XML 46 R34.htm IDEA: XBRL DOCUMENT v3.22.4
ALLOWANCE FOR CREDIT LOSSES (Tables)
12 Months Ended
Dec. 31, 2022
ALLOWANCE FOR CREDIT LOSSES  
Schedule of allowances for loan losses by portfolio segment

The following table presents the activity of the allowance for credit losses by portfolio segment for the years ended December 31, 2022, 2021 and 2020.

Allowance for Credit Losses:

    

December 31, 2022

(Dollar amounts in thousands)

Commercial

Residential

Consumer

Unallocated

Total

Beginning balance

$

18,883

$

18,316

$

10,721

$

385

$

48,305

Provision for credit losses

 

(4,079)

 

(3,850)

 

6,131

 

(227)

 

(2,025)

Loans charged -off

 

(3,917)

 

(657)

 

(11,132)

 

 

(15,706)

Recoveries

 

2,062

 

759

 

6,384

 

 

9,205

Ending Balance

$

12,949

$

14,568

$

12,104

$

158

$

39,779

Allowance for Credit Losses:

    

    

December 31, 2021

    

    

(Dollar amounts in thousands)

Commercial

Residential

Consumer

Unallocated

Total

Beginning balance

$

13,925

$

19,142

$

11,009

$

$

44,076

PCD ACL on acquired loans

 

4,410

 

 

 

0

 

4,410

Provision for credit losses

 

1,637

 

(630)

 

1,074

 

385

 

2,466

Loans charged -off

 

(2,158)

 

(812)

 

(5,246)

 

 

(8,216)

Recoveries

 

1,069

 

616

 

3,884

 

 

5,569

Ending Balance

$

18,883

$

18,316

$

10,721

$

385

$

48,305

Allowance for Credit Losses:

    

    

December 31, 2020

    

    

(Dollar amounts in thousands)

Commercial

Residential

Consumer

Unallocated

Total

Beginning balance

$

8,945

$

1,302

$

8,304

$

1,392

$

19,943

Impact of adopting ASC 326

6,843

9,515

2,118

(1,392)

17,084

Provision for credit losses

 

(1,622)

 

8,612

 

3,538

 

 

10,528

Loans charged off

 

(1,097)

 

(944)

 

(6,355)

 

 

(8,396)

Recoveries

 

856

 

657

 

3,404

 

 

4,917

Ending Balance

$

13,925

$

19,142

$

11,009

$

$

44,076

Schedule of recorded investment in non-performing loans by class of loans

    

December 31, 2022

Loans Past

Nonaccrual

Due Over

With No

90 Days Still

Allowance

(Dollar amounts in thousands)

Accruing

Nonaccrual

For Credit Loss

Commercial

Commercial & Industrial

$

114

$

2,137

$

254

Farmland

 

 

461

 

Non Farm, Non Residential

 

 

2,064

 

2,052

Agriculture

 

 

186

 

155

All Other Commercial

 

 

26

 

Residential

First Liens

 

666

 

1,380

 

Home Equity

 

180

 

133

 

Junior Liens

 

197

 

256

 

Multifamily

 

 

1,468

 

All Other Residential

 

 

478

 

Consumer

Motor Vehicle

 

 

2,549

 

All Other Consumer

 

 

416

 

TOTAL

$

1,157

$

11,554

$

2,461

    

December 31, 2021

Loans Past

Nonaccrual

Due Over 

With No 

90 Days Still

Allowance

(Dollar amounts in thousands)

Accruing

Nonaccrual

For Credit Loss

Commercial

 

  

 

  

 

  

Commercial & Industrial

$

14

$

1,950

$

1,662

Farmland

 

 

15

 

Non Farm, Non Residential

 

 

2,911

 

2,898

Agriculture

 

 

111

 

All Other Commercial

 

 

4

 

Residential

 

  

 

  

 

  

First Liens

 

346

 

2,339

 

33

Home Equity

 

 

84

 

Junior Liens

 

89

 

294

 

Multifamily

 

 

225

 

All Other Residential

 

 

107

 

Consumer

 

  

 

  

 

  

Motor Vehicle

 

94

 

864

 

All Other Consumer

 

 

686

 

TOTAL

$

543

$

9,590

$

4,593

Schedule of amortized cost basis of collateral dependent loans

    

December 31, 2022

Collateral Type

(Dollar amounts in thousands)

Real Estate

Other

Commercial

 

  

 

  

Commercial & Industrial

$

4,613

$

1

Farmland

 

3,289

 

Non Farm, Non Residential

 

5,123

 

Agriculture

 

 

155

All Other Commercial

 

 

Residential

 

  

 

  

First Liens

 

 

Home Equity

 

 

Junior Liens

 

 

Multifamily

 

 

All Other Residential

 

895

 

Consumer

 

  

 

  

Motor Vehicle

 

 

All Other Consumer

 

 

Total

$

13,920

$

156

December 31, 2021

Collateral Type

(Dollar amounts in thousands)

    

Real Estate

    

Other

Commercial

 

  

 

  

Commercial & Industrial

$

17,734

$

720

Farmland

 

3,669

 

Non Farm, Non Residential

 

6,135

 

Agriculture

 

 

All Other Commercial

 

 

Residential

 

  

 

  

First Liens

 

33

 

Home Equity

 

 

Junior Liens

 

 

Multifamily

 

935

 

All Other Residential

 

 

Consumer

 

  

 

  

Motor Vehicle

 

 

All Other Consumer

 

 

Total

$

28,506

$

720

Schedule of aging of the recorded investment in loans by past due category and class of loans

The following tables present the aging of the recorded investment in loans by past due category and class of loans.

    

December 31, 2022

90 Days

30-59 Days

60-89 Days

and Greater

Total

  

  

(Dollar amounts in thousands)

    

Past Due

    

Past Due

    

Past Due

    

Past Due

    

Current

    

Total

Commercial

 

  

 

  

 

  

 

  

 

  

 

  

Commercial & Industrial

$

1,698

$

529

$

726

$

2,953

$

674,569

$

677,522

Farmland

 

112

 

 

 

112

 

127,498

 

127,610

Non Farm, Non Residential

 

274

 

34

 

 

308

 

387,108

 

387,416

Agriculture

 

 

1,231

 

 

1,231

 

136,451

 

137,682

All Other Commercial

 

333

 

 

14

 

347

 

478,095

 

478,442

Residential

 

 

 

 

  

 

 

  

First Liens

 

4,528

 

1,203

 

1,054

 

6,785

 

341,131

 

347,916

Home Equity

 

305

 

144

 

276

 

725

 

63,615

 

64,340

Junior Liens

 

213

 

69

 

327

 

609

 

56,367

 

56,976

Multifamily

 

317

 

83

 

 

400

 

180,305

 

180,705

All Other Residential

 

1,115

 

350

 

 

1,465

 

24,058

 

25,523

Consumer

 

 

 

 

  

 

 

  

Motor Vehicle

 

15,151

 

1,930

 

985

 

18,066

 

539,651

 

557,717

All Other Consumer

 

341

 

56

 

15

 

412

 

32,967

 

33,379

TOTAL

$

24,387

$

5,629

$

3,397

$

33,413

$

3,041,815

$

3,075,228

    

December 31, 2021

90 Days

30-59 Days

60-89 Days

and Greater

Total

  

  

(Dollar amounts in thousands)

    

Past Due

    

Past Due

    

Past Due

    

Past Due

    

Current

    

Total

Commercial

 

  

 

  

 

  

 

  

 

  

 

  

Commercial & Industrial

$

1,132

$

388

$

1,614

$

3,134

$

693,949

$

697,083

Farmland

 

57

 

 

 

57

 

141,189

 

141,246

Non Farm, Non Residential

 

62

 

 

 

62

 

361,174

 

361,236

Agriculture

 

90

 

42

 

89

 

221

 

141,682

 

141,903

All Other Commercial

 

390

 

 

 

390

 

340,076

 

340,466

Residential

 

 

 

 

  

 

 

  

First Liens

 

4,686

 

680

 

949

 

6,315

 

336,064

 

342,379

Home Equity

 

131

 

24

 

58

 

213

 

62,085

 

62,298

Junior Liens

 

179

 

120

 

283

 

582

 

50,048

 

50,630

Multifamily

 

342

 

146

 

 

488

 

178,849

 

179,337

All Other Residential

 

284

 

291

 

 

575

 

30,843

 

31,418

Consumer

 

 

 

 

  

 

 

  

Motor Vehicle

 

7,633

 

1,105

 

486

 

9,224

 

433,095

 

442,319

All Other Consumer

 

192

 

37

 

 

229

 

33,425

 

33,654

TOTAL

$

15,178

$

2,833

$

3,479

$

21,490

$

2,802,479

$

2,823,969

Schedule activity for TDRs

During the years ending December 31, 2022, 2021, and 2020 the terms of certain loans were modified as troubled debt restructurings (TDRs). The following tables present the activity for TDR’s.

2022

(Dollar amounts in thousands)

Commercial

Residential

Consumer

Total

January 1,

$

407

$

3,686

$

706

$

4,799

Added

 

305

 

128

 

68

 

501

Disposed

 

 

 

(679)

 

(679)

Charged Off

 

 

(50)

 

 

(50)

Payments

 

(84)

 

(589)

 

(95)

 

(768)

December 31, 

$

628

$

3,175

$

$

3,803

2021

(Dollar amounts in thousands)

Commercial

Residential

Consumer

Total

January 1,

3,589

617

4,206

Added

 

407

491

402

1,300

Charged Off

 

(29)

(82)

(111)

Payments

 

(365)

(231)

(596)

December 31, 

407

3,686

706

4,799

    

    

    

    

    

    

2020

(Dollar amounts in thousands)

Commercial

Residential

Consumer

Total

January 1,

$

11

$

3,485

$

698

$

4,194

Added

 

 

692

 

304

 

996

Charged Off

 

 

(6)

 

(158)

 

(164)

Payments

 

(11)

 

(582)

 

(227)

 

(820)

December 31, 

$

$

3,589

$

617

$

4,206

Schedule of commercial loan portfolio by risk category

The following tables present the commercial loan portfolio by risk category. These balances do not include accrued interest:

December 31, 2022

Term Loans at Amortized Cost Basis by Origination Year

Revolving

    

2022

    

2021

    

2020

    

2019

    

2018

    

Prior

    

Loans

    

Total

Commercial

Commercial and Industrial

Pass

$

163,479

$

128,012

$

56,830

$

54,208

$

26,514

$

99,522

$

92,110

$

620,675

Special Mention

 

2,071

 

9,738

 

3,434

 

2,572

 

2,061

 

1,848

 

453

$

22,177

Substandard

 

423

 

723

 

1,861

 

954

 

3,169

 

6,264

 

9,103

$

22,497

Doubtful

 

 

 

 

 

 

 

$

Not Rated

 

7,041

 

1,408

 

822

 

469

 

149

 

85

 

$

9,974

Subtotal

$

173,014

$

139,881

$

62,947

$

58,203

$

31,893

$

107,719

$

101,666

$

675,323

Farmland

Pass

$

16,261

$

22,530

$

9,244

$

9,438

$

10,352

$

48,847

$

340

$

117,012

Special Mention

 

 

 

1,164

 

882

 

 

2,930

 

$

4,976

Substandard

 

 

 

456

 

608

 

337

 

1,969

 

$

3,370

Doubtful

 

 

 

 

 

 

 

$

Not Rated

 

 

 

 

 

 

17

 

$

17

Subtotal

$

16,261

$

22,530

$

10,864

$

10,928

$

10,689

$

53,763

$

340

$

125,375

Non Farm, Non Residential

Pass

$

102,629

$

75,011

$

33,214

$

19,596

$

31,438

$

111,586

$

2,975

$

376,449

Special Mention

 

99

 

1,035

 

 

921

 

 

279

 

$

2,334

Substandard

 

 

 

 

513

 

 

6,281

 

$

6,794

Doubtful

 

 

 

 

 

 

 

$

Not Rated

 

 

 

696

 

 

 

269

 

$

965

Subtotal

$

102,728

$

76,046

$

33,910

$

21,030

$

31,438

$

118,415

$

2,975

$

386,542

Agriculture

Pass

$

13,085

$

9,028

$

8,015

$

8,422

$

1,987

$

26,729

$

62,397

$

129,663

Special Mention

 

89

 

 

10

 

3

 

 

709

 

2,519

$

3,330

Substandard

 

 

 

 

224

 

1,201

 

56

 

762

$

2,243

Doubtful

 

 

 

 

 

 

 

$

Not Rated

 

71

 

39

 

68

 

61

 

25

 

 

$

264

Subtotal

$

13,245

$

9,067

$

8,093

$

8,710

$

3,213

$

27,494

$

65,678

$

135,500

Other Commercial

Pass

$

143,941

$

91,615

$

90,845

$

19,259

$

29,143

$

82,535

$

5,602

$

462,940

Special Mention

 

23

 

 

 

10

 

 

11,911

 

$

11,944

Substandard

 

 

23

 

 

 

 

6

 

$

29

Doubtful

 

 

 

 

 

 

 

$

Not Rated

 

16

 

82

 

 

 

29

 

480

 

$

607

Subtotal

$

143,980

$

91,720

$

90,845

$

19,269

$

29,172

$

94,932

$

5,602

$

475,520

Residential

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

  

Multifamily >5 Residential

Pass

$

50,424

$

33,415

$

46,740

$

6,734

$

4,969

$

27,353

$

96

$

169,731

Special Mention

 

 

533

 

372

 

 

 

6,795

 

$

7,700

Substandard

 

 

 

 

 

 

1,280

 

$

1,280

Doubtful

 

 

 

 

 

 

 

$

Not Rated

 

 

1,124

 

 

 

 

263

 

$

1,387

Subtotal

$

50,424

$

35,072

$

47,112

$

6,734

$

4,969

$

35,691

$

96

$

180,098

Total

Pass

$

489,819

$

359,611

$

244,888

$

117,657

$

104,403

$

396,572

$

163,520

$

1,876,470

Special Mention

 

2,282

 

11,306

 

4,980

 

4,388

 

2,061

 

24,472

 

2,972

$

52,461

Substandard

 

423

 

746

 

2,317

 

2,299

 

4,707

 

15,856

 

9,865

$

36,213

Doubtful

 

 

 

 

 

 

 

$

Not Rated

 

7,128

 

2,653

 

1,586

 

530

 

203

 

1,114

 

$

13,214

$

499,652

$

374,316

$

253,771

$

124,874

$

111,374

$

438,014

$

176,357

$

1,978,358

December 31, 2021

Term Loans at Amortized Cost Basis by Origination Year

Revolving

    

2021

    

2020

    

2019

    

2018

    

2017

    

Prior

    

Loans

    

Total

Commercial

Commercial and Industrial

Pass

$

163,588

$

71,271

$

80,668

$

40,441

$

37,739

$

113,887

$

111,594

$

619,188

Special Mention

 

7,561

 

393

 

1,841

 

5,375

 

263

 

4,523

 

7,482

$

27,438

Substandard

 

4,521

 

896

 

348

 

5,148

 

2,325

 

7,934

 

2,648

$

23,820

Doubtful

 

 

 

 

 

 

 

$

Not Rated

 

21,134

 

1,610

 

959

 

466

 

189

 

140

 

$

24,498

Subtotal

$

196,804

$

74,170

$

83,816

$

51,430

$

40,516

$

126,484

$

121,724

$

694,944

Farmland

Pass

$

25,673

$

12,060

$

13,111

$

13,246

$

11,049

$

49,158

$

1,418

$

125,715

Special Mention

 

 

1,191

 

914

 

 

342

 

3,247

 

$

5,694

Substandard

 

3,455

 

444

 

 

326

 

558

 

2,876

 

$

7,659

Doubtful

 

 

 

 

 

 

 

$

Not Rated

 

 

 

 

 

 

 

$

Subtotal

$

29,128

$

13,695

$

14,025

$

13,572

$

11,949

$

55,281

$

1,418

$

139,068

Non Farm, Non Residential

Pass

$

81,203

$

37,971

$

24,716

$

32,775

$

54,732

$

97,241

$

10,548

$

339,186

Special Mention

 

 

 

1,103

 

182

 

1,948

 

1,996

 

$

5,229

Substandard

 

 

 

910

 

 

1,440

 

13,391

 

$

15,741

Doubtful

 

 

 

 

 

 

 

$

Not Rated

 

 

 

 

 

 

402

 

$

402

Subtotal

$

81,203

$

37,971

$

26,729

$

32,957

$

58,120

$

113,030

$

10,548

$

360,558

Agriculture

Pass

$

14,426

$

10,386

$

10,135

$

2,585

$

4,932

$

15,755

$

68,937

$

127,156

Special Mention

 

 

 

1,000

 

 

537

 

271

 

5,257

$

7,065

Substandard

 

 

20

 

216

 

 

46

 

485

 

4,828

$

5,595

Doubtful

 

 

 

 

 

 

 

$

Not Rated

 

110

 

120

 

131

 

55

 

1

 

 

$

417

Subtotal

$

14,536

$

10,526

$

11,482

$

2,640

$

5,516

$

16,511

$

79,022

$

140,233

Other Commercial

Pass

$

77,821

$

69,117

$

33,231

$

36,495

$

53,479

$

58,819

$

3,488

$

332,450

Special Mention

 

 

 

 

 

 

6,106

 

$

6,106

Substandard

 

72

 

 

25

 

475

 

 

9

 

$

581

Doubtful

 

 

 

 

 

 

 

$

Not Rated

 

89

 

 

 

37

 

 

 

$

126

Subtotal

$

77,982

$

69,117

$

33,256

$

37,007

$

53,479

$

64,934

$

3,488

$

339,263

Residential

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Multifamily >5 Residential

Pass

$

37,244

$

63,312

$

16,037

$

7,471

$

5,370

$

35,284

$

1,434

$

166,152

Special Mention

 

 

 

 

 

 

10,282

 

$

10,282

Substandard

 

 

 

 

 

 

958

 

$

958

Doubtful

 

 

 

 

 

 

 

$

Not Rated

 

1,149

 

 

 

 

44

 

384

 

$

1,577

Subtotal

$

38,393

$

63,312

$

16,037

$

7,471

$

5,414

$

46,908

$

1,434

$

178,969

Total

Pass

$

399,955

$

264,117

$

177,898

$

133,013

$

167,301

$

370,144

$

197,419

$

1,709,847

Special Mention

 

7,561

 

1,584

 

4,858

 

5,557

 

3,090

 

26,425

 

12,739

$

61,814

Substandard

 

8,048

 

1,360

 

1,499

 

5,949

 

4,369

 

25,653

 

7,476

$

54,354

Doubtful

 

 

 

 

 

 

 

$

Not Rated

 

22,482

 

1,730

 

1,090

 

558

 

234

 

926

 

$

27,020

$

438,046

$

268,791

$

185,345

$

145,077

$

174,994

$

423,148

$

217,634

$

1,853,035

The Corporation evaluates the credit quality of its other loan portfolios, which includes residential real estate, consumer and lease financing loans, based primarily on the aging status of the loan and payment activity. Accordingly, loans on non-accrual status, loans past due 90 days or more and still accruing interest, and loans modified under troubled debt restructurings are considered to be nonperforming for purposes of credit quality evaluation. The following table presents the other loan portfolio based on the credit risk profile of loans that are performing and loans that are nonperforming. These balances do not include accrued interest:

    

December 31, 2022

Term Loans at Amortized Cost Basis by Origination Year

Revolving

    

2022

    

2021

    

2020

    

2019

    

2018

    

Prior

    

Loans

    

Total

Residential

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

First Liens

Performing

$

71,607

$

70,197

$

45,080

$

16,968

$

20,258

$

117,488

$

3,245

$

344,843

Non-performing

 

106

 

 

 

141

 

100

 

1,782

 

$

2,129

Subtotal

$

71,713

$

70,197

$

45,080

$

17,109

$

20,358

$

119,270

$

3,245

$

346,972

Home Equity

Performing

$

1,995

$

943

$

8

$

115

$

55

$

820

$

59,875

$

63,811

Non-performing

 

 

 

78

 

 

14

 

40

 

176

$

308

Subtotal

$

1,995

$

943

$

86

$

115

$

69

$

860

$

60,051

$

64,119

Junior Liens

Performing

$

19,074

$

10,485

$

7,507

$

5,830

$

5,366

$

6,195

$

1,928

$

56,385

Non-performing

 

 

4

 

77

 

90

 

139

 

141

 

$

451

Subtotal

$

19,074

$

10,489

$

7,584

$

5,920

$

5,505

$

6,336

$

1,928

$

56,836

Other Residential

Performing

$

11,542

$

9,923

$

501

$

915

$

498

$

1,582

$

$

24,961

Non-performing

 

 

 

 

425

 

35

 

18

 

$

478

Subtotal

$

11,542

$

9,923

$

501

$

1,340

$

533

$

1,600

$

$

25,439

Consumer

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Motor Vehicle

Performing

$

306,565

$

118,362

$

88,144

$

29,004

$

8,652

$

2,230

$

6

$

552,963

Non-performing

 

813

 

739

 

437

 

237

 

66

 

47

 

$

2,339

Subtotal

$

307,378

$

119,101

$

88,581

$

29,241

$

8,718

$

2,277

$

6

$

555,302

Other Consumer

Performing

$

13,426

$

7,914

$

4,109

$

1,302

$

429

$

819

$

4,819

$

32,818

Non-performing

 

18

 

247

 

89

 

39

 

12

 

12

 

2

$

419

Subtotal

$

13,444

$

8,161

$

4,198

$

1,341

$

441

$

831

$

4,821

$

33,237

Total

Performing

$

424,209

$

217,824

$

145,349

$

54,134

$

35,258

$

129,134

$

69,873

$

1,075,781

Non-performing

 

937

 

990

 

681

 

932

 

366

 

2,040

 

178

$

6,124

Total other loans

$

425,146

$

218,814

$

146,030

$

55,066

$

35,624

$

131,174

$

70,051

$

1,081,905

    

December 31, 2021

Term Loans at Amortized Cost Basis by Origination Year

Revolving

    

2021

    

2020

    

2019

    

2018

    

2017

    

Prior

    

Loans

    

Total

Residential

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

First Liens

Performing

$

86,224

$

49,633

$

22,262

$

24,377

$

26,437

$

126,828

$

3,061

$

338,822

Non-performing

 

 

 

35

 

69

 

160

 

2,421

 

$

2,685

Subtotal

$

86,224

$

49,633

$

22,297

$

24,446

$

26,597

$

129,249

$

3,061

$

341,507

Home Equity

Performing

$

757

$

9

$

152

$

719

$

62

$

1,332

$

59,059

$

62,090

Non-performing

 

 

25

 

 

 

3

 

57

 

$

85

Subtotal

$

757

$

34

$

152

$

719

$

65

$

1,389

$

59,059

$

62,175

Junior Liens

Performing

$

13,255

$

10,189

$

8,124

$

7,888

$

4,158

$

5,554

$

968

$

50,136

Non-performing

 

 

6

 

64

 

97

 

119

 

94

 

$

380

Subtotal

$

13,255

$

10,195

$

8,188

$

7,985

$

4,277

$

5,648

$

968

$

50,516

Other Residential

Performing

$

20,218

$

6,665

$

1,697

$

662

$

883

$

1,092

$

$

31,217

Non-performing

 

 

 

55

 

43

 

 

27

 

$

125

Subtotal

$

20,218

$

6,665

$

1,752

$

705

$

883

$

1,119

$

$

31,342

Consumer

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Motor Vehicle

Performing

$

188,675

$

155,156

$

60,676

$

23,367

$

9,307

$

2,384

$

$

439,565

Non-performing

 

199

 

373

 

191

 

109

 

43

 

23

 

$

938

Subtotal

$

188,874

$

155,529

$

60,867

$

23,476

$

9,350

$

2,407

$

$

440,503

Other Consumer

Performing

$

14,924

$

8,225

$

3,119

$

948

$

304

$

1,121

$

4,194

$

32,835

Non-performing

 

342

 

181

 

107

 

35

 

18

 

3

 

2

$

688

Subtotal

$

15,266

$

8,406

$

3,226

$

983

$

322

$

1,124

$

4,196

$

33,523

Total

Performing

$

324,053

$

229,877

$

96,030

$

57,961

$

41,151

$

138,311

$

67,282

$

954,665

Non-performing

 

541

 

585

 

452

 

353

 

343

 

2,625

 

2

$

4,901

Total other loans

$

324,594

$

230,462

$

96,482

$

58,314

$

41,494

$

140,936

$

67,284

$

959,566