XML 40 R30.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loan and Lease Receivables, Impaired Loans and Leases and Allowance for Loan and Lease Losses (Tables)
3 Months Ended
Mar. 31, 2018
Receivables [Abstract]  
Loan Composition Schedule
Loan and lease receivables consist of the following:
 
 
March 31,
2018
 
December 31,
2017
 
 
(In Thousands)
Commercial real estate:
 
 
 
 
Commercial real estate — owner occupied
 
$
197,268

 
$
200,387

Commercial real estate — non-owner occupied
 
484,151

 
470,236

Land development
 
46,379

 
40,154

Construction
 
156,020

 
125,157

Multi-family
 
136,098

 
136,978

1-4 family
 
41,866

 
44,976

Total commercial real estate
 
1,061,782

 
1,017,888

Commercial and industrial
 
443,005

 
429,002

Direct financing leases, net
 
31,387

 
30,787

Consumer and other:
 
 
 
 
Home equity and second mortgages
 
8,270

 
7,262

Other
 
20,717

 
18,099

Total consumer and other
 
28,987

 
25,361

Total gross loans and leases receivable
 
1,565,161

 
1,503,038

Less:
 
 
 
 
   Allowance for loan and lease losses
 
18,638

 
18,763

   Deferred loan fees
 
1,671

 
1,443

Loans and leases receivable, net
 
$
1,544,852

 
$
1,482,832


Ownership of SBA Loans
As of March 31, 2018 and December 31, 2017, the total amount of the Corporation’s ownership of SBA loans comprised of the following:
 
 
March 31,
2018
 
December 31,
2017
 
 
(In Thousands)
Retained, unguaranteed portions of sold SBA loans
 
$
28,348

 
$
30,071

Other SBA loans(1)
 
19,431

 
22,254

Total SBA loans
 
$
47,779

 
$
52,325

(1)
Primarily consisted of SBA Express loans and impaired SBA loans that were repurchased from the secondary market, all of which were not saleable as of March 31, 2018 and December 31, 2017, 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 March 31, 2018 and December 31, 2017:
 
 
March 31, 2018
 
 
Category
 
 
 
 
I
 
II
 
III
 
IV
 
Total
 
 
(Dollars in Thousands)
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
Commercial real estate — owner occupied
 
$
167,290

 
$
15,592

 
$
10,354

 
$
4,032

 
$
197,268

Commercial real estate — non-owner occupied
 
462,505

 
20,533

 
1,080

 
33

 
484,151

Land development
 
42,818

 
1,044

 

 
2,517

 
46,379

Construction
 
153,285

 
508

 
227

 
2,000

 
156,020

Multi-family
 
136,098

 

 

 

 
136,098

1-4 family
 
32,221

 
7,640

 
1,071

 
934

 
41,866

      Total commercial real estate
 
994,217

 
45,317

 
12,732

 
9,516

 
1,061,782

Commercial and industrial
 
351,392

 
24,916

 
56,240

 
10,457

 
443,005

Direct financing leases, net
 
29,622

 
317

 
1,448

 

 
31,387

Consumer and other:
 
 
 
 
 
 
 
 
 

Home equity and second mortgages
 
8,261

 
7

 

 
2

 
8,270

Other
 
20,401

 

 

 
316

 
20,717

      Total consumer and other
 
28,662

 
7

 

 
318

 
28,987

Total gross loans and leases receivable
 
$
1,403,893

 
$
70,557

 
$
70,420

 
$
20,291

 
$
1,565,161

Category as a % of total portfolio
 
89.69
%
 
4.51
%
 
4.50
%
 
1.30
%
 
100.00
%

 
 
December 31, 2017
 
 
Category
 
 
 
 
I
 
II
 
III
 
IV
 
Total
 
 
(Dollars in Thousands)
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
Commercial real estate — owner occupied
 
$
166,018

 
$
18,442

 
$
8,850

 
$
7,077

 
$
200,387

Commercial real estate — non-owner occupied
 
441,246

 
27,854

 
1,102

 
34

 
470,236

Land development
 
36,470

 
1,057

 

 
2,627

 
40,154

Construction
 
121,528

 
757

 

 
2,872

 
125,157

Multi-family
 
136,978

 

 

 

 
136,978

1-4 family
 
34,598

 
7,735

 
1,220

 
1,423

 
44,976

      Total commercial real estate
 
936,838

 
55,845

 
11,172

 
14,033

 
1,017,888

Commercial and industrial
 
341,875

 
25,344

 
49,453

 
12,330

 
429,002

Direct financing leases, net
 
28,866

 
342

 
1,579

 

 
30,787

Consumer and other:
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
7,250

 
8

 

 
4

 
7,262

Other
 
17,745

 

 

 
354

 
18,099

      Total consumer and other
 
24,995

 
8

 

 
358

 
25,361

Total gross loans and leases receivable
 
$
1,332,574

 
$
81,539

 
$
62,204

 
$
26,721

 
$
1,503,038

Category as a % of total portfolio
 
88.66
%
 
5.42
%
 
4.14
%
 
1.78
%
 
100.00
%
Past Due Financing Receivables
The delinquency aging of the loan and lease portfolio by class of receivable as of March 31, 2018 and December 31, 2017 was as follows:
 
 
March 31, 2018
 
 
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
 
$

 
$

 
$

 
$

 
$
193,290

 
$
193,290

Non-owner occupied
 
388

 

 

 
388

 
483,730

 
484,118

Land development
 

 

 

 

 
43,862

 
43,862

Construction
 

 

 

 

 
154,020

 
154,020

Multi-family
 

 

 

 

 
136,098

 
136,098

1-4 family
 
545

 

 

 
545

 
40,588

 
41,133

Commercial and industrial
 
1,618

 

 

 
1,618

 
430,934

 
432,552

Direct financing leases, net
 

 

 

 

 
31,387

 
31,387

Consumer and other:
 
 
 
 
 
 
 


 
 
 
 
Home equity and second mortgages
 
129

 

 

 
129

 
8,141

 
8,270

Other
 
1

 

 

 
1

 
20,400

 
20,401

Total
 
2,681

 

 

 
2,681

 
1,542,450

 
1,545,131

Non-accruing loans and leases
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
395

 

 
3,520

 
3,915

 
63

 
3,978

Non-owner occupied
 
33

 

 

 
33

 

 
33

Land development
 

 

 

 

 
2,517

 
2,517

Construction
 

 

 
2,000

 
2,000

 

 
2,000

Multi-family
 

 

 

 

 

 

1-4 family
 
162

 

 
529

 
691

 
42

 
733

Commercial and industrial
 
2,960

 

 
6,510

 
9,470

 
983

 
10,453

Direct financing leases, net
 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 

 

 

 

 

 

Other
 

 

 
316

 
316

 

 
316

Total
 
3,550

 

 
12,875

 
16,425

 
3,605


20,030

Total loans and leases
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
395

 

 
3,520

 
3,915

 
193,353

 
197,268

Non-owner occupied
 
421

 

 

 
421

 
483,730

 
484,151

Land development
 

 

 

 

 
46,379

 
46,379

Construction
 

 

 
2,000

 
2,000

 
154,020

 
156,020

Multi-family
 

 

 

 

 
136,098

 
136,098

1-4 family
 
707

 

 
529

 
1,236

 
40,630

 
41,866

Commercial and industrial
 
4,578

 

 
6,510

 
11,088

 
431,917

 
443,005

Direct financing leases, net
 

 

 

 

 
31,387

 
31,387

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 

Home equity and second mortgages
 
129

 

 

 
129

 
8,141

 
8,270

Other
 
1

 

 
316

 
317

 
20,400

 
20,717

Total
 
$
6,231

 
$

 
$
12,875

 
$
19,106

 
$
1,546,055

 
$
1,565,161

Percent of portfolio
 
0.40
%
 
%
 
0.82
%
 
1.22
%
 
98.78
%
 
100.00
%

 
 
December 31, 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
 
$

 
$

 
$

 
$

 
$
193,366

 
$
193,366

Non-owner occupied
 

 

 

 

 
470,202

 
470,202

Land development
 

 

 

 

 
37,528

 
37,528

Construction
 

 
196

 

 
196

 
122,089

 
122,285

Multi-family
 

 

 

 

 
136,978

 
136,978

1-4 family
 
496

 

 

 
496

 
43,319

 
43,815

Commercial and industrial
 
1,169

 
197

 

 
1,366

 
415,315

 
416,681

Direct financing leases, net
 

 

 

 

 
30,787

 
30,787

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
106

 

 

 
106

 
7,156

 
7,262

Other
 

 

 

 

 
17,745

 
17,745

Total
 
1,771

 
393

 

 
2,164

 
1,474,485

 
1,476,649

Non-accruing loans and leases
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
405

 

 
4,836

 
5,241

 
1,780

 
7,021

Non-owner occupied
 

 

 

 

 
34

 
34

Land development
 

 

 

 

 
2,626

 
2,626

Construction
 

 

 
2,872

 
2,872

 

 
2,872

Multi-family
 

 

 

 

 

 

1-4 family
 

 

 
948

 
948

 
213

 
1,161

Commercial and industrial
 
782

 

 
7,349

 
8,131

 
4,190

 
12,321

Direct financing leases, net
 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 

 

 

 

 

 

Other
 

 

 
345

 
345

 
9

 
354

Total
 
1,187

 

 
16,350

 
17,537

 
8,852

 
26,389

Total loans and leases
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
405

 

 
4,836

 
5,241

 
195,146

 
200,387

Non-owner occupied
 

 

 

 

 
470,236

 
470,236

Land development
 

 

 

 

 
40,154

 
40,154

Construction
 

 
196

 
2,872

 
3,068

 
122,089

 
125,157

Multi-family
 

 

 

 

 
136,978

 
136,978

1-4 family
 
496

 

 
948

 
1,444

 
43,532

 
44,976

Commercial and industrial
 
1,951

 
197

 
7,349

 
9,497

 
419,505

 
429,002

Direct financing leases, net
 

 

 

 

 
30,787

 
30,787

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
106

 

 

 
106

 
7,156

 
7,262

Other
 

 

 
345

 
345

 
17,754

 
18,099

Total
 
$
2,958

 
$
393

 
$
16,350

 
$
19,701

 
$
1,483,337

 
$
1,503,038

Percent of portfolio
 
0.20
%
 
0.03
%
 
1.09
%
 
1.32
%
 
98.68
%
 
100.00
%
Schedule of Financing Receivables, Non Accrual Status
The Corporation’s total impaired assets consisted of the following at March 31, 2018 and December 31, 2017, respectively.
 
 
March 31,
2018
 
December 31,
2017
 
 
(Dollars in Thousands)
Non-accrual loans and leases
 
 
 
 
Commercial real estate:
 
 
 
 
Commercial real estate — owner occupied
 
$
3,978

 
$
7,021

Commercial real estate — non-owner occupied
 
33

 
34

Land development
 
2,517

 
2,626

Construction
 
2,000

 
2,872

Multi-family
 

 

1-4 family
 
733

 
1,161

Total non-accrual commercial real estate
 
9,261

 
13,714

Commercial and industrial
 
10,453

 
12,321

Direct financing leases, net
 

 

Consumer and other:
 
 
 
 
Home equity and second mortgages
 

 

Other
 
316

 
354

Total non-accrual consumer and other loans
 
316

 
354

Total non-accrual loans and leases
 
20,030

 
26,389

Foreclosed properties, net
 
1,484

 
1,069

Total non-performing assets
 
21,514

 
27,458

Performing troubled debt restructurings
 
261

 
332

Total impaired assets

$
21,775

 
$
27,790

 
 
March 31,
2018
 
December 31,
2017
Total non-accrual loans and leases to gross loans and leases
 
1.28
%
 
1.76
%
Total non-performing assets to total gross loans and leases plus foreclosed properties, net
 
1.37

 
1.83

Total non-performing assets to total assets
 
1.15

 
1.53

Allowance for loan and lease losses to gross loans and leases
 
1.19

 
1.25

Allowance for loan and lease losses to non-accrual loans and leases
 
93.05

 
71.10

Troubled Debt Restructurings on Financing Receivables
 
 
As of March 31, 2018
 
As of December 31, 2017
 
 
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

 
$
868

 
3
 
$
1,065

 
$
880

Commercial real estate — non-owner occupied
 
1
 
158

 
33

 
1
 
158

 
34

Land development
 
1
 
5,745

 
2,516

 
1
 
5,745

 
2,626

Construction
 
 

 

 
 

 

Multi-family
 
 

 

 
 

 

1-4 family
 
7
 
560

 
243

 
8
 
627

 
307

Commercial and industrial
 
10
 
8,759

 
4,913

 
10
 
8,759

 
4,951

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgage
 
1
 
37

 
2

 
2
 
37

 
4

Other
 
1
 
2,077

 
316

 
2
 
2,094

 
345

Total
 
24
 
$
18,401

 
$
8,891

 
27
 
$
18,485

 
$
9,147

Troubled Debt Restructurings by Modification Type
As of March 31, 2018 and December 31, 2017, the Corporation’s troubled debt restructurings grouped by type of concession were as follows:
 
 
As of March 31, 2018
 
As of December 31, 2017
 
 
Number of
Loans
 
Recorded Investment
 
Number of
Loans
 
Recorded Investment
 
 
(Dollars in Thousands)
Commercial real estate:
 
 
 
 
 
 
 
 
   Extension of term
 

 
$

 

 
$

   Interest rate concession
 
12

 
3,660

 
12

 
3,793

   Combination of extension of term and interest rate concession
 

 

 
1

 
54

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

 
4,913

 
10

 
4,951

Consumer and other:
 
 
 
 
 
 
 
 
   Extension of term
 
1

 
316

 
1

 
328

   Combination of extension of term and interest rate concession
 
1

 
2

 
3

 
21

Total
 
24

 
$
8,891

 
27

 
$
9,147

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 Three Months Ended March 31, 2018
 
 
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
 
$
4,032

 
$
5,331

 
$

 
$
6,531

 
$
134

 
$
148

 
$
(14
)
Non-owner occupied
 
33

 
74

 

 
39

 
1

 

 
1

Land development
 
2,517

 
6,814

 

 
2,553

 
18

 

 
18

Construction
 
2,000

 
2,872

 

 
2,862

 
52

 

 
52

Multi-family
 

 

 

 

 

 

 

1-4 family
 
934

 
1,204

 

 
1,351

 
20

 
18

 
2

Commercial and industrial
 
3,621

 
4,297

 

 
5,134

 
124

 
104

 
20

Direct financing leases, net
 

 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
2

 
2

 

 
3

 

 
27

 
(27
)
Other
 
316

 
982

 

 
330

 
14

 

 
14

Total
 
13,455

 
21,576

 

 
18,803

 
363

 
297

 
66

With impairment reserve recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 

 

 

 

 

 

 

Non-owner occupied
 

 

 

 

 

 

 

Land development
 

 



 





 

Construction
 

 



 





 

Multi-family
 

 

 

 

 

 

 

1-4 family
 

 

 

 

 

 

 

Commercial and industrial
 
6,836

 
9,145

 
3,088

 
6,850

 
278

 

 
278

Direct financing leases, net
 

 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 

 

 

 

 

 

 

Other
 

 

 

 

 

 

 

Total
 
6,836

 
9,145

 
3,088

 
6,850

 
278

 

 
278

Total:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
4,032

 
5,331

 

 
6,531

 
134

 
148

 
(14
)
Non-owner occupied
 
33

 
74

 

 
39

 
1

 

 
1

Land development
 
2,517

 
6,814

 

 
2,553

 
18

 

 
18

Construction
 
2,000

 
2,872

 

 
2,862

 
52

 

 
52

Multi-family
 

 

 

 

 

 

 

1-4 family
 
934

 
1,204

 

 
1,351

 
20

 
18

 
2

Commercial and industrial
 
10,457

 
13,442

 
3,088

 
11,984

 
402

 
104

 
298

Direct financing leases, net
 

 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
2

 
2

 

 
3

 

 
27

 
(27
)
Other
 
316

 
982

 

 
330

 
14

 

 
14

Grand total
 
$
20,291

 
$
30,721

 
$
3,088

 
$
25,653

 
$
641

 
$
297

 
$
344

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


 
 
As of and for the Year Ended December 31, 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
 
$
7,077

 
$
7,077

 
$

 
$
5,549

 
$
613

 
$

 
$
613

   Non-owner occupied
 
34

 
75

 

 
1,830

 
97

 
226

 
(129
)
   Land development
 
2,627

 
5,297

 

 
3,092

 
84

 

 
84

   Construction
 

 




2,000


134


214

 
(80
)
   Multi-family
 

 

 

 
1

 

 

 

   1-4 family
 
1,423

 
1,706

 

 
2,146

 
53

 
7

 
46

Commercial and industrial
 
5,465

 
6,502

 

 
3,634

 
858

 
7

 
851

Direct financing leases, net
 

 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Home equity and second mortgages
 
4

 
3

 

 
7

 

 

 

   Other
 
345

 
1,011

 

 
365

 
59

 

 
59

      Total
 
16,975

 
21,671

 

 
18,624

 
1,898

 
454

 
1,444

With impairment reserve recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Owner occupied
 

 

 

 

 

 

 

   Non-owner occupied
 

 

 

 

 

 

 

   Land development
 

 









 

   Construction
 
2,872

 
2,872


415


2,252


158



 
158

   Multi-family
 

 

 

 

 

 

 

   1-4 family
 

 

 

 

 

 

 

Commercial and industrial
 
6,865

 
8,813

 
4,067

 
12,288

 
639

 

 
639

Direct financing leases, net
 

 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Home equity and second mortgages
 

 

 

 

 

 

 

   Other
 
9

 
9

 
9

 

 

 

 

      Total
 
9,746

 
11,694

 
4,491

 
14,540

 
797

 

 
797

Total:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Owner occupied
 
7,077

 
7,077

 

 
5,549

 
613

 

 
613

   Non-owner occupied
 
34

 
75

 

 
1,830

 
97

 
226

 
(129
)
   Land development
 
2,627

 
5,297

 

 
3,092

 
84

 

 
84

   Construction
 
2,872

 
2,872

 
415

 
4,252

 
292

 
214

 
78

   Multi-family
 

 

 

 
1

 

 

 

   1-4 family
 
1,423

 
1,706

 

 
2,146

 
53

 
7

 
46

Commercial and industrial
 
12,330

 
15,315

 
4,067

 
15,922

 
1,497

 
7

 
1,490

Direct financing leases, net
 

 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
4

 
3

 

 
7

 

 

 

Other
 
354

 
1,020

 
9

 
365

 
59

 

 
59

      Grand total
 
$
26,721

 
$
33,365

 
$
4,491

 
$
33,164

 
$
2,695

 
$
454

 
$
2,241

(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 March 31, 2018
 
 
Commercial
Real Estate
 
Commercial
and
Industrial
 
Consumer
and Other
 
Total
 
 
(Dollars in Thousands)
Beginning balance
 
$
10,131

 
$
8,225

 
$
407

 
$
18,763

Charge-offs
 
(2,175
)
 
(490
)
 
(20
)
 
(2,685
)
Recoveries
 
13

 
2

 
69

 
84

Net charge-offs
 
(2,162
)
 
(488
)
 
49

 
(2,601
)
Provision for credit losses
 
2,021

 
414

 
41

 
2,476

Ending balance
 
$
9,990

 
$
8,151

 
$
497

 
$
18,638

 
 
As of and for the Three Months Ended March 31, 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
 
(67
)
 
(55
)
 
(87
)
 
(209
)
Recoveries
 
104

 
246

 
41

 
391

Net charge-offs
 
37

 
191

 
(46
)
 
182

Provision for credit losses
 
396

 
(218
)
 
394

 
572

Ending balance
 
$
12,817

 
$
7,943

 
$
906

 
$
21,666




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 March 31, 2018
 
 
Commercial
Real Estate
 
Commercial
and
Industrial
 
Consumer
and Other
 
Total
 
 
(Dollars in Thousands)
Allowance for loan and lease losses:
 
 
 
 
 
 
 
 
Collectively evaluated for impairment
 
$
9,990

 
$
5,063

 
$
497

 
$
15,550

Individually evaluated for impairment
 

 
3,088

 

 
3,088

Loans acquired with deteriorated credit quality
 

 

 

 

Total
 
$
9,990

 
$
8,151

 
$
497

 
$
18,638

Loans and lease receivables:
 
 
 
 
 
 
 
 
Collectively evaluated for impairment
 
$
1,052,266

 
$
463,935

 
$
28,669

 
$
1,544,870

Individually evaluated for impairment
 
9,101

 
10,452

 
318

 
19,871

Loans acquired with deteriorated credit quality
 
415

 
5

 

 
420

Total
 
$
1,061,782

 
$
474,392

 
$
28,987

 
$
1,565,161

 
 
As of December 31, 2017
 
 
Commercial
Real Estate
 
Commercial
and
Industrial
 
Consumer
and Other
 
Total
 
 
(Dollars in Thousands)
Allowance for loan and lease losses:
 
 
 
 
 
 
 
 
Collectively evaluated for impairment
 
$
9,716

 
$
4,158

 
$
398

 
$
14,272

Individually evaluated for impairment
 
415

 
4,067

 
9

 
4,491

Loans acquired with deteriorated credit quality
 

 

 

 

Total
 
$
10,131

 
$
8,225

 
$
407

 
$
18,763

Loans and lease receivables:
 
 
 
 
 
 
 
 
Collectively evaluated for impairment
 
$
1,003,855

 
$
447,459

 
$
25,003

 
$
1,476,317

Individually evaluated for impairment
 
13,506

 
12,324

 
358

 
26,188

Loans acquired with deteriorated credit quality
 
527

 
6

 

 
533

Total
 
$
1,017,888

 
$
459,789

 
$
25,361

 
$
1,503,038