XML 64 R12.htm IDEA: XBRL DOCUMENT
v2.4.0.8

Note 4 - Loans and Allowance for Loan Losses | 9 Months Ended
--- | ---
Sep. 30, 2014
Receivables [Abstract] |
Loans, Notes, Trade and Other Receivables Disclosure [Text Block] |
4. | LOANS AND ALLOWANCE FOR LOAN LOSSES
Loans originated for investment are stated at their principal amount outstanding adjusted for partial charge-offs, the allowance, and net deferred loan fees and costs. Interest income on loans is accrued over the term of the loans primarily using the simple interest method based on the principal balance outstanding. Interest is not accrued on loans where collectability is uncertain. Accrued interest is presented separately in the consolidated balance sheet. Loan origination fees and certain direct costs incurred to extend credit are deferred and amortized over the term of the loan or loan commitment period as an adjustment to the related loan yield. Acquired loans are those purchased in the Firstbank merger (See Note 2 – Business Combination for further information). These loans were recorded at estimated fair value at the Merger Date with no carryover of the related allowance. The acquired loans were segregated between those considered to be performing (“acquired non-impaired loans”) and those with evidence of credit deterioration (“acquired impaired loans”). Acquired loans are considered impaired if there is evidence of credit deterioration and if it is probable, at acquisition, all contractually required payments will not be collected. Acquired loans restructured after acquisition are not considered or reported as troubled debt restructurings if the loans evidenced credit deterioration as of the Merger Date and are accounted for in pools. The fair value estimates for acquired loans are based on expected prepayments and the amount and timing of discounted expected principal, interest and other cash flows. Credit discounts representing the principal losses expected over the life of the loan are also a component of the initial fair value. In determining the Merger Date fair value of acquired impaired loans, and in subsequent accounting, we have generally aggregated acquired commercial and consumer loans into pools of loans with common risk characteristics. The difference between the fair value of an acquired non-impaired loan and contractual amounts due at the Merger Date is accreted into income over the estimated life of the loan. Contractually required payments represent the total undiscounted amount of all uncollected principal and interest payments. Acquired non-impaired loans are placed on nonaccrual status and reported as nonperforming or past due using the same criteria applied to the originated loan portfolio. The excess of an acquired impaired loan’s contractually required payments over the amount of its undiscounted cash flows expected to be collected is referred to as the non-accretable difference. The non-accretable difference, which is neither accreted into income nor recorded on the consolidated balance sheet, reflects estimated future credit losses and uncollectible contractual interest expected to be incurred over the life of the acquired impaired loan. The excess cash flows expected to be collected over the carrying amount of the acquired loan is referred to as the accretable yield. This amount is accreted into interest income over the remaining life of the acquired loans or pools using the level yield method. The accretable yield is affected by changes in interest rate indices for variable rate loans, changes in prepayment speed assumptions and changes in expected principal and interest payments over the estimated lives of the acquired impaired loans. We evaluate quarterly the remaining contractual required payments receivable and estimate cash flows expected to be collected over the lives of the impaired loans. Contractually required payments receivable may increase or decrease for a variety of reasons, for example, when the contractual terms of the loan agreement are modified, when interest rates on variable rate loans change, or when principal and/or interest payments are received. Cash flows expected to be collected on acquired impaired loans are estimated by incorporating several key assumptions similar to the initial estimate of fair value. These key assumptions include probability of default, loss given default, and the amount of actual prepayments after the Merger Date. Prepayments affect the estimated lives of loans and could change the amount of interest income, and possibly principal, expected to be collected. In re-forecasting future estimated cash flows, credit loss expectations are adjusted as necessary. The adjustments are based, in part, on actual loss severities recognized for each loan type, as well as changes in the probability of default. For periods in which estimated cash flows are not re-forecasted, the prior reporting period’s estimated cash flows are adjusted to reflect the actual cash received and credit events that transpired during the current reporting period. Increases in expected cash flows of acquired impaired loans subsequent to the Merger Date are recognized prospectively through adjustments of the yield on the loans or pools over their remaining lives, while decreases in expected cash flows are recognized as impairment through a provision for loan losses and an increase in the allowance. Our total loans at September 30, 2014 were $2.07 billion compared to $1.05 billion at December 31, 2013, an increase of 1.02 billion, or 96.4%. The components of our loan portfolio disaggregated by class of loan within the loan portfolio segments at September 30, 2014 and December 31, 2013, and the percentage change in loans from the end of 2013 to the end of the third quarter of 2014, are as follows:
|  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Percent |
|  | September 30, 2014 |  |  | December 31, 2013 |  |  | Increase |
|  | Balance |  |  | % |  |  | Balance |  |  | % |  |  | (Decrease) |
Originated loans |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Commercial: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Commercial and industrial |  | $ | 362,329,000 |  |  |  | 30.5 | % |  | $ | 286,373,000 |  |  |  | 27.2 | % |  |  | 26.5 | %
Vacant land, land development, and residential construction |  |  | 30,246,000 |  |  |  | 2.5 |  |  |  | 36,741,000 |  |  |  | 3.5 |  |  |  | (17.7 | )
Real estate – owner occupied |  |  | 267,072,000 |  |  |  | 22.5 |  |  |  | 261,877,000 |  |  |  | 24.9 |  |  |  | 2.0 |
Real estate – non-owner occupied |  |  | 401,762,000 |  |  |  | 33.9 |  |  |  | 364,066,000 |  |  |  | 34.6 |  |  |  | 10.4 |
Real estate – multi-family and residential rental |  |  | 42,393,000 |  |  |  | 3.6 |  |  |  | 37,639,000 |  |  |  | 3.5 |  |  |  | 12.6 |
Total commercial |  |  | 1,103,802,000 |  |  |  | 93.0 |  |  |  | 986,696,000 |  |  |  | 93.7 |  |  |  | 11.9 |
Retail: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Home equity and other |  |  | 44,917,000 |  |  |  | 3.8 |  |  |  | 35,080,000 |  |  |  | 3.3 |  |  |  | 28.0 |
1-4 family mortgages |  |  | 37,994,000 |  |  |  | 3.2 |  |  |  | 31,467,000 |  |  |  | 3.0 |  |  |  | 20.7 |
Total retail |  |  | 82,911,000 |  |  |  | 7.0 |  |  |  | 66,547,000 |  |  |  | 6.3 |  |  |  | 24.6 |
Total originated loans |  | $ | 1,186,713,000 |  |  |  | 100.0 | % |  | $ | 1,053,243,000 |  |  |  | 100.0 | % |  |  | 12.7 | %
|  |  |  |  |  |  |  |  |  |  |  |  |  |  | Percent |
|  | September 30, 2014 |  |  | December 31, 2013 |  |  | Increase |
|  | Balance |  |  | % |  |  | Balance |  |  | % |  |  | (Decrease) |
Acquired loans |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Commercial: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Commercial and industrial |  | $ | 179,476,000 |  |  |  | 20.4 | % |  | $ | 0 |  |  |  | NA |  |  |  | NM |
Vacant land, land development, and residential construction |  |  | 21,972,000 |  |  |  | 2.5 |  |  |  | 0 |  |  |  | NA |  |  |  | NM |
Real estate – owner occupied |  |  | 145,398,000 |  |  |  | 16.5 |  |  |  | 0 |  |  |  | NA |  |  |  | NM |
Real estate – non-owner occupied |  |  | 182,660,000 |  |  |  | 20.7 |  |  |  | 0 |  |  |  | NA |  |  |  | NM |
Real estate – multi-family and residential rental |  |  | 53,256,000 |  |  |  | 6.0 |  |  |  | 0 |  |  |  | NA |  |  |  | NM |
Total commercial |  |  | 582,762,000 |  |  |  | 66.1 |  |  |  | 0 |  |  |  | NA |  |  |  | NM |
Retail: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Home equity and other |  |  | 119,033,000 |  |  |  | 13.5 |  |  |  | 0 |  |  |  | NA |  |  |  | NM |
1-4 family mortgages |  |  | 179,757,000 |  |  |  | 20.4 |  |  |  | 0 |  |  |  | NA |  |  |  | NM |
Total retail |  |  | 298,790,000 |  |  |  | 33.9 |  |  |  | 0 |  |  |  | NA |  |  |  | NM |
Total acquired loans |  | $ | 881,552,000 |  |  |  | 100.0 | % |  | $ | 0 |  |  |  | NA |  |  |  | NM |
|  |  |  |  |  |  |  |  |  |  |  |  |  | Percent |
|  | September 30, 2014 |  |  | December 31, 2013 |  |  | Increase |
|  | Balance |  |  | % |  |  | Balance |  |  | % |  |  | (Decrease) |
Total loans |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Commercial: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Commercial and industrial |  | $ | 541,805,000 |  |  |  | 26.2 | % |  | $ | 286,373,000 |  |  |  | 27.2 | % |  |  | 89.2 | %
Vacant land, land development, and residential construction |  |  | 52,218,000 |  |  |  | 2.5 |  |  |  | 36,741,000 |  |  |  | 3.5 |  |  |  | 42.1 |
Real estate – owner occupied |  |  | 412,470,000 |  |  |  | 19.9 |  |  |  | 261,877,000 |  |  |  | 24.9 |  |  |  | 57.5 |
Real estate – non-owner occupied |  |  | 584,422,000 |  |  |  | 28.3 |  |  |  | 364,066,000 |  |  |  | 34.6 |  |  |  | 60.5 |
Real estate – multi-family and residential rental |  |  | 95,649,000 |  |  |  | 4.6 |  |  |  | 37,639,000 |  |  |  | 3.5 |  |  |  | 154.1 |
Total commercial |  |  | 1,686,564,000 |  |  |  | 81.5 |  |  |  | 986,696,000 |  |  |  | 93.7 |  |  |  | 70.9 |
Retail: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Home equity and other |  |  | 163,950,000 |  |  |  | 7.9 |  |  |  | 35,080,000 |  |  |  | 3.3 |  |  |  | 367.4 |
1-4 family mortgages |  |  | 217,751,000 |  |  |  | 10.6 |  |  |  | 31,467,000 |  |  |  | 3.0 |  |  |  | 592.0 |
Total retail |  |  | 381,701,000 |  |  |  | 18.5 |  |  |  | 66,547,000 |  |  |  | 6.3 |  |  |  | 473.6 |
Total loans |  | $ | 2,068,265,000 |  |  |  | 100.0 | % |  | $ | 1,053,243,000 |  |  |  | 100.0 | % |  |  | 96.4 | %
The total outstanding balance and carrying value of acquired impaired loans was $34.4 million and $23.7 million, respectively, as of September 30, 2014. Changes in the accretable yield for acquired impaired loans for the three and nine months ended September 30, 2014 were as follows:
Balance at June 30, 2014 |  | $ | 2,411,000 |
Additions |  |  | 0 |
Accretion |  |  | (285,000 | )
Net reclassification from nonaccretable to accretable |  |  | 0 |
Disposals |  |  | (48,000 | )
Ending balance |  | $ | 2,078,000 |
Balance at December 31, 2013 |  | $ | 0 |
Additions |  |  | 2,514,000 |
Accretion |  |  | (388,000 | )
Net reclassification from nonaccretable to accretable |  |  | 0 |
Disposals |  |  | (48,000 | )
Ending balance |  | $ | 2,078,000 |
Nonperforming originated loans as of September 30, 2014 and December 31, 2013 were as follows:
|  | September 30, |  |  | December 31, |
|  | 2014 |  |  | 2013 |
Loans past due 90 days or more still accruing interest |  | $ | 0 |  |  | $ | 0 |
Nonaccrual loans |  |  | 4,856,000 |  |  |  | 6,718,000 |
Total nonperforming originated loans |  | $ | 4,856,000 |  |  | $ | 6,718,000 |
Nonperforming acquired loans as of September 30, 2014 and December 31, 2013 were as follows:
|  | September 30, |  |  | December 31, |
|  | 2014 |  |  | 2013 |
Loans past due 90 days or more still accruing interest |  | $ | 81,000 |  |  | $ | NA |
Nonaccrual loans |  |  | 1,134,000 |  |  |  | NA |
Total nonperforming aquired loans |  | $ | 1,215,000 |  |  | $ | NA |
The recorded principal balance of nonperforming loans was as follows:
|  | September 30, |  |  | December 31, |
|  | 2014 |  |  | 2013 |
Commercial: |  |  |  |  |  |  |  |
Commercial and industrial |  | $ | 350,000 |  |  | $ | 1,501,000 |
Vacant land, land development, and residential construction |  |  | 222,000 |  |  |  | 785,000 |
Real estate – owner occupied |  |  | 733,000 |  |  |  | 389,000 |
Real estate – non-owner occupied |  |  | 329,000 |  |  |  | 168,000 |
Real estate – multi-family and residential rental |  |  | 331,000 |  |  |  | 208,000 |
Total commercial |  |  | 1,965,000 |  |  |  | 3,051,000 |
Retail: |  |  |  |  |  |  |  |
Home equity and other |  |  | 914,000 |  |  |  | 788,000 |
1-4 family mortgages |  |  | 3,192,000 |  |  |  | 2,879,000 |
Total retail |  |  | 4,106,000 |  |  |  | 3,667,000 |
Total nonperforming loans |  | $ | 6,071,000 |  |  | $ | 6,718,000 |
Acquired impaired loans are not subject to individual evaluation for impairment and are not reported as nonperforming loans based on acquired impaired loan accounting. Acquired non-impaired loans are placed on nonaccrual status and reported as nonperforming or past due using the same criteria applied to the originated loan portfolio. An age analysis of past due loans is as follows as of September 30, 2014:
|  |  |  |  |  |  |  | Greater |  |  |  |  |  |  |  |  |  |  |  |  | Recorded |
|  | 30 – 59 |  |  | 60 – 89 |  |  | Than 89 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Balance > 89 |
|  | Days |  |  | Days |  |  | Days |  |  | Total |  |  |  |  |  |  | Total |  |  | Days and |
|  | Past Due |  |  | Past Due |  |  | Past Due |  |  | Past Due |  |  | Current |  |  | Loans |  |  | Accruing |
Originated loans |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Commercial: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Commercial and industrial |  | $ | 0 |  |  | $ | 0 |  |  | $ | 0 |  |  | $ | 0 |  |  | $ | 362,329,000 |  |  | $ | 362,329,000 |  |  | $ | 0 |
Vacant land, land development, and residential construction |  |  | 0 |  |  |  | 0 |  |  |  | 0 |  |  |  | 0 |  |  |  | 30,246,000 |  |  |  | 30,246,000 |  |  |  | 0 |
Real estate – owner occupied |  |  | 0 |  |  |  | 0 |  |  |  | 217,000 |  |  |  | 217,000 |  |  |  | 266,855,000 |  |  |  | 267,072,000 |  |  |  | 0 |
Real estate – non-owner occupied |  |  | 201,000 |  |  |  | 0 |  |  |  | 0 |  |  |  | 201,000 |  |  |  | 401,561,000 |  |  |  | 401,762,000 |  |  |  | 0 |
Real estate – multi-family and residential rental |  |  | 0 |  |  |  | 0 |  |  |  | 0 |  |  |  | 0 |  |  |  | 42,393,000 |  |  |  | 42,393,000 |  |  |  | 0 |
Total commercial |  |  | 201,000 |  |  |  | 0 |  |  |  | 217,000 |  |  |  | 418,000 |  |  |  | 1,103,384,000 |  |  |  | 1,103,802,000 |  |  |  | 0 |
Retail: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Home equity and other |  |  | 67,000 |  |  |  | 0 |  |  |  | 0 |  |  |  | 67,000 |  |  |  | 44,850,000 |  |  |  | 44,917,000 |  |  |  | 0 |
1-4 family mortgages |  |  | 33,000 |  |  |  | 0 |  |  |  | 344,000 |  |  |  | 377,000 |  |  |  | 37,617,000 |  |  |  | 37,994,000 |  |  |  | 0 |
Total retail |  |  | 100,000 |  |  |  | 0 |  |  |  | 344,000 |  |  |  | 444,000 |  |  |  | 82,467,000 |  |  |  | 82,911,000 |  |  |  | 0 |
Total past due loans |  | $ | 301,000 |  |  | $ | 0 |  |  | $ | 561,000 |  |  | $ | 862,000 |  |  | $ | 1,185,851,000 |  |  | $ | 1,186,713,000 |  |  | $ | 0 |
|  |  |  |  |  |  |  | Greater |  |  |  |  |  |  |  |  |  |  |  |  | Recorded |
|  | 30 – 59 |  |  | 60 – 89 |  |  | Than 89 |  |  |  |  |  |  |  |  |  |  |  |  | Balance > 89 |
|  | Days |  |  | Days |  |  | Days |  |  | Total |  |  |  |  |  |  | Total |  |  | Days and |
|  | Past Due |  |  | Past Due |  |  | Past Due |  |  | Past Due |  |  | Current |  |  | Loans |  |  | Accruing |
Acquired loans |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Commercial: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Commercial and industrial |  | $ | 66,000 |  |  | $ | 11,000 |  |  | $ | 23,000 |  |  | $ | 100,000 |  |  | $ | 179,376,000 |  |  | $ | 179,476,000 |  |  | $ | 0 |
Vacant land, land development, and residential construction |  |  | 0 |  |  |  | 0 |  |  |  | 0 |  |  |  | 0 |  |  |  | 21,972,000 |  |  |  | 21,972,000 |  |  |  | 0 |
Real estate – owner occupied |  |  | 112,000 |  |  |  | 0 |  |  |  | 1,914,000 |  |  |  | 2,026,000 |  |  |  | 143,372,000 |  |  |  | 145,398,000 |  |  |  | 0 |
Real estate – non-owner occupied |  |  | 0 |  |  |  | 0 |  |  |  | 2,732,000 |  |  |  | 2,732,000 |  |  |  | 179,928,000 |  |  |  | 182,660,000 |  |  |  | 0 |
Real estate – multi-family and residential rental |  |  | 0 |  |  |  | 0 |  |  |  | 81,000 |  |  |  | 81,000 |  |  |  | 53,175,000 |  |  |  | 53,256,000 |  |  |  | 0 |
Total commercial |  |  | 178,000 |  |  |  | 11,000 |  |  |  | 4,750,000 |  |  |  | 4,939,000 |  |  |  | 577,823,000 |  |  |  | 582,762,000 |  |  |  | 0 |
Retail: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Home equity and other |  |  | 405,000 |  |  |  | 122,000 |  |  |  | 103,000 |  |  |  | 630,000 |  |  |  | 118,403,000 |  |  |  | 119,033,000 |  |  |  | 3,000 |
1-4 family mortgages |  |  | 1,684,000 |  |  |  | 504,000 |  |  |  | 844,000 |  |  |  | 3,032,000 |  |  |  | 176,725,000 |  |  |  | 179,757,000 |  |  |  | 238,000 |
Total retail |  |  | 2,089,000 |  |  |  | 626,000 |  |  |  | 947,000 |  |  |  | 3,662,000 |  |  |  | 295,128,000 |  |  |  | 298,790,000 |  |  |  | 241,000 |
Total past due loans |  | $ | 2,267,000 |  |  | $ | 637,000 |  |  | $ | 5,697,000 |  |  | $ | 8,601,000 |  |  | $ | 872,951,000 |  |  | $ | 881,552,000 |  |  | $ | 241,000 |
An age analysis of past due loans is as follows as of December 31, 2013:
|  |  |  |  |  |  |  |  |  | Greater |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Recorded |
|  | 30 – 59 |  |  | 60 – 89 |  |  | Than 89 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Balance > 89 |
|  | Days |  |  | Days |  |  | Days |  |  | Total |  |  |  |  |  |  | Total |  |  | Days and |
|  | Past Due |  |  | Past Due |  |  | Past Due |  |  | Past Due |  |  | Current |  |  | Loans |  |  | Accruing |
Originated loans |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Commercial: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Commercial and industrial |  | $ | 0 |  |  | $ | 0 |  |  | $ | 309,000 |  |  | $ | 309,000 |  |  | $ | 286,064,000 |  |  | $ | 286,373,000 |  |  | $ | 0 |
Vacant land, land development, and residential construction |  |  | 0 |  |  |  | 0 |  |  |  | 0 |  |  |  | 0 |  |  |  | 36,741,000 |  |  |  | 36,741,000 |  |  |  | 0 |
Real estate –owner occupied |  |  | 65,000 |  |  |  | 0 |  |  |  | 50,000 |  |  |  | 115,000 |  |  |  | 261,762,000 |  |  |  | 261,877,000 |  |  |  | 0 |
Real estate –non-owner occupied |  |  | 0 |  |  |  | 0 |  |  |  | 0 |  |  |  | 0 |  |  |  | 364,066,000 |  |  |  | 364,066,000 |  |  |  | 0 |
Real estate –multi-family and residential rental |  |  | 0 |  |  |  | 0 |  |  |  | 64,000 |  |  |  | 64,000 |  |  |  | 37,575,000 |  |  |  | 37,639,000 |  |  |  | 0 |
Total commercial |  |  | 65,000 |  |  |  | 0 |  |  |  | 423,000 |  |  |  | 488,000 |  |  |  | 986,208,000 |  |  |  | 986,696,000 |  |  |  | 0 |
Retail: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Home equity and other |  |  | 14,000 |  |  |  | 0 |  |  |  | 0 |  |  |  | 14,000 |  |  |  | 35,066,000 |  |  |  | 35,080,000 |  |  |  | 0 |
1-4 family mortgages |  |  | 21,000 |  |  |  | 44,000 |  |  |  | 375,000 |  |  |  | 440,000 |  |  |  | 31,027,000 |  |  |  | 31,467,000 |  |  |  | 0 |
Total retail |  |  | 35,000 |  |  |  | 44,000 |  |  |  | 375,000 |  |  |  | 454,000 |  |  |  | 66,093,000 |  |  |  | 66,547,000 |  |  |  | 0 |
Total past due loans |  | $ | 100,000 |  |  | $ | 44,000 |  |  | $ | 798,000 |  |  | $ | 942,000 |  |  | $ | 1,052,301,000 |  |  | $ | 1,053,243,000 |  |  | $ | 0 |
Impaired loans as of September 30, 2014, and average impaired loans for the three and nine months ended September 30, 2014, were as follows:
|  |  |  |  |  |  |  |  |  |  |  |  |  | Third Quarter |  |  | Year-To-Date |
|  | Unpaid |  |  |  |  |  |  |  |  |  |  | Average |  |  | Average |
|  | Contractual |  |  | Recorded |  |  |  |  |  |  | Recorded |  |  | Recorded |
|  | Principal |  |  | Principal |  |  | Related |  |  | Principal |  |  | Principal |
|  | Balance |  |  | Balance |  |  | Allowance |  |  | Balance |  |  | Balance |
With no related allowance recorded |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Commercial: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Commercial and industrial |  | $ | 1,250,000 |  |  | $ | 1,250,000 |  |  |  | - |  |  | $ | 691,000 |  |  | $ | 525,000 |
Vacant land, land development and residential construction |  |  | 545,000 |  |  |  | 222,000 |  |  |  |  |  |  |  | 111,000 |  |  |  | 232,000 |
Real estate – owner occupied |  |  | 19,499,000 |  |  |  | 17,815,000 |  |  |  |  |  |  |  | 9,227,000 |  |  |  | 4,981,000 |
Real estate – non-owner occupied |  |  | 575,000 |  |  |  | 575,000 |  |  |  |  |  |  |  | 576,000 |  |  |  | 911,000 |
Real estate – multi-family and residential rental |  |  | 0 |  |  |  | 0 |  |  |  |  |  |  |  | 0 |  |  |  | 0 |
Total commercial |  |  | 21,869,000 |  |  |  | 19,862,000 |  |  |  |  |  |  |  | 10,605,000 |  |  |  | 6,649,000 |
Retail: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Home equity and other |  |  | 707,000 |  |  |  | 639,000 |  |  |  |  |  |  |  | 642,000 |  |  |  | 598,000 |
1-4 family mortgages |  |  | 1,102,000 |  |  |  | 547,000 |  |  |  |  |  |  |  | 553,000 |  |  |  | 591,000 |
Total retail |  |  | 1,809,000 |  |  |  | 1,186,000 |  |  |  |  |  |  |  | 1,195,000 |  |  |  | 1,189,000 |
Total with no related allowance recorded |  | $ | 23,678,000 |  |  | $ | 21,048,000 |  |  |  |  |  |  | $ | 11,800,000 |  |  | $ | 7,838,000 |
|  |  |  |  |  |  |  |  |  |  |  |  |  | Third Quarter |  |  | Year-To-Date |
|  | Unpaid |  |  |  |  |  |  |  |  |  |  | Average |  |  | Average |
|  | Contractual |  |  | Recorded |  |  |  |  |  |  | Recorded |  |  | Recorded |
|  | Principal |  |  | Principal |  |  | Related |  |  | Principal |  |  | Principal |
|  | Balance |  |  | Balance |  |  | Allowance |  |  | Balance |  |  | Balance |
With an allowance recorded |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Commercial: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Commercial and industrial |  | $ | 5,404,000 |  |  | $ | 5,363,000 |  |  | $ | 2,251,000 |  |  | $ | 3,087,000 |  |  | $ | 2,142,000 |
Vacant land, land development and residential construction |  |  | 2,798,000 |  |  |  | 2,798,000 |  |  |  | 318,000 |  |  |  | 3,049,000 |  |  |  | 3,536,000 |
Real estate – owner occupied |  |  | 2,218,000 |  |  |  | 2,016,000 |  |  |  | 628,000 |  |  |  | 2,238,000 |  |  |  | 1,869,000 |
Real estate – non-owner occupied |  |  | 17,023,000 |  |  |  | 17,023,000 |  |  |  | 6,489,000 |  |  |  | 17,377,000 |  |  |  | 18,819,000 |
Real estate – multi-family and residential rental |  |  | 1,861,000 |  |  |  | 1,808,000 |  |  |  | 799,000 |  |  |  | 1,679,000 |  |  |  | 1,783,000 |
Total commercial |  |  | 29,304,000 |  |  |  | 29,008,000 |  |  |  | 10,485,000 |  |  |  | 27,430,000 |  |  |  | 28,149,000 |
Retail: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Home equity and other |  |  | 117,000 |  |  |  | 87,000 |  |  |  | 87,000 |  |  |  | 88,000 |  |  |  | 139,000 |
1-4 family mortgages |  |  | 2,206,000 |  |  |  | 2,073,000 |  |  |  | 792,000 |  |  |  | 2,093,000 |  |  |  | 2,144,000 |
Total retail |  |  | 2,323,000 |  |  |  | 2,160,000 |  |  |  | 879,000 |  |  |  | 2,181,000 |  |  |  | 2,283,000 |
Total with an allowance recorded |  | $ | 31,627,000 |  |  | $ | 31,168,000 |  |  | $ | 11,364,000 |  |  | $ | 29,611,000 |  |  | $ | 30,432,000 |
Total impaired loans: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Commercial |  | $ | 51,173,000 |  |  | $ | 48,870,000 |  |  | $ | 10,485,000 |  |  | $ | 38,035,000 |  |  | $ | 34,798,000 |
Retail |  |  | 4,132,000 |  |  |  | 3,346,000 |  |  |  | 879,000 |  |  |  | 3,376,000 |  |  |  | 3,472,000 |
Total impaired loans |  | $ | 55,305,000 |  |  | $ | 52,216,000 |  |  | $ | 11,364,000 |  |  | $ | 41,411,000 |  |  | $ | 38,270,000 |
Acquired impaired loans are not subject to individual evaluation for impairment and are not reported as impaired loans based on acquired impaired loan accounting. Acquired non-impaired loans are placed on nonaccrual status and reported as impaired using the same criteria applied to the originated loan portfolio. In accordance with purchase accounting rules, acquired loans were recorded at fair value at the Merger Date and the prior allowance was eliminated. No allowance has been established on these acquired loans through September 30, 2014. Interest income of $0.6 million and $1.3 million was recognized on impaired loans during the third quarter and first nine months of 2014, respectively. Impaired loans as of December 31, 2013, and average impaired loans for the three and nine months ended September 30, 2013, were as follows:
|  |  |  |  |  |  |  |  |  |  |  |  |  | Third Quarter |  |  | Year-To-Date |
|  | Unpaid |  |  |  |  |  |  |  |  |  |  | Average |  |  | Average |
|  | Contractual |  |  | Recorded |  |  |  |  |  |  | Recorded |  |  | Recorded |
|  | Principal |  |  | Principal |  |  | Related |  |  | Principal |  |  | Principal |
|  | Balance |  |  | Balance |  |  | Allowance |  |  | Balance |  |  | Balance |
With no related allowance recorded |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Commercial: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Commercial and industrial |  | $ | 2,229,000 |  |  | $ | 511,000 |  |  |  | - |  |  | $ | 1,170,000 |  |  | $ | 1,378,000 |
Vacant land, land development and residential construction |  |  | 475,000 |  |  |  | 362,000 |  |  |  |  |  |  |  | 907,000 |  |  |  | 1,148,000 |
Real estate – owner occupied |  |  | 1,270,000 |  |  |  | 785,000 |  |  |  |  |  |  |  | 865,000 |  |  |  | 1,159,000 |
Real estate – non-owner occupied |  |  | 895,000 |  |  |  | 733,000 |  |  |  |  |  |  |  | 4,651,000 |  |  |  | 4,878,000 |
Real estate – multi-family and residential rental |  |  | 41,000 |  |  |  | 1,000 |  |  |  |  |  |  |  | 425,000 |  |  |  | 487,000 |
Total commercial |  |  | 4,910,000 |  |  |  | 2,392,000 |  |  |  |  |  |  |  | 8,018,000 |  |  |  | 9,050,000 |
Retail: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Home equity and other |  |  | 507,000 |  |  |  | 461,000 |  |  |  |  |  |  |  | 466,000 |  |  |  | 474,000 |
1-4 family mortgages |  |  | 1,272,000 |  |  |  | 647,000 |  |  |  |  |  |  |  | 715,000 |  |  |  | 746,000 |
Total retail |  |  | 1,779,000 |  |  |  | 1,108,000 |  |  |  |  |  |  |  | 1,181,000 |  |  |  | 1,220,000 |
Total with no related allowance recorded |  | $ | 6,689,000 |  |  | $ | 3,500,000 |  |  |  |  |  |  | $ | 9,199,000 |  |  | $ | 10,270,000 |
|  |  |  |  |  |  |  |  |  |  |  |  |  | Third Quarter |  |  | Year-To-Date |
|  | Unpaid |  |  |  |  |  |  |  |  |  |  | Average |  |  | Average |
|  | Contractual |  |  | Recorded |  |  |  |  |  |  | Recorded |  |  | Recorded |
|  | Principal |  |  | Principal |  |  | Related |  |  | Principal |  |  | Principal |
|  | Balance |  |  | Balance |  |  | Allowance |  |  | Balance |  |  | Balance |
With an allowance recorded |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Commercial: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Commercial and industrial |  | $ | 1,517,000 |  |  | $ | 1,440,000 |  |  | $ | 792,000 |  |  | $ | 1,764,000 |  |  | $ | 1,990,000 |
Vacant land, land development and residential construction |  |  | 4,436,000 |  |  |  | 4,139,000 |  |  |  | 844,000 |  |  |  | 4,466,000 |  |  |  | 3,158,000 |
Real estate – owner occupied |  |  | 1,513,000 |  |  |  | 1,513,000 |  |  |  | 528,000 |  |  |  | 2,330,000 |  |  |  | 2,810,000 |
Real estate – non-owner occupied |  |  | 21,088,000 |  |  |  | 21,072,000 |  |  |  | 7,969,000 |  |  |  | 28,789,000 |  |  |  | 30,216,000 |
Real estate – multi-family and residential rental |  |  | 3,219,000 |  |  |  | 2,684,000 |  |  |  | 1,127,000 |  |  |  | 2,639,000 |  |  |  | 2,973,000 |
Total commercial |  |  | 31,773,000 |  |  |  | 30,848,000 |  |  |  | 11,260,000 |  |  |  | 39,988,000 |  |  |  | 41,147,000 |
Retail: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Home equity and other |  |  | 320,000 |  |  |  | 289,000 |  |  |  | 96,000 |  |  |  | 309,000 |  |  |  | 339,000 |
1-4 family mortgages |  |  | 2,274,000 |  |  |  | 2,231,000 |  |  |  | 1,030,000 |  |  |  | 2,480,000 |  |  |  | 1,477,000 |
Total retail |  |  | 2,594,000 |  |  |  | 2,520,000 |  |  |  | 1,126,000 |  |  |  | 2,789,000 |  |  |  | 1,816,000 |
Total with an allowance recorded |  | $ | 34,367,000 |  |  | $ | 33,368,000 |  |  | $ | 12,386,000 |  |  | $ | 42,777,000 |  |  | $ | 42,963,000 |
Total impaired loans: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Commercial |  | $ | 36,683,000 |  |  | $ | 33,240,000 |  |  | $ | 11,260,000 |  |  | $ | 48,006,000 |  |  | $ | 50,197,000 |
Retail |  |  | 4,373,000 |  |  |  | 3,628,000 |  |  |  | 1,126,000 |  |  |  | 3,970,000 |  |  |  | 3,036,000 |
Total impaired loans |  | $ | 41,056,000 |  |  | $ | 36,868,000 |  |  | $ | 12,386,000 |  |  | $ | 51,976,000 |  |  | $ | 53,233,000 |
Interest income of $0.7 million and $2.2 million was recognized on impaired loans during the third quarter and first nine months of 2013, respectively. Credit Quality Indicators. We utilize a comprehensive grading system for our commercial loans. All commercial loans are graded on a ten grade rating system. The rating system utilizes standardized grade paradigms that analyze several critical factors such as cash flow, operating performance, financial condition, collateral, industry condition and management. All commercial loans are graded at inception and reviewed and, if appropriate, re-graded at various intervals thereafter. The risk assessment for retail loans is primarily based on the type of collateral and payment activity. Credit quality indicators were as follows as of September 30, 2014: Originated Loans Commercial credit exposure - credit risk profiled by internal credit risk grades:
|  |  |  |  |  | Commercial |  |  |  |  |  |  |  |  |  |  |  |
|  |  |  |  |  | Vacant Land, |  |  |  |  |  |  |  |  |  |  | Commercial |
|  |  |  |  |  | Land |  |  | Commercial |  |  | Commercial |  |  | Real Estate - |
|  | Commercial |  |  | Development, |  |  | Real Estate - |  |  | Real Estate - |  |  | Multi-Family |
|  | and |  |  | and Residential |  |  | Owner |  |  | Non-Owner |  |  | and Residential |
|  | Industrial |  |  | Construction |  |  | Occupied |  |  | Occupied |  |  | Rental |
Internal credit risk grade groupings: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Grades 1 – 4 |  | $ | 248,213,000 |  |  | $ | 7,451,000 |  |  | $ | 169,127,000 |  |  | $ | 270,074,000 |  |  | $ | 17,812,000 |
Grades 5 – 7 |  |  | 107,038,000 |  |  |  | 19,774,000 |  |  |  | 78,049,000 |  |  |  | 118,498,000 |  |  |  | 22,758,000 |
Grades 8 – 9 |  |  | 7,078,000 |  |  |  | 3,021,000 |  |  |  | 19,896,000 |  |  |  | 13,190,000 |  |  |  | 1,823,000 |
Total commercial |  | $ | 362,329,000 |  |  | $ | 30,246,000 |  |  | $ | 267,072,000 |  |  | $ | 401,762,000 |  |  | $ | 42,393,000 |
Retail credit exposure - credit risk profiled by collateral type:
|  | Retail |  |  | Retail |
|  | Home Equity |  |  | 1-4 Family |
|  | and Other |  |  | Mortgages |
Total retail |  | $ | 44,917,000 |  |  | $ | 37,994,000 |
Acquired loans Commercial credit exposure – credit risk profiled by internal credit risk grades:
|  |  |  |  |  | Commercial |  |  |  |  |  |  |  |  |  |  |  |
|  |  |  |  |  | Vacant Land, |  |  |  |  |  |  |  |  |  |  | Commercial |
|  |  |  |  |  | Land |  |  | Commercial |  |  | Commercial |  |  | Real Estate - |
|  | Commercial |  |  | Development, |  |  | Real Estate - |  |  | Real Estate - |  |  | Multi-Family |
|  | and |  |  | and Residential |  |  | Owner |  |  | Non-Owner |  |  | and Residential |
|  | Industrial |  |  | Construction |  |  | Occupied |  |  | Occupied |  |  | Rental |
Internal credit risk grade groupings: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Grades 1 – 4 |  | $ | 72,928,000 |  |  | $ | 4,931,000 |  |  | $ | 35,824,000 |  |  | $ | 69,611,000 |  |  | $ | 24,144,000 |
Grades 5 – 7 |  |  | 102,862,000 |  |  |  | 15,711,000 |  |  |  | 100,845,000 |  |  |  | 105,564,000 |  |  |  | 28,654,000 |
Grades 8 – 9 |  |  | 3,686,000 |  |  |  | 1,330,000 |  |  |  | 8,729,000 |  |  |  | 7,485,000 |  |  |  | 458,000 |
Total commercial |  | $ | 179,476,000 |  |  | $ | 21,972,000 |  |  | $ | 145,398,000 |  |  | $ | 182,660,000 |  |  | $ | 53,256,000 |
Retail credit exposure – credit risk profiled by collateral type:
|  | Retail |  |  | Retail |
|  | Home Equity |  |  | 1-4 Family |
|  | and Other |  |  | Mortgages |
Total retail |  | $ | 119,033,000 |  |  | $ | 179,757,000 |
Credit quality indicators were as follows as of December 31, 2013: Originated loans Commercial credit exposure – credit risk profiled by internal credit risk grades:
|  |  |  |  |  | Commercial |  |  |  |  |  |  |  |  |  |  |  |
|  |  |  |  |  | Vacant Land, |  |  |  |  |  |  |  |  |  |  | Commercial |
|  |  |  |  |  | Land |  |  | Commercial |  |  | Commercial |  |  | Real Estate - |
|  | Commercial |  |  | Development, |  |  | Real Estate - |  |  | Real Estate - |  |  | Multi-Family |
|  | and |  |  | and Residential |  |  | Owner |  |  | Non-Owner |  |  | and Residential |
|  | Industrial |  |  | Construction |  |  | Occupied |  |  | Occupied |  |  | Rental |
Internal credit risk grade groupings: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Grades 1 – 4 |  | $ | 208,151,000 |  |  | $ | 6,973,000 |  |  | $ | 156,230,000 |  |  | $ | 219,325,000 |  |  | $ | 15,465,000 |
Grades 5 – 7 |  |  | 76,237,000 |  |  |  | 25,535,000 |  |  |  | 103,066,000 |  |  |  | 122,717,000 |  |  |  | 19,469,000 |
Grades 8 – 9 |  |  | 1,985,000 |  |  |  | 4,233,000 |  |  |  | 2,581,000 |  |  |  | 22,024,000 |  |  |  | 2,705,000 |
Total commercial |  | $ | 286,373,000 |  |  | $ | 36,741,000 |  |  | $ | 261,877,000 |  |  | $ | 364,066,000 |  |  | $ | 37,639,000 |
Retail credit exposure – credit risk profiled by collateral type:
|  | Retail |  |  | Retail |
|  | Home Equity |  |  | 1-4 Family |
|  | and Other |  |  | Mortgages |
Total retail |  | $ | 35,080,000 |  |  | $ | 31,467,000 |
All commercial loans are graded using the following criteria:
| Grade 1. | Excellent credit rating that contain very little, if any, risk of loss.
| Grade 2. | Strong sources of repayment and have low repayment risk.
| Grade 3. | Good sources of repayment and have limited repayment risk.
| Grade 4. | Adequate sources of repayment and acceptable repayment risk; however, characteristics are present that render the credit more vulnerable to a negative event.
| Grade 5. | Marginally acceptable sources of repayment and exhibit defined weaknesses and negative characteristics.
| Grade 6. | Well defined weaknesses which may include negative current cash flow, high leverage, or operating losses. Generally, if the credit does not stabilize or if further deterioration is observed in the near term, the loan will likely be downgraded and placed on the Watch List (i.e., list of lending relationships that receive increased scrutiny and review by the Board of Directors and senior management).
| Grade 7. | Defined weaknesses or negative trends that merit close monitoring through Watch List status.
| Grade 8. | Inadequately protected by current sound net worth, paying capacity of the obligor, or pledged collateral, resulting in a distinct possibility of loss requiring close monitoring through Watch List status.
| Grade 9. | Vital weaknesses exist where collection of principal is highly questionable.
| Grade 10. | Considered uncollectable and of such little value that continuance as an asset is not warranted.
The primary risk elements with respect to commercial loans are the financial condition of the borrower, the sufficiency of collateral, and timeliness of scheduled payments. We have a policy of requesting and reviewing periodic financial statements from commercial loan customers and employ a disciplined and formalized review of the existence of collateral and its value. The primary risk element with respect to each residential real estate loan and consumer loan is the timeliness of scheduled payments. We have a reporting system that monitors past due loans and have adopted policies to pursue creditor’s rights in order to preserve our collateral position. Activity in the allowance for loan losses and the recorded investments in originated loans as of and during the three and nine months ended September 30, 2014 are as follows:
|  | Commercial |  |  | Retail |  |  |  |  |  |  |  |  |
|  | Loans |  |  | Loans |  |  | Unallocated |  |  | Total |
Allowance for loan losses: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Balance at June 30, 2014 |  | $ | 19,107,000 |  |  | $ | 1,774,000 |  |  | $ | (25,000 | ) |  | $ | 20,856,000 |
Provision for loan losses |  |  | (473,000 | ) |  |  | 63,000 |  |  |  | 10,000 |  |  |  | (400,000 | )
Charge-offs |  |  | (24,000 | ) |  |  | (321,000 | ) |  |  | 0 |  |  |  | (345,000 | )
Recoveries |  |  | 102,000 |  |  |  | 161,000 |  |  |  | 0 |  |  |  | 263,000 |
Ending balance |  | $ | 18,712,000 |  |  | $ | 1,677,000 |  |  | $ | (15,000 | ) |  | $ | 20,374,000 |
Allowance for loan losses: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Balance at December 31, 2013 |  | $ | 20,455,000 |  |  | $ | 2,358,000 |  |  | $ | 8,000 |  |  | $ | 22,821,000 |
Provision for loan losses |  |  | (2,251,000 | ) |  |  | (726,000 | ) |  |  | (23,000 | ) |  |  | (3,000,000 | )
Charge-offs |  |  | (708,000 | ) |  |  | (328,000 | ) |  |  | 0 |  |  |  | (1,036,000 | )
Recoveries |  |  | 1,216,000 |  |  |  | 373,000 |  |  |  | 0 |  |  |  | 1,589,000 |
Ending balance |  | $ | 18,712,000 |  |  | $ | 1,677,000 |  |  | $ | (15,000 | ) |  | $ | 20,374,000 |
Ending balance: individually evaluated for impairment |  | $ | 10,485,000 |  |  | $ | 879,000 |  |  | $ | 0 |  |  | $ | 11,364,000 |
Ending balance: collectively evaluated for impairment |  | $ | 8,227,000 |  |  | $ | 798,000 |  |  | $ | (15,000 | ) |  | $ | 9,010,000 |
Total loans: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Ending balance |  | $ | 1,103,802,000 |  |  | $ | 82,911,000 |  |  |  |  |  |  | $ | 1,186,713,000 |
Ending balance: individually evaluated for impairment |  | $ | 48,870,000 |  |  | $ | 3,346,000 |  |  |  |  |  |  | $ | 52,216,000 |
Ending balance: collectively evaluated for impairment |  | $ | 1,054,932,000 |  |  | $ | 79,565,000 |  |  |  |  |  |  | $ | 1,134,497,000 |
In accordance with purchase accounting rules, acquired loans were recorded at fair value at the Merger Date and the prior allowance was eliminated. No allowance has been established on these acquired loans through September 30, 2014. Activity in the allowance for loan losses and the recorded investments in originated loans as of and during the three and nine months ended September 30, 2013 are as follows:
|  | Commercial |  |  | Retail |  |  |  |  |  |  |  |  |
|  | Loans |  |  | Loans |  |  | Unallocated |  |  | Total |
Allowance for loan losses: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Balance at June 30, 2013 |  | $ | 22,382,000 |  |  | $ | 2,559,000 |  |  | $ | 6,000 |  |  | $ | 24,947,000 |
Provision for loan losses |  |  | (1,730,000 | ) |  |  | (7,000 | ) |  |  | 37,000 |  |  |  | (1,700,000 | )
Charge-offs |  |  | 0 |  |  |  | (85,000 | ) |  |  | 0 |  |  |  | (85,000 | )
Recoveries |  |  | 2,002,000 |  |  |  | 31,000 |  |  |  | 0 |  |  |  | 2,033,000 |
Ending balance |  | $ | 22,654,000 |  |  | $ | 2,498,000 |  |  | $ | 43,000 |  |  | $ | 25,195,000 |
Allowance for loan losses: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Balance at December 31, 2012 |  | $ | 26,043,000 |  |  | $ | 2,645,000 |  |  | $ | (11,000 | ) |  | $ | 28,677,000 |
Provision for loan losses |  |  | (4,375,000 | ) |  |  | (379,000 | ) |  |  | 54,000 |  |  |  | (4,700,000 | )
Charge-offs |  |  | (2,774,000 | ) |  |  | (107,000 | ) |  |  | 0 |  |  |  | (2,881,000 | )
Recoveries |  |  | 3,760,000 |  |  |  | 339,000 |  |  |  | 0 |  |  |  | 4,099,000 |
Ending balance |  | $ | 22,654,000 |  |  | $ | 2,498,000 |  |  | $ | 43,000 |  |  | $ | 25,195,000 |
Ending balance: individually evaluated for impairment |  | $ | 13,860,000 |  |  | $ | 1,203,000 |  |  | $ | 0 |  |  | $ | 15,063,000 |
Ending balance: collectively evaluated for impairment |  | $ | 8,794,000 |  |  | $ | 1,295,000 |  |  | $ | 43,000 |  |  | $ | 10,132,000 |
Total loans: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Ending balance |  | $ | 1,007,763,000 |  |  | $ | 67,724,000 |  |  |  |  |  |  | $ | 1,075,487,000 |
Ending balance: individually evaluated for impairment |  | $ | 46,426,000 |  |  | $ | 3,851,000 |  |  |  |  |  |  | $ | 50,277,000 |
Ending balance: collectively evaluated for impairment |  | $ | 961,337,000 |  |  | $ | 63,873,000 |  |  |  |  |  |  | $ | 1,025,210,000 |
Loans modified as troubled debt restructurings during the three months ended September 30, 2014 were as follows:
|  |  |  |  |  | Pre- |  |  | Post- |
|  |  |  |  |  | Modification |  |  | Modification |
|  |  |  |  |  | Recorded |  |  | Recorded |
|  | Number of |  |  | Principal |  |  | Principal |
|  | Contracts |  |  | Balance |  |  | Balance |
Originated loans |  |  |  |  |  |  |  |  |  |  |
Commercial: |  |  |  |  |  |  |  |  |  |  |  |
Commercial and industrial |  |  | 2 |  |  | $ | 5,994,000 |  |  | $ | 6,094,000 |
Vacant land, land development and residential construction |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Real estate – owner occupied |  |  | 2 |  |  |  | 16,787,000 |  |  |  | 16,787,000 |
Real estate – non-owner occupied |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Real estate – multi-family and residential rental |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Total originated commercial |  |  | 4 |  |  |  | 22,781,000 |  |  |  | 22,881,000 |
Retail: |  |  |  |  |  |  |  |  |  |  |  |
Home equity and other |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
1-4 family mortgages |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Total originated retail |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Total originated loans |  |  | 4 |  |  | $ | 22,781,000 |  |  | $ | 22,881,000 |
Acquired loans |  |  |  |  |  |  |  |  |  |  |  |
Commercial: |  |  |  |  |  |  |  |  |  |  |  |
Commercial and industrial |  |  | 0 |  |  | $ | 0 |  |  | $ | 0 |
Vacant land, land development and residential construction |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Real estate – owner occupied |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Real estate – non-owner occupied |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Real estate – multi-family and residential rental |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Total acquired commercial |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Retail: |  |  |  |  |  |  |  |  |  |  |  |
Home equity and other |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
1-4 family mortgages |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Total acquired retail |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Total acquired loans |  |  | 0 |  |  | $ | 0 |  |  | $ | 0 |
|  |  |  |  |  | Pre- |  |  | Post- |
|  |  |  |  |  | Modification |  |  | Modification |
|  |  |  |  |  | Recorded |  |  | Recorded |
|  | Number of |  |  | Principal |  |  | Principal |
|  | Contracts |  |  | Balance |  |  | Balance |
Total loans |  |  |  |  |  |  |  |  |  |  |  |
Commercial: |  |  |  |  |  |  |  |  |  |  |  |
Commercial and industrial |  |  | 2 |  |  | $ | 5,994,000 |  |  | $ | 6,094,000 |
Vacant land, land development and residential construction |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Real estate – owner occupied |  |  | 2 |  |  |  | 16,787,000 |  |  |  | 16,787,000 |
Real estate – non-owner occupied |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Real estate – multi-family and residential rental |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Total commercial |  |  | 4 |  |  |  | 22,781,000 |  |  |  | 22,881,000 |
Retail: |  |  |  |  |  |  |  |  |  |  |  |
Home equity and other |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
1-4 family mortgages |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Total retail |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Total loans |  |  | 4 |  |  | $ | 22,781,000 |  |  | $ | 22,881,000 |
Loans modified as troubled debt restructurings during the nine months ended September 30, 2014 were as follows:
|  |  |  |  |  | Pre- |  |  | Post- |
|  |  |  |  |  | Modification |  |  | Modification |
|  |  |  |  |  | Recorded |  |  | Recorded |
|  | Number of |  |  | Principal |  |  | Principal |
|  | Contracts |  |  | Balance |  |  | Balance |
Originated loans |  |  |  |  |  |  |  |  |  |  |  |
Commercial: |  |  |  |  |  |  |  |  |  |  |  |
Commercial and industrial |  |  | 2 |  |  | $ | 5,994,000 |  |  | $ | 6,094,000 |
Vacant land, land development and residential construction |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Real estate – owner occupied |  |  | 3 |  |  |  | 17,783,000 |  |  |  | 17,783,000 |
Real estate – non-owner occupied |  |  | 1 |  |  |  | 146,000 |  |  |  | 146,000 |
Real estate – multi-family and residential rental |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Total originated commercial |  |  | 6 |  |  |  | 23,923,000 |  |  |  | 24,023,000 |
Retail: |  |  |  |  |  |  |  |  |  |  |  |
Home equity and other |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
1-4 family mortgages |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Total originated retail |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Total originated loans |  |  | 6 |  |  | $ | 23,923,000 |  |  | $ | 24,023,000 |
|  |  |  |  |  | Pre- |  |  | Post- |
|  |  |  |  |  | Modification |  |  | Modification |
|  |  |  |  |  | Recorded |  |  | Recorded |
|  | Number of |  |  | Principal |  |  | Principal |
|  | Contracts |  |  | Balance |  |  | Balance |
Acquired loans |  |  |  |  |  |  |  |  |  |  |  |
Commercial: |  |  |  |  |  |  |  |  |  |  |  |
Commercial and industrial |  |  | 0 |  |  | $ | 0 |  |  | $ | 0 |
Vacant land, land development and residential construction |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Real estate – owner occupied |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Real estate – non-owner occupied |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Real estate – multi-family and residential rental |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Total acquired commercial |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Retail: |  |  |  |  |  |  |  |  |  |  |  |
Home equity and other |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
1-4 family mortgages |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Total acquired |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Total acquired loans |  |  | 0 |  |  | $ | 0 |  |  | $ | 0 |
Total loans |  |  |  |  |  |  |  |  |  |  |  |
Commercial: |  |  |  |  |  |  |  |  |  |  |  |
Commercial and industrial |  |  | 2 |  |  | $ | 5,994,000 |  |  | $ | 6,094,000 |
Vacant land, land development and residential construction |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Real estate – owner occupied |  |  | 3 |  |  |  | 17,783,000 |  |  |  | 17,783,000 |
Real estate – non-owner occupied |  |  | 1 |  |  |  | 146,000 |  |  |  | 146,000 |
Real estate – multi-family and residential rental |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Total commercial |  |  | 6 |  |  |  | 23,923,000 |  |  |  | 24,023,000 |
Retail: |  |  |  |  |  |  |  |  |  |  |  |
Home equity and other |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
1-4 family mortgages |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Total retail |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Total loans |  |  | 6 |  |  | $ | 23,923,000 |  |  | $ | 24,023,000 |
Loans modified as troubled debt restructurings during the three months ended September 30, 2013 were as follows:
|  |  |  |  |  | Pre- |  |  | Post- |
|  |  |  |  |  | Modification |  |  | Modification |
|  |  |  |  |  | Recorded |  |  | Recorded |
|  | Number of |  |  | Principal |  |  | Principal |
|  | Contracts |  |  | Balance |  |  | Balance |
Originated loans |  |  |  |  |  |  |  |  |  |  |  |
Commercial: |  |  |  |  |  |  |  |  |  |  |  |
Commercial and industrial |  |  | 1 |  |  | $ | 553,000 |  |  | $ | 553,000 |
Vacant land, land development and residential construction |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Real estate – owner occupied |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Real estate – non-owner occupied |  |  | 2 |  |  |  | 171,000 |  |  |  | 171,000 |
Real estate – multi-family and residential rental |  |  | 2 |  |  |  | 346,000 |  |  |  | 346,000 |
Total originated commercial |  |  | 5 |  |  |  | 1,070,000 |  |  |  | 1,070,000 |
Retail: |  |  |  |  |  |  |  |  |  |  |  |
Home equity and other |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
1-4 family mortgages |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Total originated retail |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Total originated loans |  |  | 5 |  |  | $ | 1,070,000 |  |  | $ | 1,070,000 |
Loans modified as troubled debt restructurings during the nine months ended September 30, 2013 were as follows:
|  |  |  |  |  | Pre- |  |  | Post- |
|  |  |  |  |  | Modification |  |  | Modification |
|  |  |  |  |  | Recorded |  |  | Recorded |
|  | Number of |  |  | Principal |  |  | Principal |
|  | Contracts |  |  | Balance |  |  | Balance |
Originated loans |  |  |  |  |  |  |  |  |  |  |  |
Commercial: |  |  |  |  |  |  |  |  |  |  |  |
Commercial and industrial |  |  | 2 |  |  | $ | 613,000 |  |  | $ | 613,000 |
Vacant land, land development and residential construction |  |  | 2 |  |  |  | 3,247,000 |  |  |  | 3,247,000 |
Real estate – owner occupied |  |  | 3 |  |  |  | 909,000 |  |  |  | 909,000 |
Real estate – non-owner occupied |  |  | 4 |  |  |  | 2,239,000 |  |  |  | 2,239,000 |
Real estate – multi-family and residential rental |  |  | 2 |  |  |  | 346,000 |  |  |  | 346,000 |
Total originated commercial |  |  | 13 |  |  |  | 7,354,000 |  |  |  | 7,354,000 |
Retail: |  |  |  |  |  |  |  |  |  |  |  |
Home equity and other |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
1-4 family mortgages |  |  | 1 |  |  |  | 1,879,000 |  |  |  | 1,879,000 |
Total originated retail |  |  | 1 |  |  |  | 1,879,000 |  |  |  | 1,879,000 |
Total originated loans |  |  | 14 |  |  | $ | 9,233,000 |  |  | $ | 9,233,000 |
The following originated loans, modified as troubled debt restructurings within the previous twelve months, became over 30 days past due within the three months ended September 30, 2014 (amounts as of period end):
|  |  |  |  |  | Recorded |
|  | Number of |  |  | Principal |
|  | Contracts |  |  | Balance |
Commercial: |  |  |  |  |  |  |  |
Commercial and industrial |  |  | 0 |  |  | $ | 0 |
Vacant land, land development and residential construction |  |  | 0 |  |  |  | 0 |
Real estate – owner occupied |  |  | 0 |  |  |  | 0 |
Real estate – non-owner occupied |  |  | 0 |  |  |  | 0 |
Real estate – multi-family and residential rental |  |  | 0 |  |  |  | 0 |
Total commercial |  |  | 0 |  |  |  | 0 |
Retail: |  |  |  |  |  |  |  |
Home equity and other |  |  | 0 |  |  |  | 0 |
1-4 family mortgages |  |  | 0 |  |  |  | 0 |
Total retail |  |  | 0 |  |  |  | 0 |
Total |  |  | 0 |  |  | $ | 0 |
The following originated loans, modified as troubled debt restructurings within the previous twelve months, became over 30 days past due within the nine months ended September 30, 2014 (amounts as of period end):
|  |  |  |  |  | Recorded |
|  | Number of |  |  | Principal |
|  | Contracts |  |  | Balance |
Commercial: |  |  |  |  |  |  |  |
Commercial and industrial |  |  | 0 |  |  | $ | 0 |
Vacant land, land development and residential construction |  |  | 0 |  |  |  | 0 |
Real estate – owner occupied |  |  | 0 |  |  |  | 0 |
Real estate – non-owner occupied |  |  | 0 |  |  |  | 0 |
Real estate – multi-family and residential rental |  |  | 0 |  |  |  | 0 |
Total commercial |  |  | 0 |  |  |  | 0 |
Retail: |  |  |  |  |  |  |  |
Home equity and other |  |  | 0 |  |  |  | 0 |
1-4 family mortgages |  |  | 0 |  |  |  | 0 |
Total retail |  |  | 0 |  |  |  | 0 |
Total |  |  | 0 |  |  | $ | 0 |
The following originated loans, modified as troubled debt restructurings within the previous twelve months, became over 30 days past due within the three months ended September 30, 2013 (amounts as of period end):
|  |  |  |  |  | Recorded |
|  | Number of |  |  | Principal |
|  | Contracts |  |  | Balance |
Commercial: |  |  |  |  |  |  |  |
Commercial and industrial |  |  | 0 |  |  | $ | 0 |
Vacant land, land development and residential construction |  |  | 0 |  |  |  | 0 |
Real estate – owner occupied |  |  | 0 |  |  |  | 0 |
Real estate – non-owner occupied |  |  | 0 |  |  |  | 0 |
Real estate – multi-family and residential rental |  |  | 0 |  |  |  | 0 |
Total commercial |  |  | 0 |  |  |  | 0 |
Retail: |  |  |  |  |  |  |  |
Home equity and other |  |  | 0 |  |  |  | 0 |
1-4 family mortgages |  |  | 0 |  |  |  | 0 |
Total retail |  |  | 0 |  |  |  | 0 |
Total |  |  | 0 |  |  | $ | 0 |
The following originated loans, modified as troubled debt restructurings within the previous twelve months, became over 30 days past due within the nine months ended September 30, 2013 (amounts as of period end):
|  |  |  |  |  | Recorded |
|  | Number of |  |  | Principal |
|  | Contracts |  |  | Balance |
Commercial: |  |  |  |  |  |  |  |
Commercial and industrial |  |  | 0 |  |  | $ | 0 |
Vacant land, land development and residential construction |  |  | 0 |  |  |  | 0 |
Real estate – owner occupied |  |  | 0 |  |  |  | 0 |
Real estate – non-owner occupied |  |  | 0 |  |  |  | 0 |
Real estate – multi-family and residential rental |  |  | 0 |  |  |  | 0 |
Total commercial |  |  | 0 |  |  |  | 0 |
Retail: |  |  |  |  |  |  |  |
Home equity and other |  |  | 0 |  |  |  | 0 |
1-4 family mortgages |  |  | 0 |  |  |  | 0 |
Total retail |  |  | 0 |  |  |  | 0 |
Total |  |  | 0 |  |  | $ | 0 |
Activity for originated loans categorized as troubled debt restructurings during the three months ended September 30, 2014 is as follows:
|  |  |  |  |  | Commercial |  |  |  |  |  |  |  |  |  |  | Commercial |
|  |  |  |  |  | Vacant Land, |  |  | Commercial |  |  | Commercial |  |  | Real Estate - |
|  | Commercial |  |  | Land Development, |  |  | Real Estate - |  |  | Real Estate - |  |  | Multi-Family |
|  | and |  |  | and Residential |  |  | Owner |  |  | Non-Owner |  |  | and Residential |
|  | Industrial |  |  | Construction |  |  | Occupied |  |  | Occupied |  |  | Rental |
Commercial Loan Portfolio: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Beginning Balance |  | $ | 1,176,000 |  |  | $ | 3,786,000 |  |  | $ | 2,711,000 |  |  | $ | 18,664,000 |  |  | $ | 719,000 |
Charge-Offs |  |  | 0 |  |  |  | 0 |  |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Payments |  |  | (205,000 | ) |  |  | (287,000 | ) |  |  | (91,000 | ) |  |  | (655,000 | ) |  |  | (130,000 | )
Transfers to ORE |  |  | (21,000 | ) |  |  | 0 |  |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Net Additions/Deletions |  |  | 6,315,000 |  |  |  | 0 |  |  |  | 16,748,000 |  |  |  | 0 |  |  |  | 0 |
Ending Balance |  | $ | 7,265,000 |  |  | $ | 3,499,000 |  |  | $ | 19,368,000 |  |  | $ | 18,009,000 |  |  | $ | 589,000 |
|  | Retail |  |  | Retail |
|  | Home Equity |  |  | 1-4 Family |
|  | and Other |  |  | Mortgages |
Retail Loan Portfolio: |  |  |  |  |  |  |  |
Beginning Balance |  | $ | 0 |  |  | $ | 2,077,000 |
Charge-Offs |  |  | 0 |  |  |  | 0 |
Payments |  |  | 0 |  |  |  | (51,000 | )
Transfers to ORE |  |  | 0 |  |  |  | 0 |
Net Additions/Deletions |  |  | 0 |  |  |  | 0 |
Ending Balance |  | $ | 0 |  |  | $ | 2,026,000 |
Activity for originated loans categorized as troubled debt restructurings during the nine months ended September 30, 2014 is as follows:
|  |  |  |  |  | Commercial |  |  |  |  |  |  |  |  |  |  | Commercial |
|  |  |  |  |  | Vacant Land, |  |  | Commercial |  |  | Commercial |  |  | Real Estate - |
|  | Commercial |  |  | Land Development, |  |  | Real Estate - |  |  | Real Estate - |  |  | Multi-Family |
|  | and |  |  | and Residential |  |  | Owner |  |  | Non-Owner |  |  | and Residential |
|  | Industrial |  |  | Construction |  |  | Occupied |  |  | Occupied |  |  | Rental |
Commercial Loan Portfolio: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Beginning Balance |  | $ | 1,656,000 |  |  | $ | 4,501,000 |  |  | $ | 1,816,000 |  |  | $ | 22,311,000 |  |  | $ | 2,620,000 |
Charge-Offs |  |  | (67,000 | ) |  |  | 0 |  |  |  | (11,000 | ) |  |  | 0 |  |  |  | (420,000 | )
Payments |  |  | (632,000 | ) |  |  | (3,901,000 | ) |  |  | (181,000 | ) |  |  | (4,621,000 | ) |  |  | (1,611,000 | )
Transfers to ORE |  |  | (21,000 | ) |  |  | 0 |  |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Net Additions/Deletions |  |  | 6,329,000 |  |  |  | 2,899,000 |  |  |  | 17,744,000 |  |  |  | 319,000 |  |  |  | 0 |
Ending Balance |  | $ | 7,265,000 |  |  | $ | 3,499,000 |  |  | $ | 19,368,000 |  |  | $ | 18,009,000 |  |  | $ | 589,000 |
|  | Retail |  |  | Retail |
|  | Home Equity |  |  | 1-4 Family |
|  | and Other |  |  | Mortgages |
Retail Loan Portfolio: |  |  |  |  |  |  |  |
Beginning Balance |  | $ | 0 |  |  | $ | 2,191,000 |
Charge-Offs |  |  | 0 |  |  |  | 0 |
Payments |  |  | 0 |  |  |  | (165,000 | )
Transfers to ORE |  |  | 0 |  |  |  | 0 |
Net Additions/Deletions |  |  | 0 |  |  |  | 0 |
Ending Balance |  | $ | 0 |  |  | $ | 2,026,000 |
Activity for originated loans categorized as troubled debt restructurings during the three months ended September 30, 2013 is as follows:
|  |  |  |  |  | Commercial |  |  |  |  |  |  |  |  |  |  | Commercial |
|  |  |  |  |  | Vacant Land, |  |  | Commercial |  |  | Commercial |  |  | Real Estate - |
|  | Commercial |  |  | Land Development, |  |  | Real Estate - |  |  | Real Estate - |  |  | Multi-Family |
|  | and |  |  | and Residential |  |  | Owner |  |  | Non-Owner |  |  | and Residential |
|  | Industrial |  |  | Construction |  |  | Occupied |  |  | Occupied |  |  | Rental |
Commercial Loan Portfolio: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Beginning Balance |  | $ | 2,266,000 |  |  | $ | 5,440,000 |  |  | $ | 3,580,000 |  |  | $ | 34,424,000 |  |  | $ | 2,775,000 |
Charge-Offs |  |  | 0 |  |  |  | 0 |  |  |  | 0 |  |  |  | 0 |  |  |  | 0 |
Payments |  |  | (324,000 | ) |  |  | (303,000 | ) |  |  | (271,000 | ) |  |  | (1,690,000 | ) |  |  | (295,000 | )
Transfers to ORE |  |  | 0 |  |  |  | 0 |  |  |  | 0 |  |  |  | (350,000 | ) |  |  | 0 |
Net Additions/Deletions |  |  | 466,000 |  |  |  | 0 |  |  |  | (652,000 | ) |  |  | 68,000 |  |  |  | 343,000 |
Ending Balance |  | $ | 2,408,000 |  |  | $ | 5,137,000 |  |  | $ | 2,657,000 |  |  | $ | 32,452,000 |  |  | $ | 2,823,000 |
|  | Retail |  |  | Retail |
|  | Home Equity |  |  | 1-4 Family |
|  | and Other |  |  | Mortgages |
Retail Loan Portfolio: |  |  |  |  |  |  |  |
Beginning Balance |  | $ | 2,029,000 |  |  | $ | 0 |
Charge-Offs |  |  | 0 |  |  |  | 0 |
Payments |  |  | (16,000 | ) |  |  | 0 |
Transfers to ORE |  |  | 0 |  |  |  | 0 |
Net Additions/Deletions |  |  | 0 |  |  |  | 0 |
Ending Balance |  | $ | 2,013,000 |  |  | $ | 0 |
Activity for originated loans categorized as troubled debt restructurings during the nine months ended September 30, 2013 is as follows:
|  |  |  |  |  | Commercial |  |  |  |  |  |  |  |  |  |  | Commercial |
|  |  |  |  |  | Vacant Land, |  |  | Commercial |  |  | Commercial |  |  | Real Estate - |
|  | Commercial |  |  | Land Development, |  |  | Real Estate - |  |  | Real Estate - |  |  | Multi-Family |
|  | and |  |  | and Residential |  |  | Owner |  |  | Non-Owner |  |  | and Residential |
|  | Industrial |  |  | Construction |  |  | Occupied |  |  | Occupied |  |  | Rental |
Commercial Loan Portfolio: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Beginning Balance |  | $ | 2,721,000 |  |  | $ | 3,071,000 |  |  | $ | 4,116,000 |  |  | $ | 37,672,000 |  |  | $ | 3,026,000 |
Charge-Offs |  |  | (35,000 | ) |  |  | (725,000 | ) |  |  | (70,000 | ) |  |  | (716,000 | ) |  |  | (15,000 | )
Payments |  |  | (1,902,000 | ) |  |  | (456,000 | ) |  |  | (1,310,000 | ) |  |  | (5,475,000 | ) |  |  | (530,000 | )
Transfers to ORE |  |  | (74,000 | ) |  |  | 0 |  |  |  | (363,000 | ) |  |  | (1,153,000 | ) |  |  | 0 |
Net Additions/Deletions |  |  | 1,698,000 |  |  |  | 3,247,000 |  |  |  | 284,000 |  |  |  | 2,124,000 |  |  |  | 342,000 |
Ending Balance |  | $ | 2,408,000 |  |  | $ | 5,137,000 |  |  | $ | 2,657,000 |  |  | $ | 32,452,000 |  |  | $ | 2,823,000 |
|  | Retail |  |  | Retail |
|  | Home Equity |  |  | 1-4 Family |
|  | and Other |  |  | Mortgages |
Retail Loan Portfolio: |  |  |  |  |  |  |  |
Beginning Balance |  | $ | 155,000 |  |  | $ | 0 |
Charge-Offs |  |  | 0 |  |  |  | 0 |
Payments |  |  | (21,000 | ) |  |  | 0 |
Transfers to ORE |  |  | 0 |  |  |  | 0 |
Net Additions/Deletions |  |  | 1,879,000 |  |  |  | 0 |
Ending Balance |  | $ | 2,013,000 |  |  | $ | 0 |
The allowance related to originated loans categorized as troubled debt restructurings was as follows:
|  | September 30, |  |  | December 31, |
|  | 2014 |  |  | 2013 |
Commercial: |  |  |  |  |  |  |  |
Commercial and industrial |  | $ | 514,000 |  |  | $ | 187,000 |
Vacant land, land development, and residential construction |  |  | 1,672,000 |  |  |  | 798,000 |
Real estate – owner occupied |  |  | 1,419,000 |  |  |  | 528,000 |
Real estate – non-owner occupied |  |  | 1,773,000 |  |  |  | 7,828,000 |
Real estate – multi-family and residential rental |  |  | 5,855,000 |  |  |  | 1,010,000 |
Total commercial |  |  | 11,233,000 |  |  |  | 10,351,000 |
Retail: |  |  |  |  |  |  |  |
Home equity and other |  |  | 0 |  |  |  | 0 |
1-4 family mortgages |  |  | 0 |  |  |  | 0 |
Total retail |  |  | 0 |  |  |  | 0 |
Total related allowance |  | $ | 11,233,000 |  |  | $ | 10,351,000 |
In general, our policy dictates that a renewal or modification of an 8- or 9-rated commercial loan meets the criteria of a troubled debt restructuring, although we review and consider all renewed and modified loans as part of our troubled debt restructuring assessment procedures. Loan relationships rated 8 contain significant financial weaknesses, resulting in a distinct possibility of loss, while relationships rated 9 reflect vital financial weaknesses, resulting in a highly questionable ability on our part to collect principal; we believe borrowers warranting such ratings would have difficulty obtaining financing from other market participants. Thus, due to the lack of comparable market rates for loans with similar risk characteristics, we believe 8- or 9-rated loans renewed or modified were done so at below market rates. Loans that are identified as troubled debt restructurings are considered impaired and are individually evaluated for impairment when assessing these credits in our allowance for loan losses calculation.

X
- Definition The entire disclosure for claims held for amounts due a entity, excluding financing receivables. Examples include, but are not limited to, trade accounts receivables, notes receivables, loans receivables. Includes disclosure for allowance for credit losses. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 210 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02.3,4) -URI http://asc.fasb.org/extlink&oid=6877327&loc=d3e13212-122682 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 02 -Paragraph 3, 4 -Article 5 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 310 -SubTopic 10 -Section 50 -Paragraph 4 -URI http://asc.fasb.org/extlink&oid=35738203&loc=d3e5074-111524 Reference 4: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 310 -SubTopic 10 -Section 50 -Paragraph 3 -URI http://asc.fasb.org/extlink&oid=35738203&loc=d3e5066-111524 Reference 5: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 03 -Paragraph 7 -Article 9 Reference 6: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 235 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08.(k)) -URI http://asc.fasb.org/extlink&oid=26873400&loc=d3e23780-122690 Reference 7: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 08 -Paragraph k -Article 4 Reference 8: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 310 -SubTopic 10 -Section 50 -Paragraph 11 -URI http://asc.fasb.org/extlink&oid=35738203&loc=d3e5162-111524 + Details
Name: | us-gaap_LoansNotesTradeAndOtherReceivablesDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Details
Name: | us-gaap_ReceivablesAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration