XML 32 R28.htm IDEA: XBRL DOCUMENT v3.2.0.727
Loan and Lease Receivables, Impaired Loans and Leases and Allowance for Loan and Lease Losses (Tables)
6 Months Ended
Jun. 30, 2015
Receivables [Abstract]  
Loan Composition Schedule
Loan and lease receivables consist of the following:
 
 
June 30,
2015
 
December 31,
2014
 
 
(In Thousands)
Commercial real estate
 
 
 
 
Commercial real estate — owner occupied
 
$
169,768

 
$
163,884

Commercial real estate — non-owner occupied
 
400,018

 
417,962

Construction and land development
 
140,318

 
121,160

Multi-family
 
86,912

 
72,578

1-4 family (1)
 
47,091

 
36,182

Total commercial real estate
 
844,107

 
811,766

Commercial and industrial (2)
 
454,868

 
416,654

Direct financing leases, net
 
28,723

 
34,165

Consumer and other
 
 
 
 
Home equity and second mortgages (3)
 
9,466

 
7,866

Other
 
14,547

 
11,341

Total consumer and other
 
24,013

 
19,207

Total gross loans and leases receivable
 
1,351,711

 
1,281,792

Less:
 
 
 
 
   Allowance for loan and lease losses
 
15,199

 
14,329

   Deferred loan fees
 
1,147

 
1,025

Loans and leases receivable, net
 
$
1,335,365

 
$
1,266,438


(1)
Includes residential real estate loans held for sale totaling $331,000 as of June 30, 2015 and $1.3 million as of December 31, 2014.
(2)
Includes guaranteed portion of SBA loans held for sale totaling $638,000 as of June 30, 2015.
Schedule of Fair Value of Credit Impaired Loans Acquired
The following table reflects the contractually required payments receivable and fair value of the Corporation’s purchased credit impaired loans as of June 30, 2015 and December 31, 2014:
 
June 30,
2015
 
December 31,
2014
 
(In Thousands)
Contractually required payments
$
6,382

 
$
6,874

Fair value of purchased credit impaired loans
$
3,701

 
$
4,025

Accretable Yield Rollforward
The following table presents a rollforward of the Corporation’s accretable yield as of June 30, 2015 and December 31, 2014:
 
As of and for the Six Months Ended June 30, 2015
 
As of and for the Year Ended December 31, 2014
 
(In Thousands)
Accretable yield, beginning of period
$
676

 
$
683

Accretion recognized in earnings
(22
)
 
(7
)
Reclassification to nonaccretable difference for loans with changing cash flows(1)
(21
)
 

Changes in accretable yield for non-credit related changes in expected cash flows(2)
(155
)
 

Accretable yield, end of period
$
478

 
$
676

Financing Receivable by Credit Quality Indicators
The following information illustrates ending balances of the Corporation’s loan and lease portfolio, including impaired loans by class of receivable, and considering certain credit quality indicators as of June 30, 2015 and December 31, 2014:
 
 
Category
 
 
As of June 30, 2015
 
I
 
II
 
III
 
IV
 
Total
 
 
(Dollars in Thousands)
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
Commercial real estate — owner occupied
 
$
137,582

 
$
18,053

 
$
13,480

 
$
653

 
$
169,768

Commercial real estate — non-owner occupied
 
372,874

 
24,903

 
1,334

 
907

 
400,018

Construction and land development
 
121,404

 
8,370

 
5,927

 
4,617

 
140,318

Multi-family
 
85,641

 
367

 
894

 
10

 
86,912

1-4 family
 
37,919

 
4,755

 
2,057

 
2,360

 
47,091

      Total commercial real estate
 
755,420

 
56,448

 
23,692

 
8,547

 
844,107

 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial(1) 
 
407,737

 
10,501

 
29,224

 
7,406

 
454,868

 
 
 
 
 
 
 
 
 
 
 
Direct financing leases, net
 
26,633

 
1,382

 
708

 

 
28,723

 
 
 
 
 
 
 
 
 
 
 
Consumer and other:
 
 
 
 
 
 
 
 
 

Home equity and second mortgages
 
8,359

 
447

 
162

 
498

 
9,466

Other
 
13,856

 

 

 
691

 
14,547

      Total consumer and other
 
22,215

 
447

 
162

 
1,189

 
24,013

 
 
 
 
 
 
 
 
 
 
 
Total gross loans and leases receivable
 
$
1,212,005

 
$
68,778

 
$
53,786

 
$
17,142

 
$
1,351,711

Category as a % of total portfolio
 
89.66
%
 
5.09
%
 
3.98
%
 
1.27
%
 
100.00
%
(1)
Category IV includes $6.2 million considered performing impaired loans with interest income recognized on a cash basis as of June 30, 2015. Subsequent to June 30, 2015, the Corporation granted a concession to the client and considered the loans to be troubled debt restructurings.


 
 
Category
 
 
As of December 31, 2014
 
I
 
II
 
III
 
IV
 
Total
 
 
(Dollars in Thousands)
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
Commercial real estate — owner occupied
 
$
131,094

 
$
15,592

 
$
16,621

 
$
577

 
$
163,884

Commercial real estate — non-owner occupied
 
378,671

 
20,823

 
17,498

 
970

 
417,962

Construction and land development
 
100,934

 
8,193

 
6,876

 
5,157

 
121,160

Multi-family
 
70,897

 
751

 
913

 
17

 
72,578

1-4 family
 
25,997

 
5,278

 
3,336

 
1,571

 
36,182

      Total commercial real estate
 
707,593

 
50,637

 
45,244

 
8,292

 
811,766

 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
383,755

 
18,524

 
12,026

 
2,349

 
416,654

 
 
 
 
 
 
 
 
 
 
 
Direct financing leases, net
 
32,756

 
1,120

 
289

 

 
34,165

 
 
 
 
 
 
 
 
 
 
 
Consumer and other:
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
7,039

 
205

 
189

 
433

 
7,866

Other
 
10,570

 
50

 

 
721

 
11,341

      Total consumer and other
 
17,609

 
255

 
189

 
1,154

 
19,207

 
 
 
 
 
 
 
 
 
 
 
Total gross loans and leases receivable
 
$
1,141,713

 
$
70,536

 
$
57,748

 
$
11,795

 
$
1,281,792

Category as a % of total portfolio
 
89.07
%
 
5.50
%
 
4.51
%
 
0.92
%
 
100.00
%
Past Due Financing Receivables
The delinquency aging of the loan and lease portfolio by class of receivable as of June 30, 2015 and December 31, 2014 is as follows:
As of June 30, 2015
 
30-59
days past due
 
60-89
days past due
 
Greater
than 90
days past due
 
Total past due
 
Current
 
Total loans
 
 
(Dollars in Thousands)
Accruing loans and leases
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
$

 
$

 
$

 
$

 
$
169,189

 
$
169,189

Non-owner occupied
 

 

 

 

 
399,736

 
399,736

Construction and land development
 

 

 

 

 
135,779

 
135,779

Multi-family
 

 

 

 

 
86,902

 
86,902

1-4 family
 

 

 

 

 
45,775

 
45,775

Commercial and industrial
 
399

 

 

 
399

 
447,091

 
447,490

Direct financing leases, net
 

 

 

 

 
28,723

 
28,723

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 

 

 

 

 
9,063

 
9,063

Other
 

 

 

 

 
13,856

 
13,856

Total
 
399

 

 

 
399

 
1,336,114

 
1,336,513

Non-accruing loans and leases
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
$

 
$
490

 
$

 
$
490

 
$
89

 
$
579

Non-owner occupied
 

 

 
235

 
235

 
47

 
282

Construction and land development
 

 

 

 

 
4,539

 
4,539

Multi-family
 

 

 

 

 
10

 
10

1-4 family
 
658

 
96

 
175

 
929

 
387

 
1,316

Commercial and industrial(1)
 
219

 
194

 
582

 
995

 
6,383

 
7,378

Direct financing leases, net
 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 

 

 
50

 
50

 
353

 
403

Other
 

 

 
691

 
691

 

 
691

Total
 
877

 
780

 
1,733

 
3,390

 
11,808

 
15,198

Total loans and leases
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
$

 
$
490

 
$

 
$
490

 
$
169,278

 
$
169,768

Non-owner occupied
 

 

 
235

 
235

 
399,783

 
400,018

Construction and land development
 

 

 

 

 
140,318

 
140,318

Multi-family
 

 

 

 

 
86,912

 
86,912

1-4 family
 
658

 
96

 
175

 
929

 
46,162

 
47,091

Commercial and industrial
 
618

 
194

 
582

 
1,394

 
453,474

 
454,868

Direct financing leases, net
 

 

 

 

 
28,723

 
28,723

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 

Home equity and second mortgages
 

 

 
50

 
50

 
9,416

 
9,466

Other
 

 

 
691

 
691

 
13,856

 
14,547

Total
 
$
1,276

 
$
780

 
$
1,733

 
$
3,789

 
$
1,347,922

 
$
1,351,711

Percent of portfolio
 
0.09
%
 
0.06
%
 
0.13
%
 
0.28
%
 
99.72
%
 
100.00
%

(1)
Current balance includes $6.2 million considered performing impaired loans with interest income recognized on a cash basis as of June 30, 2015. Subsequent to June 30, 2015, the Corporation granted a concession to the client and considered the loans to be troubled debt restructurings.
As of December 31, 2014
 
30-59
days past due
 
60-89
days past due
 
Greater
than 90
days past due
 
Total past due
 
Current
 
Total loans
 
 
(Dollars in Thousands)
Accruing loans and leases
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
$

 
$

 
$

 
$

 
$
163,384

 
$
163,384

Non-owner occupied
 

 

 

 

 
417,676

 
417,676

Construction and land development
 

 

 

 

 
116,228

 
116,228

Multi-family
 

 

 

 

 
72,561

 
72,561

1-4 family
 

 

 

 

 
35,492

 
35,492

Commercial and industrial
 

 

 

 

 
414,336

 
414,336

Direct financing leases, net
 

 

 

 

 
34,165

 
34,165

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 

 

 

 

 
7,537

 
7,537

Other
 

 

 

 

 
10,621

 
10,621

Total
 

 

 

 

 
1,272,000

 
1,272,000

Non-accruing loans and leases
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
$

 
$

 
$

 
$

 
$
500

 
$
500

Non-owner occupied
 

 
215

 

 
215

 
71

 
286

Construction and land development
 

 
193

 

 
193

 
4,739

 
4,932

Multi-family
 

 

 

 

 
17

 
17

1-4 family
 

 
106

 
306

 
412

 
278

 
690

Commercial and industrial
 
364

 
146

 
736

 
1,246

 
1,072

 
2,318

Direct financing leases, net
 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 

 

 

 

 
329

 
329

Other
 

 

 
720

 
720

 

 
720

Total
 
364

 
660

 
1,762

 
2,786

 
7,006

 
9,792

Total loans and leases
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
$

 
$

 
$

 
$

 
$
163,884

 
$
163,884

Non-owner occupied
 

 
215

 

 
215

 
417,747

 
417,962

Construction and land development
 

 
193

 

 
193

 
120,967

 
121,160

Multi-family
 

 

 

 

 
72,578

 
72,578

1-4 family
 

 
106

 
306

 
412

 
35,770

 
36,182

Commercial and industrial
 
364

 
146

 
736

 
1,246

 
415,408

 
416,654

Direct financing leases, net
 

 

 

 

 
34,165

 
34,165

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 

 

 

 

 
7,866

 
7,866

Other
 

 

 
720

 
720

 
10,621

 
11,341

Total
 
$
364

 
$
660

 
$
1,762

 
$
2,786

 
$
1,279,006

 
$
1,281,792

Percent of portfolio
 
0.03
%
 
0.05
%
 
0.14
%
 
0.22
%
 
99.78
%
 
100.00
%
Schedule of Financing Receivables, Non Accrual Status
The Corporation’s total impaired assets consisted of the following at June 30, 2015 and December 31, 2014, respectively.
 
 
June 30,
2015
 
December 31,
2014
 
 
(Dollars in Thousands)
Non-accrual loans and leases
 
 
 
 
Commercial real estate:
 
 
 
 
Commercial real estate — owner occupied
 
$
579

 
$
500

Commercial real estate — non-owner occupied
 
282

 
286

Construction and land development
 
4,539

 
4,932

Multi-family
 
10

 
17

1-4 family
 
1,316

 
690

Total non-accrual commercial real estate
 
6,726

 
6,425

Commercial and industrial(1)
 
7,378

 
2,318

Direct financing leases, net
 

 

Consumer and other:
 
 
 
 
Home equity and second mortgages
 
403

 
329

Other
 
691

 
720

Total non-accrual consumer and other loans
 
1,094

 
1,049

Total non-accrual loans and leases
 
15,198

 
9,792

Performing troubled debt restructurings
 
1,944

 
2,003

Total impaired loans and leases
 
17,142

 
11,795

Foreclosed properties, net
 
1,854

 
1,693

Total impaired assets

$
18,996

 
$
13,488

 
 
June 30,
2015
 
December 31,
2014
Total non-accrual loans and leases to gross loans and leases
 
1.12
%
 
0.76
%
Total non-performing assets to total gross loans and leases plus foreclosed properties, net
 
1.26

 
0.89

Total non-performing assets to total assets
 
1.01

 
0.70

Allowance for loan and lease losses to gross loans and leases
 
1.12

 
1.12

Allowance for loan and lease losses to non-accrual loans and leases
 
100.01

 
146.33

Troubled Debt Restructurings on Financing Receivables
 
 
As of June 30, 2015
 
As of December 31, 2014
 
 
Number
of
Loans
 
Pre-Modification
Recorded
Investment
 
Post-Modification
Recorded
Investment
 
Number
of
Loans
 
Pre-Modification
Recorded
Investment
 
Post-Modification
Recorded
Investment
 
 
(Dollars in Thousands)
Troubled debt restructurings:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate — owner occupied
 
2
 
$
625

 
$
564

 
2
 
$
624

 
$
577

Commercial real estate — non-owner occupied
 
5
 
1,151

 
907

 
5
 
1,095

 
970

Construction and land development
 
3
 
6,034

 
4,678

 
4
 
6,260

 
5,157

Multi-family
 
1
 
184

 
10

 
1
 
184

 
17

1-4 family
 
16
 
2,119

 
1,435

 
16
 
2,119

 
1,368

Commercial and industrial
 
3
 
201

 
144

 
4
 
361

 
155

Direct financing leases, net
 
 

 

 
 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
6
 
681

 
375

 
6
 
772

 
431

Other
 
1
 
2,076

 
690

 
2
 
2,080

 
721

Total
 
37
 
$
13,071

 
$
8,803

 
40
 
$
13,495

 
$
9,396

Troubled Debt Restructurings by Modification Type
As of June 30, 2015 and December 31, 2014, the Corporation’s troubled debt restructurings grouped by type of concession were as follows:
 
 
As of June 30, 2015
 
As of December 31, 2014
 
 
Number
of
Loans
 
Recorded Investment
 
Number
of
Loans
 
Recorded Investment
 
 
(Dollars in Thousands)
Commercial real estate
 
 
 
 
 
 
 
 
   Extension of term
 
1

 
$
31

 
1

 
$
39

   Interest rate concession
 
1

 
56

 
1

 
65

   Combination of extension and interest rate concession
 
25

 
7,506

 
26

 
7,984

Commercial and industrial
 
 
 
 
 
 
 
 
   Combination of extension and interest rate concession
 
3

 
144

 
4

 
155

Consumer and other
 
 
 
 
 
 
 
 
   Extension of term
 
2

 
723

 
3

 
753

   Combination of extension and interest rate concession
 
5

 
343

 
5

 
400

Total
 
37

 
$
8,803

 
40

 
$
9,396

Impaired Financing Receivables
The following represents additional information regarding the Corporation’s impaired loans and leases by class:
 
 
Impaired Loans and Leases
 
 
As of and for the Six Months Ended June 30, 2015
 
 
Recorded
investment
 
Unpaid
principal
balance
 
Impairment
reserve
 
Average
recorded
investment(1)
 
Foregone
interest
income
 
Interest
income
recognized
 
Net
foregone
interest
income
 
 
(In Thousands)
With no impairment reserve recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
$
564

 
$
564

 
$

 
$
575

 
$
13

 
$

 
$
13

Non-owner occupied
 
860

 
860

 

 
918

 
6

 

 
6

Construction and land development
 
4,617

 
7,287

 

 
5,039

 
71

 

 
71

Multi-family
 
10

 
377

 

 
13

 
24

 

 
24

1-4 family
 
1,442

 
1,514

 

 
1,578

 
33

 

 
33

Commercial and industrial(2)
 
6,375

 
6,384

 

 
231

 
63

 
1

 
62

Direct financing leases, net
 

 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
317

 
317

 

 
292

 
8

 

 
8

Other
 
691

 
1,357

 

 
704

 
41

 

 
41

Total
 
14,876

 
18,660

 

 
9,350

 
259

 
1

 
258

With impairment reserve recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
$
89

 
$
89

 
$
4

 
$
17

 
$

 
$

 
$

Non-owner occupied
 
47

 
87

 
47

 
48

 
2

 

 
2

Construction and land development
 

 

 

 

 

 

 

Multi-family
 

 

 

 

 

 

 

1-4 family
 
918

 
924

 
177

 
375

 
11

 

 
11

Commercial and industrial
 
1,031

 
1,031

 
253

 
1,241

 
38

 

 
38

Direct financing leases, net
 

 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
181

 
181

 
94

 
127

 
7

 

 
7

Other
 

 

 

 

 

 

 

Total
 
2,266

 
2,312

 
575

 
1,808

 
58

 

 
58

Total:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
$
653

 
$
653

 
$
4

 
$
592

 
$
13

 
$

 
$
13

Non-owner occupied
 
907

 
947

 
47

 
966

 
8

 

 
8

Construction and land development
 
4,617

 
7,287

 

 
5,039

 
71

 

 
71

Multi-family
 
10

 
377

 

 
13

 
24

 

 
24

1-4 family
 
2,360

 
2,438

 
177

 
1,953

 
44

 

 
44

Commercial and industrial
 
7,406

 
7,415

 
253

 
1,472

 
101

 
1

 
100

Direct financing leases, net
 

 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
498

 
498

 
94

 
419

 
15

 

 
15

Other
 
691

 
1,357

 

 
704

 
41

 

 
41

Grand total
 
$
17,142

 
$
20,972

 
$
575

 
$
11,158

 
$
317

 
$
1

 
$
316

(1)
Average recorded investment is calculated primarily using daily average balances.
(2)
Recorded investment and unpaid principal balances include $6.2 million considered performing impaired loans with interest income recognized on a cash basis as of June 30, 2015. Subsequent to June 30, 2015, the Corporation granted a concession to the client and considered the loans to be troubled debt restructurings.

 
 
Impaired Loans and Leases
 
 
As of and for the Year Ended December 31, 2014
 
 
Recorded
investment
 
Unpaid
principal
balance
 
Impairment
reserve
 
Average
recorded
investment
(1)
 
Foregone
interest
income
 
Interest
income
recognized
 
Net
Foregone
Interest
Income
 
 
(In Thousands)
With no impairment reserve recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Owner occupied
 
$
577

 
$
577

 
$

 
$
484

 
$
30

 
$
79

 
$
(49
)
   Non-owner occupied
 
921

 
921

 

 
349

 
22

 

 
22

   Construction and land development
 
5,157

 
7,828

 

 
5,285

 
155

 

 
155

   Multi-family
 
17

 
384

 

 
24

 
53

 

 
53

   1-4 family
 
1,181

 
1,218

 

 
380

 
15

 
12

 
3

Commercial and industrial
 
2,316

 
2,926

 

 
6,141

 
463

 
649

 
(186
)
Direct financing leases, net
 

 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Home equity and second mortgages
 
380

 
380

 

 
495

 
18

 

 
18

   Other
 
721

 
1,389

 

 
768

 
87

 

 
87

      Total
 
11,270

 
15,623

 

 
13,926

 
843

 
740

 
103

With impairment reserve recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Owner occupied
 
$

 
$

 
$

 
$

 
$

 
$

 
$

   Non-owner occupied
 
49

 
89

 
49

 
52

 
4

 

 
4

   Construction and land development
 

 

 

 

 

 

 

   Multi-family
 

 

 

 

 

 

 

   1-4 family
 
390

 
390

 
155

 
405

 
18

 

 
18

Commercial and industrial
 
33

 
33

 
33

 
34

 

 

 

Direct financing leases, net
 

 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Home equity and second mortgages
 
53

 
53

 
53

 
57

 
5

 

 
5

   Other
 

 

 

 

 

 

 

      Total
 
525

 
565

 
290

 
548

 
27

 

 
27

Total:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Owner occupied
 
$
577

 
$
577

 
$

 
$
484

 
$
30

 
$
79

 
$
(49
)
   Non-owner occupied
 
970

 
1,010

 
49

 
401

 
26

 

 
26

   Construction and land development
 
5,157

 
7,828

 

 
5,285

 
155

 

 
155

   Multi-family
 
17

 
384

 

 
24

 
53

 

 
53

   1-4 family
 
1,571

 
1,608

 
155

 
785

 
33

 
12

 
21

Commercial and industrial
 
2,349

 
2,959

 
33

 
6,175

 
463

 
649

 
(186
)
Direct financing leases, net
 

 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
433

 
433

 
53

 
552

 
23

 

 
23

Other
 
721

 
1,389

 

 
768

 
87

 

 
87

      Grand total
 
$
11,795

 
$
16,188

 
$
290

 
$
14,474

 
$
870

 
$
740

 
$
130

(1)
Average recorded investment is calculated primarily using daily average balances.
Allowance for Credit Losses on Financing Receivables
A summary of the activity in the allowance for loan and lease losses by portfolio segment is as follows:

 
 
As of and for the Six Months Ended June 30, 2015
 
 
Commercial
real estate
 
Commercial
and
industrial loans and leases
 
Consumer
and other
 
Total
 
 
(Dollars in Thousands)
Allowance for credit losses:
 
 
 
 
 
 
 
 
Beginning balance
 
$
8,619

 
$
5,492

 
$
218

 
$
14,329

Charge-offs
 
(91
)
 
(313
)
 
(4
)
 
(408
)
Recoveries
 
66

 
5

 
3

 
74

Provision
 
123

 
1,024

 
57

 
1,204

Ending balance
 
$
8,717

 
$
6,208

 
$
274

 
$
15,199

Ending balance: individually evaluated for impairment
 
$
228

 
$
124

 
$
94

 
$
446

Ending balance: collectively evaluated for impairment
 
$
8,489

 
$
5,955

 
$
180

 
$
14,624

Ending balance: loans acquired with deteriorated credit quality
 
$

 
$
129

 
$

 
$
129

Loans and lease receivables:
 
 
 
 
 
 
 
 
Ending balance, gross
 
$
844,107

 
$
483,591

 
$
24,013

 
$
1,351,711

Ending balance: individually evaluated for impairment(1)
 
$
5,589

 
$
6,751

 
$
959

 
$
13,299

Ending balance: collectively evaluated for impairment
 
$
835,559

 
$
476,186

 
$
22,824

 
$
1,334,569

Ending balance: loans acquired with deteriorated credit quality
 
$
2,959

 
$
654

 
$
230

 
$
3,843

Allowance as % of gross loans
 
1.03
%
 
1.28
%
 
1.14
%
 
1.12
%
(1)
Commercial and industrial loans and leases balance includes $6.2 million considered performing impaired loans with interest income recognized on a cash basis as of June 30, 2015. Subsequent to June 30, 2015, the Corporation granted a concession to the client and considered the loans to be troubled debt restructurings.


 
 
As of and for the Six Months Ended June 30, 2014
 
 
Commercial
real estate
 
Commercial
and
industrial loans and leases
 
Consumer
and other
 
Total
 
 
(Dollars in Thousands)
Allowance for credit losses:
 
 
 
 
 
 
 
 
Beginning balance
 
$
9,055

 
$
4,573

 
$
273

 
$
13,901

Charge-offs
 

 

 

 

Recoveries
 
17

 
1

 
7

 
25

Provision
 
(304
)
 
432

 
(39
)
 
89

Ending balance
 
$
8,768

 
$
5,006

 
$
241

 
$
14,015

Ending balance: individually evaluated for impairment
 
$
342

 
$
208

 
$
56

 
$
606

Ending balance: collectively evaluated for impairment
 
$
8,426

 
$
4,798

 
$
185

 
$
13,409

Ending balance: loans acquired with deteriorated credit quality
 
$

 
$

 
$

 
$

Loans and lease receivables:
 
 
 
 
 
 
 
 
Ending balance, gross
 
$
637,403

 
$
355,549

 
$
15,663

 
$
1,008,615

Ending balance: individually evaluated for impairment
 
$
5,416

 
$
6,664

 
$
1,331

 
$
13,411

Ending balance: collectively evaluated for impairment
 
$
630,616

 
$
348,885

 
$
14,332

 
$
993,833

Ending balance: loans acquired with deteriorated credit quality
 
$
1,371

 
$

 
$

 
$
1,371

Allowance as % of gross loans
 
1.38
%
 
1.41
%
 
1.54
%
 
1.39
%