XML 23 R12.htm IDEA: XBRL DOCUMENT v3.10.0.1
LOANS AND LEASES
6 Months Ended
Jun. 30, 2018
Receivables [Abstract]  
LOANS AND LEASES LOANS AND LEASES

First Financial offers clients a variety of commercial and consumer loan and lease products with distinct interest rates and payment terms. Commercial loan categories include C&I, CRE, construction real estate and lease financing. Consumer loan categories include residential real estate, home equity, installment and credit card.

Lending activities are primarily concentrated in states where the Bank operates banking centers (Ohio, Indiana, Kentucky and Illinois). First Financial also offers two nationwide lending platforms, one that provides equipment and leasehold improvement financing for franchisees in the quick service and casual dining restaurant sector and another that provides loans primarily to insurance agents and brokers that are secured by commissions and cash collateral.

Credit Quality. To facilitate the monitoring of credit quality for commercial loans, and for purposes of determining an appropriate ALLL, First Financial utilizes the following categories of credit grades:

Pass - Higher quality loans that do not fit any of the other categories described below.

Special Mention - First Financial assigns a special mention rating to loans and leases with potential weaknesses that deserve management's close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or lease or in First Financial's credit position at some future date.

Substandard - First Financial assigns a substandard rating to loans or leases that are inadequately protected by the current sound financial worth and paying capacity of the borrower or of the collateral pledged, if any. Substandard loans and leases have well-defined weaknesses that jeopardize repayment of the debt. Substandard loans and leases are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not addressed.

Doubtful - First Financial assigns a doubtful rating to loans and leases with all the attributes of a substandard rating with the added characteristic that the weaknesses make collection or liquidation in full highly questionable and improbable, on the basis of currently existing facts, conditions and values. The possibility of loss is extremely high, but because of certain important and reasonably specific pending factors that may work to the advantage and strengthening of the credit quality of the loan or lease, its classification as an estimated loss is deferred until its more exact status may be determined. Pending factors include proposed merger, acquisition or liquidation procedures, capital injection, perfecting liens on additional collateral and refinancing plans.

The credit grades previously described are derived from standard regulatory rating definitions and are assigned upon initial approval of credit to borrowers and updated periodically thereafter.

First Financial considers repayment performance to be the best indicator of credit quality for consumer loans. Consumer loans that have principal and interest payments that are past due by 90 days or more are generally classified as nonperforming. Additionally, consumer loans that have been modified in a TDR are classified as nonperforming. Purchased impaired loans are not classified as nonperforming assets as the loans are considered to be performing under FASB ASC Topic 310-30.

Commercial and consumer credit exposure by risk attribute was as follows:
 
 
As of June 30, 2018
 
 
Commercial
 
Real Estate
 
Lease
 
 
(Dollars in thousands)
 
& industrial
 
Construction
 
Commercial
 
financing
 
Total
Pass
 
$
2,367,649

 
$
543,479

 
$
3,794,902

 
$
94,763

 
$
6,800,793

Special Mention
 
24,261

 
11,947

 
29,399

 
0

 
65,607

Substandard
 
48,686

 
42

 
64,692

 
1,435

 
114,855

Doubtful
 
0

 
0

 
0

 
0

 
0

Total
 
$
2,440,596

 
$
555,468

 
$
3,888,993

 
$
96,198

 
$
6,981,255


(Dollars in thousands)
 
Residential
real estate
 
Home equity
 
Installment
 
Credit card
 
Total
Performing
 
$
905,649

 
$
828,558

 
$
100,422

 
$
48,665

 
$
1,883,294

Nonperforming
 
13,255

 
6,473

 
304

 
0

 
20,032

Total
 
$
918,904

 
$
835,031

 
$
100,726

 
$
48,665

 
$
1,903,326


 
 
As of December 31, 2017
 
 
Commercial
 
Real Estate
 
Lease
 
 
(Dollars in thousands)
 
& industrial
 
Construction
 
Commercial
 
financing
 
Total
Pass
 
$
1,882,464

 
$
467,687

 
$
2,446,999

 
$
88,078

 
$
4,885,228

Special Mention
 
6,226

 
0

 
4,436

 
0

 
10,662

Substandard
 
24,053

 
43

 
38,656

 
1,269

 
64,021

Doubtful
 
0

 
0

 
0

 
0

 
0

Total
 
$
1,912,743

 
$
467,730

 
$
2,490,091

 
$
89,347

 
$
4,959,911


(Dollars in thousands)
 
Residential
real estate
 
Home equity
 
Installment
 
Credit card
 
Total
Performing
 
$
463,459

 
$
489,148

 
$
41,331

 
$
46,691

 
$
1,040,629

Nonperforming
 
7,932

 
4,456

 
255

 
0

 
12,643

Total
 
$
471,391

 
$
493,604

 
$
41,586

 
$
46,691

 
$
1,053,272



Delinquency. Loans are considered past due or delinquent when the contractual principal or interest due in accordance with the terms of the loan agreement or any portion thereof remains unpaid after the date of the scheduled payment.

Loan delinquency, including loans classified as nonaccrual, was as follows:
 
 
As of June 30, 2018
(Dollars in thousands)
 
30 – 59
days
past due
 
60 – 89
days
past due
 
> 90 days
past due
 
Total
past
due
 
Current
 
Subtotal
 
Purchased impaired
 
Total
 
> 90 days
past due
and still
accruing
Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial & industrial
 
$
1,885

 
$
389

 
$
2,814

 
$
5,088

 
$
2,429,204

 
$
2,434,292

 
$
6,304

 
$
2,440,596

 
$
0

Lease financing
 
0

 
0

 
0

 
0

 
96,198

 
96,198

 
0

 
96,198

 
0

Construction real estate
 
447

 
0

 
0

 
447

 
554,754

 
555,201

 
267

 
555,468

 
0

Commercial real estate
 
3,291

 
1,829

 
15,999

 
21,119

 
3,803,534

 
3,824,653

 
64,340

 
3,888,993

 
16

Residential real estate
 
1,962

 
601

 
2,945

 
5,508

 
872,404

 
877,912

 
40,992

 
918,904

 
0

Home equity
 
3,834

 
750

 
3,443

 
8,027

 
822,359

 
830,386

 
4,645

 
835,031

 
0

Installment
 
165

 
22

 
263

 
450

 
99,669

 
100,119

 
607

 
100,726

 
0

Credit card
 
427

 
216

 
311

 
954

 
47,711

 
48,665

 
0

 
48,665

 
311

Total
 
$
12,011

 
$
3,807

 
$
25,775

 
$
41,593

 
$
8,725,833

 
$
8,767,426

 
$
117,155

 
$
8,884,581

 
$
327


 
 
As of December 31, 2017
(Dollars in thousands)
 
30 – 59
days
past due
 
60 – 89
days
past due
 
> 90 days
past due
 
Total
past
due
 
Current
 
Subtotal
 
Purchased impaired
 
Total
 
> 90 days
past due
and still
accruing
Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial & industrial
 
$
755

 
$
1,657

 
$
5,078

 
$
7,490

 
$
1,901,821

 
$
1,909,311

 
$
3,432

 
$
1,912,743

 
$
0

Lease financing
 
485

 
0

 
0

 
485

 
88,862

 
89,347

 
0

 
89,347

 
0

Construction real estate
 
234

 
0

 
0

 
234

 
467,216

 
467,450

 
280

 
467,730

 
0

Commercial real estate
 
1,716

 
201

 
8,777

 
10,694

 
2,419,969

 
2,430,663

 
59,428

 
2,490,091

 
0

Residential real estate
 
526

 
811

 
1,992

 
3,329

 
430,500

 
433,829

 
37,562

 
471,391

 
0

Home equity
 
2,716

 
394

 
1,753

 
4,863

 
485,127

 
489,990

 
3,614

 
493,604

 
0

Installment
 
179

 
29

 
205

 
413

 
40,529

 
40,942

 
644

 
41,586

 
0

Credit card
 
285

 
87

 
62

 
434

 
46,257

 
46,691

 
0

 
46,691

 
62

Total
 
$
6,896

 
$
3,179

 
$
17,867

 
$
27,942

 
$
5,880,281

 
$
5,908,223

 
$
104,960

 
$
6,013,183

 
$
62



Nonaccrual. Loans are classified as nonaccrual when, in the opinion of management, collection of principal or interest is doubtful or when principal or interest payments are 90 days or more past due. Generally, loans are classified as nonaccrual due to the continued failure to adhere to contractual payment terms by the borrower, coupled with other pertinent factors. When a loan is classified as nonaccrual, the accrual of interest income is discontinued and previously accrued but unpaid interest is reversed. Any payments received while a loan is on nonaccrual status are applied as a reduction to the carrying value of the loan. A loan classified as nonaccrual may return to accrual status if collection of future principal and interest payments is no longer doubtful.

Purchased impaired loans are classified as performing, even though they may be contractually past due, as any nonpayment of contractual principal or interest is considered in the periodic re-estimation of expected cash flows and is included in the resulting recognition of current period provision for loan and lease losses or prospective yield adjustments.

Troubled Debt Restructurings. A loan modification is considered a TDR when the borrower is experiencing financial difficulty and concessions are made by the Company that would not otherwise be considered for a borrower with similar credit characteristics. The most common types of modifications include interest rate reductions, maturity extensions and modifications to principal amortization, including interest-only structures. Modified terms are dependent upon the financial position and needs of the individual borrower. If the modification agreement is violated, the loan is managed by the Company’s credit administration group for resolution, which may result in foreclosure in the case of real estate.

TDRs are generally classified as nonaccrual for a minimum period of six months and may qualify for return to accrual status once they have demonstrated performance with the restructured terms of the loan agreement.

First Financial had 205 TDRs totaling $27.8 million at June 30, 2018, including $21.8 million on accrual status and $5.9 million classified as nonaccrual. First Financial had an insignificant amount of commitments outstanding to lend additional funds to borrowers whose loan terms have been modified through TDRs, and the ALLL included reserves of $1.1 million related to TDRs at June 30, 2018. For each of the three and six month periods ended June 30, 2018 and 2017, the Company charged off $0.1 million for the portion of TDRs determined to be uncollectible. Additionally, as of June 30, 2018, $13.1 million of accruing TDRs have been performing in accordance with the restructured terms for more than one year.

First Financial had 214 TDRs totaling $23.9 million at December 31, 2017, including $17.5 million of loans on accrual status and $6.4 million classified as nonaccrual. First Financial had an insignificant amount of commitments outstanding to lend additional funds to borrowers whose loan terms had been modified through TDRs. At December 31, 2017, the ALLL included reserves of $1.3 million related to TDRs, and $17.2 million of the accruing TDRs had been performing in accordance with the restructured terms for more than one year.

The following tables provide information on loan modifications classified as TDRs during the three and six months ended June 30, 2018 and 2017:
 
 
Three months ended
 
 
June 30, 2018
 
June 30, 2017
(Dollars in thousands)
 
Number of loans
 
Pre-modification loan balance
 
Period end balance
 
Number of loans
 
Pre-modification loan balance
 
Period end balance
Commercial & industrial
 
8

 
$
6,221

 
$
6,183

 
4

 
$
2,177

 
$
2,183

Construction real estate
 
0

 
0

 
0

 
0

 
0

 
0

Commercial real estate
 
4

 
2,047

 
2,016

 
6

 
1,506

 
1,449

Residential real estate
 
1

 
201

 
201

 
0

 
0

 
0

Home equity
 
0

 
0

 
0

 
0

 
0

 
0

Installment
 
0

 
0

 
0

 
0

 
0

 
0

Total
 
13

 
$
8,469

 
$
8,400

 
10

 
$
3,683

 
$
3,632

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Six months ended
 
 
June 30, 2018
 
June 30, 2017
(Dollars in thousands)
 
Number of loans
 
Pre-modification loan balance
 
Period end balance
 
Number of loans
 
Pre-modification loan balance
 
Period end balance
Commercial & industrial
 
12

 
$
7,149

 
$
7,096

 
6

 
$
5,679

 
$
5,624

Construction real estate
 
0

 
0

 
0

 
0

 
0

 
0

Commercial real estate
 
6

 
2,119

 
2,088

 
6

 
1,506

 
1,449

Residential real estate
 
3

 
294

 
294

 
0

 
0

 
0

Home equity
 
0

 
0

 
0

 
0

 
0

 
0

Installment
 
0

 
0

 
0

 
0

 
0

 
0

Total
 
21

 
$
9,562

 
$
9,478

 
12

 
$
7,185

 
$
7,073


The following table provides information on how TDRs were modified during the three and six months ended June 30, 2018 and 2017:
 
 
Three months ended
 
Six months ended
 
 
June 30,
 
June 30,
(Dollars in thousands)
 
2018
 
2017
 
2018
 
2017
Extended maturities
 
$
2,000

 
$
2,587

 
$
2,888

 
$
3,261

Adjusted interest rates
 
0
 
0
 
52

 
2,767

Combination of rate and maturity changes
 
0
 
180
 
0

 
180

Forbearance
 
6,199
 
827
 
6,199

 
827

Other (1)
 
201
 
38
 
339

 
38

Total
 
$
8,400

 
$
3,632

 
$
9,478

 
$
7,073

(1) Includes covenant modifications and other concessions, or combination of concessions, that do not consist of interest rate adjustments, forbearance and maturity extensions

First Financial considers repayment performance as an indication of the effectiveness of the Company's loan modifications. Borrowers that are 90 days or more past due on any principal or interest payments, or who prematurely terminate a restructured loan agreement without paying the contractual principal balance (for example, in a deed-in-lieu arrangement), are considered to be in payment default of the terms of the TDR agreement.

There was one TDR, insignificant in amount, for which there was a payment default during the period that occurred within twelve months of the loan modification for the three and six months ended June 30, 2018. There were no TDRs for which there was a payment default during the period that occurred within twelve months of the loan modification for the three or six month periods ended June 30, 2017.
 
 
 
 
 
 
 
 
 

Impaired Loans. Loans classified as nonaccrual and loans modified as TDRs are considered impaired. The following table provides information on impaired loans, excluding purchased impaired loans:
(Dollars in thousands)
 
June 30, 2018
 
December 31, 2017
Impaired loans
 
 
 
 
Nonaccrual loans (1)
 
 
 
 
Commercial & industrial
 
$
3,448

 
$
5,229

Lease financing
 
0

 
82

Construction real estate
 
24

 
29

Commercial real estate
 
21,593

 
10,616

Residential real estate
 
9,278

 
4,140

Home equity
 
5,820

 
3,743

Installment
 
299

 
243

Nonaccrual loans
 
40,462

 
24,082

Accruing troubled debt restructurings
 
21,839

 
17,545

Total impaired loans
 
$
62,301

 
$
41,627

(1) Nonaccrual loans include nonaccrual TDRs of $5.9 million and $6.4 million as of June 30, 2018 and December 31, 2017, respectively.

 
 
Three months ended
 
Six months ended
 
 
June 30,
 
June 30,
(Dollars in thousands)
 
2018
 
2017
 
2018
 
2017
Interest income effect on impaired loans
 
 
 
 
 
 
 
 
Gross amount of interest that would have been recorded under original terms
 
$
1,132

 
$
1,158

 
$
1,934

 
$
1,974

Interest included in income
 
 
 
 
 
 
 
 
Nonaccrual loans
 
146

 
163

 
226

 
305

Troubled debt restructurings
 
189

 
169

 
313

 
395

Total interest included in income
 
335

 
332

 
539

 
700

Net impact on interest income
 
$
797

 
$
826

 
$
1,395

 
$
1,274



First Financial individually reviews all impaired commercial loan relationships, as well as consumer loan TDRs, greater than $250,000, to determine if a specific allowance is necessary based on the borrower’s overall financial condition, payment record, support from guarantors and the realizable value of any collateral. Specific allowances are based on discounted cash flows using the loan's initial effective interest rate or the fair value of the collateral for certain collateral dependent loans.

First Financial's investment in impaired loans was as follows:
 
 
As of June 30, 2018
 
As of December 31, 2017
(Dollars in thousands)
 
Current balance
 
Contractual
principal
balance
 
Related
allowance
 
Current balance
 
Contractual
principal
balance
 
Related
allowance
Loans with no related allowance recorded
 
 
 
 
 
 
 
 
 
 
Commercial & industrial
 
$
10,856

 
$
14,647

 
$
0

 
$
7,162

 
$
8,460

 
$
0

Lease financing
 
0

 
0

 
0

 
82

 
82

 
0

Construction real estate
 
24

 
57

 
0

 
29

 
60

 
0

Commercial real estate
 
30,655

 
36,421

 
0

 
18,423

 
20,837

 
0

Residential real estate
 
12,216

 
14,383

 
0

 
6,876

 
8,145

 
0

Home equity
 
6,372

 
7,311

 
0

 
4,356

 
5,399

 
0

Installment
 
304

 
603

 
0

 
255

 
422

 
0

Total
 
60,427

 
73,422

 
0

 
37,183

 
43,405

 
0

 
 
 
 
 
 
 
 
 
 
 
 
 
Loans with an allowance recorded
 
 
 
 
 
 
 
 
 
 
Commercial & industrial
 
379

 
379

 
179

 
169

 
169

 
169

Lease financing
 
0

 
0

 
0

 
0

 
0

 
0

Construction real estate
 
0

 
0

 
0

 
0

 
0

 
0

Commercial real estate
 
356

 
356

 
25

 
3,119

 
3,120

 
448

Residential real estate
 
1,039

 
1,039

 
160

 
1,056

 
1,063

 
160

Home equity
 
100

 
100

 
2

 
100

 
100

 
2

Installment
 
0

 
0

 
0

 
0

 
0

 
0

Total
 
1,874

 
1,874

 
366

 
4,444

 
4,452

 
779

 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
 

 
 

 
 

 
 
 
 
 
 
Commercial & industrial
 
11,235

 
15,026

 
179

 
7,331

 
8,629

 
169

Lease financing
 
0

 
0

 
0

 
82

 
82

 
0

Construction real estate
 
24

 
57

 
0

 
29

 
60

 
0

Commercial real estate
 
31,011

 
36,777

 
25

 
21,542

 
23,957

 
448

Residential real estate
 
13,255

 
15,422

 
160

 
7,932

 
9,208

 
160

Home equity
 
6,472

 
7,411

 
2

 
4,456

 
5,499

 
2

Installment
 
304

 
603

 
0

 
255

 
422

 
0

Total
 
$
62,301

 
$
75,296

 
$
366

 
$
41,627

 
$
47,857

 
$
779


First Financial's average impaired loans by class and interest income recognized by class was as follows:
 
 
Three months ended
 
 
June 30, 2018
 
June 30, 2017
(Dollars in thousands)
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
Loans with no related allowance recorded
 
 
 
 
 
 
 
 
Commercial & industrial
 
$
9,714

 
$
73

 
$
17,198

 
$
87

Lease financing
 
0

 
0

 
98

 
1

Construction real estate
 
25

 
1

 
1,075

 
0

Commercial real estate
 
27,516

 
140

 
25,465

 
144

Residential real estate
 
9,173

 
76

 
7,605

 
46

Home equity
 
5,222

 
27

 
3,926

 
27

Installment
 
305

 
1

 
357

 
1

Total
 
51,955

 
318

 
55,724

 
306

 
 
 
 
 
 
 
 
 
Loans with an allowance recorded
 
 
 
 
 
 
 
 
Commercial & industrial
 
309

 
6

 
2,301

 
11

Lease financing
 
0

 
0

 
0

 
0

Construction real estate
 
0

 
0

 
0

 
0

Commercial real estate
 
358

 
3

 
658

 
8

Residential real estate
 
1,042

 
7

 
1,126

 
6

Home equity
 
101

 
1

 
101

 
1

Installment
 
0

 
0

 
0

 
0

Total
 
1,810

 
17

 
4,186

 
26

 
 
 
 
 
 
 
 
 
Total
 
 
 
 
 
 
 
 
Commercial & industrial
 
10,023

 
79

 
19,499

 
98

Lease financing
 
0

 
0

 
98

 
1

Construction real estate
 
25

 
1

 
1,075

 
0

Commercial real estate
 
27,874

 
143

 
26,123

 
152

Residential real estate
 
10,215

 
83

 
8,731

 
52

Home equity
 
5,323

 
28

 
4,027

 
28

Installment
 
305

 
1

 
357

 
1

Total
 
$
53,765

 
$
335

 
$
59,910

 
$
332


 
 
Six months ended
 
 
June 30, 2018
 
June 30, 2017
(Dollars in thousands)
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
Loans with no related allowance recorded
 
 
 
 
 
 
 
 
Commercial & industrial
 
$
8,863

 
$
99

 
$
15,607

 
$
196

Lease financing
 
27

 
0

 
149

 
2

Construction real estate
 
26

 
2

 
538

 
0

Commercial real estate
 
24,485

 
239

 
19,939

 
304

Residential real estate
 
8,407

 
123

 
8,032

 
92

Home equity
 
4,933

 
47

 
4,111

 
51

Installment
 
288

 
1

 
413

 
3

Total
 
47,029

 
511

 
48,789

 
648

 
 
 
 
 
 
 
 
 
Loans with an allowance recorded
 
 
 
 
 
 
 
 
Commercial & industrial
 
262

 
6

 
1,094

 
24

Lease financing
 
0

 
0

 
0

 
0

Construction real estate
 
0

 
0

 
0

 
0

Commercial real estate
 
1,278

 
6

 
4,374

 
13

Residential real estate
 
1,047

 
14

 
1,185

 
13

Home equity
 
100

 
2

 
101

 
2

Installment
 
0

 
0

 
0

 
0

Total
 
2,687

 
28

 
6,754

 
52

 
 
 
 
 
 
 
 
 
Total
 
 
 
 
 
 
 
 
Commercial & industrial
 
9,125

 
105

 
16,701

 
220

Lease financing
 
27

 
0

 
149

 
2

Construction real estate
 
26

 
2

 
538

 
0

Commercial real estate
 
25,763

 
245

 
24,313

 
317

Residential real estate
 
9,454

 
137

 
9,217

 
105

Home equity
 
5,033

 
49

 
4,212

 
53

Installment
 
288

 
1

 
413

 
3

Total
 
$
49,716

 
$
539

 
$
55,543

 
$
700



Acquired loans. Acquired loans are recorded at their estimated fair value at the time of acquisition. Estimated fair values for acquired loans are based on a discounted cash flow methodology that considers various factors including the type of loan and related collateral, classification status, interest rate, term of loan, whether or not the loan was amortizing and a discount rate reflecting the Company's assessment of risk inherent in the cash flow estimates. Acquired loans are grouped together according to similar characteristics and treated in the aggregate when applying various valuation techniques.

First Financial evaluates acquired loans for impairment in accordance with the provisions of FASB ASC Topic 310-30, Loans and Debt Securities Acquired with Deteriorated Credit Quality. Acquired loans with evidence of credit deterioration since origination are accounted for under FASB ASC Topic 310-30 and are referred to as purchased impaired loans. Interest income, through accretion of the difference between the carrying value of the loans and the expected cash flows (accretable difference) is recognized on all purchased impaired loans. First Financial had purchased impaired loans totaling $117.2 million at June 30, 2018, which included $24.1 million acquired in the merger with MSFG. Accretable yield, or income expected to be collected, and nonaccretable yield on the purchase impaired loans acquired in the MSFG merger was $1.2 million and $2.7 million, respectively, on the date of acquisition.  First Financial had $105.0 million of purchased impaired loans at December 31, 2017.

Acquired loans outside of the scope of FASB ASC Topic 310-30 are accounted for under FASB ASC Topic 310-20, Receivables-Nonrefundable Fees and Costs. In its merger with MSFG, First Financial acquired loans with a fair value of $2.7 billion and gross contractual amounts receivable of $2.9 billion on the date of acquisition that were accounted for in accordance with FASB ASC Topic 310-20.

OREO. OREO consists of properties acquired by the Company primarily through the loan foreclosure or repossession process, or other resolution activity that results in partial or total satisfaction of problem loans.

Changes in OREO were as follows:
 
 
Three months ended
 
Six months ended
 
 
June 30,
 
June 30,
(Dollars in thousands)
 
2018
 
2017
 
2018
 
2017
Balance at beginning of period
 
$
1,065

 
$
5,300

 
$
2,781

 
$
6,284

Additions
 
 
 
 
 
 
 
 
Commercial & industrial
 
1,020

 
50

 
1,190

 
172

Residential real estate
 
525

 
1,913

 
984

 
2,078

Total additions
 
1,545

 
1,963

 
2,174

 
2,250

Disposals
 
 

 
 
 
 

 
 
Commercial & industrial
 
(326
)
 
(682
)
 
(2,430
)
 
(1,607
)
Residential real estate
 
(292
)
 
(448
)
 
(410
)
 
(685
)
Total disposals
 
(618
)
 
(1,130
)
 
(2,840
)
 
(2,292
)
Valuation adjustment
 
 

 
 
 
 

 
 
Commercial & industrial
 
0

 
(116
)
 
(97
)
 
(162
)
Residential real estate
 
(139
)
 
(56
)
 
(165
)
 
(119
)
Total valuation adjustment
 
(139
)
 
(172
)
 
(262
)
 
(281
)
Balance at end of period
 
$
1,853

 
$
5,961

 
$
1,853

 
$
5,961