4. Allowance for Loan Losses | A summary of changes in the allowance for loan losses (dollars in thousands) for June 30, 2018 and December 31, 2017 is as follows: June 30, 2018 Beginning Balance Charge-offs Recoveries Provision Ending Balance Individually Evaluated for Impairment Collectively Evaluated for Impairment Allowance for loan losses: Construction/Land Development $ 2,547 $ 47 $ 122 $ 167 $ 2,789 $ 2,154 $ 635 Farmland 25 - - - 25 - 25 Real Estate 719 53 12 (261 ) 417 7 410 Multi-Family 19 - - (2 ) 17 - 17 Commercial Real Estate 482 - 1 1,366 1,849 1,586 263 Home Equity – closed end 66 3 3 (17 ) 49 - 49 Home Equity – open end 209 - 3 (42 ) 170 - 170 Commercial & Industrial – Non-Real Estate 337 544 57 425 275 - 275 Consumer 148 13 5 (75 ) 65 2 63 Dealer Finance 1,440 1,036 528 471 1,403 7 1,396 Credit Cards 52 21 17 (2 ) 46 - 46 Total $ 6,044 $ 1,717 $ 748 $ 2,030 $ 7,105 $ 3,756 $ 3,349 December 31, 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 $ 620 $ - $ (214 ) $ 2,547 $ 1,661 $ 886 Farmland 34 - - (9 ) 25 - 25 Real Estate 843 - 2 (126 ) 719 209 510 Multi-Family 23 - - (6 ) 19 - 19 Commercial Real Estate 705 - 13 (236 ) 482 - 482 Home Equity – closed end 75 7 25 (27 ) 66 - 66 Home Equity – open end 470 26 53 (288 ) 209 - 209 Commercial & Industrial – Non-Real Estate 586 179 72 (142 ) 337 - 337 Consumer 78 136 28 178 148 - 148 Dealer Finance 1,289 1,806 1,143 814 1,440 12 1,428 Credit Cards 59 98 37 54 52 - 52 Total $ 7,543 $ 2,872 $ 1,373 $ - $ 6,044 $ 1,882 $ 4,162 The following table presents the recorded investment in loans (dollars in thousands) based on impairment method as of June 30, 2018 and December 31, 2017: June 30, 2018 Loan Receivable Individually Evaluated for Impairment Collectively Evaluated for Impairment Construction/Land Development $ 67,079 $ 11,941 $ 55,138 Farmland 16,500 1,984 14,516 Real Estate 184,674 1,798 182,876 Multi-Family 9,829 - 9,829 Commercial Real Estate 156,041 6,189 149,853 Home Equity – closed end 10,742 - 10,742 Home Equity –open end 55,837 - 55,837 Commercial & Industrial – Non-Real Estate 41,275 - 41,275 Consumer 5,216 11 5,205 Dealer Finance 83,962 262 83,699 Credit Cards 2,967 - 2,967 Total $ 634,122 $ 22,185 $ 611,937 December 31, 2017 Loan Receivable Individually Evaluated for Impairment Collectively Evaluated for Impairment Construction/Land Development $ 71,620 $ 9,350 $ 62,270 Farmland 13,606 1,984 11,622 Real Estate 184,546 2,461 182,085 Multi-Family 10,298 - 10,298 Commercial Real Estate 148,906 6,229 142,677 Home Equity – closed end 11,606 - 11,606 Home Equity –open end 54,739 - 54,739 Commercial & Industrial – Non-Real Estate 36,912 - 36,912 Consumer 6,633 8 6,625 Dealer Finance 75,169 78 75,091 Credit Cards 2,939 - 2,939 Total $ 616,974 $ 20,110 $ 596,864 The following table shows the Company’s loan portfolio broken down by internal loan grade (dollars in thousands) as of June 30, 2018 and December 31, 2017: June 30, 2018 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 $ - $ 1,657 $ 15,517 $ 32,841 $ 7,011 $ 113 $ 9,940 $ - $ 67,079 Farmland 62 - 4,410 5,806 3,744 494 1,984 - 16,500 Real Estate - 1,603 53,790 100,205 21,918 2,573 4,585 - 184,674 Multi-Family - 185 2,757 6,713 174 - - - 9,829 Commercial Real Estate - 3,064 45,988 89,682 8,203 2,545 6,559 - 156,041 Home Equity – closed end - - 3,346 5,432 1,949 15 - - 10,742 Home Equity – open end 223 1,910 19,897 29,687 3,618 307 195 - 55,837 Commercial & Industrial (Non-Real Estate) 229 1,532 18,386 18,078 2,451 535 64 - 41,275 Consumer (excluding dealer) 30 274 3,057 906 910 19 20 - 5,216 Total $ 544 $ 10,225 $ 167,148 $ 289,350 $ 49,978 $ 6,601 $ 23,347 $ - $ 547,193 Credit Cards Dealer Finance Performing $ 2,951 $ 83,801 Non-performing 16 161 Total $ 2,967 $ 83,962 December 31, 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 $ - $ 690 $ 12,974 $ 30,197 $ 9,165 $ 3,520 $ 15,074 $ - $ 71,620 Farmland 63 3,153 4,120 3,793 494 1,983 - 13,606 Real Estate - 1,512 53,764 101,606 19,734 4,660 3,270 - 184,546 Multi-Family - 228 4,780 5,111 179 - - - 10,298 Commercial Real Estate - 3,525 45,384 89,195 9,012 634 1,156 - 148,906 Home Equity – closed end - - 3,535 5,410 1,279 1,379 3 - 11,606 Home Equity – open end 235 1,598 17,383 30,888 3,945 176 514 - 54,739 Commercial & Industrial (Non-Real Estate) 262 1,595 13,297 19,442 1,480 207 629 - 36,912 Consumer (excluding dealer) 34 490 2,226 88 1,065 2,254 476 - 6,633 Total $ 594 $ 9,638 $ 156,496 $ 286,057 $ 49,652 $ 13,324 $ 23,105 $ - $ 538,866 Credit Cards Dealer Finance Performing $ 2,938 $ 75,116 Non-performing 1 53 Total $ 2,939 $ 75,169 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. |