LOANS HELD FOR INVESTMENT | 4. LOANS HELD FOR INVESTMENT The composition of the Company’s loans held for investment loan portfolio follows: June 30, December 31, 2018 2017 (in thousands) Manufactured housing $ 234,598 $ 223,115 Commercial real estate 364,679 354,617 Commercial 81,773 75,282 SBA 6,408 7,424 HELOC 9,502 9,422 Single family real estate 10,682 10,346 Consumer 75 83 707,717 680,289 Allowance for loan losses (8,622 ) (8,420 ) Deferred fees, net (632 ) (652 ) Discount on SBA loans (81 ) (122 ) Total loans held for investment, net $ 698,382 $ 671,095 The following table presents the contractual aging of the recorded investment in past due held for investment loans by class of loans: June 30, 2018 Current 30-59 Days Past Due 60-89 Days Past Due Over 90 Days Past Due Total Past Due Nonaccrual Total Recorded Investment Over 90 Days and Accruing (in thousands) Manufactured housing $ 234,339 $ — $ — $ — $ — $ 259 $ 234,598 $ — Commercial real estate: Commercial real estate 274,339 — — — — 112 274,451 — SBA 504 1st trust deed 26,356 — — — — 166 26,522 — Land 4,873 — — — — — 4,873 — Construction 58,833 — — — — — 58,833 — Commercial 77,888 — — — — 3,885 81,773 — SBA 5,500 19 — — 19 889 6,408 — HELOC 9,295 — — — — 207 9,502 — Single family real estate 10,472 17 25 — 42 168 10,682 — Consumer 75 — — — — — 75 — Total $ 701,970 $ 36 $ 25 $ — $ 61 $ 5,686 $ 707,717 $ — December 31, 2017 Current 30-59 Days Past Due 60-89 Days Past Due Over 90 Days Past Due Total Past Due Nonaccrual Total Recorded Investment Over 90 Days and Accruing (in thousands) Manufactured housing $ 222,342 $ 355 $ — $ — $ 355 $ 418 $ 223,115 $ — Commercial real estate: Commercial real estate 271,134 — — — — 122 271,256 — SBA 504 1st trust deed 26,463 — — — — 184 26,647 — Land 5,092 — — — — — 5,092 — Construction 51,622 — — — — — 51,622 — Commercial 70,481 15 — — 15 4,786 75,282 — SBA 6,461 19 — — 19 944 7,424 — HELOC 9,208 — — — — 214 9,422 — Single family real estate 10,170 — — — — 176 10,346 — Consumer 83 — — — — — 83 — Total $ 673,056 $ 389 $ — $ — $ 389 $ 6,844 $ 680,289 $ — Allowance for Loan Losses The following table summarizes the changes in the allowance for loan losses: Three Months Ended June 30, Six Months Ended June 30, 2018 2017 2018 2017 (in thousands) Beginning balance $ 8,458 $ 7,785 $ 8,420 $ 7,464 Charge-offs — (52 ) (6 ) (170 ) Recoveries 47 141 235 436 Net recoveries 47 89 229 266 Provision (credit) 117 120 (27 ) 264 Ending balance $ 8,622 $ 7,994 $ 8,622 $ 7,994 As of June 30, 2018 and December 31, 2017, the Company had reserves for credit losses on undisbursed loans of $97,000 and $95,000, respectively, which were included in other liabilities. The following tables summarize the changes in the allowance for loan losses by portfolio type: For the Three Months Ended June 30, Manufactured Housing Commercial Real Estate Commercial SBA HELOC Single Family Real Estate Consumer Total 2018 (in thousands) Beginning balance $ 2,102 $ 4,976 $ 1,127 $ 61 $ 93 $ 99 $ — $ 8,458 Charge-offs — — — — — — — — Recoveries 9 — 19 6 12 1 — 47 Net (charge-offs) recoveries 9 — 19 6 12 1 — 47 Provision (credit) 34 31 75 (10 ) (12 ) (1 ) — 117 Ending balance $ 2,145 $ 5,007 $ 1,221 $ 57 $ 93 $ 99 $ — $ 8,622 2017 Beginning balance $ 2,160 $ 4,138 $ 1,184 $ 101 $ 101 $ 101 $ — $ 7,785 Charge-offs (15 ) — — (16 ) — (21 ) — (52 ) Recoveries 65 — 68 5 2 1 — 141 Net (charge-offs) recoveries 50 — 68 (11 ) 2 (20 ) — 89 Provision (credit) (86 ) 194 10 1 (5 ) 6 — 120 Ending balance $ 2,124 $ 4,332 $ 1,262 $ 91 $ 98 $ 87 $ — $ 7,994 For the Six Months Ended June 30, Manufactured Housing Commercial Real Estate Commercial SBA HELOC Single Family Real Estate Consumer Total 2018 (in thousands) Beginning balance $ 2,180 $ 4,844 $ 1,133 $ 73 $ 92 $ 98 $ — $ 8,420 Charge-offs (6 ) — — — — — — (6 ) Recoveries 108 15 24 68 19 1 — 235 Net (charge-offs) recoveries 102 15 24 68 19 1 — 229 Provision (credit) (137 ) 148 64 (84 ) (18 ) — — (27 ) Ending balance $ 2,145 $ 5,007 $ 1,221 $ 57 $ 93 $ 99 $ — $ 8,622 2017 Beginning balance $ 2,201 $ 3,707 $ 1,241 $ 106 $ 100 $ 109 $ — $ 7,464 Charge-offs (119 ) — — (30 ) — (21 ) — (170 ) Recoveries 68 227 72 64 4 1 — 436 Net (charge-offs) recoveries (51 ) 227 72 34 4 (20 ) — 266 Provision (credit) (26 ) 398 (51 ) (49 ) (6 ) (2 ) — 264 Ending balance $ 2,124 $ 4,332 $ 1,262 $ 91 $ 98 $ 87 $ — $ 7,994 The following tables present impairment method information related to loans and allowance for loan losses by loan portfolio segment: Manufactured Housing Commercial Real Estate Commercial SBA HELOC Single Family Real Estate Consumer Total Loans Loans Held for Investment as of June 30, 2018: (in thousands) Recorded Investment: Impaired loans with an allowance recorded $ 6,442 $ 525 $ 591 $ 477 $ — $ 2,109 $ — $ 10,144 Impaired loans with no allowance recorded 1,962 — 6,787 431 207 168 — 9,555 Total loans individually evaluated for impairment 8,404 525 7,378 908 207 2,277 — 19,699 Loans collectively evaluated for impairment 226,194 364,154 74,395 5,500 9,295 8,405 75 688,018 Total loans held for investment $ 234,598 $ 364,679 $ 81,773 $ 6,408 $ 9,502 $ 10,682 $ 75 $ 707,717 Unpaid Principal Balance Impaired loans with an allowance recorded $ 6,442 $ 641 $ 591 $ 594 $ — $ 2,109 $ — $ 10,377 Impaired loans with no allowance recorded 3,080 — 6,868 673 249 216 — 11,086 Total loans individually evaluated for impairment 9,522 641 7,459 1,267 249 2,325 — 21,463 Loans collectively evaluated for impairment 226,194 364,154 74,395 5,500 9,295 8,405 75 688,018 Total loans held for investment $ 235,716 $ 364,795 $ 81,854 $ 6,767 $ 9,544 $ 10,730 $ 75 $ 709,481 Related Allowance for Credit Losses Impaired loans with an allowance recorded $ 449 $ 12 $ 11 $ 2 $ — $ 33 $ — $ 507 Impaired loans with no allowance recorded — — — — — — — — Total loans individually evaluated for impairment 449 12 11 2 — 33 — 507 Loans collectively evaluated for impairment 1,696 4,995 1,210 55 93 66 — 8,115 Total loans held for investment $ 2,145 $ 5,007 $ 1,221 $ 57 $ 93 $ 99 $ — $ 8,622 Manufactured Housing Commercial Real Estate Commercial SBA HELOC Single Family Real Estate Consumer Total Loans Loans Held for Investment as of December 31, 2017: (in thousands) Recorded Investment: Impaired loans with an allowance recorded $ 5,830 $ 557 $ 3,551 $ 281 $ — $ 2,133 $ — $ 12,352 Impaired loans with no allowance recorded 2,163 — 5,023 699 214 176 — 8,275 Total loans individually evaluated for impairment 7,993 557 8,574 980 214 2,309 — 20,627 Loans collectively evaluated for impairment 215,122 354,060 66,708 6,444 9,208 8,037 83 659,662 Total loans held for investment $ 223,115 $ 354,617 $ 75,282 $ 7,424 $ 9,422 $ 10,346 $ 83 $ 680,289 Unpaid Principal Balance Impaired loans with an allowance recorded $ 5,836 $ 661 $ 3,551 $ 281 $ — $ 2,133 $ — $ 12,462 Impaired loans with no allowance recorded 3,328 — 5,042 1,026 249 220 — 9,865 Total loans individually evaluated for impairment 9,164 661 8,593 1,307 249 2,353 — 22,327 Loans collectively evaluated for impairment 215,122 354,060 66,708 6,444 9,208 8,037 83 659,662 Total loans held for investment $ 224,286 $ 354,721 $ 75,301 $ 7,751 $ 9,457 $ 10,390 $ 83 $ 681,989 Related Allowance for Credit Losses Impaired loans with an allowance recorded $ 427 $ 11 $ 50 $ 1 $ — $ 35 $ — $ 524 Impaired loans with no allowance recorded — — — — — — — — Total loans individually evaluated for impairment 427 11 50 1 — 35 — 524 Loans collectively evaluated for impairment 1,753 4,833 1,083 72 92 63 — 7,896 Total loans held for investment $ 2,180 $ 4,844 $ 1,133 $ 73 $ 92 $ 98 $ — $ 8,420 Included in impaired loans are $2.3 million and $2.6 million of loans guaranteed by government agencies at June 30, 2018 and December 31, 2017, respectively. A valuation allowance is established for an impaired loan when the fair value of the loan is less than the recorded investment. In certain cases, portions of impaired loans are charged-off to realizable value instead of establishing a valuation allowance and are included, when applicable in the table below as “Impaired loans without specific valuation allowance under ASC 310.” The valuation allowance disclosed above is included in the allowance for loan losses reported in the consolidated balance sheets as of June 30, 2018 and December 31, 2017. The table below reflects recorded investment in loans classified as impaired: June 30, December 31, (in thousands) Impaired loans with a specific valuation allowance under ASC 310 $ 10,144 $ 12,352 Impaired loans without a specific valuation allowance under ASC 310 9,555 8,275 Total impaired loans $ 19,699 $ 20,627 Valuation allowance related to impaired loans $ 507 $ 524 The following table summarizes impaired loans by class of loans: June 30, December 31, (in thousands) Manufactured housing $ 8,404 $ 7,993 Commercial real estate : Commercial real estate 112 122 SBA 504 1st trust deed 413 435 Land — — Construction — — Commercial 7,378 8,574 SBA 908 980 HELOC 207 214 Single family real estate 2,277 2,309 Consumer — — Total $ 19,699 $ 20,627 The following tables summarize average investment in impaired loans by class of loans and the related interest income recognized: Three Months Ended June 30, 2018 2017 Average Investment in Impaired Loans Interest Income Average Investment in Impaired Loans Interest Income (in thousands) Manufactured housing $ 8,278 $ 173 $ 7,738 $ 162 Commercial real estate: Commercial real estate 113 — 124 — SBA 504 1st trust deed 413 5 642 5 Land — — — — Construction — — — — Commercial 7,537 49 4,155 50 SBA 914 — 868 1 HELOC 205 — 331 — Single family real estate 2,251 27 1,983 25 Consumer — — — — Total $ 19,711 $ 254 $ 15,841 $ 243 Six Months Ended June 30, 2018 2017 Average Investment in Impaired Loans Interest Income Average Investment in Impaired Loans Interest Income (in thousands) Manufactured housing $ 8,190 $ 335 $ 7,683 $ 314 Commercial real estate: Commercial real estate 116 — 126 — SBA 504 1st trust deed 420 10 566 10 Land — — — — Construction — — — — Commercial 7,885 98 4,392 101 SBA 937 1 808 2 HELOC 208 — 300 — Single family real estate 2,272 54 1,985 50 Consumer — — — — Total $ 20,028 $ 498 $ 15,860 $ 477 The Company is not committed to lend additional funds on these impaired loans. The following table reflects the recorded investment in certain types of loans at the periods indicated: June 30, December 31, (in thousands) Nonaccrual loans $ 5,686 $ 6,844 Government guaranteed portion of loans included above $ 1,982 $ 2,372 Troubled debt restructured loans, gross $ 18,080 $ 16,603 Loans 30 through 89 days past due with interest accruing $ 61 $ 389 Loans 90 days or more past due with interest accruing $ — $ — Allowance for loan losses to gross loans held for investment 1.22 % 1.24 % The accrual of interest is discontinued when substantial doubt exists as to collectability of the loan; generally at the time the loan is 90 days delinquent. Any unpaid but accrued interest is reversed at that time. Thereafter, interest income is no longer recognized on the loan. Interest income may be recognized on impaired loans to the extent they are not past due by 90 days. Interest on nonaccrual loans is accounted for on the cash-basis or cost-recovery method, until qualifying for return to accrual. Loans are returned to accrual status when all of the principal and interest amounts contractually due are brought current and future payments are reasonably assured. Foregone interest on nonaccrual and TDR loans for the and was $ million. Foregone interest on nonaccrual and TDR loans for the and was $ and $ , respectively. The following table presents the composition of nonaccrual loans by class of loans: June 30, December 31, (in thousands) Manufactured housing $ 259 $ 418 Commercial real estate: Commercial real estate 112 122 SBA 504 1st trust deed 166 184 Land — — Construction — — Commercial 3,885 4,786 SBA 889 944 HELOC 207 214 Single family real estate 168 176 Consumer — — Total $ 5,686 $ 6,844 Included in nonaccrual loans are $2.0 million of loans guaranteed by government agencies at June 30, 2018 and $2.4 million at December 31, 2017. The guaranteed portion of each SBA loan is repurchased from investors when those loans become past due 120 days by either CWB or the SBA directly. After the foreclosure and collection process is complete, the principal balance of loans repurchased by CWB are reimbursed by the SBA. Although these balances do not earn interest during this period, they generally do not result in a loss of principal to CWB; therefore a repurchase reserve has not been established related to these loans. The Company utilizes an internal asset classification system as a means of reporting problem and potential problem loans. Under the Company’s risk rating system, the Company classifies problem and potential problem loans as “Special Mention,” “Substandard,” “Doubtful” and “Loss”. For a detailed discussion on these risk classifications see “Note 1 Summary of Significant Accounting Policies - Allowance for Loan Losses and Provision for Loan Losses”. Loans that do not currently expose the Company to sufficient risk to warrant classification in one of the aforementioned categories but possess weaknesses that deserve management’s close attention are deemed to be Special Mention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or in the institution's credit position at some future date. Special Mention assets are not adversely classified and do not expose an institution to sufficient risk to warrant adverse classification. Risk ratings are updated as part of our normal loan monitoring process, at a minimum, annually. The following tables present gross loans by risk rating: June 30, 2018 Pass Special Mention Substandard Doubtful Total (in thousands) Manufactured housing $ 234,077 $ — $ 521 $ — $ 234,598 Commercial real estate: Commercial real estate 274,340 — 112 — 274,452 SBA 504 1st trust deed 25,873 — 648 — 26,521 Land 4,873 — — — 4,873 Construction 58,833 — — — 58,833 Commercial 74,017 660 5,605 — 80,282 SBA 4,644 100 384 — 5,128 HELOC 9,295 — 207 — 9,502 Single family real estate 10,509 — 173 — 10,682 Consumer 75 — — — 75 Total, net 696,536 760 7,650 — 704,946 Government guarantee — — 2,771 — 2,771 Total $ 696,536 $ 760 $ 10,421 $ — $ 707,717 December 31, 2017 Pass Special Mention Substandard Doubtful Total (in thousands) Manufactured housing $ 222,429 $ — $ 686 $ — $ 223,115 Commercial real estate: Commercial real estate 271,134 — 122 — 271,256 SBA 504 1st trust deed 25,973 — 674 — 26,647 Land 5,092 — — — 5,092 Construction 49,832 1,790 — — 51,622 Commercial 64,543 817 8,083 — 73,443 SBA 4,221 102 1,752 6,075 HELOC 9,208 — 214 — 9,422 Single family real estate 10,165 — 181 — 10,346 Consumer 83 — — — 83 Total, net 662,680 2,709 11,712 $ — 677,101 Government guarantee — — 3,188 — 3,188 Total $ 662,680 $ 2,709 $ 14,900 $ — $ 680,289 Troubled Debt Restructured Loan (TDR) A TDR is a loan on which the bank, for reasons related to a borrower’s financial difficulties, grants a concession to the borrower that the bank would not otherwise consider. The loan terms that have been modified or restructured due to a borrower’s financial situation include, but are not limited to, a reduction in the stated interest rate, an extension of the maturity or renewal of the loan at an interest rate below current market, a reduction in the face amount of the debt, a reduction in the accrued interest, extensions, deferrals, renewals and rewrites. The majority of the bank’s modifications are extensions in terms or deferral of payments which result in no lost principal or interest followed by reductions in interest rates or accrued interest. A TDR is also considered impaired. Generally, a loan that is modified at an effective market rate of interest may no longer be disclosed as a troubled debt restructuring in years subsequent to the restructuring if it is not impaired based on the terms specified by the restructuring agreement. The following tables summarize the financial effects of TDR loans by loan class for the periods presented: For the Three Months Ended June 30, 2018 Number of Loans Pre- Modification Recorded Investment Post Modification Recorded Investment Balance of Loans with Rate Reduction Balance of Loans with Term Extension Effect on Allowance for Loan Losses (dollars in thousands) Manufactured housing 5 $ 447 $ 447 $ 447 $ 447 $ 26 Total 5 $ 447 $ 447 $ 447 $ 447 $ 26 For the Six Months Ended June 30, 2018 Number of Loans Pre- Modification Recorded Investment Post Modification Recorded Investment Balance of Loans with Rate Reduction Balance of Loans with Term Extension Effect on Allowance for Loan Losses (dollars in thousands) Manufactured housing 10 $ 1,047 $ 1,047 $ 1,047 $ 1,047 $ 63 Commercial 3 1,781 1,781 — 1,781 — Total 13 $ 2,828 $ 2,828 $ 1,047 $ 2,828 $ 63 For the Three Months Ended June 30, 2017 Number of Loans Pre- Modification Recorded Investment Post Modification Recorded Investment Balance of Loans with Rate Reduction Balance of Loans with Term Extension Effect on Allowance for Loan Losses (dollars in thousands) Manufactured housing 4 $ 189 $ 189 $ 189 $ 189 $ 6 Total 4 $ 189 $ 189 $ 189 $ 189 $ 6 For the Six Months Ended June 30, 2017 Number of Loans Pre- Modification Recorded Investment Post Modification Recorded Investment Balance of Loans with Rate Reduction Balance of Loans with Term Extension Effect on Allowance for Loan Losses (dollars in thousands) Manufactured housing 7 $ 444 $ 444 $ 444 $ 444 $ 21 SBA 1 $ 88 $ 88 $ — $ 88 $ 2 HELOC 1 $ 17 $ 17 $ — $ 17 $ 1 Total 9 $ 549 $ 549 $ 444 $ 549 $ 24 The average rate concessions were 100 basis points and 76 basis points, for the three and six months ended June 30, 2018 and 94 basis points and 96 basis points for the three and six months ended June 30, 2017, respectively. The average term extension in months was 181 and 147 for the three and six months ended June 30, 2018 and 180 and 142 for the three and six months ended June 30, 2017, respectively. A TDR loan is deemed to have a payment default when the borrower fails to make 2 consecutive payments or the collateral is transferred to repossessed assets. The Company had no TDR’s with payment defaults for the three or six months ended June 30, 2018 or 2017. At June 30, 2018 there were no material loan commitments outstanding on TDR loans. |