Biggest changeInterest on loans includes the following fees: PPP loan fees of $243,000 and $5.0 million for the years ending December 31, 2022 and 2021, respectively; loan origination fees of $1.4 million and $1.0 million for the years ending December 31, 2022 and 2021, respectively; net accretion of purchased loan marks of $587,000 and $437,000 for the years ending December 31, 2022 and 2021, respectively; prepayment penalties of $0 and $79,000 for the years ending December 31, 2022 and 2021, respectively; and indirect auto fees of $279,000 and $228,000 for the years ending December 31, 2022 and 2021, respectively. 30 For the Year Ended December 31, 2022 2021 Average Outstanding Balance Interest Average Yield/Rate Average Outstanding Balance Interest Average Yield/Rate (Dollars in thousands) Interest-earning assets: Loans $ 624,908 $ 30,045 4.81 % $ 588,976 $ 31,484 5.35 % Investment securities held-to-maturity 2,220 130 5.86 % — — — Investment securities available-for-sale 45,594 1,150 2.52 % 35,109 709 2.02 % Interest-earning deposits and federal funds 45,674 771 1.69 % 98,554 180 0.18 % Other investments 1,027 38 3.70 % 2,324 80 3.43 % Total interest-earning assets 719,423 32,134 4.47 % 724,963 32,453 4.48 % Non-interest-earning assets 51,397 63,373 Total assets $ 770,820 $ 788,336 Interest-bearing liabilities: Interest-bearing checking accounts $ 96,892 $ 176 0.18 % $ 88,852 $ 185 0.21 % Money market accounts 154,237 752 0.49 % 133,835 469 0.35 % Savings accounts 89,015 856 0.96 % 93,113 403 0.43 % Certificates of deposit 97,948 1,449 1.48 % 110,742 1,623 1.47 % Total interest-bearing deposits 438,092 3,233 0.74 % 426,542 2,680 0.63 % FHLB advances and other borrowings 9,887 (854 ) (8.64 )% 44,811 497 1.11 % Total interest-bearing liabilities 447,979 2,379 0.53 % 471,353 3,177 0.67 % Non-interest-bearing liabilities 204,842 200,756 Total liabilities 652,821 672,109 Total stockholders' equity 117,999 116,227 Total liabilities and stockholders' equity $ 770,820 $ 788,336 Net interest rate spread 3.94 % 3.81 % Net interest income $ 29,755 $ 29,276 Net interest-earning assets $ 271,444 $ 253,610 Net interest margin 4.14 % 4.04 % Rate/Volume Analysis The following table presents the effects of changing rates and volumes on our net interest income for the years indicated.
Biggest changeLoan fees are included in the interest income computations presented below, but such amounts were not material. 28 For the Year Ended December 31, 2023 2022 Average Outstanding Balance Interest Average Yield/Rate Average Outstanding Balance Interest Average Yield/Rate (Dollars in thousands) Interest-earning assets: Loans $ 660,045 $ 35,422 5.37 % $ 624,908 $ 30,045 4.81 % Investment securities held-to-maturity 33,850 2,078 6.14 % 2,220 130 5.86 % Investment securities available-for-sale 49,024 1,772 3.61 % 45,594 1,150 2.52 % Interest-earning deposits and federal funds 65,333 3,236 4.95 % 45,674 771 1.69 % Other investments 3,014 192 6.37 % 1,027 38 3.70 % Total interest-earning assets 811,266 42,700 5.26 % 719,423 32,134 4.47 % Non-interest-earning assets 51,987 51,397 Total assets $ 863,253 $ 770,820 Interest-bearing liabilities: Interest-bearing checking accounts $ 92,030 $ 271 0.29 % $ 96,892 $ 176 0.18 % Money market accounts 140,630 3,542 2.52 % 154,237 752 0.49 % Savings accounts 85,555 2,238 2.62 % 89,015 856 0.96 % Certificates of deposit 211,285 8,042 3.81 % 97,948 1,449 1.48 % Total interest-bearing deposits 529,500 14,093 2.66 % 438,092 3,233 0.74 % FHLB advances and other borrowings 32,808 1,409 4.29 % 9,887 (854 ) (8.64 )% Total interest-bearing liabilities 562,308 15,502 2.76 % 447,979 2,379 0.53 % Non-interest-bearing liabilities 182,144 204,842 Total liabilities 744,452 652,821 Total stockholders' equity 118,801 117,999 Total liabilities and stockholders' equity $ 863,253 $ 770,820 Net interest rate spread 2.50 % 3.94 % Net interest income $ 27,198 $ 29,755 Net interest margin 3.35 % 4.14 % Rate/Volume Analysis The following table presents the effects of changing rates and volumes on our net interest income for the years indicated.
There can be no assurance that future events, such as court decisions or positions of federal and state taxing authorities, will not differ from management’s current assessment, the impact of which could be significant to the results of operations and reported earnings. The Company files a consolidated federal and a state income tax return.
There can be no assurance that future events, such as court decisions or positions of federal and state taxing authorities, will not differ from management’s current assessment, the impact of which could be significant to the results of operations and reported earnings. 27 The Company files a consolidated federal and a state income tax return.
However, regulatory agencies are not directly involved in the process of establishing the allowance for loan losses as the process is our responsibility and any increase or decrease in the allowance is the responsibility of management. We adopted a new accounting standard, referred to as Current Expected Credit Loss (“CECL”), effective January 1, 2023.
However, regulatory agencies are not directly involved in the process of establishing the allowance for credit losses as the process is our responsibility and any increase or decrease in the allowance is the responsibility of management. We adopted a new accounting standard, referred to as Current Expected Credit Loss (“CECL”), effective January 1, 2023.
Provisions for loan losses are charged to operations to establish an allowance for loan losses at a level necessary to absorb known and inherent losses in our loan portfolio that are both probable and reasonably estimable at the date of the consolidated financial statements.
Provisions for credit losses are charged to operations to establish an allowance for credit losses at a level necessary to absorb known and inherent losses in our loan portfolio that are both probable and reasonably estimable at the date of the consolidated financial statements.
A basis point equals one-hundredth of one percent, and 100 basis points equals one percent. An increase in interest rates from 3% to 4% would mean, for example, a 100 basis point increase in the “Change in Interest Rates” column below.
A basis point equals one-hundredth 32 of one percent, and 100 basis points equals one percent. An increase in interest rates from 3% to 4% would mean, for example, a 100 basis point increase in the “Change in Interest Rates” column below.
At December 31, 2022, we exceeded all of our regulatory capital requirements, and we were categorized as well capitalized at December 31, 2022 and 2021. Management is not aware of any conditions or events since the most recent notification that would change our category. Off-Balance Sheet Arrangements and Aggregate Contractual Obligations Commitments.
At December 31, 2023, we exceeded all of our regulatory capital requirements, and we were categorized as well capitalized at December 31, 2023 and 2022. Management is not aware of any conditions or events since the most recent notification that would change our category. Off-Balance Sheet Arrangements and Aggregate Contractual Obligations Commitments.
The decrease in income tax expense was due to decreased income before income taxes in 2022. Management of Market Risk General . Our most significant form of market risk is interest rate risk because, as a financial institution, the majority of our assets and liabilities are sensitive to changes in interest rates.
The decrease in income tax expense was due to decreased income before income taxes in 2023. Management of Market Risk General . Our most significant form of market risk is interest rate risk because, as a financial institution, the majority of our assets and liabilities are sensitive to changes in interest rates.
For purposes of this table, changes attributable to both rate and volume, which cannot be segregated, have been 31 allocated proportionately based on the changes due to rate and the changes due to volume. No out-of-period item adjustments have been included in the following table.
For purposes of this table, changes attributable to both rate and volume, which cannot be segregated, have been 29 allocated proportionately based on the changes due to rate and the changes due to volume. No out-of-period item adjustments have been included in the following table.
In addition, the Office of the Comptroller of the Currency, as an integral part of its examination process, will periodically review our allowance for loan losses, and as a result of such reviews, we may have to adjust our allowance for loan losses.
In addition, the Office of the Comptroller of the Currency, as an integral part of its examination process, will periodically review our allowance for credit losses, and as a result of such reviews, we may have to adjust our allowance for credit losses.
To the best of our knowledge, we have recorded all loan losses that are both probable and reasonable to estimate at December 31, 2022. However, future changes in the factors described above, including, but not limited to, actual loss experience with respect to our loan portfolio, could result in material increases in our provision for loan losses.
To the best of our knowledge, we have recorded all credit losses that are both probable and reasonable to estimate at December 31, 2023. However, future changes in the factors described above, including, but not limited to, actual loss experience with respect to our loan portfolio, could result in material increases in our provision for credit losses.
The table below sets forth, as of December 31, 2022, the calculation of the estimated changes in our net interest income that would result from the designated immediate changes in the United States Treasury yield curve.
The table below sets forth, as of December 31, 2023, the calculation of the estimated changes in our net interest income that would result from the designated immediate changes in the United States Treasury yield curve.
Average Balance Sheets The following tables set forth average balance sheets, average yields and costs, and certain other information for the years indicated. No tax-equivalent yield adjustments have been made, as the effects would be immaterial. All average balances are monthly average balances. Non-accrual loans were included in the computation of average balances.
Average Balance Sheets The following table sets forth average balance sheets, average yields and costs, and certain other information for the years indicated. No tax-equivalent yield adjustments have been made, as the effects would be immaterial. All average balances are monthly average balances. Non-accrual loans were included in the computation of average balances.
Our average balance of loans increased $35.9 million, or 6.1%, to $624.9 million for the year ended December 31, 2022 from $589.0 million for the year ended December 31, 2021, as we continued to acquire talent to assist with our strategic initiatives to both increase and diversify the loan portfolio.
Our average balance of loans increased $35.1 million, or 5.6%, to $660.0 million for the year ended December 31, 2023 from $624.9 million for the year ended December 31, 2022, as we continued to acquire talent to assist with our strategic initiatives to both increase and diversify the loan portfolio.
Time deposits that are scheduled to mature in less than one year from December 31, 2022 totaled $43.8 million. Management expects that a substantial portion of the maturing time deposits will be renewed.
Time deposits that are scheduled to mature in less than one year from December 31, 2023 totaled $79.8 million. Management expects that a substantial portion of the maturing time deposits will be renewed.
Securities held-to-maturity increased to $26.5 million at December 31, 2022, from $0 at December 31, 2021, as we began to classify new purchases as held-to-maturity and utilized a portion of our excess liquidity to invest in securities in an effort to increase yield.
Securities held-to-maturity increased to $34.2 million at December 31, 2023, from $26.5 million at December 31, 2022, as we began to classify new purchases as held-to-maturity and utilized a portion of our excess liquidity to invest in securities in an effort to increase yield.
Net cash provided by financing activities, which consists primarily of activity in deposit accounts and proceeds from or repayments of borrowings, was $701,000 for the year ended December 31, 2022, compared to net cash used in financing activities of $68.7 million for the year ended December 31, 2021. We are committed to maintaining a strong liquidity position.
Net cash provided by financing activities, which consists primarily of activity in deposit accounts and proceeds from or repayments of borrowings, was $44.0 million for the year ended December 31, 2023, compared to net cash provided by financing activities of $701,000 for the year ended December 31, 2022. 33 We are committed to maintaining a strong liquidity position.
At December 31, 2022, we had a $81.8 million line of credit with the Federal Home Loan Bank of Atlanta with $10.0 million in borrowings and a $12.5 million letter of credit outstanding which is used to collateralize public deposits.
At December 31, 2023, we had a $64.0 million line of credit with the Federal Home Loan Bank of Atlanta with $40.0 million in borrowings and a $12.5 million letter of credit outstanding which is used to collateralize public deposits.
Such commitments are subject to the same credit policies and approval process accorded to loans we make. At December 31, 2022, we had outstanding commitments to originate loans of $90.3 million. We anticipate that we will have sufficient funds available to meet our current lending commitments.
Such commitments are subject to the same credit policies and approval process according to loans we make. At December 31, 2023, we had outstanding commitments to originate loans of $80.0 million. We anticipate that we will have sufficient funds available to meet our current lending commitments.
In addition, at December 31, 2022, we had a $5.0 million unsecured federal funds line of credit, a $7.5 million unsecured federal funds line of credit and a $20.0 million unsecured federal funds line of credit. Only $25,000 was outstanding on these lines of credit at December 31, 2022.
In addition, at December 31, 2023, we had a $5.0 million unsecured federal funds line of credit, a $7.5 million unsecured federal funds line of credit and a $20.0 million unsecured federal funds line of credit. Nothing was outstanding on these lines of credit at December 31, 2023.
Interest expense on borrowings decreased to $(854,000) for the year ended December 31, 2022 compared to $497,000 for the year ended December 31, 2021, as we repaid acquired Federal Home Loan Bank borrowings, recognizing $1.0 million in accretion from the fair value adjustments on acquired advances.
Interest expense on borrowings increased to $1.4 million for the year ended December 31, 2023 compared to $(854,000) for the year ended December 31, 2022. During 2022, we repaid acquired Federal Home Loan Bank borrowings, recognizing $1.0 million in accretion from the fair value adjustments on acquired advances.
We also have a line of $75 million with the Federal Reserve Bank of Atlanta Discount Window secured by $111.6 million in loans. No amount was outstanding on the Discount Window at December 31, 2022.
We also have a line of $67.4 million with the Federal Reserve Bank of Atlanta Discount Window (the "Discount Window") secured by $96.1 million in loans. No amount was outstanding on the Discount Window line at December 31, 2023.
The allowance for loan losses to total loans was 1.44% at December 31, 2022 compared to 1.46% at December 31, 2021, while the allowance for loan losses to non-performing loans was 138.8% at December 31, 2022 compared to 122.08% at December 31, 2021. We had charge-offs of $149,000 and recoveries of $211,000 during the year ended December 31, 2022.
The allowance for credit losses to total loans was 1.35% at December 31, 2023 compared to 1.44% at December 31, 2022, while the allowance for credit losses to non-performing loans was 120.1% at December 31, 2023 compared to 138.8% at December 31, 2022. We had charge-offs of $514,000 and recoveries of $110,000 during the year ended December 31, 2023.
As a result of such reviews, we may have to adjust our allowance for loan losses. However, regulatory agencies are not directly involved in the process of establishing the allowance for loan losses as the process is the responsibility of Affinity Bank and any increase or decrease in the allowance is the responsibility of management. Income Taxes .
However, regulatory agencies are not directly involved in the process of establishing the allowance for credit losses as the process is the responsibility of Affinity Bank and any increase or decrease in the allowance is the responsibility of management. Income Taxes .
Comparison of Financial Condition at December 31, 2022 and December 31, 2021 Total assets increased $3.2 million, or 0.4%, to $791.3 million at December 31, 2022 from $788.1 million at December 31, 2021.
Comparison of Financial Condition at December 31, 2023 and December 31, 2022 Total assets increased $52.0 million, or 6.6%, to $843.3 million at December 31, 2023 from $791.3 million at December 31, 2022.
Non-owner occupied commercial real estate loans increased $31.7 million, or 30.4%, to $135.7 million at December 31, 2022 from $104.0 million at December 31, 2021, and consumer loans increased $39.7 million, or 55.4%, to $111.3 million at December 31, 2022 from $71.6 million at December 31, 2021.
Non-owner occupied commercial real estate loans increased $9.4 million, or 6.9%, to $145.1 million at December 31, 2023 from $135.7 million at December 31, 2022, and consumer loans increased $4.1 million, or 3.7%, to $115.3 million at December 31, 2023 from $111.3 million at December 31, 2022.
Net cash provided by operating activities was $7.6 million and $11.9 million for the years ended December 31, 2022 and 2021, respectively. Net cash used in investing activities was $93.7 million and $9.6 million for the years ended December 31, 2022 and 2021, respectively.
Net cash used in investing activities was $28.1 million and $93.7 million for the years ended December 31, 2023 and 2022, respectively.
Our net interest margin was 4.14% for the year ended December 31, 2022 compared to 4.04% for the year ended December 31, 2021. Provision for Loan Losses.
Our net interest margin was 3.35% for the year ended December 31, 2023 compared to 4.14% for the year ended December 31, 2022. Provisions for Credit Losses.
Interest income on securities available for sale increased $441,000 to $1.2 million for the year ended December 31, 2022 from $709,000 for the year ended December 31, 2021.
Interest income on securities available for sale and held to maturity increased $2.6 million to $3.9 million for the year ended December 31, 2023 from $1.3 million for the year ended December 31, 2022.
Our average net interest-earning assets increased by $17.8 million, or 7.0%, to $271.4 million for the year ended December 31, 2022 from $253.6 million for the year ended December 31, 2021, while our net interest rate spread increased by 13 basis points to 3.94% for the year ended December 31, 2022 from 3.81% for the year ended December 31, 2021, reflecting a 14 basis point decrease in the average rate paid on interest-bearing liabilities.
Our average net interest-earning assets decreased by $22.5 million, or 8.3%, to $249.0 million for the year ended December 31, 2023 from $271.4 million for the year ended December 31, 2022, while our net interest rate spread decreased by 144 basis points to 2.50% for the year ended December 31, 2023 from 3.94% for the year ended December 31, 2022, reflecting a 223 basis point decrease in the average rate paid on interest-bearing liabilities offset by an increase of 79 basis points increase on interest-earning assets.
CECL requires financial institutions to determine periodic estimates of lifetime expected credit losses on loans and recognize the expected credit losses as allowances for loan losses.
CECL requires financial institutions to determine periodic estimates of lifetime expected credit losses on loans and recognize the expected credit losses as allowances for credit losses. This has changed our prior method of recording allowances for credit losses that are probable. Noninterest Income.
Interest Income. Interest income decreased $319,000, or 1.0%, to $32.1 million for the year ended December 31, 2022 from $32.5 million for the year ended December 31, 2021. Our average yield on loans decreased 54 basis points to 4.81% for the year ended December 31, 2022 from 5.35% for the year ended December 31, 2021.
Interest income increased $10.6 million, or 32.9%, to $42.7 million for the year ended December 31, 2023 from $32.1 million for the year ended December 31, 2022. Our average yield on loans increased 56 basis points to 5.37% for the year ended December 31, 2023 from 4.81% for the year ended December 31, 2022.
The levels of these assets are dependent on our operating, financing, lending, and investing activities during any given period. 35 Our cash flows are comprised of three primary classifications: cash flows from operating activities, investing activities, and financing activities.
The levels of these assets are dependent on our operating, financing, lending, and investing activities during any given period. Our cash flows are comprised of three primary classifications: cash flows from operating activities, investing activities, and financing activities. Net cash provided by operating activities was $7.9 million and $7.6 million for the years ended December 31, 2023 and 2022, respectively.
Interest expense decreased $798,000, or 25.1%, to $2.4 million for the year ended December 31, 2022 compared to $3.2 million for the year ended December 31, 2021, due to a decrease in interest expense on Federal Home Loan Bank advances and other borrowings.
Interest expense increased $13.1 million, or 551.6%, to $15.5 million for the year ended December 31, 2023 compared to $2.4 million for the year ended December 31, 2022, due to an increase in interest expense on deposits and Federal Home Loan Bank advances and other borrowings.
Net Interest Income. We analyze our sensitivity to changes in interest rates through a net interest income model. Net interest income is the difference between the interest income we earn on our interest-earning assets, such as loans and securities, and the interest we pay on our interest-bearing liabilities, such as deposits and borrowings.
Net interest income is the difference between the interest income we earn on our interest-earning assets, such as loans and securities, and the interest we pay on our interest-bearing liabilities, such as deposits and borrowings. We estimate what our net interest income would be for a 12-month period.
Noninterest expenses increased $1.2 million, or 5.5%, to $22.1 million for the year ended December 31, 2022, from $21.0 million for the year ended December 31, 2021.
Noninterest expenses decreased $808,000, or 3.7%, to $21.3 million for the year ended December 31, 2023, from $22.1 million for the year ended December 31, 2022.
Actual results may differ from these estimates under different assumptions or conditions, resulting in a change that could have a material impact on the carrying value of our assets and liabilities and our results of operations. The JOBS Act contains provisions that, among other things, reduce certain reporting requirements for qualifying public companies.
Actual results may differ from these estimates under different assumptions or conditions, resulting in a change that could have a material impact on the carrying value of our assets and liabilities and our results of operations. The following represent our significant accounting policies: Allowance for Credit Losses .
Net income decreased $439,000, or 5.8%, to $7.1 million for the year ended December 31, 2022, compared to $7.6 million for the year ended December 31, 2021. An increase in non-interest expenses as well as decreases in interest income and non-interest income were partially offset by decreases in interest expense, the provision for loan losses and income tax expense.
Net income decreased $686,000, or 9.6%, to $6.4 million for the year ended December 31, 2023, compared to $7.1 million for the year ended December 31, 2022. An increase in interest expense was offset by an increase in interest income, and decreases in provision for credit loss and noninterest expenses. Interest Income.
The decrease in interest income on loans and associated yield was a result of a decrease of $5.5 million of interest and fee income on PPP loans.
The increase in interest income on loans and associated yield was a result of increases in market rates.
By following these strategies, we believe that we are better positioned to react to increases and decreases in market interest rates. 34 We do not engage in hedging activities, such as engaging in futures, options or swap transactions, or investing in high-risk mortgage derivatives, such as collateralized mortgage obligation residual interests, real estate mortgage investment conduit residual interests or stripped mortgage backed securities.
We do not engage in hedging activities, such as engaging in futures, options or swap transactions, or investing in high-risk mortgage derivatives, such as collateralized mortgage obligation residual interests, real estate mortgage investment conduit residual interests or stripped mortgage backed securities. Net Interest Income. We analyze our sensitivity to changes in interest rates through a net interest income model.
Securities available-for-sale remained relatively flat, totaling $46.2 million at December 31, 2022 and $48.6 million at December 31, 2021. 29 Total deposits increased $44.4 million, or 7.2%, to $657.2 million at December 31, 2022 from $612.8 million at December 31, 2021.
Securities available-for-sale increased $2.3 million to $48.6 million at December 31, 2023 from $46.2 million at December 31, 2022. Total deposits increased $17.3 million, or 2.6%, to $674.4 million at December 31, 2023 from $657.2 million at December 31, 2022.
The increase in consumer loans resulted from our continued growth in our indirect automobile loans. In addition, construction loans increased $20.8 million to $37.2 million at December 31, 2022 from $16.3 million at December 31, 2021, as we have been successful with our strategic initiative to increase construction lending to continue to diversify our loan portfolio.
In addition, construction loans increased $10.5 million, or 28.3% to $47.7 million at December 31, 2023 from $37.2 million at December 31, 2022, as we have seen continued success with our strategic initiative to increase construction lending to continue to diversify our loan portfolio .
Prepayment penalties in the amount of $647,000 were also recognized with the repayment of these acquired advances for the year ended December 31, 2022. Interest expense on deposits increased $553,000, or 20.6%, to $3.2 million for the year ended December 31, 2022 from $2.7 million for the year ended December 31, 2021.
Prepayment penalties in the amount of $647,000 were also recognized with the repayment of these acquired advances for the year ended December 31, 2022. Net Interest Income.
We recorded increases in interest expense on savings accounts ($453,000, or $112.4%) and money market accounts ($283,000, or 60.3%), as increases in market interest rates increased the rates we paid on these types of deposits by 53 basis points to 0.96%, and 14 basis points to 0.49%, respectively.
We also recognized increases in interest expense on savings accounts ($1.4 million, or 161.4%) and money market accounts ($2.8 million, or 371.0%), as increases in market interest rates increased the rates we paid on these types of deposits by 166 basis points to 2.62%, and 203 basis points to 2.52%, respectively.
Management believes the allowance for loan losses was appropriate at December 31, 2022 and 2021. The allowance analysis is reviewed by the board of directors on a quarterly basis in compliance with regulatory requirements. In addition, various regulatory agencies periodically review the allowance for loan losses.
The allowance analysis is reviewed by the board of directors on a quarterly basis in compliance with regulatory requirements. In addition, various regulatory agencies periodically review the allowance for credit losses. As a result of such reviews, we may have to adjust our allowance for credit losses.
The loan-to-deposit ratio at December 31, 2022 was 96.9%, as compared to 94.0% at December 31, 2021. We had $10.0 million of Federal Home Loan Bank advances and $25,000 in Federal Funds Purchased at December 31, 2022, compared to $49.0 million of Federal Home Loan Bank advances at December 31, 2021.
We had $40.0 million of Federal Home Loan Bank advances at December 31, 2023, compared to $10.0 million of Federal Home Loan Bank advances and $25,000 in Federal Funds Purchased at December 31, 2022. Borrowings were increased during the year ended December 31, 2023 as we evaluated our borrowing needs to enhance the liquidity.
Interest expense on certificates of deposit decreased by $174,000, or 10.7%, to $1.4 million for the year ended December 31, 2022 from $1.6 million for the year ended December 31, 2021.
Interest expense on certificate of deposits increased $6.6 million, or 455.0%, to $8.0 million for the year ended December 31, 2023 from $1.4 million for the year ended December 31, 2022.
Change in Interest Rates (basis points) (1) Net Interest Income Year 1 Forecast Year 1 Change from Level (Dollars in thousands) +400 $ 28,910 (5.07 )% +200 29,739 (2.34 )% Level 30,453 — -200 29,496 (3.14 )% -400 26,840 (11.86 )% (1) Assumes an immediate uniform change in interest rates at all maturities.
Change in Interest Rates (basis points) (1) Net Interest Income Year 1 Forecast Year 1 Change from Level (Dollars in thousands) +400 $ 29,307 (2.75 )% +200 29,888 (0.82 )% Level 30,136 — -200 29,291 (2.80 )% -400 27,425 ` (1) Assumes an immediate uniform change in interest rates at all maturities.
The increase in interest income on interest-earning deposits was due to a 151 basis point increase in yield, while the average balance of interest-earning deposits decreased $52.9 million, or 53.7%, to $45.7 million for the year ended December 31, 2022 from $98.6 million for the year ended December 31, 2021, as excess funds have been deployed into securities and loans. 32 Interest Expense.
The increase in interest income on interest-earning deposits was due to a 326 basis point increase in yield, while the average balance of interest-earning deposits increased $19.7 million, or 43.0%, to $65.3 million for the year ended December 31, 2023 from $45.7 million for the year ended December 31, 2022. 30 Interest Expense.
Net income decreased $439,000, or 5.8%, to $7.1 million for the year ended December 31, 2022, compared to $7.6 million for the year ended December 31, 2021. An increase in non-interest expenses as well as decreases in interest income and non-interest income were partially offset by decreases in interest expense, the provision for loan losses and income tax expense.
Net income decreased $686,000, or 9.6%, to $6.4 million for the year ended December 31, 2023, compared to $7.1 million for the year ended December 31, 2022. The decrease was due to increases in deposit costs offset by an increase in interest income and decreases in noninterest expenses and provision for credit loss.
See “—Summary of Significant Accounting Policies” for additional information. After an evaluation of these factors, we recorded a provision for loan losses of $704,000 for the year ended December 31, 2022, compared to $1.1 million for the year ended December 31, 2021.
After an evaluation of these factors, we recorded a recovery for credit losses of $42,000 for the year ended December 31, 2023, compared to a provision for credit losses of $704,000 for the year ended December 31, 2022. Our allowance for credit losses was $8.9 million at December 31, 2023 compared to $9.3 million at December 31, 2022.
We experienced a decrease in commercial and industrial loans of $22.9 million, or 13.4%, to $147.8 million at December 31, 2022 from $170.7 million at December 31, 2021, as a result of forgiveness of PPP loans by SBA.
We experienced a decrease in commercial and industrial loans of $7.4 million, or 5.0%, to $140.4 million at December 31, 2023 from $147.8 million at December 31, 2022 and decrease in owner occupied commercial real estate loans of $5.3 million, or 3.3% to $157.7 million at December 31, 2023 from $163.0 million at December 31, 2022.
The average rate earned on securities available for sale and held to maturity increased 66 basis points during 2022, to 2.68% from 2.02%. Interest income on interest-earning deposits and federal funds increased $591,000 to $771,000 for the year ended December 31, 2022 from $180,000 for the year ended December 31, 2021.
Interest income on interest-earning deposits and federal funds increased $2.5 million to $3.2 million for the year ended December 31, 2023 from $771,000 for the year ended December 31, 2022.
Year Ended December 31, Change 2022 2021 Amount Percent (Dollars in thousands) Salaries and employee benefits $ 12,221 $ 10,663 $ 1,558 14.6 % Occupancy 2,523 2,935 (412 ) (14.1 )% Advertising 476 339 137 40.3 % Data processing 1,947 1,975 (28 ) (1.4 )% Write-down of premises and equipment — 1,176 (1,176 ) (100.0 )% FHLB prepayment penalties 647 — 647 100.0 % Other 4,312 3,880 432 11.1 % Total noninterest expenses $ 22,126 $ 20,968 $ 1,158 5.5 % Noninterest expenses increased $1.2 million, or 5.5%, to $22.1 million for the year ended December 31, 2022, from $21.0 million for the year ended December 31, 2021.
Noninterest expenses information is as follows. 31 Year Ended December 31, Change 2023 2022 Amount Percent (Dollars in thousands) Salaries and employee benefits $ 12,252 $ 12,221 $ 31 0.3 % Occupancy 2,503 2,523 (20 ) (0.8 )% Data processing 2,025 1,947 78 4.0 % FHLB prepayment penalties — 647 (647 ) (100.0 )% Other 4,538 4,788 (250 ) (5.2 )% Total non-interest expenses $ 21,318 $ 22,126 $ (808 ) (3.7 )% Noninterest expenses decreased $808,000, or 3.7%, to $21.3 million for the year ended December 31, 2023, from $22.1 million for the year ended December 31, 2022.
Noninterest income decreased $276,000, or 10.3%, to $2.4 million for the year ended December 31, 2022 from $2.7 million for the year ended December 31, 2021.
Interest income increased $10.6 million, or 32.9%, to $42.7 million for the year ended December 31, 2023 from $32.1 million for the year ended December 31, 2022.
The average rate we paid on certificates of deposit remained relatively flat between the years. Net Interest Income. Net interest income before provision for loan losses increased by $479,000, or 1.6%, to $29.8 million for the year ended December 31, 2022 from $29.3 million for the year ended December 31, 2021.
Net interest income before provision for credit losses decreased by $2.6 million, or 8.6%, to $27.2 million for the year ended December 31, 2023 from $29.8 million for the year ended December 31, 2022.
We also experienced a decrease in additional paid in capital from the repurchase of 372,315 shares of our common stock totaling $5.7 million with an average price per share of $15.32. These decreases were offset by net income of $7.1 million for the year ended December 31, 2022 .
Stockholders’ equity increased $4.4 million or 3.8%, to $121.5 million at December 31, 2023 from $117.1 million at December 31, 2022. We recognized net income of $6.4 million for the year ended December 31, 2023, partially offset by the repurchase of 235,934 shares of our common stock totaling $3.3 million with an average price per share of $13.92.
The decrease resulted primarily from a decrease in other noninterest income of $381,000, or 32.5%, to $791,000 for the year ended December 31, 2022 from $1.2 million for the year ended December 31, 2021, as 2021 included a gain on the sale of other real estate and BOLI income from a death benefit.
Noninterest income increased $64,000, or 2.6%, to $2.5 million for the year ended December 31, 2023 from $2.4 million for the year ended December 31, 2022. The increase resulted primarily from an increase in other noninterest income of $55,000, or 7.0%, to $846,000 for the year ended December 31, 2023 from $791,000 for the year ended December 31, 2022.
Year Ended December 31, 2022 vs. 2021 Increase (Decrease) Due to Total Increase Volume Rate (Decrease) (In thousands) Interest-earning assets: Loans $ 4,829 $ (6,268 ) $ (1,439 ) Investment securities held-to-maturity 123 7 130 Investment securities available-for-sale 432 9 441 Interest-earning deposits and federal funds (774 ) 1,365 591 Other investments (48 ) 6 (42 ) Total interest-earning assets 4,562 (4,881 ) (319 ) Interest-bearing liabilities: Interest-bearing checking accounts 42 (51 ) (9 ) Market rate checking accounts 280 3 283 Savings accounts (438 ) 891 453 Certificates of deposit (201 ) 28 (174 ) Total interest-bearing deposits (317 ) 871 553 FHLB advances (1,314 ) (36 ) (1,351 ) Total interest-bearing liabilities (1,631 ) 835 (798 ) Change in net interest income $ 6,193 $ (5,716 ) $ 479 Comparison of Operating Results for the Years Ended December 31, 2022 and 2021 General.
Year Ended December 31, 2023 vs. 2022 Increase (Decrease) Due to Total Increase Volume Rate (Decrease) (In thousands) Interest-earning assets: Loans $ 4,866 $ 511 $ 5,377 Investment securities held-to-maturity 1,942 6 1,948 Investment securities available-for-sale 537 85 622 Interest-earning deposits and federal funds 2,224 241 2,465 Other investments 148 6 154 Total interest-earning assets 9,717 849 10,566 Interest-bearing liabilities: Interest-bearing checking accounts (110 ) 205 95 Market rate checking accounts (2,416 ) 5,206 2,790 Savings accounts (1,028 ) 2,410 1,382 Certificates of deposit 6,319 274 6,593 Total interest-bearing deposits 2,765 8,095 10,860 FHLB advances 1,910 353 2,263 Total interest-bearing liabilities 4,675 8,448 13,123 Change in net interest income $ 5,042 $ (7,599 ) $ (2,557 ) Comparison of Operating Results for the Years Ended December 31, 2023 and 2022 General.
Certificates of deposit increased $29.2 million, or 30.2%, to $126.0 million at December 31, 2022 from $96.8 million at December 31, 2021. We believe that customers have shifted deposits to longer-term instruments as market interest rates have increased.
Certificates of deposit increased $95.0 million, or 75.4%, to $221.0 million at December 31, 2023 from $126.0 million at December 31, 2022. The growth in certificate of deposits is attributed to our enhancing liquidity through obtaining brokered deposits and the customer shift towards to longer-term instruments as market interest rates have increased.
The increase was due primarily to increases in net loans ($61.1 million, or 10.6%) and investment securities held to maturity ($26.5 million, or 100%), partially offset by a decrease in cash and cash equivalents of $85.5 million, or 76.5%.
The increase was due primarily to increases in net loans ($14.0 million, or 2.2%), cash and cash equivalents of ($23.7 million, or 90.0%) and investments (available-for-sale, held-to-maturity, and other) ($14.4 million or 19.5%).
Interest expense decreased $798,000, or 25.1%, to $2.4 million for the year ended December 31, 2022 compared to $3.2 million for the year ended December 31, 2021, due to a decrease in interest expense on Federal Home Loan Bank advances and other borrowings.
Interest expense increased $13.1 million, or 551.6%, to $15.5 million for the year ended December 31, 2023 compared to $2.4 million for the year ended December 31, 2022, due to increases in all interest expense categories.
One- to four-family residential real estate loans decreased $11.7 million, or 18.6%, to $51.3 million at December 31, 2022 from $63.1 million at December 31, 2021, as mortgage loans were refinanced at lower rates than we offered during the early part of the year.
One- to four-family residential real estate loans increased $2.3 million, or 4.5%, to $53.7 million at December 31, 2023 from $51.3 million at December 31, 2022.
Our average balance of securities increased $12.7 million, or 36.2%, to $47.8 million for the year ended December 31, 2022 from $35.1 million for the year ended December 31, 2021, due to our using excess cash from PPP loan repayments and cash previously held in interest-bearing deposit accounts to invest in securities to increase the yield of our interest-earning assets.
Our average balance of securities increased $35.1 million, or 73.3%, to $82.9 million for the year ended December 31, 2023 from $47.8 million for the year ended December 31, 2022. The average rate earned on securities available for sale and held to maturity increased 197 basis points during 2023, to 4.65% from 2.68%.
Borrowings were decreased during the year ended December 31, 2022 as we repaid acquired Federal Home Loan Bank borrowings, recognizing $1.0 million in accretion from the fair value adjustments on acquired advances. Prepayment penalties in the amount of $647,000 were also recognized with the repayment of these acquired advances for the year ended December 31, 2022 .
We recognized prepayment penalties on Federal Home Loan Bank advances during 2022 of $647,000. The decrease in other expenses, included decreases in advertising expenses and legal and accounting expenses offset by an increase in FDIC insurance expense. Income Tax Expense. We recorded income tax expense of $1.9 million and $2.2 million for the years ended December 31, 2023 and 2022.