| Portfolio Loans Covered by Loss Share (Covered loans) |
Below is a summary of PCI loans by category at June 30, 2014, and December 31, 2013: | | | | | | | | | | | | June 30, 2014 | | December 31, 2013 | (in thousands) | Weighted- Average Risk Rating | Recorded Investment PCI Loans | | Weighted- Average Risk Rating | Recorded Investment PCI Loans | Real Estate Loans: | | | | | | Construction and land development | 6.46 |
| $7,885 |
| | 6.84 |
| $14,325 |
| Commercial real estate - Investor owned | 7.07 | 41,699 |
| | 6.81 | 48,146 |
| Commercial real estate - Owner occupied | 6.58 | 30,396 |
| | 6.75 | 32,525 |
| Residential real estate | 5.94 | 30,736 |
| | 5.92 | 34,498 |
| Total real estate loans | |
| $110,716 |
| | |
| $129,494 |
| Commercial and industrial | 6.93 | 7,300 |
| | 6.87 | 9,271 |
| Consumer and other | 4.30 | 488 |
| | 6.47 | 1,773 |
| Portfolio loans | |
| $118,504 |
| | |
| $140,538 |
|
The aging of the recorded investment in past due PCI loans by portfolio class and category at June 30, 2014, and December 31, 2013, is shown below.
| | | | | | | | | | | | | | | | | | | | | | June 30, 2014 | (in thousands) | 30-89 Days Past Due | | 90 or More Days Past Due | | Total Past Due | | Current | | Total | Commercial & Industrial | $ | 395 |
| | $ | 563 |
| | $ | 958 |
| | $ | 6,342 |
| | $ | 7,300 |
| Real Estate: | | | | | | | | | | Commercial - Owner Occupied | 65 |
| | 3,612 |
| | 3,677 |
| | 26,719 |
| | 30,396 |
| Commercial - Investor Owned | 109 |
| | 5,935 |
| | 6,044 |
| | 35,655 |
| | 41,699 |
| Construction and Land Development | — |
| | 80 |
| | 80 |
| | 7,805 |
| | 7,885 |
| Residential | 737 |
| | 2,371 |
| | 3,108 |
| | 27,628 |
| | 30,736 |
| Consumer & Other | 17 |
| | — |
| | 17 |
| | 471 |
| | 488 |
| Total | $ | 1,323 |
| | $ | 12,561 |
| | $ | 13,884 |
| | $ | 104,620 |
| | $ | 118,504 |
|
| | | | | | | | | | | | | | | | | | | | | | December 31, 2013 | (in thousands) | 30-89 Days Past Due | | 90 or More Days Past Due | | Total Past Due | | Current | | Total | Commercial & Industrial | $ | 397 |
| | $ | 573 |
| | $ | 970 |
| | $ | 8,301 |
| | $ | 9,271 |
| Real Estate: | | | | | | | | | | Commercial - Owner Occupied | 255 |
| | 6,595 |
| | 6,850 |
| | 25,675 |
| | 32,525 |
| Commercial - Investor Owned | 5,143 |
| | 3,167 |
| | 8,310 |
| | 39,836 |
| | 48,146 |
| Construction and Land Development | 32 |
| | 4,198 |
| | 4,230 |
| | 10,095 |
| | 14,325 |
| Residential | 639 |
| | 5,276 |
| | 5,915 |
| | 28,583 |
| | 34,498 |
| Consumer & Other | — |
| | — |
| | — |
| | 1,773 |
| | 1,773 |
| Total | $ | 6,466 |
| | $ | 19,809 |
| | $ | 26,275 |
| | $ | 114,263 |
| | $ | 140,538 |
|
The following table is a rollforward of PCI loans, net of the allowance for loan losses, for the six months ended June 30, 2014 and 2013.
| | | | | | | | | | | | | | | | | (In thousands) | Contractual Cashflows | | Less: Non-accretable Difference | | Less: Accretable Yield | | Carrying Amount | Balance January 1, 2014 | $ | 266,068 |
| | $ | 87,438 |
| | $ | 53,530 |
| | $ | 125,100 |
| Principal reductions and interest payments | (18,089 | ) | | — |
| | — |
| | (18,089 | ) | Accretion of loan discount | — |
| | — |
| | (8,601 | ) | | 8,601 |
| Changes in contractual and expected cash flows due to remeasurement | (3,871 | ) | | 5 |
| | (5,693 | ) | | 1,817 |
| Reductions due to disposals | (25,552 | ) | | (5,440 | ) | | (3,648 | ) | | (16,464 | ) | Balance June 30, 2014 | $ | 218,556 |
| | $ | 82,003 |
| | $ | 35,588 |
| | $ | 100,965 |
| | | | | | | | | Balance January 1, 2013 | $ | 386,966 |
| | $ | 118,627 |
| | $ | 78,768 |
| | $ | 189,571 |
| Principal reductions and interest payments | (23,628 | ) | | — |
| | — |
| | (23,628 | ) | Accretion of loan discount | — |
| | — |
| | (13,735 | ) | | 13,735 |
| Changes in contractual and expected cash flows due to remeasurement | (2,595 | ) | | (14,136 | ) | | 5,995 |
| | 5,546 |
| Reductions due to disposals | (56,473 | ) | | (21,463 | ) | | (8,604 | ) | | (26,406 | ) | Balance June 30, 2013 | $ | 304,270 |
| | $ | 83,028 |
| | $ | 62,424 |
| | $ | 158,818 |
|
The accretable yield is accreted into interest income over the estimated life of the acquired loans using the effective yield method.
A summary of activity in the FDIC loss share receivable for the six months ended June 30, 2014 is as follows:
| | | | | (In thousands) | June 30, 2014 | Balance at beginning of period | $ | 34,319 |
| Adjustments not reflected in income: | | Cash received from the FDIC for covered assets | (4,212 | ) | FDIC reimbursable losses, net | 553 |
| Adjustments reflected in income: | | Amortization, net | (4,753 | ) | Loan impairment | 2,259 |
| Reductions for payments on covered assets in excess of expected cash flows | (2,658 | ) | Balance at end of period | $ | 25,508 |
|
Due to continued favorable projections in the expected cash flows, the Company continues to anticipate it will be required to pay the FDIC at the end of two of its loss share agreements. Accordingly, a liability of $1.6 million has been recorded at June 30, 2014. The liability will continue to be adjusted as part of the quarterly remeasurement process through the end of the loss share agreements. |