XML 51 R24.htm IDEA: XBRL DOCUMENT v2.4.1.9
Loans (Tables)
3 Months Ended
Mar. 31, 2015
Loans [Abstract]  
Recorded investment in loans by portfolio segment

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

December 31,

 

2015

 

2014

 

 

 

 

 

 

Commercial

$

47,778 

 

$

46,532 

Real estate:

 

 

 

 

 

Single-family residential

 

57,537 

 

 

51,445 

Multi-family residential

 

28,437 

 

 

28,790 

Commercial

 

87,445 

 

 

91,119 

Construction

 

28,161 

 

 

23,641 

Consumer:

 

 

 

 

 

Home equity lines of credit

 

18,271 

 

 

16,898 

Other

 

5,072 

 

 

4,976 

Subtotal

 

272,701 

 

 

263,401 

Less: ALLL

 

(6,442)

 

 

(6,316)

Loans, net

$

266,259 

 

$

257,085 

 

Activity in ALLL by portfolio segment

The following table presents the activity in the ALLL by portfolio segment for the three months ended March 31, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 31, 2015

 

 

 

 

Real Estate

 

 

 

 

Consumer

 

 

 

 

Commercial

 

Single-family

 

Multi-family

 

Commercial

 

Construction

 

Home Equity lines of credit

 

Other

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

$

1,346 

 

$

634 

 

$

818 

 

$

2,541 

 

$

442 

 

$

441 

 

$

94 

 

$

6,316 

Addition to (reduction in)
provision for loan losses

 

88 

 

 

65 

 

 

(125)

 

 

(77)

 

 

99 

 

 

23 

 

 

 

 

75 

Charge-offs

 

(8)

 

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

(10)

 

 

(18)

Recoveries

 

25 

 

 

 

 

-  

 

 

33 

 

 

-  

 

 

 

 

 

 

69 

Ending balance

$

1,451 

 

$

700 

 

$

693 

 

$

2,497 

 

$

541 

 

$

468 

 

$

92 

 

$

6,442 

 

 

The following table presents the activity in the ALLL by portfolio segment for the three months ended March 31, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 31, 2014

 

 

 

 

Real Estate

 

 

 

 

Consumer

 

 

 

 

Commercial

 

Single-family

 

Multi-family

 

Commercial

 

Construction

 

Home Equity lines of credit

 

Other

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

$

1,759 

 

$

120 

 

$

1,262 

 

$

2,325 

 

$

119 

 

$

139 

 

$

 

$

5,729 

Addition to (reduction in)
provision for loan losses

 

(175)

 

 

38 

 

 

196 

 

 

(265)

 

 

259 

 

 

(35)

 

 

 

 

20 

Charge-offs

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

-  

Recoveries

 

 

 

 

 

-  

 

 

 

 

-  

 

 

 

 

 

 

14 

Ending balance

$

1,587 

 

$

159 

 

$

1,458 

 

$

2,064 

 

$

378 

 

$

109 

 

$

 

$

5,763 

 

Balance in ALLL and recorded investment in loans by portfolio segment and based on impairment method

The following table presents the balance in the ALLL and the recorded investment in loans by portfolio segment and based on the impairment method as of March 31, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate

 

 

 

 

Consumer

 

 

 

 

 

 

Commercial

 

Single-
family

 

Multi-
family

 

Commercial

 

Construction

 

Home Equity
lines of credit

 

Other

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALLL:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending allowance balance attributable to loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

28 

 

$

-  

 

$

-  

 

$

26 

 

$

-  

 

$

-  

 

$

-  

 

$

54 

 

Collectively evaluated for impairment

 

 

1,423 

 

 

700 

 

 

693 

 

 

2,471 

 

 

541 

 

 

468 

 

 

92 

 

 

6,388 

 

Total ending allowance balance

 

$

1,451 

 

$

700 

 

$

693 

 

$

2,497 

 

$

541 

 

$

468 

 

$

92 

 

$

6,442 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

548 

 

$

292 

 

$

1,621 

 

$

3,565 

 

$

-  

 

$

-  

 

$

-  

 

$

6,026 

 

Collectively evaluated for impairment

 

 

47,230 

 

 

57,245 

 

 

26,816 

 

 

83,880 

 

 

28,161 

 

 

18,271 

 

 

5,072 

 

 

266,675 

 

Total ending loan balance

 

$

47,778 

 

$

57,537 

 

$

28,437 

 

$

87,445 

 

$

28,161 

 

$

18,271 

 

$

5,072 

 

$

272,701 

 

 

 

 

The following table presents the balance in the ALLL and the recorded investment in loans by portfolio segment and based on the impairment method as of December 31, 2014: 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate

 

 

 

 

Consumer

 

 

 

 

 

Commercial

 

Single-
family

 

Multi-
family

 

Commercial

 

Construction

 

Home Equity
lines of credit

 

Other

 

Total

ALLL:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending allowance balance attributable to loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

29 

 

$

-  

 

$

 

$

34 

 

$

-  

 

$

-  

 

$

-  

 

$

64 

Collectively evaluated for impairment

 

 

1,317 

 

 

634 

 

 

817 

 

 

2,507 

 

 

442 

 

 

441 

 

 

94 

 

 

6,252 

Total ending allowance balance

 

$

1,346 

 

$

634 

 

$

818 

 

$

2,541 

 

$

442 

 

$

441 

 

$

94 

 

$

6,316 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

 

630 

 

$

296 

 

$

1,631 

 

$

3,695 

 

$

-  

 

$

-  

 

$

-  

 

$

6,252 

Collectively evaluated for impairment

 

 

45,902 

 

 

51,149 

 

 

27,159 

 

 

87,424 

 

 

23,641 

 

 

16,898 

 

 

4,976 

 

 

257,149 

Total ending loan balance

 

$

46,532 

 

$

51,445 

 

$

28,790 

 

$

91,119 

 

$

23,641 

 

$

16,898 

 

$

4,976 

 

$

263,401 

 

Individually evaluated for impairment by class of loans

The following table presents loans individually evaluated for impairment by class of loans at March 31, 2015.  The unpaid principal balance is the contractual principal balance outstanding.  The recorded investment is the unpaid principal balance adjusted for partial charge-offs, purchase premiums and discounts, deferred loan fees and costs.  The table presents accrual basis interest income recognized during the three months ended March 31, 2015.  Cash payments of interest on these loans during the three months ended March 31, 2015 totaled $83.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

 

As of March 31, 2015

 

March 31, 2015

 

 

Unpaid Principal Balance

 

Recorded Investment

 

ALLL Allocated

 

Average Recorded Investment

 

Interest Income Recognized

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

76 

 

$

68 

 

$

-  

 

$

69 

 

$

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single-family residential

 

331 

 

 

170 

 

 

-  

 

 

171 

 

 

-  

 

Multi-family residential

 

1,570 

 

 

1,570 

 

 

-  

 

 

1,574 

 

 

23 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-owner occupied

 

564 

 

 

463 

 

 

-  

 

 

468 

 

 

-  

 

Owner occupied

 

700 

 

 

179 

 

 

-  

 

 

180 

 

 

10 

 

Land

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

-  

 

Total with no allowance recorded

 

3,241 

 

 

2,450 

 

 

-  

 

 

2,462 

 

 

34 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

480 

 

 

480 

 

 

28 

 

 

490 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single-family residential

 

122 

 

 

122 

 

 

-  

 

 

123 

 

 

 

Multi-family residential

 

51 

 

 

51 

 

 

-  

 

 

51 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-owner occupied

 

2,253 

 

 

2,253 

 

 

 

 

2,256 

 

 

33 

 

Owner occupied

 

375 

 

 

375 

 

 

 

 

377 

 

 

 

Land

 

339 

 

 

295 

 

 

15 

 

 

297 

 

 

 

Total with an allowance recorded

 

3,620 

 

 

3,576 

 

 

54 

 

 

3,594 

 

 

49 

 

Total

$

6,861 

 

$

6,026 

 

$

54 

 

$

6,056 

 

$

83 

 

 

 

The following table presents loans individually evaluated for impairment by class of loans at December 31, 2014.  The unpaid principal balance is the contractual principal balance outstanding.  The recorded investment is the unpaid principal balance adjusted for partial charge-offs, purchase premiums and discounts, deferred loan fees and costs.  The table presents accrual basis interest income recognized during the three months ended March 31, 2014.  Cash payments of interest during the three months ended March 31, 2014 totaled $54.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

 

As of December 31, 2014

 

March 31, 2014

 

 

Unpaid Principal Balance

 

Recorded Investment

 

ALLL Allocated

 

Average Recorded Investment

 

Interest Income Recognized

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

135 

 

$

121 

 

$

-  

 

$

121 

 

$

-  

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single-family residential

 

334 

 

 

173 

 

 

-  

 

 

185 

 

 

-  

 

Multi-family residential

 

1,579 

 

 

1,579 

 

 

-  

 

 

-  

 

 

-  

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-owner occupied

 

577 

 

 

477 

 

 

-  

 

 

1,444 

 

 

-  

 

Owner occupied

 

704 

 

 

183 

 

 

-  

 

 

1,044 

 

 

-  

 

Land

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

-  

 

Total with no allowance recorded

 

3,329 

 

 

2,533 

 

 

-  

 

 

2,794 

 

 

-  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

509 

 

 

509 

 

 

29 

 

 

817 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single-family residential

 

123 

 

 

123 

 

 

-  

 

 

126 

 

 

 

Multi-family residential

 

52 

 

 

52 

 

 

 

 

1,736 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-owner occupied

 

2,352 

 

 

2,352 

 

 

17 

 

 

2,122 

 

 

33 

 

Owner occupied

 

380 

 

 

380 

 

 

 

 

394 

 

 

 

Land

 

348 

 

 

303 

 

 

15 

 

 

733 

 

 

 

Total with an allowance recorded

 

3,764 

 

 

3,719 

 

 

64 

 

 

5,928 

 

 

52 

 

Total

$

7,093 

 

$

6,252 

 

$

64 

 

$

8,722 

 

$

52 

 

 

Recorded investment in nonaccrual loans by class of loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2015

 

December 31, 2014

Loans past due over 90 days still on accrual:

 

 

 

 

 

Real estate:

 

 

 

 

 

Commercial:

 

 

 

 

 

Non-owner occupied

$

366 

 

$

-  

Total over 90 days still on accrual loans

$

366 

 

$

-  

Nonaccrual loans:

 

 

 

 

 

Commercial

 

305 

 

 

369 

Real estate:

 

 

 

 

 

Single-family residential

 

723 

 

 

549 

Multi-family residential

 

-  

 

 

-  

Commercial:

 

 

 

 

 

Non-owner occupied

 

464 

 

 

477 

Owner occupied

 

-  

 

 

-  

Land

 

-  

 

 

-  

Consumer:

 

 

 

 

 

Home equity lines of credit:

 

 

 

 

 

Originated for portfolio

 

50 

 

 

51 

Purchased for portfolio

 

99 

 

 

102 

Other consumer

 

-  

 

 

-  

Total nonaccrual

 

1,641 

 

 

1,548 

Total nonaccrual and nonperforming loans

$

2,007 

 

$

1,548 

 

Aging of recorded investment in past due loans by class of loans

The following table presents the aging of the recorded investment in past due loans by class of loans as of March 31, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30 - 59 Days Past Due

 

60 - 89 Days Past Due

 

Greater than 90 Days Past Due

 

Total Past Due

 

Loans Not Past Due

 

Nonaccrual Loans Not > 90 days Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

16 

 

$

793 

 

$

-  

 

$

809 

 

$

46,969 

 

$

305 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single-family residential

 

1,183 

 

 

133 

 

 

256 

 

 

1,572 

 

 

55,965 

 

 

467 

Multi-family residential

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

28,437 

 

 

-  

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-owner occupied

 

-  

 

 

-  

 

 

366 

 

 

366 

 

 

48,973 

 

 

464 

Owner occupied

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

32,468 

 

 

-  

Land

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

5,638 

 

 

-  

Construction

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

28,161 

 

 

-  

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines of credit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Originated for portfolio

 

43 

 

 

-  

 

 

-  

 

 

43 

 

 

16,852 

 

 

50 

Purchased for portfolio

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

1,376 

 

 

99 

Other

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

5,072 

 

 

-  

Total

$

1,242 

 

$

926 

 

$

622 

 

$

2,790 

 

$

269,911 

 

$

1,385 

 

 

The following table presents the aging of the recorded investment in past due loans by class of loans as of December 31, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30 - 59 Days Past Due

 

60 - 89 Days Past Due

 

Greater than 90 Days Past Due

 

Total Past Due

 

Loans Not Past Due

 

Nonaccrual Loans Not > 90 days Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

18 

 

$

-  

 

$

121 

 

$

139 

 

$

46,393 

 

$

248 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single-family residential

 

521 

 

 

55 

 

 

68 

 

 

644 

 

 

50,801 

 

 

481 

Multi-family residential

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

28,790 

 

 

-  

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-owner occupied

 

115 

 

 

-  

 

 

-  

 

 

115 

 

 

48,879 

 

 

477 

Owner occupied

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

35,900 

 

 

-  

Land

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

6,225 

 

 

-  

Construction

 

52 

 

 

-  

 

 

-  

 

 

52 

 

 

23,589 

 

 

-  

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines of credit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Originated for portfolio

 

-  

 

 

-  

 

 

51 

 

 

51 

 

 

15,414 

 

 

-  

Purchased for portfolio

 

30 

 

 

102 

 

 

-  

 

 

132 

 

 

1,301 

 

 

102 

Other

 

 

 

10 

 

 

-  

 

 

15 

 

 

4,961 

 

 

-  

Total

$

741 

 

$

167 

 

$

240 

 

$

1,148 

 

$

262,253 

 

$

1,308 

 

Loans Modified As TDRs By Class Of Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2015

 

December 31, 2014

 

 

 

 

 

 

Commercial

$

237 

 

$

249 

Real estate:

 

 

 

 

 

Single-family residential

 

169 

 

 

173 

Multi-family residential

 

-  

 

 

-  

Commercial:

 

 

 

 

 

Non-owner occupied

 

-  

 

 

-  

Owner occupied

 

-  

 

 

-  

Total

$

406 

 

$

422 

 

Financing Receivable Credit Quality Indicators

The recorded investment in loans by risk category and by class of loans as of March 31, 2015 and based on the most recent analysis performed follows.  There were no loans rated doubtful at March 31, 2015.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Not Rated

 

Pass

 

Special Mention

 

Substandard

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

102 

 

$

46,968 

 

$

317 

 

$

391 

 

$

47,778 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Single-family residential

 

56,786 

 

 

-  

 

 

-  

 

 

751 

 

 

57,537 

   Multi-family residential

 

-  

 

 

27,706 

 

 

-  

 

 

731 

 

 

28,437 

   Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

       Non-owner occupied

 

136 

 

 

44,049 

 

 

-  

 

 

5,154 

 

 

49,339 

       Owner occupied

 

-  

 

 

29,910 

 

 

1,484 

 

 

1,074 

 

 

32,468 

       Land

 

77 

 

 

2,863 

 

 

-  

 

 

2,698 

 

 

5,638 

   Construction

 

8,699 

 

 

19,462 

 

 

-  

 

 

-  

 

 

28,161 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Home equity lines of credit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

       Originated for portfolio

 

16,747 

 

 

-  

 

 

-  

 

 

148 

 

 

16,895 

       Purchased for portfolio

 

811 

 

 

-  

 

 

307 

 

 

258 

 

 

1,376 

   Other

 

5,072 

 

 

-  

 

 

-  

 

 

-  

 

 

5,072 

 

$

88,430 

 

$

170,958 

 

$

2,108 

 

$

11,205 

 

$

272,701 

 

 

 

The recorded investment in loans by risk category and by class of loans as of December 31, 2014 follows.  There were no loans rated doubtful at December 31, 2014. 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Not Rated

 

Pass

 

Special Mention

 

Substandard

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

1,088 

 

$

44,543 

 

$

441 

 

$

460 

 

$

46,532 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Single-family residential

 

50,864 

 

 

-  

 

 

-  

 

 

581 

 

 

51,445 

   Multi-family residential

 

-  

 

 

26,412 

 

 

-  

 

 

2,378 

 

 

28,790 

   Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

       Non-owner occupied

 

139 

 

 

43,547 

 

 

89 

 

 

5,219 

 

 

48,994 

       Owner occupied

 

-  

 

 

33,305 

 

 

1,507 

 

 

1,088 

 

 

35,900 

       Land

 

78 

 

 

3,417 

 

 

-  

 

 

2,730 

 

 

6,225 

   Construction

 

8,645 

 

 

14,996 

 

 

-  

 

 

-  

 

 

23,641 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Home equity lines of credit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

       Originated for portfolio

 

15,316 

 

 

-  

 

 

-  

 

 

149 

 

 

15,465 

       Purchased for portfolio

 

857 

 

 

-  

 

 

313 

 

 

263 

 

 

1,433 

   Other

 

4,976 

 

 

-  

 

 

-  

 

 

-  

 

 

4,976 

 

$

81,963 

 

$

166,220 

 

$

2,350 

 

$

12,868 

 

$

263,401