XML 33 R28.htm IDEA: XBRL DOCUMENT v3.3.0.814
Loan and Lease Receivables, Impaired Loans and Leases and Allowance for Loan and Lease Losses (Tables)
9 Months Ended
Sep. 30, 2015
Receivables [Abstract]  
Loan Composition Schedule
Loan and lease receivables consist of the following:
 
 
September 30,
2015
 
December 31,
2014
 
 
(In Thousands)
Commercial real estate
 
 
 
 
Commercial real estate — owner occupied
 
$
170,195

 
$
163,884

Commercial real estate — non-owner occupied (1)
 
416,421

 
417,962

Construction and land development
 
157,651

 
121,160

Multi-family
 
90,514

 
72,578

1-4 family (2)
 
44,476

 
36,182

Total commercial real estate
 
879,257

 
811,766

Commercial and industrial (3)
 
450,307

 
416,654

Direct financing leases, net
 
28,958

 
34,165

Consumer and other
 
 
 
 
Home equity and second mortgages
 
8,908

 
7,866

Other
 
13,809

 
11,341

Total consumer and other
 
22,717

 
19,207

Total gross loans and leases receivable
 
1,381,239

 
1,281,792

Less:
 
 
 
 
   Allowance for loan and lease losses
 
15,359

 
14,329

   Deferred loan fees
 
1,157

 
1,025

Loans and leases receivable, net
 
$
1,364,723

 
$
1,266,438


(1)
Includes guaranteed portion of SBA loans held for sale totaling $1.5 million as of September 30, 2015.
(2)
Includes residential real estate loans held for sale totaling $307,000 as of September 30, 2015 and $1.3 million as of December 31, 2014.
(3)
Includes guaranteed portion of SBA loans held for sale totaling $1.1 million as of September 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 September 30, 2015 and December 31, 2014:
 
September 30,
2015
 
December 31,
2014
 
(In Thousands)
Contractually required payments
$
5,714

 
$
6,874

Fair value of purchased credit impaired loans
$
3,578

 
$
4,025

Accretable Yield Rollforward
The following table presents a rollforward of the Corporation’s accretable yield as of September 30, 2015 and December 31, 2014:
 
As of and for the Nine Months Ended September 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)
(22
)
 

Changes in accretable yield for non-credit related changes in expected cash flows(2)
(163
)
 

Accretable yield, end of period
$
469

 
$
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 September 30, 2015 and December 31, 2014:
 
 
Category
 
 
As of September 30, 2015
 
I
 
II
 
III
 
IV
 
Total
 
 
(Dollars in Thousands)
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
Commercial real estate — owner occupied
 
$
146,041

 
$
11,945

 
$
10,983

 
$
1,226

 
$
170,195

Commercial real estate — non-owner occupied
 
392,777

 
19,325

 
3,419

 
900

 
416,421

Construction and land development
 
146,334

 
2,466

 
4,285

 
4,566

 
157,651

Multi-family
 
90,143

 
365

 

 
6

 
90,514

1-4 family
 
34,626

 
4,904

 
2,667

 
2,279

 
44,476

      Total commercial real estate
 
809,921

 
39,005

 
21,354

 
8,977

 
879,257

 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
407,976

 
9,078

 
25,772

 
7,481

 
450,307

 
 
 
 
 
 
 
 
 
 
 
Direct financing leases, net
 
27,121

 
1,199

 
638

 

 
28,958

 
 
 
 
 
 
 
 
 
 
 
Consumer and other:
 
 
 
 
 
 
 
 
 

Home equity and second mortgages
 
7,890

 
444

 
142

 
432

 
8,908

Other
 
13,136

 
3

 

 
670

 
13,809

      Total consumer and other
 
21,026

 
447

 
142

 
1,102

 
22,717

 
 
 
 
 
 
 
 
 
 
 
Total gross loans and leases receivable
 
$
1,266,044

 
$
49,729

 
$
47,906

 
$
17,560

 
$
1,381,239

Category as a % of total portfolio
 
91.66
%
 
3.60
%
 
3.47
%
 
1.27
%
 
100.00
%


 
 
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 September 30, 2015 and December 31, 2014 is as follows:
As of September 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
 
$
39

 
$

 
$

 
$
39

 
$
169,002

 
$
169,041

Non-owner occupied
 

 

 

 

 
416,148

 
416,148

Construction and land development
 

 

 

 

 
153,285

 
153,285

Multi-family
 

 

 

 

 
90,508

 
90,508

1-4 family
 

 

 

 

 
42,980

 
42,980

Commercial and industrial
 

 

 

 

 
448,906

 
448,906

Direct financing leases, net
 

 

 

 

 
28,958

 
28,958

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 

 

 

 

 
8,567

 
8,567

Other
 

 

 

 

 
13,139

 
13,139

Total
 
39

 

 

 
39

 
1,371,493

 
1,371,532

Non-accruing loans and leases
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
$
584

 
$
483

 
$

 
$
1,067

 
$
87

 
$
1,154

Non-owner occupied
 

 

 

 

 
273

 
273

Construction and land development
 

 

 

 

 
4,366

 
4,366

Multi-family
 

 

 

 

 
6

 
6

1-4 family
 
226

 

 
993

 
1,219

 
277

 
1,496

Commercial and industrial
 
491

 
35

 
832

 
1,358

 
43

 
1,401

Direct financing leases, net
 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 

 

 
99

 
99

 
242

 
341

Other
 

 

 
670

 
670

 

 
670

Total
 
1,301

 
518

 
2,594

 
4,413

 
5,294

 
9,707

Total loans and leases
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
$
623

 
$
483

 
$

 
$
1,106

 
$
169,089

 
$
170,195

Non-owner occupied
 

 

 

 

 
416,421

 
416,421

Construction and land development
 

 

 

 

 
157,651

 
157,651

Multi-family
 

 

 

 

 
90,514

 
90,514

1-4 family
 
226

 

 
993

 
1,219

 
43,257

 
44,476

Commercial and industrial
 
491

 
35

 
832

 
1,358

 
448,949

 
450,307

Direct financing leases, net
 

 

 

 

 
28,958

 
28,958

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 

Home equity and second mortgages
 

 

 
99

 
99

 
8,809

 
8,908

Other
 

 

 
670

 
670

 
13,139

 
13,809

Total
 
$
1,340

 
$
518

 
$
2,594

 
$
4,452

 
$
1,376,787

 
$
1,381,239

Percent of portfolio
 
0.10
%
 
0.04
%
 
0.18
%
 
0.32
%
 
99.68
%
 
100.00
%

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 September 30, 2015 and December 31, 2014, respectively.
 
 
September 30,
2015
 
December 31,
2014
 
 
(Dollars in Thousands)
Non-accrual loans and leases
 
 
 
 
Commercial real estate:
 
 
 
 
Commercial real estate — owner occupied
 
$
1,154

 
$
500

Commercial real estate — non-owner occupied
 
273

 
286

Construction and land development
 
4,366

 
4,932

Multi-family
 
6

 
17

1-4 family
 
1,496

 
690

Total non-accrual commercial real estate
 
7,295

 
6,425

Commercial and industrial
 
1,401

 
2,318

Direct financing leases, net
 

 

Consumer and other:
 
 
 
 
Home equity and second mortgages
 
341

 
329

Other
 
670

 
720

Total non-accrual consumer and other loans
 
1,011

 
1,049

Total non-accrual loans and leases
 
9,707

 
9,792

Foreclosed properties, net
 
1,632

 
1,693

Total non-performing assets
 
11,339

 
11,485

Performing troubled debt restructurings
 
7,852

 
2,003

Total impaired assets

$
19,191

 
$
13,488

 
 
September 30,
2015
 
December 31,
2014
Total non-accrual loans and leases to gross loans and leases
 
0.70
%
 
0.76
%
Total non-performing assets to total gross loans and leases plus foreclosed properties, net
 
0.82

 
0.89

Total non-performing assets to total assets
 
0.65

 
0.70

Allowance for loan and lease losses to gross loans and leases
 
1.11

 
1.12

Allowance for loan and lease losses to non-accrual loans and leases
 
158.22

 
146.33

Troubled Debt Restructurings on Financing Receivables
 
 
As of September 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

 
$
555

 
2
 
$
624

 
$
577

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

 
900

 
5
 
1,095

 
970

Construction and land development
 
3
 
6,034

 
4,627

 
4
 
6,260

 
5,157

Multi-family
 
1
 
184

 
6

 
1
 
184

 
17

1-4 family
 
15
 
2,119

 
1,322

 
16
 
2,119

 
1,368

Commercial and industrial
 
6
 
6,411

 
6,209

 
4
 
361

 
155

Direct financing leases, net
 
 

 

 
 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
5
 
680

 
333

 
6
 
772

 
431

Other
 
1
 
2,077

 
670

 
2
 
2,080

 
721

Total
 
38
 
$
19,281

 
$
14,622

 
40
 
$
13,495

 
$
9,396

Troubled Debt Restructurings by Modification Type
As of September 30, 2015 and December 31, 2014, the Corporation’s troubled debt restructurings grouped by type of concession were as follows:
 
 
As of September 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

 
$
28

 
1

 
$
39

   Interest rate concession
 
1

 
55

 
1

 
65

   Combination of extension and interest rate concession
 
24

 
7,327

 
26

 
7,984

Commercial and industrial
 
 
 
 
 
 
 
 
   Combination of extension and interest rate concession
 
6

 
6,209

 
4

 
155

Consumer and other
 
 
 
 
 
 
 
 
   Extension of term
 
2

 
702

 
3

 
753

   Combination of extension and interest rate concession
 
4

 
301

 
5

 
400

Total
 
38

 
$
14,622

 
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 Nine Months Ended September 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
 
$
642

 
$
642

 
$

 
$
566

 
$
21

 
$

 
$
21

Non-owner occupied
 
1,439

 
1,439

 

 
915

 
15

 

 
15

Construction and land development
 
4,566

 
7,236

 

 
4,916

 
102

 

 
102

Multi-family
 
6

 
373

 

 
12

 
25

 

 
25

1-4 family
 
1,291

 
1,365

 

 
1,509

 
46

 
2

 
44

Commercial and industrial
 
6,742

 
6,752

 

 
3,052

 
121

 
1

 
120

Direct financing leases, net
 

 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
301

 
301

 

 
366

 
16

 
9

 
7

Other
 
670

 
1,337

 

 
696

 
61

 

 
61

Total
 
15,657

 
19,445

 

 
12,032

 
407

 
12

 
395

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

 
$

 
$

 
$
17

 
$

 
$

 
$

Non-owner occupied
 
45

 
85

 
45

 
47

 
2

 

 
2

Construction and land development
 

 

 

 

 

 

 

Multi-family
 

 

 

 

 

 

 

1-4 family
 
988

 
993

 
213

 
560

 
25

 

 
25

Commercial and industrial
 
739

 
739

 
276

 
215

 
12

 

 
12

Direct financing leases, net
 

 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
131

 
131

 
26

 
76

 
7

 

 
7

Other
 

 

 

 

 

 

 

Total
 
1,903

 
1,948

 
560

 
915

 
46

 

 
46

Total:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
$
642

 
$
642

 
$

 
$
583

 
$
21

 
$

 
$
21

Non-owner occupied
 
1,484

 
1,524

 
45

 
962

 
17

 

 
17

Construction and land development
 
4,566

 
7,236

 

 
4,916

 
102

 

 
102

Multi-family
 
6

 
373

 

 
12

 
25

 

 
25

1-4 family
 
2,279

 
2,358

 
213

 
2,069

 
71

 
2

 
69

Commercial and industrial
 
7,481

 
7,491

 
276

 
3,267

 
133

 
1

 
132

Direct financing leases, net
 

 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
432

 
432

 
26

 
442

 
23

 
9

 
14

Other
 
670

 
1,337

 

 
696

 
61

 

 
61

Grand total
 
$
17,560

 
$
21,393

 
$
560

 
$
12,947

 
$
453

 
$
12

 
$
441

(1)
Average recorded investment is calculated primarily using daily average balances.


 
 
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 Nine Months Ended September 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
 
(94
)
 
(447
)
 
(5
)
 
(546
)
Recoveries
 
75

 
6

 
4

 
85

Provision
 
505

 
1,011

 
(25
)
 
1,491

Ending balance
 
$
9,105

 
$
6,062

 
$
192

 
$
15,359

Ending balance: individually evaluated for impairment
 
$
232

 
$
276

 
$
26

 
$
534

Ending balance: collectively evaluated for impairment
 
$
8,847

 
$
5,786

 
$
166

 
$
14,799

Ending balance: loans acquired with deteriorated credit quality
 
$
26

 
$

 
$

 
$
26

Loans and lease receivables:
 
 
 
 
 
 
 
 
Ending balance, gross
 
$
879,257

 
$
479,265

 
$
22,717

 
$
1,381,239

Ending balance: individually evaluated for impairment
 
$
6,178

 
$
6,960

 
$
874

 
$
14,012

Ending balance: collectively evaluated for impairment
 
$
870,280

 
$
471,785

 
$
21,615

 
$
1,363,680

Ending balance: loans acquired with deteriorated credit quality
 
$
2,799

 
$
520

 
$
228

 
$
3,547

Allowance as % of gross loans
 
1.04
%
 
1.26
%
 
0.85
%
 
1.11
%


 
 
As of and for the Nine Months Ended September 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
 

 

 
(2
)
 
(2
)
Recoveries
 
20

 
1

 
10

 
31

Provision
 
(387
)
 
417

 
(30
)
 

Ending balance
 
$
8,688

 
$
4,991

 
$
251

 
$
13,930

Ending balance: individually evaluated for impairment
 
$
321

 
$
34

 
$
56

 
$
411

Ending balance: collectively evaluated for impairment
 
$
8,367

 
$
4,957

 
$
195

 
$
13,519

Ending balance: loans acquired with deteriorated credit quality
 
$

 
$

 
$

 
$

Loans and lease receivables:
 
 
 
 
 
 
 
 
Ending balance, gross
 
$
654,588

 
$
371,220

 
$
16,834

 
$
1,042,642

Ending balance: individually evaluated for impairment
 
$
5,198

 
$
8,780

 
$
1,096

 
$
15,074

Ending balance: collectively evaluated for impairment
 
$
648,071

 
$
362,440

 
$
15,738

 
$
1,026,249

Ending balance: loans acquired with deteriorated credit quality
 
$
1,319

 
$

 
$

 
$
1,319

Allowance as % of gross loans
 
1.33
%
 
1.34
%
 
1.49
%
 
1.34
%