4. Allowance for Loan Losses | A summary of changes in the allowance for loan losses (dollars in thousands) for September 30, 2017 and December 31, 2016 is as follows: September 30, 2017 Beginning Balance Charge-offs Recoveries Provision Ending Balance Individually Evaluated for Impairment Collectively Evaluated for Impairment Allowance for loan losses: Construction/Land Development $ 3,381 $ - $ - $ (213 ) $ 3,168 $ 2,054 $ 1,114 Farmland 34 - - (4 ) 30 - 30 Real Estate 843 - 2 (105 ) 740 214 526 Multi-Family 23 - - (2 ) 21 - 21 Commercial Real Estate 705 - 11 (165 ) 551 - 551 Home Equity – closed end 75 8 25 (20 ) 72 - 72 Home Equity – open end 470 25 - (85 ) 360 - 360 Commercial & Industrial – Non-Real Estate 586 31 66 (249 ) 372 - 372 Consumer 78 34 11 55 110 - 110 Dealer Finance 1,289 1,395 816 751 1,461 12 1,449 Credit Cards 59 69 30 37 57 - 57 Total $ 7,543 $ 1,562 $ 961 $ - $ 6,942 $ 2,280 $ 4,662 December 31, 2016 Beginning Balance Charge-offs Recoveries Provision Ending Balance Individually Evaluated for Impairment Collectively Evaluated for Impairment Allowance for loan losses: Construction/Land Development $ 4,442 $ 356 $ 7 $ (712 ) $ 3,381 $ 1,853 $ 1,528 Farmland 95 - - (61 ) 34 - 34 Real Estate 806 23 4 56 843 221 622 Multi-Family 71 - - (48 ) 23 - 23 Commercial Real Estate 445 19 135 144 705 - 705 Home Equity – closed end 174 8 - (91 ) 75 - 75 Home Equity – open end 634 370 120 86 470 60 410 Commercial & Industrial – Non-Real Estate 1,055 293 267 (443 ) 586 - 586 Consumer 108 37 19 (12 ) 78 - 78 Dealer Finance 836 1,081 417 1,117 1,289 20 1,269 Credit Cards 115 74 54 (36 ) 59 - 59 Total $ 8,781 $ 2,261 $ 1,023 $ - $ 7,543 $ 2,154 $ 5,389 September 30, 2017 Loan Receivable Individually Evaluated for Impairment Collectively Evaluated for Impairment Construction/Land Development $ 74,313 $ 10,403 $ 63,910 Farmland 15,578 1,983 13,595 Real Estate 177,786 1,932 175,854 Multi-Family 8,504 - 8,504 Commercial Real Estate 155,510 300 155,210 Home Equity – closed end 11,189 - 11,189 Home Equity –open end 55,461 - 55,461 Commercial & Industrial – Non-Real Estate 38,050 162 37,888 Consumer 7,328 9 7,319 Dealer Finance 73,567 73 73,494 Credit Cards 2,674 - 2,674 Total $ 619,960 $ 14,862 $ 605,098 The following table presents the recorded investment in loans (dollars in thousands) based on impairment method as of September 30, 2017 and December 31, 2016: December 31, 2016 Loan Receivable Individually Evaluated for Impairment Collectively Evaluated for Impairment Construction/Land Development $ 76,172 $ 9,888 $ 66,284 Farmland 12,901 - 12,901 Real Estate 172,758 1,974 170,784 Multi-Family 7,605 - 7,605 Commercial Real Estate 150,061 2,910 147,151 Home Equity – closed end 11,453 - 11,453 Home Equity –open end 54,420 - 54,420 Commercial & Industrial – Non-Real Estate 31,306 170 31,136 Consumer 6,643 13 6,630 Dealer Finance 65,495 87 65,408 Credit Cards 2,822 - 2,822 Total $ 591,636 $ 15,042 $ 576,594 The following table shows the Company’s loan portfolio broken down by internal loan grade (dollars in thousands) as of September 30, 2107 and December 31, 2016: September 30, 2017 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 $ - $ 730 $ 12,931 $ 36,673 $ 10,285 $ 4,989 $ 8,705 $ - $ 74,313 Farmland 64 333 3,897 4,459 4,348 494 1,983 - 15,578 Real Estate - 1,404 53,245 95,135 19,963 5,285 2,754 - 177,786 Multi-Family - 249 2,898 5,177 180 - - - 8,504 Commercial Real Estate - 2,811 43,962 97,798 9,312 1,040 587 - 155,510 Home Equity – closed end - 130 3,815 4,499 1,298 1,442 5 - 11,189 Home Equity – open end 84 2,612 16,619 31,730 3,771 142 503 - 55,461 Commercial & Industrial (Non-Real Estate) 277 1,460 15,039 19,061 1,368 322 523 - 38,050 Consumer (excluding dealer) 47 362 2,640 415 1,187 2,202 475 - 7,328 Total $ 472 $ 10,091 $ 155,046 $ 294,947 $ 51,712 $ 15,916 $ 15,535 $ - $ 543,719 Credit Cards Dealer Finance Performing $ 2,674 $ 73,329 Non performing - 238 Total $ 2,674 $ 73,567 December 31, 2016 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 $ - $ 1,478 $ 10,870 $ 43,863 $ 8,399 $ 2,473 $ 9,089 $ - $ 76,172 Farmland 65 - 3,073 3,456 4,446 1,861 - - 12,901 Real Estate - 1,149 62,168 74,242 28,266 4,680 2,253 - 172,758 Multi-Family - 311 3,009 4,099 186 - - - 7,605 Commercial Real Estate - 2,793 32,986 91,157 19,181 1,840 2,104 - 150,061 Home Equity – closed end - 150 3,966 4,139 1,746 1,414 38 - 11,453 Home Equity – open end 124 1,724 16,415 30,974 4,547 125 511 - 54,420 Commercial & Industrial (Non-Real Estate) 1,375 1,267 6,827 19,530 2,198 39 70 - 31,306 Consumer (excluding dealer) 67 174 1,837 607 1,242 2,252 466 - 6,643 Total $ 1,631 $ 9,046 $ 141,151 $ 272,065 $ 70,211 $ 14,684 $ 14,531 $ - $ 523,319 Credit Cards Dealer Finance Performing $ 2,822 $ 65,291 Non performing - 204 Total $ 2,822 $ 65,495 Description of internal 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 Credit card and dealer finance loans are classified as performing or nonperforming. A loan is nonperforming when payments of principal and interest are past due 90 days or more. |