Schedule of Loan Portfolio Segregated by Class of Loans |
The following tables present the loan portfolio segregated by class of loans and the risk category of term loans by vintage year, which is the year of origination or most recent renewal, as of June 30, 2025 and December 31, 2024. Those loans with a risk grade of 1, 2, 3, 4, 5 and 98 have been combined in the pass line for presentation purposes. Loans with a risk grade of 7, 8 and 99 have been combined in the substandard line. There were no loans with a risk rating of "doubtful" or "loss" at June 30, 2025 or December 31, 2024. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Term Loans Amortized Cost Basis by Origination Year | | | | | | | (dollars in thousands) | 2025 | | 2024 | | 2023 | | 2022 | | 2021 | | Prior | | Revolvers | | Revolvers converted to term loans | | Total | June 30, 2025 | | | | | | | | | | | | | | | | | | Construction, land & land development | | | | | | | | | | | | | Risk rating | | | | | | | | | | | | | | | | | | Pass | $ | 81,401 | | | $ | 70,786 | | | $ | 30,984 | | | $ | 27,544 | | | $ | 18,354 | | | $ | 6,753 | | | $ | 49 | | | $ | — | | | $ | 235,871 | | Special Mention | — | | | — | | | 1,398 | | | — | | | — | | | 403 | | | 281 | | | — | | | 2,082 | | Substandard | — | | | 41 | | | — | | | — | | | — | | | 84 | | | — | | | — | | | 125 | | Total Construction, land & land development | 81,401 | | | 70,827 | | | 32,382 | | | 27,544 | | | 18,354 | | | 7,240 | | | 330 | | | — | | | 238,078 | | | | | | | | | | | | | | | | | | | | Current period gross write offs | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | | | | | | | | | | | | | | | | | | Other commercial real estate | | | | | | | | | | | | | | | Risk rating | | | | | | | | | | | | | | | | | | Pass | 99,137 | | | 79,995 | | | 76,528 | | | 336,483 | | | 174,567 | | | 249,152 | | | 11,437 | | | 1,817 | | | 1,029,116 | | Special Mention | — | | | — | | | 5,592 | | | 2,746 | | | 151 | | | 4,334 | | | — | | | 525 | | | 13,348 | | Substandard | 522 | | | 4,413 | | | 2,250 | | | 6,535 | | | 528 | | | 1,585 | | | 649 | | | 203 | | | 16,685 | | Total Other commercial real estate | 99,659 | | | 84,408 | | | 84,370 | | | 345,764 | | | 175,246 | | | 255,071 | | | 12,086 | | | 2,545 | | | 1,059,149 | | | | | | | | | | | | | | | | | | | | Current period gross write offs | — | | | — | | | 206 | | | — | | | — | | | 20 | | | — | | | — | | | 226 | | | | | | | | | | | | | | | | | | | | Residential real estate | | | | | | | | | | | | | | | | | | Risk rating | | | | | | | | | | | | | | | | | | Pass | 27,942 | | | 18,482 | | | 72,172 | | | 108,192 | | | 41,116 | | | 55,836 | | | 24,738 | | | 813 | | | 349,291 | | Special Mention | — | | | — | | | 1,297 | | | — | | | 1,670 | | | 2,838 | | | 196 | | | — | | | 6,001 | | Substandard | 47 | | | — | | | — | | | 423 | | | 270 | | | 483 | | | — | | | — | | | 1,223 | | Total Residential real estate | 27,989 | | | 18,482 | | | 73,469 | | | 108,615 | | | 43,056 | | | 59,157 | | | 24,934 | | | 813 | | | 356,515 | | | | | | | | | | | | | | | | | | | | Current period gross write offs | — | | | — | | | — | | | 140 | | | — | | | 42 | | | — | | | — | | | 182 | | | | | | | | | | | | | | | | | | | | Commercial, financial & agricultural | | | | | | | | | | | | | | Risk rating | | | | | | | | | | | | | | | | | | Pass | 24,523 | | | 41,086 | | | 36,921 | | | 28,157 | | | 10,913 | | | 20,039 | | | 35,374 | | | 647 | | | 197,660 | | Special Mention | 1,655 | | | 830 | | | 932 | | | 1,227 | | | 130 | | | 4 | | | 3,362 | | | — | | | 8,140 | | Substandard | — | | | 106 | | | 3,234 | | | 709 | | | 2,361 | | | 260 | | | 402 | | | — | | | 7,072 | | Total Commercial, financial & agricultural | 26,178 | | | 42,022 | | | 41,087 | | | 30,093 | | | 13,404 | | | 20,303 | | | 39,138 | | | 647 | | | 212,872 | | | | | | | | | | | | | | | | | | | | Current period gross write offs | 36 | | | 189 | | | 121 | | | 502 | | | 6 | | | 60 | | | — | | | — | | | 914 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Consumer and other | | | | | | | | | | | | | | | | | | Risk rating | | | | | | | | | | | | | | | | | | Pass | 53,172 | | | 36,959 | | | 32,452 | | | 1,892 | | | 579 | | | 1,252 | | | 512 | | | 10 | | | 126,828 | | Special Mention | — | | | 132 | | | — | | | — | | | — | | | — | | | — | | | — | | | 132 | | Substandard | — | | | 1 | | | 5 | | | — | | | — | | | — | | | — | | | — | | | 6 | | Total Consumer and other | 53,172 | | | 37,092 | | | 32,457 | | | 1,892 | | | 579 | | | 1,252 | | | 512 | | | 10 | | | 126,966 | | | | | | | | | | | | | | | | | | | | Current period gross write offs | 24 | | | 465 | | | 49 | | | 4 | | | — | | | 12 | | | — | | | — | | | 554 | | | | | | | | | | | | | | | | | | | | Total Loans | | | | | | | | | | | | | | | | | | Risk rating | | | | | | | | | | | | | | | | | | Pass | 286,175 | | | 247,308 | | | 249,057 | | | 502,268 | | | 245,529 | | | 333,032 | | | 72,110 | | | 3,287 | | | 1,938,766 | | Special Mention | 1,655 | | | 962 | | | 9,219 | | | 3,973 | | | 1,951 | | | 7,579 | | | 3,839 | | | 525 | | | 29,703 | | Substandard | 569 | | | 4,561 | | | 5,489 | | | 7,667 | | | 3,159 | | | 2,412 | | | 1,051 | | | 203 | | | 25,111 | | Total Loans | $ | 288,399 | | | $ | 252,831 | | | $ | 263,765 | | | $ | 513,908 | | | $ | 250,639 | | | $ | 343,023 | | | $ | 77,000 | | | $ | 4,015 | | | $ | 1,993,580 | | | | | | | | | | | | | | | | | | | | Total current period gross write offs | $ | 60 | | | $ | 654 | | | $ | 376 | | | $ | 646 | | | $ | 6 | | | $ | 134 | | | $ | — | | | $ | — | | | $ | 1,876 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Term Loans Amortized Cost Basis by Origination Year | | | | | | | (dollars in thousands) | 2024 | | 2023 | | 2022 | | 2021 | | 2020 | | Prior | | Revolvers | | Revolvers converted to term loans | | Total | December 31, 2024 | | | | | | | | | | | | | | | | | | Construction, land & land development | | | | | | | | | | | | | Risk rating | | | | | | | | | | | | | | | | | | Pass | $ | 98,269 | | | $ | 47,378 | | | $ | 25,930 | | | $ | 23,193 | | | $ | 1,979 | | | $ | 5,379 | | | $ | 53 | | | $ | — | | | $ | 202,181 | | Special Mention | — | | | 2,088 | | | — | | | — | | | 411 | | | — | | | 281 | | | — | | | 2,780 | | Substandard | — | | | — | | | — | | | — | | | — | | | 85 | | | — | | | — | | | 85 | | Total Construction, land & land development | 98,269 | | | 49,466 | | | 25,930 | | | 23,193 | | | 2,390 | | | 5,464 | | | 334 | | | — | | | 205,046 | | | | | | | | | | | | | | | | | | | | Current period gross write offs | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | | | | | | | | | | | | | | | | | | Other commercial real estate | | | | | | | | | | | | | | | Risk rating | | | | | | | | | | | | | | | | | | Pass | 55,169 | | | 85,172 | | | 343,123 | | | 180,568 | | | 76,905 | | | 194,444 | | | 21,341 | | | 1,849 | | | 958,571 | | Special Mention | 850 | | | 1,999 | | | 4,288 | | | 173 | | | 2,344 | | | 7,376 | | | 610 | | | 1,069 | | | 18,709 | | Substandard | 4,114 | | | 2,586 | | | 2,875 | | | 459 | | | 352 | | | 2,419 | | | 563 | | | — | | | 13,368 | | Total Other commercial real estate | 60,133 | | | 89,757 | | | 350,286 | | | 181,200 | | | 79,601 | | | 204,239 | | | 22,514 | | | 2,918 | | | 990,648 | | | | | | | | | | | | | | | | | | | | Current period gross write offs | — | | | — | | | — | | | — | | | — | | | 20 | | | — | | | — | | | 20 | | | | | | | | | | | | | | | | | | | | Residential real estate | | | | | | | | | | | | | | | | | | Risk rating | | | | | | | | | | | | | | | | | | Pass | 16,675 | | | 76,074 | | | 112,784 | | | 45,111 | | | 18,978 | | | 44,892 | | | 23,222 | | | 926 | | | 338,662 | | Special Mention | — | | | 1,672 | | | 374 | | | — | | | — | | | 1,989 | | | 204 | | | — | | | 4,239 | | Substandard | — | | | — | | | 442 | | | 270 | | | 28 | | | 526 | | | — | | | — | | | 1,266 | | Total Residential real estate | 16,675 | | | 77,746 | | | 113,600 | | | 45,381 | | | 19,006 | | | 47,407 | | | 23,426 | | | 926 | | | 344,167 | | | | | | | | | | | | | | | | | | | | Current period gross write offs | — | | | — | | | 400 | | | 18 | | | — | | | 9 | | | — | | | — | | | 427 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Commercial, financial & agricultural | | | | | | | | | | | | | | Risk rating | | | | | | | | | | | | | | | | | | Pass | 44,380 | | | 46,610 | | | 33,124 | | | 12,322 | | | 8,662 | | | 16,143 | | | 43,051 | | | 742 | | | 205,034 | | Special Mention | — | | | 622 | | | 2,136 | | | 12 | | | — | | | — | | | 700 | | | — | | | 3,470 | | Substandard | 105 | | | 1,612 | | | 858 | | | 1,904 | | | 271 | | | 218 | | | 433 | | | 5 | | | 5,406 | | Total Commercial, financial & agricultural | 44,485 | | | 48,844 | | | 36,118 | | | 14,238 | | | 8,933 | | | 16,361 | | | 44,184 | | | 747 | | | 213,910 | | | | | | | | | | | | | | | | | | | | Current period gross write offs | 138 | | | 588 | | | 659 | | | 986 | | | 28 | | | 68 | | | — | | | — | | | 2,467 | | | | | | | | | | | | | | | | | | | | Consumer and other | | | | | | | | | | | | | | | | | | Risk rating | | | | | | | | | | | | | | | | | | Pass | 53,500 | | | 30,186 | | | 2,312 | | | 857 | | | 530 | | | 1,291 | | | 456 | | | 13 | | | 89,145 | | Special Mention | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | Substandard | 49 | | | — | | | 12 | | | 1 | | | 2 | | | — | | | — | | | — | | | 64 | | Total Consumer and other | 53,549 | | | 30,186 | | | 2,324 | | | 858 | | | 532 | | | 1,291 | | | 456 | | | 13 | | | 89,209 | | | | | | | | | | | | | | | | | | | | Current period gross write offs | 84 | | | 392 | | | 81 | | | 1 | | | 5 | | | 41 | | | — | | | — | | | 604 | | | | | | | | | | | | | | | | | | | | Total Loans | | | | | | | | | | | | | | | | | | Risk rating | | | | | | | | | | | | | | | | | | Pass | 267,993 | | | 285,420 | | | 517,273 | | | 262,051 | | | 107,054 | | | 262,149 | | | 88,123 | | | 3,530 | | | 1,793,593 | | Special Mention | 850 | | | 6,381 | | | 6,798 | | | 185 | | | 2,755 | | | 9,365 | | | 1,795 | | | 1,069 | | | 29,198 | | Substandard | 4,268 | | | 4,198 | | | 4,187 | | | 2,634 | | | 653 | | | 3,248 | | | 996 | | | 5 | | | 20,189 | | Total Loans | $ | 273,111 | | | $ | 295,999 | | | $ | 528,258 | | | $ | 264,870 | | | $ | 110,462 | | | $ | 274,762 | | | $ | 90,914 | | | $ | 4,604 | | | $ | 1,842,980 | | | | | | | | | | | | | | | | | | | | Total current period gross write offs | $ | 222 | | | $ | 980 | | | $ | 1,140 | | | $ | 1,005 | | | $ | 33 | | | $ | 138 | | | $ | — | | | $ | — | | | $ | 3,518 | | | | | | | | | | | | | | | | | | | |
|
Schedule of Aging of Amortized Cost Basis of Loans by Aging Category and Accrual Status |
The following table presents an age analysis of past due loans and nonaccrual loans, segregated by class of loans, as of June 30, 2025 and December 31, 2024: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (dollars in thousands) | 30-89 Days Past Due | | 90 Days or More Past Due | | Total Accruing Loans Past Due | | Nonaccrual Loans | | Current Loans | | Total Loans | June 30, 2025 | | | | | | | | | | | | Construction, land & land development | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 238,078 | | | $ | 238,078 | | Other commercial real estate | 2,451 | | | — | | | 2,451 | | | 3,779 | | | 1,052,919 | | | 1,059,149 | | Total commercial real estate | 2,451 | | | — | | | 2,451 | | | 3,779 | | | 1,290,997 | | | 1,297,227 | | Residential real estate | 557 | | | — | | | 557 | | | 1,182 | | | 354,776 | | | 356,515 | | Commercial, financial & agricultural | 831 | | | — | | | 831 | | | 5,616 | | | 206,425 | | | 212,872 | | Consumer and other | 733 | | | 107 | | | 840 | | | 7 | | | 126,119 | | | 126,966 | | Total Loans | $ | 4,572 | | | $ | 107 | | | $ | 4,679 | | | $ | 10,584 | | | $ | 1,978,317 | | | $ | 1,993,580 | | | | | | | | | | | | | | December 31, 2024 | | | | | | | | | | | | Construction, land & land development | $ | 544 | | | $ | — | | | $ | 544 | | | $ | — | | | $ | 204,502 | | | $ | 205,046 | | Other commercial real estate | 2,441 | | | — | | | 2,441 | | | 4,833 | | | 983,374 | | | 990,648 | | Total commercial real estate | 2,985 | | | — | | | 2,985 | | | 4,833 | | | 1,187,876 | | | 1,195,694 | | Residential real estate | 3,689 | | | — | | | 3,689 | | | 1,204 | | | 339,274 | | | 344,167 | | Commercial, financial & agricultural | 1,348 | | | — | | | 1,348 | | | 4,559 | | | 208,003 | | | 213,910 | | Consumer and other | 339 | | | 152 | | | 491 | | | 64 | | | 88,654 | | | 89,209 | | Total Loans | $ | 8,361 | | | $ | 152 | | | $ | 8,513 | | | $ | 10,660 | | | $ | 1,823,807 | | | $ | 1,842,980 | |
|