Allowance For Loan Losses | Note 4. Allowance for Loan Losses A summary of changes in the allowance for loan losses (dollars in thousands) for March 31, 2022 and December 31, 2021 is as follows: March 31, 2022 Beginning Balance Charge-offs Recoveries Provision Ending Balance Individually Evaluated for Impairment Collectively Evaluated for Impairment Allowance for loan losses: Construction/Land Development $ 977 $ - $ - $ (275 ) $ 702 $ - $ 702 Farmland 448 - - 4 452 - 452 Real Estate 1,162 - - 2 1,164 113 1,051 Multi-Family 29 - - 6 35 - 35 Commercial Real Estate 2,205 - - (112 ) 2,093 456 1,637 Home Equity – closed end 41 - - (2 ) 39 - 39 Home Equity – open end 407 - 129 (162 ) 374 - 374 Commercial & Industrial – Non-Real Estate 288 1 30 (7 ) 310 - 310 Consumer 520 21 11 13 523 - 523 Dealer Finance 1,601 204 152 85 1,634 13 1,621 Credit Cards 70 12 7 (2 ) 63 - 63 Total $ 7,748 $ 238 $ 329 $ (450 ) $ 7,389 $ 582 $ 6,807 December 31, 2021 Beginning Balance Charge-offs Recoveries Provision Ending Balance Individually Evaluated for Impairment Collectively Evaluated for Impairment Allowance for loan losses: Construction/Land Development $ 1,249 $ - $ 307 $ (579 ) $ 977 $ - $ 977 Farmland 731 - - (283 ) 448 - 448 Real Estate 1,624 - 76 (538 ) 1,162 119 1,043 Multi-Family 54 - - (25 ) 29 - 29 Commercial Real Estate 3,662 - 19 (1,476 ) 2,205 603 1,602 Home Equity – closed end 55 - - (14 ) 41 - 41 Home Equity – open end 463 - 13 (69 ) 407 - 407 Commercial & Industrial – Non- Real Estate 363 40 37 (72 ) 288 - 288 Consumer 521 33 24 8 520 - 520 Dealer Finance 1,674 1,038 754 211 1,601 14 1,587 Credit Cards 79 54 29 16 70 - 70 Total $ 10,475 $ 1,165 $ 1,259 $ (2,821 ) $ 7,748 $ 736 $ 7,012 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 March 31, 2022 and December 31, 2021: March 31, 2022 Loan Receivable Individually Evaluated for Impairment Collectively Evaluated for Impairment Construction/Land Development $ 72,248 $ 637 $ 71,611 Farmland 65,503 2,215 63,288 Real Estate 138,620 3,879 134,741 Multi-Family 5,667 - 5,667 Commercial Real Estate 162,340 14,275 148,065 Home Equity – closed end 5,732 - 5,732 Home Equity –open end 45,415 - 45,415 Commercial & Industrial – Non-Real Estate 42,720 - 42,720 Consumer 7,529 - 7,529 Dealer Finance 111,237 69 111,168 Credit Cards 2,869 - 2,869 Gross loans 659,880 21,075 638,805 Less: Deferred loan fees, net of costs (320 ) - (320 ) Total $ 659,560 $ 21,075 $ 638,485 December 31, 2021 Loan Receivable Individually Evaluated for Impairment Collectively Evaluated for Impairment Construction/Land Development $ 75,236 $ 645 $ 74,591 Farmland 66,344 2,286 64,058 Real Estate 139,552 3,920 135,632 Multi-Family 4,887 - 4,887 Commercial Real Estate 163,564 14,498 149,066 Home Equity – closed end 6,262 147 6,115 Home Equity –open end 44,247 - 44,247 Commercial & Industrial – Non-Real Estate 44,224 - 44,224 Consumer 8,036 5 8,031 Dealer Finance 107,346 107 107,239 Credit Cards 3,000 - 3,000 Gross Loans 662,698 21,608 641,090 Less: Deferred loan fees, net of costs (277 ) - (277 ) Total $ 662,421 $ 21,608 $ 640,813 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 March 31, 2022 and December 31, 2021: March 31, 2022 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 $ - $ 5 $ 10,237 $ 42,138 $ 18,116 $ 1,666 $ 86 $ - $ 72,248 Farmland 56 284 6,541 42,425 13,409 1,529 1,259 - 65,503 Real Estate - 893 29,446 64,516 28,028 11,129 4,608 - 138,620 Multi-Family - - 1,007 2,838 1,700 122 - - 5,667 Commercial Real Estate - 1,250 31,985 71,222 41,352 3,890 12,641 - 162,340 Home Equity – closed end - 58 1,051 2,968 685 970 - - 5,732 Home Equity – open end - 1,336 17,138 22,957 2,278 1,484 222 - 45,415 Commercial & Industrial -Non-Real Estate 14 996 9,704 23,440 7,927 543 96 - 42,720 Consumer (excluding dealer) 18 276 3,420 3,598 149 68 - - 7,529 Gross Loans $ 88 $ 5,098 $ 110,529 $ 276,102 $ 113,644 $ 21,401 $ 18,912 $ - $ 545,774 Less: Deferred loan fees, net of costs (320 ) Total $ 545,454 Credit Cards Dealer Finance Performing $ 2,863 $ 111,215 Non-performing 6 22 Total $ 2,869 $ 111,237 Note 4. Allowance for Loan Losses, continued December 31, 2021 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 $ - $ 6 $ 9,952 $ 43,861 $ 19,457 $ 1,658 $ 302 $ - $ 75,236 Farmland 56 291 6,804 42,615 13,620 1,638 1,320 - 66,344 Real Estate - 1,128 30,268 61,940 28,895 12,462 4,859 - 139,552 Multi-Family - - 1,021 2,586 1,154 126 - - 4,887 Commercial Real Estate - 2,124 36,308 72,414 35,444 4,428 12,846 - 163,564 Home Equity – closed end - 61 1,268 3,103 762 1,068 - - 6,262 Home Equity – open end - 1,293 17,333 21,296 2,477 1,632 216 - 44,247 Commercial & Industrial - Non-Real Estate - 1,001 7,562 21,527 13,538 533 63 - 44,224 Consumer (excluding dealer) 10 522 2,919 3,526 980 79 - - 8,036 Gross loans $ 66 $ 6,426 $ 113,435 $ 272,868 $ 116,327 $ 23,624 $ 19,606 $ - $ 552,352 Less: Deferred loan fees, net of costs (277 ) Total $ 552,075 Credit Cards Dealer Finance Performing $ 3,000 $ 107,330 Non-performing - 16 Total $ 3,000 $ 107,346 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 Note 4. Allowance for Loan Losses, continued 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. |