4. Allowance for Loan Losses | A summary of changes in the allowance for loan losses (dollars in thousands) for September 30, 2018 and December 31, 2017 is as follows: September 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 $ 86 $ 2,708 $ 2,182 $ 526 Farmland 25 - - (3 ) 22 - 22 Real Estate 719 57 12 (291 ) 383 7 376 Multi-Family 19 - - (4 ) 15 - 15 Commercial Real Estate 482 46 1 1,328 1,765 1,539 226 Home Equity – closed end 66 3 4 (20 ) 47 - 47 Home Equity – open end 209 - 3 (53 ) 159 - 159 Commercial & Industrial – Non-Real Estate 337 544 88 365 246 - 246 Consumer 148 28 28 (68 ) 80 2 78 Dealer Finance 1,440 1,448 673 1,148 1,813 15 1,798 Credit Cards 52 43 34 (8 ) 35 - 35 Total $ 6,044 $ 2,216 $ 965 $ 2,480 $ 7,273 $ 3,745 $ 3,528 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 September 30, 2018 Loan Receivable Individually Evaluated for Impairment Collectively Evaluated for Impairment Construction/Land Development $ 68,806 $ 9,798 $ 59,008 Farmland 16,735 1,941 14,794 Real Estate 188,460 1,792 186,668 Multi-Family 9,823 - 9,823 Commercial Real Estate 155,651 7,295 148,356 Home Equity – closed end 10,765 - 10,765 Home Equity –open end 55,136 - 55,136 Commercial & Industrial – Non-Real Estate 35,715 - 35,715 Consumer 10,660 9 10,651 Dealer Finance 92,084 250 91,834 Credit Cards 2,949 - 2,949 $ 646,784 $ 21,085 $ 625,699 Total The following table presents the recorded investment in loans (dollars in thousands) based on impairment method as of September 30, 2018 and December 31, 2017: 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 $ 616,974 $ 20,110 $ 596,864 Total The following table shows the Company’s loan portfolio broken down by internal loan grade (dollars in thousands) as of September 30, 2018 and December 31, 2017: September 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 $ - $ 1,625 $ 17,494 $ 33,461 $ 7,071 $ 270 $ 8,885 $ - $ 68,806 Farmland 62 - 4,469 5,800 3,970 493 1,941 - 16,735 Real Estate - 1,617 53,949 104,600 22,070 1,154 5,070 - 188,460 Multi-Family - - 3,007 6,645 171 - - - 9,823 Commercial Real Estate - 2,388 46,030 86,775 11,301 2,962 6,195 - 155,651 Home Equity – closed end - - 3,337 5,490 1,924 - 14 - 10,765 Home Equity – open end 115 1,713 20,073 29,050 3,559 56 570 - 55,136 Commercial & Industrial (Non-Real Estate) 223 1,971 17,609 12,725 2,664 349 174 - 35,715 Consumer (excluding dealer) 34 178 2,893 $ 5,597 1,893 65 - - 10,660 Total $ 434 $ 9,492 $ 168,861 $ 290,143 $ 54,623 $ 5,349 $ 22,849 $ - $ 551,751 Credit Cards Dealer Finance Performing $ 2,937 $ 91,795 Non-performing 12 289 Total $ 2,949 $ 92,084 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. |