v3.26.1
Note 6 - Allowance for Credit Losses
12 Months Ended
Dec. 31, 2025
Notes to Financial Statements  
Allowance for Credit Losses [Text Block]

6.    ALLOWANCE FOR CREDIT LOSSES

 

Credit Quality Indicators

 

A Loan Risk Rating Grading System has been developed and is being utilized to categorize loans with similar characteristics. There are six (6) “Pass” Ratings and the standard “Classified” Watchlist Ratings. The loans are assessed based upon the information in the Loan Committee Package and a lender identified score. Further, any reassessment would be performed when the annual loan review is performed or when the loan account exhibits signs of financial difficulty or improvement. The definition of each Loan Risk Rating is outlined below:

 

Pass (Grades 1-6) – These loans are to customers with credit quality ranging from an acceptable to very high quality and are protected by the current net worth and paying capacity of the obligor or by the value of the underlying collateral.

 

Special Mention (Grade 7) – This loan grade is in accordance with regulatory guidance and includes loans where a potential weakness or risk exists, which could cause a more serious problem if not corrected.

 

Substandard (Grade 8) – This loan grade is in accordance with regulatory guidance and includes loans that have a well-defined weakness based on objective evidence and are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected.

 

Doubtful (Grade 9) – This loan grade is in accordance with regulatory guidance and includes loans that have all the weaknesses inherent in a substandard asset. In addition, these weaknesses make collection or liquidation in full highly questionable and improbable, based on existing circumstances.

 

Loss (Grade 10) – This loan grade is in accordance with regulatory guidance and includes loans that are considered uncollectible, or of such value that continuance as an asset is not warranted.

 

To help ensure that risk ratings are accurate and reflect the present and future capacity of borrowers to repay the loan as agreed, the Company’s loan rating process includes several layers of internal and external oversight. The Company’s loan officers are responsible for the timely and accurate risk rating of the loans in each of their portfolios at origination and on an ongoing basis under the supervision of management.  All commercial, agricultural and state and political relationships over $500,000 are reviewed annually to ensure the appropriateness of the loan grade. In addition, the Company engages an external consultant on an annual basis to: 1) review a minimum of 50% of the dollar volume of the commercial and agricultural loan portfolios, including 2) review of a sample of existing or new credit relationships with aggregate commitments greater than or equal to $1.0 million, 3) review a sample of loan relationships which are over 90 days past due, or classified Special Mention, Substandard, Doubtful, or Loss, 4) review a sample of borrowings extended to directors or executive officers, including any new borrowings made in the last year, and 5) review of other loans which management may deem appropriate.

 

The following tables present the classes of the loan portfolio summarized by the aggregate pass rating and the classified ratings of special mention, substandard and doubtful within the Company's internal risk rating system as of  December 31, 2025 and December 31, 2024 and gross year-to-date charge-offs for the respective periods (in thousands):

 

  

Term Loans by Year of Origination

 

December 31, 2025

 

2025

  

2024

  

2023

  

2022

  

2021

  

Prior

  

Revolving

  

Total

 
                                 

Commercial

                                

Pass

 $6,465  $15,341  $7,230  $10,202  $32,215  $30,547  $56,843  $158,843 

Special Mention

  -   50   405   9   -   418   894   1,776 

Substandard

  -   -   51   1,097   810   -   198   2,156 

Doubtful

  -   -   -   -   -   -   -   - 

Loss

  -   -   -   -   -   -   -   - 
                                 

Commercial – Total

  6,465   15,391   7,686   11,308   33,025   30,965   57,935   162,775 
                                 

Current Year Gross Charge-Offs

  -   -   -   -   -   -   -   - 
                                 

Commercial Real Estate

                                

Pass

  66,917   56,133   40,313   52,213   48,425   65,335   18,246   347,582 

Special Mention

  -   -   290   561   -   2,650   9   3,510 

Substandard

  -   -   3   -   1,680   54   1,915   3,652 

Doubtful

  -   -   -   -   -   -   -   - 

Loss

  -   -   -   -   -   -   -   - 
                                 

Commercial Real Estate – Total

  66,917   56,133   40,606   52,774   50,105   68,039   20,170   354,744 
                                 

Current Year Gross Charge-Offs

  -   -   -   -   -   -   -   - 
                                 

Residential Mortgage

                                

Pass

  57,081   39,475   34,327   53,524   47,866   116,275   3,742   352,290 

Special Mention

  -   264   156   -   99   2,733   -   3,252 

Substandard

  -   -   188   -   -   535   193   916 

Doubtful

  -   -   -   -   -   -   -   - 

Loss

  -   -   -   -   -   -   -   - 
                                 

Residential Mortgage – Total

  57,081   39,739   34,671   53,524   47,965   119,543   3,935   356,458 
                                 

Current Year Gross Charge-Offs

  -   -   -   -   -   -   -   - 
                                 

Home Equity

                                

Pass

  4,997   4,217   2,543   2,363   2,371   7,155   9,043   32,689 

Special Mention

  -   25   -   -   -   31   -   56 

Substandard

  -   -   -   -   -   -   -   - 

Doubtful

  -   -   -   -   -   -   -   - 

Loss

  -   -   -   -   -   -   -   - 
                                 

Home Equity – Total

  4,997   4,242   2,543   2,363   2,371   7,186   9,043   32,745 
                                 

Current Year Gross Charge-Offs

  -   -   -   -   -   -   -   - 
                                 

Consumer - Other

                                

Pass

  1,477   1,019   753   274   69   179   554   4,325 

Special Mention

  -   1   2   10   -   -   1   14 

Substandard

  -   -   -   -   -   -   -   - 

Doubtful

  -   -   21   -   -   -   -   21 

Loss

  -   -   -   -   -   -   -   - 
                                 

Consumer - Other – Total

  1,477   1,020   776   284   69   179   555   4,360 
                                 

Current Year Gross Charge-Offs

  -   13   5   -   -   5   -   23 
                                 

Consumer – Auto

                                

Pass

  2,695   2,368   1,776   1,032   168   48   -   8,087 

Special Mention

  -   -   21   12   9   -   -   42 

Substandard

  -   -   -   22   4   -   -   26 

Doubtful

  -   -   -   -   -   -   -   - 

Loss

  -   -   -   -   -   -   -   - 
                                 

Consumer - Auto – Total

  2,695   2,368   1,797   1,066   181   48   -   8,155 
                                 

Current Year Gross Charge-Offs

  -   36   7   6   -   -   -   49 
                                 

Overall – Total

 $139,632  $118,893  $88,079  $121,319  $133,716  $225,960  $91,638  $919,237 
                                 

Current Year Gross Charge-Offs - Total

 $-  $49  $12  $6  $-  $5  $-  $72 

 

  

Term Loans by Year of Origination

 

December 31, 2024

 

2024

  

2023

  

2022

  

2021

  

2020

  

Prior

  

Revolving

  

Total

 
                                 

Commercial

                                

Pass

 $6,909  $4,500  $6,221  $14,788  $3,968  $4,812  $45,006  $86,204 

Special Mention

  55   381   -   -   451   -   899   1,786 

Substandard

  -   -   -   -   -   -   -   - 

Doubtful

  -   -   -   -   -   -   -   - 

Loss

  -   -   -   -   -   -   -   - 
                                 

Commercial Total

  6,964   4,881   6,221   14,788   4,419   4,812   45,905   87,990 
                                 

Current Year Gross Charge-Offs

  -   -   -   -   -   -   -   - 
                                 

Commercial Real Estate

                                

Pass

  44,433   35,523   26,801   34,436   16,420   46,684   56   204,353 

Special Mention

  240   289   573   -   -   2,677   -   3,779 

Substandard

  -   -   -   4,449   -   14   -   4,463 

Doubtful

  -   -   -   -   -   -   -   - 

Loss

  -   -   -   -   -   -   -   - 
                                 

Commercial Real Estate Total

  44,673   35,812   27,374   38,885   16,420   49,375   56   212,595 
                                 

Current Year Gross Charge-Offs

  -   -   -   -   -   -   -   - 
                                 

Residential Mortgage

                                

Pass

  14,439   14,932   15,320   19,923   18,859   35,550   128   119,151 

Special Mention

  453   277   -   364   -   624   -   1,718 

Substandard

  -   -   -   -   -   476   -   476 

Doubtful

  -   -   -   -   -   -   -   - 

Loss

  -   -   -   -   -   -   -   - 
                                 

Residential Mortgage Total

  14,892   15,209   15,320   20,287   18,859   36,650   128   121,345 
                                 

Current Year Gross Charge-Offs

  -   -   -   -   -   -   -   - 
                                 

Home Equity

                                

Pass

  109   -   -   -   -   369   6,708   7,186 

Special Mention

  -   -   -   -   -   -   -   - 

Substandard

  -   -   -   -   -   -   -   - 

Doubtful

  -   -   -   -   -   -   -   - 

Loss

  -   -   -   -   -   -   -   - 
                                 

Home Equity Total

  109   -   -   -   -   369   6,708   7,186 
                                 

Current Year Gross Charge-Offs

  -   -   -   -   -   -   -   - 
                                 

Consumer - Other

                                

Pass

  707   445   200   31   7   5   109   1,504 

Special Mention

  -   -   -   -   -   -   -   - 

Substandard

  -   -   -   -   -   -   -   - 

Doubtful

  -   22   -   -   -   -   -   22 

Loss

  -   -   -   -   -   -   -   - 
                                 

Consumer - Other Total

  707   467   200   31   7   5   109   1,526 
                                 

Current Year Gross Charge-Offs

  10   -   -   -   -   -   -   10 
                                 

Consumer Auto

                                

Pass

  2,574   2,113   1,138   367   130   155   -   6,477 

Special Mention

  8   5   15   -   -   -   -   28 

Substandard

  -   -   -   8   -   3   -   11 

Doubtful

  -   -   -   -   -   -   -   - 

Loss

  -   -   -   -   -   -   -   - 
                                 

Consumer - Auto Total

  2,582   2,118   1,153   375   130   158   -   6,516 
                                 

Current Year Gross Charge-Offs

  13   26   -   13   -   -   -   52 
                                 

Overall Total

 $69,927  $58,487  $50,268  $74,366  $39,835  $91,369  $52,906  $437,158 
                                 

Current Year Gross Charge-Offs - Total

 $23  $26  $-  $13  $-  $-  $-  $62 

 

There were no revolving to term loans as of  December 31, 2025 and December 31, 2024.

 

The performance and credit quality of the loan portfolio is also monitored by analyzing the age of the loans receivable as determined by the length of time a recorded payment is past due. The following tables present the classes of the loan portfolio summarized by past due and nonaccrual status as of  December 31, 2025 and December 31, 2024 (in thousands):

 

      

Greater

      

Total Past

         
      

than 90

      

Due and

      

Total

 
  

30-89 Days

  

Days and

  

Non-

  

Non-

      

Loans

 

December 31, 2025

 

Past Due (1)

  

Accruing

  

accrual

  

accrual

  

Current

  

Receivable

 
                         

Commercial

 $597  $-  $1,646  $2,243  $160,532  $162,775 

Commercial real estate

  -   -   2,274   2,274   352,470   354,744 

Residential mortgage

  3,572   -   2,321   5,893   350,565   356,458 

Home equity

  180   -   15   195   32,550   32,745 

Consumer, other

  46   -   6   52   4,308   4,360 

Consumer, automobile

  202   -   42   244   7,911   8,155 
                         

Total

 $4,597  $-  $6,304  $10,901  $908,336  $919,237 

 

(1) Excludes any non-accrual loans 30-89 days past due.  

 

      

Greater

      

Total Past

         
      than 90      Due and      Total 
  

30-89 Days

  

Days and

  

Non-

  

Non-

      

Loans

 

December 31, 2024

 

Past Due (1)

  

Accruing

  

accrual

  

accrual

  

Current

  

Receivable

 
                         

Commercial

 $18  $-  $-  $18  $87,972  $87,990 

Commercial real estate

  -   -   -   -   212,595   212,595 

Residential mortgage

  282   -   420   702   120,643   121,345 

Home equity

  -   -   -   -   7,186   7,186 

Consumer, other

  2   -   -   2   1,524   1,526 

Consumer, automobile

  121   -   18   139   6,377   6,516 
                         

Total

 $423  $-  $438  $861  $436,297  $437,158 

 

(1) Excludes any non-accrual loans 30-89 days past due.  

 

The following tables present nonaccrual loans, by loan class, as of  December 31, 2025 and December 31, 2024 (in thousands):

 

  

Nonaccruals

  

Nonaccruals

 
  

with No

  

with an

 
  

Allowance

  

Allowance

 
  

for Credit

  

for Credit

 

December 31, 2025

 

Losses

  

Losses

 
         

Commercial

 $1,148  $498 

Commercial real estate

  74   2,200 

Residential mortgage

  1,727   594 

Home equity

  15   - 

Consumer, other

  6   - 

Consumer, automobile

  42   - 
         

Total

 $3,012  $3,292 

 

  

Nonaccruals

  

Nonaccruals

 
  

with No

  

with an

 
  

Allowance

  

Allowance

 
  

for Credit

  

for Credit

 

December 31, 2024

 

Losses

  

Losses

 
         

Commercial

 $-  $- 

Commercial real estate

  -   - 

Residential mortgage

  420   - 

Home equity

  -   - 

Consumer, other

  -   - 

Consumer, automobile

  18   - 
         

Total

 $438  $- 

 

During the years ended December 31, 2025 and December 31, 2024, no accrued interest receivable was reversed against interest income.  

 

The following tables summarize the activity in the allowance for credit losses by loan class for the years ended December 31, 2025 and 2024, and information in regard to the allowance for credit losses and the recorded investment in loans receivable by loan class as of  December 31, 2025 and December 31, 2024 (in thousands):

 

      Initial          Initial         
  

Beginning

  

Provision for

          

Provision for

  

Provisions

  

Ending

 

December 31, 2025

 

Balance

  

PCD Loans

  

Charge-offs

  

Recoveries

  

Non-PCD Loans

  

(Credits)

  

Balance

 
                             

Commercial

 $1,007  $423  $-  $5  $1,311  $574  $3,320 

Commercial real estate

  2,366   114   -   -   975   558   4,013 

Residential mortgage

  823   178   -   -   1,466   (221)  2,246 

Home equity

  83   7   -   -   184   (94)  180 

Consumer, other

  18   3   (23)  4   73   (15)  60 

Consumer, automobile

  82   -   (49)  11   -   41   85 
                             

Total

 $4,379  $725  $(72) $20  $4,009  $843  $9,904 

 

  

Beginning

          

Provisions

  

Ending

 

December 31, 2024

 

Balance

  

Charge-offs

  

Recoveries

  

(Credits)

  

Balance

 
                     

Commercial

 $793  $-  $2  $212  $1,007 

Commercial real estate

  1,741   -   -   625   2,366 

Residential mortgage

  792   -   -   31   823 

Home equity

  60   -   -   23   83 

Consumer, other

  44   (10)  -   (16)  18 

Consumer, automobile

  85   (52)  9   40   82 

Unallocated

  346   -   -   (346)  - 
                     

Total

 $3,861  $(62) $11  $569  $4,379 

 

  

Allowance for Credit Losses

  

Loans Receivable

 
  

Ending Balance December 31, 2025

  

Ending Balance December 31, 2025

 
  

Individually

  

Collectively

      

Individually

  

Collectively

     
  

Evaluated

  

Evaluated

  

Total

  

Evaluated

  

Evaluated

  

Total

 
                         

Commercial

 $498  $2,822  $3,320  $1,646  $161,129  $162,775 

Commercial real estate

  98   3,915   4,013   2,273   352,471   354,744 

Residential mortgage

  19   2,227   2,246   2,897   353,561   356,458 

Home equity

  -   180   180   15   32,730   32,745 

Consumer, other

  -   60   60   1   4,359   4,360 

Consumer, automobile

  -   85   85   -   8,155   8,155 
                         

Total

 $615  $9,289  $9,904  $6,832  $912,405  $919,237 

 

  

Allowance for Credit Losses

  

Loans Receivable

 
  

Ending Balance December 31, 2024

  

Ending Balance December 31, 2024

 
  

Individually

  

Collectively

      

Individually

  

Collectively

     
  

Evaluated

  

Evaluated

  

Total

  

Evaluated

  

Evaluated

  

Total

 

Commercial

 $17  $990  $1,007  $964  $87,026  $87,990 

Commercial real estate

  -   2,366   2,366   289   212,306   212,595 

Residential mortgage

  3   820   823   852   120,493   121,345 

Home equity

  -   83   83   -   7,186   7,186 

Consumer, other

  -   18   18   -   1,526   1,526 

Consumer, automobile

  -   82   82   -   6,516   6,516 
                         

Total

 $20  $4,359  $4,379  $2,105  $435,053  $437,158 

 

The Company individually evaluates loans for impairment when a loan meets the following criteria: credit risk rated substandard or doubtful and on non-accrual status, or a previously modified loan that is now past due 30 days or more. 

 

The Company has certain loans for which repayment is dependent upon the operation or sale of collateral when the borrower is experiencing financial difficulty. Under ASC 326, for collateral dependent loans, the Company has adopted the practical expedient to measure the allowance for credit losses based on the fair value of the collateral. The allowance for credit losses is calculated on an individual loan basis on the shortfall between the fair value of the loan's collateral, which is adjusted for liquidation costs, and amortized cost. If the fair value of the collateral exceeds the amortized cost, no allowance is required. The following table details the amortized costs of the collateral dependent loans as of  December 31, 2025 and December 31, 2024 (in thousands):

 

  

Real Estate

  

Other

     

December 31, 2025

 

Collateral

  

Collateral

  

Total

 
             

Commercial

 $1,575  $71  $1,646 

Commercial real estate

  2,271   -   2,271 

Residential mortgage

  1,586   -   1,586 

Home equity

  15   -   15 

Consumer, other

  -   -   - 

Consumer, automobile

  -   -   - 
             

Total

 $5,447  $71  $5,518 

 

  

Real Estate

  

Other

     

December 31, 2024

 

Collateral

  

Collateral

  

Total

 
             

Commercial

 $97  $-  $97 

Commercial real estate

  -   -   - 

Residential mortgage

  590   -   590 

Home equity

  -   -   - 

Consumer, other

  -   -   - 

Consumer, automobile

  -   -   - 
             

Total

 $687  $-  $687 
 

Modifications

 

In situations where a borrower is experiencing financial difficulty, management grants a concession to the borrower that it would not otherwise consider, and the modification results in a more than insignificant change in contractual cash flows, the related loan is subject to specific disclosure requirements.  Management strives to identify borrowers in financial difficulty early and work with them to modify their loans to more affordable terms before their loans reach nonaccrual status.  These modified terms may include rate reductions, principal forgiveness, payment forbearance and other actions intended to minimize the economic loss and to avoid foreclosure or repossession of the collateral. Occasionally, we may modify a loan by providing principal forgiveness. In some cases, we will modify a loan by providing multiple types, or combinations, of concessions.

 

The following table presents the amortized cost basis of loans at  December 31, 2025 and December 31, 2024 that were both experiencing financial difficulty and modified during the years ended December 31, 2025 and  December 31, 2024. The percentage of amortized cost basis of loans that were modified to borrowers in financial distress as compared to the amortized cost basis of each financing receivable is also presented below.  All loan categories with modifications are included in the table below (in thousands):

 

December 31, 2025

 Principal Forgiveness  Payment Delay  Term Extension  Interest Rate Reduction  Combination Term Extension and Payment Delay  

Total

  % of Total Class of Financing Receivable 
                             

Commercial

 $-  $-  $498  $-  $-  $498   0.3%
                             

Total

 $-  $-  $498  $-  $-  $498   0.1%

 

 

December 31, 2024

 

Principal Forgiveness

  

Payment Delay

  

Term Extension

  

Interest Rate Reduction

  

Combination Term Extension and Payment Delay

  

Total

  

% of Total Class of Financing Receivable

 
                             

Commercial

 $-  $-  $97  $-  $866  $963   1.1%

Commercial real estate

 $-  $-  $-  $-  $290  $290   0.1%

Residential mortgage

 $-  $-  $170  $-  $262  $432   0.4%
                             

Total

 $-  $-  $267  $-  $1,418  $1,685   0.4%

 

There were no commitments to lend additional funds under these modifications as of December 31, 2025

 

There were no loans to borrowers experiencing financial difficulty that defaulted during the years ended  December 31, 2025 and 2024 and were modified in the twelve months prior.   

 

Unfunded Commitments

 

The Company maintains an allowance for off-balance sheet credit exposures such as unfunded balances for existing lines of credit, commitments to extend future credit, as well as both standby and commercial letters of credit when there is a contractual obligation to extend credit and when this extension of credit is not unconditionally cancellable by the Company. The allowance for off-balance sheet credit exposures is adjusted as a provision for (or recovery of) credit losses and is included in provision for (recovery of) credit losses in the Consolidated Statements of Income. The estimate includes consideration of the likelihood that funding will occur, which is based on a historical funding study derived from internal information, and an estimate of expected credit losses on commitments expected to be funded over its estimated life, which are the same loss rates that are used in computing the allowance for loan credit losses. The allowance for credit losses for unfunded loan commitments of $717 thousand and $377 thousand at December 31, 2025 and December 31, 2024, respectively, is separately classified within "Other Liabilities" on the Consolidated Balance Sheets. The following tables present the balance and activity in the allowance for credit losses for unfunded loan commitments for the years ended December 31, 2025 and 2024 (in thousands):

 

  

Allowance for

 
  

Credit Losses

 
  

Unfunded

 
  

Commitments

 

Beginning balance, December 31, 2024

 $377 

Provision for credit losses

  340 

Beginning balance, December 31, 2025

 $717 

 

  

Allowance for

 
  

Credit Losses

 
  

Unfunded

 
  

Commitments

 

Beginning balance, December 31, 2023

 $266 

Provision for credit losses

  111 

Beginning balance, December 31, 2024

 $377