4. Allowance for Loan Losses | A summary of the allowance for loan losses follows: June 30, 2015 Beginning Balance Charge-offs Recoveries Provision Ending Balance Individually Evaluated for Impairment Collectively Evaluated for Impairment Allowance for loan losses: Construction/Land Development $ 4,738 $ 138 $ 81 $ 347 $ 5,028 $ 1,760 $ 3,268 Farmland 102 - - (1 ) 101 - 101 Real Estate 623 - - (125 ) 498 24 474 Multi-Family 95 - - - 95 - 95 Commercial Real Estate 126 - 28 (71 ) 83 6 77 Home Equity – closed end 188 24 - 11 175 - 175 Home Equity – open end 154 25 - 16 145 - 145 Commercial & Industrial – Non-Real Estate 1,014 - 56 (138 ) 932 - 932 Consumer 214 17 16 10 223 - 223 Dealer Finance 1,336 86 16 250 1,516 14 1,502 Credit Cards 135 41 23 1 118 - 118 Total $ 8,725 $ 331 $ 220 $ 300 $ 8,914 $ 1,804 $ 7,110 December 31, 2014 Beginning Balance Charge-offs Recoveries Provision Ending Balance Individually Evaluated for Impairment Collectively Evaluated for Impairment Allowance for loan losses: Construction/Land Development $ 4,007 $ 1,611 $ 223 $ 2,119 $ 4,738 $ 1,469 $ 3,269 Farmland (2 ) - - 104 102 - 102 Real Estate 400 208 - 431 623 101 522 Multi-Family - - - 95 95 - 95 Commercial Real Estate 777 - 108 (759 ) 126 47 79 Home Equity – closed end 157 - - 31 188 - 188 Home Equity – open end 476 80 - (242 ) 154 - 154 Commercial & Industrial – Non-Real Estate 1,464 385 356 (421 ) 1,014 - 1,014 Consumer 156 33 33 58 214 - 214 Dealer Finance 628 107 6 809 1,336 - 1,336 Credit Cards 121 46 35 25 135 - 135 Total $ 8,184 $ 2,470 $ 761 $ 2,250 $ 8,725 $ 1,617 $ 7,108 Recorded Investment in Loan Receivables (in thousands) June 30, 2015 Loan Receivable Individually Evaluated for Impairment Collectively Evaluated for Impairment Construction/Land Development $ 68,590 $ 16,186 $ 52,404 Farmland 12,844 - 12,844 Real Estate 164,863 1,812 163,051 Multi-Family 12,104 - 12,104 Commercial Real Estate 124,635 2,016 122,619 Home Equity – closed end 9,329 - 9,329 Home Equity –open end 52,347 1,547 50,800 Commercial & Industrial – Non-Real Estate 28,435 186 28,249 Consumer 8,145 - 8,145 Dealer Finance 49,002 63 48,939 Credit Cards 2,511 - 2,511 $ 532,805 $ 21,810 $ 510,995 Total December 31, 2014 Loan Receivable Individually Evaluated for Impairment Collectively Evaluated for Impairment Construction/Land Development $ 67,181 $ 17,958 $ 49,223 Farmland 12,507 - 12,507 Real Estate 162,249 1,067 161,182 Multi-Family 11,775 - 11,775 Commercial Real Estate 122,305 2,097 120,208 Home Equity – closed end 9,394 - 9,394 Home Equity –open end 52,182 1,649 50,533 Commercial & Industrial – Non-Real Estate 28,161 191 27,970 Consumer 9,110 - 9,110 Dealer Finance 40,633 40,633 Credit Cards 2,705 - 2,705 $ 518,202 $ 22,962 $ 495,240 Total Aging of Past Due Loans Receivable (in thousands) as of June 30, 2015 30-59 Days Past due 60-89 Days Past Due Greater than 90 Days (excluding non-accrual) Non-Accrual Loans Total Past Due Current Total Loan Receivable June 30, 2015 Construction/Land Development $ 41 $ 337 $ - $ 4,536 $ 4,914 $ 63,676 $ 68,590 Farmland - - - - - 12,844 12,844 Real Estate 2,740 1,357 - 1,257 5,354 159,509 164,863 Multi-Family - - - - - 12,104 12,104 Commercial Real Estate 1,963 105 - 1,047 3,115 121,520 124,635 Home Equity – closed end 35 - - - 35 9,294 9,329 Home Equity – open end 126 25 136 115 402 51,945 52,347 Commercial & Industrial – Non- Real Estate 96 5 - - 101 28,334 28,435 Consumer 90 44 13 - 147 7,998 8,145 Dealer Finance 631 122 117 77 947 48,055 49,002 Credit Cards 4 6 1 - 11 2,500 2,511 Total $ 5,726 $ 2,001 $ 267 $ 7,032 $ 15,026 $ 517,779 $ 532,805 Aging of Past Due Loans Receivable (in thousands) as of December 31, 2014 30-59 Days Past due 60-89 Days Past Due Greater than 90 Days (excluding non-accrual) Non-Accrual Loans Total Past Due Current Total Loan Receivable December 31, 2014 Construction/Land Development $ 205 $ 166 $ - $ 4,508 $ 4,879 $ 62,302 $ 67,181 Farmland - - - - - 12,507 12,507 Real Estate 5,085 635 - 973 6,693 155,556 162,249 Multi-Family - - - - - 11,775 11,775 Commercial Real Estate 747 - - 1,165 1,912 120,393 122,305 Home Equity – closed end 162 15 - 10 187 9,207 9,394 Home Equity – open end 730 25 - 143 898 51,284 52,182 Commercial & Industrial – Non- Real Estate - - - 14 14 28,147 28,161 Consumer 290 9 - - 299 8,811 9,110 Dealer Finance 696 189 - 161 1,046 39,587 40,633 Credit Cards 36 - 1 - 37 2,668 2,705 Total $ 7,951 $ 1,039 $ 1 $ 6,974 $ 15,965 $ 502,237 $ 518,202 CREDIT QUALITY INDICATORS (in thousands) AS OF JUNE 30, 2015 Corporate Credit Exposure Credit Risk Profile by Creditworthiness Category Grade 1 Minimal Risk Grade 2 Modest Risk Grade 3 Average Risk Grade 4 Acceptable Risk Grade 5 Marginally Acceptable Grade 6 Watch Grade 7 Substandard Grade 8 Doubtful Total Construction/Land Development $ - $ 370 $ 8,390 $ 28,823 $ 9,084 $ 5,227 $ 16,696 $ - $ 68,590 Farmland 67 - 1,995 3,721 4,969 - 2,092 - 12,844 Real Estate - 799 55,609 74,765 22,617 8,126 2,947 - 164,863 Multi-Family - 430 4,059 3,105 4,510 - - 12,104 Commercial Real Estate - 1,763 26,312 67,024 17,802 9,828 1,906 - 124,635 Home Equity – closed end - - 3,856 3,592 1,609 178 94 - 9,329 Home Equity – open end - 1,631 13,875 28,462 4,009 234 4,136 - 52,347 Commercial & Industrial (Non-Real Estate) 578 54 5,958 17,725 3,360 757 3 - 28,435 Total $ 645 $ 5,047 $ 120,054 $ 227,217 $ 67,960 $ 24,350 $ 27,874 $ - $ 473,147 Consumer Credit Exposure Credit Risk Profile Based on Payment Activity Credit Cards Consumer Performing $ 2,510 $ 57,017 Non performing 1 130 Total $ 2,511 $ 57,147 CREDIT QUALITY INDICATORS (in thousands) AS OF DECEMBER 31, 2014 Corporate Credit Exposure Credit Risk Profile by Creditworthiness Category Grade 1 Minimal Risk Grade 2 Modest Risk Grade 3 Average Risk Grade 4 Acceptable Risk Grade 5 Marginally Acceptable Grade 6 Watch Grade 7 Substandard Grade 8 Doubtful Total Construction/Land Development $ - $ 165 $ 8,460 $ 24,227 $ 9,605 $ 3,815 $ 20,909 $ - $ 67,181 Farmland 68 - 1,640 3,451 5,228 - 2,120 - 12,507 Real Estate - 629 60,290 66,464 23,934 7,083 3,849 - 162,249 Multi-Family - 468 4,145 2,183 4,979 - - - 11,775 Commercial Real Estate - 1,687 22,800 65,653 19,058 10,571 2,536 - 122,305 Home Equity – closed end - - 4,327 3,090 1,812 154 11 - 9,394 Home Equity – open end - 1,555 13,433 28,425 4,309 1,936 2,524 - 52,182 Commercial & Industrial (Non-Real Estate) 643 74 4,692 18,039 3,948 735 30 - 28,161 Total $ 711 $ 4,578 $ 119,787 $ 211,532 $ 72,873 $ 24,294 $ 31,979 $ - $ 465,754 Consumer Credit Exposure Credit Risk Profile Based on Payment Activity Credit Cards Consumer Performing $ 2,704 $ 49,582 Non performing 1 161 Total $ 2,705 $ 49,743 Description of loan grades: Grade 1 – Minimal Risk Grade 2 – Modest Risk Grade 3 – Average Risk Grade 4 – Acceptable Risk Grade 5 – Marginally acceptable s Grade 6 – Watch Grade 7 – Substandard Grade 8 – Doubtful |