XML 46 R31.htm IDEA: XBRL DOCUMENT v3.10.0.1
LOANS, NET (Tables)
12 Months Ended
Dec. 31, 2018
Receivables [Abstract]  
Schedule of composition of the loan portfolio
(Dollars in Thousands)20182017
Commercial, Financial and Agricultural$233,689  $218,166
Real Estate – Construction  89,527    77,966
Real Estate – Commercial Mortgage  602,061    535,707
Real Estate – Residential(1)   342,215    311,906
Real Estate – Home Equity  210,111    229,513
Consumer(2)   296,622    280,234
Loans, Net of Unearned Income$1,774,225  $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
2018  2017
(Dollars in Thousands)Nonaccrual  90 + DaysNonaccrual90 + Days
Commercial, Financial and Agricultural$267$-$629$-
Real Estate – Construction  722-297-
Real Estate – Commercial Mortgage  2,860-2,370-
Real Estate – Residential  2,119-1,938-
Real Estate – Home Equity  584-1,748-
Consumer  320-17736
Total Nonaccrual Loans$6,872$-$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)
2018
Commercial, Financial and Agricultural$104$58$-$162$233,260$233,689
Real Estate – Construction  489--48988,31689,527
Real Estate – Commercial Mortgage  124--124599,077602,061
Real Estate – Residential  745627-1,372338,724342,215
Real Estate – Home Equity  512124-636208,891210,111
Consumer  1,661313-1,974294,328296,622
Total Past Due Loans$3,635$1,122$-$4,757$1,762,596$1,774,225
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 of $6.9 million for 2018 and $7.2 million for 2017.
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
2018
Beginning Balance$1,191$122$4,346$3,206$2,506$1,936$13,307
Provision for Loan Losses428139(223)3311372,1092,921
Charge-Offs(644)(7)(315)(780)(533)(2,395)(4,674)
Recoveries 459263736431919642,656
Net Charge-Offs(185)1958(137)(342)(1,431)(2,018)
Ending Balance$1,434$280$4,181$3,400$2,301$2,614$14,210
2017
Beginning Balance$1,198$168$4,315$3,445$2,297$2,008$13,431
Provision for Loan Losses1,037(96)542(444)1809962,215
Charge-Offs(1,357)-(685)(411)(190)(2,193)(4,836)
Recoveries313501746162191,1252,497
Net Charge-Offs(1,044)50(511)20529(1,068)(2,339)
Ending Balance$1,191$122$4,346$3,206$2,506$1,936$13,307
2016
Beginning Balance$905$101$4,498$4,409$2,473$1,567$13,953
Provision for Loan Losses81767(242)(1,296)(135)1,608819
Charge-Offs(861)-(349)(899)(450)(2,127)(4,686)
Recoveries337-4081,2314099603,345
Net Charge-Offs(524)-59332(41)(1,167)(1,341)
Ending Balance$1,198$168$4,315$3,445$2,297$2,008$13,431
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 Thousands)AgriculturalConstructionMortgageResidentialHome EquityConsumerTotal
2018
Period-end amount
Allocated to:
Loans Individually
Evaluated for Impairment$118$52$1,026$919$289$1$2,405
Loans Collectively
Evaluated for Impairment1,3162283,1552,4812,0122,61311,805
Ending Balance$1,434$280$4,181$3,400$2,301$2,614$14,210
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
2016
Period-end amount
Allocated to:
Loans Individually
Evaluated for Impairment$80$-$2,038$1,561$335$6$4,020
Loans Collectively
Evaluated for Impairment1,1181682,2771,8841,9622,0029,411
Ending Balance$1,198$168$4,315$3,445$2,297$2,008$13,431
Schedule of allowance for loan losses by portfolio class
Commercial,Real Estate
Financial, Real EstateCommercial Real EstateReal Estate
(Dollars in Thousands)AgriculturalConstructionMortgageResidentialHome EquityConsumerTotal
2018
Individually Evaluated
for Impairment$873$781$12,650$10,593$2,210$88$27,195
Collectively Evaluated
for Impairment232,81688,746589,411331,622207,901296,5341,747,030
Total$233,689$89,527$602,061$342,215$210,111$296,622$1,774,225
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
2016
Individually Evaluated
for Impairment$1,042$247$23,855$15,596$3,375$174$44,289
Collectively Evaluated
for Impairment215,36258,196480,123265,913233,137264,2691,517,000
Total$216,404$58,443$503,978$281,509$236,512$264,443$1,561,289
Schedule of loans individually evaluated for impairment by class of loans
UnpaidRecorded Recorded
Principal Investment Investment Related
(Dollars in Thousands)BalanceWith No AllowanceWith AllowanceAllowance
2018
Commercial, Financial and Agricultural$873$101$772$118
Real Estate – Construction78145932252
Real Estate – Commercial Mortgage12,6502,38410,2661,026
Real Estate – Residential10,5931,4829,111919
Real Estate – Home Equity2,2108551,355289
Consumer8849391
Total$27,195$5,330$21,865$2,405
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
  2018  2017  2016
AverageTotalAverageTotalAverageTotal
Recorded InterestRecordedInterestRecordedInterest
 (Dollars in Thousands)Investment Income InvestmentIncome InvestmentIncome
Commercial, Financial and Agricultural$1,123$87$1,117$48  $886$49
Real Estate – Construction  7293  3394    691
Real Estate – Commercial Mortgage17,46365321,68291121,376920
Real Estate – Residential  11,890550  14,261683    17,314786
Real Estate – Home Equity  2,71498  3,290108    3,076115
Consumer  997  1418    2079
Total$34,018$1,398$40,830$1,762  $42,928$1,880
Schedule of risk category of loans by segment
Commercial,
Financial,Total
(Dollars in Thousands)AgricultureReal EstateConsumerLoans
2018
Pass$232,417$1,211,451$295,888$1,739,756
Special Mention47911,0485411,581
Substandard  793  21,415  680  22,888
Doubtful  -  -  -  -
Total Loans$233,689$1,243,914$296,622$1,774,225
2017
Pass$209,230$1,112,477$279,515$1,601,222
Special Mention7,87913,3246521,268
Substandard  1,057  29,291  654  31,002
Doubtful  -  -  -  -
Total Loans$218,166$1,155,092$280,234$1,653,492
Schedule of troubled debt restructurings loans
20182017
(Dollars in Thousands)Accruing NonaccruingAccruing  Nonaccruing
Commercial, Financial and Agricultural$873$-$822$-
Real Estate – Construction59-  64-
Real Estate – Commercial Mortgage9,9101,239  17,0581,636
Real Estate – Residential9,2341,222  11,666503
Real Estate – Home Equity1,920179  2,441186
Consumer88-  113-
Total TDRs$22,084$2,640$ 32,164$2,325
Schedule of loans classified as troubled debt in which modifications made
201820172016
NumberNumberNumber
ofRecordedofRecordedofRecorded
(Dollars in Thousands)ContractsInvestment(1)ContractsInvestment(1)ContractsInvestment(1)
Commercial, Financial and Agricultural1$2301$22-  $-
Real Estate – Construction--165-    -
Real Estate Commercial Mortgage12281703    5,012
Real Estate Residential210822836    590
Real Estate – Home Equity211042035    206
Consumer-----    -
Total TDRs6$6769$64314  $5,808
(1) Recorded investment reflects charge-offs and additional funds advanced at time of restructure, if applicable.

201820172016
NumberPost-ModifiedNumberPost-ModifiedNumberPost-Modified
ofRecordedofRecordedofRecorded
(Dollars in Thousands)ContractsInvestmentContractsInvestmentContractsInvestment
Extended amortization2$3031$70  3  $4,703
Interest rate adjustment1333302  -    -
Extended amortization and
interest rate adjustment1274249  11    1,105
Principal Moratorium2313--  -    -
Other--122  -    -
Total TDRs6$6769$643  14  $5,808