XML 40 R29.htm IDEA: XBRL DOCUMENT v3.5.0.2
Loan and Lease Receivables, Impaired Loans and Leases and Allowance for Loan and Lease Losses (Tables)
9 Months Ended
Sep. 30, 2016
Receivables [Abstract]  
Loan Composition Schedule
Loan and lease receivables consist of the following:
 
 
September 30,
2016
 
December 31,
2015
 
 
(In Thousands)
Commercial real estate
 
 
 
 
Commercial real estate — owner occupied
 
$
169,170

 
$
176,322

Commercial real estate — non-owner occupied
 
483,540

 
436,901

Land development
 
60,348

 
59,779

Construction
 
110,426

 
100,625

Multi-family
 
73,081

 
80,254

1-4 family
 
46,341

 
50,304

Total commercial real estate
 
942,906

 
904,185

Commercial and industrial
 
464,920

 
472,193

Direct financing leases, net
 
29,638

 
31,093

Consumer and other
 
 
 
 
Home equity and second mortgages
 
5,390

 
8,237

Other
 
16,610

 
16,319

Total consumer and other
 
22,000

 
24,556

Total gross loans and leases receivable
 
1,459,464

 
1,432,027

Less:
 
 
 
 
   Allowance for loan and lease losses
 
20,067

 
16,316

   Deferred loan fees
 
1,167

 
1,062

Loans and leases receivable, net
 
$
1,438,230

 
$
1,414,649



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, 2016 and December 31, 2015:
 
September 30,
2016
 
December 31,
2015
 
(In Thousands)
Contractually required payments
$
3,806

 
$
5,291

Fair value of purchased credit-impaired loans
1,937

 
3,250

Accretable Yield Rollforward
The following table presents a rollforward of the Corporation’s accretable yield as of September 30, 2016 and December 31, 2015:
 
As of and for the Nine Months Ended September 30, 2016
 
As of and for Year Ended December 31, 2015
 
(In Thousands)
Accretable yield, beginning of period
$
414

 
$
676

Accretion recognized in earnings
(100
)
 
(50
)
Reclassification to nonaccretable difference for loans with changing cash flows(1)
(216
)
 
(60
)
Changes in accretable yield for non-credit related changes in expected cash flows(2)
73

 
(152
)
Accretable yield, end of period
$
171

 
$
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 September 30, 2016 and December 31, 2015:
 
 
Category
 
 
As of September 30, 2016
 
I
 
II
 
III
 
IV
 
Total
 
 
(Dollars in Thousands)
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
Commercial real estate — owner occupied
 
$
139,894

 
$
13,205

 
$
11,468

 
$
4,603

 
$
169,170

Commercial real estate — non-owner occupied
 
460,093

 
19,035

 
2,505

 
1,907

 
483,540

Land development
 
54,194

 
833

 
1,647

 
3,674

 
60,348

Construction
 
99,947

 
5,470

 
2,056

 
2,953

 
110,426

Multi-family
 
72,856

 
225

 

 

 
73,081

1-4 family
 
39,605

 
2,632

 
1,339

 
2,765

 
46,341

      Total commercial real estate
 
866,589

 
41,400

 
19,015

 
15,902

 
942,906

 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
370,580

 
40,619

 
43,752

 
9,969

 
464,920

 
 
 
 
 
 
 
 
 
 
 
Direct financing leases, net
 
28,733

 
591

 
314

 

 
29,638

 
 
 
 
 
 
 
 
 
 
 
Consumer and other:
 
 
 
 
 
 
 
 
 

Home equity and second mortgages
 
4,637

 
557

 
14

 
182

 
5,390

Other
 
16,132

 
82

 
5

 
391

 
16,610

      Total consumer and other
 
20,769

 
639

 
19

 
573

 
22,000

 
 
 
 
 
 
 
 
 
 
 
Total gross loans and leases receivable
 
$
1,286,671

 
$
83,249

 
$
63,100

 
$
26,444

 
$
1,459,464

Category as a % of total portfolio
 
88.17
%
 
5.70
%
 
4.32
%
 
1.81
%
 
100.00
%


 
 
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

Land development
 
52,817

 
2,241

 
309

 
4,412

 
59,779

Construction
 
98,693

 
851

 
564

 
517

 
100,625

Multi-family
 
79,368

 
884

 

 
2

 
80,254

1-4 family
 
41,086

 
3,985

 
1,865

 
3,368

 
50,304

      Total commercial real estate
 
838,860

 
36,277

 
15,457

 
13,591

 
904,185

 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
430,199

 
7,139

 
25,706

 
9,149

 
472,193

 
 
 
 
 
 
 
 
 
 
 
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
 
$
1,321,686

 
$
44,477

 
$
41,832

 
$
24,032

 
$
1,432,027

Category as a % of total portfolio
 
92.29
%
 
3.11
%
 
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 September 30, 2016 and December 31, 2015 is as follows:
As of September 30, 2016
 
30-59
Days Past Due
 
60-89
Days Past Due
 
Greater
Than 90 Days Past Due
 
Total Past Due
 
Current
 
Total Loans and Leases
 
 
(Dollars in Thousands)
Accruing loans and leases
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
$

 
$

 
$

 
$

 
$
164,632

 
$
164,632

Non-owner occupied
 

 
296

 

 
296

 
481,337

 
481,633

Land development
 

 

 

 

 
56,686

 
56,686

Construction
 
286

 
431

 

 
717

 
106,756

 
107,473

Multi-family
 

 

 

 

 
73,081

 
73,081

1-4 family
 
193

 

 

 
193

 
44,029

 
44,222

Commercial and industrial
 
200

 
27

 

 
227

 
454,724

 
454,951

Direct financing leases, net
 

 

 

 

 
29,638

 
29,638

Consumer and other:
 
 
 
 
 
 
 


 
 
 
 
Home equity and second mortgages
 

 

 

 

 
5,217

 
5,217

Other
 

 

 

 

 
16,219

 
16,219

Total
 
$
679

 
$
754

 
$

 
$
1,433

 
$
1,432,319

 
$
1,433,752

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

 
$
61

 
$
3,280

 
$
3,341

 
$
1,197

 
$
4,538

Non-owner occupied
 

 

 

 

 
1,907

 
1,907

Land development
 

 

 

 

 
3,662

 
3,662

Construction
 

 
122

 
312

 
434

 
2,519

 
2,953

Multi-family
 

 

 

 

 

 

1-4 family
 

 
205

 
693

 
898

 
1,221

 
2,119

Commercial and industrial
 
27

 
331

 
6,111

 
6,469

 
3,500

 
9,969

Direct financing leases, net
 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 

 

 
173

 
173

 

 
173

Other
 

 

 
391

 
391

 

 
391

Total
 
$
27

 
$
719

 
$
10,960

 
$
11,706

 
$
14,006

 
$
25,712

Total loans and leases
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
$

 
$
61

 
$
3,280

 
$
3,341

 
$
165,829

 
$
169,170

Non-owner occupied
 

 
296

 

 
296

 
483,244

 
483,540

Land development
 

 

 

 

 
60,348

 
60,348

Construction
 
286

 
553

 
312

 
1,151

 
109,275

 
110,426

Multi-family
 

 

 

 

 
73,081

 
73,081

1-4 family
 
193

 
205

 
693

 
1,091

 
45,250

 
46,341

Commercial and industrial
 
227

 
358

 
6,111

 
6,696

 
458,224

 
464,920

Direct financing leases, net
 

 

 

 

 
29,638

 
29,638

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 

Home equity and second mortgages
 

 

 
173

 
173

 
5,217

 
5,390

Other
 

 

 
391

 
391

 
16,219

 
16,610

Total
 
$
706

 
$
1,473

 
$
10,960

 
$
13,139

 
$
1,446,325

 
$
1,459,464

Percent of portfolio
 
0.05
%
 
0.10
%
 
0.75
%
 
0.90
%
 
99.10
%
 
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 and Leases
 
 
(Dollars in Thousands)
Accruing loans and leases
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
$

 
$

 
$

 
$

 
$
173,416

 
$
173,416

Non-owner occupied
 

 

 

 

 
435,222

 
435,222

Land development
 

 

 

 

 
55,386

 
55,386

Construction
 

 

 

 

 
100,228

 
100,228

Multi-family
 

 

 

 

 
80,252

 
80,252

1-4 family
 
78

 

 

 
78

 
47,676

 
47,754

Commercial and industrial
 

 

 

 

 
463,057

 
463,057

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

 
$
1,409,651

 
$
1,409,729

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

 
$
473

 
$

 
$
473

 
$
2,433

 
$
2,906

Non-owner occupied
 

 

 

 

 
1,679

 
1,679

Land development
 

 

 

 

 
4,393

 
4,393

Construction
 
397

 

 

 
397

 

 
397

Multi-family
 

 

 

 

 
2

 
2

1-4 family
 
430

 
34

 
895

 
1,359

 
1,191

 
2,550

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

 
$
175,849

 
$
176,322

Non-owner occupied
 

 

 

 

 
436,901

 
436,901

Land development
 

 

 

 

 
59,779

 
59,779

Construction
 
397

 

 

 
397

 
100,228

 
100,625

Multi-family
 

 

 

 

 
80,254

 
80,254

1-4 family
 
508

 
34

 
895

 
1,437

 
48,867

 
50,304

Commercial and industrial
 
2,077

 

 
564

 
2,641

 
469,552

 
472,193

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

 
$
1,426,174

 
$
1,432,027

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 September 30, 2016 and December 31, 2015, respectively.
 
 
September 30,
2016
 
December 31,
2015
 
 
(Dollars in Thousands)
Non-accrual loans and leases
 
 
 
 
Commercial real estate:
 
 
 
 
Commercial real estate — owner occupied
 
$
4,538

 
$
2,907

Commercial real estate — non-owner occupied
 
1,907

 
1,678

Land development
 
3,662

 
4,393

Construction
 
2,953

 
397

Multi-family
 

 
2

1-4 family
 
2,119

 
2,550

Total non-accrual commercial real estate
 
15,179

 
11,927

Commercial and industrial
 
9,969

 
9,136

Direct financing leases, net
 

 
38

Consumer and other:
 
 
 
 
Home equity and second mortgages
 
173

 
542

Other
 
391

 
655

Total non-accrual consumer and other loans
 
564

 
1,197

Total non-accrual loans and leases
 
25,712

 
22,298

Foreclosed properties, net
 
1,527

 
1,677

Total non-performing assets
 
27,239

 
23,975

Performing troubled debt restructurings
 
732

 
1,735

Total impaired assets

$
27,971

 
$
25,710

 
 
September 30,
2016
 
December 31,
2015
Total non-accrual loans and leases to gross loans and leases
 
1.76
%
 
1.56
%
Total non-performing assets to total gross loans and leases plus foreclosed properties, net
 
1.86

 
1.67

Total non-performing assets to total assets
 
1.54

 
1.35

Allowance for loan and lease losses to gross loans and leases
 
1.37

 
1.14

Allowance for loan and lease losses to non-accrual loans and leases
 
78.05

 
73.17

Troubled Debt Restructurings on Financing Receivables
 
 
As of September 30, 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
 
4
 
$
1,338

 
$
1,262

 
3
 
$
1,209

 
$
1,188

Commercial real estate — non-owner occupied
 
4
 
445

 
250

 
5
 
1,150

 
904

Land development
 
2
 
5,834

 
3,675

 
2
 
5,853

 
4,393

Construction
 
2
 
331

 
312

 
1
 
181

 
200

Multi-family
 
 

 

 
1
 
184

 
2

1-4 family
 
13
 
1,747

 
1,581

 
15
 
2,035

 
1,869

Commercial and industrial
 
8
 
7,782

 
6,224

 
10
 
7,572

 
8,330

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
2
 
308

 
195

 
4
 
461

 
349

Other
 
1
 
2,076

 
391

 
1
 
2,076

 
655

Total
 
36
 
$
19,861

 
$
13,890

 
42
 
$
20,721

 
$
17,890

Troubled Debt Restructurings by Modification Type
As of September 30, 2016 and December 31, 2015, the Corporation’s troubled debt restructurings grouped by type of concession were as follows:
 
 
As of September 30, 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

 
$
12

 
1

 
$
24

   Interest rate concession
 
1

 
53

 
1

 
55

   Combination of extension of term and interest rate concession
 
23

 
7,015

 
25

 
8,477

Commercial and industrial
 
 
 
 
 
 
 
 
   Combination of extension of term and interest rate concession
 
8

 
6,224

 
10

 
8,330

Consumer and other
 
 
 
 
 
 
 
 
   Extension of term
 
1

 
9

 
1

 
655

   Combination of extension of term and interest rate concession
 
2

 
577

 
4

 
349

Total
 
36

 
$
13,890

 
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 Nine Months Ended September 30, 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
 
$
4,542

 
$
4,542

 
$

 
$
2,857

 
$
178

 
$

 
$
178

Non-owner occupied
 
1,907

 
1,947

 

 
1,137

 
61

 

 
61

Land development
 
3,674

 
6,345

 

 
4,003

 
82

 

 
82

Construction
 
434

 
434

 

 
109

 
24

 

 
24

Multi-family
 

 

 

 

 
1

 
134

 
(133
)
1-4 family
 
1,933

 
1,933

 

 
2,227

 
82

 
94

 
(12
)
Commercial and industrial
 
2,766

 
2,766

 

 
522

 
96

 
18

 
78

Direct financing leases, net
 

 

 

 
8

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
182

 
182

 

 
375

 
16

 
127

 
(111
)
Other
 
391

 
1,057

 

 
578

 
56

 

 
56

Total
 
$
15,829

 
$
19,206

 
$

 
$
11,816

 
$
596

 
$
373

 
$
223

With impairment reserve recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
$
61

 
$
61

 
$
23

 
$
424

 
$
4

 
$

 
$
4

Non-owner occupied
 

 

 

 

 

 

 

Land development
 

 



 





 

Construction
 
2,519

 
2,519


1,263

 
404


8



 
8

Multi-family
 

 

 

 

 

 

 

1-4 family
 
832

 
836

 
99

 
848

 
21

 

 
21

Commercial and industrial
 
7,203

 
7,203

 
3,251

 
7,611

 
430

 

 
430

Direct financing leases, net
 

 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 

 

 

 

 

 

 

Other
 

 

 

 

 

 

 

Total
 
$
10,615

 
$
10,619

 
$
4,636

 
$
9,287

 
$
463

 
$

 
$
463

Total:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
$
4,603

 
$
4,603

 
$
23

 
$
3,281

 
$
182

 
$

 
$
182

Non-owner occupied
 
1,907

 
1,947

 

 
1,137

 
61

 

 
61

Land development
 
3,674

 
6,345

 

 
4,003

 
82

 

 
82

Construction
 
2,953

 
2,953

 
1,263

 
513

 
32

 

 
32

Multi-family
 

 

 

 

 
1

 
134

 
(133
)
1-4 family
 
2,765

 
2,769

 
99

 
3,075

 
103

 
94

 
9

Commercial and industrial
 
9,969

 
9,969

 
3,251

 
8,133

 
526

 
18

 
508

Direct financing leases, net
 

 

 

 
8

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
182

 
182

 

 
375

 
16

 
127

 
(111
)
Other
 
391

 
1,057

 

 
578

 
56

 

 
56

Grand total
 
$
26,444

 
$
29,825

 
$
4,636

 
$
21,103

 
$
1,059

 
$
373

 
$
686

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


 
 
Impaired Loans and Leases
 
 
As of and for 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

   Land development
 
4,413

 
7,083

 

 
4,333

 
133

 

 
133

   Construction
 
120

 
120




474





 

   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
 

 

 

 

 

 

 

   Land development
 

 









 

   Construction
 
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

   Land development
 
4,413

 
7,083

 

 
4,333

 
133

 

 
133

   Construction
 
517

 
517

 
48

 
508

 

 

 

   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 Nine Months Ended September 30, 2016
 
 
Commercial
Real Estate
 
Commercial
and
Industrial
 
Consumer
and Other
 
Total
 
 
(Dollars in Thousands)
Allowance for loan and lease losses:
 
 
 
 
 
 
 
 
Beginning balance
 
$
11,220

 
$
4,387

 
$
709

 
$
16,316

Charge-offs
 
(1,194
)
 
(2,048
)
 
(8
)
 
(3,250
)
Recoveries
 
170

 
2

 
5

 
177

Provision
 
2,619

 
4,331

 
(126
)
 
6,824

Ending balance
 
$
12,815

 
$
6,672

 
$
580

 
$
20,067

Ending balance: individually evaluated for impairment
 
$
1,385

 
$
3,251

 
$

 
$
4,636

Ending balance: collectively evaluated for impairment
 
$
11,430

 
$
3,421

 
$
580

 
$
15,431

Ending balance: loans acquired with deteriorated credit quality
 
$

 
$

 
$

 
$

Loans and lease receivables:
 
 
 
 
 
 
 
 
Ending balance, gross
 
$
942,906

 
$
494,558

 
$
22,000

 
$
1,459,464

Ending balance: individually evaluated for impairment
 
$
13,953

 
$
9,946

 
$
413

 
$
24,312

Ending balance: collectively evaluated for impairment
 
$
927,017

 
$
484,589

 
$
21,414

 
$
1,433,020

Ending balance: loans acquired with deteriorated credit quality
 
$
1,936

 
$
23

 
$
173

 
$
2,132

Allowance as % of gross loans and leases
 
1.36
%
 
1.35
%
 
2.64
%
 
1.37
%


 
 
As of and for Year Ended December 31, 2015
 
 
Commercial
Real Estate
 
Commercial
and
Industrial
 
Consumer
and Other
 
Total
 
 
(Dollars in Thousands)
Allowance for loan and lease 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
 
$
904,185

 
$
503,286

 
$
24,556

 
$
1,432,027

Ending balance: individually evaluated for impairment
 
$
10,849

 
$
8,942

 
$
1,061

 
$
20,852

Ending balance: collectively evaluated for impairment
 
$
890,594

 
$
494,098

 
$
23,495

 
$
1,408,187

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

 
$
246

 
$
193

 
$
3,181

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