XML 30 R23.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Loans and Lease Finance Receivables and Allowance for Credit Losses (Tables)
3 Months Ended
Mar. 31, 2024
Receivables [Abstract]  
Summary of Components of Loans and Lease Finance Receivables, Excluding PCI Loans

The following table provides a summary of total loans and lease finance receivables by type.

 

 

March 31, 2024

 

 

December 31, 2023

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

Commercial real estate

$

6,720,538

 

 

$

6,784,505

 

Construction

 

58,806

 

 

 

66,734

 

SBA

 

268,320

 

 

 

270,619

 

SBA - Paycheck Protection Program (PPP)

 

2,249

 

 

 

2,736

 

Commercial and industrial

 

963,120

 

 

 

969,895

 

Dairy & livestock and agribusiness

 

351,624

 

 

 

412,891

 

Municipal lease finance receivables

 

72,032

 

 

 

73,590

 

SFR mortgage

 

276,475

 

 

 

269,868

 

Consumer and other loans

 

57,549

 

 

 

54,072

 

Total loans, at amortized cost

 

8,770,713

 

 

 

8,904,910

 

Less: Allowance for credit losses

 

(82,817

)

 

 

(86,842

)

 Total loans and lease finance receivables, net

$

8,687,896

 

 

$

8,818,068

 

Summary of Loans by Type and Origination Year, According to our Internal Risk Ratings

 

 

Origination Year

 

 

Revolving loans amortized

 

 

Revolving loans converted to

 

 

 

 

March 31, 2024

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

cost basis

 

 

term loans

 

 

Total

 

 

(Dollars in thousands)

 

Commercial real estate
   loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

54,653

 

 

$

441,596

 

 

$

1,299,240

 

 

$

1,120,686

 

 

$

866,833

 

 

$

2,457,881

 

 

$

179,725

 

 

$

38,940

 

 

$

6,459,554

 

Special Mention

 

678

 

 

 

4,556

 

 

 

3,867

 

 

 

18,616

 

 

 

19,117

 

 

 

121,713

 

 

 

2,366

 

 

 

 

 

 

170,913

 

Substandard

 

 

 

 

669

 

 

 

8,105

 

 

 

2,891

 

 

 

32,952

 

 

 

44,705

 

 

 

749

 

 

 

 

 

 

90,071

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial real
   estate loans:

$

55,331

 

 

$

446,821

 

 

$

1,311,212

 

 

$

1,142,193

 

 

$

918,902

 

 

$

2,624,299

 

 

$

182,840

 

 

$

38,940

 

 

$

6,720,538

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

2,258

 

 

$

 

 

$

 

 

$

2,258

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

3

 

 

$

2,513

 

 

$

12,277

 

 

$

22,289

 

 

$

8,066

 

 

$

 

 

$

11,549

 

 

$

 

 

$

56,697

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

Substandard

 

 

 

 

 

 

 

 

 

 

2,109

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,109

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Construction
   loans:

$

3

 

 

$

2,513

 

 

$

12,277

 

 

$

24,398

 

 

$

8,066

 

 

$

 

 

$

11,549

 

 

$

 

 

$

58,806

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SBA loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

10,759

 

 

$

19,621

 

 

$

47,896

 

 

$

50,594

 

 

$

24,417

 

 

$

102,067

 

 

$

 

 

$

 

 

$

255,354

 

Special Mention

 

 

 

 

 

 

 

1,616

 

 

 

 

 

 

4,767

 

 

 

3,010

 

 

 

 

 

 

 

 

 

9,393

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,573

 

 

 

 

 

 

 

 

 

3,573

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total SBA loans:

$

10,759

 

 

$

19,621

 

 

$

49,512

 

 

$

50,594

 

 

$

29,184

 

 

$

108,650

 

 

$

 

 

$

 

 

$

268,320

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

90

 

 

$

 

 

$

 

 

$

90

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SBA - PPP loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

 

 

$

 

 

$

 

 

$

591

 

 

$

1,658

 

 

$

 

 

$

 

 

$

 

 

$

2,249

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total SBA - PPP loans:

$

 

 

$

 

 

$

 

 

$

591

 

 

$

1,658

 

 

$

 

 

$

 

 

$

 

 

$

2,249

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and
   industrial loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

28,523

 

 

$

135,426

 

 

$

136,353

 

 

$

90,310

 

 

$

82,495

 

 

$

151,348

 

 

$

296,236

 

 

$

4,688

 

 

$

925,379

 

Special Mention

 

 

 

 

9,498

 

 

 

1,124

 

 

 

1,595

 

 

 

828

 

 

 

7,989

 

 

 

8,133

 

 

 

5,279

 

 

 

34,446

 

Substandard

 

 

 

 

 

 

 

239

 

 

 

 

 

 

 

 

 

45

 

 

 

2,637

 

 

 

374

 

 

 

3,295

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial and
   industrial loans:

$

28,523

 

 

$

144,924

 

 

$

137,716

 

 

$

91,905

 

 

$

83,323

 

 

$

159,382

 

 

$

307,006

 

 

$

10,341

 

 

$

963,120

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

300

 

 

$

 

 

$

 

 

$

1,186

 

 

$

 

 

$

431

 

 

$

1,917

 

 

 

 

Origination Year

 

 

Revolving loans amortized

 

 

Revolving loans converted to

 

 

 

 

March 31, 2024

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

cost basis

 

 

term loans

 

 

Total

 

 

(Dollars in thousands)

 

Dairy & livestock and
   agribusiness loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

 

 

$

 

 

$

 

 

$

685

 

 

$

917

 

 

$

262

 

 

$

266,157

 

 

$

270

 

 

$

268,291

 

Special Mention

 

 

 

 

432

 

 

 

 

 

 

1,335

 

 

 

 

 

 

 

 

 

79,044

 

 

 

 

 

 

80,811

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

60

 

 

 

2,380

 

 

 

82

 

 

 

2,522

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Dairy & livestock
   and agribusiness
   loans:

$

 

 

$

432

 

 

$

 

 

$

2,020

 

 

$

917

 

 

$

322

 

 

$

347,581

 

 

$

352

 

 

$

351,624

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Municipal lease finance
   receivables loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

193

 

 

$

 

 

$

5,719

 

 

$

25,803

 

 

$

5,733

 

 

$

34,402

 

 

$

 

 

$

 

 

$

71,850

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

182

 

 

 

 

 

 

 

 

 

182

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Municipal lease
   finance receivables
   loans:

$

193

 

 

$

 

 

$

5,719

 

 

$

25,803

 

 

$

5,733

 

 

$

34,584

 

 

$

 

 

$

 

 

$

72,032

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SFR mortgage loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

11,528

 

 

$

21,229

 

 

$

60,524

 

 

$

43,305

 

 

$

43,832

 

 

$

93,044

 

 

$

 

 

$

 

 

$

273,462

 

Special Mention

 

 

 

 

750

 

 

 

 

 

 

 

 

 

913

 

 

 

438

 

 

 

 

 

 

 

 

 

2,101

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

604

 

 

 

 

 

 

308

 

 

 

912

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total SFR mortgage
   loans:

$

11,528

 

 

$

21,979

 

 

$

60,524

 

 

$

43,305

 

 

$

44,745

 

 

$

94,086

 

 

$

 

 

$

308

 

 

$

276,475

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer and other
   loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

1,636

 

 

$

4,037

 

 

$

3,483

 

 

$

2,492

 

 

$

572

 

 

$

1,035

 

 

$

42,049

 

 

$

1,256

 

 

$

56,560

 

Special Mention

 

 

 

 

 

 

 

 

 

 

214

 

 

 

 

 

 

 

 

 

4

 

 

 

173

 

 

 

391

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

598

 

 

 

598

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Consumer and
   other loans:

$

1,636

 

 

$

4,037

 

 

$

3,483

 

 

$

2,706

 

 

$

572

 

 

$

1,035

 

 

$

42,053

 

 

$

2,027

 

 

$

57,549

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

1

 

 

$

1

 

 

$

2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans, at amortized cost:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

107,295

 

 

$

624,422

 

 

$

1,565,492

 

 

$

1,356,755

 

 

$

1,034,523

 

 

$

2,840,039

 

 

$

795,716

 

 

$

45,154

 

 

$

8,369,396

 

Special Mention

 

678

 

 

 

15,236

 

 

 

6,607

 

 

 

21,760

 

 

 

25,625

 

 

 

133,332

 

 

 

89,547

 

 

 

5,452

 

 

 

298,237

 

Substandard

 

 

 

 

669

 

 

 

8,344

 

 

 

5,000

 

 

 

32,952

 

 

 

48,987

 

 

 

5,766

 

 

 

1,362

 

 

 

103,080

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans at amortized cost:

$

107,973

 

 

$

640,327

 

 

$

1,580,443

 

 

$

1,383,515

 

 

$

1,093,100

 

 

$

3,022,358

 

 

$

891,029

 

 

$

51,968

 

 

$

8,770,713

 

Current YTD Period:
  Total gross charge-offs

$

 

 

$

 

 

$

300

 

 

$

 

 

$

 

 

$

3,534

 

 

$

1

 

 

$

432

 

 

$

4,267

 

 

 

 

Origination Year

 

 

Revolving loans amortized

 

 

Revolving loans converted to

 

 

 

 

December 31, 2023

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

cost basis

 

 

term loans

 

 

Total

 

 

(Dollars in thousands)

 

Commercial real estate
   loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

447,991

 

 

$

1,315,563

 

 

$

1,133,331

 

 

$

885,590

 

 

$

497,541

 

 

$

2,041,329

 

 

$

171,223

 

 

$

38,568

 

 

$

6,531,136

 

Special Mention

 

3,241

 

 

 

3,897

 

 

 

15,868

 

 

 

19,368

 

 

 

43,824

 

 

 

74,673

 

 

 

2,911

 

 

 

 

 

 

163,782

 

Substandard

 

744

 

 

 

8,127

 

 

 

2,891

 

 

 

33,401

 

 

 

12,986

 

 

 

30,637

 

 

 

801

 

 

 

 

 

 

89,587

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial real
   estate loans:

$

451,976

 

 

$

1,327,587

 

 

$

1,152,090

 

 

$

938,359

 

 

$

554,351

 

 

$

2,146,639

 

 

$

174,935

 

 

$

38,568

 

 

$

6,784,505

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

1,274

 

 

$

15,046

 

 

$

22,288

 

 

$

8,058

 

 

$

 

 

$

 

 

$

17,938

 

 

$

 

 

$

64,604

 

Special Mention

 

 

 

 

 

 

 

2,130

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,130

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Construction
   loans:

$

1,274

 

 

$

15,046

 

 

$

24,418

 

 

$

8,058

 

 

$

 

 

$

 

 

$

17,938

 

 

$

 

 

$

66,734

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SBA loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

20,701

 

 

$

48,212

 

 

$

51,038

 

 

$

29,306

 

 

$

6,236

 

 

$

101,856

 

 

$

 

 

$

 

 

$

257,349

 

Special Mention

 

 

 

 

1,627

 

 

 

 

 

 

4,784

 

 

 

1,132

 

 

 

1,760

 

 

 

 

 

 

 

 

 

9,303

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

749

 

 

 

3,218

 

 

 

 

 

 

 

 

 

3,967

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total SBA loans:

$

20,701

 

 

$

49,839

 

 

$

51,038

 

 

$

34,090

 

 

$

8,117

 

 

$

106,834

 

 

$

 

 

$

 

 

$

270,619

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

288

 

 

$

 

 

$

 

 

$

288

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SBA - PPP loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

 

 

$

 

 

$

699

 

 

$

2,037

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

2,736

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total SBA - PPP loans:

$

 

 

$

 

 

$

699

 

 

$

2,037

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

2,736

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and
   industrial loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

141,080

 

 

$

143,847

 

 

$

100,059

 

 

$

88,743

 

 

$

68,352

 

 

$

94,027

 

 

$

289,539

 

 

$

5,460

 

 

$

931,107

 

Special Mention

 

7,829

 

 

 

738

 

 

 

745

 

 

 

552

 

 

 

4,114

 

 

 

3,986

 

 

 

10,529

 

 

 

5,347

 

 

 

33,840

 

Substandard

 

 

 

 

257

 

 

 

 

 

 

 

 

 

89

 

 

 

1,296

 

 

 

2,487

 

 

 

819

 

 

 

4,948

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial and
   industrial loans:

$

148,909

 

 

$

144,842

 

 

$

100,804

 

 

$

89,295

 

 

$

72,555

 

 

$

99,309

 

 

$

302,555

 

 

$

11,626

 

 

$

969,895

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

109

 

 

$

109

 

 

 

 

Origination Year

 

 

Revolving loans amortized

 

 

Revolving loans converted to

 

 

 

 

December 31, 2023

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

cost basis

 

 

term loans

 

 

Total

 

 

(Dollars in thousands)

 

Dairy & livestock and
   agribusiness loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

296

 

 

$

 

 

$

1,586

 

 

$

931

 

 

$

80

 

 

$

208

 

 

$

337,525

 

 

$

 

 

$

340,626

 

Special Mention

 

448

 

 

 

 

 

 

 

 

 

 

 

 

25

 

 

 

 

 

 

69,232

 

 

 

 

 

 

69,705

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

60

 

 

 

2,500

 

 

 

 

 

 

2,560

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Dairy & livestock
   and agribusiness
   loans:

$

744

 

 

$

 

 

$

1,586

 

 

$

931

 

 

$

105

 

 

$

268

 

 

$

409,257

 

 

$

 

 

$

412,891

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Municipal lease finance
   receivables loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

 

 

$

5,735

 

 

$

25,803

 

 

$

5,981

 

 

$

4,267

 

 

$

31,622

 

 

$

 

 

$

 

 

$

73,408

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

182

 

 

 

 

 

 

 

 

 

182

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Municipal lease
   finance receivables
   loans:

$

 

 

$

5,735

 

 

$

25,803

 

 

$

5,981

 

 

$

4,267

 

 

$

31,804

 

 

$

 

 

$

 

 

$

73,590

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SFR mortgage loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

22,248

 

 

$

61,070

 

 

$

43,573

 

 

$

44,076

 

 

$

28,049

 

 

$

67,750

 

 

$

 

 

$

 

 

$

266,766

 

Special Mention

 

789

 

 

 

 

 

 

 

 

 

918

 

 

 

544

 

 

 

327

 

 

 

 

 

 

 

 

 

2,578

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

200

 

 

 

 

 

 

324

 

 

 

524

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total SFR mortgage
   loans:

$

23,037

 

 

$

61,070

 

 

$

43,573

 

 

$

44,994

 

 

$

28,593

 

 

$

68,277

 

 

$

 

 

$

324

 

 

$

269,868

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer and other
   loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

4,911

 

 

$

4,122

 

 

$

2,707

 

 

$

702

 

 

$

644

 

 

$

486

 

 

$

38,595

 

 

$

871

 

 

$

53,038

 

Special Mention

 

 

 

 

 

 

 

246

 

 

 

 

 

 

 

 

 

 

 

 

4

 

 

 

173

 

 

 

423

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12

 

 

 

1

 

 

 

598

 

 

 

611

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Consumer and
   other loans:

$

4,911

 

 

$

4,122

 

 

$

2,953

 

 

$

702

 

 

$

644

 

 

$

498

 

 

$

38,600

 

 

$

1,642

 

 

$

54,072

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

4

 

 

$

 

 

$

4

 

 

$

8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans, at amortized cost:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

638,501

 

 

$

1,593,595

 

 

$

1,381,084

 

 

$

1,065,424

 

 

$

605,169

 

 

$

2,337,278

 

 

$

854,820

 

 

$

44,899

 

 

$

8,520,770

 

Special Mention

 

12,307

 

 

 

6,262

 

 

 

18,989

 

 

 

25,622

 

 

 

49,639

 

 

 

80,928

 

 

 

82,676

 

 

 

5,520

 

 

 

281,943

 

Substandard

 

744

 

 

 

8,384

 

 

 

2,891

 

 

 

33,401

 

 

 

13,824

 

 

 

35,423

 

 

 

5,789

 

 

 

1,741

 

 

 

102,197

 

Doubtful & Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans at amortized cost:

$

651,552

 

 

$

1,608,241

 

 

$

1,402,964

 

 

$

1,124,447

 

 

$

668,632

 

 

$

2,453,629

 

 

$

943,285

 

 

$

52,160

 

 

$

8,904,910

 

Current YTD Period:
  Gross charge-offs

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

292

 

 

$

 

 

$

113

 

 

$

405

 

Schedule of Balance and Activity Related to Allowance for Loan Losses for Held-for-Investment Loans by Type

The following tables present the balance and activity related to the allowance for credit losses for held-for-investment loans by type for the periods presented.

 

 

Three Months Ended March 31, 2024

 

 

Ending Balance December 31, 2023

 

 

Charge-offs

 

 

Recoveries

 

 

Provision for (Recapture of) Credit Losses

 

 

Ending Balance March 31, 2024

 

 

(Dollars in thousands)

 

Commercial real estate

$

69,466

 

 

$

(2,258

)

 

$

 

 

$

2,237

 

 

$

69,445

 

Construction

 

1,277

 

 

 

 

 

 

3

 

 

 

16

 

 

 

1,296

 

SBA

 

2,679

 

 

 

(90

)

 

 

63

 

 

 

(121

)

 

 

2,531

 

Commercial and industrial

 

9,116

 

 

 

(1,917

)

 

 

176

 

 

 

(2,316

)

 

 

5,059

 

Dairy & livestock and agribusiness

 

3,098

 

 

 

 

 

 

 

 

 

154

 

 

 

3,252

 

Municipal lease finance
   receivables

 

210

 

 

 

 

 

 

 

 

 

(16

)

 

 

194

 

SFR mortgage

 

535

 

 

 

 

 

 

 

 

 

(52

)

 

 

483

 

Consumer and other loans

 

461

 

 

 

(2

)

 

 

 

 

 

98

 

 

 

557

 

Total allowance for credit losses

$

86,842

 

 

$

(4,267

)

 

$

242

 

 

$

 

 

$

82,817

 

 

 

 

Three Months Ended March 31, 2023

 

 

Ending Balance December 31, 2022

 

 

Charge-offs

 

 

Recoveries

 

 

Provision for (Recapture of) Credit Losses

 

 

Ending Balance March 31, 2023

 

 

(Dollars in thousands)

 

Commercial real estate

$

64,806

 

 

$

 

 

$

 

 

$

2,311

 

 

$

67,117

 

Construction

 

1,702

 

 

 

 

 

 

3

 

 

 

(31

)

 

 

1,674

 

SBA

 

2,809

 

 

 

(94

)

 

 

12

 

 

 

2

 

 

 

2,729

 

Commercial and industrial

 

10,206

 

 

 

(16

)

 

 

14

 

 

 

(1,241

)

 

 

8,963

 

Dairy & livestock and agribusiness

 

4,400

 

 

 

 

 

 

4

 

 

 

366

 

 

 

4,770

 

Municipal lease finance
   receivables

 

296

 

 

 

 

 

 

 

 

 

(13

)

 

 

283

 

SFR mortgage

 

366

 

 

 

 

 

 

 

 

 

43

 

 

 

409

 

Consumer and other loans

 

532

 

 

 

 

 

 

 

 

 

63

 

 

 

595

 

Total allowance for credit losses

$

85,117

 

 

$

(110

)

 

$

33

 

 

$

1,500

 

 

$

86,540

 

 

Schedule of Recorded Investment in, and Aging of, Past Due and Nonaccrual Loans, Excluding PCI Loans by Class of Loans

The following table presents the recorded investment in, and the aging of, past due loans (including nonaccrual loans), by type of loans as of the dates presented.

 

 

March 31, 2024

 

 

30-59 Days Past Due

 

 

60-89 Days Past Due

 

 

Greater than 89 Days
Past Due

 

 

Total Past Due

 

 

Loans Not Past Due

 

 

Total Loans and Financing Receivables

 

 

(Dollars in thousands)

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

$

2,526

 

 

$

 

 

$

 

 

$

2,526

 

 

$

2,407,593

 

 

$

2,410,119

 

Non-owner occupied

 

11,295

 

 

 

5,960

 

 

 

10,661

 

 

 

27,916

 

 

 

4,282,503

 

 

 

4,310,419

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Speculative (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

52,256

 

 

 

52,256

 

Non-speculative

 

 

 

 

 

 

 

 

 

 

 

 

 

6,550

 

 

 

6,550

 

 SBA

 

408

 

 

 

 

 

 

54

 

 

 

462

 

 

 

267,858

 

 

 

268,320

 

 SBA - PPP

 

 

 

 

 

 

 

 

 

 

 

 

 

2,249

 

 

 

2,249

 

 Commercial and industrial

 

6

 

 

 

 

 

 

2,487

 

 

 

2,493

 

 

 

960,627

 

 

 

963,120

 

 Dairy & livestock and agribusiness

 

 

 

 

 

 

 

 

 

 

 

 

 

351,624

 

 

 

351,624

 

 Municipal lease finance receivables

 

 

 

 

 

 

 

 

 

 

 

 

 

72,032

 

 

 

72,032

 

 SFR mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

276,475

 

 

 

276,475

 

 Consumer and other loans

 

 

 

 

 

 

 

 

 

 

 

 

 

57,549

 

 

 

57,549

 

Total loans at amortized cost

$

14,235

 

 

$

5,960

 

 

$

13,202

 

 

$

33,397

 

 

$

8,737,316

 

 

$

8,770,713

 

 

(1)
Speculative construction loans are generally for properties where there is no identified buyer or renter.

 

 

December 31, 2023

 

 

30-59 Days Past Due

 

 

60-89 Days Past Due

 

 

Greater than 89 Days
Past Due

 

 

Total Past Due

 

 

Loans Not Past Due

 

 

Total Loans and Financing Receivables

 

 

(Dollars in thousands)

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

$

300

 

 

$

 

 

$

2,505

 

 

$

2,805

 

 

$

2,430,447

 

 

$

2,433,252

 

Non-owner occupied

 

16

 

 

 

 

 

 

531

 

 

 

547

 

 

 

4,350,706

 

 

 

4,351,253

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Speculative (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

57,921

 

 

 

57,921

 

Non-speculative

 

 

 

 

 

 

 

 

 

 

 

 

 

8,813

 

 

 

8,813

 

 SBA

 

 

 

 

108

 

 

 

969

 

 

 

1,077

 

 

 

269,542

 

 

 

270,619

 

 SBA - PPP

 

 

 

 

 

 

 

 

 

 

 

 

 

2,736

 

 

 

2,736

 

 Commercial and industrial

 

12

 

 

 

 

 

 

4,253

 

 

 

4,265

 

 

 

965,630

 

 

 

969,895

 

 Dairy & livestock and agribusiness

 

 

 

 

 

 

 

 

 

 

 

 

 

412,891

 

 

 

412,891

 

 Municipal lease finance receivables

 

 

 

 

 

 

 

 

 

 

 

 

 

73,590

 

 

 

73,590

 

 SFR mortgage

 

201

 

 

 

 

 

 

 

 

 

201

 

 

 

269,667

 

 

 

269,868

 

 Consumer and other loans

 

18

 

 

 

 

 

 

 

 

 

18

 

 

 

54,054

 

 

 

54,072

 

Total loans at amortized cost

$

547

 

 

$

108

 

 

$

8,258

 

 

$

8,913

 

 

$

8,895,997

 

 

$

8,904,910

 

 

(1)
Speculative construction loans are generally for properties where there is no identified buyer or renter.

 

Amortized cost of our finance receivables and loans that are on nonaccrual status, including loans with no allowance are presented as of March 31, 2024 and December 31, 2023 by type of loan.

 

 

March 31, 2024

 

 

Nonaccrual with No Allowance for Credit Losses

 

 

Total Nonaccrual
(1) (3)

 

 

Loans Past Due Over 89 Days Still Accruing

 

 

(Dollars in thousands)

 

Commercial real estate

 

 

 

 

 

 

 

 

Owner occupied

$

 

 

$

 

 

$

 

Non-owner occupied

 

10,661

 

 

 

10,661

 

 

 

 

Construction

 

 

 

 

 

 

 

 

Speculative (2)

 

 

 

 

 

 

 

 

Non-speculative

 

 

 

 

 

 

 

 

 SBA

 

54

 

 

 

54

 

 

 

 

 SBA - PPP

 

 

 

 

 

 

 

 

 Commercial and industrial

 

2,727

 

 

 

2,727

 

 

 

 

 Dairy & livestock and agribusiness

 

60

 

 

 

60

 

 

 

 

 Municipal lease finance receivables

 

 

 

 

 

 

 

 

 SFR mortgage

 

308

 

 

 

308

 

 

 

 

 Consumer and other loans

 

-

 

 

 

-

 

 

 

 

Total loans at amortized cost

$

13,810

 

 

$

13,810

 

 

$

 

 

(1)
As of March 31, 2024, $608,000 of nonaccruing loans were current and $13.2 million were 90+ days past due.
(2)
Speculative construction loans are generally for properties where there is no identified buyer or renter.
(3)
There were no guaranteed portion of nonaccrual SBA loans that are in process of collection.

 

 

December 31, 2023

 

 

Nonaccrual with No Allowance for Credit Losses

 

 

Total Nonaccrual
(1)

 

 

Loans Past Due Over 89 Days Still Accruing

 

 

(Dollars in thousands)

 

Commercial real estate

 

 

 

 

 

 

 

 

Owner occupied

$

2,505

 

 

$

2,505

 

 

$

 

Non-owner occupied

 

548

 

 

 

12,935

 

 

 

 

Construction

 

 

 

 

 

 

 

 

Speculative (2)

 

 

 

 

 

 

 

 

Non-speculative

 

 

 

 

 

 

 

 

 SBA

 

787

 

 

 

969

 

 

 

 

 SBA - PPP

 

 

 

 

 

 

 

 

 Commercial and industrial

 

908

 

 

 

4,509

 

 

 

 

 Dairy & livestock and agribusiness

 

60

 

 

 

60

 

 

 

 

 Municipal lease finance receivables

 

 

 

 

 

 

 

 

 SFR mortgage

 

323

 

 

 

324

 

 

 

 

 Consumer and other loans

 

 

 

 

 

 

 

 

Total loans at amortized cost

$

5,131

 

 

$

21,302

 

 

$

 

 

(1)
As of December 31, 2023, $13.0 million of nonaccruing loans were current, $16,000 were 30-59 days past due, and $8.3 million were 90+ days past due.
(2)
Speculative construction loans are generally for properties where there is no identified buyer or renter.
Summary of Pledged Assets not Separately Reported on Statement of Financial Position The following table presents the recorded investment in collateral-dependent loans by type of loans as of the date presented.

 

 

March 31, 2024

 

 

Number of Loans

 

 

Real Estate

 

 

Business Assets

 

 

Other

 

 

Dependent on
Collateral

 

 

(Dollars in thousands)

 

 

Commercial real estate

$

10,661

 

 

$

 

 

$

 

 

 

2

 

Construction

 

 

 

 

 

 

 

 

 

 

 

SBA

 

54

 

 

 

 

 

 

 

 

 

1

 

SBA - PPP

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

2,727

 

 

 

 

 

 

2

 

Dairy & livestock and agribusiness

 

60

 

 

 

 

 

 

 

 

 

1

 

Municipal lease finance receivables

 

 

 

 

 

 

 

 

 

 

 

SFR mortgage

 

308

 

 

 

 

 

 

 

 

 

1

 

Consumer and other loans

 

 

 

 

 

 

 

 

 

 

 

Total collateral-dependent loans

$

11,083

 

 

$

2,727

 

 

$

 

 

 

7

 

 

 

 

December 31, 2023

 

 

Number of Loans

 

 

Real Estate

 

 

Business Assets

 

 

Other

 

 

Dependent on
Collateral

 

 

(Dollars in thousands)

 

 

Commercial real estate

$

15,440

 

 

$

 

 

$

 

 

 

5

 

Construction

 

 

 

 

 

 

 

 

 

 

 

SBA

 

749

 

 

 

220

 

 

 

 

 

 

4

 

SBA - PPP

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

392

 

 

 

2,950

 

 

 

1,167

 

 

 

8

 

Dairy & livestock and agribusiness

 

60

 

 

 

 

 

 

 

 

 

1

 

Municipal lease finance receivables

 

 

 

 

 

 

 

 

 

 

 

SFR mortgage

 

324

 

 

 

 

 

 

 

 

 

1

 

Consumer and other loans

 

 

 

 

 

 

 

 

 

 

 

Total collateral-dependent loans

$

16,965

 

 

$

3,170

 

 

$

1,167

 

 

 

19

 

Schedule of Amortized Cost of Loans Activity

The tables below reflect the amortized cost of loans by type made to borrowers experiencing financial difficulty that were modified as of March 31, 2024 and March 31, 2023, and the financial effect of those modifications.

 

 

 

Term Extension

 

 

Combination-Term Extension and Interest Rate Reduction

 

 

 

 

 

 

Amortized Cost Basis

 

 

% of Total Class of Financing Receivables

 

 

Amortized Cost Basis

 

 

% of Total Class of Financing Receivables

 

 

Total

 

March 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate loans

 

$

2,466

 

 

 

0.03

%

 

$

686

 

 

 

0.01

%

 

$

3,152

 

Commercial and industrial

 

 

1,644

 

 

 

0.02

%

 

 

242

 

 

 

0.00

%

 

 

1,886

 

Dairy & livestock and agribusiness

 

 

5,727

 

 

 

0.07

%

 

 

 

 

 

0.00

%

 

 

5,727

 

   Total

 

$

9,837

 

 

 

 

 

$

928

 

 

 

 

 

$

10,765

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate loans

 

$

1,587

 

 

 

0.02

%

 

$

 

 

 

 

 

$

1,587

 

Commercial and industrial

 

 

2,250

 

 

 

0.03

%

 

 

 

 

 

 

 

 

2,250

 

Dairy & livestock and agribusiness

 

 

1,999

 

 

 

0.02

%

 

 

 

 

 

 

 

 

1,999

 

   Total

 

$

5,836

 

 

 

 

 

$

 

 

 

 

 

$

5,836

 

 

Schedule of Financial Effect of the Loan Activity

 

 

 

Loan Type

 

Financial Effect

 

 

 

 

 

Term Extension

March 31, 2024

 

 

Commercial real estate loans

 

Added a weighted-average 1.3 years to the life of loans, which reduced monthly payment amounts for the borrowers.

Commercial and industrial

 

Added a weighted-average 0.7 years to the life of loans, which reduced monthly payment amounts for the borrowers.

Dairy & livestock and agribusiness

 

Added a weighted-average 0.6 years to the life of loans, which reduced monthly payment amounts for the borrowers.

 

 

 

 

 

Term Extension

March 31, 2023

 

 

Commercial real estate loans

 

Added a weighted-average 1.1 years to the life of loans, which reduced monthly payment amounts for the borrowers.

Commercial and industrial

 

Added a weighted-average 0.8 years to the life of loans, which reduced monthly payment amounts for the borrowers.

Dairy & livestock and agribusiness

 

Added a weighted-average 1.2 years to the life of loans, which reduced monthly payment amounts for the borrowers.

Schedule of Recorded Investments for Past Due Loans at Amortized Cost

The following table presents the recorded investment in, and the aging of, past due loans at amortized cost (including nonaccrual loans), by type of loans, made to borrowers experiencing financial difficulty as of March 31, 2024.

 

 

 

 

Payment Status (amortized cost basis)

 

 

 

 

Current

 

 

30-89 Days
Past Due

 

 

90+ Days
Past Due

 

 

 

 

(Dollars in thousands)

 

 

Commercial real estate loans

 

$

3,152

 

 

$

 

 

$

 

 

Commercial and industrial

 

 

1,886

 

 

 

 

 

 

 

 

Dairy & livestock and agribusiness

 

 

5,727

 

 

 

 

 

 

 

 

   Total

 

$

10,765

 

 

$

 

 

$