XML 38 R28.htm IDEA: XBRL DOCUMENT v3.4.0.3
Loan and Lease Receivables, Impaired Loans and Leases and Allowance for Loan and Lease Losses (Tables)
3 Months Ended
Mar. 31, 2016
Receivables [Abstract]  
Loan Composition Schedule
Loan and lease receivables consist of the following:
 
 
March 31,
2016
 
December 31,
2015
 
 
(In Thousands)
Commercial real estate
 
 
 
 
Commercial real estate — owner occupied
 
$
174,286

 
$
176,322

Commercial real estate — non-owner occupied
 
441,539

 
436,901

Construction and land development
 
179,778

 
160,404

Multi-family
 
84,004

 
80,254

1-4 family (1)
 
52,620

 
51,607

Total commercial real estate
 
932,227

 
905,488

Commercial and industrial (2)
 
461,573

 
473,592

Direct financing leases, net
 
31,617

 
31,093

Consumer and other
 
 
 
 
Home equity and second mortgages
 
7,366

 
8,237

Other
 
18,510

 
16,319

Total consumer and other
 
25,876

 
24,556

Total gross loans and leases receivable
 
1,451,293

 
1,434,729

Less:
 
 
 
 
   Allowance for loan and lease losses
 
16,684

 
16,316

   Deferred loan fees
 
1,010

 
1,062

Loans and leases receivable, net
 
$
1,433,599

 
$
1,417,351


(1)
Includes residential real estate loans held for sale totaling $1.7 million as of March 31, 2016 and $1.3 million as of December 31, 2015.
(2)
Includes guaranteed portion of SBA loans held for sale totaling $1.4 million as of December 31, 2015. No guaranteed portion of SBA loans were held for sale as of March 31, 2016.

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 March 31, 2016 and December 31, 2015:
 
March 31,
2016
 
December 31,
2015
 
(In Thousands)
Contractually required payments
$
5,166

 
$
5,291

Fair value of purchased credit impaired loans
$
3,160

 
$
3,250

Accretable Yield Rollforward
The following table presents a rollforward of the Corporation’s accretable yield as of March 31, 2016 and December 31, 2015:
 
As of and for the Three Months Ended March 31, 2016
 
As of and for the Year Ended December 31, 2015
 
(In Thousands)
Accretable yield, beginning of period
$
414

 
$
676

Accretion recognized in earnings
(33
)
 
(50
)
Reclassification to nonaccretable difference for loans with changing cash flows(1)
(9
)
 
(60
)
Changes in accretable yield for non-credit related changes in expected cash flows(2)
9

 
(152
)
Accretable yield, end of period
$
381

 
$
414

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 March 31, 2016 and December 31, 2015:
 
 
Category
 
 
As of March 31, 2016
 
I
 
II
 
III
 
IV
 
Total
 
 
(Dollars in Thousands)
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
Commercial real estate — owner occupied
 
$
144,146

 
$
14,184

 
$
13,070

 
$
2,886

 
$
174,286

Commercial real estate — non-owner occupied
 
406,493

 
28,185

 
5,962

 
899

 
441,539

Construction and land development
 
165,735

 
6,215

 
3,127

 
4,701

 
179,778

Multi-family
 
83,487

 
517

 

 

 
84,004

1-4 family (1)
 
43,432

 
4,104

 
1,786

 
3,298

 
52,620

      Total commercial real estate
 
843,293

 
53,205

 
23,945

 
11,784

 
932,227

 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
384,103

 
27,028

 
43,721

 
6,721

 
461,573

 
 
 
 
 
 
 
 
 
 
 
Direct financing leases, net
 
30,195

 
964

 
458

 

 
31,617

 
 
 
 
 
 
 
 
 
 
 
Consumer and other:
 
 
 
 
 
 
 
 
 

Home equity and second mortgages
 
6,118

 
766

 
139

 
343

 
7,366

Other
 
17,846

 
23

 

 
641

 
18,510

      Total consumer and other
 
23,964

 
789

 
139

 
984

 
25,876

 
 
 
 
 
 
 
 
 
 
 
Total gross loans and leases receivable
 
$
1,281,555

 
$
81,986

 
$
68,263

 
$
19,489

 
$
1,451,293

Category as a % of total portfolio
 
88.31
%
 
5.65
%
 
4.70
%
 
1.34
%
 
100.00
%
(1)
Includes residential real estate loans held for sale totaling $1.7 million in Category I.


 
 
Category
 
 
As of December 31, 2015
 
I
 
II
 
III
 
IV
 
Total
 
 
(Dollars in Thousands)
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
Commercial real estate — owner occupied
 
$
156,379

 
$
7,654

 
$
9,311

 
$
2,978

 
$
176,322

Commercial real estate — non-owner occupied
 
410,517

 
20,662

 
3,408

 
2,314

 
436,901

Construction and land development
 
151,508

 
3,092

 
874

 
4,930

 
160,404

Multi-family
 
79,368

 
884

 

 
2

 
80,254

1-4 family (1)
 
42,389

 
3,985

 
1,865

 
3,368

 
51,607

      Total commercial real estate
 
840,161

 
36,277

 
15,458

 
13,592

 
905,488

 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial (2)
 
431,598

 
7,139

 
25,706

 
9,149

 
473,592

 
 
 
 
 
 
 
 
 
 
 
Direct financing leases, net
 
29,514

 
1,013

 
528

 
38

 
31,093

 
 
 
 
 
 
 
 
 
 
 
Consumer and other:
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
7,497

 

 
141

 
599

 
8,237

Other
 
15,616

 
48

 

 
655

 
16,319

      Total consumer and other
 
23,113

 
48

 
141

 
1,254

 
24,556

 
 
 
 
 
 
 
 
 
 
 
Total gross loans and leases receivable
 
$
1,324,386

 
$
44,477

 
$
41,833

 
$
24,033

 
$
1,434,729

Category as a % of total portfolio
 
92.30
%
 
3.10
%
 
2.92
%
 
1.68
%
 
100.00
%
Past Due Financing Receivables
The delinquency aging of the loan and lease portfolio by class of receivable as of March 31, 2016 and December 31, 2015 is as follows:
As of March 31, 2016
 
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
 
$

 
$

 
$

 
$

 
$
171,469

 
$
171,469

Non-owner occupied
 
234

 
354

 

 
588

 
440,689

 
441,277

Construction and land development
 
312

 
1,063

 

 
1,375

 
173,901

 
175,276

Multi-family
 

 

 

 

 
84,004

 
84,004

1-4 family
 

 

 

 

 
49,989

 
49,989

Commercial and industrial
 

 

 

 

 
454,855

 
454,855

Direct financing leases, net
 

 

 

 

 
31,617

 
31,617

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 

 

 

 

 
7,076

 
7,076

Other
 

 

 

 

 
17,869

 
17,869

Total
 
546

 
1,417

 

 
1,963

 
1,431,469

 
1,433,432

Non-accruing loans and leases
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
$
465

 
$

 
$

 
$
465

 
$
2,352

 
$
2,817

Non-owner occupied
 

 

 

 

 
262

 
262

Construction and land development
 

 

 
391

 
391

 
4,111

 
4,502

Multi-family
 

 

 

 

 

 

1-4 family
 

 
741

 
945

 
1,686

 
945

 
2,631

Commercial and industrial
 

 

 
792

 
792

 
5,926

 
6,718

Direct financing leases, net
 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 

 

 

 

 
290

 
290

Other
 

 

 
641

 
641

 

 
641

Total
 
465

 
741

 
2,769

 
3,975

 
13,886

 
17,861

Total loans and leases
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
$
465

 
$

 
$

 
$
465

 
$
173,821

 
$
174,286

Non-owner occupied
 
234

 
354

 

 
588

 
440,951

 
441,539

Construction and land development
 
312

 
1,063

 
391

 
1,766

 
178,012

 
179,778

Multi-family
 

 

 

 

 
84,004

 
84,004

1-4 family
 

 
741

 
945

 
1,686

 
50,934

 
52,620

Commercial and industrial
 

 

 
792

 
792

 
460,781

 
461,573

Direct financing leases, net
 

 

 

 

 
31,617

 
31,617

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 

Home equity and second mortgages
 

 

 

 

 
7,366

 
7,366

Other
 

 

 
641

 
641

 
17,869

 
18,510

Total
 
$
1,011

 
$
2,158

 
$
2,769

 
$
5,938

 
$
1,445,355

 
$
1,451,293

Percent of portfolio
 
0.07
%
 
0.15
%
 
0.19
%
 
0.41
%
 
99.59
%
 
100.00
%

As of December 31, 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
 
$

 
$

 
$

 
$

 
$
173,416

 
$
173,416

Non-owner occupied
 

 

 

 

 
435,222

 
435,222

Construction and land development
 

 

 

 

 
155,675

 
155,675

Multi-family
 

 

 

 

 
80,252

 
80,252

1-4 family
 
78

 

 

 
78

 
48,918

 
48,996

Commercial and industrial
 

 

 

 

 
464,456

 
464,456

Direct financing leases, net
 

 

 

 

 
31,055

 
31,055

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 

 

 

 

 
7,695

 
7,695

Other
 

 

 

 

 
15,664

 
15,664

Total
 
78

 

 

 
78

 
1,412,353

 
1,412,431

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

 
$
473

 
$

 
$
473

 
$
2,434

 
$
2,907

Non-owner occupied
 

 

 

 

 
1,678

 
1,678

Construction and land development
 
397

 

 

 
397

 
4,332

 
4,729

Multi-family
 

 

 

 

 
2

 
2

1-4 family
 
430

 
34

 
895

 
1,359

 
1,252

 
2,611

Commercial and industrial
 
2,077

 

 
564

 
2,641

 
6,495

 
9,136

Direct financing leases, net
 

 

 

 

 
38

 
38

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 

 

 
250

 
250

 
292

 
542

Other
 

 

 
655

 
655

 

 
655

Total
 
2,904

 
507

 
2,364

 
5,775

 
16,523

 
22,298

Total loans and leases
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
$

 
$
473

 
$

 
$
473

 
$
175,850

 
$
176,323

Non-owner occupied
 

 

 

 

 
436,900

 
436,900

Construction and land development
 
397

 

 

 
397

 
160,007

 
160,404

Multi-family
 

 

 

 

 
80,254

 
80,254

1-4 family
 
508

 
34

 
895

 
1,437

 
50,170

 
51,607

Commercial and industrial
 
2,077

 

 
564

 
2,641

 
470,951

 
473,592

Direct financing leases, net
 

 

 

 

 
31,093

 
31,093

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 

 

 
250

 
250

 
7,987

 
8,237

Other
 

 

 
655

 
655

 
15,664

 
16,319

Total
 
$
2,982

 
$
507

 
$
2,364

 
$
5,853

 
$
1,428,876

 
$
1,434,729

Percent of portfolio
 
0.21
%
 
0.04
%
 
0.16
%
 
0.41
%
 
99.59
%
 
100.00
%
Schedule of Financing Receivables, Non Accrual Status
The Corporation’s total impaired assets consisted of the following at March 31, 2016 and December 31, 2015, respectively.
 
 
March 31,
2016
 
December 31,
2015
 
 
(Dollars in Thousands)
Non-accrual loans and leases
 
 
 
 
Commercial real estate:
 
 
 
 
Commercial real estate — owner occupied
 
$
2,817

 
$
2,907

Commercial real estate — non-owner occupied
 
262

 
1,678

Construction and land development
 
4,502

 
4,729

Multi-family
 

 
2

1-4 family
 
2,631

 
2,611

Total non-accrual commercial real estate
 
10,212

 
11,927

Commercial and industrial
 
6,718

 
9,136

Direct financing leases, net
 

 
38

Consumer and other:
 
 
 
 
Home equity and second mortgages
 
290

 
542

Other
 
641

 
655

Total non-accrual consumer and other loans
 
931

 
1,197

Total non-accrual loans and leases
 
17,861

 
22,298

Foreclosed properties, net
 
1,677

 
1,677

Total non-performing assets
 
19,538

 
23,975

Performing troubled debt restructurings
 
1,628

 
1,735

Total impaired assets

$
21,166

 
$
25,710

 
 
March 31,
2016
 
December 31,
2015
Total non-accrual loans and leases to gross loans and leases
 
1.23
%
 
1.55
%
Total non-performing assets to total gross loans and leases plus foreclosed properties, net
 
1.34

 
1.67

Total non-performing assets to total assets
 
1.09

 
1.35

Allowance for loan and lease losses to gross loans and leases
 
1.15

 
1.14

Allowance for loan and lease losses to non-accrual loans and leases
 
93.41

 
73.17

Troubled Debt Restructurings on Financing Receivables
 
 
As of March 31, 2016
 
As of December 31, 2015
 
 
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
 
3
 
$
1,209

 
$
1,163

 
3
 
$
1,209

 
$
1,188

Commercial real estate — non-owner occupied
 
5
 
1,150

 
899

 
5
 
1,150

 
904

Construction and land development
 
3
 
6,034

 
4,351

 
3
 
6,034

 
4,593

Multi-family
 
 

 

 
1
 
184

 
2

1-4 family
 
15
 
2,035

 
1,840

 
15
 
2,035

 
1,869

Commercial and industrial
 
11
 
7,973

 
6,392

 
10
 
7,572

 
8,330

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
4
 
461

 
343

 
4
 
461

 
349

Other
 
1
 
2,076

 
641

 
1
 
2,076

 
655

Total
 
42
 
$
20,938

 
$
15,629

 
42
 
$
20,721

 
$
17,890

Troubled Debt Restructurings by Modification Type
As of March 31, 2016 and December 31, 2015, the Corporation’s troubled debt restructurings grouped by type of concession were as follows:
 
 
As of March 31, 2016
 
As of December 31, 2015
 
 
Number
of
Loans
 
Recorded Investment
 
Number
of
Loans
 
Recorded Investment
 
 
(Dollars in Thousands)
Commercial real estate
 
 
 
 
 
 
 
 
   Extension of term
 
1

 
$
20

 
1

 
$
24

   Interest rate concession
 
1

 
54

 
1

 
55

   Combination of extension and interest rate concession
 
24

 
8,179

 
25

 
8,477

Commercial and industrial
 
 
 
 
 
 
 
 
   Combination of extension and interest rate concession
 
11

 
6,392

 
10

 
8,330

Consumer and other
 
 
 
 
 
 
 
 
   Extension of term
 
1

 
641

 
1

 
655

   Combination of extension and interest rate concession
 
4

 
343

 
4

 
349

Total
 
42

 
$
15,629

 
42

 
$
17,890

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 Three Months Ended March 31, 2016
 
 
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
 
$
2,255

 
$
2,255

 
$

 
$
2,140

 
$
35

 
$

 
$
35

Non-owner occupied
 
899

 
939

 

 
1,843

 
6

 

 
6

Construction and land development
 
4,701

 
7,372

 

 
4,935

 
34

 

 
34

Multi-family
 

 

 

 
1

 
1

 
134

 
(133
)
1-4 family
 
2,442

 
2,504

 

 
2,658

 
30

 

 
30

Commercial and industrial
 
481

 
481

 

 
106

 
22

 
18

 
4

Direct financing leases, net
 

 

 

 
23

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
244

 
244

 

 
493

 
2

 

 
2

Other
 
641

 
1,307

 

 
649

 
20

 

 
20

Total
 
11,663

 
15,102

 

 
12,848

 
150

 
152

 
(2
)
With impairment reserve recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
$
631

 
$
631

 
$
18

 
$
628

 
$
9

 
$

 
$
9

Non-owner occupied
 

 

 

 

 

 

 

Construction and land development
 

 

 

 

 

 

 

Multi-family
 

 

 

 

 

 

 

1-4 family
 
856

 
862

 
126

 
851

 
7

 

 
7

Commercial and industrial
 
6,240

 
6,240

 
730

 
6,224

 
143

 

 
143

Direct financing leases, net
 

 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
99

 
99

 
23

 
98

 
2

 

 
2

Other
 

 

 

 

 

 

 

Total
 
7,826

 
7,832

 
897

 
7,801

 
161

 

 
161

Total:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
$
2,886

 
$
2,886

 
$
18

 
$
2,768

 
$
44

 
$

 
$
44

Non-owner occupied
 
899

 
939

 

 
1,843

 
6

 

 
6

Construction and land development
 
4,701

 
7,372

 

 
4,935

 
34

 

 
34

Multi-family
 

 

 

 
1

 
1

 
134

 
(133
)
1-4 family
 
3,298

 
3,366

 
126

 
3,509

 
37

 

 
37

Commercial and industrial
 
6,721

 
6,721

 
730

 
6,330

 
165

 
18

 
147

Direct financing leases, net
 

 

 

 
23

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
343

 
343

 
23

 
591

 
4

 

 
4

Other
 
641

 
1,307

 

 
649

 
20

 

 
20

Grand total
 
$
19,489

 
$
22,934

 
$
897

 
$
20,649

 
$
311

 
$
152

 
$
159

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


 
 
Impaired Loans and Leases
 
 
As of and for the Year Ended December 31, 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
 
$
2,164

 
$
2,164

 
$

 
$
712

 
$
53

 
$
12

 
$
41

   Non-owner occupied
 
2,314

 
2,355

 

 
962

 
25

 

 
25

   Construction and land development
 
4,533

 
7,203

 

 
4,807

 
133

 

 
133

   Multi-family
 
2

 
369

 

 
10

 
27

 

 
27

   1-4 family
 
2,423

 
2,486

 

 
1,604

 
82

 
4

 
78

Commercial and industrial
 
2,546

 
2,590

 

 
544

 
172

 
6

 
166

Direct financing leases, net
 
38

 
38

 

 
4

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Home equity and second mortgages
 
500

 
500

 

 
390

 
23

 
63

 
(40
)
   Other
 
655

 
1,321

 

 
688

 
82

 

 
82

      Total
 
15,175

 
19,026

 

 
9,721

 
597

 
85

 
512

With impairment reserve recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Owner occupied
 
$
814

 
$
814

 
$
20

 
$
215

 
$
7

 
$
2

 
$
5

   Non-owner occupied
 

 

 

 

 

 

 

   Construction and land development
 
397

 
397

 
48

 
34

 

 

 

   Multi-family
 

 

 

 

 

 

 

   1-4 family
 
945

 
950

 
173

 
605

 
34

 

 
34

Commercial and industrial
 
6,603

 
6,603

 
847

 
810

 
102

 

 
102

Direct financing leases, net
 

 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Home equity and second mortgages
 
99

 
99

 
25

 
58

 
10

 

 
10

   Other
 

 

 

 

 

 

 

      Total
 
8,858

 
8,863

 
1,113

 
1,722

 
153

 
2

 
151

Total:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Owner occupied
 
$
2,978

 
$
2,978

 
$
20

 
$
927

 
$
60

 
$
14

 
$
46

   Non-owner occupied
 
2,314

 
2,355

 

 
962

 
25

 

 
25

   Construction and land development
 
4,930

 
7,600

 
48

 
4,841

 
133

 

 
133

   Multi-family
 
2

 
369

 

 
10

 
27

 

 
27

   1-4 family
 
3,368

 
3,436

 
173

 
2,209

 
116

 
4

 
112

Commercial and industrial
 
9,149

 
9,193

 
847

 
1,354

 
274

 
6

 
268

Direct financing leases, net
 
38

 
38

 

 
4

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
599

 
599

 
25

 
448

 
33

 
63

 
(30
)
Other
 
655

 
1,321

 

 
688

 
82

 

 
82

      Grand total
 
$
24,033

 
$
27,889

 
$
1,113

 
$
11,443

 
$
750

 
$
87

 
$
663

(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 Three Months Ended March 31, 2016
 
 
Commercial
real estate
 
Commercial
and
industrial loans and leases
 
Consumer
and other
 
Total
 
 
(Dollars in Thousands)
Allowance for credit losses:
 
 
 
 
 
 
 
 
Beginning balance
 
$
11,220

 
$
4,387

 
$
709

 
$
16,316

Charge-offs
 
(41
)
 
(196
)
 
(7
)
 
(244
)
Recoveries
 
84

 

 
3

 
87

Provision
 
217

 
297

 
11

 
525

Ending balance
 
$
11,480

 
$
4,488

 
$
716

 
$
16,684

Ending balance: individually evaluated for impairment
 
$
144

 
$
730

 
$
23

 
$
897

Ending balance: collectively evaluated for impairment
 
$
11,336

 
$
3,758

 
$
693

 
$
15,787

Ending balance: loans acquired with deteriorated credit quality
 
$

 
$

 
$

 
$

Loans and lease receivables:
 
 
 
 
 
 
 
 
Ending balance, gross
 
$
932,227

 
$
493,190

 
$
25,876

 
$
1,451,293

Ending balance: individually evaluated for impairment
 
$
9,106

 
$
6,481

 
$
793

 
$
16,380

Ending balance: collectively evaluated for impairment
 
$
920,443

 
$
486,468

 
$
24,892

 
$
1,431,803

Ending balance: loans acquired with deteriorated credit quality
 
$
2,678

 
$
241

 
$
191

 
$
3,110

Allowance as % of gross loans
 
1.23
%
 
0.91
%
 
2.77
%
 
1.15
%


 
 
As of and for the Year Ended December 31, 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
 
(793
)
 
(711
)
 
(9
)
 
(1,513
)
Recoveries
 
104

 
6

 
4

 
114

Provision
 
3,290

 
(400
)
 
496

 
3,386

Ending balance
 
$
11,220

 
$
4,387

 
$
709

 
$
16,316

Ending balance: individually evaluated for impairment
 
$
240

 
$
847

 
$
26

 
$
1,113

Ending balance: collectively evaluated for impairment
 
$
10,980

 
$
3,540

 
$
683

 
$
15,203

Ending balance: loans acquired with deteriorated credit quality
 
$

 
$

 
$

 
$

Loans and lease receivables:
 
 
 
 
 
 
 
 
Ending balance, gross
 
$
905,488

 
$
504,685

 
$
24,556

 
$
1,434,729

Ending balance: individually evaluated for impairment
 
$
10,849

 
$
8,942

 
$
1,061

 
$
20,852

Ending balance: collectively evaluated for impairment
 
$
891,897

 
$
495,497

 
$
23,495

 
$
1,410,889

Ending balance: loans acquired with deteriorated credit quality
 
$
2,742

 
$
246

 
$
193

 
$
3,181

Allowance as % of gross loans
 
1.24
%
 
0.87
%
 
2.89
%
 
1.14
%