Annual report pursuant to Section 13 and 15(d)

Note 3 - Loans

v3.10.0.1
Note 3 - Loans
12 Months Ended
Dec. 31, 2018
Notes to Financial Statements  
Loans, Notes, Trade and Other Receivables Disclosure [Text Block]
NOTE
3.
LOANS
 
The composition of loans at
December 31, 2018
and
2017
is summarized as follows:
 
    December 31,
    2018   2017
         
    (In Thousands)
Commercial, financial and agricultural   $
2,513,225
    $
2,279,366
 
Real estate - construction    
533,192
     
580,874
 
Real estate - mortgage:                
Owner-occupied commercial    
1,463,887
     
1,328,666
 
1-4 family mortgage    
621,634
     
603,063
 
Other mortgage    
1,337,068
     
997,079
 
Total real estate - mortgage    
3,422,589
     
2,928,808
 
Consumer    
64,493
     
62,213
 
Total Loans    
6,533,499
     
5,851,261
 
Less: Allowance for loan losses    
(68,600
)    
(59,406
)
Net Loans   $
6,464,899
    $
5,791,855
 
 
Changes in the allowance for loan losses during the years ended
December 31, 2018,
2017
and
2016,
respectively are as follows:
 
    Years Ended December 31,
    2018   2017   2016
             
    (In Thousands)
Balance, beginning of year   $
59,406
    $
51,893
    $
43,419
 
Loans charged off    
(12,753
)    
(16,332
)    
(5,198
)
Recoveries    
545
     
620
     
274
 
Provision for loan losses    
21,402
     
23,225
     
13,398
 
Balance, end of year   $
68,600
    $
59,406
    $
51,893
 
 
The Company assesses the adequacy of its allowance for loan losses at the end of each calendar quarter. The level of the allowance is based on management’s evaluation of the loan portfolios, past loan loss experience, current asset quality trends, known and inherent risks in the portfolio, adverse situations that
may
affect the borrower’s ability to repay (including the timing of future payment), the estimated value of any underlying collateral, composition of the loan portfolio, economic conditions, industry and peer bank loan quality indications and other pertinent factors, including regulatory recommendations. This evaluation is inherently subjective as it requires material estimates including the amounts and timing of future cash flows expected to be received on impaired loans that
may
be susceptible to significant change. Loan losses are charged off when management believes that the full collectability of the loan is unlikely. A loan
may
be partially charged-off after a “confirming event” has occurred which serves to validate that full repayment pursuant to the terms of the loan is unlikely. Allocation of the allowance is made for specific loans, but the entire allowance is available for any loan that in management’s judgment deteriorates and is uncollectible. The portion of the reserve classified as qualitative factors, is management’s evaluation of potential future losses that would arise in the loan portfolio should management’s assumption about qualitative and environmental conditions materialize. This qualitative factor portion of the allowance for loan losses is based on management’s judgment regarding various external and internal factors including macroeconomic trends, management’s assessment of the Company’s loan growth prospects, and evaluations of internal risk controls. Inherent risks in the loan portfolio will differ based on type of loan. Specific risk characteristics by loan portfolio segment are listed below:
 
Commercial and industrial loans
include risks associated with borrower’s cash flow, debt service coverage and management’s expertise. These loans are subject to the risk that the Company
may
have difficulty converting collateral to a liquid asset if necessary, as well as risks associated with degree of specialization, mobility and general collectability in a default situation. These commercial loans
may
be subject to many different types of risks, including fraud, bankruptcy, economic downturn, deteriorated or non-existent collateral, and changes in interest rates.
 
Real estate construction loans
include risks associated with the borrower’s credit-worthiness, contractor’s qualifications, borrower and contractor performance, and the overall risk and complexity of the proposed project. Construction lending is also subject to risks associated with sub-market dynamics, including population, employment trends and household income. During times of economic stress, this type of loan has typically had a greater degree of risk than other loan types.
 
Real estate mortgage loans
consist of loans secured by commercial and residential real estate. Commercial real estate lending is dependent upon successful management, marketing and expense supervision necessary to maintain the property. Repayment of these loans
may
be adversely affected by conditions in the real estate market or the general economy. Also, commercial real estate loans typically involve relatively large loan balances to a single borrower. Residential real estate lending risks are generally less significant than those of other loans. Real estate lending risks include fluctuations in the value of real estate, bankruptcies, economic downturn and customer financial problems.
 
Consumer loans
carry a moderate degree of risk compared to other loans. They are generally more risky than traditional residential real estate loans but less risky than commercial loans. Risk of default is usually determined by the well-being of the local economies. During times of economic stress, there is usually some level of job loss both nationally and locally, which directly affects the ability of the consumer to repay debt.
 
The following table presents an analysis of the allowance for loan losses by portfolio segment as of
December 31, 2018
and
2017.
The total allowance for loan losses is disaggregated into those amounts associated with loans individually evaluated and those associated with loans collectively evaluated.
 
Changes in the allowance for loan losses, segregated by loan type, during the years ended
December 31, 2018
and
2017,
respectively, are as follows:
 
      Commercial,
financial and
agricultural
 
Real estate -

construction
 
Real estate -

mortgage
 
Consumer
   
Total
 
                     
    (In Thousands)
    Year Ended December 31, 2018
Allowance for loan losses:                                        
Balance at December 31, 2017   $
32,880
    $
4,989
    $
21,022
    $
515
    $
59,406
 
Charge-offs    
(11,428
)    
-
     
(1,042
)    
(283
)    
(12,753
)
Recoveries    
349
     
112
     
46
     
38
     
545
 
Provision    
17,215
     
(1,579
)    
5,482
     
284
     
21,402
 
Balance at December 31, 2018   $
39,016
    $
3,522
    $
25,508
    $
554
    $
68,600
 
                                         
   
December 31, 2018
Individually Evaluated for Impairment   $
6,066
    $
126
    $
1,887
    $
49
    $
8,128
 
Collectively Evaluated for Impairment    
32,950
     
3,396
     
23,621
     
505
     
60,472
 
                                         
Loans:                                        
Ending Balance   $
2,513,225
    $
533,192
    $
3,422,589
    $
64,493
    $
6,533,499
 
Individually Evaluated for Impairment    
18,444
     
1,461
     
18,637
     
49
     
38,591
 
Collectively Evaluated for Impairment    
2,494,781
     
531,731
     
3,403,952
     
64,444
     
6,494,908
 
                                         
   
Year Ended December 31, 2017
Allowance for loan losses:                                        
Balance at December 31, 2016   $
28,872
    $
5,125
    $
17,504
    $
392
    $
51,893
 
Charge-offs    
(13,910
)    
(56
)    
(2,056
)    
(310
)    
(16,332
)
Recoveries    
337
     
168
     
89
     
26
     
620
 
Provision    
17,581
     
(248
)    
5,485
     
407
     
23,225
 
Balance at December 31, 2017   $
32,880
    $
4,989
    $
21,022
    $
515
    $
59,406
 
                                         
   
December 31, 2017
Individually Evaluated for Impairment   $
4,276
    $
120
    $
1,163
    $
50
    $
5,609
 
Collectively Evaluated for Impairment    
28,604
     
4,869
     
19,859
     
465
     
53,797
 
                                         
Loans:                                        
Ending Balance   $
2,279,366
    $
580,874
    $
2,928,808
    $
62,213
    $
5,851,261
 
Individually Evaluated for Impairment    
26,447
     
1,571
     
12,404
     
88
     
40,510
 
Collectively Evaluated for Impairment    
2,252,919
     
579,303
     
2,916,404
     
62,125
     
5,810,751
 
 
The credit quality of the loan portfolio is summarized
no
less frequently than quarterly using categories similar to the standard asset classification system used by the federal banking agencies. The following table presents credit quality indicators for the loan loss portfolio segments and classes. These categories are utilized to develop the associated allowance for loan losses using historical losses adjusted for current economic conditions defined as follows:
 
  Pass – loans which are well protected by the current net worth and paying capacity of the obligor (or obligors, if any) or by the fair value, less cost to acquire and sell, of any underlying collateral.
  Special Mention – loans with potential weakness that
may,
if
not
reversed or corrected, weaken the credit or inadequately protect the Company’s position at some future date. These loans are
not
adversely classified and do
not
expose an institution to sufficient risk to warrant an adverse classification.
  Substandard – loans that exhibit well-defined weakness or weaknesses that presently jeopardize debt repayment. These loans are characterized by the distinct possibility that the institution will sustain some loss if the weaknesses are
not
corrected.
  Doubtful – loans that have all the weaknesses inherent in loans classified substandard, plus the added characteristic that the weaknesses make collection or liquidation in full on the basis of currently existing facts, conditions, and values highly questionable and improbable.
 
Loans by credit quality indicator as of
December 31, 2018
and
2017
were as follows:
 
        Special            
December 31, 2018   Pass   Mention   Substandard   Doubtful   Total
                     
    (In Thousands)
Commercial, financial and agricultural   $
2,447,052
    $
47,754
    $
18,419
    $
-
    $
2,513,225
 
Real estate - construction    
525,021
     
6,749
     
1,422
     
-
     
533,192
 
Real estate - mortgage:                                        
Owner-occupied commercial    
1,431,982
     
28,547
     
3,358
     
-
     
1,463,887
 
1-4 family mortgage    
616,884
     
2,703
     
2,047
     
-
     
621,634
 
Other mortgage    
1,309,101
     
16,506
     
11,461
     
-
     
1,337,068
 
Total real estate - mortgage    
3,357,967
     
47,756
     
16,866
     
-
     
3,422,589
 
Consumer    
64,444
     
-
     
49
     
-
     
64,493
 
Total   $
6,394,484
    $
102,259
    $
36,756
    $
-
    $
6,533,499
 
 
        Special            
December 31, 2017   Pass   Mention   Substandard   Doubtful   Total
                     
    (In Thousands)
Commercial, financial and agricultural   $
2,225,084
    $
27,835
    $
26,447
    $
-
    $
2,279,366
 
Real estate - construction    
572,657
     
6,691
     
1,526
     
-
     
580,874
 
Real estate - mortgage:                                        
Owner-occupied commercial    
1,317,113
     
7,333
     
4,220
     
-
     
1,328,666
 
1-4 family mortgage    
598,222
     
1,599
     
3,242
     
-
     
603,063
 
Other mortgage    
976,348
     
18,122
     
2,609
     
-
     
997,079
 
Total real estate - mortgage    
2,891,683
     
27,054
     
10,071
     
-
     
2,928,808
 
Consumer    
62,083
     
42
     
88
     
-
     
62,213
 
Total   $
5,751,507
    $
61,622
    $
38,132
    $
-
    $
5,851,261
 
 
Nonperforming loans include nonaccrual loans and loans
90
or more days past due and still accruing. Loans by performance status as of
December 31, 2018
and
2017
are as follows:
 
December 31, 2018   Performing   Nonperforming   Total
             
    (In Thousands)
Commercial, financial and agricultural   $
2,502,117
    $
11,108
    $
2,513,225
 
Real estate - construction    
532,195
     
997
     
533,192
 
Real estate - mortgage:                        
Owner-occupied commercial    
1,460,529
     
3,358
     
1,463,887
 
1-4 family mortgage    
619,465
     
2,169
     
621,634
 
Other mortgage    
1,327,038
     
10,030
     
1,337,068
 
Total real estate - mortgage    
3,407,032
     
15,557
     
3,422,589
 
Consumer    
64,385
     
108
     
64,493
 
Total   $
6,505,729
    $
27,770
    $
6,533,499
 
 
December 31, 2017   Performing   Nonperforming   Total
             
    (In Thousands)
Commercial, financial and agricultural   $
2,269,642
    $
9,724
    $
2,279,366
 
Real estate - construction    
580,874
     
-
     
580,874
 
Real estate - mortgage:                        
Owner-occupied commercial    
1,328,110
     
556
     
1,328,666
 
1-4 family mortgage    
602,604
     
459
     
603,063
 
Other mortgage    
997,079
     
-
     
997,079
 
Total real estate - mortgage    
2,927,793
     
1,015
     
2,928,808
 
Consumer    
62,127
     
86
     
62,213
 
Total   $
5,840,436
    $
10,825
    $
5,851,261
 
 
Loans by past due status as of
December 31, 2018
and
2017
are as follows:
 
December 31, 2018   Past Due Status (Accruing Loans)            
                Total Past            
    30-59 Days   60-89 Days   90+ Days   Due   Non-Accrual   Current   Total Loans
                             
    (In Thousands)
Commercial, financial and agricultural   $
1,222
    $
48
    $
605
    $
1,875
    $
10,503
    $
2,500,847
    $
2,513,225
 
Real estate - construction    
-
     
1,352
     
-
     
1,352
     
997
     
530,843
     
533,192
 
Real estate - mortgage:                                                        
Owner-occupied commercial    
412
     
-
     
-
     
412
     
3,358
     
1,460,117
     
1,463,887
 
1-4 family mortgage    
534
     
235
     
123
     
892
     
2,046
     
618,696
     
621,634
 
Other mortgage    
1,174
     
-
     
5,008
     
6,182
     
5,022
     
1,325,864
     
1,337,068
 
Total real estate - mortgage    
2,120
     
235
     
5,131
     
7,486
     
10,426
     
3,404,677
     
3,422,589
 
Consumer    
58
     
123
     
108
     
289
     
-
     
64,204
     
64,493
 
Total   $
3,400
    $
1,758
    $
5,844
    $
11,002
    $
21,926
    $
6,500,571
    $
6,533,499
 
 
December 31, 2017   Past Due Status (Accruing Loans)            
                Total Past            
    30-59 Days   60-89 Days   90+ Days   Due   Non-Accrual   Current   Total Loans
                             
    (In Thousands)
Commercial, financial and agricultural   $
1,410
    $
5,702
    $
12
    $
7,124
    $
9,712
    $
2,262,530
    $
2,279,366
 
Real estate - construction    
56
     
997
     
-
     
1,053
     
-
     
579,821
     
580,874
 
Real estate - mortgage:                                                        
Owner-occupied commercial    
-
     
3,664
     
-
     
3,664
     
556
     
1,324,446
     
1,328,666
 
1-4 family mortgage    
430
     
850
     
-
     
1,280
     
459
     
601,324
     
603,063
 
Other mortgage    
5,116
     
-
     
-
     
5,116
     
-
     
991,963
     
997,079
 
Total real estate - mortgage    
5,546
     
4,514
     
-
     
10,060
     
1,015
     
2,917,733
     
2,928,808
 
Consumer    
131
     
23
     
48
     
202
     
38
     
61,973
     
62,213
 
Total   $
7,143
    $
11,236
    $
60
    $
18,439
    $
10,765
    $
5,822,057
    $
5,851,261
 
 
Fair value estimates for specifically impaired loans are derived from appraised values based on the current market value or as is value of the property, normally from recently received and reviewed appraisals.  Appraisals are obtained from state-certified appraisers and are based on certain assumptions, which
may
include construction or development status and the highest and best use of the property.  These appraisals are reviewed by our credit administration department to ensure they are acceptable, and values are adjusted down for costs associated with asset disposal.  Once this estimated net realizable value has been determined, the value used in the impairment assessment is updated. As subsequent events dictate and estimated net realizable values decline, required reserves
may
be established or further adjustments recorded.
 
The following table presents details of the Company’s impaired loans as of
December 31, 2018
and
2017,
respectively. Loans which have been fully charged off do
not
appear in the tables.
 
December 31, 2018
 
        Unpaid       Average   Interest Income
   
Recorded
 
Principal
 
Related
 
Recorded
 
Recognized
   
Investment
 
Balance
 
Allowance
 
Investment
 
in Period
                     
    (In Thousands)
With no allowance recorded:                                        
Commercial, financial and agricultural   $
6,064
 
  $
6,064
 
  $
-
 
  $
6,142
 
  $
237
 
Real estate - construction    
464
 
   
467
 
   
-
 
   
524
 
   
28
 
Real estate - mortgage:                                        
Owner-occupied commercial    
1,763
 
   
1,947
 
   
-
 
   
2,223
 
   
120
 
1-4 family mortgage    
1,071
 
   
1,071
 
   
-
 
   
1,088
 
   
21
 
Other mortgage    
5,061
 
   
5,061
 
   
-
 
   
5,133
 
   
252
 
Total real estate - mortgage    
7,895
 
   
8,079
 
   
-
 
   
8,444
 
   
393
 
Consumer    
-
 
   
-
 
   
-
 
   
-
 
   
-
 
Total with no allowance recorded    
14,423
 
   
14,610
 
   
-
 
   
15,110
 
   
658
 
                                         
With an allowance recorded:                                        
Commercial, financial and agricultural    
12,380
 
   
20,141
 
   
6,066
 
   
15,918
 
   
462
 
Real estate - construction    
997
 
   
997
 
   
126
 
   
997
 
   
31
 
Real estate - mortgage:                                        
Owner-occupied commercial    
3,358
 
   
3,358
 
   
99
 
   
3,364
 
   
105
 
1-4 family mortgage    
975
 
   
975
 
   
208
 
   
975
 
   
30
 
Other mortgage    
6,409
 
   
6,409
 
   
1,580
 
   
6,598
 
   
217
 
Total real estate - mortgage    
10,742
 
   
10,742
 
   
1,887
 
   
10,937
 
   
352
 
Consumer    
49
 
   
49
 
   
49
 
   
49
 
   
3
 
Total with allowance recorded    
24,168
 
   
31,929
 
   
8,128
 
   
27,901
 
   
848
 
                                         
Total Impaired Loans:                                        
Commercial, financial and agricultural    
18,444
 
   
26,205
 
   
6,066
 
   
22,060
 
   
699
 
Real estate - construction    
1,461
 
   
1,464
 
   
126
 
   
1,521
 
   
59
 
Real estate - mortgage:                                        
Owner-occupied commercial    
5,121
 
   
5,305
 
   
99
 
   
5,587
 
   
225
 
1-4 family mortgage    
2,046
 
   
2,046
 
   
208
 
   
2,063
 
   
51
 
Other mortgage    
11,470
 
   
11,470
 
   
1,580
 
   
11,731
 
   
469
 
Total real estate - mortgage    
18,637
 
   
18,821
 
   
1,887
 
   
19,381
 
   
745
 
Consumer    
49
 
   
49
 
   
49
 
   
49
 
   
3
 
Total impaired loans   $
38,591
 
  $
46,539
 
  $
8,128
 
  $
43,011
 
  $
1,506
 
 
December 31, 2017
 
        Unpaid       Average   Interest Income
   
Recorded
 
Principal
 
Related
 
Recorded
 
Recognized in
   
Investment
 
Balance
 
Allowance
 
Investment
 
Period
                     
    (In Thousands)
With no allowance recorded:                                        
Commercial, financial and agricultural   $
10,036
 
  $
16,639
 
  $
-
 
  $
16,417
 
  $
571
 
Real estate - construction    
574
 
   
577
 
   
-
 
   
663
 
   
31
 
Real estate - mortgage:                                        
Owner-occupied commercial    
2,640
 
   
2,806
 
   
-
 
   
2,875
 
   
159
 
1-4 family mortgage    
2,262
 
   
2,262
 
   
-
 
   
2,289
 
   
93
 
Other mortgage    
746
 
   
746
 
   
-
 
   
727
 
   
44
 
Total real estate - mortgage    
5,648
 
   
5,814
 
   
-
 
   
5,891
 
   
296
 
Consumer    
38
 
   
39
 
   
-
 
   
42
 
   
3
 
Total with no allowance recorded    
16,296
 
   
23,069
 
   
-
 
   
23,013
 
   
901
 
                                         
With an allowance recorded:                                        
Commercial, financial and agricultural    
16,411
 
   
16,992
 
   
4,276
 
   
17,912
 
   
651
 
Real estate - construction    
997
 
   
997
 
   
120
 
   
997
 
   
56
 
Real estate - mortgage:                                        
Owner-occupied commercial    
3,914
 
   
3,914
 
   
601
 
   
3,801
 
   
215
 
1-4 family mortgage    
980
 
   
980
 
   
281
 
   
1,113
 
   
54
 
Other mortgage    
1,862
 
   
1,862
 
   
281
 
   
1,862
 
   
80
 
Total real estate - mortgage    
6,756
 
   
6,756
 
   
1,163
 
   
6,776
 
   
349
 
Consumer    
50
 
   
50
 
   
50
 
   
42
 
   
3
 
Total with allowance recorded    
24,214
 
   
24,795
 
   
5,609
 
   
25,727
 
   
1,059
 
                                         
Total Impaired Loans:                                        
Commercial, financial and agricultural    
26,447
 
   
33,631
 
   
4,276
 
   
34,329
 
   
1,222
 
Real estate - construction    
1,571
 
   
1,574
 
   
120
 
   
1,660
 
   
87
 
Real estate - mortgage:                                        
Owner-occupied commercial    
6,554
 
   
6,720
 
   
601
 
   
6,676
 
   
374
 
1-4 family mortgage    
3,242
 
   
3,242
 
   
281
 
   
3,402
 
   
147
 
Other mortgage    
2,608
 
   
2,608
 
   
281
 
   
2,589
 
   
124
 
Total real estate - mortgage    
12,404
 
   
12,570
 
   
1,163
 
   
12,667
 
   
645
 
Consumer    
88
 
   
89
 
   
50
 
   
84
 
   
6
 
Total impaired loans   $
40,510
 
  $
47,864
 
  $
5,609
 
  $
48,740
 
  $
1,960
 
 
Troubled Debt Restructurings (“TDR”) at
December 31, 2018
and
2017
totaled
$14.6
million and
$20.6
million, respectively. The Company had a related allowance for loan losses of
$4.3
million allocated to these TDRs at
December 31, 2018
and
2017,
respectively. The Company’s TDRs for the years ended
December 31, 2018
and
2017
have all resulted from term extensions rather than from interest rate reductions or debt forgiveness. The following tables present loans modified in a TDR during the periods presented by portfolio segment and the financial impact of those modifications. The tables include modifications made to new TDRs, as well as renewals of existing TDRs.
 
    Year Ended December 31, 2018
        Pre-   Post-
        Modification   Modification
        Outstanding   Outstanding
   
Number of
 
Recorded
 
Recorded
   
Contracts
 
Investment
 
Investment
             
    (In Thousands)
Troubled Debt Restructurings                        
Commercial, financial and agricultural    
6
 
  $
7,242
 
  $
7,242
 
Real estate - construction    
1
 
   
997
 
   
997
 
Real estate - mortgage:                        
Owner-occupied commercial    
2
 
   
3,664
 
   
3,664
 
1-4 family mortgage    
1
 
   
850
 
   
850
 
Other mortgage    
-
 
   
-
 
   
-
 
Total real estate - mortgage    
3
 
   
4,514
 
   
4,514
 
Consumer    
-
 
   
-
 
   
-
 
     
10
 
  $
12,753
 
  $
12,753
 
 
    Year ended December 31, 2017
        Pre-   Post-
        Modification   Modification
        Outstanding   Outstanding
   
Number of
 
Recorded
 
Recorded
   
Contracts
 
Investment
 
Investment
             
Commercial, financial and agricultural    
6
 
  $
11,438
 
  $
11,438
 
Real estate - construction    
1
 
   
997
 
   
997
 
Real estate - mortgage:                        
Owner-occupied commercial    
2
 
   
3,664
 
   
3,664
 
1-4 family mortgage    
1
 
   
850
 
   
850
 
Other mortgage    
-
 
   
-
 
   
-
 
Total real estate - mortgage    
3
 
   
4,514
 
   
4,514
 
Consumer    
-
 
   
-
 
   
-
 
     
10
 
  $
16,949
 
  $
16,949
 
 
The following table presents TDRs by portfolio segment which defaulted during the years ended
December 31, 2018
and
2017,
and which were modified in the previous
twelve
months (i.e., the
twelve
months prior to default). For purposes of this disclosure default is defined as
90
days past due and still accruing or placement on nonaccrual status.
 
    Year Ended December 31,
    2018   2017
Defaulted during the period, where modified in a TDR twelve months prior to default        
Commercial, financial and agricultural   $
6,900
    $
-
 
Real estate - construction    
997
     
-
 
Real estate - mortgage:                
Owner occupied commercial    
3,664
     
-
 
1-4 family mortgage    
850
     
-
 
Other mortgage    
-
     
-
 
Total real estate - mortgage    
4,514
     
-
 
Consumer    
-
     
-
 
    $
12,411
    $
-
 
 
In the ordinary course of business, the Company has granted loans to certain related parties, including directors, and their affiliates. The interest rates on these loans were substantially the same as rates prevailing at the time of the transaction and repayment terms are customary for the type of loan. Changes in related party loans for the years ended
December 31, 2018
and
2017
are as follows:
 
    Years Ended December 31,
    2018   2017
         
    (In Thousands)
Balance, beginning of year   $
8,440
    $
10,806
 
Additions    
4,174
     
-
 
Advances    
3,657
     
7,351
 
Repayments    
(10,843
)    
(9,717
)
Balance, end of year   $
5,428
    $
8,440