Note 4. Allowance for Loan Losses | Note 4. Allowance for Loan Losses A summary of changes in the allowance for loan losses (dollars in thousands) for June 30, 2020 and December 31, 2019 is as follows: June 30, 2020 Beginning Balance Charge-offs Recoveries Provision Ending Balance Individually Evaluated for Impairment Collectively Evaluated for Impairment Allowance for loan losses: Construction/Land Development $ 1,190 $ 7 $ - $ 254 $ 1,437 $ 3 $ 1,435 Farmland 668 - - (333 ) 335 110 225 Real Estate 1,573 36 4 396 1,937 617 1,319 Multi-Family 20 - - 36 56 - 56 Commercial Real Estate 1,815 - - 1,106 2,921 515 2,406 Home Equity – closed end 42 - - 18 60 - 61 Home Equity – open end 457 - - (25 ) 434 13 422 Commercial & Industrial – Non-Real Estate 585 64 10 (154 ) 377 - 377 Consumer 186 67 38 279 436 - 433 Dealer Finance 1,786 971 465 685 1,965 12 1,952 Credit Cards 68 59 30 38 77 - 78 Total $ 8,390 $ 1,204 $ 547 $ 2,300 $ 10,033 $ 1,270 $ 8,764 December 31, 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 $ 2,319 $ 50 $ 1,365 $ 1,190 $ 85 $ 1,105 Farmland 15 - - 653 668 537 131 Real Estate 292 32 4 1,309 1,573 569 1,004 Multi-Family 10 - - 10 20 - 20 Commercial Real Estate 416 677 16 2,060 1,815 213 1,602 Home Equity – closed end 13 1 2 28 42 - 42 Home Equity – open end 126 126 1 456 457 151 306 Commercial & Industrial – Non-Real Estate 192 127 81 439 585 192 393 Consumer 70 116 44 188 186 1 185 Dealer Finance 1,974 2,118 1,144 786 1,786 7 1,779 Credit Cards 38 110 29 111 68 - 68 Total $ 5,240 $ 5,626 $ 1,371 $ 7,405 $ 8,390 $ 1,755 $ 6,635 Note 4. Allowance for Loan Losses, continued The following table presents the recorded investment in loans (dollars in thousands) based on impairment method as of June 30, 2020 and December 31, 2019: June 30, 2020 Loan Receivable Individually Evaluated for Impairment Collectively Evaluated for Impairment Construction/Land Development $ 73,783 $ 1,784 $ 71,999 Farmland 36,966 1,774 35,192 Real Estate 172,205 14,518 157,687 Multi-Family 6,065 - 6,065 Commercial Real Estate 128,763 5,138 123,625 Home Equity – closed end 9,069 703 8,366 Home Equity –open end 46,510 151 46,359 Commercial & Industrial – Non-Real Estate 90,103 14 90,089 Consumer 10,072 1 10,071 Dealer Finance 85,257 173 85,084 Credit Cards 2,736 - 2,736 Total $ 661,529 $ 24,256 $ 637,273 December 31, 2019 Loan Receivable Individually Evaluated for Impairment Collectively Evaluated for Impairment Construction/Land Development $ 77,131 $ 3,078 $ 74,053 Farmland 29,718 1,933 27,785 Real Estate 178,267 15,535 162,732 Multi-Family 5,364 - 5,364 Commercial Real Estate 129,850 1,940 127,910 Home Equity – closed end 9,523 716 8,807 Home Equity –open end 47,774 151 47,623 Commercial & Industrial – Non-Real Estate 33,535 209 33,326 Consumer 10,165 4 10,161 Dealer Finance 78,976 215 78,761 Credit Cards 3,122 - 3,122 Total $ 603,425 $ 23,781 $ 579,644 Note 4. Allowance for Loan Losses, continued The following table shows the Company’s loan portfolio broken down by internal loan grade (dollars in thousands) as of June 30, 2020 and December 31, 2019: June 30, 2020 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 $ - $ 146 $ 12,664 $ 39,099 $ 8,487 $ 12,390 $ 997 $ - $ 73,783 Farmland 59 489 12,922 15,974 5,080 668 1,774 - 36,966 Real Estate - 2,459 43,527 77,176 27,790 4,196 17,057 - 172,205 Multi-Family - - 1,095 3,612 1,358 - - - 6,065 Commercial Real Estate - 1,898 31,680 63,007 6,770 21,934 3,474 - 128,763 Home Equity – closed end - 176 2,703 3,669 1,240 1,250 31 - 9,069 Home Equity – open end - 1,732 18,693 20,907 3,616 826 736 - 46,510 Commercial & Industrial (Non-Real Estate) 113 1,508 8,965 13,148 65,037 1,279 53 - 90,103 Consumer (excluding dealer) 3 191 3,870 4,270 1,729 9 - - 10,072 Total $ 175 $ 8,599 $ 136,119 $ 240,862 $ 121,107 $ 42,552 $ 24,122 $ - $ 573,536 Credit Cards Dealer Finance Performing $ 2,736 $ 85,109 Non-performing - 148 Total $ 2,736 $ 85,257 Note 4. Allowance for Loan Losses, continued December 31, 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 $ - $ 615 $ 21,904 $ 41,693 $ 8,218 $ 2,434 $ 2,267 $ - $ 77,131 Farmland 60 363 9,479 13,754 2,942 1,188 1,932 - 29,718 Real Estate - 1,900 48,308 81,371 23,876 5,635 17,177 - 178,267 Multi-Family - - 1,327 3,711 153 173 - - 5,364 Commercial Real Estate - 2,465 40,227 67,626 14,139 4,397 996 - 129,850 Home Equity – closed end - 189 2,999 3,816 1,154 1,365 - - 9,523 Home Equity – open end 17 1,965 17,789 22,705 3,769 1,198 331 - 47,774 Commercial & Industrial (Non-Real Estate) 142 2,042 12,818 15,035 2,877 373 248 - 33,535 Consumer (excluding dealer) 6 170 3,476 4,726 1,729 56 2 - 10,165 Total $ 225 $ 9,709 $ 158,327 $ 254,437 $ 58,857 $ 16,819 $ 22,953 $ - $ 521,327 Credit Cards Dealer Finance Performing $ 3,118 $ 78,529 Non-performing 4 447 Total $ 3,122 $ 78,976 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 Note 4. Allowance for Loan Losses, continued 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. |