XML 32 R20.htm IDEA: XBRL DOCUMENT v3.10.0.1
LOANS, NET (Tables)
6 Months Ended
Jun. 30, 2018
Receivables [Abstract]  
Schedule of composition of the loan portfolio
(Dollars in Thousands)June 30, 2018  December 31, 2017
Commercial, Financial and Agricultural$222,406  $218,166
Real Estate – Construction  88,169    77,966
Real Estate – Commercial Mortgage  575,993    535,707
Real Estate – Residential(1)   331,944    311,906
Real Estate – Home Equity  218,851    229,513
Consumer(2)   287,112    280,234
Loans, Net of Unearned Income$1,724,475  $1,653,492
Schedule of recorded investment in nonaccrual loans and loans past due over 90 days and still on accrual by class of loans
June 30, 2018  December 31, 2017
(Dollars in Thousands)Nonaccrual  90 + DaysNonaccrual90 + Days
Commercial, Financial and Agricultural$455$-$629$-
Real Estate – Construction  609-297-
Real Estate – Commercial Mortgage  2,181-2,370-
Real Estate – Residential  1,543-1,938-
Real Estate – Home Equity  910-1,748-
Consumer  43-17736
Total Nonaccrual Loans$5,741$-$7,159$36
Schedule of aging of past due loans by class of loans
30-59 60-89 90 + TotalTotalTotal
(Dollars in Thousands)DPDDPDDPDPast DueCurrentLoans(1)
June 30, 2018
Commercial, Financial and Agricultural$204$113$-$317$221,634$222,406
Real Estate – Construction  62--6287,49888,169
Real Estate – Commercial Mortgage  483189-672573,140575,993
Real Estate – Residential  495391-886329,515331,944
Real Estate – Home Equity  255--255217,686218,851
Consumer  1,009271-1,280285,789287,112
Total Past Due Loans$2,508$964$-$3,472$1,715,262$1,724,475
December 31, 2017
Commercial, Financial and Agricultural$87$55$-$142$217,395$218,166
Real Estate – Construction  811--81176,85877,966
Real Estate – Commercial Mortgage  437195-632532,705535,707
Real Estate – Residential  701446-1,147308,821311,906
Real Estate – Home Equity  802-82227,683229,513
Consumer  1,316413361,765278,292280,234
Total Past Due Loans$3,432$1,111$36$4,579$1,641,754$1,653,492
(1) Total Loans include nonaccrual loans
Schedule of activity in the allowance for loan losses by portfolio class
Commercial,Real Estate
Financial, Real EstateCommercial Real EstateReal Estate
(Dollars in Thousands)AgriculturalConstructionMortgageResidentialHome EquityConsumerTotal
Three Months Ended
June 30, 2018
Beginning Balance$1,131$244$4,053$3,363$2,319$2,148$13,258
Provision for Loan Losses13739364(107)110272815
Charge-Offs(141)--(456)(157)(509)(1,263)
Recoveries 87-1534622283753
Net Charge-Offs(54)-15(110)(135)(226)(510)
Ending Balance$1,214$283$4,432$3,146$2,294$2,194$13,563
Six Months Ended
June 30, 2018
Beginning Balance$1,191$122$4,346$3,206$2,506$1,936$13,307
Provision for Loan Losses9316723873209691,560
Charge-Offs(323)(7)(290)(563)(315)(1,204)(2,702)
Recoveries2531138430834931,398
Net Charge-Offs(70)(6)(152)(133)(232)(711)(1,304)
Ending Balance$1,214$283$4,432$3,146$2,294$2,194$13,563
Three Months Ended
June 30, 2017
Beginning Balance$1,150$100$4,080$3,376$2,522$2,107$13,335
Provision for Loan Losses22914165(150)(37)368589
Charge-Offs(324)-(478)(44)-(537)(1,383)
Recoveries 40-5820239362701
Net Charge-Offs(284)-(420)15839(175)(682)
Ending Balance$1,095$114$3,825$3,384$2,524$2,300$13,242
Six Months Ended
June 30, 2017
Beginning Balance$1,198$168$4,315$3,445$2,297$2,008$13,431
Provision for Loan Losses193(54)(22)(316)251847899
Charge-Offs(417)-(549)(160)(92)(1,161)(2,379)
Recoveries121-81415686061,291
Net Charge-Offs(296)-(468)255(24)(555)(1,088)
Ending Balance$1,095$114$3,825$3,384$2,524$2,300$13,242
Schedule of allowance for loan losses by portfolio class and disaggregated on the basis of the impairment methodology
Commercial,Real Estate
Financial, Real EstateCommercial Real EstateReal Estate
(Dollars in ThousandsAgriculturalConstructionMortgageResidentialHome EquityConsumerTotal
June 30, 2018
Period-end amount
Allocated to:
Loans Individually
Evaluated for Impairment$195$113$1,735$1,030$365$1$3,439
Loans Collectively
Evaluated for Impairment1,0191702,6972,1161,9292,19310,124
Ending Balance$1,214$283$4,432$3,146$2,294$2,194$13,563
December 31, 2017
Period-end amount
Allocated to:
Loans Individually
Evaluated for Impairment$215$1$2,165$1,220$515$1$4,117
Loans Collectively
Evaluated for Impairment9761212,1811,9861,9911,9359,190
Ending Balance$1,191$122$4,346$3,206$2,506$1,936$13,307
June 30, 2017
Period-end amount
Allocated to:
Loans Individually
Evaluated for Impairment$82$4$1,685$1,405$408$3$3,587
Loans Collectively
Evaluated for Impairment1,0131102,1401,9792,1162,2979,655
Ending Balance$1,095$114$3,825$3,384$2,524$2,300$13,242
Schedule of allowance for loan losses by portfolio class
Commercial,Real Estate
Financial, Real EstateCommercial Real EstateReal Estate
(Dollars in Thousands)AgriculturalConstructionMortgageResidentialHome EquityConsumerTotal
June 30, 2018
Individually Evaluated for
Impairment$1,093$671$18,368$11,416$2,589$95$34,232
Collectively Evaluated for
Impairment221,31387,498557,625320,528216,262287,0171,690,243
Total$222,406$88,169$575,993$331,944$218,851$287,112$1,724,475
December 31, 2017
Individually Evaluated for
Impairment$1,378$361$19,280$12,871$3,332$113$37,335
Collectively Evaluated for
Impairment216,78877,605516,427299,035226,181280,1211,616,157
Total$218,166$77,966$535,707$311,906$229,513$280,234$1,653,492
June 30, 2017
Individually Evaluated for
Impairment$1,078$363$21,502$14,879$3,314$140$41,276
Collectively Evaluated for
Impairment212,46666,968497,638304,250227,681270,9171,579,920
Total$213,544$67,331$519,140$319,129$230,995$271,057$1,621,196
Schedule of loans individually evaluated for impairment by class of loans
UnpaidRecorded Recorded
Principal Investment Investment Related
(Dollars in Thousands)BalanceWith No AllowanceWith AllowanceAllowance
June 30, 2018
Commercial, Financial and Agricultural$1,093$110$983$195
Real Estate – Construction671-671113
Real Estate – Commercial Mortgage18,3682,02316,3451,735
Real Estate – Residential11,4161,8139,6031,030
Real Estate – Home Equity2,5899771,612365
Consumer9539561
Total$34,232$4,962$29,270$3,439
December 31, 2017
Commercial, Financial and Agricultural$1,378$118$1,260$215
Real Estate – Construction361297641
Real Estate – Commercial Mortgage19,2801,76317,5172,165
Real Estate – Residential12,8711,51611,3551,220
Real Estate – Home Equity3,3321,1572,175515
Consumer11345681
Total$37,335$4,896$32,439$4,117
Schedule of Average recorded investment and interest income recognized by class of impaired loans
Three Months Ended June 30,Six Months Ended June 30,
  2018  2017  20182017
AverageTotalAverageTotalAverageTotalAverageTotal
Recorded InterestRecordedInterestRecorded InterestRecordedInterest
 (Dollars in Thousands)Investment Income InvestmentIncomeInvestment Income InvestmentIncome
Commercial, Financial and
Agricultural$1,188$22$1,158$11  $1,251$50$1,119$23
Real Estate – Construction  6711  3631    5681  3242
Real Estate – Commercial Mortgage18,40616822,28122018,69734422,806443
Real Estate – Residential  12,310136  14,789174    12,497284  15,058353
Real Estate – Home Equity  2,89424  3,41427    3,04051  3,40154
Consumer  1022  1422    1064  1534
Total$35,571$353$42,147$435  $36,159$734$42,861$879
Schedule of risk category of loans by segment
Commercial,
Financial,Total Criticized
(Dollars in Thousands)AgricultureReal EstateConsumerLoans
June 30, 2018
Special Mention$5,143$12,187$59$17,389
Substandard  1,089  28,124  370  29,583
Doubtful  -  -  -  -
Total Criticized Loans$6,232$40,311$429$46,972
December 31, 2017
Special Mention$7,879$13,324$65$21,268
Substandard  1,057  29,291  654  31,002
Doubtful  -  -  -  -
Total Criticized Loans$8,936$42,615$719$52,270
Schedule of troubled debt restructurings loans
June 30, 2018December 31, 2017
(Dollars in Thousands)Accruing NonaccruingAccruing  Nonaccruing
Commercial, Financial and Agricultural$666$224$822$-
Real Estate – Construction62-  64-
Real Estate – Commercial Mortgage16,2821,250  17,0581,636
Real Estate – Residential10,571631  11,666503
Real Estate – Home Equity2,30599  2,441186
Consumer95-  113-
Total TDRs$29,981$2,204$ 32,164$2,325
Schedule of loans classified as TDRs
  Three Months Ended June 30,  Six Months Ended June 30,
20182018
Pre-Post-Pre-Post-
NumberModifiedModified  NumberModifiedModified
ofRecordedRecordedofRecordedRecorded
(Dollars in Thousands)ContractsInvestmentInvestmentContractsInvestmentInvestment
Commercial, Financial and Agricultural-$-$-  1  $498  $230
Real Estate – Construction---  -    -    -
Real Estate Commercial Mortgage---  1    227    227
Real Estate Residential13333  1    33    33
Real Estate – Home Equity12727  1    27    27
Consumer---  -    -    -
Total TDRs2$60 $60  4  $785  $517
  Three Months Ended June 30,  Six Months Ended June 30,
20172017
Pre-Post-Pre-Post-
NumberModifiedModified  Number  Modified  Modified
ofRecordedRecordedofRecordedRecorded
(Dollars in Thousands)ContractsInvestmentInvestmentContractsInvestmentInvestment
Commercial, Financial and Agricultural-$-$-  -  $-  $-
Real Estate – Construction---  1    64    65
Real Estate Commercial Mortgage---  -    -    -
Real Estate Residential1215182  1    215    182
Real Estate – Home Equity---  1    56    55
Consumer---  -    -    -
Total TDRs1$215 $182  3  $335  $302
Schedule of loans modified as TDRs within the previous 12 months and subsequently defaulted
  Three Months Ended June 30,  Six Months Ended June 30,
20182018
NumberPost-Modified  Number  Post-Modified
ofRecordedofRecorded
(Dollars in Thousands)ContractsInvestment(1)ContractsInvestment(1)
Commercial, Financial and Agricultural-$-  -  $-
Real Estate – Construction--  -    -
Real Estate Commercial Mortgage164  1    64
Real Estate Residential--  -    -
Real Estate – Home Equity--  -    -
Consumer--  -    -
Total TDRs1$64  1  $64

  Three Months Ended June 30,  Six Months Ended June 30,
20172017
NumberPost-Modified  Number  Post-Modified 
ofRecordedofRecorded
(Dollars in Thousands)ContractsInvestment(1)ContractsInvestment(1)
Commercial, Financial and Agricultural-$-  -  $- 
Real Estate – Construction--  -    - 
Real Estate Commercial Mortgage--  -    - 
Real Estate Residential--  -    - 
Real Estate – Home Equity--  -    - 
Consumer--  -    - 
Schedule of loans modified as TDRs information
  Three Months Ended June 30,  Six Months Ended June 30,
20182018
Number ofRecordedNumber ofRecorded
(Dollars in Thousands)ContractsInvestment(1)ContractsInvestment(1)
Extended amortization-$-  1  $227
Interest rate adjustment133  1    33
Extended amortization and interest rate adjustment127  1    27
Principal moratorium--  1    230
Total TDRs2$60  4  $517

  Three Months Ended June 30,  Six Months Ended June 30,
20172017
Number ofRecordedNumber ofRecorded
(Dollars in Thousands)ContractsInvestment(1)ContractsInvestment(1)
Extended amortization-$-  -  $-
Interest rate adjustment1182  3    302
Extended amortization and interest rate adjustment--  -    -
Total TDRs1$182  3  $302