Allowance for Loan Losses | A summary of changes in the allowance for loan losses (dollars in thousands) for June 30, 2019 and December 31, 2018 is as follows: June 30, 2019 Beginning Balance Charge-offs Recoveries Provision Ending Balance Individually Evaluated for Impairment Collectively Evaluated for Impairment Allowance for loan losses: Construction/Land Development $ 2,094 $ 1,585 $ - $ 1,334 $ 1,843 $ 573 $ 1,270 Farmland 15 - - 10 25 - 25 Real Estate 292 25 1 8 276 8 268 Multi-Family 10 - - - 10 - 10 Commercial Real Estate 416 - 16 985 1,417 566 851 Home Equity – closed end 13 - - (4 ) 9 - 9 Home Equity – open end 126 30 - (43 ) 53 - 53 Commercial & Industrial – Non-Real Estate 192 126 72 283 421 - 421 Consumer 70 63 29 19 55 - 55 Dealer Finance 1,974 1,088 595 393 1,874 12 1,862 Credit Cards 38 52 16 65 67 - 67 Total $ 5,240 $ 2,969 $ 729 $ 3,050 $ 6,050 $ 1,159 $ 4,891 December 31, 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 $ 489 $ 122 $ (86 ) $ 2,094 $ 1,627 $ 467 Farmland 25 - - (10 ) 15 - 15 Real Estate 719 99 12 (340 ) 292 7 285 Multi-Family 19 - - (9 ) 10 - 10 Commercial Real Estate 482 1,546 1 1,479 416 - 416 Home Equity – closed end 66 3 4 (54 ) 13 - 13 Home Equity – open end 209 - 8 (91 ) 126 - 126 Commercial & Industrial – Non-Real Estate 337 573 91 337 192 - 192 Consumer 148 51 41 (68 ) 70 2 68 Dealer Finance 1,440 2,083 861 1,756 1,974 10 1,964 Credit Cards 52 76 46 16 38 - 38 Total $ 6,044 $ 4,920 $ 1,186 $ 2,930 $ 5,240 $ 1,646 $ 3,594 The following table presents the recorded investment in loans (dollars in thousands) based on impairment method as of June 30, 2019 and December 31, 2018: June 30, 2019 Loan Receivable Individually Evaluated for Impairment Collectively Evaluated for Impairment Construction/Land Development $ 66,959 $ 4,557 $ 62,402 Farmland 25,608 1,943 23,665 Real Estate 182,838 2,525 180,313 Multi-Family 9,247 - 9,247 Commercial Real Estate 140,967 6,088 134,879 Home Equity – closed end 9,024 720 8,304 Home Equity –open end 50,326 - 50,326 Commercial & Industrial – Non-Real Estate 34,356 23 34,333 Consumer 10,181 4 10,177 Dealer Finance 103,922 226 103,696 Credit Cards 2,979 - 2,979 Total $ 636,407 $ 16,086 $ 620,321 December 31, 2018 Loan Receivable Individually Evaluated for Impairment Collectively Evaluated for Impairment Construction/Land Development $ 61,659 $ 6,725 $ 54,934 Farmland 17,030 1,941 15,089 Real Estate 192,278 2,354 189,924 Multi-Family 9,665 - 9,665 Commercial Real Estate 147,342 6,176 141,166 Home Equity – closed end 11,039 - 11,039 Home Equity –open end 53,197 - 53,197 Commercial & Industrial – Non-Real Estate 36,021 - 36,021 Consumer 9,861 8 9,853 Dealer Finance 97,523 226 97,297 Credit Cards 3,184 - 3,184 $ 638,799 $ 17,430 $ 621,369 Total During the second quarter of 2019, management changed the historical net charge off lookback period from five years to two years for all segments given recent asset quality trends and charge off experience. Management believes the two year lookback period is more indicative of the risk remaining in the loan portfolio. This change and the effect on provision expense for the six months ended June 30, 2019 and the allowance for loan losses at June 30, 2019 was as follows: Calculated Provision Based on Current Methodology Calculated Provision Based on Prior Methodology Difference Construction and Development $ 1,334 $ 715 $ 619 Farmland 10 10 - Real Estate 8 (6 ) 14 Multi-Family - - - Commercial RE 985 531 454 Home Equity - Closed End 4 5 (1 ) Home Equity - Open End 43 110 (67 ) C&I - Non - RE 283 (16 ) 300 Consumer 19 (15 ) 34 Dealer Finance 393 393 - Credit Cards 65 42 23 $ 3,050 $ 1 675 $ 1,375 The following table shows the Company’s loan portfolio broken down by internal loan grade (dollars in thousands) as of June 30, 2019 and December 31, 2018: June 30, 2019 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 $ - $ 453 $ 18,520 $ 35,043 $ 9,076 $ 128 $ 3,739 $ - $ 66,959 Farmland 61 398 6,661 13,084 2,962 500 1,942 - 25,608 Real Estate - 1,683 52,573 98,278 22,537 3,200 4,567 - 182,838 Multi-Family - - 2,585 6,503 159 - - - 9,247 Commercial Real Estate - 2,112 44,155 76,961 12,078 844 4,817 - 140,967 Home Equity – closed end - 152 2,711 4,074 1,984 102 1 - 9,024 Home Equity – open end 9 2,265 18,306 25,843 3,368 199 336 - 50,326 Commercial & Industrial (Non-Real Estate) 163 2,409 16,242 13,207 1,771 503 61 - 34,356 Consumer (excluding dealer) 33 157 3,334 4,778 1,732 53 94 - 10,181 Total $ 266 $ 9,629 $ 165,087 $ 277,771 $ 55,667 $ 5,529 $ 15,557 $ - $ 529,506 Credit Cards Dealer Finance Performing $ 2,979 $ 103,745 Non-performing - 177 Total $ 2,979 $ 103,922 December 31, 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 $ - $ 1,148 $ 15,857 $ 29,301 $ 9,353 $ - $ 6,000 $ - $ 61,659 Farmland 62 - 4,953 6,376 3,205 493 1,941 - 17,030 Real Estate - 1,644 55,429 106,387 22,679 1,531 4,608 - 192,278 Multi-Family - 2,895 6,604 166 - - - 9,665 Commercial Real Estate - 2,437 44,065 81,916 11,564 2,286 5,074 - 147,342 Home Equity – closed end - 31 3,245 5,842 1,909 - 12 - 11,039 Home Equity – open end 60 1,554 19,464 27,347 4,157 223 392 - 53,197 Commercial & Industrial (Non-Real Estate) 193 2,291 17,144 13,254 2,704 337 98 - 36,021 Consumer (excluding dealer) 27 190 2,648 5,192 1,800 - 4 - 9,861 Total $ 342 $ 9,295 $ 165,700 $ 282,219 $ 57,537 $ 4,870 $ 18,129 $ - $ 538,092 Credit Cards Dealer Finance Performing $ 3,175 $ 97,368 Non-performing 9 155 Total $ 3,184 $ 97,523 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. |