XML 32 R26.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Loans and the Allowance for Credit Losses (Tables)
3 Months Ended
Mar. 31, 2024
Financing Receivable, Allowance for Credit Loss [Line Items]  
Schedule of Recorded Investment in Loans by Category

The recorded investment in loans is presented in the Consolidated Balance Sheets net of deferred loan fees and costs, and discounts on purchased loans. Net deferred loan costs were $11.8 million and $11.5 million at March 31, 2024 and December 31, 2023, respectively. The unaccreted discount on purchased loans from acquisitions was $12.7 million at March 31, 2024 and $13.5 million at December 31, 2023.

 

 

 

March 31,

 

 

December 31,

 

(unaudited, in thousands)

 

2024

 

 

2023

 

Commercial real estate:

 

 

 

 

 

 

Land and construction

 

$

1,087,649

 

 

$

1,055,865

 

Improved property

 

 

5,667,284

 

 

 

5,509,583

 

Total commercial real estate

 

 

6,754,933

 

 

 

6,565,448

 

Commercial and industrial

 

 

1,683,172

 

 

 

1,670,659

 

Residential real estate

 

 

2,469,357

 

 

 

2,438,574

 

Home equity

 

 

740,973

 

 

 

734,219

 

Consumer

 

 

224,732

 

 

 

229,561

 

Total portfolio loans

 

 

11,873,167

 

 

 

11,638,461

 

Loans held for sale

 

 

12,472

 

 

 

16,354

 

Total loans

 

$

11,885,639

 

 

$

11,654,815

 

Summary of Changes in Allowance for Credit Losses

The following tables summarize changes in the allowance for credit losses applicable to each category of the loan portfolio:

 

 

 

Allowance for Credit Losses By Category

 

 

 

For the Three Months Ended March 31, 2024 and 2023

 

(unaudited, in thousands)

 

Commercial
Real Estate -
Land and
Construction

 

 

Commercial
Real Estate-
Improved
Property

 

 

Commercial
& Industrial

 

 

Residential
Real Estate

 

 

Home
Equity

 

 

Consumer

 

 

Deposit
Overdrafts (1)

 

 

Total

 

Balance at December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit
   losses - loans

 

$

7,123

 

 

$

59,351

 

 

$

36,644

 

 

$

21,218

 

 

$

1,017

 

 

$

3,956

 

 

$

1,366

 

 

$

130,675

 

Allowance for credit
   losses - loan commitments

 

 

6,894

 

 

 

 

 

 

429

 

 

 

1,276

 

 

 

5

 

 

 

 

 

 

 

 

 

8,604

 

Total beginning allowance for credit
   losses - loans and loan
   commitments

 

 

14,017

 

 

 

59,351

 

 

 

37,073

 

 

 

22,494

 

 

 

1,022

 

 

 

3,956

 

 

 

1,366

 

 

 

139,279

 

Provision for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

858

 

 

 

(3,621

)

 

 

5,806

 

 

 

650

 

 

 

25

 

 

 

538

 

 

 

194

 

 

 

4,450

 

Provision for loan commitments

 

 

(568

)

 

 

 

 

 

124

 

 

 

9

 

 

 

6

 

 

 

 

 

 

 

 

 

(429

)

Total provision for credit
   losses - loans and loan
   commitments (2)

 

 

290

 

 

 

(3,621

)

 

 

5,930

 

 

 

659

 

 

 

31

 

 

 

538

 

 

 

194

 

 

 

4,021

 

Charge-offs

 

 

(813

)

 

 

(58

)

 

 

(4,810

)

 

 

(135

)

 

 

(216

)

 

 

(1,098

)

 

 

(453

)

 

 

(7,583

)

Recoveries

 

 

 

 

 

432

 

 

 

401

 

 

 

34

 

 

 

198

 

 

 

455

 

 

 

128

 

 

 

1,648

 

Net (charge-offs) recoveries

 

 

(813

)

 

 

374

 

 

 

(4,409

)

 

 

(101

)

 

 

(18

)

 

 

(643

)

 

 

(325

)

 

 

(5,935

)

Balance at March 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit
   losses - loans

 

 

7,168

 

 

 

56,104

 

 

 

38,041

 

 

 

21,767

 

 

 

1,024

 

 

 

3,851

 

 

 

1,235

 

 

 

129,190

 

Allowance for credit
   losses - loan commitments

 

 

6,326

 

 

 

 

 

 

553

 

 

 

1,285

 

 

 

11

 

 

 

 

 

 

 

 

 

8,175

 

Total ending allowance for credit
   losses - loans and loan
   commitments

 

$

13,494

 

 

$

56,104

 

 

$

38,594

 

 

$

23,052

 

 

$

1,035

 

 

$

3,851

 

 

$

1,235

 

 

$

137,365

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit
   losses - loans

 

$

6,737

 

 

$

52,659

 

 

$

31,540

 

 

$

18,208

 

 

$

4,234

 

 

$

3,127

 

 

$

1,285

 

 

$

117,790

 

Allowance for credit
   losses - loan commitments

 

 

6,025

 

 

 

 

 

 

 

 

 

2,215

 

 

 

128

 

 

 

 

 

 

 

 

 

8,368

 

Total beginning allowance for credit
   losses - loans and loan
   commitments

 

 

12,762

 

 

 

52,659

 

 

 

31,540

 

 

 

20,423

 

 

 

4,362

 

 

 

3,127

 

 

 

1,285

 

 

 

126,158

 

Provision for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

(1,440

)

 

 

2,508

 

 

 

(2,783

)

 

 

4,407

 

 

 

141

 

 

 

97

 

 

 

(103

)

 

 

2,827

 

Provision for loan commitments

 

 

(51

)

 

 

 

 

 

797

 

 

 

(10

)

 

 

23

 

 

 

 

 

 

 

 

 

759

 

Total provision for credit
   losses - loans and loan
   commitments (2)

 

 

(1,491

)

 

 

2,508

 

 

 

(1,986

)

 

 

4,397

 

 

 

164

 

 

 

97

 

 

 

(103

)

 

 

3,586

 

Charge-offs

 

 

(222

)

 

 

(1,355

)

 

 

(320

)

 

 

13

 

 

 

(258

)

 

 

(776

)

 

 

(401

)

 

 

(3,319

)

Recoveries

 

 

73

 

 

 

276

 

 

 

134

 

 

 

75

 

 

 

80

 

 

 

622

 

 

 

140

 

 

 

1,400

 

Net (charge-offs) recoveries

 

 

(149

)

 

 

(1,079

)

 

 

(186

)

 

 

88

 

 

 

(178

)

 

 

(154

)

 

 

(261

)

 

 

(1,919

)

Balance at March 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit
   losses - loans

 

 

5,148

 

 

 

54,088

 

 

 

28,571

 

 

 

22,703

 

 

 

4,197

 

 

 

3,070

 

 

 

921

 

 

 

118,698

 

Allowance for credit
   losses - loan commitments

 

 

5,974

 

 

 

 

 

 

797

 

 

 

2,205

 

 

 

151

 

 

 

 

 

 

 

 

 

9,127

 

Total ending allowance for credit
   losses - loans and loan
   commitments

 

$

11,122

 

 

$

54,088

 

 

$

29,368

 

 

$

24,908

 

 

$

4,348

 

 

$

3,070

 

 

$

921

 

 

$

127,825

 

(1) Deposit overdrafts of $4.1 million and $3.6 million are included in total portfolio loans for the periods ending March 31, 2024 and March 31, 2023, respectively.

(2) The total provision for credit losses - loans and loan commitments is reported in the consolidated statements of income in the provision for credit losses line item, which also includes the provision for credit losses on held-to-maturity securities. For more information on the provision relating to held-to-maturity securities, please see Note 3, "Securities."

Allowance for Credit Losses and Recorded Investments in Loans

The following tables present the allowance for credit losses and recorded investments in loans by category, as of each period-end:

 

 

 

Allowance for Credit Losses and Recorded Investment in Loans

 

(unaudited, in thousands)

 

Commercial
Real Estate-
Land and
Construction

 

 

Commercial
Real Estate-
Improved
Property

 

 

Commercial
and
Industrial

 

 

Residential
Real
Estate

 

 

Home
Equity

 

 

Consumer

 

 

Deposit
Overdrafts (1)

 

 

Total

 

March 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually-evaluated

 

$

 

 

$

5,591

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

5,591

 

Loans collectively-evaluated

 

 

7,168

 

 

 

50,513

 

 

 

38,041

 

 

 

21,767

 

 

 

1,024

 

 

 

3,851

 

 

 

1,235

 

 

 

123,599

 

Loan commitments (2)

 

 

6,326

 

 

 

 

 

 

553

 

 

 

1,285

 

 

 

11

 

 

 

 

 

 

 

 

 

8,175

 

Total allowance for credit
   losses - loans and commitments

 

$

13,494

 

 

$

56,104

 

 

$

38,594

 

 

$

23,052

 

 

$

1,035

 

 

$

3,851

 

 

$

1,235

 

 

$

137,365

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually-evaluated for credit
   losses

 

$

 

 

$

36,701

 

 

$

45

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

36,746

 

Collectively-evaluated for credit
   losses

 

 

1,087,649

 

 

 

5,630,583

 

 

 

1,683,127

 

 

 

2,469,357

 

 

740,973

 

 

 

224,732

 

 

 

 

 

 

11,836,421

 

Total portfolio loans

 

$

1,087,649

 

 

$

5,667,284

 

 

$

1,683,172

 

 

$

2,469,357

 

 

$

740,973

 

 

$

224,732

 

 

$

 

 

$

11,873,167

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually-evaluated

 

$

 

 

$

5,745

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

5,745

 

Loans collectively-evaluated

 

 

7,123

 

 

 

53,606

 

 

 

36,644

 

 

 

21,218

 

 

 

1,017

 

 

 

3,956

 

 

 

1,366

 

 

 

124,930

 

Loan commitments (2)

 

 

6,894

 

 

 

 

 

 

429

 

 

 

1,276

 

 

 

5

 

 

 

 

 

 

 

 

 

8,604

 

Total allowance for credit
   losses - loans and commitments

 

$

14,017

 

 

$

59,351

 

 

$

37,073

 

 

$

22,494

 

 

$

1,022

 

 

$

3,956

 

 

$

1,366

 

 

$

139,279

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually-evaluated for credit
   losses

 

$

 

 

$

36,929

 

 

$

116

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

37,045

 

Collectively-evaluated for credit
   losses

 

 

1,055,865

 

 

 

5,472,654

 

 

 

1,670,543

 

 

 

2,438,574

 

 

 

734,219

 

 

 

229,561

 

 

 

 

 

 

11,601,416

 

Total portfolio loans

 

$

1,055,865

 

 

$

5,509,583

 

 

$

1,670,659

 

 

$

2,438,574

 

 

$

734,219

 

 

$

229,561

 

 

$

 

 

$

11,638,461

 

(1) Deposit overdrafts of $4.1 million and $4.7 million are included in total portfolio loans for the periods ending March 31, 2024 and December 31, 2023, respectively.

(2) For additional detail relating to loan commitments, see Note 11, "Commitments and Contingent Liabilities."

Summary of Commercial Loans by Risk Grade

The following tables summarize commercial loans by their assigned risk grade:

 

 

 

Commercial Loans by Internally Assigned Risk Grade

 

(unaudited, in thousands)

 

Commercial
Real Estate-
Land and
Construction

 

 

Commercial
Real Estate-
Improved
Property

 

 

Commercial
& Industrial

 

 

Total
Commercial
Loans

 

As of March 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

1,084,975

 

 

$

5,491,663

 

 

$

1,588,033

 

 

$

8,164,671

 

Criticized - compromised

 

 

2,457

 

 

 

103,648

 

 

 

65,431

 

 

 

171,536

 

Classified - substandard

 

 

217

 

 

 

71,973

 

 

 

29,708

 

 

 

101,898

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

1,087,649

 

 

$

5,667,284

 

 

$

1,683,172

 

 

$

8,438,105

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

1,053,359

 

 

$

5,337,394

 

 

$

1,586,683

 

 

$

7,977,436

 

Criticized - compromised

 

 

2,497

 

 

 

107,473

 

 

 

73,204

 

 

 

183,174

 

Classified - substandard

 

 

9

 

 

 

64,716

 

 

 

10,772

 

 

 

75,497

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

1,055,865

 

 

$

5,509,583

 

 

$

1,670,659

 

 

$

8,236,107

 

Summary of Age Analysis of Loan Categories

The following tables summarize the age analysis of all categories of loans:

 

 

 

Age Analysis of Loans

 

(unaudited, in thousands)

 

Current

 

 

30-59
Days
Past Due

 

 

60-89
Days
Past Due

 

 

90 Days
or More
Past Due

 

 

Total
Past Due

 

 

Total
Loans

 

 

90 Days
or More
Past
Due and
Accruing (1)

 

As of March 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

$

1,087,649

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

1,087,649

 

 

$

 

Improved property

 

 

5,651,347

 

 

 

2,852

 

 

 

1,226

 

 

 

11,859

 

 

 

15,937

 

 

 

5,667,284

 

 

 

408

 

Total commercial real estate

 

 

6,738,996

 

 

 

2,852

 

 

 

1,226

 

 

 

11,859

 

 

 

15,937

 

 

 

6,754,933

 

 

 

408

 

Commercial and industrial

 

 

1,679,157

 

 

 

1,440

 

 

 

633

 

 

 

1,942

 

 

 

4,015

 

 

 

1,683,172

 

 

 

135

 

Residential real estate

 

 

2,458,403

 

 

 

3,160

 

 

 

478

 

 

 

7,316

 

 

 

10,954

 

 

 

2,469,357

 

 

 

3,151

 

Home equity

 

 

730,521

 

 

 

4,869

 

 

 

2,249

 

 

 

3,334

 

 

 

10,452

 

 

 

740,973

 

 

 

1,223

 

Consumer

 

 

220,302

 

 

 

2,905

 

 

 

1,019

 

 

 

506

 

 

 

4,430

 

 

 

224,732

 

 

 

491

 

Total portfolio loans

 

 

11,827,379

 

 

 

15,226

 

 

 

5,605

 

 

 

24,957

 

 

 

45,788

 

 

 

11,873,167

 

 

 

5,408

 

Loans held for sale

 

 

12,472

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12,472

 

 

 

 

Total loans

 

$

11,839,851

 

 

$

15,226

 

 

$

5,605

 

 

$

24,957

 

 

$

45,788

 

 

$

11,885,639

 

 

$

5,408

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans included above are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

 

$

11,054

 

 

$

1,612

 

 

$

704

 

 

$

19,549

 

 

$

21,865

 

 

$

32,919

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

$

1,055,865

 

 

$

 

 

$

 

 

$

 

 

$

-

 

 

$

1,055,865

 

 

$

 

Improved property

 

 

5,490,946

 

 

 

4,416

 

 

 

3,627

 

 

 

10,594

 

 

 

18,637

 

 

 

5,509,583

 

 

 

1,899

 

Total commercial real estate

 

 

6,546,811

 

 

 

4,416

 

 

 

3,627

 

 

 

10,594

 

 

 

18,637

 

 

 

6,565,448

 

 

 

1,899

 

Commercial and industrial

 

 

1,663,985

 

 

 

640

 

 

 

1,255

 

 

 

4,779

 

 

 

6,674

 

 

 

1,670,659

 

 

 

3,184

 

Residential real estate

 

 

2,429,200

 

 

 

1,572

 

 

 

2,471

 

 

 

5,331

 

 

 

9,374

 

 

 

2,438,574

 

 

 

2,602

 

Home equity

 

 

724,293

 

 

 

4,691

 

 

 

1,198

 

 

 

4,037

 

 

 

9,926

 

 

 

734,219

 

 

 

1,407

 

Consumer

 

 

223,989

 

 

 

3,833

 

 

 

1,178

 

 

 

561

 

 

 

5,572

 

 

 

229,561

 

 

 

546

 

Total portfolio loans

 

 

11,588,278

 

 

 

15,152

 

 

 

9,729

 

 

 

25,302

 

 

 

50,183

 

 

 

11,638,461

 

 

 

9,638

 

Loans held for sale

 

 

16,354

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16,354

 

 

 

 

Total loans

 

$

11,604,632

 

 

$

15,152

 

 

$

9,729

 

 

$

25,302

 

 

$

50,183

 

 

$

11,654,815

 

 

$

9,638

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans included above are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

 

$

9,138

 

 

$

1,300

 

 

$

706

 

 

$

15,664

 

 

$

17,670

 

 

$

26,808

 

 

 

 

Summary of Nonperforming Loans

The following tables summarize nonperforming loans:

 

 

 

Nonperforming Loans

 

 

 

March 31, 2024

 

 

December 31, 2023

 

 

 

Unpaid

 

 

 

 

 

 

Unpaid

 

 

 

 

 

 

 

Principal

 

 

Recorded

 

 

Related

 

 

Principal

 

 

Recorded

 

 

Related

 

(unaudited, in thousands)

 

Balance (1)

 

 

Investment

 

 

Allowance

 

 

Balance (1)

 

 

Investment

 

 

Allowance

 

With no related specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

$

1,023

 

 

$

210

 

 

$

 

 

$

 

 

$

 

 

$

 

Improved property

 

 

14,871

 

 

 

13,523

 

 

 

 

 

 

11,248

 

 

 

9,557

 

 

 

 

Commercial and industrial

 

 

3,660

 

 

 

2,765

 

 

 

 

 

 

2,492

 

 

 

1,841

 

 

 

 

Residential real estate

 

 

16,367

 

 

 

11,679

 

 

 

 

 

 

15,128

 

 

 

10,582

 

 

 

 

Home equity

 

 

6,420

 

 

 

4,669

 

 

 

 

 

 

6,521

 

 

 

4,777

 

 

 

 

Consumer

 

 

119

 

 

 

73

 

 

 

 

 

 

104

 

 

 

51

 

 

 

 

Total nonperforming loans without a specific allowance

 

 

42,460

 

 

 

32,919

 

 

 

 

 

 

35,493

 

 

 

26,808

 

 

 

 

Total nonperforming loans with a specific allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonperforming loans

 

$

42,460

 

 

$

32,919

 

 

$

 

 

$

35,493

 

 

$

26,808

 

 

$

 

(1) The difference between the unpaid principal balance and the recorded investment generally reflects amounts that have been previously charged-off and fair market value adjustments on acquired nonperforming loans.

 

 

Nonperforming Loans

 

 

For the Three Months Ended

 

 

March 31, 2024

 

 

March 31, 2023

 

 

Average

 

 

Interest

 

 

Average

 

 

Interest

 

 

Recorded

 

 

Income

 

 

Recorded

 

 

Income

 

(unaudited, in thousands)

Investment

 

 

Recognized

 

 

Investment

 

 

Recognized

 

With no related specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

Land and construction

$

105

 

 

$

 

 

$

56

 

 

$

 

Improved property

 

11,540

 

 

 

 

 

 

17,401

 

 

 

 

Commercial and industrial

 

2,303

 

 

 

 

 

 

3,161

 

 

 

 

Residential real estate

 

11,131

 

 

 

 

 

 

14,447

 

 

 

 

Home equity

 

4,723

 

 

 

 

 

 

5,118

 

 

 

 

Consumer

 

62

 

 

 

 

 

 

134

 

 

 

 

Total nonperforming loans without a specific allowance

 

29,864

 

 

 

 

 

 

40,317

 

 

 

 

With a specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

Land and construction

 

 

 

 

 

 

 

 

 

 

 

Improved property

 

 

 

 

 

 

 

 

 

 

 

Total nonperforming loans with a specific allowance

 

 

 

 

 

 

 

 

 

 

 

Total nonperforming loans

$

29,864

 

 

$

 

 

$

40,317

 

 

$

 

Recorded Investment in Non-Accrual Loans

The following table presents the recorded investment in non-accrual loans:

 

 

 

Non-accrual Loans (1)

 

 

 

March 31,

 

 

December 31,

 

(unaudited, in thousands)

 

2024

 

 

2023

 

Commercial real estate:

 

 

 

 

 

 

Land and construction

 

$

210

 

 

$

 

Improved property

 

 

13,523

 

 

 

9,557

 

Total commercial real estate

 

 

13,733

 

 

 

9,557

 

Commercial and industrial

 

 

2,765

 

 

 

1,841

 

Residential real estate

 

 

11,679

 

 

 

10,582

 

Home equity

 

 

4,669

 

 

 

4,777

 

Consumer

 

 

73

 

 

 

51

 

Total

 

$

32,919

 

 

$

26,808

 

(1) At March 31, 2024, there were four borrowers with a loan balance greater than $1.0 million, which totaled $10.9 million, as compared to two borrowers with a loan balance greater than $1.0 million totaling $7.2 million at December 31, 2023. Total non-accrual loans may include loans that are also restructured for borrowers experiencing financial difficulty. Such loans are also set forth in the following tables.

Summary of Details of Portfolio Loans Modified by Loan Category The following table displays the details of portfolio loans that were modified during the three months ended March 31, 2024 and 2023 presented by loan category:

 

 

 

For the Three Months Ended March 31, 2024

 

(unaudited, in thousands)

 

Term
Extension

 

 

Payment
Delay

 

 

Total

 

 

% of
Total by
Loan Category

 

Commercial real estate - land and construction

 

$

 

 

$

 

 

$

 

 

 

-

 

Commercial real estate - improved property

 

 

24,989

 

 

 

 

 

 

24,989

 

 

 

0.4

 

Commercial and industrial

 

 

 

 

 

41

 

 

 

41

 

 

 

0.0

 

Residential real estate

 

 

 

 

 

579

 

 

 

579

 

 

 

0.0

 

Home equity

 

 

 

 

 

350

 

 

 

350

 

 

 

0.0

 

Consumer

 

 

 

 

 

124

 

 

 

124

 

 

 

0.1

 

Total

 

$

24,989

 

 

$

1,094

 

 

$

26,083

 

 

 

0.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended March 31, 2023

 

(unaudited, in thousands)

 

Term
Extension

 

 

Payment
Delay

 

 

Total

 

 

Percent of
Total by
Loan Category

 

Commercial real estate - land and construction

 

$

6,000

 

 

$

 

 

$

6,000

 

 

 

0.8

 

Commercial real estate - improved property

 

 

3,738

 

 

 

 

 

 

3,738

 

 

 

0.1

 

Commercial and industrial

 

 

6,843

 

 

 

 

 

 

6,843

 

 

 

0.5

 

Residential real estate

 

 

 

 

 

101

 

 

 

101

 

 

 

0.0

 

Home equity

 

 

8

 

 

 

283

 

 

 

291

 

 

 

0.0

 

Consumer

 

 

 

 

 

34

 

 

 

34

 

 

 

0.0

 

Total

 

$

16,589

 

 

$

418

 

 

$

17,007

 

 

 

0.2

 

Unfunded loan commitments on modifications for borrowers experiencing financial difficulty ("MBEFDs") totaled $0.7 million for loans modified during the three months ended March 31, 2024 and $1.8 million for loans modified during the twelve months ended December 31, 2023. These commitments are not included in the tables above.

Summary of Financial Impacts of Loan Modifications and Payment Deferrals to Portfolio Loans

The following table summarizes the financial impacts of loan modifications and payment deferrals made to portfolio loans during the three months ended March 31, 2024 and 2023, presented by loan category:

 

 

 

For the Three Months Ended March 31, 2024

 

 

For the Three Months Ended March 31, 2023

 

(unaudited, in thousands)

 

Weighted-Average
Term Extension
(in months)

 

 

Weighted-Average
Term Extension
(in months)

 

Commercial real estate - land and construction

 

 

 

 

 

3

 

Commercial real estate - improved property

 

 

9

 

 

 

34

 

Commercial and industrial

 

 

 

 

 

4

 

Residential real estate

 

 

 

 

 

 

Home equity

 

 

 

 

 

120

 

Consumer

 

 

 

 

 

 

Summary of Aging Analysis of Portfolio Loans Restructured

The following table presents an aging analysis of portfolio loans by loan category that were modified during the twelve months prior to March 31, 2024.

 

 

 

March 31, 2024

 

(unaudited, in thousands)

 

30-59 Days
Past Due

 

 

60-89 Days
Past Due

 

 

90 Days
or More
Past Due

 

 

Total
Past Due

 

 

Current

 

 

Total

 

Commercial real estate - land and construction

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Commercial real estate - improved property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

29,041

 

 

 

29,041

 

Commercial and industrial

 

 

 

 

 

 

 

 

41

 

 

 

41

 

 

 

8,531

 

 

 

8,572

 

Residential real estate

 

 

37

 

 

 

68

 

 

 

170

 

 

 

275

 

 

 

1,200

 

 

 

1,475

 

Home equity

 

 

14

 

 

 

 

 

 

233

 

 

 

247

 

 

 

1,016

 

 

 

1,263

 

Consumer

 

 

39

 

 

 

33

 

 

 

9

 

 

 

81

 

 

 

380

 

 

 

461

 

Total modified loans (1)

 

$

90

 

 

$

101

 

 

$

453

 

 

$

644

 

 

$

40,168

 

 

$

40,812

 

(1) Represents balance at period end.

Summary of Amortized Cost Basis Loan Balances by Year of Origination and Credit Quality Indicator

The following tables summarize amortized cost basis loan balances by year of origination and credit quality indicator:

 

 

 

Loans As of March 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

 

 

 

(unaudited, in thousands)

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Revolving Loans Amortized Cost Basis

 

 

Revolving Loans Converted to Term

 

 

Total

 

Commercial real estate: land and construction

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

24,606

 

 

$

331,376

 

 

$

379,849

 

 

$

152,158

 

 

$

24,478

 

 

$

60,384

 

 

$

62,496

 

 

$

49,628

 

 

$

1,084,975

 

Criticized - compromised

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14

 

 

 

280

 

 

 

2,163

 

 

 

2,457

 

Classified - substandard

 

 

 

 

 

210

 

 

 

 

 

 

 

 

 

 

 

 

7

 

 

 

 

 

 

 

 

 

217

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

24,606

 

 

$

331,586

 

 

$

379,849

 

 

$

152,158

 

 

$

24,478

 

 

$

60,405

 

 

$

62,776

 

 

$

51,791

 

 

$

1,087,649

 

Current-period gross charge-offs

 

$

 

 

$

813

 

 

$

 

 

$

 

 

$

 

$

 

$

 

 

$

 

 

$

813

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate: improved property

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

107,508

 

 

$

500,262

 

 

$

1,090,763

 

 

$

576,509

 

 

$

618,834

 

 

$

2,165,451

 

 

$

115,578

 

 

$

316,758

 

 

$

5,491,663

 

Criticized - compromised

 

 

 

 

 

12,928

 

 

 

11,434

 

 

 

8,319

 

 

 

4,380

 

 

 

39,434

 

 

 

1,697

 

 

 

25,456

 

 

 

103,648

 

Classified - substandard

 

 

 

 

 

1,906

 

 

 

5,493

 

 

 

776

 

 

 

2,326

 

 

 

61,438

 

 

 

 

 

 

34

 

 

 

71,973

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

107,508

 

 

$

515,096

 

 

$

1,107,690

 

 

$

585,604

 

 

$

625,540

 

 

$

2,266,323

 

 

$

117,275

 

 

$

342,248

 

 

$

5,667,284

 

Current-period gross charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

58

 

 

$

 

 

$

 

 

$

58

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

60,297

 

 

$

217,013

 

 

$

226,435

 

 

$

135,148

 

 

$

68,852

 

$

275,734

 

 

$

546,174

 

 

$

58,380

 

 

$

1,588,033

 

Criticized - compromised

 

 

 

 

 

1,276

 

 

 

1,174

 

 

 

254

 

 

 

1,387

 

 

 

38,277

 

 

 

15,626

 

 

 

7,437

 

 

 

65,431

 

Classified - substandard

 

 

 

 

 

405

 

 

 

875

 

 

 

741

 

 

 

239

 

 

 

2,343

 

 

 

24,145

 

 

 

960

 

 

 

29,708

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

60,297

 

 

$

218,694

 

 

$

228,484

 

 

$

136,143

 

 

$

70,478

 

 

$

316,354

 

 

$

585,945

 

 

$

66,777

 

 

$

1,683,172

 

Current-period gross charge-offs

 

$

 

 

$

274

 

 

$

126

 

 

$

 

 

$

53

 

 

$

325

 

 

$

 

 

$

4,032

 

 

$

4,810

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

 

 

Loan delinquency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

34,392

 

 

$

278,392

 

 

$

393,426

 

 

$

435,283

 

 

$

182,098

 

 

$

527,391

 

 

$

 

 

$

607,421

 

 

$

2,458,403

 

30-59 days past due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

339

 

 

 

2,728

 

 

 

 

 

 

93

 

 

 

3,160

 

60-89 days past due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

478

 

 

 

 

 

 

 

 

 

478

 

90 days or more past due

 

 

 

 

 

 

 

 

791

 

 

 

34

 

 

 

168

 

 

 

5,087

 

 

 

 

 

 

1,236

 

 

 

7,316

 

Total

 

$

34,392

 

 

$

278,392

 

 

$

394,217

 

 

$

435,317

 

 

$

182,605

 

 

$

535,684

 

 

$

 

 

$

608,750

 

 

$

2,469,357

 

Current-period gross charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

77

 

 

$

 

 

$

58

 

 

$

135

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

 

 

Loan delinquency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

11,894

 

 

$

993

 

 

$

1,676

 

 

$

1,059

 

 

$

1,840

 

$

21,352

 

 

$

689,877

 

 

$

1,830

 

 

$

730,521

 

30-59 days past due

 

 

 

 

 

59

 

 

 

251

 

 

 

80

 

 

 

57

 

 

841

 

 

 

3,425

 

 

 

156

 

 

 

4,869

 

60-89 days past due

 

 

 

 

 

700

 

 

 

217

 

 

 

 

 

 

14

 

 

1,308

 

 

 

3

 

 

 

7

 

 

 

2,249

 

90 days or more past due

 

 

 

 

 

 

 

 

222

 

 

 

177

 

 

 

657

 

 

 

1,954

 

 

 

 

 

 

324

 

 

 

3,334

 

Total

 

$

11,894

 

 

$

1,752

 

 

$

2,366

 

 

$

1,316

 

 

$

2,568

 

 

$

25,455

 

 

$

693,305

 

 

$

2,317

 

 

$

740,973

 

Current-period gross charge-offs

 

$

 

 

$

20

 

 

$

62

 

 

$

 

 

$

35

 

 

$

72

 

 

$

20

 

 

$

7

 

 

$

216

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

Loan delinquency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

19,019

 

 

$

76,043

 

 

$

52,536

 

 

$

19,109

 

 

$

10,962

 

 

$

18,694

 

 

$

23,939

 

 

$

 

 

$

220,302

 

30-59 days past due

 

 

86

 

 

 

709

 

 

 

950

 

 

 

779

 

 

 

183

 

 

 

193

 

 

 

5

 

 

 

 

 

 

2,905

 

60-89 days past due

 

 

 

 

 

281

 

 

 

519

 

 

 

64

 

 

 

73

 

 

 

82

 

 

 

 

 

 

 

 

 

1,019

 

90 days or more past due

 

 

 

 

 

156

 

 

 

109

 

 

 

64

 

 

 

70

 

 

 

107

 

 

 

 

 

 

 

 

 

506

 

Total

 

$

19,105

 

 

$

77,189

 

 

$

54,114

 

 

$

20,016

 

 

$

11,288

 

 

$

19,076

 

 

$

23,944

 

 

$

 

 

$

224,732

 

Current-period gross charge-offs

 

$

 

 

$

189

 

 

$

587

 

 

$

213

 

 

$

52

 

 

$

57

 

 

$

 

 

$

 

 

$

1,098

 

 

 

 

Loans As of December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

 

 

 

(in thousands)

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving Loans Amortized Cost Basis

 

 

Revolving Loans Converted to Term

 

 

Total

 

Commercial real estate: land and construction

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

290,954

 

 

$

349,549

 

 

$

145,043

 

 

$

54,172

 

 

$

48,655

 

 

$

35,917

 

 

$

82,288

 

 

$

46,781

 

 

$

1,053,359

 

Criticized - compromised

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16

 

 

 

299

 

 

 

2,182

 

 

 

2,497

 

Classified - substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9

 

 

 

 

 

 

 

 

 

9

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

290,954

 

 

$

349,549

 

 

$

145,043

 

 

$

54,172

 

 

$

48,655

 

 

$

35,942

 

 

$

82,587

 

 

$

48,963

 

 

$

1,055,865

 

Current-period gross charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

222

 

 

$

222

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate: improved property

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

494,142

 

 

$

1,076,535

 

 

$

603,354

 

 

$

581,540

 

 

$

514,523

 

 

$

1,706,804

 

 

$

103,467

 

 

$

257,029

 

 

$

5,337,394

 

Criticized - compromised

 

 

 

 

 

16,270

 

 

 

8,630

 

 

 

4,387

 

 

 

5,185

 

 

 

44,861

 

 

 

2,373

 

 

 

25,767

 

 

 

107,473

 

Classified - substandard

 

 

1,921

 

 

 

517

 

 

 

417

 

 

 

2,416

 

 

 

23,472

 

 

 

35,939

 

 

 

 

 

 

34

 

 

 

64,716

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

496,063

 

 

$

1,093,322

 

 

$

612,401

 

 

$

588,343

 

 

$

543,180

 

 

$

1,787,604

 

 

$

105,840

 

 

$

282,830

 

 

$

5,509,583

 

Current-period gross charge-offs

 

$

 

 

$

 

 

$

372

 

 

$

 

 

$

 

 

$

1,505

 

 

$

 

 

$

 

 

$

1,877

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

238,427

 

 

$

234,520

 

 

$

136,998

 

 

$

78,836

 

 

$

39,259

 

 

$

252,826

 

 

$

541,400

 

 

$

64,417

 

 

$

1,586,683

 

Criticized - compromised

 

 

1,094

 

 

 

834

 

 

 

3,169

 

 

 

1,490

 

 

 

7,334

 

 

 

31,526

 

 

 

20,626

 

 

 

7,131

 

 

 

73,204

 

Classified - substandard

 

 

33

 

 

 

149

 

 

 

315

 

 

 

265

 

 

 

825

 

 

 

1,916

 

 

 

5,797

 

 

 

1,472

 

 

 

10,772

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

239,554

 

 

$

235,503

 

 

$

140,482

 

 

$

80,591

 

 

$

47,418

 

 

$

286,268

 

 

$

567,823

 

 

$

73,020

 

 

$

1,670,659

 

Current-period gross charge-offs

 

$

98

 

 

$

205

 

 

$

603

 

 

$

353

 

 

$

20

 

 

$

463

 

 

$

 

 

$

541

 

 

$

2,283

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

 

 

Loan delinquency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

277,790

 

 

$

429,835

 

 

$

445,322

 

 

$

185,139

 

 

$

86,149

 

 

$

456,818

 

 

$

 

 

$

548,147

 

 

$

2,429,200

 

30-59 days past due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,572

 

 

 

 

 

 

 

 

 

1,572

 

60-89 days past due

 

 

 

 

 

 

 

 

 

 

 

341

 

 

 

 

 

 

2,130

 

 

 

 

 

 

 

 

 

2,471

 

90 days or more past due

 

 

 

 

 

799

 

 

 

34

 

 

 

 

 

 

263

 

 

 

4,207

 

 

 

 

 

 

28

 

 

 

5,331

 

Total

 

$

277,790

 

 

$

430,634

 

 

$

445,356

 

 

$

185,480

 

 

$

86,412

 

 

$

464,727

 

 

$

 

 

$

548,175

 

 

$

2,438,574

 

Current-period gross charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

5

 

 

$

387

 

 

$

 

 

$

 

 

$

392

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

 

 

Loan delinquency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

12,675

 

 

$

1,235

 

 

$

1,467

 

 

$

1,571

 

 

$

1,614

 

 

$

22,484

 

 

$

681,848

 

 

$

1,399

 

 

$

724,293

 

30-59 days past due

 

 

34

 

 

 

193

 

 

 

85

 

 

 

73

 

 

 

44

 

 

 

947

 

 

 

3,315

 

 

 

 

 

 

4,691

 

60-89 days past due

 

 

119

 

 

 

318

 

 

 

16

 

 

 

68

 

 

 

76

 

 

 

524

 

 

 

 

 

 

77

 

 

 

1,198

 

90 days or more past due

 

 

 

 

 

213

 

 

 

 

 

 

737

 

 

 

230

 

 

 

2,527

 

 

 

 

 

 

330

 

 

 

4,037

 

Total

 

$

12,828

 

 

$

1,959

 

 

$

1,568

 

 

$

2,449

 

 

$

1,964

 

 

$

26,482

 

 

$

685,163

 

 

$

1,806

 

 

$

734,219

 

Current-period gross charge-offs

 

$

 

 

$

139

 

 

$

57

 

 

$

29

 

 

$

79

 

 

$

615

 

 

$

6

 

 

$

 

 

$

925

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

Loan delinquency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

84,526

 

 

$

57,661

 

 

$

21,592

 

 

$

13,189

 

 

$

10,958

 

 

$

12,143

 

 

$

23,916

 

 

$

4

 

 

$

223,989

 

30-59 days past due

 

 

699

 

 

 

1,526

 

 

 

952

 

 

 

343

 

 

 

162

 

 

 

119

 

 

 

32

 

 

 

 

 

 

3,833

 

60-89 days past due

 

 

191

 

 

 

616

 

 

 

195

 

 

 

112

 

 

 

5

 

 

 

59

 

 

 

 

 

 

 

 

 

1,178

 

90 days or more past due

 

 

64

 

 

 

203

 

 

 

114

 

 

 

63

 

 

 

9

 

 

 

108

 

 

 

 

 

 

 

 

 

561

 

Total

 

$

85,480

 

 

$

60,006

 

 

$

22,853

 

 

$

13,707

 

 

$

11,134

 

 

$

12,429

 

 

$

23,948

 

 

$

4

 

 

$

229,561

 

Current-period gross charge-offs

 

$

251

 

 

$

1,921

 

 

$

901

 

 

$

301

 

 

$

100

 

 

$

247

 

 

$

4

 

 

$

 

 

$

3,725

 

Summary of Other Real Estate Owned and Repossessed Assets

The following table summarizes other real estate owned and repossessed assets included in other assets:

 

 

March 31,

 

 

December 31,

 

(unaudited, in thousands)

 

2024

 

 

2023

 

Other real estate owned

 

$

1,210

 

 

$

1,207

 

Repossessed assets

 

 

264

 

 

 

290

 

Total other real estate owned and repossessed assets

 

$

1,474

 

 

$

1,497