v3.26.1
Note 3 - Loans and Allowance for Credit Losses
6 Months Ended
Jun. 30, 2026
Notes to Financial Statements  
Loans, Notes, Trade and Other Receivables Disclosure [Text Block]

3.    LOANS AND ALLOWANCE FOR CREDIT LOSSES

 

Commercial loans are divided among five segments based primarily on collateral type, risk characteristics, and primary and secondary sources of repayment. These segments are then further stratified based on the commercial loan grade that is assigned using our standard loan grading paradigm. Retail loans are divided into one of two groups based on risk characteristics and source of repayment. Our allowance for credit loss pools are consistent with those used for loan note disclosure purposes.

 

Our loan portfolio segments as of both  June 30, 2026, and  December 31, 2025, were as follows:

 

 

o

Commercial Loans

 

Commercial and Industrial: Risks to this loan category include industry concentration and the practical limitations associated with monitoring the condition of the collateral which often consists of inventory, accounts receivable, and other non-real estate assets. Equipment and inventory obsolescence can also pose a risk. Declines in general economic conditions and other events can cause cash flows to fall to levels insufficient to service debt.

 

 

Owner Occupied Commercial Real Estate: Risks to this loan category include industry concentration and the inability to monitor the condition of the collateral. Declines in general economic conditions and other events can cause cash flows to fall to levels insufficient to service debt. Also, declines in real estate values and lack of suitable alternative uses for the properties are risks for loans in this category.

 

 

Non-Owner Occupied Commercial Real Estate: Loans in this category are susceptible to declines in occupancy rates, business failure, and general economic conditions. Also, declines in real estate values and lack of suitable alternative uses for the properties are risks for loans in this category.

 

 

Multi-Family and Residential Rental: Risks to this loan category include industry concentration and the inability to monitor the condition of the collateral. Loans in this category are susceptible to weakening general economic conditions and increases in unemployment rates, as well as market demand and supply of similar property and the resulting impact on occupancy rates, market rents, cash flow, and income-based real estate values. Also, the lack of suitable alternative uses for the properties is a risk for loans in this category.

 

 

Vacant Land, Land Development and Residential Construction: Risks common to commercial construction loans are cost overruns, changes in market demand for property, inadequate long-term financing arrangements, and declines in real estate values. Residential construction loans are susceptible to those same risks as well as those associated with residential mortgage loans. Changes in market demand for property could lead to longer marketing times resulting in higher carrying costs, declining values, and higher interest rates.

 

 

o

Retail Loans

 

1-4 Family Mortgages: Residential mortgage loans are susceptible to weakening general economic conditions and increases in unemployment rates and declining real estate values.

 

 

Other Consumer Loans: Risks common to these loans include regulatory risks, unemployment, and changes in local economic conditions as well as the inability to monitor collateral consisting of personal property.

 

 

Our total loans at June 30, 2026, were $4.92 billion, an increase of $93.7 million, or 1.9%, compared to  December 31, 2025. The components of our loan portfolio disaggregated by class of loan within the loan portfolio segments at June 30, 2026, and  December 31, 2025, and the percentage change in loans from the end of 2025 to the end of the second quarter of 2026, are as follows:

 

                  

Percent

 
  

June 30, 2026

  

December 31, 2025

  

Increase

 

(Dollars in thousands)

 

Balance

  

%

  

Balance

  

%

  

(Decrease)

 
                     

Commercial:

                    

Commercial and industrial

 $1,537,029   31.3% $1,374,522   28.5%  11.8%

Vacant land, land development, and residential construction

  119,387   2.4   117,373   2.4   1.7 

Real estate – owner occupied

  803,883   16.4   778,869   16.2   3.2 

Real estate – non-owner occupied

  1,091,844   22.2   1,110,674   23.0   (1.7)

Real estate – multi-family and residential rental

  498,253   10.1   537,224   11.2   (7.3)

Total commercial

  4,050,396   82.4   3,918,662   81.3   3.4 
                     

Retail:

                    

1-4 family mortgages

  750,526   15.3   790,857   16.4   (5.1)

Other consumer loans

  114,631   2.3   112,369   2.3   2.0 

Total retail

  865,157   17.6   903,226   18.7   (4.2)
                     

Total loans

 $4,915,553   100.0% $4,821,888   100.0%  1.9%

 

 

Age analyses of past due loans were as follows:

 

                          

Recorded

 
          

Greater

              

Balance

 
  3059  6089  

Than 89

              

> 89

 
  

Days

  

Days

  

Days

  

Total

      

Total

  

Days and

 

(Dollars in thousands)

 Past Due  Past Due  Past Due  Past Due  Current  Loans  Accruing 

June 30, 2026

                            

Commercial:

                            

Commercial and industrial

 $0  $0  $0  $0  $1,537,029  $1,537,029  $0 

Vacant land, land development, and residential construction

  73   0   147   220   119,167   119,387   0 

Real estate – owner occupied

  134   0   289   423   803,460   803,883   0 

Real estate – non- owner occupied

  0   0   0   0   1,091,844   1,091,844   0 

Real estate – multi-family and residential rental

  0   0   0   0   498,253   498,253   0 

Total commercial

  207   0   436   643   4,049,753   4,050,396   0 
                             

Retail:

                            

1-4 family mortgages

  58   1,218   124   1,400   749,126   750,526   0 

Other consumer loans

  196   4   24   224   114,407   114,631   0 

Total retail

  254   1,222   148   1,624   863,533   865,157   0 
                             

Total past due loans

 $461  $1,222  $584  $2,267  $4,913,286  $4,915,553  $0 
                             

December 31, 2025

                            

Commercial:

                            

Commercial and industrial

 $294  $0  $0  $294  $1,374,228  $1,374,522  $0 

Vacant land, land development, and residential construction

  67   0   0   67   117,306   117,373   0 

Real estate – owner occupied

  219   0   29   248   778,621   778,869   0 

Real estate – non-owner occupied

  0   0   2,732   2,732   1,107,942   1,110,674   0 

Real estate – multi-family and residential rental

  0   0   0   0   537,224   537,224   0 

Total commercial

  580   0   2,761   3,341   3,915,321   3,918,662   0 
                             

Retail:

                            

1-4 family mortgages

  992   409   156   1,557   789,300   790,857   0 

Other consumer loans

  585   40   5   630   111,739   112,369   0 

Total retail

  1,577   449   161   2,187   901,039   903,226   0 
                             

Total past due loans

 $2,157  $449  $2,922  $5,528  $4,816,360  $4,821,888  $0 

 

 

Nonaccrual loans were as follows:

 

  

June 30, 2026

  

December 31, 2025

 
  

Recorded

      

Recorded

     
  

Principal

  

Related

  

Principal

  

Related

 

(Dollars in thousands)

 

Balance

  

Allowance

  

Balance

  

Allowance

 

With no allowance recorded:

                

Commercial:

                

Commercial and industrial

 $159  $0  $170  $0 

Vacant land, land development and residential construction

  210   0   201   0 

Real estate – owner occupied

  743   0   517   0 

Real estate – non-owner occupied

  0   0   0   0 

Real estate – multi-family and residential rental

  0   0   0   0 

Total commercial

  1,112   0   888   0 
                 

Retail:

                

1-4 family mortgages

  2,860   0   1,892   0 

Other consumer loans

  97   0   81   0 

Total retail

  2,957   0   1,973   0 
                 

Total with no allowance recorded

 $4,069  $0  $2,861  $0 
                 

With an allowance recorded:

                

Commercial:

                

Commercial and industrial

 $783  $758  $1,223  $1,063 

Vacant land, land development and residential construction

  0   0   0   0 

Real estate – owner occupied

  0   0   0   0 

Real estate – non-owner occupied

  0   0   2,732   2,732 

Real estate – multi-family and residential rental

  0   0   0   0 

Total commercial

  783   758   3,955   3,795 
                 

Retail:

                

1-4 family mortgages

  951   177   1,054   224 

Other consumer loans

  0   0   0   0 

Total retail

  951   177   1,054   224 
                 

Total with an allowance recorded

 $1,734  $935  $5,009  $4,019 
                 

Total nonaccrual loans:

                

Commercial

 $1,895  $758  $4,843  $3,795 

Retail

  3,908   177   3,027   224 

Total nonaccrual loans

 $5,803  $935  $7,870  $4,019 

 

Nonaccrual loans represent the entire balance of collateral dependent loans. As of June 30, 2026, and  December 31, 2025, all collateral dependent loans were secured by real estate, with the exception of those classified as commercial and industrial, which were secured by accounts receivable, inventory, and equipment. Interest income recognized on nonaccrual loans totaled $0.5 million and $0.3 million during the six months ended June 30, 2026, and 2025, respectively, reflecting the collection of interest at the time of principal pay off. 

 

 

Credit Quality Indicators. We utilize a comprehensive grading system for our commercial loans. All commercial loans are graded on a ten grade rating system. The rating system utilizes standardized grade paradigms that analyze several critical factors such as cash flow, operating performance, financial condition, collateral, industry condition and management. All commercial loans are graded at inception and reviewed and, if appropriate, re-graded at various intervals thereafter. The primary risk elements with respect to commercial loans are the financial condition of the borrower, sufficiency of collateral, and timeliness of scheduled payments. We have a policy of requesting and reviewing periodic financial statements from commercial loan customers and employ a disciplined and formalized review of the existence of collateral and its value. All commercial loans are graded using the following criteria:

 

Grade 1.

“Exceptional”  Loans with this rating contain very little, if any, risk.

  

Grade 2.

“Outstanding”  Loans with this rating have excellent and stable sources of repayment and conform to bank policy and regulatory requirements.

  

Grade 3.

“Very Good”  Loans with this rating have strong sources of repayment and conform to bank policy and regulatory requirements. These are loans for which repayment risks are acceptable.

  

Grade 4.

“Good”  Loans with this rating have solid sources of repayment and conform to bank policy and regulatory requirements. These are loans for which repayment risks are modest.

  

Grade 5.

“Acceptable”  Loans with this rating exhibit acceptable sources of repayment and conform with most bank policies and all regulatory requirements. These are loans for which repayment risks are satisfactory.

  

Grade 6.

“Monitor”  Loans with this rating are considered to have emerging weaknesses which may include negative current cash flow, high leverage, or operating losses. Generally, if further deterioration is observed, these credits will be downgraded to the criticized asset report.

  

Grade 7.

“Special Mention”  Loans with this rating have potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan at some future date.

  

Grade 8.

“Substandard”  Loans with this rating are inadequately protected by current sound net worth, paying capacity of the obligor, or of the pledged collateral, if any. A Substandard loan normally has one or more well-defined weaknesses that jeopardize the repayment of the debt. They are characterized by the distinct possibility of loss if the deficiencies are not corrected.

  

Grade 9.

“Doubtful”  Loans with this rating exhibit all the weaknesses inherent in the Substandard classification and where collection or liquidation in full is highly questionable and improbable.

  

Grade 10.

“Loss”  Loans with this rating are considered uncollectable, and of such little value that continuance as an active asset is not warranted.

 

The primary risk element with respect to each residential real estate loan and consumer loan is the timeliness of scheduled payments. We have a reporting system that monitors past due loans and have adopted policies to pursue creditors’ rights in order to preserve our collateral position. Retail loans that reach 90 days or more past due are generally placed into nonaccrual status and are categorized as nonperforming.

 

 

The following table reflects amortized cost basis of loans as of  June 30, 2026, and loan charge-offs during the six months ended June 30, 2026, based on year of origination:

 

                              

Revolving

  

Grand

 

(Dollars in thousands)

 2026  2025  2024  2023  2022  Prior  Term Total  Loans  Total 

Commercial:

                                    

Commercial and Industrial:

                     

Grades 1 – 4

 $59,146  $71,218  $40,715  $27,660  $6,246  $41,983  $246,968  $475,717  $722,685 

Grades 5 – 7

  68,792   93,854   109,112   30,939   11,036   7,091   320,824   472,465   793,289 

Grades 8 – 9

  8,402   0   0   878   0   318   9,598   11,457   21,055 

Total

 $136,340  $165,072  $149,827  $59,477  $17,282  $49,392  $577,390  $959,639  $1,537,029 

Year-to-date gross write offs

 $0  $0  $0  $8  $0  $0  $8  $0  $8 
                                     

Vacant Land, Land Development and Residential Construction:

                     

Grades 1 – 4

 $15,327  $13,035  $1,569  $1,198  $4,150  $8,015  $43,294  $10,872  $54,166 

Grades 5 – 7

  10,373   30,188   12,112   1,437   3,931   4,794   62,835   2,176   65,011 

Grades 8 – 9

  0   0   0   0   0   210   210   0   210 

Total

 $25,700  $43,223  $13,681  $2,635  $8,081  $13,019  $106,339  $13,048  $119,387 

Year-to-date gross write offs

 $0  $0  $0  $0  $0  $0  $0  $0  $0 
                                     

Real Estate – Owner Occupied:

                         

Grades 1 – 4

 $66,796  $131,568  $102,655  $50,905  $68,957  $63,123  $484,004  $5,548  $489,552 

Grades 5 – 7

  69,694   79,362   51,022   49,271   31,043   22,759   303,151   2,634   305,785 

Grades 8 – 9

  2,117   0   1,542   3,402   0   1,485   8,546   0   8,546 

Total

 $138,607  $210,930  $155,219  $103,578  $100,000  $87,367  $795,701  $8,182  $803,883 

Year-to-date gross write offs

 $0  $0  $0  $0  $0  $0  $0  $0  $0 
                                     

Real Estate – Non-Owner Occupied:

                         

Grades 1 – 4

 $45,326  $66,311  $68,600  $53,676  $78,861  $115,628  $428,402  $7,397  $435,799 

Grades 5 – 7

  131,340   105,191   143,136   146,395   56,244   68,815   651,121   4,924   656,045 

Grades 8 – 9

  0   0   0   0   0   0   0   0   0 

Total

 $176,666  $171,502  $211,736  $200,071  $135,105  $184,443  $1,079,523  $12,321  $1,091,844 

Year-to-date gross write offs

 $0  $0  $0  $0  $0  $0  $0  $0  $0 
                                     

Real Estate – Multi-Family and Residential Rental:

                         

Grades 1 – 4

 $28,586  $32,020  $9,756  $16,263  $12,962  $41,931  $141,518  $4,861  $146,379 

Grades 5 – 7

  167,666   101,501   48,533   13,123   14,272   6,779   351,874   0   351,874 

Grades 8 – 9

  0   0   0   0   0   0   0   0   0 

Total

 $196,252  $133,521  $58,289  $29,386  $27,234  $48,710  $493,392  $4,861  $498,253 

Year-to-date gross write offs

 $0  $0  $0  $0  $0  $0  $0  $0  $0 

Total Commercial

 $673,565  $724,248  $588,752  $395,147  $287,702  $382,931  $3,052,345  $998,051  $4,050,396 

Total Commercial year-to-date gross write offs

 $0  $0  $0  $8  $0  $0  $8  $0  $8 
                                     

Retail:

                                    

1-4 Family Mortgages:

                                    

Performing

 $38,414  $61,729  $39,835  $83,893  $259,194  $262,720  $745,785  $930  $746,715 

Nonperforming

  0   0   226   437   1,014   2,134   3,811   0   3,811 

Total

 $38,414  $61,729  $40,061  $84,330  $260,208  $264,854  $749,596  $930  $750,526 

Year-to-date gross write offs

 $0  $0  $0  $0  $0  $0  $0  $0  $0 
                                     

Other Consumer Loans:

                                    

Performing

 $2,305  $5,678  $6,180  $5,385  $2,297  $1,401  $23,246  $91,288  $114,534 

Nonperforming

  0   0   19   0   14   64   97   0   97 

Total

 $2,305  $5,678  $6,199  $5,385  $2,311  $1,465  $23,343  $91,288  $114,631 

Year-to-date gross write offs

 $0  $2  $0  $0  $0  $0  $2  $5  $7 

Total Retail

 $40,719  $67,407  $46,260  $89,715  $262,519  $266,319  $772,939  $92,218  $865,157 

Total Retail year-to-date gross write offs

 $0  $2  $0  $0  $0  $0  $2  $5  $7 
                                     

Total

 $714,284  $791,655  $635,012  $484,862  $550,221  $649,250  $3,825,284  $1,090,269  $4,915,553 

Total year-to-date gross write offs

 $0  $2  $0  $8  $0  $0  $10  $5  $15 

 

There were lines of credit with principal balances of $5.6 million as of December 31, 2025, that were converted to term loans during the first six months of 2026.

 

 

The following table reflects amortized cost basis of loans as of December 31, 2025, and loan charge-offs during the six months ended June 30, 2025, based on year of origination:

 

                              

Revolving

  

Grand

 

(Dollars in thousands)

 2025  2024  2023  2022  2021  Prior  Term Total  Loans  Total 

Commercial:

                                    

Commercial and Industrial:

                                    

Grades 1 – 4

 $82,163  $57,225  $38,063  $12,554  $35,423  $14,878  $240,306  $415,084  $655,390 

Grades 5 – 7

  143,638   125,617   46,445   23,137   5,396   3,092   347,325   357,379   704,704 

Grades 8 – 9

  2,189   0   732   0   0   327   3,248   11,180   14,428 

Total

 $227,990  $182,842  $85,240  $35,691  $40,819  $18,297  $590,879  $783,643  $1,374,522 

Year-to-date gross write offs

 $0  $4  $0  $0  $0  $0  $4  $7  $11 
                                     

Vacant Land, Land Development and Residential Construction:

                         

Grades 1 – 4

 $22,242  $4,849  $1,703  $7,676  $2,410  $6,752  $45,632  $10,283  $55,915 

Grades 5 – 7

  37,052   13,281   1,635   2,295   520   5,743   60,526   731   61,257 

Grades 8 – 9

  0   0   0   0   201   0   201   0   201 

Total

 $59,294  $18,130  $3,338  $9,971  $3,131  $12,495  $106,359  $11,014  $117,373 

Year-to-date gross write offs

 $0  $0  $0  $0  $0  $0  $0  $0  $0 
                                     

Real Estate – Owner Occupied:

                         

Grades 1 – 4

 $135,403  $137,672  $51,266  $77,169  $66,198  $18,302  $486,010  $7,686  $493,696 

Grades 5 – 7

  81,750   59,874   51,642   53,479   20,585   9,085   276,415   1,285   277,700 

Grades 8 – 9

  0   0   3,502   2,674   0   1,297   7,473   0   7,473 

Total

 $217,153  $197,546  $106,410  $133,322  $86,783  $28,684  $769,898  $8,971  $778,869 

Year-to-date gross write offs

 $0  $0  $0  $0  $0  $0  $0  $0  $0 
                                     

Real Estate – Non-Owner Occupied:

                         

Grades 1 – 4

 $93,669  $83,447  $55,500  $65,525  $73,727  $53,148  $425,016  $9,709  $434,725 

Grades 5 – 7

  145,795   153,731   170,018   77,964   69,335   51,411   668,254   4,963   673,217 

Grades 8 – 9

  2,732   0   0   0   0   0   2,732   0   2,732 

Total

 $242,196  $237,178  $225,518  $143,489  $143,062  $104,559  $1,096,002  $14,672  $1,110,674 

Year-to-date gross write offs

 $0  $0  $0  $0  $0  $0  $0  $0  $0 
                                     

Real Estate – Multi-Family and Residential Rental:

                         

Grades 1 – 4

 $40,264  $13,603  $32,341  $9,449  $32,465  $23,399  $151,521  $0  $151,521 

Grades 5 – 7

  165,703   55,785   128,190   27,959   1,862   6,204   385,703   0   385,703 

Grades 8 – 9

  0   0   0   0   0   0   0   0   0 

Total

 $205,967  $69,388  $160,531  $37,408  $34,327  $29,603  $537,224  $0  $537,224 

Year-to-date gross write offs

 $0  $0  $0  $0  $0  $0  $0  $0  $0 

Total Commercial

 $952,600  $705,084  $581,037  $359,881  $308,122  $193,638  $3,100,362  $818,300  $3,918,662 

Total Commercial year-to-date gross write offs

 $0  $4  $0  $0  $0  $0  $4  $7  $11 
                                     

Retail:

                                    

1-4 Family Mortgages:

                                    

Performing

 $62,063  $52,546  $102,023  $280,078  $181,242  $107,389  $785,341  $2,570  $787,911 

Nonperforming

  0   241   451   1,047   347   860   2,946   0   2,946 

Total

 $62,063  $52,787  $102,474  $281,125  $181,589  $108,249  $788,287  $2,570  $790,857 

Year-to-date gross write offs

 $0  $0  $0  $22  $61  $3  $86  $0  $86 
                                     

Other Consumer Loans:

                                    

Performing

 $6,574  $8,299  $7,056  $3,358  $1,274  $894  $27,455  $84,833  $112,288 

Nonperforming

  0   0   0   9   5   42   56   25   81 

Total

 $6,574  $8,299  $7,056  $3,367  $1,279  $936  $27,511  $84,858  $112,369 

Year-to-date gross write offs

 $0  $2  $2  $0  $0  $0  $4  $0  $4 

Total Retail

 $68,637  $61,086  $109,530  $284,492  $182,868  $109,185  $815,798  $87,428  $903,226 

Total Retail year-to-date gross write offs

 $0  $2  $2  $22  $61  $3  $90  $0  $90 
                                     

Total

 $1,021,237  $766,170  $690,567  $644,373  $490,990  $302,823  $3,916,160  $905,728  $4,821,888 

Total year-to-date gross write offs

 $0  $6  $2  $22  $61  $3  $94  $7  $101 

 

There were lines of credit with principal balances of $0.7 million as of December 31, 2024, that were converted to term loans during 2025. 

 

 

We use a migration to loss methodology to determine historical loss rates for commercial loans given the comprehensive loan grading process employed by Mercantile for over two decades, while an open pool approach is best suited for retail loans given the smaller dollar size of the segments. A baseline loss rate is produced at each reporting date for each loan portfolio segment using bank-specific loan charge-off and recovery data over a defined historical look-back period. The look-back period represents the number of data periods that will be used to calculate a baseline loss rate for each loan portfolio segment. We determined that the look-back period commencing on January 1, 2011, through the current reporting date was reasonable and appropriate, which was used in the calculation of both the June 30, 2026, and  December 31, 2025, allowance for credit losses.

 

Our historical loss rate is then applied to future loan balances at the instrument level based on remaining contractual life adjusted for amortization, prepayment and default to develop a baseline lifetime loss. Our prepayment speed assumptions are developed at the loan segment level based upon the consideration of all relevant data which we believe could impact anticipated customer behavior, including changes in interest rates, economic conditions, and underlying property valuations. For the commercial portfolio segments, we assumed a 2.0% prepayment speed as of both June 30, 2026, and  December 31, 2025, as we deemed there to be no considerable changes from historical experience. For the retail 1-4 family mortgage and retail other consumer portfolios, we used a prepayment speed of 9.5% as of both  June 30, 2026, and  December 31, 2025


During each reporting period, we also consider the need to adjust the historical loss rates as determined to reflect the extent to which we expect current conditions and reasonable and supportable economic forecasts to differ from the conditions that existed for the period over which the historical loss information was determined. These qualitative adjustments may increase or decrease our estimate of expected future credit losses. As of June 30, 2026, and  December 31, 2025, we used a one-year reasonable and supportable economic forecast period, with a six-month straight-line reversion period for all loan segments. The economic forecasts used for our June 30, 2026, allowance calculation reflected a $0.4 million allowance balance reduction. The forecasts used for our December 31, 2025, allowance calculation reflected a $0.3 million allowance balance reduction.

 

The allowance for PSL and PCD loans acquired from the acquisition of Eastern Michigan Financial Corporation and its wholly owned banking subsidiary, Eastern Michigan Bank, was measured at the loan segment level using proxy expected lifetime loss rates adjusted for qualitative risk factors, including lending management experience, loan review and audit results, asset quality and portfolio trends, loan portfolio growth, industry concentrations, trends in underlying collateral, external factors, and economic conditions not already captured.

 

Individual loans exhibiting unique risk characteristics, which differentiated the loans from other loans within the loan segments and were evaluated for expected credit losses on an individual basis, totaled $4.6 million and $7.9 million as of June 30, 2026, and  December 31, 2025, respectively. Individual allowance allocations totaled $0.9 million and $4.0 million as of June 30, 2026, and  December 31, 2025, respectively.

 

Activity in the allowance for credit losses during the three and six months ended June 30, 2026, and 2025, were as follows:

 

(Dollars in thousands)

 Commercial and industrial  Commercial vacant land, land development and residential construction  Commercial real estate – owner occupied  Commercial real estate – non-owner occupied  Commercial real estate – multi-family and residential rental  

1-4 family mortgages

  Other consumer loans  

Unallocated

  

Total

 
                                     

Balance at 3-31-2026

 $12,824  $545  $7,845  $14,661  $4,685  $13,464  $2,690  $23  $56,737 

Provision for credit losses

  740   (12)  199   (2,485)  368   (803)  108   85   (1,800)

Charge-offs

  (8)  0   0   0   0   0   (2)  0   (10)

Recoveries

  217   13   4   228   4   38   10   0   514 

Balance at 6-30-2026

 $13,773  $546  $8,048  $12,404  $5,057  $12,699  $2,806  $108  $55,441 
                                     

Balance at 12-31-2025

 $12,576  $478  $7,629  $15,074  $5,514  $14,199  $2,638  $83  $58,191 

Provision for credit losses

  832   19   405   (2,898)  (465)  (1,668)  150   25   (3,600)

Charge-offs

  (8)  0   0   0   0   0   (7)  0   (15)

Recoveries

  373   49   14   228   8   168   25   0   865 

Balance at 6-30-2026

 $13,773  $546  $8,048  $12,404  $5,057  $12,699  $2,806  $108  $55,441 
                                     

Balance at 3-31-2025

 $11,798  $386  $7,679  $11,946  $3,878  $18,874  $2,102  $3  $56,666 

Provision for credit losses

  (39)  0   11   1,854   416   (989)  207   140   1,600 

Charge-offs

  (11)  0   0   0   0   (25)  (2)  0   (38)

Recoveries

  23   1   1   0   3   105   14   0   147 

Balance at 6-30-2025

 $11,771  $387  $7,691  $13,800  $4,297  $17,965  $2,321  $143  $58,375 
                                     

Balance at 12-31-2024

 $11,165  $367  $7,671  $10,919  $3,667  $18,702  $1,936  $27  $54,454 

Provision for credit losses

  559   18   17   2,881   622   (803)  290   116   3,700 

Charge-offs

  (11)  0   0   0   0   (86)  (4)  0   (101)

Recoveries

  58   2   3   0   8   152   99   0   322 

Balance at 6-30-2025

 $11,771  $387  $7,691  $13,800  $4,297  $17,965  $2,321  $143  $58,375 
                                     

 

 

The following table presents the period-end amortized cost basis of modifications to borrowers experiencing financial difficulty by type of modification made during the three months ended June 30, 2026:

 

  

Interest Rate

      

Principal

 

(Dollars in thousands)

 

Reduction

  

Term Extension

  

Forgiveness

 

Commercial:

            

Commercial and industrial

 $0  $5,824  $0 

Vacant land, land development and residential construction

  0   0   0 

Real estate – owner occupied

  0   2,117   0 

Real estate – non-owner occupied

  0   0   0 

Real estate – multi-family and residential rental

  0   0   0 

Total commercial

 $0  $7,941  $0 
             

Retail:

            

1-4 family mortgages

  0   0   0 

Other consumer loans

  0   0   0 

Total retail

 $0  $0  $0 
             

Total loans

 $0  $7,941  $0 

 

The following table presents the period-end amortized cost basis of modifications to borrowers experiencing financial difficulty by type of modification made during the six months ended June 30, 2026:

 

  

Interest Rate

      

Principal

 

(Dollars in thousands)

 

Reduction

  

Term Extension

  

Forgiveness

 

Commercial:

            

Commercial and industrial

 $0  $7,001  $0 

Vacant land, land development and residential construction

  0   0   0 

Real estate – owner occupied

  0   2,117   0 

Real estate – non-owner occupied

  0   0   0 

Real estate – multi-family and residential rental

  0   0   0 

Total commercial

 $0  $9,118  $0 
             

Retail:

            

1-4 family mortgages

  0   0   0 

Other consumer loans

  0   0   0 

Total retail

 $0  $0  $0 
             

Total loans

 $0  $9,118  $0 

 

The following table presents the period-end amortized cost basis of modifications to borrowers experiencing financial difficulty by type of modification made during the three months ended June 30, 2025:

 

 

 

 

  

Interest Rate

      

Principal

 

(Dollars in thousands)

 

Reduction

  

Term Extension

  

Forgiveness

 

Commercial:

            

Commercial and industrial

 $0  $20  $0 

Vacant land, land development and residential construction

  0   0   0 

Real estate – owner occupied

  0   0   0 

Real estate – non-owner occupied

  0   0   0 

Real estate – multi-family and residential rental

  0   0   0 

Total commercial

 $0  $20  $0 
             

Retail:

            

1-4 family mortgages

  0   0   0 

Other consumer loans

  0   0   0 

Total retail

 $0  $0  $0 
             

Total loans

 $0  $20  $0 

 

 

The following table presents the period-end amortized cost basis of modifications to borrowers experiencing financial difficulty by type of modification made during the six months ended June 30, 2025:

 

  

Interest Rate

      

Principal

 

(Dollars in thousands)

 

Reduction

  

Term Extension

  

Forgiveness

 

Commercial:

            

Commercial and industrial

 $0  $20  $0 

Vacant land, land development and residential construction

  0   0   0 

Real estate – owner occupied

  0   0   0 

Real estate – non-owner occupied

  0   0   0 

Real estate – multi-family and residential rental

  0   0   0 

Total commercial

 $0  $20  $0 
             

Retail:

            

1-4 family mortgages

  0   0   0 

Other consumer loans

  0   0   0 

Total retail

 $0  $0  $0 
             

Total loans

 $0  $20  $0 

 

The following table presents the amortized cost basis of loans that have been modified in the past twelve months to borrowers experiencing financial difficulty by payment status and loan segment as of June 30, 2026:

 

      

30 – 89 Days

  

90 + Days

     

(Dollars in thousands)

 

Current

  

Past Due

  

Past Due

  

Total

 

Commercial:

                

Commercial and industrial

 $11,712  $0  $0  $11,712 

Vacant land, land development and residential construction

  0   0   0   0 

Real estate – owner occupied

  2,346   0   0   2,346 

Real estate – non-owner occupied

  0   0   0   0 

Real estate – multi-family and residential rental

  0   0   0   0 

Total commercial

 $14,058  $0  $0  $14,058 
                 

Retail:

                

1-4 family mortgages

  0   0   0   0 

Other consumer loans

  0   0   0   0 

Total retail

 $0  $0  $0  $0 
                 

Total loans

 $14,058  $0  $0  $14,058