate during the year

 0.04% 0.06% 0.15% 0.04%

Maximum month-end balance during the year

 $18,624,000  $21,024,000  $23,054,000  $18,624,000 

Weighted average interest rate at year-end

 0.05% 0.05% 0.20% 0.05%

 

 

9.

BORROWING ARRANGEMENTS

 

The Company is a member of the FHLBFederal Home Loan Bank of San Francisco (FHLB) and can borrow up to $233$215 million from the FHLB secured by commercial and residential mortgage loans with carrying values totaling $504$396 million. The Company is required to hold FHLB stock as a condition of membership. At December 31, 2022 2023,the Company held $5.0$6.2 million of FHLB stock which is recorded as a component of other assets. Based

The Company is also eligible to participate in the Bank Term Lending Program. The Federal Reserve Board, on this levelMarch 12, 2023, announced the creation of stock holdings a new Bank Term Funding Program (BTFP). The BTFP offers loans of up to one year in length to banks, savings associations, credit unions, and other eligible depository institutions pledging U.S. Treasuries, agency debt and mortgage-backed securities, and other qualifying assets as collateral. These assets will be valued at par.  At December 31, 2023, the Company can borrow up to $183.8 million. To borrowhad outstanding borrowings under the full $233BTFP totaling $80 million, secured by $107 million in available creditpar value of securities pledged as collateral under the Company would need to purchase $1.3 million in additional FHLB stock. BTFP.  This borrowing is payable on December 18, 2024, and earns interest at the rate of 4.96%.  Borrowings under the BTFP can be prepaid without penalty.  Interest expense recognized on the BTFP for the twelve months ended December 31, 2023, totaled $527,000.

In addition to its FHLB borrowing line and the BTFP, the Company has unsecured short-term borrowing agreements with two of its correspondent banks in the amounts of $50 million and $20 million. There were no outstanding borrowings to the FHLB or the correspondent banks at December 31, 20222023, and December 31, 2021.

The Company maintained a $15 million line of credit facility with one of its correspondent banks (the "Note").  Interest on the Note was payable at the "Prime Rate".  There were no borrowings on the Note during 2022 or 2021. The Note was secured by 100 shares of Plumas Bank stock representing the Company's 100% ownership interest in Plumas Bank. Under the Note, the Bank was subject to several negative and affirmative covenants including, but not limited to, providing timely financial information, maintaining specified levels of capital, restrictions on additional borrowings, and meeting or exceeding certain capital and asset quality ratios. The Bank was in compliance with all such covenants related to the Note at December 31, 2021 and December 31, 2020. 2022.

 

On January 25, 2022 the Company replaced thisits $15 million line of credit facility with a $15 million Loan Agreement (the “Loan Agreement”) and Promissory Note (the “Term Note”). The Term Note matures on January 25, 2035 and can be prepaid at any time.  During the initial three years of the Loan Agreement the Term Note functions as an interest only revolving line of credit.  Beginning on year four the Term Note converts into a term loan requiring semi-annual principal and interest payments and no further advances can be made. The proceeds of this lending facility shall be used by the Company for general corporation purposes, and to provide capital injections into the Bank. The Term Note bears interest at a fixed rate of 3.85% for the first 5 years and then at a floating interest rate linked to WSJ Prime Rate for the remaining eight year term. The Loan Agreement provides for a $187,500 loan fee. The Note is secured by the common stock of the Bank. The Loan Agreement contains certain financial and non-financial covenants, which include, but are not limited to, a minimum leverage ratio at the Bank, a minimum total risk-based capital ratio at the Bank, a maximum Texas Ratio at the Bank, a minimum level of Tier 1 capital at the Bank  and a return on average assets needed to generate a 1.25X debt service coverage ratio. The Loan Agreement also contains customary events of default, including, but not limited to, failure to pay principal or interest, the commencement of certain bankruptcy proceedings, and certain adverse regulatory events affecting the Company or the Bank. Upon the occurrence of an event of default under the Loan Agreement, the Company’s obligations under the Loan Agreement may be accelerated. In March 2023 the Company borrowed $10 million on this note and used the proceeds to redeem its Trust Preferred securities as described below.  The Company was in compliance with all covenants related to the Term Note at December 31, 20222023. and has not borrowedInterest expense recognized on the Term Note.Note for the twelve months ended December 31, 2023, totaled $369,000.

 

 There were no borrowings on the Term Note or the Term NoteCompany's  prior $15 million line of credit facility during the years ended December 31, 2022 2022.and 2021

 

F- 39

PLUMAS BANCORP AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

 

10.

JUNIOR SUBORDINATED DEFERRABLE INTEREST DEBENTURES

Plumas Statutory Trust I and II are business trusts formed by the Company with capital of $374,000 and $188,000, respectively, for the sole purpose of issuing trust preferred securities fully and unconditionally guaranteed by the Company.

 

During 2002, Plumas Statutory Trust I issued 6,000 Floating Rate Capital Trust Pass-Through Securities ("Trust Preferred Securities"), with a liquidation value of $1,000 per security, for gross proceeds of $6,000,000. During 2005, Plumas Statutory Trust II issued 4,000 Trust Preferred Securities with a liquidation value of $1,000 per security, for gross proceeds of $4,000,000. The entire proceeds were invested by Trust I in the amount of $6,186,000 and Trust II in the amount of $4,124,000 in Floating Rate Junior Subordinated Deferrable Interest Debentures (the "Subordinated Debentures") issued by the Company, with identical maturity, repricing and payment terms as the Trust Preferred Securities. The Subordinated Debentures represent the sole assets of Trusts I and II.

 

On February 9, 2023, Plumas Bancorp submitted redemption notices to redeem $6,000,000 of trust preferred securities of Plumas Statutory Trust I’s Subordinated Debentures mature on September 26, 2032, bear a current interest rateI (“Trust I”) and $4,000,000 of 8.12% (based on 3-month LIBOR plus 3.40%trust preferred securities of Plumas Statutory Trust II (“Trust II”),. The trust preferred securities were redeemed, along with repricingan aggregate of $310,000 in common securities issued by the trusts and payments due quarterly. Trust II’s Subordinated Debentures mature on September 28, 2035, bear a current interest rate of 6.25% (based on 3-month LIBOR plus 1.48%), with repricing and payments due quarterly. The Subordinated Debentures are redeemableheld by the Company subject to receipt by the Company of prior approval from the Federal Reserve Board of Governors, on any quarterly anniversary date on or after the 5-year anniversary dateand 100% of the issuance. Company’s junior subordinated debentures due 2032 held by Trust I and 100% of the Company’s junior subordinated debentures due 2035 held by Trust II underlying the trust preferred securities.

The trust preferred securities of Plumas Statutory Trust II were redeemed on March 15, 2023 and the trust preferred securities of Plumas Statutory Trust I were redeemed on March 27, 2023. The redemption price is parprices for the junior subordinated debentures were equal to 100% of the respective principal amounts, which total $10,000,000, plus accrued and unpaid interest except in the case of redemption under a special event which is defined in the debenture. The Trust Preferred Securities are subject to mandatory redemptionup to the extent of any earlyredemption date. The proceeds from the redemption of the Subordinated Debentures and upon maturityjunior subordinated debentures were simultaneously applied to redeem all of the Subordinated Debentures on September 26, 2032 for Trust Ioutstanding common securities and September 28, 2035 for Trust II.

Holdersthe outstanding trust preferred securities at a price of 100% of the Trust Preferred Securities are entitled to a cumulative cash distribution on the liquidationaggregate principal amount of $1,000 per security. The interest rate of the Trust Preferred Securities issued by Trust I adjust on each quarterly anniversary date to equal the 3-month LIBORtrust preferred securities plus 3.40%. The Trust Preferred Securities issued by Trust II adjust on each quarterly anniversary date to equal the 3-month LIBOR plus 1.48%. Both Trusts I and II have the option to defer payment of theaccumulated but unpaid distributions for a period of up to five years,the redemption date. Funding for the redemption was provided from borrowings on our Term Note as long as the Company is not in default on the payment of interest on the Subordinated Debentures.

The Trust Preferred Securities were sold and issued in private transactions pursuant to an exemption from registration under the Securities Act of 1933, as amended. The Company has guaranteed, on a subordinated basis, distributions and other payments due on the Trust Preferred Securities.described above.

 

Interest expense, net of the effect of interest rate swaps, recognized by the Company for the years ended December 31, 2022,2023, 20212022 and 20202021 related to the subordinated debentures was $141,000, $359,000 and $348,000, and $385,000, respectively.

 

 

11.

DERIVATIVES

 

Interest Rate Swaps Designated as Cash Flow Hedges: On May 26, 2020 we entered into two separate interest rate swap agreements with notional amounts totaling $10 million, effectively converting the $10 million in Subordinated Debentures to fixed obligations.  The swaps have a 10 year maturity and fix the labor rate on the Subordinated Debentures at approximately 75 basis points. These agreements have been designated and qualify as cash flow hedging instruments and, as such, changes in the fair value are recorded in accumulated other comprehensive income/loss to the extent the agreements are effective hedges. The swaps were determined to be fully effective during all periods presented. As such, no amount of ineffectiveness has been included in net income. Therefore, the aggregate fair value of the swaps is recorded in other assets with changes in fair value recorded in other comprehensive income . The amount included in accumulated other comprehensive income would be reclassified to current earnings should the hedges no longer be considered effective.  In January 2023 we terminated the swap agreements receiving $1.7 million in proceeds on termination.

 

Summary information about the interest-rate swaps designated as cash flow hedges as of year-end December 31, 2022, is as follows:

 

 2022 2021 2022 
Notional amounts$10,000,000 $10,000,000 $10,000,000 
Weighted average pay rates 3.38%  3.38% 3.38%
Weighted average remaining maturity (in years) 7.5  8.5  7.5 
Unrealized gains$2,002,000 $607,000 $2,002,000 

 

Interest income (expense) recorded on these swap transactions totaled $104,000$25,000 for the year ended December 31, 20222023, and ($60,000)$104,000 during 20212022 and is reported as a component of interest expense on the Subordinated Debentures.

 

F- 40

PLUMAS BANCORP AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

 

12.

COMMITMENTS AND CONTINGENCIES

 

Leases

 

The Company leases threetwo lending offices, two branch offices, the land under our Yuba City branch, three administrative offices and two standalone ATM locations. The branch office leases and the land lease have options to renew. The exercise of lease renewal options is at our sole discretion; therefore, they are not included in our Right of Use (ROU) assets and lease liabilities as they are not reasonably certain of exercise. We regularly evaluate the renewal options and when they are reasonably certain of exercise, we include the renewal period in our lease term. We have elected the practical expedient to exclude short-term leases from our ROU assets and lease liabilities. The branch leases, thetwo administrative office leases, the land lease and one of the lending office leases are classified as operating leases while the remaining leases are all short-term leases.  Right of use assets totaling $3,345,000$2,926,000 and $3,416,000$3,345,000 at December 31, 20222023 and 2021,2022, respectively were included in other assets on the consolidated balance sheets. Lease liabilities totaling $3,396,000$3,001,000 and $3,437,000$3,396,000 at December 31, 20222023 and 2021,2022, respectively were included in other liabilities on the consolidated balance sheets.

 

As our leases do not provide an implicit rate, we use our incremental borrowing rate based on the information available at the lease commencement date in determining the present value of the lease payments. The Company’s weighted average incremental borrowing rate used in the calculation of the right-of-use assets and lease liabilities was estimated at 4.3%4.2%.

 

The following table presents a maturity analysis of the operating lease liability at December 31, 20222023:

 

 

Maturities of

  

Maturities of

 
 

Lease Liabilities

  

Lease Liabilities

 

Year ended December 31, 2023

 $539,000 

Year ended December 31, 2024

 481,000  $481,000 

Year ended December 31, 2024

 385,000 

Year ended December 31, 2025

 385,000 

Year ended December 31, 2026

 263,000  263,000 

Year ended December 31, 2027

 232,000  232,000 

Year ended December 31, 2028

 146,000 

Thereafter

  2,830,000   2,684,000 
 4,730,000  4,191,000 

Less: Present value discount

  (1,334,000)  (1,190,000)

Lease Liability December 31, 2022

 $3,396,000 

Lease Liability December 31, 2023

 $3,001,000 

 

The weighted-average remaining lease term is 15.616.1 years.

 

Total lease costs for the year ended December 31, 2023 were $635,000 consisting of $564,000 related to operating leases, $35,000 related to short-term leases and variable lease expense of $36,000. Total lease costs for the year ended December 31, 2022were $611,000 consisting of $535,000 related to operating leases, $50,000 related to short-term leases and variable lease expense of $26,000. Total lease costs for the year ended December 31, 2021 were $507,000 consisting of $440,000 related to operating leases, $52,000 related to short-term leases and variable lease expense of $15,000. Total lease costs for the year ended December 31, 2020 were $407,000 consisting of $312,000 related to operating leases, $76,000 related to short-term leases and variable lease expense of $19,000. Cash paid on operating leases was $507,000$539,000 and $423,000$507,000 for the years ended December 31, 20222023 and 2021,2022, respectively.

 

Rental expense included in occupancy and equipment expense totaled $599,000, $585,000 $492,000 and $388,000$492,000 for the years ended December 31, 2022,2023, 20212022 and 20202021, respectively.

 

F- 41

PLUMAS BANCORP AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

 

12.

COMMITMENTS AND CONTINGENCIES (Continued)

 

Financial Instruments With Off-Balance-Sheet Risk

 

The Company is a party to financial instruments with off-balance-sheet risk in the normal course of business in order to meet the financing needs of its customers. These financial instruments include commitments to extend credit and letters of credit. These instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized on the consolidated balance sheet.

 

The Company's exposure to credit loss in the event of nonperformance by the other party for commitments to extend credit and letters of credit is represented by the contractual amount of those instruments. The Company uses the same credit policies in making commitments and letters of credit as it does for loans included on the consolidated balance sheet.

 

The following financial instruments represent off-balance-sheet credit risk:

 

 

December 31,

  

December 31,

 
 

2022

  

2021

  

2023

  

2022

 

Commitments to extend credit

 $178,729  $162,462,000  $174,621  $178,729 

Letters of credit

 $-  $12,000  $108  $- 

 

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since some of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Company evaluates each customer's creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management's credit evaluation of the borrower. Collateral held varies, but may include accounts receivable, crops, inventory, equipment, income-producing commercial properties, farmland and residential properties.

 

Letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loans to customers. The fair value of the liability related to these letters of credit, which represents the fees received for issuing the guarantees, was not significant at December 31, 20222023 and 20212022. The Company recognizes these fees as revenues over the term of the commitment or when the commitment is used.

  

At December 31, 20222023, consumer loan commitments represent approximately 5% of total commitments and are generally unsecured. Commercial and agricultural loan commitments represent approximately 35%30% of total commitments and are generally secured by various assets of the borrower. Real estate loan commitments, including consumer home equity lines of credit, represent the remaining 60%65% of total commitments and are generally secured by property with a loan-to-value ratio not to exceed 80%. In addition, the majority of the Company’s commitments have variable interest rates.

 

Concentrations of Credit Risk

 

The Company grants real estate mortgage, real estate construction, commercial, agricultural and consumer loans to customers throughout Plumas, Nevada, Placer, Lassen, Sierra, Shasta, Sutter and Modoc counties in California and Washoe and Carson City counties in Northern Nevada. Although the Company has a diversified loan portfolio, a substantial portion of its portfolio is secured by commercial and residential real estate. A continued substantial decline in the economy in general, or a continued decline in real estate values in the Company’s primary market areas in particular, could have an adverse impact on the collectability of these loans. However, personal and business income represents the primary source of repayment for a majority of these loans.

 

Contingencies

 

The Company is subject to legal proceedings and claims which arise in the ordinary course of business. In the opinion of management, the amount of ultimate liability with respect to such actions will not materially affect the financial position or results of operations of the Company.

 

F- 42

PLUMAS BANCORP AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

 

13.

SHAREHOLDERS' EQUITY

 

Dividend Restrictions

 

The Company's ability to pay cash dividends is dependent on dividends paid to it by the Bank and limited by California corporation law. Under California law, the holders of common stock of the Company are entitled to receive dividends when and as declared by the Board of Directors, out of funds legally available, subject to certain restrictions. The California General Corporation Law permits a California corporation such as the Company to make a distribution to its shareholders if its retained earnings equal at least the amount of the proposed distribution or if after giving effect to the distribution, the value of the corporation’s assets exceed the amount of its liabilities plus the amount of shareholders preferences, if any, and certain other conditions are met.

 

Dividends from the Bank to the Company are restricted under California law to the lesser of the Bank's retained earnings or the Bank's net income for the latest three fiscal years, less dividends previously declared during that period, or, with the approval of the CFPIDFPI to the greater of the retained earnings of the Bank, the net income of the Bank for its last fiscal year, or the net income of the Bank for its current fiscal year. As of December 31, 20222023, , the maximum amount available for dividend distribution under this restriction was $49,075,000. In addition, the Company’s ability to pay dividends is subject to certain covenants contained in the indentures relating to the Trust Preferred Securities issued by the business trusts (see Note 10 for additional information related to the Trust Preferred Securities).

During 2022 the$58,197,000. The Company paid a quarterly cash dividendsdividend of $0.16$0.25 per share onFebruary 15, 2023, May 15, 2023, August 15, 2023, and November 15, 2022,2023, and a quarterly cash dividend of $0.16 per share on AugustFebruary 15, 2022, May 16, 2022, August 15, 2022, and FebruaryNovember 15, 2022.2022, During 2021 the Company paidand a quarterly cash dividendsdividend of $0.14 per share on February 15, 2021, May 17, 2021, August 16, 2021 and November 15, 2021.During 2020 the Company paid quarterly cash dividends of  $0.12 per share dividends on May 15, 2020, August 14, 2020 and November 16, 2020. 

 

Earnings Per Share

 

Basic earnings per share is computed by dividing income available to common shareholders by the weighted average number of common shares outstanding for the period. Diluted earnings per share reflects the potential dilution that could occur if securities or other contracts to issue common stock, such as stock options, result in the issuance of common stock which shares in the earnings of the Company. The treasury stock method has been applied to determine the dilutive effect of stock options in computing diluted earnings per share.

 

 

For the Year Ended December 31,

  

For the Year Ended December 31,

 

(In thousands, except per share data)

 

2022

  

2021

  

2020

  

2023

  

2022

  

2021

 

Net Income:

  

Net income

 $26,444  $21,009  $14,475  $29,776  $26,444  $21,009 

Earnings Per Share:

  

Basic earnings per share

 $4.53  $3.82  $2.80  $5.08  $4.53  $3.82 

Diluted earnings per share

 $4.47  $3.76  $2.77  $5.02  $4.47  $3.76 

Weighted Average Number of Shares Outstanding:

  

Basic shares

 5,840  5,502  5,177  5,863  5,840  5,502 

Diluted shares

 5,912  5,583  5,230  5,934  5,912  5,583 

 

Shares of common stock issuable under stock options and warrants for which the exercise prices were greater than the average market prices were not included in the computation of diluted earnings per share due to their antidilutive effect. Stock options and warrants not included in the computation of diluted earnings per share, due to shares not being in the-money and having an antidilutive effect, were 101,994, 118,850 0 and 191,0500 for the years ended December 31, 2022,2023, 20212022 and 20202021, respectively.

 

F- 43

PLUMAS BANCORP AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

 

13.

SHAREHOLDERS' EQUITY (Continued)

 

Stock Options 

       

In May 2022, the Company’s shareholders approved the 2022 Equity Incentive Plan (the “2022 Plan”), which provides for the grant of up to 576,550 shares of common stock, including 126,550 shares that remained available for grant under the 2013 Stock Option Plan when the 2022 Plan was adopted. The 2022 Plan provides for the grant of incentive stock options, nonqualified stock options, stock appreciation rights, restricted stock, restricted stock units and other stock-based awards. The frequency, amount and terms of stock-based awards may be determined by the Board of Directors or its compensation committee, consistent with the terms and purposes of the 2022 plan.

 

In May 2013, the Company established the 2013 Stock Option Plan for which 189,917 shares of common stock are reserved. With the establishment of the Company’s 2022 Equity Incentive Plan, no further options may be issued under the 2013 Stock Option Plan, though options previously granted continue to be outstanding and governed by the plan.

 

There were no options granted during the year ended December 31, 2023, under the 2022 plan. During the year ended December 31, 2022, 117,200 options were granted under the 2022 plan.  There were no options granted during the years ended December 31, 2022, and 2021 under the 2013 plan.  During the year ended December 31, 2020 5,000 options were granted under the 2013 plan.

 

A summary of the activity within the 2013 Plan follows: 

 

     

Weighted

        

Weighted

   
     

Average

        

Average

   
   

Weighted

 

Remaining

      

Weighted

 

Remaining

   
   

Average

 

Contractual

      

Average

 

Contractual

   
   

Exercise

 

Term in

 

Intrinsic

    

Exercise

 

Term in

 

Intrinsic

 
 

Shares

  

Price

  

Years

  

Value

  

Shares

  

Price

  

Years

  

Value

 

Options outstanding at January 1, 2020

 302,385  $17.73      

Option granted

 5,000 26.42      

Options cancelled

 (17,050) 23.05      

Options exercised

  (18,250) 7.39      

Options outstanding at December 31, 2020

 272,085  18.25      

Options outstanding at January 1, 2021

 272,085  $18.25      

Options cancelled

 (8,000) 21.75       (8,000) $21.75      

Options exercised

  (40,468) 9.48       (40,468) $9.48      

Options outstanding at December 31, 2021

 223,617  $19.71        223,617  $19.71      

Options exercised

  (33,700) 11.66        (33,700) $11.66      

Options outstanding at December 31, 2022

  189,917  $21.14  4.0  $3,021,579  189,917  $21.14      

Options exercisable at December 31, 2022

 158,817  $21.01  3.8  $2,547,425 

Expected to vest after December 31, 2022

 27,284  $21.85  4.8  $414,730 

Options exercised

  (24,400) $18.59      

Options outstanding at December 31, 2023

  165,517  $21.52  3.0  $3,282,202 

Options exercisable at December 31, 2023

 164,267  $21.48  3.0  $3,263,985 

Expected to vest after December 31, 2023

 1,250  $26.42  4.0  $18,663 

 

A summary of the activity within the 2022 Plan follows:

 

 

Shares

  Weighted Average Exercise Price  Weighted Average Remaining Contractual Term in Years  

Intrinsic Value

  

Shares

  Weighted Average Exercise Price  Weighted Average Remaining Contractual Term in Years  

Intrinsic Value

 

Options outstanding at January 1, 2022

 -  -       -  -      

Options granted

  117,200  $31.00         117,200  $31.00       

Options outstanding at December 31, 2022

  117,200  $31.00  9.3  $709,060  117,200 $31.00 9.3   

Options exercisable at December 31, 2022

 -  -  -  - 

Expected to vest after December 31, 2022

 117,200  $31.00  9.3  $709,060 

Options cancelled

 (10,400) $31.00      

Options exercised

  (1,300) $31.00      

Options outstanding at December 31, 2023

  105,500  $31.00  8.3  $1,091,925 

Options exercisable at December 31, 2023

 23,100  $31.00  8.3  $239,085 

Expected to vest after December 31, 2023

 72,900  $31.00  8.3  $754,515 

 

The following information relates to the two plans.

 

As of December 31, 2022,2023, there was $113,000$648,000 of total unrecognized compensation cost related to non-vested, share-based compensation under the 2022 plan. That cost is expected to be recognized over a weighted average period of 3.5 years.  As of December 31, 2023, there was $616 of total unrecognized compensation cost related to non-vested, share-based compensation under the 2013 plan. That cost is expected to be recognized over a weighted average period of 0.80.04 years. As of December 31, 2022, there was $947,000 of total unrecognized compensation cost related to non-vested stock options, share-based compensation under the 2022 plan. That cost is expected to be recognized over a weighted average period of 4.4 years.

 

Compensation cost related to stock options recognized in operating results under the plans was $318,000, $241,000 $223,000 and $255,000$223,000 for the years ended December 31, 2022,2023, 20212022 and 20202021, respectively. The associated future income tax benefit recognized was $22,000, $17,000, $15,000 $17,000 for the years ended December 31, 2022,2023, 20212022 and 20202021, respectively.

 

The total fair value of options vested was $228,000$349,000 and $234,000$228,000 for the years ended December 31, 20222023 and 20212022, respectively. The total intrinsic value of options at time of exercise was $840,000$484,000 and $858,000$840,000 for the years ended December 31, 20222023 and 20212022, respectively.  Cash received from option exercises for the years ended December 31, 2022,2023, 20212022 and 20202021 was $339,000, $309,000 $265,000 and $89,000,$265,000, respectively. The tax benefit realized for the tax deductions from option exercise totaled $75,000, $58,000 $70,000 and $10,000$70,000 for the years ended December 31, 2022,2023, 20212022 and 20202021, respectively.

 

F- 44

PLUMAS BANCORP AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

 

13.

SHAREHOLDERS' EQUITY (Continued)

 

Restricted Stock

 

During 2022 the Company granted 1,650 shares of restricted stock with a fair value of $31 per share and a one year-year vesting period. 825 of these shares were terminated during 2023 and 825 were fully vested at December 31, 2023.  Compensation costs related to these shares during the twelve months ended December 31, 2023, and 2022, totaled $21,000.$4,000 and $21,000, respectively.  As of December 31, 2022,2023, there was $30,000 of totalno unrecognized compensation cost related to restricted stock. That cost is expected to be recognized over a weighted average period of 0.6 years.

 

Regulatory Capital

 

The Bank is subject to certain regulatory capital requirements administered by the FDIC. Failure to meet these minimum capital requirements can initiate certain mandatory and possibly additional discretionary, actions by regulators that, if undertaken, could have a direct material effect on the Company's consolidated financial statements. Under capital adequacy guidelines, the Bank must meet specific capital guidelines that involvedinvolve quantitative measures of their assets, liabilities and certain off-balance sheet items as calculated under regulatory accounting practices. These quantitative measures are established by regulation and require that minimum amounts and ratios of total and Tier 1 capital to risk-weighted assets and of Tier 1 capital to average assets be maintained. Capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk weightings and other factors. 

 

The Bank is also subject to additional capital guidelines under the regulatory framework for prompt corrective action. To be categorized as well capitalized, the Bank must maintain total risk-based, Tier 1 risk-based and Tier 1 leverage ratios as set forth in the below table, on the following page and cannot be subject to a written agreement, order or capital directive issued by the FRB. 

 

In July 2013, the federal bank regulatory agencies adopted rules implementing the Basel Committee on Banking Supervision’s capital guidelines for U.S. banks, sometimes called “Basel III,” that increased the minimum regulatory capital requirements for bank holding companies and banks and implemented strict eligibility criteria for regulatory capital instruments. The Basel III capital rules include a minimum common equity Tier 1 ratio of 4.5%, a Tier 1 capital ratio of 6.0%, a total risk-based capital ratio of 8.0%, and a minimum leverage ratio of 4.0% (calculated as Tier 1 capital to average consolidated assets). The minimum capital levels required to be considered “well capitalized” include a common equity Tier 1 ratio of 6.5%, a Tier 1 risk-based capital ratio of 8.0%, a total risk-based capital ratio of 10.0% and a leverage ratio of 5.0%.  In addition, the Basel III capital rules require that banking organizations maintain “a capital conservation buffer” of 2.5% above the minimum capital requirements in order to avoid restrictions on their ability to pay dividends, repurchase stock or pay discretionary bonuses. Including the capital conservation buffer of 2.5%, the Basel III capital rules require the following minimum ratios for a bank holding company or bank to be considered well capitalized: a common equity Tier 1 capital ratio of 7.0%; a Tier 1 capital ratio of 8.5%, and a total capital ratio of 10.5%. At December 31, 2022 ,2023, the Company’s and the Bank’s capital ratios exceed the thresholds necessary to be considered “well capitalized” under the Basel III framework.

 

Under the FRB’s Small Bank Holding Company and Savings and Loan Holding Company Policy Statement (the “Policy Statement”), qualifying bank holding companies with less than $3 billion in consolidated assets are exempt from the consolidated capital rules. The Company qualifies for treatment under the Policy Statement and is not currently subject to the Basel III consolidated capital rules at the bank holding company level. The new capital rules continue to apply to the Bank.

 

In 2019, the federal banking agencies issued a rule establishing a “community bank leverage ratio” (the ratio of a bank’s tier 1 capital to average total consolidated assets) that qualifying institutions with less than $10 billion in assets may elect to use in lieu of the generally applicable leverage and risk-based capital requirements under Basel III. A qualifying banking organization that elects to use the new ratio will be considered to have met all applicable federal regulatory capital and leverage requirements, including the minimum capital levels required to be considered “well capitalized,” if it maintains a community bank leverage ratio capital exceeding 9%.  The new rule became effective on January 1, 2020.  Plumas Bank has chosen not to opt into the community bank leverage ratio at this time.

 

The following table sets forth the Bank's actual capital amounts and ratios (dollar amounts in thousands):

          

Minimum Amount of Capital Required

 
                  

To be Well-Capitalized

 
          

For Capital

  

Under Prompt

 
  

Actual

  

Adequacy Purposes (1)

  

Corrective Provisions

 
  

Amount

  

Ratio

  

Amount

  

Ratio

  

Amount

  

Ratio

 

December 31, 2022

                        

Common Equity Tier 1 Ratio

 $157,361   14.7% $48,218   4.5% $69,648   6.5%

Tier 1 Leverage Ratio

  157,361   9.2%  68,078   4.0%  85,098   5.0%

Tier 1 Risk-Based Capital Ratio

  157,361   14.7%  64,291   6.0%  85,721   8.0%

Total Risk-Based Capital Ratio

  168,419   15.7%  85,721   8.0%  107,151   10.0%
                         

December 31, 2021

                        

Common Equity Tier 1 Ratio

 $134,015   14.4% $42,024   4.5% $60,701   6.5%

Tier 1 Leverage Ratio

  134,015   8.4%  64,066   4.0%  80,083   5.0%

Tier 1 Risk-Based Capital Ratio

  134,015   14.4%  56,032   6.0%  74,709   8.0%

Total Risk-Based Capital Ratio

  144,708   15.5%  74,709   8.0%  93,387   10.0%

          

Minimum Amount of Capital Required

 
                  

To be Well-Capitalized

 
          

For Capital

  

Under Prompt

 
  

Actual

  

Adequacy Purposes (1)

  

Corrective Provisions

 
  

Amount

  

Ratio

  

Amount

  

Ratio

  

Amount

  

Ratio

 

December 31, 2023

                        

Common Equity Tier 1 Ratio

 $179,194   15.7% $51,294   4.5% $74,092   6.5%

Tier 1 Leverage Ratio

  179,194   10.8%  66,348   4.0%  82,935   5.0%

Tier 1 Risk-Based Capital Ratio

  179,194   15.7%  68,392   6.0%  91,190   8.0%

Total Risk-Based Capital Ratio

  192,860   16.9%  91,190   8.0%  113,987   10.0%
                         

December 31, 2022

                        

Common Equity Tier 1 Ratio

 $157,361   14.7% $48,218   4.5% $69,648   6.5%

Tier 1 Leverage Ratio

  157,361   9.2%  68,078   4.0%  85,098   5.0%

Tier 1 Risk-Based Capital Ratio

  157,361   14.7%  64,291   6.0%  85,721   8.0%

Total Risk-Based Capital Ratio

  168,419   15.7%  85,721   8.0%  107,151   10.0%

 

     (1) Does not include amounts required under the capital conservation buffer discussed above.

 

The current and projected capital positions of the Company and the Bank and the impact of capital plans and long- termlong-term strategies are reviewed regularly by management. The Company policy is to maintain the Bank’s ratios above the prescribed well-capitalized ratios at all times. Management believes that the Bank currently meets all its capital adequacy requirements.

 

F- 45

PLUMAS BANCORP AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

 

14.

OTHER EXPENSES

 

Other expenses consisted of the following:

 

 

Year Ended December 31,

  

Year Ended December 31,

 
 

2022

  

2021

  

2020

  

2023

  

2022

  

2021

 

Outside service fees

 $4,057,000  $3,753,000  $2,871,000  $4,496,000  $4,057,000  $3,753,000 

Professional fees

 1,282,000  1,311,000  688,000  1,258,000  1,282,000  1,311,000 

Advertising and promotion

 941,000  673,000  431,000 

Telephone and data communications

 770,000  746,000  600,000  806,000  770,000  746,000 

Armored car and courier

 675,000  498,000  426,000  767,000  675,000  498,000 

Advertising and promotion

 673,000  431,000  519,000 

Director compensation, education and retirement

 606,000  498,000  456,000  763,000  606,000  498,000 

Deposit insurance

 528,000  455,000  252,000  737,000  528,000  455,000 

Business development

 506,000  343,000  280,000  615,000  506,000  343,000 

Loan collection costs

 423,000  274,000  284,000 

Amortization of Core Deposit Intangible

 284,000  246,000  198,000  237,000  284,000  246,000 

Loan collection costs

 274,000  284,000  230,000 

Stationery and supplies

 109,000  122,000  112,000 

Provision from change in OREO valuation

 -  37,000  - 

Loss (gain) on sale of OREO

 37,000  2,000  (9,000)

Other operating expense

  728,000   537,000   465,000   865,000   874,000   698,000 

Other non-interest expense

 $10,529,000  $9,263,000  $7,088,000  $11,908,000  $10,529,000  $9,263,000 

 

 

15.

INCOME TAXES

 

The provision for income taxes for the years ended December 31, 2022,2023, 20212022 and 20202021 consisted of the following:

 

2023

 

Federal

  

State

  

Total

 

Current

 $7,310,000  $3,827,000  $11,137,000 

Deferred

  (582,000)  (120,000)  (702,000)

Provision for income taxes

 $6,728,000  $3,707,000  $10,435,000 

2022

 

Federal

  

State

  

Total

 

Current

 $5,398,000  $2,794,000  $8,192,000 

Deferred

  686,000   347,000   1,033,000 

Provision for income taxes

 $6,084,000  $3,141,000  $9,225,000 

  

2021

 

Federal

  

State

  

Total

 

Current

 $6,112,000  $2,669,000  $8,781,000 

Deferred

  (964,000)  (339,000)  (1,303,000)

Provision for income taxes

 $5,148,000  $2,330,000  $7,478,000 

2020

 

Federal

  

State

  

Total

 

Current

 $4,214,000  $2,330,000  $6,544,000 

Deferred

  (665,000)  (402,000)  (1,067,000)

Provision for income taxes

 $3,549,000  $1,928,000  $5,477,000 

 

F- 46

PLUMAS BANCORP AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

 

15.

INCOME TAXES (Continued)

 

Deferred tax assets (liabilities) consisted of the following:

 

 

December 31,

  

December 31,

 
 

2022

  

2021

  

2023

  

2022

 

Deferred tax assets:

  
  

Allowance for loan losses

 $3,014,000  $2,922,000 

Allowance for credit losses

 $3,449,000  $3,014,000 

Deferred compensation

 1,078,000  1,401,000  1,127,000  1,078,000 

Loans held for sale

 32,000  566,000 

State taxes

 804,000  595,000 

Premises and equipment

 505,000  473,000  619,000  505,000 

Deferred loan fees

 5,000  298,000 

Unrealized loss on available-for-sale investment securities

 16,017,000 -  13,625,000 16,017,000 

Other

  1,435,000   1,327,000   1,046,000   877,000 

Total deferred tax assets

  22,086,000   6,987,000   20,670,000   22,086,000 
  

Deferred tax liabilities:

  
  

Deferred loan costs

 (1,155,000) (866,000) (1,259,000) (1,155,000)

Unrealized gain on available-for-sale investment securities

 - (493,000)

Purchase accounting adjustments

 (380,000) (464,000) (306,000) (380,000)

Unrealized gain on cash flow hedge

 (592,000) (179,000) - (592,000)

Other

  (342,000)  (432,000)  (354,000)  (342,000)

Total deferred tax liabilities

  (2,469,000)  (2,434,000)  (1,919,000)  (2,469,000)

Net deferred tax assets

 $19,617,000  $4,553,000  $18,751,000  $19,617,000 

 

Deferred tax assets and liabilities are recognized for the tax consequences of temporary differences between the reported amount of assets and liabilities and their tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The determination of the amount of deferred income tax assets which are more likely than not to be realized is primarily dependent on projections of future earnings, which are subject to uncertainty and estimates that may change given economic conditions and other factors. The realization of deferred income tax assets is assessed and a valuation allowance is recorded if it is "more likely than not" that all or a portion of the deferred tax asset will not be realized. "More likely than not" is defined as greater than a 50% chance. All available evidence, both positive and negative is considered to determine whether, based on the weight of that evidence, a valuation allowance is needed.

 

At December 31, 20222023 total deferred tax assets were approximately $22,086,000$20,670,000 and total deferred tax liabilities were approximately $2,469,000$1,919,000 for a net deferred tax asset of $19,617,000.$18,751,000. The Company’s deferred tax assets primarily relate to timing differences in the tax deductibility of unrealized losses on investment securities, deprecation on premises and equipment, the provision for loancredit losses and deferred compensation. Based upon our analysis of available evidence, management of the Company determined that it is "more likely than not" that all of our deferred income tax assets as of December 31, 20222023 and 20212022 will be fully realized and therefore no valuation allowance was recorded. On the consolidated balance sheet, net deferred tax assets are included in accrued interest receivable and other assets.

 

F- 47

PLUMAS BANCORP AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

 

15.

INCOME TAXES (Continued)

 

The Company recognized, as components of tax expense, tax credits and other tax benefits, and amortization expense relating to our investment in Qualified Affordable House Projects as follows:

 

December 31, 2022
Tax credits and other tax benefits - decrease in tax expense$33,305
Amortizaton - increase in tax expense$19,474
  December 31, 2023 December 31, 2022 
Tax credits and other tax benefits - decrease in tax expense$142,691 $33,305 
Amortizaton - increase in tax expense$93,012 $19,474 

 

The carrying value of Low Income Housing Tax Credit Funds was $2,481,000$2,388,000 and $0$2,481,000 as of December 31, 20222023, and 2021,2022, respectively. As of December 31, 2022,2023, the Company has committed to make additional capital contributions to the Low Income Housing Tax Credit Funds in the amount of  $2,060,000,$1,856,000, and these contributions are expected to be made over the next several years.

 

The provision for income taxes differs from amounts computed by applying the statutory Federal income tax rate to operating income before income taxes. The significant items comprising these differences consisted of the following:

 

 

2022

  

2021

  

2020

  

2023

  

2022

  

2021

 

Federal income tax, at statutory rate

 21.0% 21.0% 21.0% 21.0% 21.0% 21.0%

State franchise tax, net of Federal tax effect

 7.0  6.5  7.6  7.0  7.0  6.5 

Interest on obligations of states and political subdivisions

 (1.6) (1.2) (1.0) (1.8) (1.6) (1.2)

Net increase in cash surrender value of bank owned life insurance

 (0.2) (0.3) (0.4) (0.2) (0.2) (0.3)

Other

  (0.3)  0.2   0.3   -   (0.3)  0.2 

Effective tax rate

  25.9%  26.2%  27.5%  26.0%  25.9%  26.2%

 

The Company and its subsidiary file income tax returns in the U.S. federal and applicable state jurisdictions. The Company conducts all of its business activities in the states of California, Nevada and Oregon. There are currently no pending U.S. federal, state, and local income tax or non-U.S. income tax examinations by tax authorities.

 

With few exceptions, the Company is no longer subject to tax examinations by U.S. Federal taxing authorities for years ended before December 31, 2019,2020, and by state and local taxing authorities for years ended before December 31, 2018.2019.

 

The unrecognized tax benefits and changes therein and the interest and penalties accrued by the Company as of or during the years ended December 31, 20222023 and 20212022 were not significant. The Company does not expect the total amount of unrecognized tax benefits to significantly increase or decrease in the next twelve months. 

 

 

16.

RELATED PARTY TRANSACTIONS

 

During the normal course of business, the Company enters into transactions with related parties, including executive officers and directors. The following is a summary of the aggregate activity involving related party borrowers during 20222023:

 

Balance, January 1, 2022

 $1,822,000 

Disbursements

  3,018,000 

Amounts repaid

  (98,000)

Balance, December 31, 2022

 $4,742,000 

Undisbursed commitments to related parties, December 31, 2022

 $1,297,000

 

Balance, January 1, 2023

 $4,742,000 

Disbursements

  1,952,000 

Amounts repaid

  (2,122,000)

Other

  (46,000)

Balance, December 31, 2023

 $4,526,000 

Undisbursed commitments to related parties, December 31, 2023

 $220,000

 

   Other represents loans to a former director who is no longer considered a related party.

 

F- 48

PLUMAS BANCORP AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

 

17.

EMPLOYEE BENEFIT PLANS

 

Profit Sharing Plan

 

The Plumas Bank Profit Sharing Plan commenced April 1, 1988 and is available to employees meeting certain service requirements. Under the Plan, employees are able to defer a selected percentage of their annual compensation. Included under the Plan's investment options is the option to invest in Company stock. The Company’s contribution, which is recorded net of forfeitures, consisted of a matching amount of 30% of the employee’s contribution up to a total of 3% of the employee’s compensation totaling $351,000, $305,000 $260,000 and $243,000$260,000 for the years ended December 31, 2022,2023, 20212022 and 20202021, respectively.

 

Salary Continuation and Retirement Agreements

 

Salary continuation and retirement agreements are in place for the Company’s president, its current executive vice presidents, fiveeight members of the Board of Directors as well as five former executives and three former directors. Under these agreements, the directors and executives will receive monthly payments for periods ranging from ten to fifteen years, after retirement. The estimated present value of these future benefits is accrued over the period from the effective dates of the agreements until the participants' expected retirement dates. The expense recognized under these plans for the years ended December 31, 2022,2023, 20212022 and 20202021 totaled $595,000, $471,000 $437,000 and $520,000,$437,000, respectively. Accrued compensation payable under these plans totaled $3,831,000$4,013,000 and $3,769,000$3,831,000 at December 31, 20222023 and 20212022, respectively.  In addition, balances totaling $1,194,000 at December 31, 2021 were related to three former executive officers of Bank of Feather River. These balances were paid in January, 2022.

 

In connection with some of these agreements, the Bank purchased single premium life insurance policies with cash surrender values totaling $16,020,000$16,110,000 and $15,844,000$16,020,000 at December 31, 20222023 and 20212022, respectively. Income earned on these policies, net of expenses, totaled $417,000, $391,000 $380,000 and $342,000$380,000 for the years ended December 31, 2022,2023, 20212022 and 20202021, respectively.

 

 

18.

Business Combinations -COMPREHENSIVE INCOMEACQUISITION OF Feather River Bancorp, Inc.

 

On July 1, 2021, pursuant to a previously announced Agreement and PlanThe changes in the accumulated balances for each component of Reorganization and Merger dated asother comprehensive loss, net of March 10, 2021 (the “Merger Agreement”) between the Company and Feather River Bancorp, Inc. (“FRB”), FRB merged with and into the Company with the Company continuing as the surviving corporation (the “Merger”). Immediately after the Merger, Bank of Feather River, the wholly owned bank subsidiary of FRB (“BFR”), merged with and into the Bank, with the Bank continuing as the surviving bank. The Merger and Bank Merger are collectively referred to as the “Transaction.”

As part of its business strategy, the Company regularly reviews its business strategies and opportunities to enhance the value of its franchise, including through acquisitions. The Transaction is consistent with the Company’s business strategy, which will (1) expand Plumas’s geographic presence into new markets in Northern California, (2) diversify and bring new expertise to Plumas’s agricultural lending business, and (3) strengthen the Company’s talent base.

Pursuant to the terms of the definitive merger agreement between the Company and FRB, each issued and outstanding share of common stock of FRB (the “Common Shares”), was converted into the right to receive, at the election of each holder of Common Shares, either (i) shares of common stock of the Company (“Plumas Common Stock”) or (ii) cash (the “Merger Consideration”). Shareholder elections were subject to proration such that aggregate Merger Consideration payable by the Company was comprised of (i) $4,738,583 in cash (the “Aggregate Cash Amount”) and (ii) 598,020 shares of Plumas Common Stock (the “Aggregate Plumas Share Amount”). Holders of Common Shares received either $19.14 in cash or 0.614 shares of Plumas Common Stock. The value of the total deal consideration was approximately $23.4 million, which is based upon the volume-weighted average trading price of Plumas common stocktax for the 10twelve trading days ending on the last trading day immediately precedingmonths ended July 1, 2021,December 31, 2023, the closing date of the Merger.and 2022 were as follows:

 

  

Unrealized

  

Unrealized

  

Other Accumulated

 
  

Gains (Losses)

  

Gain

  

Comprehensive

 
  

on AFS Securities

  

Cash Flow Hedge

  

Income (Loss), net of tax

 

Beginning Balance, January 1, 2022

 $

1,666

  $

607

  $

1,600

 

Current year-to-date other comprehensive loss

  

(55,849

)  

1,395

   

(38,356

)

Ending balance, December 31, 2022

 $

(54,183

) $

2,002

  $

(36,756

)

Current year-to-date other comprehensive income (loss)

  

8,095

   

(2,002

)  

4,292

 

Ending balance, December 31, 2023

 $

(46,088

) $

 -

  $

(32,464

)

Immediately after

The changes in the Transaction,accumulated balances for each component of other comprehensive loss, net of tax for the newly combined company, operatingtwelve months ended December 31, 2023 and 2022 were as Plumas Bancorp with its banking subsidiary, Plumas Bank, had total assets of approximately $1.5 billion.follows:

Amounts Reclassified from Accumulated Other Comprehensive Loss

Details about Accumulated Other Comprehensive (Loss) Components

 

Year Ended December 31, 2023

  

Year Ended December 31, 2022

 

Affected Line Item on the Statement of Income

Cash flow hedge

         

Termination of cash flow hedge

 $1,707  $- 

Non-Interest Income

Tax effect

  (505)  - 

Provision for income taxes

Total reclassifications for the period

 $1,202  $- 

Net income

 

F- 49

 

PLUMAS BANCORP AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

18.

Business Combinations - ACQUISITION OF Feather River Bancorp, Inc. (Continued)

The following table reflects the estimated fair values of the assets acquired and liabilities assumed related to the FRB Acquisition as of July 1, 2021 (in thousands):

Assets:

    

Cash and cash equivalents

 $28,369 

Loans

  160,409 

Core deposit intangible

  1,037 

Goodwill

  5,502 

Bank premises and equipment

  2,657 

Right of use asset

  2,359 

Other assets

  4,627 

Total assets acquired

 $204,960 
     

Liabilities:

    

Deposits:

    

Non-interest bearing

 $89,479 

Interest bearing

    

Savings accounts

  9,353 

Money market accounts

  45,600 

Time accounts

  32,279 

Total deposits

  176,711 
     

Lease Liabilities

  2,359 

Deferred tax liability

  402 

Other liabilities

  2,093 

Total liabilities assumed

 $181,565 

Merger consideration (cash payments of $4.7 million and $18.7 million in stock)

 $23,395 

The following table presents the net assets acquired from FRB and the estimated fair value adjustments as of July 1, 2021 (in thousands):

Book value of net assets acquired from FRB

 $16,292 
     

Fair value adjustments:

    

Loans

  2,453 

Bank premises and equipment

  (1,218)

Right of use asset

  2,359 

Lease liability

  (2,359)

Core deposit intangible asset

  1,037 

Total purchase accounting adjustments

 $2,272 

Deferred tax liabilities (tax effect of purchase accounting adjustments at 29.56%)

  (671)

Fair value of net assets acquired from FRB

 $17,893 
     

Merger consideration

  23,395 

Less: fair value of net assets acquired from FRB

  (17,893)

Goodwill

  5,502 

As a result of the Acquisition, we recorded $5.5 million in goodwill, which represents the excess of the total purchase price paid over the fair value of the assets acquired, net of the fair values of liabilities assumed. Goodwill mainly reflects expected value created through the combined operations of Plumas Bank and Bank of Feather River. Goodwill arising from the acquisition consist largely of the synergies and economies of scale expected from combining the operations into Plumas Bank.  None of the goodwill recognized is expected to be deductible for income tax purposes.

 

F- 50

PLUMAS BANCORP AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

19.

PARENT ONLY CONDENSED FINANCIAL STATEMENTS

 

CONDENSED BALANCE SHEETS

December 31, 20222023 and 20212022

 

 

2022

  

2021

  

2023

  

2022

 

ASSETS

        
  

Cash and cash equivalents

 $964,000  $1,062,000  $3,608,000  $964,000 

Investment in bank subsidiary

 126,498,000  142,613,000  153,636,000  126,498,000 

Interest rate swaps

 2,002,000 607,000  - 2,002,000 

Other assets

  810,000   722,000   256,000   810,000 
 

Total assets

 $130,274,000  $145,004,000  $157,500,000  $130,274,000 
  

LIABILITIES AND SHAREHOLDERS' EQUITY

        

Other liabilities

 $960,000  $612,000  $183,000  $960,000 

Borrowings

 10,000,000 - 

Junior subordinated deferrable interest debentures

  10,310,000   10,310,000   -   10,310,000 
 

Total liabilities

  11,270,000   10,922,000   10,183,000   11,270,000 
  

Shareholders' equity:

  

Common stock

 27,372,000  26,801,000  28,033,000  27,372,000 

Retained earnings

 128,388,000  105,681,000  151,748,000  128,388,000 

Accumulated other comprehensive income

  (36,756,000)  1,600,000   (32,464,000)  (36,756,000)
 

Total shareholders' equity

  119,004,000   134,082,000   147,317,000   119,004,000 
  

Total liabilities and shareholders' equity

 $130,274,000  $145,004,000  $157,500,000  $130,274,000 

 

CONDENSED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME

For the Years Ended December 31, 2022,2023, 20212022 and 20202021

 

 

2022

  

2021

  

2020

  

2023

  

2022

  

2021

 

Income:

  

Dividends declared by bank subsidiary

 $4,000,000  $8,035,000  $2,375,000  $7,500,000  $4,000,000  $8,035,000 

Gain on termination of swaps

 1,707,000 - - 

Earnings from investment in Plumas Statutory Trust I and II

  14,000   9,000   11,000   5,000   14,000   9,000 
  

Total income

  4,014,000   8,044,000   2,386,000   9,212,000   4,014,000   8,044,000 
  

Expenses:

  

Interest on junior subordinated deferrable interest debentures

 359,000  348,000  385,000  141,000  359,000  348,000 

Interest on borrowings

 369,000 - - 

Other expenses

  556,000   399,000   369,000   523,000   556,000   399,000 
  

Total expenses

  915,000   747,000   754,000   1,033,000   915,000   747,000 
  

Income before equity in undistributed income of subsidiary

 3,099,000  7,297,000  1,632,000  8,179,000  3,099,000  7,297,000 
  

Equity in undistributed income of subsidiary

  23,039,000   13,442,000   12,623,000   21,746,000   23,039,000   13,442,000 
  

Income before income taxes

 26,138,000  20,739,000  14,255,000  29,925,000  26,138,000  20,739,000 

Income tax benefit

  306,000   270,000   220,000 

Income tax (expense) benefit

  (149,000)  306,000   270,000 

Net income

 $26,444,000  $21,009,000  $14,475,000  $29,776,000  $26,444,000  $21,009,000 
  

Total comprehensive (loss) income

 $(11,912,000) $17,864,000  $17,171,000 

Total comprehensive income (loss)

 $34,068,000  $(11,912,000) $17,864,000 

 

F- 5150

PLUMAS BANCORP AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Continued)

 

19.

PARENT ONLY CONDENSED FINANCIAL STATEMENTS (Continued)

 

CONDENSED STATEMENTS OF CASH FLOWS

 

For the Years Ended December 31, 2022,2023, 20212022 and 20202021

 

  

2022

  

2021

  

2020

 

Cash flows from operating activities:

            

Net income

 $26,444,000  $21,009,000  $14,475,000 

Adjustments to reconcile net income to net cash provided by operating activities:

            

Undistributed income of subsidiary

  (23,039,000)  (13,442,000)  (12,623,000)

Stock-based compensation expense

  78,000   52,000   57,000 

Increase in other assets

  (88,000)  (14,000)  (220,000)

(Decrease) increase in other liabilities

  (65,000)  596,000   (7,000)

Net cash provided by operating activities

  3,330,000   8,201,000   1,682,000 
             

Cash flows from investing activities:

            

Cash paid in acquisition

  -   (4,738,000)  - 
             

Cash flows from financing activities:

            

Cash dividends paid on common stock

  (3,737,000)  (3,081,000)  (1,866,000)

Proceeds from exercise of stock options

  309,000   265,000   89,000 

Net cash used in financing activities

  (3,428,000)  (2,816,000)  (1,777,000)
             

(Decrease) increase in cash and cash equivalents

  (98,000)  647,000   (95,000)
             

Cash and cash equivalents at beginning of year

  1,062,000   415,000   510,000 
             

Cash and cash equivalents at end of year

 $964,000  $1,062,000  $415,000 

  

2023

  

2022

  

2021

 

Cash flows from operating activities:

            

Net income

 $29,776,000  $26,444,000  $21,009,000 

Adjustments to reconcile net income to net cash provided by operating activities:

            

Undistributed income of subsidiary

  (21,746,000)  (23,039,000)  (13,442,000)

Stock-based compensation expense

  78,000   78,000   52,000 

Decrease (increase) in other assets

  554,000   (88,000)  (14,000)

(Decrease) increase in other liabilities

  (185,000)  (65,000)  596,000 

Net cash provided by operating activities

  8,477,000   3,330,000   8,201,000 
             

Cash flows from investing activities:

            

Cash paid in acquisition

  -   -   (4,738,000)
             

Cash flows from financing activities:

            

Cash dividends paid on common stock

  (5,862,000)  (3,737,000)  (3,081,000)

Redemption of Trust Preferred Securities

  (10,310,000)  -   - 

Increase in other borrowings

  10,000,000   -   - 

Proceeds from exercise of stock options

  339,000   309,000   265,000 

Net cash used in financing activities

  (5,833,000)  (3,428,000)  (2,816,000)
             

Increase (decrease) in cash and cash equivalents

  2,644,000   (98,000)  647,000 
             

Cash and cash equivalents at beginning of year

  964,000   1,062,000   415,000 
             

Cash and cash equivalents at end of year

 $3,608,000  $964,000  $1,062,000 
 

20.

SUBSEQUENT EVENTS

 

On February 9, 2023,January 19, 2024, Plumas Bancorp submitted redemption noticesBank entered into two agreements for the purchase and sale of real property (the “Sale Agreements”) with Mountainseed Real Estate Services, LLC, a Georgia limited liability company (“Mountainseed”), providing for the Bank’s sale to redeem $6,000,000Mountainseed of trust preferred securities of Plumas Statutory Trust I (“Trust I”up to 12 properties (the “Properties”) and $4,000,000 of trust preferred securities of Plumas Statutory Trust II (“Trust II”). The trust preferred securities are being redeemed, along withfor an aggregate cash purchase price of $310,000$33.6 million, assuming all of the Properties are sold. Eleven of the Properties are located in common securities issuedCalifornia, and one is located in Nevada.

One Sale Agreement provides for the sale to Mountainseed of up to nine properties owned and operated by the trusts and held by the Company,Bank as a resultbranches (the “Branches”) for an aggregate cash purchase price of approximately $25.7 million, assuming all of the concurrent redemptionBranches are sold.  The second Sale Agreement provides for the sale to Mountainseed of 100%up to three properties operated as non-branch administrative offices (the “Non-Branch Offices”) for an aggregate cash purchase price of $7.9 million, assuming all of the Company’s junior subordinated debentures dueNon-Branch Offices are sold. The closing date on the Non-Branch Offices has been extended to 2032September 16, 2024. held by Trust I and 100%

Under the Sale Agreements, the parties have agreed, concurrently with the closing of the Company’s junior subordinated debentures duesale of the Properties, to enter into triple net lease agreements (the “Lease Agreements”) pursuant to which the Bank will lease each of the Properties sold. Each Lease Agreement will have an initial term of fifteen years with 2035one held15-year renewal option. The Lease Agreements will provide for an annual rent of approximately $3.1 million in the aggregate for all Properties; increased by Trust II underlyingtwo percent (2%) per annum for each year during the trust preferred securities.initial Term.  During the renewal term, the initial rent will be the basic rent during the last year of the initial term, increased by two percent (2%) per annum for each year during the renewal term.

 

The redemption prices for the junior subordinated debentures will be equal to 100%branch portion of the respective principal amounts, whichsale was completed on February 14, 2024.  A total $10,000,000, plus accrued interest up toof nine branches were sold resulting in gross proceeds of $25.7 million and a net gain on sale of $19.8 million. This gain was offset by losses totatling $19.8 millon on the redemption date. Thesale of approximately $115 million in investment securities. Proceeds from the sale of these investment securities and the proceeds from the redemption of the junior subordinated debentures will be simultaneously appliedbranch sales were used to redeem all of the outstanding commonpurchase new, higher yielding, securities and the outstanding trust preferred securities at a price of 100% of the aggregate principal amount of the trust preferred securities plus accumulated but unpaid distributions up to the redemption date. Funding for the redemption will be provided from borrowings on our Term Note.  See Note 9 – “Borrowing Arrangements” in these Consolidated Financial Statements for a description of the terms and conditions of the Term Note.increase cash balances.

 

The trust preferred securities of Plumas Statutory Trust II were redeemed on March 15, 2023 and the trust preferred securities of Plumas Statutory Trust I are scheduled to be redeemed on March 26, 2023.

 

F- 5251

 
 

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

 

None.

 

ITEM 9A. CONTROLS AND PROCEDURES

 

Disclosure Controls and Procedures.

 

The Company’s management, including the Chief Executive Officer and Chief Financial Officer, have evaluated the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end of the period covered by this report. Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures were effective to ensure that information required to be disclosed in the reports we file and submit under the Exchange Act is (i) recorded, processed, summarized and reported as and when required and (ii) accumulated and communicated to management, including the Chief Executive Officer and the Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

 

Changes in Internal Control over Financial Reporting.

 

During the fourth quarter of 2022,2023, no change in the Company’s internal control over financial reporting was identified in connection with this evaluation that has materially affected or is reasonably likely to materially affect internal control over financial reporting.

 

Management's Report on Internal Control over Financial Reporting and Attestation Report of Registered Public Accounting Firm

 

Management’s Report on Internal Control over Financial Reporting and the Report of Independent Registered Public Accounting Firm are set forth in our consolidated financial statements and the reports thereon set forth in Item 8 of this report.

 

ITEM 9B. OTHER INFORMATION

 

The Company redeemed $4,000,000 of trust preferred securities effective March 15, 2023 and will redeem an additional $6,000,000 of trust preferred securities effective March 26, 2023. See Note 20 to the Company’s audited financial statements included in Item 8 of this report.Not applicable.

 

 ITEM 9C. Disclosure Regarding Foreign Jurisdictions that Prevent Inspections

 

Not applicable.

 

 

PART III

 

ITEM 10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE

 

The information required by Item 10 will be included in our Definitive Proxy Statement for our 20232024 Annual Meeting of Shareholders to be filed with the SEC within 120 days of December 31, 2022,2023, and is incorporated by reference.

 

ITEM 11. EXECUTIVE COMPENSATION

 

The information required by Item 11 will be included in our Definitive Proxy Statement for our 20232024 Annual Meeting of Shareholders to be filed with the SEC within 120 days of December 31, 2022,2023, and is incorporated by reference.

 

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS

 

The security ownership information required by this Item will be included in our Definitive Proxy Statement for our 20232024 Annual Meeting of Shareholders to be filed with the SEC within 120 days of December 31, 2022,2023, and is incorporated by reference.

 

Equity Compensation Plan Information

 

The following table provides information as of December 31, 2022,2023, with respect to options and restricted stock units outstanding and shares available for future awards under the Company's active equity incentive plans.

 

 

Number of securities to be issued upon exercise of outstanding options

 

Weighted-average exercise price of outstanding options

 

Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a))

  

Number of securities to be issued upon exercise of outstanding options

 

Weighted-average exercise price of outstanding options

 

Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a))

 

Plan Category

              
 

(a)

 

(b)

 

(c)

  

(a)

 

(b)

 

(c)

 

Equity compensation plans approved by security holders

 307,117  $24.91  457,700  271,017  $25.21  468,925 

Equity compensation plans not approved by security holders

  

None

  

Not Applicable

  

None

   

None

  

Not Applicable

  

None

 

Total

  307,117  $24.91  457,700   271,017  $25.21  468,925 

 

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE

 

The information required by Item 13 will be included in our Definitive Proxy Statement for our 20232024 Annual Meeting of Shareholders to be filed with the SEC within 120 days of December 31, 2022,2023, and is incorporated by reference..

 

ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES

 

The information required by Item 14 will be included in our Definitive Proxy Statement for our 20232024 Annual Meeting of Shareholders to be filed with the SEC within 120 days of December 31, 2022,2023, and is incorporated by reference..

 

PART IV

ITEM 15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

 

(a)     Exhibits

 

The following documents are included or incorporated by reference in this Annual Report on Form 10K:

 

2.1 Agreement and Plan of Reorganization and Merger dated as of March 10, 2021, by and between Plumas Bancorp and Feather River. included as exhibit 2.1 to the Registrant’s 8-K filed on March 11, 2021, which is incorporated by this reference herein.
   

3.1

 

Articles of Incorporation as amended of Registrant included as exhibit 3.1 to the Registrant’s Form S-4, File No. 333-84534, which is incorporated by reference herein.

 

 

 

3.2

 

Bylaws of Registrant as amended on MarchAugust 16, 20112023 included as exhibit 3.23.1 to the Registrant’s Form 10-K for December 31, 2010,8-K filed on August 16, 2023, which is incorporated by this reference herein.

  

  

  

3.3

 

Amendment of the Articles of Incorporation of Registrant dated November 1, 2002, is included as exhibit 3.3 to the Registrant’s 10-Q for September 30, 2005, which is incorporated by this reference herein.

 

 

 

3.4

 

Amendment of the Articles of Incorporation of Registrant dated August 17, 2005, is included as exhibit 3.4 to the Registrant’s 10-Q for September 30, 2005, which is incorporated by this reference herein.

 

 

 

4

 

Specimen form of certificate for Plumas Bancorp included as exhibit 4 to the Registrant’s Form S-4, File No. 333-84534, which is incorporated by reference herein.

 

 

 

4.14.1* Description of Securities of Plumas Bancorp Registered Under Section 12 of the Exchange Act, is included as exhibit 4.1 to the Registrant's 10-K fordated December 31, 2019, which is incorporated by this reference herein.2023. 

 

 

10.1 Executive Salary Continuation Agreement of Andrew J. Ryback dated August 23, 2005, is included as exhibit 10.01 to the Registrant's 8-K filed on October 17, 2005, which is incorporated by this reference herein. 
10.2Amendment to Executive Salary Continuation Agreement of Andrew J. Ryback dated December 17, 2008, is included as exhibit 10.1 to the Registrant’s 10-K for December 31, 2008, which is incorporated by this reference herein.
   
10.2

10.3

Split Dollar Agreement of Andrew J. Ryback dated August 23, 2005, is included as Exhibit 10.02 to the Registrant’s 8-K filed on October 17, 2005, which is incorporated by this reference herein.

10.310.4

  

Amendment to Salary Continuation Agreement of Andrew J. Ryback dated February 1, 2022 is included as Exhibit 10.1 to the Registrants 8-K filed on February 1, 2022, which is incorporated by this reference herein.

10.4

10.5

Promissory NoteFirst Amendment to Split Dollar Agreement of Andrew J. Ryback, is included as exhibit 10.51 to the Registrant’s 10-K for December 31, 2008, which is incorporated by this reference herein.
10.6Employment Agreement by and Loan Agreementamong Andrew Ryback, Plumas Bancorp and Plumas Bank dated March 2,as of December 16, 2021, is included as Exhibit 10.14exhibit 10.1 to the Registrant's 10-Q8-K filed on May 5,December 17, 2021, which is incorporated by this reference herein.
   
10.510.7 Amendment to Salary Continuation Agreement of Richard Belstock dated February 1, 2022 is included as Exhibit 10.2 to the Registrants 8-K filed on February 1, 2022 ,which is incorporated by this reference herein.
   
10.610.8 Amendment to Salary Continuation Agreement of BJ North dated February 1, 2022 is included as Exhibit 10.3 to the Registrants 8-K filed on February 1, 2022 ,which is incorporated by this reference herein.
   
10.7

10.9

Amendment to Salary Continuation Agreement of Jeffery Moore dated February 1, 2022 is included as Exhibit 10.4 to the Registrants 8-K filed on February 1, 2022, which is incorporated by this reference herein.
   
10.810.10 Amendment to Salary Continuation Agreement of  Aaron Boigon dated February 1, 2022 is included as Exhibit 10.5 to the Registrants 8-K filed on February 1, 2022, which is incorporated by this reference herein.

10.9

Loan Agreement dated January 25, 2022 is included as Exhibit 10.1 to the Registrant's 8-K filed on January 26, 2022, which is incorporated by this reference herein.
10.10Promissory Note dated January 25, 2022 is included as Exhibit 10.2 to the Registrant's 8-K filed on January 26, 2022, which is incorporated by this reference herein.

  

  

  

10.11

  

Salary Continuation Agreement of Richard L. Belstock dated April 1, 2016, is included as Exhibit 10.2 to the Registrant’s 8-K filed on April 4, 2016, which is incorporated by this reference herein.

  

  

  

10.12

  

Salary Continuation Agreement of BJ North dated April 1, 2016, is included as Exhibit 10.4 to the Registrant’s 8-K filed on April 4, 2016, which is incorporated by this reference herein.

  

  

  

10.13

Director Retirement Agreement of Steven M. Coldani dated December 21, 2016, is included as Exhibit 10.13 to the Registrant’s 10-K filed on March 17, 2017, which is incorporated by this reference herein.

10.14 Salary Continuation Agreement of Jeff Moore dated April 1, 2020, is included as Exhibit 10.14 to the Registrants 10-K filed on March 3, 2021, which is incorporated by this reference herein.
   
10.1510.14 Salary Continuation Agreement of Aaron Boigon dated April 1, 2019, is included as Exhibit 10.4 to the Registrants 8-K filed on April 2, 2019, which is incorporated by this reference herein.
   
10.17Loan Agreement dated January 25, 2022 is included as Exhibit 10.1 to the Registrant's 8-K filed on January 26, 2022, which is incorporated by this reference herein.

10.18

Promissory Note dated January 25, 2022 is included as Exhibit 10.2 to the Registrant's 8-K filed on January 26, 2022, which is incorporated by this reference herein.

10.19

Director Retirement Agreement of Steven M. Coldani dated December 21, 2016, is included as Exhibit 10.13 to the Registrant’s 10-K filed on March 17, 2017, which is incorporated by this reference herein.
10.20Amendment to the Plumas Bank Amended and Restated Director Retirement Agreement for Steven M. Coldani adopted on May 17, 2023, is included as Exhibit 10.1 to the Registrant's 10-Q filed on August 9, 2023, which is incorporated by this reference herein.
10.21Amended and Restated Director Retirement Agreement of Terrance J. Reeson dated April 19, 2000, is included as Exhibit 10.33 to the Registrant’s 10-QSB for June 30, 2002, which is incorporated by this reference herein.
46

10.22Consulting Agreement of Terrance J. Reeson dated May 10, 2000, is included as Exhibit 10.34 to the Registrant’s 10-QSB for June 30, 2002, which is incorporated by this reference herein.
10.23First Amendment to the Plumas Bank Amended and Restated Director Retirement Agreement for Terrance J. Reeson adopted on September 19, 2007, is included as Exhibit 10.67 to the Registrant’s 8-K filed on September 25, 2007, which is incorporated by this reference herein.

10.24

Amendment to the Plumas Bank Amended and Restated Director Retirement Agreement for Terrance J. Reeson adopted on May 17, 2023, is included as Exhibit 10.3 to the Registrant's 10-Q filed on August 9, 2023, which is incorporated by this reference herein.

10.25

Director Retirement Agreement of Robert McClintock, is included as Exhibit 10.66 to the Registrant’s 10-K filed on March 23, 2012, which is incorporated by this reference herein.

10.26Amendment to the Plumas Bank Amended and Restated Director Retirement Agreement for Robert J. McClintock adopted on May 17, 2023, is included as Exhibit 10.2 to the Registrant's 10-Q filed on August 9, 2023, which is incorporated by this reference herein.
10.29Director Retirement Agreement of Michonne R. Ascuaga adopted on May 17, 2023, is included as Exhibit 10.5 to the Registrant's 10-Q filed on August 9, 2023, which is incorporated by this reference herein.
10.30Director Retirement Agreement of Heidi S. Gansert adopted on May 17, 2023, is included as Exhibit 10.6 to the Registrant's 10-Q filed on August 9, 2023, which is incorporated by this reference herein.
10.31Director Retirement Agreement of Richard F. Kenny adopted on May 17, 2023, is included as Exhibit 10.7 to the Registrant's 10-Q filed on August 9, 2023, which is incorporated by this reference herein.
10.32 Amended and Restated Director Retirement Agreement of Daniel E. West dated May 10, 2000, is included as Exhibit 10.18 to the Registrant’s 10-QSB for June 30, 2002, which is incorporated by this reference herein.

  

10.1910.33

Consulting Agreement of Daniel E. West dated May 10, 2000, is included as Exhibit 10.19 to the Registrant’s 10-QSB for June 30, 2002, which is incorporated by this reference herein.

10.24

Amended and Restated Director Retirement Agreement of Gerald W. Fletcher dated May 10, 2000, is included as Exhibit 10.24 to the Registrant’s 10-QSB for June 30, 2002, which is incorporated by this reference herein.

10.25

Consulting Agreement of Gerald W. Fletcher dated May 10, 2000, is included as Exhibit 10.25 to the Registrant’s 10-QSB for June 30, 2002, which is incorporated by this reference herein.

10.33

Amended and Restated Director Retirement Agreement of Terrance J. Reeson dated April 19, 2000, is included as Exhibit 10.33 to the Registrant’s 10-QSB for June 30, 2002, which is incorporated by this reference herein.

  

  

  

10.34

  

ConsultingFirst Amendment to the Plumas Bank Amended and Restated Director Retirement Agreement of Terrance J. Reeson dated May 10, 2000,for Daniel E. West adopted on September 19, 2007, is included as Exhibit 10.3410.69 to the Registrant’s 10-QSB for June 30, 2002,8-K filed on September 25, 2007, which is incorporated by this reference herein.

  

  

  

10.35Amendment to the Plumas Bank Amended and Restated Director Retirement Agreement for Daniel E. West adopted on May 17, 2023, is included as Exhibit 10.4 to the Registrant's 10-Q filed on August 9, 2023, which is incorporated by this reference herein. 

10.41

 

Form of Indemnification Agreement (Plumas Bancorp) is included as Exhibit 10.1 to the Registrant’s 8-K filed on August 20,2020 which is incorporated by this reference herein. 

  

  

 

10.42

  

Form of Indemnification Agreement (Plumas Bank) is included as Exhibit 10.2 to the Registrant’s 8-K filed on August 20,2020 which is incorporated by this reference herein.

 

 

 

10.47 

 

2013 Stock Option Plan is included as exhibit 99.1 of the Form S-8 filed September 12, 2013, which is incorporated by this reference herein.

 

 

10.48 Specimen Form of Incentive Stock Option Agreement under the 2013 Stock Option Plan is included as exhibit 99.2 of the Form S-8 filed September 12, 2013, which is incorporated by this reference herein.
   
10.49 Specimen Form of Nonqualified Stock Option Agreement under the 2013 Stock Option Plan is included as exhibit 99.3 of the Form S-8 filed September 12, 2013, which is incorporated by this reference herein.
   
10.50Agreement for Purchase and Sale of Real Property by and between Plumas Bank and Mountainseed Real Estate Services, LLC (Branches) is included as Exhibit 10.1 to the Registrant's 8-K filed on January 19, 2024 which is incorporated by this reference herein.
10.51 First Amendment to Split Dollar Agreement for Purchase and Sale of Andrew J. Ryback,Real Property by and between Plumas Bank and Mountainseed Real Estate Services, LLC (Non-Branch Offices) is included as exhibit 10.51Exhibit 10.2 to the Registrant’s 10-K for December 31, 2008,Registrant's 8-K filed on January 19, 2024 which is incorporated by this reference herein.
   
10.52 EmploymentForm of Lease Agreement by and among Andrew Ryback, Plumas Bancorp andbetween Plumas Bank dated as of December 16, 2021,and Mountainseed Real Estate Services, LLC is included as exhibit 10.1Exhibit 10.3 to the Registrant's 8-K filed on December 17, 2021,January 19, 2024 which is incorporated by this reference herein.
   

10.66

10.53

Director RetirementFirst Amendment to Agreement for Purchase and Sale of Robert McClintock,Property is included as Exhibit 10.6610.3 to the Registrant’s 10-KRegistrant's 8-K filed on March 23, 2012,15, 2024 which is incorporated by this reference herein.

10.67

First Amendment to the Plumas Bank Amended and Restated Director Retirement Agreement for Terrance J. Reeson adopted on September 19, 2007, is included as Exhibit 10.67 to the Registrant’s 8-K filed on September 25, 2007, which is incorporated by this reference herein.

10.69

First Amendment to the Plumas Bank Amended and Restated Director Retirement Agreement for Daniel E. West adopted on September 19, 2007, is included as Exhibit 10.69 to the Registrant’s 8-K filed on September 25, 2007, which is incorporated by this reference herein.

10.70

First Amendment to the Plumas Bank Amended and Restated Director Retirement Agreement for Gerald W. Fletcher adopted on October 9, 2007, is included as Exhibit 10.70 to the Registrant’s 10-Q for September 30, 2007, which is incorporated by this reference herein.

   
10.71 Form of Stock Option Agreement Under Plumas Bancorp 2022 Equity Incentive Plan, is included as Exhibit 10.1 to the Registrant's 8-K filed on June 16, 2022, which is incorporated by this reference herein.
   
10.72 Form of Stock Option Agreement Under Plumas Bancorp 2022 Equity Incentive Plan with Post-Retirement Exercisability is included as Exhibit 10.2 to the Registrant's 8-K filed on June 16, 2022, which is incorporated by this reference herein.
   
10.73 Form of Restricted Stock Award Agreement Under Plumas Bancorp 2022 Equity Incentive Plan is included as Exhibit 10.3 to the Registrant's 8-K filed on June 16, 2022, which is incorporated by this reference herein
   
10.74 Plumas Bancorp 2022 Equity Incentive Plan (incorporated by reference to Appendix A to Plumas Bancorp’s Definitive Proxy Statement filed on March 28, 2022)
   

11

  

Computation of per share earnings appears in the attached 10-K under Item 8 Financial Statements Plumas Bancorp and Subsidiary Notes to Consolidated Financial Statements as Footnote 13 – Shareholders’ Equity.

  

  

  

16.1Letter from Registrant's Certifying Accountant is included as Exhibit 16.1 to the Registrant's 8-K filed on November 20, 2023, which is incorporated by this reference herein. 

21.01

  

Plumas Bank – California.

21.02

Plumas Statutory Trust I – Connecticut.

21.03

Plumas Statutory Trust II – Delaware.

  

  

  

23.01*

  

Independent Registered Public Accountant’s Consent dated March 16, 2023.20, 2024.

   
31.1* Rule 13a-14(a) [Section 302] Certification of  Principal Financial Officer dated March 16, 2023.20, 2024.
   

31.2*

  

Rule 13a-14(a) [Section 302] Certification of Principal Executive Officer dated March16, 2023.March 20, 2024.

   

32.1*

  

Certification of Principal Financial Officer pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 dated March 16, 2023.20, 2024.

   

32.2*

  

Certification of Principal Executive Officer pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 dated March 16 2023.20, 2024.

97.1*Compensation Clawback Policy dated October 18, 2023.

 

 

101.INS*

  

Inline XBRL Instance Document (the Instance Document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document)

  

  

  

101.SCH*

  

Inline XBRL Taxonomy Extension Schema Document.

  

  

  

101.CAL*

  

Inline XBRL Taxonomy Extension Calculation Linkbase Document.

  

  

  

101.DEF*

  

Inline XBRL Taxonomy Extension Definition Linkbase Document.

  

  

  

101.LAB*

  

Inline XBRL Taxonomy Extension Label Linkbase Document.

  

  

  

101.PRE*

  

Inline XBRL Taxonomy Extension  Presentation Linkbase Document.

 

 

 

104 Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).
   

*

  

Filed herewith

 

ITEM 16. FORM 10-K SUMMARY

 

None

 

 

SIGNATURES

 

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

PLUMAS BANCORP
(Registrant)

 

 

 

 

 

 

Date: March 16, 2023

20, 2024

 

 

 

 

 

/s/ ANDREW J. RYBACK 

 

 

 

Andrew J. Ryback,

 

 

 

President, Chief Executive Officer and Director

 

 

 

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the date indicated.

 

 

/s/ ANDREW J. RYBACK 

 

Date: March 16, 2023

20, 2024

Andrew J. Ryback,

 

 

President, Chief Executive Officer and Director

 

 

 

 

 

/s/  RICHARD L. BELSTOCK

 

Date: March 16, 2023

20, 2024

Richard L. Belstock,

 

 

Executive Vice President and Chief Financial Officer

 

 

 

 

 

/s/  DANIEL E. WEST

 

Date: March 16, 2023

20, 2024

Daniel E. West, Director and Chairman of the Board

 

 

 

 

 

/s/  ROBERT J. MCCLINTOCK

 

Date: March 16, 2023

20, 2024

Robert J. McClintock, Director and Vice Chairman of the Board

 

 

   
/s/  MICHONNE R. ASCUAGA Date: March 16, 202320, 2024

Michonne R. Ascuaga, Director

  

 

 

 

/s/  STEVEN M. COLDANI

 Date: March 16, 202320, 2024

Steven M. Coldani, Director

  
/s/  HEIDI S. GANSERTDate: March 16, 2023
Heidi S. Gansert, Director   

/s/  HEIDI S. GANSERT

Date: March 20, 2024

Heidi S. Gansert, Director

 

 

 

/s/ RICHARD F. KENNY

 

Date: March 16, 2023

20, 2024

Richard F. Kenny, Director

 

 

   
/s/ JULIESUSHIL A. MOREHEADPATEL 

Date: March 16, 2023

20, 2024

JulieSushil A. Morehead,Patel, Director

 

 

 

  

/s/  TERRANCE J. REESON

 Date: March 16, 2023

20, 2024

Terrance J. Reeson, Director

 

 

 

4750