XML 22 R33.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loan and Lease Receivables, Impaired Loans and Leases and Allowance for Loan and Lease Losses (Tables)
12 Months Ended
Dec. 31, 2013
Receivables [Abstract]  
Loan Composition Schedule
Loan and lease receivables consist of the following:
 
 
December 31,
2013
 
December 31,
2012
 
 
(In Thousands)
Commercial real estate
 
 
 
 
Commercial real estate — owner occupied
 
$
141,164

 
$
144,988

Commercial real estate — non-owner occupied
 
341,695

 
323,660

Construction and land development
 
68,708

 
64,966

Multi-family
 
62,758

 
58,454

1-4 family
 
30,786

 
31,943

Total commercial real estate
 
645,111

 
624,011

Commercial and industrial
 
293,552

 
256,458

Direct financing leases, net
 
26,065

 
15,926

Consumer and other
 
 
 
 
Home equity and second mortgages
 
5,272

 
4,642

Other
 
11,972

 
11,671

Total consumer and other
 
17,244

 
16,313

Total gross loans and leases receivable
 
981,972

 
912,708

Less:
 
 
 
 
   Allowance for loan and lease losses
 
13,901

 
15,400

   Deferred loan fees
 
1,021

 
748

Loans and leases receivable, net
 
$
967,050

 
$
896,560

Financing Receivable by Credit Quality Indicators
The following information illustrates ending balances of the Corporation’s loan and lease portfolio, including impaired loans by class of receivable, and considering certain credit quality indicators as of December 31, 2013 and 2012:
 
 
Category
 
 
As of December 31, 2013
 
I
 
II
 
III
 
IV
 
Total
 
 
(Dollars in Thousands)
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
Commercial real estate — owner occupied
 
$
118,764

 
$
11,259

 
$
10,802

 
$
339

 
$
141,164

Commercial real estate — non-owner occupied
 
290,865

 
29,444

 
21,103

 
283

 
341,695

Construction and land development
 
53,493

 
1,972

 
7,754

 
5,489

 
68,708

Multi-family
 
57,049

 
5,678

 

 
31

 
62,758

1-4 family
 
19,197

 
7,611

 
3,312

 
666

 
30,786

      Total commercial real estate
 
539,368

 
55,964

 
42,971

 
6,808

 
645,111

 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
268,109

 
11,688

 
5,712

 
8,043

 
293,552

 
 
 
 
 
 
 
 
 
 
 
Direct financing leases, net
 
23,171

 
2,421

 
473

 

 
26,065

 
 
 
 
 
 
 
 
 
 
 
Consumer and other:
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
4,408

 
134

 
150

 
580

 
5,272

Other
 
11,177

 

 

 
795

 
11,972

      Total consumer and other
 
15,585

 
134

 
150

 
1,375

 
17,244

 
 
 
 
 
 
 
 
 
 
 
Total gross loans and leases receivable
 
$
846,233

 
$
70,207

 
$
49,306

 
$
16,226

 
$
981,972

Category as a % of total portfolio
 
86.18
%
 
7.15
%
 
5.02
%
 
1.65
%
 
100.00
%

 
 
Category
 
 
As of December 31, 2012
 
I
 
II
 
III
 
IV
 
Total
 
 
(Dollars in Thousands)
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
Commercial real estate — owner occupied
 
$
117,180

 
$
9,688

 
$
17,351

 
$
769

 
$
144,988

Commercial real estate — non-owner occupied
 
267,884

 
29,553

 
22,992

 
3,231

 
323,660

Construction and land development
 
49,134

 
2,037

 
8,384

 
5,411

 
64,966

Multi-family
 
50,808

 
6,810

 
790

 
46

 
58,454

1-4 family
 
18,255

 
4,657

 
7,873

 
1,158

 
31,943

      Total commercial real estate
 
503,261

 
52,745

 
57,390

 
10,615

 
624,011

 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
233,524

 
9,922

 
10,170

 
2,842

 
256,458

 
 
 
 
 
 
 
 
 
 
 
Direct financing leases, net
 
10,486

 
3,897

 
1,543

 

 
15,926

 
 
 
 
 
 
 
 
 
 
 
Consumer and other:
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
3,525

 
157

 
220

 
740

 
4,642

Other
 
10,641

 

 

 
1,030

 
11,671

      Total consumer and other
 
14,166

 
157

 
220

 
1,770

 
16,313

 
 
 
 
 
 
 
 
 
 
 
Total gross loans and leases receivable
 
$
761,437

 
$
66,721

 
$
69,323

 
$
15,227

 
$
912,708

Category as a % of total portfolio
 
83.43
%
 
7.31
%
 
7.60
%
 
1.67
%
 
100.00
%
Past Due Financing Receivables
The delinquency aging of the loan and lease portfolio by class of receivable as of December 31, 2013 and 2012 were as follows:
As of December 31, 2013
 
30-59
days past due
 
60-89
days past due
 
Greater
than 90
days past due
 
Total past due
 
Current
 
Total loans
 
 
(Dollars in Thousands)
Accruing loans and leases
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
$

 
$

 
$

 
$

 
$
140,825

 
$
140,825

Non-owner occupied
 

 

 

 

 
341,412

 
341,412

Construction and land development
 

 

 

 

 
63,286

 
63,286

Multi-family
 

 

 

 

 
62,727

 
62,727

1-4 family
 

 

 

 

 
30,265

 
30,265

Commercial & industrial
 

 

 

 

 
285,541

 
285,541

Direct financing leases, net
 

 

 

 

 
26,065

 
26,065

Consumer and other:
 
 
 
 
 
 
 

 
 
 

Home equity and second mortgages
 

 

 

 

 
4,819

 
4,819

Other
 

 

 

 

 
11,177

 
11,177

Total
 
$

 
$

 
$

 
$

 
$
966,117

 
$
966,117

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

 
$

 
$
254

 
$
254

 
$
85

 
$
339

Non-owner occupied
 

 

 

 

 
283

 
283

Construction and land development
 

 

 

 

 
5,422

 
5,422

Multi-family
 

 

 

 

 
31

 
31

1-4 family
 

 
180

 
123

 
303

 
218

 
521

Commercial & industrial
 
1,944

 
1,407

 
53

 
3,404

 
4,607

 
8,011

Direct financing leases, net
 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 

 
 
 

Home equity and second mortgages
 

 

 
85

 
85

 
368

 
453

Other
 

 

 
795

 
795

 

 
795

Total
 
$
1,944

 
$
1,587

 
$
1,310

 
$
4,841

 
$
11,014

 
$
15,855

Total loans and leases
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
$

 
$

 
$
254

 
$
254

 
$
140,910

 
$
141,164

Non-owner occupied
 

 

 

 

 
341,695

 
341,695

Construction and land development
 

 

 

 

 
68,708

 
68,708

Multi-family
 

 

 

 

 
62,758

 
62,758

1-4 family
 

 
180

 
123

 
303

 
30,483

 
30,786

Commercial & industrial
 
1,944

 
1,407

 
53

 
3,404

 
290,148

 
293,552

Direct financing leases, net
 

 

 

 

 
26,065

 
26,065

Consumer and other:
 
 
 
 
 
 
 

 

 

Home equity and second mortgages
 

 

 
85

 
85

 
5,187

 
5,272

Other
 

 

 
795

 
795

 
11,177

 
11,972

Total
 
$
1,944

 
$
1,587

 
$
1,310

 
$
4,841

 
$
977,131

 
$
981,972

Percent of portfolio
 
0.20
%
 
0.16
%
 
0.13
%
 
0.49
%
 
99.51
%
 
100.00
%

As of December 31, 2012
 
30-59
days past due
 
60-89
days past due
 
Greater
than 90
days past due
 
Total past due
 
Current
 
Total loans
 
 
(Dollars in Thousands)
Accruing loans and leases
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
$
210

 
$

 
$

 
$
210

 
$
144,009

 
$
144,219

Non-owner occupied
 

 

 

 

 
320,789

 
320,789

Construction and land development
 

 

 

 

 
60,020

 
60,020

Multi-family
 

 

 

 

 
58,408

 
58,408

1-4 family
 

 

 

 

 
30,937

 
30,937

Commercial & industrial
 

 

 

 

 
253,616

 
253,616

Direct financing leases, net
 

 

 

 

 
15,926

 
15,926

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 

 

 

 

 
4,030

 
4,030

Other
 

 

 

 

 
10,641

 
10,641

Total
 
$
210

 
$

 
$

 
$
210

 
$
898,376

 
$
898,586

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

 
$

 
$
117

 
$
117

 
$
652

 
$
769

Non-owner occupied
 
2,415

 

 
444

 
2,859

 
12

 
2,871

Construction and land development
 

 

 
471

 
471

 
4,475

 
4,946

Multi-family
 

 

 

 

 
46

 
46

1-4 family
 
74

 

 
482

 
556

 
450

 
1,006

Commercial & industrial
 
57

 

 
560

 
617

 
2,225

 
2,842

Direct financing leases, net
 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 

 

 
121

 
121

 
491

 
612

Other
 

 

 
1,030

 
1,030

 

 
1,030

Total
 
$
2,546

 
$

 
$
3,225

 
$
5,771

 
$
8,351

 
$
14,122

Total loans and leases
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
$
210

 
$

 
$
117

 
$
327

 
$
144,661

 
$
144,988

Non-owner occupied
 
2,415

 

 
444

 
2,859

 
320,801

 
323,660

Construction and land development
 

 

 
471

 
471

 
64,495

 
64,966

Multi-family
 

 

 

 

 
58,454

 
58,454

1-4 family
 
74

 

 
482

 
556

 
31,387

 
31,943

Commercial & industrial
 
57

 

 
560

 
617

 
255,841

 
256,458

Direct financing leases, net
 

 

 

 

 
15,926

 
15,926

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 

 

 
121

 
121

 
4,521

 
4,642

Other
 

 

 
1,030

 
1,030

 
10,641

 
11,671

Total
 
$
2,756

 
$

 
$
3,225

 
$
5,981

 
$
906,727

 
$
912,708

Percent of portfolio
 
0.30
%
 
%
 
0.36
%
 
0.66
%
 
99.34
%
 
100.00
%
Schedule of Financing Receivables, Non Accrual Status
The Corporation’s total impaired assets consisted of the following at December 31, 2013 and 2012, respectively.

 
 
December 31,
2013
 
December 31,
2012
 
 
(Dollars in Thousands)
Non-accrual loans and leases
 
 
 
 
Commercial real estate:
 
 
 
 
Commercial real estate — owner occupied
 
$
339

 
$
769

Commercial real estate — non-owner occupied
 
283

 
2,871

Construction and land development
 
5,422

 
4,946

Multi-family
 
31

 
46

1-4 family
 
521

 
1,006

Total non-accrual commercial real estate
 
6,596

 
9,638

Commercial and industrial
 
8,011

 
2,842

Direct financing leases, net
 

 

Consumer and other:
 
 
 
 
Home equity and second mortgages
 
453

 
612

Other
 
795

 
1,030

Total non-accrual consumer and other loans
 
1,248

 
1,642

Total non-accrual loans and leases
 
15,855

 
14,122

Foreclosed properties, net
 
333

 
1,574

Total non-performing assets
 
16,188

 
15,696

Performing troubled debt restructurings
 
371

 
1,105

Total impaired assets
 
$
16,559

 
$
16,801


 
 
December 31,
2013
 
December 31,
2012
Total non-accrual loans and leases to gross loans and leases
 
1.61
%
 
1.55
%
Total non-performing assets to total gross loans and leases plus foreclosed properties, net
 
1.65

 
1.72

Total non-performing assets to total assets
 
1.28

 
1.28

Allowance for loan and lease losses to gross loans and leases
 
1.42

 
1.69

Allowance for loan and lease losses to non-accrual loans and leases
 
87.68

 
109.05

Troubled Debt Restructurings on Financing Receivables
 
 
As of December 31, 2013
 
As of December 31, 2012
 
 
Number
of
Loans
 
Pre-Modification
Recorded
Investment
 
Post-Modification
Recorded
Investment
 
Number
of
Loans
 
Pre-Modification
Recorded
Investment
 
Post-Modification
Recorded
Investment
 
 
(Dollars in Thousands)
Troubled debt restructurings:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate — owner occupied
 
1
 
$
110

 
$
84

 
5
 
$
338

 
$
303

Commercial real estate — non-owner occupied
 
3
 
385

 
283

 
5
 
885

 
803

Construction and land development
 
3
 
6,060

 
5,489

 
4
 
8,044

 
4,953

Multi-family
 
1
 
184

 
31

 
1
 
184

 
47

1-4 family
 
10
 
911

 
666

 
13
 
1,674

 
1,132

Commercial and industrial
 
5
 
1,935

 
565

 
7
 
2,250

 
931

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgage
 
6
 
752

 
580

 
7
 
865

 
726

Other
 
1
 
2,076

 
795

 
1
 
2,076

 
1,030

Total
 
30
 
$
12,413

 
$
8,493

 
43
 
$
16,316

 
$
9,925

Troubled Debt Restructurings by Modification Type
As of December 31, 2013 and 2012, our troubled debt restructurings grouped by type of concession were as follows:
 
 
As of December 31, 2013
 
As of December 31, 2012
 
 
Number
of
Loans
 
Recorded Investment
 
Number
of
Loans
 
Recorded Investment
 
 
(Dollars in Thousands)
Commercial real estate
 
 
 
 
 
 
 
 
   Extension of term
 
1

 
$
55

 
2

 
$
117

   Combination of extension and interest rate concession
 
17

 
6,498

 
26

 
7,121

Commercial and industrial
 
 
 
 
 
 
 
 
   Extension of term
 
1

 
49

 
3

 
241

   Combination of extension and interest rate concession
 
4

 
516

 
4

 
689

Consumer and other
 
 
 
 
 
 
 
 
   Extension of term
 
2

 
880

 
2

 
1,117

   Combination of extension and interest rate concession
 
5

 
495

 
6

 
640

Total
 
30

 
$
8,493

 
43

 
$
9,925

Impaired Financing Receivables
The following represents additional information regarding the Corporation’s impaired loans and leases by class:
 
 
Impaired Loans and Leases
 
 
As of and for the Year Ended December 31, 2013
 
 
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
 
$
339

 
$
339

 
$

 
$
715

 
$
57

 
$
50

 
$
7

Non-owner occupied
 
229

 
229

 

 
1,586

 
198

 
17

 
181

Construction and land development
 
5,489

 
8,160

 

 
5,777

 
203

 
3

 
200

Multi-family
 
31

 
398

 

 
366

 
93

 

 
93

1-4 family
 
244

 
244

 

 
405

 
31

 
34

 
(3
)
Commercial and industrial
 
555

 
766

 

 
434

 
97

 
114

 
(17
)
Direct financing leases, net
 

 

 

 
6

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
518

 
518

 

 
593

 
37

 
3

 
34

Other
 
795

 
1,461

 

 
942

 
100

 

 
100

Total
 
$
8,200

 
$
12,115

 
$

 
$
10,824

 
$
816

 
$
221

 
$
595

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

 
$

 
$

 
$

 
$

 
$

 
$

Non-owner occupied
 
54

 
94

 
54

 
88

 
6

 

 
6

Construction and land development
 

 

 

 

 

 

 

Multi-family
 

 

 

 

 

 

 

1-4 family
 
422

 
422

 
155

 
437

 
18

 

 
18

Commercial and industrial
 
7,488

 
7,488

 
131

 
670

 
42

 

 
42

Direct financing leases, net
 

 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
62

 
62

 
62

 
65

 
5

 

 
5

Other
 

 

 

 

 

 

 

Total
 
$
8,026

 
$
8,066

 
$
402

 
$
1,260

 
$
71

 
$

 
$
71

Total:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
$
339

 
$
339

 
$

 
$
715

 
$
57

 
$
50

 
$
7

Non-owner occupied
 
283

 
323

 
54

 
1,674

 
204

 
17

 
187

Construction and land development
 
5,489

 
8,160

 

 
5,777

 
203

 
3

 
200

Multi-family
 
31

 
398

 

 
366

 
93

 

 
93

1-4 family
 
666

 
666

 
155

 
842

 
49

 
34

 
15

Commercial and industrial
 
8,043

 
8,254

 
131

 
1,104

 
139

 
114

 
25

Direct financing leases, net
 

 

 

 
6

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
580

 
580

 
62

 
658

 
42

 
3

 
39

Other
 
795

 
1,461

 

 
942

 
100

 

 
100

Grand total
 
$
16,226

 
$
20,181

 
$
402

 
$
12,084

 
$
887

 
$
221

 
$
666

(1)
Average recorded investment is calculated primarily using daily average balances.
 
 
Impaired Loans and Leases
 
 
As of and for the Year Ended December 31, 2012
 
 
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
 
$
741

 
$
741

 
$

 
$
1,482

 
$
142

 
$
2

 
$
140

   Non-owner occupied
 
648

 
648

 

 
1,239

 
222

 
207

 
15

   Construction and land development
 
4,946

 
8,537

 

 
5,834

 
246

 
24

 
222

   Multi-family
 
47

 
414

 

 
313

 
69

 
60

 
9

   1-4 family
 
544

 
677

 

 
2,213

 
151

 

 
151

Commercial and industrial
 
2,394

 
2,404

 

 
1,987

 
163

 
25

 
138

Direct financing leases, net
 

 

 

 
4

 

 
1

 
(1
)
Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Home equity and second mortgages
 
656

 
657

 

 
913

 
55

 
1

 
54

   Other
 
1,030

 
1,620

 

 
1,150

 
113

 
1

 
112

      Total
 
$
11,006

 
$
15,698

 
$

 
$
15,135

 
$
1,161

 
$
321

 
$
840

With impairment reserve recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Owner occupied
 
$
28

 
$
28

 
$
16

 
$
30

 
$
2

 
$

 
$
2

   Non-owner occupied
 
2,582

 
2,582

 
829

 
162

 
33

 

 
33

   Construction and land development
 
465

 
465

 
174

 
528

 
15

 

 
15

   Multi-family
 

 

 

 

 

 

 

   1-4 family
 
614

 
614

 
224

 
637

 
36

 

 
36

Commercial and industrial
 
447

 
3,137

 
187

 
1,350

 
178

 

 
178

Direct financing leases, net
 

 

 

 

 

 

 

Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Home equity and second mortgages
 
85

 
85

 
87

 
103

 
7

 

 
7

   Other
 

 

 

 

 

 

 

      Total
 
$
4,221

 
$
6,911

 
$
1,517

 
$
2,810

 
$
271

 
$

 
$
271

Total:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Owner occupied
 
$
769

 
$
769

 
$
16

 
$
1,512

 
$
144

 
$
2

 
$
142

   Non-owner occupied
 
3,230

 
3,230

 
829

 
1,401

 
255

 
207

 
48

   Construction and land development
 
5,411

 
9,002

 
174

 
6,362

 
261

 
24

 
237

   Multi-family
 
47

 
414

 

 
313

 
69

 
60

 
9

   1-4 family
 
1,158

 
1,291

 
224

 
2,850

 
187

 

 
187

Commercial and industrial
 
2,841

 
5,541

 
187

 
3,337

 
341

 
25

 
316

Direct financing leases, net
 

 

 

 
4

 

 
1

 
(1
)
Consumer and other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity and second mortgages
 
741

 
742

 
87

 
1,016

 
62

 
1

 
61

Other
 
1,030

 
1,620

 

 
1,150

 
113

 
1

 
112

      Grand total
 
$
15,227

 
$
22,609

 
$
1,517

 
$
17,945

 
$
1,432

 
$
321

 
$
1,111

(1)
Average recorded investment is calculated primarily using daily average balances.
Allowance for Credit Losses on Financing Receivables
A summary of the activity in the allowance for loan and lease losses by portfolio segment is as follows:

 
 
As of and for the Year Ended December 31, 2013
 
 
Commercial
real estate
 
Commercial
and
industrial
 
Consumer
and other
 
Direct
financing
leases, net
 
Total
 
 
(Dollars in Thousands)
Allowance for credit losses:
 
 
 
 
 
 
 
 
 
 
Beginning balance
 
$
10,693

 
$
4,129

 
$
371

 
$
207

 
$
15,400

Charge-offs
 
(896
)
 
(14
)
 
(4
)
 

 
(914
)
Recoveries
 
353

 
11

 
5

 
5

 
374

Provision
 
(1,095
)
 
109

 
(99
)
 
126

 
(959
)
Ending balance
 
$
9,055

 
$
4,235

 
$
273

 
$
338

 
$
13,901

Ending balance: individually evaluated for impairment
 
$
209

 
$
131

 
$
62

 
$

 
$
402

Ending balance: collectively evaluated for impairment
 
$
8,846

 
$
4,104

 
$
211

 
$
338

 
$
13,499

Ending balance: loans acquired with deteriorated credit quality
 
$

 
$

 
$

 
$

 
$

Loans and lease receivables:
 
 
 
 
 
 
 
 
 
 
Ending balance, gross
 
$
645,111

 
$
293,552

 
$
17,244

 
$
26,065

 
$
981,972

Ending balance: individually evaluated for impairment
 
$
5,379

 
$
8,043

 
$
1,375

 
$

 
$
14,797

Ending balance: collectively evaluated for impairment
 
$
638,303

 
$
285,509

 
$
15,869

 
$
26,065

 
$
965,746

Ending balance: loans acquired with deteriorated credit quality
 
$
1,429

 
$

 
$

 
$

 
$
1,429

Allowance as % of gross loans
 
1.40
%
 
1.44
%
 
1.58
%
 
1.30
%
 
1.42
%

 
 
As of and for the Year Ended December 31, 2012
 
 
Commercial
real estate
 
Commercial
and
industrial
 
Consumer
and other
 
Direct
financing
leases, net
 
Total
 
 
(Dollars in Thousands)
Allowance for credit losses:
 
 
 
 
 
 
 
 
 
 
Beginning balance
 
$
9,554

 
$
3,977

 
$
384

 
$
240

 
$
14,155

Charge-offs
 
(612
)
 
(2,739
)
 
(128
)
 

 
(3,479
)
Recoveries
 
375

 
66

 
40

 

 
481

Provision
 
1,376

 
2,825

 
75

 
(33
)
 
4,243

Ending balance
 
$
10,693

 
$
4,129

 
$
371

 
$
207

 
$
15,400

Ending balance: individually evaluated for impairment
 
$
1,244

 
$
186

 
$
87

 
$

 
$
1,517

Ending balance: collectively evaluated for impairment
 
$
9,449

 
$
3,943

 
$
284

 
$
207

 
$
13,883

Ending balance: loans acquired with deteriorated credit quality
 
$

 
$

 
$

 
$

 
$

Loans and lease receivables:
 
 
 
 
 
 
 
 
 
 
Ending balance, gross
 
$
624,011

 
$
256,458

 
$
16,313

 
$
15,926

 
$
912,708

Ending balance: individually evaluated for impairment
 
$
10,614

 
$
2,842

 
$
1,771

 
$

 
$
15,227

Ending balance: collectively evaluated for impairment
 
$
613,397

 
$
253,616

 
$
14,542

 
$
15,926

 
$
897,481

Ending balance: loans acquired with deteriorated credit quality
 
$

 
$

 
$

 
$

 
$

Allowance as % of gross loans
 
1.71
%
 
1.61
%
 
2.27
%
 
1.30
%
 
1.69
%
Net Investment In Direct Financing Leases
The Corporation’s net investment in direct financing leases consists of the following:
 
 
 
As of December 31,
 
 
2013
 
2012
 
 
(In Thousands)
Minimum lease payments receivable
 
$
24,658

 
$
12,951

Estimated unguaranteed residual values in leased property
 
4,546

 
4,366

Initial direct costs
 
226

 
29

Less unearned lease and residual income
 
(3,365
)
 
(1,420
)
Investment in commercial direct financing leases
 
$
26,065

 
$
15,926

Schedule of Future Minimum Lease Payments for Capital Leases
Future aggregate maturities of minimum lease payments to be received are as follows:
 
(In Thousands)
 
 
Maturities during year ended December 31,
 
 
2014
 
$
6,429

2015
 
5,332

2016
 
4,256

2017
 
3,214

2018
 
2,494

Thereafter
 
2,933

 
 
$
24,658