XML 34 R33.htm IDEA: XBRL DOCUMENT v2.4.0.8
LOANS, ALLOWANCE FOR LOAN LOSSES AND CREDIT QUALITY (Tables)
12 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Loans, Allowance for Loan Losses and Credit Quality [Abstract]    
Schedule of Allowance for Loan Losses
The following table summarizes changes in the allowance for loan losses by loan category and bifurcates the amount of allowance allocated to each loan category based on collective impairment analysis and loans evaluated individually for impairment:
 
December 31, 2013
 

Commercial
and
Industrial
 
Commercial
Real Estate
 
Commercial
Construction
 
Small
Business
 
Residential
Real
Estate
 
Home
Equity
 
Other Consumer
 
Total
 
 
(Dollars in thousands)
 
Allowance for loan losses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
13,461

 
$
22,598

 
$
2,811

 
$
1,524

 
$
2,930

 
$
7,703

 
$
807

 
$
51,834

  
Charge-offs
(2,683
)
 
(3,587
)
 
(308
)
 
(773
)
 
(622
)
 
(1,370
)
 
(1,175
)
 
(10,518
)
  
Recoveries
272

 
206

 
100

 
279

 
143

 
135

 
588

 
1,723

  
Provision
4,572

 
5,324

 
768

 
185

 
309

 
(1,432
)
 
474

 
10,200

  
Ending balance
$
15,622

 
$
24,541

 
$
3,371

 
$
1,215

 
$
2,760

 
$
5,036

 
$
694

 
$
53,239

  
Ending balance: individually evaluated for impairment
$
1,150

 
$
765

 
$

 
$
109

 
$
1,564

 
$
116

 
$
70

 
$
3,774

  
Ending balance: collectively evaluated for impairment
$
14,472

 
$
23,776

 
$
3,371

 
$
1,106

 
$
1,196

 
$
4,920

 
$
624

 
$
49,465

  
Financing receivables
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance: total loans by group
$
784,202

 
$
2,249,260

 
$
223,859

 
$
77,240

 
$
541,443

 
$
822,141

 
$
20,162

 
$
4,718,307

(1)
Ending balance: individually evaluated for impairment
$
9,148

 
$
39,516

 
$
100

 
$
1,903

 
$
15,200

 
$
4,890

 
$
1,298

 
$
72,055

  
Ending balance: purchase credit impaired loans
$
1

 
$
18,612

 
$
197

 
$

 
$
10,389

 
$
326

 
$
19

 
$
29,544

 
Ending balance: collectively evaluated for impairment
$
775,053

 
$
2,191,132

 
$
223,562

 
$
75,337

 
$
515,854

 
$
816,925

 
$
18,845

 
$
4,616,708

  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2012
 

Commercial
and
Industrial
 
Commercial
Real Estate
 
Commercial
Construction
 
Small
Business
 
Residential
Real
Estate
 
Home
Equity
 
Other Consumer
 
Total
 
 
(Dollars in thousands)
 
Allowance for loan losses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
11,682

 
$
23,514

 
$
2,076

 
$
1,896

 
$
3,113

 
$
4,597

 
$
1,382

 
$
48,260

  
Charge-offs
(6,191
)
 
(4,348
)
 

 
(616
)
 
(1,094
)
 
(3,178
)
 
(1,165
)
 
(16,592
)
  
Recoveries
963

 
188

 

 
134

 
151

 
93

 
581

 
2,110

  
Provision
$
7,007

 
$
3,244

 
$
735

 
$
110

 
$
760

 
$
6,191

 
$
9

 
$
18,056

  
Ending balance
$
13,461

 
$
22,598

 
$
2,811

 
$
1,524

 
$
2,930

 
$
7,703

 
$
807

 
$
51,834

  
Ending balance: individually evaluated for impairment
$
1,084

 
$
516

 
$

 
$
353

 
$
1,302

 
$
35

 
$
130

 
$
3,420

  
Ending balance: collectively evaluated for impairment
$
12,377

 
$
22,082

 
$
2,811

 
$
1,171

 
$
1,628

 
$
7,668

 
$
677

 
$
48,414

  
Financing receivables
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance: total loans by group
$
687,511

 
$
2,122,153

 
$
188,768

 
$
78,594

 
$
612,881

 
$
802,149

 
$
26,955

 
$
4,519,011

(1)
Ending balance: individually evaluated for impairment
$
8,575

 
$
33,868

 
$

 
$
2,279

 
$
15,373

 
$
4,435

 
$
2,129

 
$
66,659

  
Ending balance: purchase credit impaired loans
$

 
$
21,853

 
$

 
$

 
$
9,821

 
$
380

 
$

 
$
32,054

 
Ending balance: collectively evaluated for impairment
$
678,936

 
$
2,066,432

 
$
188,768

 
$
76,315

 
$
587,687

 
$
797,334

 
$
24,826

 
$
4,420,298

  
 
December 31, 2011
 

Commercial
and
Industrial
 
Commercial
Real Estate
 
Commercial
Construction
 
Small
Business
 
Residential
Real
Estate
 

Home
Equity
 
Other Consumer
 
Total
 
 
(Dollars in thousands)
 
Allowance for loan losses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
10,423

 
$
21,939

 
$
2,145

 
$
3,740

 
$
2,915

 
$
3,369

 
$
1,724

 
$
46,255

  
Charge-offs
(2,888
)
 
(2,631
)
 
(769
)
 
(1,190
)
 
(559
)
 
(1,626
)
 
(1,678
)
 
(11,341
)
  
Recoveries
420

 
97

 
500

 
160

 

 
52

 
635

 
1,864

  
Provision
3,727

 
4,109

 
200

 
(814
)
 
757

 
2,802

 
701

 
11,482

  
Ending balance
$
11,682

 
$
23,514

 
$
2,076

 
$
1,896

 
$
3,113

 
$
4,597

 
$
1,382

 
$
48,260

  
Ending balance: individually evaluated for impairment
$
562

 
$
457

 
$

 
$
148

 
$
1,245

 
$
31

 
$
239

 
$
2,682

  
Ending balance: collectively evaluated for impairment
$
11,120

 
$
23,057

 
$
2,076

 
$
1,748

 
$
1,868

 
$
4,566

 
$
1,143

 
$
45,578

  
Financing receivables
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance: total loans by group
$
575,716

 
$
1,847,654

 
$
128,904

 
$
78,509

 
$
426,201

 
$
696,063

 
$
41,343

 
$
3,794,390

(1)
Ending balance: individually evaluated for impairment
$
5,608

 
$
37,476

 
$
843

 
$
2,326

 
$
12,984

 
$
326

 
$
2,138

 
$
61,701

  
Ending balance: collectively evaluated for impairment
$
570,108

 
$
1,810,178

 
$
128,061

 
$
76,183

 
$
413,217

 
$
695,737

 
$
39,205

 
$
3,732,689

  
(1)
The amount of deferred fees included in the ending balance was $2.3 million, $3.1 million, and $2.9 million at December 31, 2013, 2012, and 2011, respectively.
 
Schedule of Internal Risk-Rating Categories for the Company's Commercial Portfolio
The following table details the internal risk-rating categories for the Company’s commercial portfolio:
 
 
 
December 31, 2013
Category
Risk
Rating
 
Commercial and
Industrial
 
Commercial Real
Estate
 
Commercial
Construction
 
Small Business
 
Total
 
 
 
(Dollars in thousands)
Pass
1 - 6
 
$
736,996

 
$
2,068,995

 
$
210,372

 
$
71,514

 
$
3,087,877

Potential weakness
7
 
21,841

 
91,984

 
8,608

 
3,031

 
125,464

Definite weakness
8
 
24,409

 
85,767

 
4,779

 
2,552

 
117,507

Partial loss probable
9
 
956

 
2,514

 
100

 
143

 
3,713

Definite loss
10
 

 

 

 

 

Total
 
 
$
784,202

 
$
2,249,260

 
$
223,859

 
$
77,240

 
$
3,334,561

 
 
 
December 31, 2012
Category
Risk
Rating
 
Commercial and
Industrial
 
Commercial Real
Estate
 
Commercial
Construction
 
Small Business
 
Total
 
 
 
(Dollars in thousands)
Pass
1 - 6
 
$
647,984

 
$
1,928,148

 
$
177,693

 
$
71,231

 
$
2,825,056

Potential weakness
7
 
16,420

 
92,651

 
6,195

 
3,213

 
118,479

Definite weakness
8
 
21,979

 
98,688

 
4,880

 
4,080

 
129,627

Partial loss probable
9
 
1,128

 
2,666

 

 
70

 
3,864

Definite loss
10
 

 

 

 

 

Total
 
 
$
687,511

 
$
2,122,153

 
$
188,768

 
$
78,594

 
$
3,077,026

 
Schedule of Weighted Average FICO Scores and Weighted Average Combined LTV Ratio
The following table shows the weighted average FICO scores and the weighted average combined LTV ratio, exclusive of loans acquired in the year of acquisition, for the periods indicated below:
 
December 31
 
2013
 
2012
Residential portfolio
 
 
 
FICO score (re-scored)(1)
738

 
727

LTV (re-valued)(2)
67.0
%
 
67.0
%
Home equity portfolio
 
 
 
FICO score (re-scored)(1)
763

 
763

LTV (re-valued)(2)
53.0
%
 
54.0
%
(1)
The average FICO scores above are based upon rescores available from November and actual score data for loans booked between December 1 and December 31, for the years indicated.
(2)
The combined LTV ratios for December 31, 2013 are based upon updated automated valuations as of February 28, 2013 and actual score data for loans booked from March 1, 2013 through December 31, 2013. The combined LTV ratios for December 31, 2012 are based upon updated automated valuations as of November 30, 2011 and actual score data for loans booked from December 1, 2011 through December 31, 2012.
 
Schedule of Nonaccrual Loans
The following table shows nonaccrual loans at the dates indicated:
 
December 31
 
2013
 
2012
 
(Dollars in thousands)
Commercial and industrial
$
4,178

 
$
2,666

Commercial real estate
11,734

 
6,574

Commercial construction
100

 

Small business
633

 
570

Residential real estate
10,329

 
11,472

Home equity
7,068

 
7,311

Other consumer
92

 
121

Total nonaccrual loans(1)
$
34,134

 
$
28,714


(1)
Included in these amounts were $7.5 million and $6.6 million nonaccruing TDRs at December 31, 2013 and 2012, respectively.
 
Schedule of the Age Analysis of Past Due Financing Receivables
The following table shows the age analysis of past due financing receivables as of the dates indicated:
 
December 31, 2013
 
30-59 days
 
60-89 days
 
90 days or more
 
Total Past Due
 
Current
 
Total
Financing
Receivables
 
Recorded
Investment
>90 Days
and Accruing
 
Number
of Loans
 
Principal
Balance
 
Number
of Loans
 
Principal
Balance
 
Number
of Loans
 
Principal
Balance
 
Number
of Loans
 
Principal
Balance
 
 
(Dollars in thousands)
Commercial and industrial
9

 
$
743

 
6

 
$
327

 
20

 
$
3,763

 
35

 
$
4,833

 
$
779,369

 
$
784,202

 
$

Commercial real estate
21

 
8,643

 
2

 
356

 
30

 
8,155

 
53

 
17,154

 
2,232,106

 
2,249,260

 

Commercial construction
1

 
847

 

 

 
1

 
100

 
2

 
947

 
222,912

 
223,859

 

Small business
18

 
353

 
6

 
227

 
14

 
247

 
38

 
827

 
76,413

 
77,240

 

Residential real estate
23

 
2,903

 
8

 
1,630

 
39

 
6,648

 
70

 
11,181

 
530,262

 
541,443

 
462

Home equity
27

 
1,922

 
8

 
852

 
23

 
2,055

 
58

 
4,829

 
817,312

 
822,141

 

Other consumer
110

 
514

 
30

 
106

 
34

 
148

 
174

 
768

 
19,394

 
20,162

 
63

Total
209

 
$
15,925

 
60

 
$
3,498

 
161

 
$
21,116

 
430

 
$
40,539

 
$
4,677,768

 
$
4,718,307

 
$
525


 
December 31, 2012
 
30-59 days
 
60-89 days
 
90 days or more
 
Total Past Due
 
Current
 
Total
Financing
Receivables
 
Recorded
Investment
>90 Days
and Accruing
 
Number
of Loans
 
Principal
Balance
 
Number
of Loans
 
Principal
Balance
 
Number
of Loans
 
Principal
Balance
 
Number
of Loans
 
Principal
Balance
 
 
(Dollars in thousands)
Commercial and industrial
14

 
$
1,305

 
7

 
$
336

 
23

 
$
1,875

 
44

 
$
3,516

 
$
683,995

 
$
687,511

 
$

Commercial real estate
19

 
5,028

 
8

 
2,316

 
31

 
6,054

 
58

 
13,398

 
2,108,755

 
2,122,153

 

Commercial construction

 

 

 

 

 

 

 

 
188,768

 
188,768

 

Small business
20

 
750

 
8

 
94

 
10

 
320

 
38

 
1,164

 
77,430

 
78,594

 

Residential real estate
17

 
3,053

 
7

 
1,848

 
40

 
7,501

 
64

 
12,402

 
600,479

 
612,881

 

Home equity
32

 
2,756

 
10

 
632

 
17

 
1,392

 
59

 
4,780

 
797,369

 
802,149

 

Other consumer
208

 
1,217

 
32

 
224

 
28

 
153

 
268

 
1,594

 
25,361

 
26,955

 
52

Total
310

 
$
14,109

 
72

 
$
5,450

 
149

 
$
17,295

 
531

 
$
36,854

 
$
4,482,157

 
$
4,519,011

 
$
52

 
Schedule of Troubled Debt Restructuring and Other Pertinent Information
The following table shows the Company’s total TDRs and other pertinent information as of the dates indicated:
 
December 31
 
2013
 
2012
 
(Dollars in thousands)
TDRs on accrual status
$
38,410

 
$
46,764

TDRs on nonaccrual status
7,454

 
6,554

Total TDRs
$
45,864

 
$
53,318

Amount of specific reserves included in the allowance for loan loss associated with TDRs:
$
2,474

 
$
3,049

Additional commitments to lend to a borrower who has been a party to a TDR:
$
1,877

 
$
1,847

 
Schedule of Troubled Debt Restructuring Modifications
The following table shows the modifications which occurred during the periods indicated and the change in the recorded investment subsequent to the modifications occurring:
 
Years Ended December 31
 
2013
 
Number
of Contracts
 
Pre-Modification
Outstanding Recorded
Investment
 
Post-Modification
Outstanding Recorded
Investment(1)
 
(Dollars in thousands)

 
 
 
 
 
Commercial & industrial
11

 
$
732

 
$
732

Commercial real estate
9

 
8,100

 
8,100

Small business
12

 
556

 
556

Residential real estate
9

 
2,401

 
2,427

Home equity
17

 
1,347

 
1,347

Other consumer
9

 
27

 
27

Total
67

 
$
13,163

 
$
13,189

 
 
 
 
 
 

2012
Commercial & industrial
18

 
$
3,372

 
$
3,372

Commercial real estate
15

 
7,121

 
7,121

Small business
14

 
621

 
621

Residential real estate
20

 
3,495

 
3,499

Home equity
20

 
1,195

 
1,198

Other consumer
33

 
328

 
329

Total
120

 
$
16,132

 
$
16,140


 
 
 
 
 
 
2011
Commercial & industrial
11

 
$
1,165

 
$
1,165

Commercial real estate
17

 
8,707

 
8,707

Small business
37

 
1,270

 
1,270

Residential real estate
16

 
3,460

 
3,536

Home equity
2

 
101

 
101

Other consumer
89

 
985

 
985

Total
172

 
$
15,688

 
$
15,764

(1)
The post-modification balances represent the balance of the loan on the date of modification. These amounts may show an increase when modifications include a capitalization of interest.
 
Schedule of Post-Modification Balance of Troubled Debt Restructuring by Type of Modification
The following table shows the Company’s post-modification balance of TDRs listed by type of modification as of the periods indicated:
 
Years Ended December 31
 
2013
 
2012
 
2011
 
(Dollars in thousands)
Extended maturity
$
3,582

 
$
5,867

 
$
5,216

Adjusted interest rate

 
2,182

 
1,746

Combination rate & maturity
8,917

 
5,007

 
8,802

Court ordered concession
690

 
3,084

 

Total
$
13,189

 
$
16,140

 
$
15,764

 
Schedule of Troubled Debt Restructurings Which Have Subsequently Defaulted
The following table shows the loans that have been modified during the past twelve months which have subsequently defaulted during the periods indicated:
 
Years Ended December 31
 
2013
 
2012
 
2011
 
Number
of Contracts
 
Recorded
Investment
 
Number
of Contracts
 
Recorded
Investment
 
Number
of Contracts
 
Recorded
Investment
 
(Dollars in thousands)
Troubled debt restructurings that subsequently defaulted
 
 
 
 
 
 
 
 
 
 
 
Commercial & industrial

 
$

 
1

 
$
231

 

 
$

Commercial real estate
1

 
176

 
3

 
696

 

 

Small business

 

 

 

 
5

 
75

Residential real estate

 

 
1

 
238

 

 

Other consumer
1

 
1

 

 

 
1

 
22

Subtotal
2

 
$
177

 
5

 
$
1,165

 
6

 
$
97

 
Schedule of Impaired Loans by Loan Portfolio
The table below sets forth information regarding the Company’s impaired loans as of the dates indicated:
 
Years Ended December 31
 
2013
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
(Dollars in thousands)
With no related allowance recorded
 
 
 
 
 
 
 
 
 
Commercial & industrial
$
7,147

 
$
7,288

 
$

 
$
7,338

 
$
338

Commercial real estate
14,283

 
15,891

 

 
15,728

 
1,075

Commercial construction
100

 
408

 

 
1,105

 
43

Small business
1,474

 
1,805

 

 
1,854

 
121

Residential real estate
1,972

 
2,026

 

 
2,021

 
95

Home equity
4,263

 
4,322

 

 
4,335

 
202

Other consumer
446

 
446

 

 
515

 
41

Subtotal
29,685

 
32,186

 

 
32,896

 
1,915

With an allowance recorded
 
 
 
 
 
 
 
 
 
Commercial & industrial
$
2,001

 
$
2,045

 
$
1,150

 
$
2,572

 
$
125

Commercial real estate
25,233

 
25,377

 
765

 
25,595

 
1,326

Commercial construction

 

 

 

 

Small business
429

 
462

 
109

 
459

 
28

Residential real estate
13,228

 
14,197

 
1,564

 
13,405

 
515

Home equity
627

 
694

 
116

 
642

 
26

Other consumer
852

 
856

 
70

 
954

 
33

Subtotal
42,370

 
43,631

 
3,774

 
43,627

 
2,053

Total
$
72,055

 
$
75,817

 
$
3,774

 
$
76,523

 
$
3,968

 
2012
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
(Dollars in thousands)
With no related allowance recorded
 
 
 
 
 
 
 
 
 
Commercial & industrial
$
5,849

 
$
7,343

 
$

 
$
6,993

 
$
391

Commercial real estate
12,999

 
13,698

 

 
13,984

 
952

Commercial construction

 

 

 

 

Small business
1,085

 
1,147

 

 
1,217

 
80

Residential real estate
2,545

 
2,630

 

 
2,589

 
118

Home equity
4,119

 
4,166

 

 
4,190

 
195

Other consumer
700

 
705

 

 
858

 
72

Subtotal
27,297

 
29,689

 

 
29,831

 
1,808

With an allowance recorded
 
 
 
 
 
 
 
 
 
Commercial & industrial
$
2,726

 
$
2,851

 
$
1,084

 
$
2,883

 
$
143

Commercial real estate
20,869

 
21,438

 
516

 
21,678

 
1,340

Commercial construction

 

 

 

 

Small business
1,194

 
1,228

 
353

 
1,255

 
77

Residential real estate
12,828

 
13,601

 
1,302

 
13,014

 
560

Home equity
316

 
389

 
35

 
324

 
23

Other consumer
1,429

 
1,453

 
130

 
1,610

 
60

Subtotal
39,362

 
40,960

 
3,420

 
40,764

 
2,203

Total
$
66,659

 
$
70,649

 
$
3,420

 
$
70,595

 
$
4,011

 
2011
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
(Dollars in thousands)
With no related allowance recorded
 
 
 
 
 
 
 
 
 
Commercial & industrial
$
3,380

 
$
4,365

 
$

 
$
4,672

 
$
300

Commercial real estate
19,433

 
20,010

 

 
19,760

 
1,365

Commercial construction
843

 
843

 

 
839

 
59

Small business
1,131

 
1,193

 

 
1,199

 
84

Residential real estate

 

 

 

 

Home equity
22

 
22

 

 
22

 
1

Other consumer
31

 
32

 

 
35

 
3

Subtotal
24,840

 
26,465

 

 
26,527

 
1,812

With an allowance recorded
 
 
 
 
 
 
 
 
 
Commercial & industrial
$
2,228

 
$
2,280

 
$
562

 
$
2,244

 
$
99

Commercial real estate
18,043

 
19,344

 
457

 
19,951

 
1,173

Commercial construction

 

 

 

 

Small business
1,195

 
1,218

 
148

 
1,292

 
73

Residential real estate
12,984

 
13,651

 
1,245

 
13,059

 
512

Home equity
304

 
349

 
31

 
316

 
19

Other consumer
2,107

 
2,125

 
239

 
1,928

 
73

Subtotal
36,861

 
38,967

 
2,682

 
38,790

 
1,949

Total
$
61,701

 
$
65,432

 
$
2,682

 
$
65,317

 
$
3,761

 
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities Acquired During Period [Table Text Block]
The following table displays certain information pertaining to purchased credit impaired loans at the dates indicated:
 
 
Mayflower Acquisition
 Central Acquisition
 
 
November 15, 2013
November 9, 2012
 
 
(Dollars in thousands)
Contractually required principal and interest payments receivable
(1)
$
4,440

$
47,548

Less: expected cash flows
(1)
3,144

38,815

Initial nonaccretable difference
 
$
1,296

$
8,733

 
 
 
 
Expected cash flows
(1)
$
3,144

$
38,815

Less: fair value (initial carrying amount)
 
2,758

35,720

Accretable Yield
 
$
386

$
3,095

(1) Reflective of anticipated prepayments.
The following is a summary of these PCI loans associated with the acquisition:
 
 
(Dollars in thousands)
Contractually required principal and interest at acquisition
 
$
47,548

Contractual cash flows not expected to be collected
 
(8,733
)
Expected cash flows at acquisition
 
38,815

Interest component of expected cash flows
 
(3,095
)
Basis in PCI loans at acquisition - estimated fair value
 
$
35,720

Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Accretable Yield Movement Schedule [Table Text Block]
The following table summarizes activity in the accretable yield for the PCI loan portfolio:
 
 
2013
 
2012
 
 
(Dollars in thousands)
Beginning balance
 
$
2,464

 
$

Acquisition
 
386

 
3,095

Accretion
 
(1,812
)
 
(903
)
Other change in expected cash flows (2)
 
1,142

 

Reclassification from nonaccretable difference for loans with improved cash flows (1)
 
334

 
272

Ending balance
 
$
2,514

 
$
2,464

(1)
Results in increased interest income during the period in which the loan paid off.
(2)
Represents changes in cash flows expected to be collected and resulting in increased interest income as a prospective yield adjustment over the remaining life of the loan(s).

 
Schedule of Loans to Insiders
Annual activity consists of the following at the periods indicated:
 
2013
 
2012
 
(Dollars in thousands)
Principal balance of loans outstanding at beginning of year
$
47,859

 
$
41,184

Loan advances
107,461

 
89,666

Loan payments/payoffs (1)
(102,810
)
 
(82,991
)
Principal balance of loans outstanding at end of year
$
52,510

 
$
47,859

(1)
Includes the removal of $900,000 related to a director who retired during 2012, and no longer considered an insider. Amount does not reflect an actual payoff of a loan.