XML 19 R13.htm IDEA: XBRL DOCUMENT v3.25.3
Loans and Allowance for Credit Losses
9 Months Ended
Sep. 30, 2025
Receivables [Abstract]  
Loans and Allowance for Credit Losses

NOTE 3 – LOANS AND ALLOWANCE FOR CREDIT LOSSES

 

Loans by type as a percentage of the portfolio were as follows:

 

September 30, 2025

 

 

December 31, 2024

 

 

 

 

 

(Dollars in thousands)

 Balance

 

%

 

 

 Balance

 

%

 

 

Percent Increase (Decrease)

Agricultural

$

51,183

 

 

1.8

%

 

$

48,221

 

 

3.1

%

 

 

6.1

 

%

Commercial and Industrial

 

352,876

 

 

12.1

%

 

 

228,256

 

 

14.8

%

 

 

54.6

 

%

Commercial Real Estate

 

1,728,774

 

 

59.4

%

 

 

901,130

 

 

58.3

%

 

 

91.8

 

%

Consumer

 

27,328

 

 

0.9

%

 

 

29,412

 

 

1.9

%

 

 

(7.1

)

%

Construction Real Estate

 

18,441

 

 

0.6

%

 

 

17,042

 

 

1.1

%

 

 

8.2

 

%

Residential Real Estate

 

728,843

 

 

25.0

%

 

 

281,701

 

 

18.2

%

 

 

158.7

 

%

Loans to Other Financial Institutions

 

2,483

 

 

0.1

%

 

 

39,878

 

 

2.6

%

 

 

(93.8

)

%

Gross Loans

$

2,909,928

 

 

 

 

$

1,545,640

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses

 

34,754

 

 

1.19

%

 

 

16,552

 

 

1.07

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loans

$

2,875,174

 

 

 

 

$

1,529,088

 

 

 

 

 

 

 

 

Activity in the allowance for credit losses and balances in the loan portfolio were as follows:

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans to Other

 

 

 

 

(Dollars in thousands)

 

 

 

 

And

 

 

 

 

 

Commercial

 

 

Construction

 

 

Residential

 

 

Financial

 

 

 

 

 

 

Agricultural

 

 

Industrial

 

 

Consumer

 

 

Real Estate

 

 

Real Estate

 

 

Real Estate

 

 

Institutions

 

 

Total

 

Allowance for Credit Losses Three Months Ended September 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

219

 

 

$

5,240

 

 

$

772

 

 

$

18,311

 

 

$

90

 

 

$

10,161

 

 

$

5

 

 

$

34,798

 

Charge-offs

 

 

-

 

 

 

-

 

 

 

(193

)

 

 

(185

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(378

)

Recoveries

 

 

-

 

 

 

2

 

 

 

131

 

 

 

-

 

 

 

-

 

 

 

1

 

 

 

-

 

 

 

134

 

Provision

 

 

14

 

 

 

1,055

 

 

 

26

 

 

 

(551

)

 

 

(7

)

 

 

(336

)

 

 

(1

)

 

 

200

 

Ending balance

 

$

233

 

 

$

6,297

 

 

$

736

 

 

$

17,575

 

 

$

83

 

 

$

9,826

 

 

$

4

 

 

$

34,754

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Credit Losses Nine Months Ended September 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

90

 

 

$

2,260

 

 

$

733

 

 

$

9,460

 

 

$

59

 

 

$

3,890

 

 

$

60

 

 

$

16,552

 

Acquisition related allowance for credit loss (PCD)

 

 

2

 

 

 

2,963

 

 

 

-

 

 

 

1,791

 

 

 

-

 

 

 

168

 

 

 

-

 

 

 

4,924

 

Charge-offs

 

 

-

 

 

 

(9

)

 

 

(586

)

 

 

(393

)

 

 

-

 

 

 

(52

)

 

 

-

 

 

 

(1,040

)

Recoveries

 

 

-

 

 

 

8

 

 

 

273

 

 

 

-

 

 

 

-

 

 

 

25

 

 

 

-

 

 

 

306

 

Provision

 

 

141

 

 

 

1,075

 

 

 

316

 

 

 

6,717

 

 

 

24

 

 

 

5,795

 

 

 

(56

)

 

 

14,013

 

Ending balance

 

$

233

 

 

$

6,297

 

 

$

736

 

 

$

17,575

 

 

$

83

 

 

$

9,826

 

 

$

4

 

 

$

34,754

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for credit loss

 

$

-

 

 

$

2,916

 

 

$

-

 

 

$

637

 

 

$

-

 

 

$

38

 

 

$

-

 

 

$

3,591

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Collectively evaluated for credit loss

 

$

233

 

 

$

3,382

 

 

$

736

 

 

$

16,938

 

 

$

82

 

 

$

9,788

 

 

$

4

 

 

$

31,163

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for credit loss

 

$

5

 

 

$

8,176

 

 

 

1

 

 

$

4,506

 

 

$

 

 

$

2,944

 

 

$

-

 

 

$

15,632

 

Collectively evaluated for credit loss

 

 

51,178

 

 

 

344,700

 

 

 

27,327

 

 

 

1,724,268

 

 

 

18,441

 

 

 

725,899

 

 

 

2,483

 

 

 

2,894,296

 

Ending loan balance

 

$

51,183

 

 

$

352,876

 

 

$

27,328

 

 

$

1,728,774

 

 

$

18,441

 

 

$

728,843

 

 

$

2,483

 

 

$

2,909,928

 

 

 

The outstanding balance and related ACL on PCD loans as of March 1, 2025 (the acquisition date) and September 30, 2025 is as follows (in thousands):

 

 

 

 

As of September 30, 2025

 

 

As of March 1, 2025

 

 

 

Loan Balance

 

 

ACL Balance

 

 

Loan Balance

 

 

ACL Balance

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural

 

$

460

 

 

$

2

 

 

$

611

 

 

$

2

 

Commercial and Industrial

 

 

11,628

 

 

 

2,934

 

 

 

13,572

 

 

 

2,960

 

Commercial Real Estate

 

 

65,988

 

 

 

1,096

 

 

 

79,444

 

 

 

1,791

 

Consumer

 

 

12

 

 

 

-

 

 

 

32

 

 

 

0

 

Residential Real Estate

 

 

18,014

 

 

 

138

 

 

 

19,252

 

 

 

171

 

Total

 

$

96,102

 

 

$

4,170

 

 

$

112,911

 

 

$

4,924

 

 

There were no PCD loans in the prior year.

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans to Other

 

 

 

 

(Dollars in thousands)

 

 

 

and

 

 

 

 

 

Commercial

 

 

Construction

 

 

Residential

 

 

Financial

 

 

 

 

 

Agricultural

 

 

Industrial

 

 

Consumer

 

 

Real Estate

 

 

Real Estate

 

 

Real Estate

 

 

Institutions

 

 

Total

 

Allowance for Credit Losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

$

90

 

 

$

2,260

 

 

$

733

 

 

$

9,460

 

 

$

59

 

 

$

3,890

 

 

$

60

 

 

$

16,552

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending loan balance

$

48,221

 

 

$

228,256

 

 

$

29,412

 

 

$

901,130

 

 

$

17,042

 

 

$

281,701

 

 

$

39,878

 

 

$

1,545,640

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

and

 

 

 

 

 

Commercial

 

 

Construction

 

 

Residential

 

 

Loans to Other

 

 

 

 

 

Agricultural

 

 

Industrial

 

 

Consumer

 

 

Real Estate

 

 

Real Estate

 

 

Real Estate

 

 

Financial Institution

 

 

Total

 

Allowance for Credit Losses Three Months Ended September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

$

112

 

 

$

2,161

 

 

$

795

 

 

$

9,360

 

 

$

49

 

 

$

3,625

 

 

$

50

 

 

$

16,152

 

Charge-offs

 

-

 

 

 

-

 

 

 

(166

)

 

 

-

 

 

 

-

 

 

 

(23

)

 

 

-

 

 

 

(189

)

Recoveries

 

-

 

 

 

2

 

 

 

96

 

 

 

-

 

 

 

-

 

 

 

4

 

 

 

-

 

 

 

102

 

Provision

 

(2

)

 

 

307

 

 

 

36

 

 

 

(140

)

 

 

(13

)

 

 

227

 

 

 

10

 

 

 

425

 

Ending balance

$

110

 

 

$

2,470

 

 

$

761

 

 

$

9,220

 

 

$

36

 

 

$

3,833

 

 

$

60

 

 

$

16,490

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Credit Losses Nine Months Ended September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

$

94

 

 

$

2,216

 

 

$

823

 

 

$

8,820

 

 

$

58

 

 

$

3,644

 

 

$

30

 

 

$

15,685

 

Charge-offs

 

-

 

 

 

(1

)

 

 

(616

)

 

 

-

 

 

 

-

 

 

 

(23

)

 

 

-

 

 

 

(640

)

Recoveries

 

-

 

 

 

13

 

 

 

321

 

 

 

-

 

 

 

-

 

 

 

11

 

 

 

-

 

 

 

345

 

Provision

 

16

 

 

 

242

 

 

 

233

 

 

 

400

 

 

 

(22

)

 

 

201

 

 

 

30

 

 

 

1,100

 

Ending balance

$

110

 

 

$

2,470

 

 

$

761

 

 

$

9,220

 

 

$

36

 

 

$

3,833

 

 

$

60

 

 

$

16,490

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for credit loss

$

1

 

 

$

7

 

 

$

1

 

 

$

1

 

 

$

-

 

 

$

78

 

 

$

-

 

 

$

88

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Collectively evaluated for credit loss

$

109

 

 

$

2,463

 

 

$

760

 

 

$

9,219

 

 

$

36

 

 

$

3,755

 

 

$

60

 

 

$

16,402

 

 

The process to monitor the credit quality of ChoiceOne’s loan portfolio includes tracking (1) the risk ratings of business loans and (2) delinquent and nonperforming consumer loans. Business loans are risk rated on a scale of 1 to 9. A description of the characteristics of the ratings follows:

 

Risk Rating 1 through 5 or pass: These loans are considered pass credits. They exhibit acceptable credit risk and demonstrate the ability to repay the loan from normal business operations.

 

Risk rating 6 or special mention: Loans and other credit extensions bearing this grade are considered to be inadequately protected by the current net worth and debt service capacity of the borrower or of any pledged collateral. These obligations, even if apparently protected by collateral value, have well-defined weaknesses related to adverse financial, managerial, economic, market, or political conditions that have clearly jeopardized repayment of principal and interest as originally intended. Furthermore, there is the possibility that ChoiceOne Bank will sustain some future loss if such weaknesses are not corrected. Clear loss potential, however, does not have to exist in any individual assets classified as special mention. Loans falling into this category should have clear action plans and timelines with benchmarks to determine which direction the relationship will move.

 

Risk rating 7 or substandard: Loans and other credit extensions graded “7” have all the weaknesses inherent in those graded “6”, with the added characteristic that the severity of the weaknesses makes collection or liquidation in full highly questionable or improbable based upon currently existing facts, conditions, and values. Loans in this classification should be evaluated for non-accrual status. All nonaccrual commercial and Retail loans must be at a minimum graded a risk code “7”.

 

Risk rating 8 or doubtful: Loans and other credit extensions bearing this grade have been determined to have the extreme probability of some loss, but because of certain important and reasonably specific factors, the amount of loss cannot be determined. Such pending factors could include merger or liquidation, additional capital injection, refinancing plans, or perfection of liens on additional collateral.

 

Risk rating 9 or loss: Loans in this classification are considered uncollectible and cannot be justified as a viable asset of ChoiceOne Bank. This classification does not mean the loan has absolutely no recovery value, but that it is neither practical nor desirable to defer writing off this loan even though partial recovery may be obtained in the future.

The following tables reflect the amortized cost basis of loans as of September 30, 2025 based on year of origination (dollars in thousands):

 

Commercial:

2025

 

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

Prior

 

 

Term Loans Total

 

 

Revolving Loans

 

 

Grand Total

 

 Agricultural

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Pass

$

3,743

 

 

$

4,209

 

 

$

1,858

 

 

$

3,706

 

 

$

4,952

 

 

$

19,586

 

 

$

38,054

 

 

$

12,794

 

 

$

50,848

 

 Special mention

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

157

 

 

 

157

 

 

 

-

 

 

 

157

 

 Substandard

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

178

 

 

 

178

 

 

 

-

 

 

 

178

 

 Doubtful

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Loss

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Total

$

3,743

 

 

$

4,209

 

 

$

1,858

 

 

$

3,706

 

 

$

4,952

 

 

$

19,921

 

 

$

38,389

 

 

$

12,794

 

 

$

51,183

 

 Current year-to-date gross write-offs (1)

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Commercial and Industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Pass

$

43,364

 

 

$

44,434

 

 

$

18,784

 

 

$

37,820

 

 

$

13,564

 

 

$

23,539

 

 

$

181,505

 

 

$

158,391

 

 

$

339,896

 

 Special mention

 

-

 

 

 

-

 

 

 

-

 

 

 

152

 

 

 

163

 

 

 

106

 

 

 

421

 

 

 

-

 

 

 

421

 

 Substandard

 

-

 

 

 

692

 

 

 

5,804

 

 

 

46

 

 

 

1,471

 

 

 

1,758

 

 

 

9,771

 

 

 

2,788

 

 

 

12,559

 

 Doubtful

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Loss

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Total

$

43,364

 

 

$

45,126

 

 

$

24,588

 

 

$

38,018

 

 

$

15,198

 

 

$

25,403

 

 

$

191,697

 

 

$

161,179

 

 

$

352,876

 

 Current year-to-date gross write-offs (1)

$

-

 

 

$

-

 

 

$

9

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

9

 

 

$

-

 

 

$

9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Pass

$

156,993

 

 

$

180,641

 

 

$

141,991

 

 

$

338,974

 

 

$

236,175

 

 

$

415,475

 

 

$

1,470,249

 

 

$

223,075

 

 

$

1,693,324

 

 Special mention

 

-

 

 

 

-

 

 

 

212

 

 

 

14,068

 

 

 

1,561

 

 

 

5,199

 

 

 

21,040

 

 

 

-

 

 

 

21,040

 

 Substandard

 

-

 

 

 

110

 

 

 

1,430

 

 

 

8,662

 

 

 

-

 

 

 

4,208

 

 

 

14,410

 

 

 

-

 

 

 

14,410

 

 Doubtful

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Loss

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Total

$

156,993

 

 

$

180,751

 

 

$

143,633

 

 

$

361,704

 

 

$

237,736

 

 

$

424,882

 

 

$

1,505,699

 

 

$

223,075

 

 

$

1,728,774

 

 Current year-to-date gross write-offs (1)

$

-

 

 

$

-

 

 

$

36

 

 

$

257

 

 

$

-

 

 

$

100

 

 

$

393

 

 

$

-

 

 

$

393

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Total Commercial Loans

$

204,100

 

 

$

230,086

 

 

$

170,079

 

 

$

403,428

 

 

$

257,886

 

 

$

470,206

 

 

$

1,735,785

 

 

$

397,048

 

 

$

2,132,833

 

 

 

 Retail:

2025

 

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

Prior

 

 

Term Loans Total

 

 

Revolving Loans

 

 

Grand Total

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

5,167

 

 

$

4,176

 

 

$

5,208

 

 

$

6,320

 

 

$

3,321

 

 

$

2,333

 

 

$

26,525

 

 

$

754

 

 

$

27,279

 

Nonperforming

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Nonaccrual

 

-

 

 

 

-

 

 

 

13

 

 

 

-

 

 

 

27

 

 

 

8

 

 

 

48

 

 

 

1

 

 

 

49

 

Total

$

5,167

 

 

$

4,176

 

 

$

5,221

 

 

$

6,320

 

 

$

3,348

 

 

$

2,341

 

 

$

26,573

 

 

$

755

 

 

$

27,328

 

Current year-to-date gross write-offs (1)

$

9

 

 

$

37

 

 

$

76

 

 

$

11

 

 

$

6

 

 

$

7

 

 

$

146

 

 

$

-

 

 

$

146

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

2,067

 

 

$

1,179

 

 

$

-

 

 

$

-

 

 

$

501

 

 

$

-

 

 

$

3,747

 

 

$

14,584

 

 

$

18,331

 

Nonperforming

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Nonaccrual

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

110

 

 

 

110

 

Total

$

2,067

 

 

$

1,179

 

 

$

-

 

 

$

-

 

 

$

501

 

 

$

-

 

 

$

3,747

 

 

$

14,694

 

 

$

18,441

 

Current year-to-date gross write-offs (1)

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

52,954

 

 

$

55,531

 

 

$

64,393

 

 

$

162,816

 

 

$

109,639

 

 

$

161,232

 

 

$

606,565

 

 

$

113,536

 

 

$

720,101

 

Nonperforming

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Nonaccrual

 

-

 

 

 

380

 

 

 

760

 

 

 

2,979

 

 

 

2,086

 

 

 

2,102

 

 

 

8,307

 

 

 

435

 

 

 

8,742

 

Total

$

52,954

 

 

$

55,911

 

 

$

65,153

 

 

$

165,795

 

 

$

111,725

 

 

$

163,334

 

 

$

614,872

 

 

$

113,971

 

 

$

728,843

 

Current year-to-date gross write-offs (1)

$

-

 

 

$

-

 

 

$

17

 

 

$

4

 

 

$

30

 

 

$

1

 

 

$

52

 

 

$

-

 

 

$

52

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans to Other Financial Institutions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

2,483

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

2,483

 

 

$

-

 

 

$

2,483

 

Nonperforming

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Nonaccrual

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total

$

2,483

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

2,483

 

 

$

-

 

 

$

2,483

 

Current year-to-date gross write-offs (1)

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Retail Loans

$

62,671

 

 

$

61,266

 

 

$

70,374

 

 

$

172,115

 

 

$

115,574

 

 

$

165,675

 

 

$

647,675

 

 

$

129,420

 

 

$

777,095

 

 

(1) It is noted that write-offs in the tables above do not include checking account write-offs. Checking account write-offs during the first nine months of 2025 were $440,000 or an annualized $587,000 compared to $607,000 during the full year 2024.

 

The following tables reflect the amortized cost basis of loans as of December 31, 2024 based on year of origination (dollars in thousands):

 

Commercial:

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Term Loans Total

 

 

Revolving Loans

 

 

Grand Total

 

 Agricultural

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Pass

$

7,669

 

 

$

1,729

 

 

$

2,998

 

 

$

2,867

 

 

$

1,545

 

 

$

18,573

 

 

$

35,381

 

 

$

12,666

 

 

$

48,047

 

 Special mention

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

174

 

 

 

174

 

 

 

-

 

 

 

174

 

 Substandard

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Doubtful

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Loss

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Total

$

7,669

 

 

$

1,729

 

 

$

2,998

 

 

$

2,867

 

 

$

1,545

 

 

$

18,747

 

 

$

35,555

 

 

$

12,666

 

 

$

48,221

 

 Current year-to-date gross write-offs (1)

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Commercial and Industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Pass

$

40,184

 

 

$

17,481

 

 

$

30,769

 

 

$

14,659

 

 

$

6,100

 

 

$

10,110

 

 

$

119,303

 

 

$

108,656

 

 

$

227,959

 

 Special mention

 

-

 

 

 

 

 

 

84

 

 

 

14

 

 

 

24

 

 

 

174

 

 

 

296

 

 

 

-

 

 

 

296

 

 Substandard

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1

 

 

 

1

 

 

 

-

 

 

 

1

 

 Doubtful

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Loss

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Total

$

40,184

 

 

$

17,481

 

 

$

30,853

 

 

$

14,673

 

 

$

6,124

 

 

$

10,285

 

 

$

119,600

 

 

$

108,656

 

 

$

228,256

 

 Current year-to-date gross write-offs (1)

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

7

 

 

$

7

 

 

$

-

 

 

$

7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Pass

$

150,126

 

 

$

140,105

 

 

$

120,517

 

 

$

99,381

 

 

$

69,773

 

 

$

151,908

 

 

$

731,810

 

 

$

165,046

 

 

$

896,856

 

 Special mention

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

4,274

 

 

 

4,274

 

 

 

-

 

 

 

4,274

 

 Substandard

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Doubtful

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Loss

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Total

$

150,126

 

 

$

140,105

 

 

$

120,517

 

 

$

99,381

 

 

$

69,773

 

 

$

156,182

 

 

$

736,084

 

 

$

165,046

 

 

$

901,130

 

 Current year-to-date gross write-offs (1)

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Total Commercial Loans

$

197,979

 

 

$

159,315

 

 

$

154,368

 

 

$

116,921

 

 

$

77,442

 

 

$

185,214

 

 

$

891,239

 

 

$

286,368

 

 

$

1,177,607

 

 

 

 Retail:

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Term Loans Total

 

 

Revolving Loans

 

 

Grand Total

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

6,489

 

 

$

6,636

 

 

$

8,427

 

 

$

4,240

 

 

$

1,632

 

 

$

1,283

 

 

$

28,707

 

 

$

697

 

 

$

29,404

 

Nonperforming

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Nonaccrual

 

-

 

 

 

7

 

 

 

1

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

8

 

 

 

-

 

 

 

8

 

Total

$

6,489

 

 

$

6,643

 

 

$

8,428

 

 

$

4,240

 

 

$

1,632

 

 

$

1,283

 

 

$

28,715

 

 

$

697

 

 

$

29,412

 

Current year-to-date gross write-offs (1)

$

-

 

 

$

69

 

 

$

111

 

 

$

11

 

 

$

-

 

 

$

2

 

 

$

193

 

 

$

-

 

 

$

193

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

1,436

 

 

$

451

 

 

$

-

 

 

$

522

 

 

$

-

 

 

$

-

 

 

$

2,409

 

 

$

14,404

 

 

$

16,813

 

Nonperforming

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Nonaccrual

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

229

 

 

 

229

 

Total

$

1,436

 

 

$

451

 

 

$

-

 

 

$

522

 

 

$

-

 

 

$

-

 

 

$

2,409

 

 

$

14,633

 

 

$

17,042

 

Current year-to-date gross write-offs (1)

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

40,095

 

 

$

43,531

 

 

$

54,379

 

 

$

25,350

 

 

$

13,717

 

 

$

45,051

 

 

$

222,123

 

 

$

56,111

 

 

$

278,234

 

Nonperforming

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Nonaccrual

 

63

 

 

 

292

 

 

 

1,864

 

 

 

736

 

 

 

278

 

 

 

183

 

 

 

3,416

 

 

 

51

 

 

 

3,467

 

Total

$

40,158

 

 

$

43,823

 

 

$

56,243

 

 

$

26,086

 

 

$

13,995

 

 

$

45,234

 

 

$

225,539

 

 

$

56,162

 

 

$

281,701

 

Current year-to-date gross write-offs (1)

$

-

 

 

$

23

 

 

$

-

 

 

$

1

 

 

$

-

 

 

$

6

 

 

$

30

 

 

$

-

 

 

$

30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans to Other Financial Institutions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

39,878

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

39,878

 

 

$

-

 

 

$

39,878

 

Nonperforming

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Nonaccrual

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total

$

39,878

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

39,878

 

 

$

-

 

 

$

39,878

 

Current year-to-date gross write-offs (1)

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Retail Loans

$

87,961

 

 

$

50,917

 

 

$

64,671

 

 

$

30,848

 

 

$

15,627

 

 

$

46,517

 

 

$

296,541

 

 

$

71,492

 

 

$

368,033

 

(1) It is noted that write-offs in the tables above do not include checking account write-offs. Checking account write-offs were $607,000 during the full year 2024.

 

The following tables present the amortized cost basis of the loans modified to borrowers experiencing financial difficulty disaggregated by class of financing receivable and type of concession granted during the first nine months of 2025 and the full year 2024.

 

For the period ended:

September 30, 2025

 

 

 

 

 

 

 

 

 

 

Term Extension

 

 

 

 

 

 

% of Total

 

 

 

 

 

 

Class of

 

 

(Dollars in thousands)

Amortized

 

 

Financing

 

 

 

Cost Basis

 

 

Receivable

 

 

Commercial real estate

$

761

 

 

 

0

%

 

Residential real estate

 

131

 

 

 

0

%

 

Total

$

892

 

 

 

 

 

 

 

 

For the period ended:

December 31, 2024

 

 

 

 

 

 

 

 

Term Extension

 

 

 

 

 

% of Total

 

 

 

 

 

Class of

 

(Dollars in thousands)

Amortized

 

 

Financing

 

 

Cost Basis

 

 

Receivable

 

Residential real estate

$

121

 

 

 

0

%

Total

$

121

 

 

 

 

 

The following table presents the financial effect by type of modification made to borrowers experiencing financial difficulty and class of financing receivable during the first nine months of 2025 and the full year 2024.

 

For the period ended:

September 30, 2025

 

 

Term Extension

 

Commercial real estate

Reduced interest rate upon listing a property for sale

 

Residential real estate

Provided with new payment schedule to catch up on past due balance

 

 

For the period ended:

December 31, 2024

 

Term Extension

Residential real estate

Provided with new five year payment plan based on bankruptcy

 

The following table presents the period-end amortized cost basis of financing receivables that had a payment default during the period and were modified in the 12 months before default to borrowers experiencing financial difficulty.

 

For the period ended:

September 30, 2025

 

(Dollars in thousands)

Interest rate reduction

 

 

Term extension

 

 

 

 

 

 

 

Commercial real estate

$

761

 

 

$

-

 

Residential real estate

 

-

 

 

 

131

 

Total

$

761

 

 

$

131

 

 

For the period ended:

December 31, 2024

 

(Dollars in thousands)

Interest rate reduction

 

 

Term extension

 

 

 

 

 

 

 

Residential real estate

$

-

 

 

$

121

 

Total

$

-

 

 

$

121

 

 

The following table presents the period-end amortized cost basis of loans that have been modified in the past 12 months to borrowers experiencing financial difficulty by payment status and class of financing receivable.

 

For the period ended:

September 30, 2025

 

(Dollars in thousands)

Current

 

 

30-89 days

 

 

Greater than 90 days

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

$

-

 

 

$

-

 

 

$

761

 

 

$

761

 

Residential real estate

 

131

 

 

 

-

 

 

 

-

 

 

 

131

 

Total

$

131

 

 

$

-

 

 

$

761

 

 

$

892

 

 

For the period ended:

December 31, 2024

 

(Dollars in thousands)

Current

 

 

30-89 days

 

 

Greater than 90 days

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

$

-

 

 

$

-

 

 

$

121

 

 

$

121

 

Total

$

-

 

 

$

-

 

 

$

121

 

 

$

121

 

 

 

Nonaccrual loans by loan category were as follows:

 

As of September 30, 2025

 

(Dollars in thousands)

Nonaccrual loans with no ACL

 

 

Total nonaccrual loans

 

 

Interest income recognized year to date on nonaccrual loans

 

Agricultural

$

-

 

 

$

-

 

 

$

-

 

Commercial and industrial

 

17

 

 

 

7,412

 

 

 

26

 

Consumer

 

-

 

 

 

49

 

 

 

2

 

Construction real estate

 

-

 

 

 

110

 

 

 

4

 

Commercial real estate

 

761

 

 

 

1,077

 

 

 

9

 

Residential real estate

 

1,219

 

 

 

8,743

 

 

 

79

 

Total nonaccrual loans

$

1,997

 

 

$

17,391

 

 

$

120

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2024

 

(Dollars in thousands)

Nonaccrual loans with no ACL

 

 

Total nonaccrual loans

 

 

Interest income recognized year to date on nonaccrual loans

 

Agricultural

$

-

 

 

$

-

 

 

$

-

 

Commercial and industrial

 

-

 

 

 

-

 

 

 

-

 

Consumer

 

-

 

 

 

8

 

 

 

1

 

Construction real estate

 

-

 

 

 

229

 

 

 

9

 

Commercial real estate

 

-

 

 

 

-

 

 

 

-

 

Residential real estate

 

806

 

 

 

3,467

 

 

 

71

 

Total nonaccrual loans

$

806

 

 

$

3,704

 

 

$

81

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

An aging analysis of loans by loan category follows:

 

 

 

 

 

 

 

 

Loans

 

 

 

 

 

 

 

 

 

 

 

Loans

 

 

Loans

 

 

Loans

 

 

Past Due

 

 

 

 

 

 

 

 

 

 

 

90 Days

 

 

Past Due

 

 

Past Due

 

 

Greater

 

 

 

 

 

 

 

 

 

 

 

Past

 

(Dollars in thousands)

30 to 59

 

 

60 to 89

 

 

Than 90

 

 

 

 

 

Loans Not

 

 

Total

 

 

Due and

 

 

Days (1)

 

 

Days (1)

 

 

Days (1)

 

 

Total (1)

 

 

Past Due

 

 

Loans

 

 

Accruing

 

September 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

51,183

 

 

$

51,183

 

 

$

-

 

Commercial and industrial

 

1,029

 

 

 

-

 

 

 

5,591

 

 

 

6,620

 

 

 

346,256

 

 

 

352,876

 

 

 

-

 

Consumer

 

33

 

 

 

94

 

 

 

5

 

 

 

132

 

 

 

27,196

 

 

 

27,328

 

 

 

-

 

Commercial real estate

 

7,982

 

 

 

-

 

 

 

1,077

 

 

 

9,059

 

 

 

1,719,715

 

 

 

1,728,774

 

 

 

-

 

Construction real estate

 

-

 

 

 

-

 

 

 

110

 

 

 

110

 

 

 

18,331

 

 

 

18,441

 

 

 

-

 

Residential real estate

 

6,088

 

 

 

135

 

 

 

3,778

 

 

 

10,001

 

 

 

718,842

 

 

 

728,843

 

 

 

-

 

Loans to Other Financial Institutions

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,483

 

 

 

2,483

 

 

 

-

 

 

$

15,132

 

 

$

229

 

 

$

10,561

 

 

$

25,922

 

 

$

2,884,006

 

 

$

2,909,928

 

 

$

-

 

 

(1) Includes nonaccrual loans.

 

 

 

 

 

 

 

 

 

Loans

 

 

 

 

 

 

 

 

 

 

 

Loans

 

 

Loans

 

 

Loans

 

 

Past Due

 

 

 

 

 

 

 

 

 

 

 

90 Days

 

 

Past Due

 

 

Past Due

 

 

Greater

 

 

 

 

 

 

 

 

 

 

 

Past

 

(Dollars in thousands)

30 to 59

 

 

60 to 89

 

 

Than 90

 

 

 

 

 

Loans Not

 

 

Total

 

 

Due and

 

 

Days (1)

 

 

Days (1)

 

 

Days (1)

 

 

Total (1)

 

 

Past Due

 

 

Loans

 

 

Accruing

 

December 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

48,221

 

 

$

48,221

 

 

$

-

 

Commercial and industrial

 

-

 

 

 

49

 

 

 

-

 

 

 

49

 

 

 

228,207

 

 

 

228,256

 

 

 

-

 

Consumer

 

52

 

 

 

87

 

 

 

7

 

 

 

146

 

 

 

29,266

 

 

 

29,412

 

 

 

-

 

Commercial real estate

 

23

 

 

 

-

 

 

 

-

 

 

 

23

 

 

 

901,107

 

 

 

901,130

 

 

 

-

 

Construction real estate

 

694

 

 

 

-

 

 

 

229

 

 

 

923

 

 

 

16,119

 

 

 

17,042

 

 

 

-

 

Residential real estate

 

4,866

 

 

 

765

 

 

 

1,850

 

 

 

7,481

 

 

 

274,220

 

 

 

281,701

 

 

 

-

 

Loans to Other Financial Institutions

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

39,878

 

 

 

39,878

 

 

 

-

 

 

$

5,635

 

 

$

901

 

 

$

2,086

 

 

$

8,622

 

 

$

1,537,018

 

 

$

1,545,640

 

 

$

-

 

 

(1) Includes nonaccrual loans.