XML 29 R13.htm IDEA: XBRL DOCUMENT v3.8.0.1
Allowance for Loan Losses
12 Months Ended
Dec. 31, 2017
Allowance for Loan Losses  
Allowance for Loan Losses

Note 6: Allowance for Loan and Lease losses

 

Changes in the ALLL by segment of loans based on method of impairment for the year ended December 31, 2017, were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate

 

Real Estate

 

Real Estate

 

 

 

 

 

 

Allowance for loan and lease losses:

   

Commercial

   

Leases

   

Commercial

   

Construction

   

Residential

   

Consumer

   

Other

   

Total

Beginning balance

 

$

1,629

 

$

633

 

$

9,547

 

$

389

 

$

2,692

 

$

833

 

$

435

 

$

16,158

Charge-offs

 

 

25

 

 

215

 

 

309

 

 

23

 

 

1,347

 

 

386

 

 

 1

 

 

2,306

Recoveries

 

 

30

 

 

 -

 

 

161

 

 

377

 

 

980

 

 

243

 

 

18

 

 

1,809

Provision (Release)

 

 

819

 

 

274

 

 

123

 

 

180

 

 

(520)

 

 

834

 

 

90

 

 

1,800

Ending balance

 

$

2,453

 

$

692

 

$

9,522

 

$

923

 

$

1,805

 

$

1,524

 

$

542

 

$

17,461

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: Individually evaluated for impairment

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

53

 

$

91

 

$

 -

 

$

144

Ending balance: Collectively evaluated for impairment

 

$

2,453

 

$

692

 

$

9,522

 

$

923

 

$

1,752

 

$

1,433

 

$

542

 

$

17,317

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

272,851

 

$

68,325

 

$

750,991

 

$

85,162

 

$

426,230

 

$

2,774

 

$

11,289

 

$

1,617,622

Ending balance: Individually evaluated for impairment

 

$

 -

 

$

178

 

$

3,041

 

$

201

 

$

14,575

 

$

2,117

 

$

 -

 

$

20,112

Ending balance: Collectively evaluated for impairment

 

$

272,851

 

$

68,147

 

$

747,950

 

$

84,961

 

$

411,655

 

$

657

 

$

11,289

 

$

1,597,510

 

 

 

Changes in the ALLL by segment of loans based on method of impairment for December 31, 2016, were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate

 

Real Estate

 

Real Estate

 

 

 

 

 

 

Allowance for loan and lease losses:

   

Commercial

   

Leases

   

Commercial

   

Construction

   

Residential

   

Consumer

   

Other

   

Total

Beginning balance

 

$

1,463

 

$

633

 

$

9,013

 

$

265

 

$

1,694

 

$

1,190

 

$

1,965

 

$

16,223

Charge-offs

 

 

95

 

 

23

 

 

1,633

 

 

23

 

 

1,072

 

 

344

 

 

 -

 

 

3,190

Recoveries

 

 

32

 

 

 5

 

 

640

 

 

96

 

 

1,331

 

 

253

 

 

18

 

 

2,375

Provision (Release)

 

 

229

 

 

18

 

 

1,527

 

 

51

 

 

739

 

 

(266)

 

 

(1,548)

 

 

750

Ending balance

 

$

1,629

 

$

633

 

$

9,547

 

$

389

 

$

2,692

 

$

833

 

$

435

 

$

16,158

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: Individually evaluated for impairment

 

$

 -

 

$

 -

 

$

246

 

$

 -

 

$

803

 

$

 -

 

$

 -

 

$

1,049

Ending balance: Collectively evaluated for impairment

 

$

1,629

 

$

633

 

$

9,301

 

$

389

 

$

1,889

 

$

833

 

$

435

 

$

15,109

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

228,113

 

$

55,451

 

$

736,247

 

$

64,720

 

$

377,851

 

$

3,237

 

$

13,190

 

$

1,478,809

Ending balance: Individually evaluated for impairment

 

$

240

 

$

366

 

$

6,448

 

$

281

 

$

14,952

 

$

 -

 

$

 -

 

$

22,287

Ending balance: Collectively evaluated for impairment

 

$

227,873

 

$

55,085

 

$

729,799

 

$

64,439

 

$

362,899

 

$

3,237

 

$

13,190

 

$

1,456,522

 

Changes in the ALLL by segment of loans based on method of impairment for the year ended December 31, 2015, were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

Real Estate

 

Real Estate

 

Real Estate

 

 

 

 

 

 

 

 

Allowance for loan and lease losses:

   

& Leases

   

Commercial

   

Construction

   

Residential

   

Consumer

   

Other

   

Total

Beginning balance

 

$

1,644

 

$

12,577

 

$

1,475

 

$

1,981

 

$

1,454

 

$

2,506

 

$

21,637

Charge-offs

 

 

993

 

 

1,653

 

 

 2

 

 

1,639

 

 

483

 

 

 -

 

 

4,770

Recoveries

 

 

451

 

 

1,595

 

 

276

 

 

1,075

 

 

359

 

 

 -

 

 

3,756

Provision (Release)

 

 

994

 

 

(3,506)

 

 

(1,484)

 

 

277

 

 

(140)

 

 

(541)

 

 

(4,400)

Ending balance

 

$

2,096

 

$

9,013

 

$

265

 

$

1,694

 

$

1,190

 

$

1,965

 

$

16,223

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: Individually evaluated for impairment

 

$

 3

 

$

 -

 

$

 -

 

$

31

 

$

 -

 

$

 -

 

$

34

Ending balance: Collectively evaluated for impairment

 

$

2,093

 

$

9,013

 

$

265

 

$

1,663

 

$

1,190

 

$

1,965

 

$

16,189

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

141,315

 

$

605,721

 

$

19,806

 

$

351,007

 

$

4,216

 

$

11,650

 

$

1,133,715

Ending balance: Individually evaluated for impairment

 

$

73

 

$

5,396

 

$

83

 

$

15,334

 

$

-

 

$

-

 

$

20,886

Ending balance: Collectively evaluated for impairment

 

$

141,242

 

$

600,325

 

$

19,723

 

$

335,673

 

$

4,216

 

$

11,650

 

$

1,112,829

 

The Company’s allowance for loan and lease loss is calculated in accordance with GAAP and relevant supervisory guidance.  All management estimates were made in light of observable trends within loan portfolio segments, market conditions and established credit review administration practices.