XML 40 R30.htm IDEA: XBRL DOCUMENT v3.7.0.1
Loan and Lease Receivables, Impaired Loans and Leases and Allowance for Loan and Lease Losses (Tables)
6 Months Ended
Jun. 30, 2017
Receivables [Abstract]  
Loan Composition Schedule
Loan and lease receivables consist of the following:
 
 
June 30,
2017
 
December 31,
2016
 
 
(In Thousands)
Commercial real estate:
 
 
 
 
Commercial real estate — owner occupied
 
$
183,161

 
$
176,459

Commercial real estate — non-owner occupied
 
468,778

 
473,158

Land development
 
46,500

 
56,638

Construction
 
104,515

 
101,206

Multi-family
 
124,488

 
92,762

1-4 family
 
38,922

 
45,651

Total commercial real estate
 
966,364

 
945,874

Commercial and industrial
 
437,955

 
450,298

Direct financing leases, net
 
29,216

 
30,951

Consumer and other:
 
 
 
 
Home equity and second mortgages
 
7,973

 
8,412

Other
 
17,976

 
16,329

Total consumer and other
 
25,949

 
24,741

Total gross loans and leases receivable
 
1,459,484

 
1,451,864

Less:
 
 
 
 
   Allowance for loan and lease losses
 
21,677

 
20,912

   Deferred loan fees
 
1,309

 
1,189

Loans and leases receivable, net
 
$
1,436,498

 
$
1,429,763


Ownership of SBA Loans
As of June 30, 2017 and December 31, 2016, the total amount of the Corporation’s ownership of SBA loans on the Consolidated Balance Sheets comprised of the following:
 
 
June 30,
2017
 
December 31,
2016
 
 
(In Thousands)
Retained, unguaranteed portion of sold SBA loans
 
$
32,716

 
$
30,418

Other SBA loans(1)
 
31,446

 
31,728

Total SBA loans
 
$
64,162

 
$
62,146

(1)
Primarily consisted of SBA Express loans and partially funding 7(a) program loans, which were not saleable as of June 30, 2017 and December 31, 2016, respectively.
Financing Receivable by Credit Quality Indicators
The following tables illustrate 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, 2017 and December 31, 2016:
 
 
June 30, 2017
 
 
Category
 
 
 
 
I
 
II
 
III
 
IV
 
Total
 
 
(Dollars in Thousands)
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
Commercial real estate — owner occupied
 
$
145,360

 
$
18,750

 
$
11,847

 
$
7,204

 
$
183,161

Commercial real estate — non-owner occupied
 
440,470

 
24,943

 
1,468

 
1,897

 
468,778

Land development
 
42,399

 
804

 
284

 
3,013

 
46,500

Construction
 
97,939

 
792

 
431

 
5,353

 
104,515

Multi-family
 
124,488

 

 

 

 
124,488

1-4 family
 
27,102

 
7,914

 
1,382

 
2,524

 
38,922

      Total commercial real estate
 
877,758

 
53,203

 
15,412

 
19,991

 
966,364

Commercial and industrial
 
331,529

 
33,596

 
55,357

 
17,473

 
437,955

Direct financing leases, net
 
26,677

 
2,539

 

 

 
29,216

Consumer and other:
 
 
 
 
 
 
 
 
 

Home equity and second mortgages
 
7,957

 

 
10

 
6

 
7,973

Other
 
17,582

 

 

 
394

 
17,976

      Total consumer and other
 
25,539

 

 
10

 
400

 
25,949

Total gross loans and leases receivable
 
$
1,261,503

 
$
89,338

 
$
70,779

 
$
37,864

 
$
1,459,484

Category as a % of total portfolio
 
86.44
%
 
6.12
%
 
4.85
%
 
2.59
%
 
100.00
%

 
 
December 31, 2016
 
 
Category
 
 
 
 
I
 
II
 
III
 
IV
 
Total
 
 
(Dollars in Thousands)
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
Commercial real estate — owner occupied
 
$
142,704

 
$
20,294

 
$
11,174

 
$
2,287

 
$
176,459

Commercial real estate — non-owner occupied
 
447,895

 
20,933

 
2,721

 
1,609

 
473,158

Land development
 
52,082

 
823

 
293

 
3,440

 
56,638

Construction
 
93,510

 
3,154

 
1,624

 
2,918

 
101,206

Multi-family
 
87,418

 
1,937

 
3,407

 

 
92,762

1-4 family
 
38,504

 
3,144

 
1,431

 
2,572

 
45,651

      Total commercial real estate
 
862,113

 
50,285

 
20,650

 
12,826

 
945,874

Commercial and industrial
 
348,201

 
42,949

 
46,675

 
12,473

 
450,298

Direct financing leases, net
 
29,351

 
1,600

 

 

 
30,951

Consumer and other:
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
8,271

 
121

 
12

 
8

 
8,412

Other
 
15,714

 

 
11

 
604

 
16,329

      Total consumer and other
 
23,985

 
121

 
23

 
612

 
24,741

Total gross loans and leases receivable
 
$
1,263,650

 
$
94,955

 
$
67,348

 
$
25,911

 
$
1,451,864

Category as a % of total portfolio
 
87.04
%
 
6.54
%
 
4.64
%
 
1.78
%
 
100.00
%
Past Due Financing Receivables
The delinquency aging of the loan and lease portfolio by class of receivable as of June 30, 2017 and December 31, 2016 was as follows:
 
 
June 30, 2017
 
 
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
 
$

 
$
50

 
$

 
$
50

 
$
175,967

 
$
176,017

Non-owner occupied
 

 

 

 

 
466,881

 
466,881

Land development
 

 

 

 

 
43,487

 
43,487

Construction
 

 

 

 

 
99,162

 
99,162

Multi-family
 

 

 

 

 
124,488

 
124,488

1-4 family
 

 

 

 

 
37,026

 
37,026

Commercial and industrial
 
974

 
2,075

 

 
3,049

 
417,441

 
420,490

Direct financing leases, net
 

 

 

 

 
29,216

 
29,216

Consumer and other:
 
 
 
 
 
 
 


 
 
 
 
Home equity and second mortgages
 

 

 

 

 
7,973

 
7,973

Other
 

 

 

 

 
17,582

 
17,582

Total
 
$
974

 
$
2,125

 
$

 
$
3,099

 
$
1,419,223

 
$
1,422,322

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

 
$

 
$
4,825

 
$
4,825

 
$
2,319

 
$
7,144

Non-owner occupied
 

 

 
1,861

 
1,861

 
36

 
1,897

Land development
 

 

 

 

 
3,013

 
3,013

Construction
 
2,872

 

 
2,481

 
5,353

 

 
5,353

Multi-family
 

 

 

 

 

 

1-4 family
 

 
548

 
1,051

 
1,599

 
297

 
1,896

Commercial and industrial
 

 
89

 
14,156

 
14,245

 
3,220

 
17,465

Direct financing leases, net
 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 

 

 

 

 

 

Other
 

 
18

 
376

 
394

 

 
394

Total
 
$
2,872

 
$
655

 
$
24,750

 
$
28,277

 
$
8,885

 
$
37,162

Total loans and leases
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
$

 
$
50

 
$
4,825

 
$
4,875

 
$
178,286

 
$
183,161

Non-owner occupied
 

 

 
1,861

 
1,861

 
466,917

 
468,778

Land development
 

 

 

 

 
46,500

 
46,500

Construction
 
2,872

 

 
2,481

 
5,353

 
99,162

 
104,515

Multi-family
 

 

 

 

 
124,488

 
124,488

1-4 family
 

 
548

 
1,051

 
1,599

 
37,323

 
38,922

Commercial and industrial
 
974

 
2,164

 
14,156

 
17,294

 
420,661

 
437,955

Direct financing leases, net
 

 

 

 

 
29,216

 
29,216

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 

Home equity and second mortgages
 

 

 

 

 
7,973

 
7,973

Other
 

 
18

 
376

 
394

 
17,582

 
17,976

Total
 
$
3,846

 
$
2,780

 
$
24,750

 
$
31,376

 
$
1,428,108

 
$
1,459,484

Percent of portfolio
 
0.26
%
 
0.19
%
 
1.70
%
 
2.15
%
 
97.85
%
 
100.00
%

 
 
December 31, 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
 
$

 
$

 
$

 
$

 
$
174,236

 
$
174,236

Non-owner occupied
 

 

 

 

 
471,549

 
471,549

Land development
 

 

 

 

 
53,198

 
53,198

Construction
 

 

 

 

 
98,288

 
98,288

Multi-family
 

 

 

 

 
92,762

 
92,762

1-4 family
 
75

 

 

 
75

 
43,639

 
43,714

Commercial and industrial
 
55

 
468

 

 
523

 
437,312

 
437,835

Direct financing leases, net
 

 

 

 

 
30,951

 
30,951

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 

 

 

 

 
8,412

 
8,412

Other
 

 

 

 

 
15,725

 
15,725

Total
 
$
130

 
$
468

 
$

 
$
598

 
$
1,426,072

 
$
1,426,670

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

 
$

 
$
1,183

 
$
1,183

 
$
1,040

 
$
2,223

Non-owner occupied
 

 

 

 

 
1,609

 
1,609

Land development
 

 

 

 

 
3,440

 
3,440

Construction
 
2,482

 

 
436

 
2,918

 

 
2,918

Multi-family
 

 

 

 

 

 

1-4 family
 

 

 
1,240

 
1,240

 
697

 
1,937

Commercial and industrial
 
3,345

 
168

 
6,740

 
10,253

 
2,210

 
12,463

Direct financing leases, net
 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 

 

 

 

 

 

Other
 
186

 

 
378

 
564

 
40

 
604

Total
 
$
6,013

 
$
168

 
$
9,977

 
$
16,158

 
$
9,036

 
$
25,194

Total loans and leases
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
$

 
$

 
$
1,183

 
$
1,183

 
$
175,276

 
$
176,459

Non-owner occupied
 

 

 

 

 
473,158

 
473,158

Land development
 

 

 

 

 
56,638

 
56,638

Construction
 
2,482

 

 
436

 
2,918

 
98,288

 
101,206

Multi-family
 

 

 

 

 
92,762

 
92,762

1-4 family
 
75

 

 
1,240

 
1,315

 
44,336

 
45,651

Commercial and industrial
 
3,400

 
636

 
6,740

 
10,776

 
439,522

 
450,298

Direct financing leases, net
 

 

 

 

 
30,951

 
30,951

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 

 

 

 

 
8,412

 
8,412

Other
 
186

 

 
378

 
564

 
15,765

 
16,329

Total
 
$
6,143

 
$
636

 
$
9,977

 
$
16,756

 
$
1,435,108

 
$
1,451,864

Percent of portfolio
 
0.42
%
 
0.04
%
 
0.69
%
 
1.15
%
 
98.85
%
 
100.00
%
Schedule of Financing Receivables, Non Accrual Status
The Corporation’s total impaired assets consisted of the following at June 30, 2017 and December 31, 2016, respectively.
 
 
June 30,
2017
 
December 31,
2016
 
 
(Dollars in Thousands)
Non-accrual loans and leases
 
 
 
 
Commercial real estate:
 
 
 
 
Commercial real estate — owner occupied
 
$
7,144

 
$
2,223

Commercial real estate — non-owner occupied
 
1,897

 
1,609

Land development
 
3,013

 
3,440

Construction
 
5,353

 
2,918

Multi-family
 

 

1-4 family
 
1,896

 
1,937

Total non-accrual commercial real estate
 
19,303

 
12,127

Commercial and industrial
 
17,465

 
12,463

Direct financing leases, net
 

 

Consumer and other:
 
 
 
 
Home equity and second mortgages
 

 

Other
 
394

 
604

Total non-accrual consumer and other loans
 
394

 
604

Total non-accrual loans and leases
 
37,162

 
25,194

Foreclosed properties, net
 
2,585

 
1,472

Total non-performing assets
 
39,747

 
26,666

Performing troubled debt restructurings
 
702

 
717

Total impaired assets

$
40,449

 
$
27,383

 
 
June 30,
2017
 
December 31,
2016
Total non-accrual loans and leases to gross loans and leases
 
2.55
%
 
1.74
%
Total non-performing assets to total gross loans and leases plus foreclosed properties, net
 
2.72

 
1.83

Total non-performing assets to total assets
 
2.25

 
1.50

Allowance for loan and lease losses to gross loans and leases
 
1.49

 
1.44

Allowance for loan and lease losses to non-accrual loans and leases
 
58.33

 
83.00

Troubled Debt Restructurings on Financing Receivables
 
 
As of June 30, 2017
 
As of December 31, 2016
 
 
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)
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate — owner occupied
 
3
 
$
1,065

 
$
900

 
3
 
$
1,065

 
$
930

Commercial real estate — non-owner occupied
 
1
 
158

 
36

 
1
 
158

 
39

Land development
 
1
 
5,745

 
3,013

 
1
 
5,745

 
3,440

Construction
 
 

 

 
2
 
331

 
314

Multi-family
 
 

 

 
 

 

1-4 family
 
11
 
1,287

 
1,367

 
11
 
1,391

 
1,393

Commercial and industrial
 
10
 
9,420

 
7,179

 
10
 
8,094

 
7,058

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgage
 
1
 
37

 
6

 
1
 
37

 
8

Other
 
2
 
2,094

 
371

 
1
 
2,076

 
378

Total
 
29
 
$
19,806

 
$
12,872

 
30
 
$
18,897

 
$
13,560

Troubled Debt Restructurings by Modification Type
As of June 30, 2017 and December 31, 2016, the Corporation’s troubled debt restructurings grouped by type of concession were as follows:
 
 
As of June 30, 2017
 
As of December 31, 2016
 
 
Number of
Loans
 
Recorded Investment
 
Number of
Loans
 
Recorded Investment
 
 
(Dollars in Thousands)
Commercial real estate:
 
 
 
 
 
 
 
 
   Extension of term
 
1

 
$
1

 
1

 
$
8

   Interest rate concession
 
1

 
51

 
1

 
52

   Combination of extension of term and interest rate concession
 
14

 
5,265

 
16

 
6,056

Commercial and industrial:
 
 
 
 
 
 
 
 
   Combination of extension of term and interest rate concession
 
10

 
7,179

 
10

 
7,058

Consumer and other:
 
 
 
 
 
 
 
 
   Extension of term
 
1

 
353

 
1

 
378

   Combination of extension of term and interest rate concession
 
2

 
23

 
1

 
8

Total
 
29

 
$
12,872

 
30

 
$
13,560

Impaired Financing Receivables
The following represents additional information regarding the Corporation’s impaired loans and leases, including performing troubled debt restructurings, by class:
 
 
As of and for the Six Months Ended June 30, 2017
 
 
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
 
$
6,782

 
$
6,782

 
$

 
$
3,954

 
$
302

 
$

 
$
302

Non-owner occupied
 
1,897

 
1,937

 

 
1,974

 
68

 

 
68

Land development
 
3,013

 
5,683

 

 
3,363

 
46

 

 
46

Construction
 

 

 

 
927

 

 

 

Multi-family
 

 

 

 
2

 

 

 

1-4 family
 
2,524

 
2,776

 

 
2,545

 
43

 

 
43

Commercial and industrial
 
5,065

 
9,309

 

 
7,519

 
358

 

 
358

Direct financing leases, net
 

 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
6

 
6

 

 
7

 

 

 

Other
 
371

 
1,037

 

 
424

 
30

 

 
30

Total
 
$
19,658

 
$
27,530

 
$

 
$
20,715

 
$
847

 
$

 
$
847

With impairment reserve recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
$
422

 
$
422

 
$
29

 
$
429

 
$
13

 
$

 
$
13

Non-owner occupied
 

 

 

 

 

 

 

Land development
 

 



 





 

Construction
 
5,353

 
5,353


1,801

 
3,449


192



 
192

Multi-family
 

 

 

 

 

 

 

1-4 family
 

 

 

 

 

 

 

Commercial and industrial
 
12,408

 
12,788

 
5,733

 
8,748

 
310

 

 
310

Direct financing leases, net
 

 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 

 

 

 

 

 

 

Other
 
23

 
23

 
23

 
4

 

 

 

Total
 
$
18,206

 
$
18,586

 
$
7,586

 
$
12,630

 
$
515

 
$

 
$
515

Total:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
$
7,204

 
$
7,204

 
$
29

 
$
4,383

 
$
315

 
$

 
$
315

Non-owner occupied
 
1,897

 
1,937

 

 
1,974

 
68

 

 
68

Land development
 
3,013

 
5,683

 

 
3,363

 
46

 

 
46

Construction
 
5,353

 
5,353

 
1,801

 
4,376

 
192

 

 
192

Multi-family
 

 

 

 
2

 

 

 

1-4 family
 
2,524

 
2,776

 

 
2,545

 
43

 

 
43

Commercial and industrial
 
17,473

 
22,097

 
5,733

 
16,267

 
668

 

 
668

Direct financing leases, net
 

 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
6

 
6

 

 
7

 

 

 

Other
 
394

 
1,060

 
23

 
428

 
30

 

 
30

Grand total
 
$
37,864

 
$
46,116

 
$
7,586

 
$
33,345

 
$
1,362

 
$

 
$
1,362

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


 
 
As of and for the Year Ended December 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
 
$
1,788

 
$
1,788

 
$

 
$
3,577

 
$
328

 
$
118

 
$
210

   Non-owner occupied
 
1,609

 
1,647

 

 
1,318

 
91

 
79

 
12

   Land development
 
3,440

 
6,111

 

 
3,898

 
107

 

 
107

   Construction
 
436

 
438




291


20



 
20

   Multi-family
 

 

 

 

 
1

 
134

 
(133
)
   1-4 family
 
2,379

 
2,379

 

 
2,755

 
125

 
94

 
31

Commercial and industrial
 
1,307

 
1,307

 

 
709

 
79

 
62

 
17

Direct financing leases, net
 

 

 

 
6

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Home equity and second mortgages
 
8

 
8

 

 
307

 
16

 
127

 
(111
)
   Other
 
378

 
1,044

 

 
510

 
71

 

 
71

      Total
 
$
11,345

 
$
14,722

 
$

 
$
13,371

 
$
838

 
$
614

 
$
224

With impairment reserve recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Owner occupied
 
$
499

 
$
499

 
$
70

 
$
111

 
$
28

 
$

 
$
28

   Non-owner occupied
 

 

 

 

 

 

 

   Land development
 

 









 

   Construction
 
2,482

 
2,482


1,790


834


45



 
45

   Multi-family
 

 

 

 

 

 

 

   1-4 family
 
193

 
199

 
39

 
203

 
5

 

 
5

Commercial and industrial
 
11,166

 
11,166

 
3,700

 
8,448

 
701

 

 
701

Direct financing leases, net
 

 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Home equity and second mortgages
 

 

 

 

 

 

 

   Other
 
226

 
226

 

 
19

 

 

 

      Total
 
$
14,566

 
$
14,572

 
$
5,599

 
$
9,615

 
$
779

 
$

 
$
779

Total:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Owner occupied
 
$
2,287

 
$
2,287

 
$
70

 
$
3,688

 
$
356

 
$
118

 
$
238

   Non-owner occupied
 
1,609

 
1,647

 

 
1,318

 
91

 
79

 
12

   Land development
 
3,440

 
6,111

 

 
3,898

 
107

 

 
107

   Construction
 
2,918

 
2,920

 
1,790

 
1,125

 
65

 

 
65

   Multi-family
 

 

 

 

 
1

 
134

 
(133
)
   1-4 family
 
2,572

 
2,578

 
39

 
2,958

 
130

 
94

 
36

Commercial and industrial
 
12,473

 
12,473

 
3,700

 
9,157

 
780

 
62

 
718

Direct financing leases, net
 

 

 

 
6

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
8

 
8

 

 
307

 
16

 
127

 
(111
)
Other
 
604

 
1,270

 

 
529

 
71

 

 
71

      Grand total
 
$
25,911

 
$
29,294

 
$
5,599

 
$
22,986

 
$
1,617

 
$
614

 
$
1,003

(1)
Average recorded investment is calculated primarily using daily average balances.
Allowance for Loan and Lease Losses by Portfolio Segment
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 June 30, 2017
 
 
Commercial
Real Estate
 
Commercial
and
Industrial
 
Consumer
and Other
 
Total
 
 
(Dollars in Thousands)
Beginning balance
 
$
12,817

 
$
7,943

 
$
906

 
$
21,666

Charge-offs
 
(51
)
 
(3,706
)
 

 
(3,757
)
Recoveries
 
46

 
66

 

 
112

Net (charge-offs) recoveries
 
$
(5
)
 
$
(3,640
)
 
$

 
$
(3,645
)
Provision for credit losses
 
(809
)
 
4,787

 
(322
)
 
3,656

Ending balance, gross
 
$
12,003

 
$
9,090

 
$
584

 
$
21,677

 
 
As of and for the Three Months Ended June 30, 2016
 
 
Commercial
Real Estate
 
Commercial
and
Industrial
 
Consumer
and Other
 
Total
 
 
(Dollars in Thousands)
Beginning balance
 
$
11,480

 
$
4,488

 
$
716

 
$
16,684

Charge-offs
 
(894
)
 
(456
)
 

 
(1,350
)
Recoveries
 
55

 
2

 
1

 
58

Net (charge-offs) recoveries
 
$
(839
)
 
$
(454
)
 
$
1

 
$
(1,292
)
Provision for credit losses
 
795

 
1,983

 
(16
)
 
2,762

Ending balance, gross
 
$
11,436

 
$
6,017

 
$
701

 
$
18,154


 
 
As of and for the Six Months Ended June 30, 2017
 
 
Commercial
Real Estate
 
Commercial
and
Industrial
 
Consumer
and Other
 
Total
 
 
(Dollars in Thousands)
Beginning balance
 
$
12,384

 
$
7,970

 
$
558

 
$
20,912

Charge-offs
 
(118
)
 
(3,761
)
 
(87
)
 
(3,966
)
Recoveries
 
150

 
312

 
41

 
503

Net (charge-offs) recoveries
 
$
32

 
$
(3,449
)
 
$
(46
)
 
$
(3,463
)
Provision for credit loss
 
(413
)
 
4,569

 
72

 
4,228

Ending balance, gross
 
$
12,003

 
$
9,090

 
$
584

 
$
21,677


 
 
As of and for the Six Months Ended June 30, 2016
 
 
Commercial
Real Estate
 
Commercial
and
Industrial
 
Consumer
and Other
 
Total
 
 
(Dollars in Thousands)
Beginning balance
 
$
11,220

 
$
4,387

 
$
709

 
$
16,316

Charge-offs
 
(935
)
 
(652
)
 
(7
)
 
(1,594
)
Recoveries
 
139

 
2

 
4

 
145

Net (charge-offs) recoveries
 
$
(796
)
 
$
(650
)
 
$
(3
)
 
$
(1,449
)
Provision for credit loss
 
1,012

 
2,280

 
(5
)
 
3,287

Ending balance, gross
 
$
11,436

 
$
6,017

 
$
701

 
$
18,154

Allowance for Loan and Lease Losses and Balances by Type of Allowance Methodology
The following tables provide information regarding the allowance for loan and lease losses and balances by type of allowance methodology.
 
 
As of June 30, 2017
 
 
Commercial
Real Estate
 
Commercial
and
Industrial
 
Consumer
and Other
 
Total
 
 
(Dollars in Thousands)
Allowance for loan and lease losses:
 
 
 
 
 
 
 
 
Collectively evaluated for impairment
 
$
10,173

 
$
3,357

 
$
561

 
$
14,091

Individually evaluated for impairment
 
1,830

 
5,733

 
23

 
7,586

Loans acquired with deteriorated credit quality
 

 

 

 

Total
 
$
12,003

 
$
9,090

 
$
584

 
$
21,677

Loans and lease receivables:
 
 
 
 
 
 
 
 
Collectively evaluated for impairment
 
$
946,374

 
$
449,697

 
$
25,549

 
$
1,421,620

Individually evaluated for impairment
 
18,881

 
17,467

 
400

 
36,748

Loans acquired with deteriorated credit quality
 
1,109

 
7

 

 
1,116

Total
 
$
966,364

 
$
467,171

 
$
25,949

 
$
1,459,484

 
 
As of December 31, 2016
 
 
Commercial
Real Estate
 
Commercial
and
Industrial
 
Consumer
and Other
 
Total
 
 
(Dollars in Thousands)
Allowance for loan and lease losses:
 
 
 
 
 
 
 
 
Collectively evaluated for impairment
 
$
10,485

 
$
4,270

 
$
558

 
$
15,313

Individually evaluated for impairment
 
1,899

 
3,700

 

 
5,599

Loans acquired with deteriorated credit quality
 

 

 

 

Total
 
$
12,384

 
$
7,970

 
$
558

 
$
20,912

Loans and lease receivables:
 
 
 
 
 
 
 
 
Collectively evaluated for impairment
 
$
933,048

 
$
468,776

 
$
24,129

 
$
1,425,953

Individually evaluated for impairment
 
11,222

 
12,452

 
612

 
24,286

Loans acquired with deteriorated credit quality
 
1,604

 
21

 

 
1,625

Total
 
$
945,874

 
$
481,249

 
$
24,741

 
$
1,451,864