Loans | 4. Loans We estimate the ACL based on relevant available information from both internal and external sources, including historical loss trends, current conditions and forecasts, specific analysis of individual loans, and a review of other relevant and appropriate factors. The allowance process is designed to provide for expected future losses based on our reasonable and supportable (“R&S”) forecast as of the reporting date. Our ACL process is administered by our Risk Management group utilizing a third party software solution, with significant input and ultimate approval from our Executive Enterprise Risk Committee. Further, we have established a CECL Forecast Committee, which includes a cross discipline structure with membership from Executive Management, Risk Management, and Accounting, which approves ACL model assumptions each quarter. Our ACL is comprised of three principal elements: (i) specific analysis of individual loans identified during the review of the loan portfolio, (ii) pooled analysis of loans with similar risk characteristics based on historical experience, adjusted for current conditions, R&S forecasts, and expected prepayments, and (iii) additional allowances based on subjective factors, including local and general economic business factors and trends, portfolio concentrations and changes in the size and/or the general terms of the loan portfolios. The first ACL element (specific allocations) includes loans that do not share similar risk characteristics and are evaluated on an individual basis. We will typically evaluate on an individual basis loans that are on nonaccrual, commercial loans designated as a TDR, or mortgage and installment TDR loans with a rate concession. When we determine that foreclosure is probable or when repayment is expected to be provided substantially through the operation or sale of underlying collateral, expected credit losses are based on the fair value of the collateral at the reporting date, adjusted for selling costs. For loans evaluated on an individual basis that are not determined to be collateral dependent, a discounted cash flow analysis is performed to determine expected credit losses. The second ACL element (pooled analysis) includes loans with similar risk characteristics, which are broken down by segment, class, and risk metric. The Bank’s primary segments of commercial, mortgage, and installment loans are further classified by other relevant attributes, such as collateral type, lien position, occupancy status, amortization method, and balance size. Commercial classes are additionally segmented by risk rating, and mortgage and installment loan classes by credit score tier, which are updated at least semi-annually. We utilize a discounted cash flow (“DCF”) model to estimate expected future losses for pooled loans. Expected future cash flows are developed from payment schedules over the contractual term, adjusted for forecasted default (probability of default), loss, and prepayment assumptions. We are not required to develop forecasts over the full contractual term of the financial asset or group of financial assets. Rather, for periods beyond which the entity is able to make or obtain R&S forecasts of expected credit losses, we revert to the long term average on a straight line or immediate basis, as determined by the CECL Forecast Committee, and which may vary depending on the economic outlook and uncertainty. The DCF model for the mortgage and installment pooled loan segments includes using probability of default (“PD”) assumptions that are derived through regression analysis with forecasted US unemployment levels by credit score tier. We review the Bloomberg composite forecast of approximately 50 analysts as well as the FOMC projections in setting the unemployment forecast for the R&S period. The current ACL utilizes a one year R&S forecast followed by immediate reversion to the 30 year average unemployment rate. PD assumptions for the remaining segments are based primarily on historical rates by risk metric as defaults were not strongly correlated with any economic indicator. Loss given default (“LGD”) assumptions for the mortgage loan segment are based on a two year forecast followed by a two year straight line reversion period to the longer term average, while LGD rates for the remaining segments are the historical average for the entire period. Prepayment assumptions represent the two year average rates per segment as calculated through the Bank’s Asset and Liability Management program. Pooled reserves for the commercial loan segment are calculated using the DCF model with assumptions generally based on historical averages by class and risk rating. Effective risk rating practices allow for strong predictability of defaults and losses over the portfolio’s expected shorter duration, relative to mortgage and installment loans. Our rating system is similar to those employed by state and federal banking regulators. The third ACL element (additional allocations based on subjective factors) is based on factors that cannot be associated with a specific credit or loan category and reflects our attempt to ensure that the overall ACL appropriately reflects a margin for the imprecision necessarily inherent in the estimates of expected credit losses. We adjust our quantitative model for certain qualitative factors to reflect the extent to which management expects current conditions and R&S forecasts to differ from the conditions that existed for the period over which historical information was evaluated. The qualitative framework reflects changes related to relevant data, such as changes in asset quality trends, portfolio growth and composition, national and local economic factors, credit policy and administration and other factors not considered in the base quantitative model. We utilize a survey completed by business unit management throughout the bank, as well as discussion with the CECL Forecast Committee to establish reserves under the qualitative framework. The current period’s ACL further recognizes inherent risk related to the ongoing COVID-19 pandemic; specifically to the volume of loans on forbearance, commercial loans in high risk industries, and mortgage and installment borrowers with occupations in those high risk industries. Identified high risk industries include: food service, hospitality, entertainment, retail, investment real estate, assisted living, and non-owner occupied office. An analysis of the ACL by portfolio segment for the three month periods ended March 31, follows: Commercial Mortgage Installment Subjective Allocation Total (In thousands) 2021 Balance at beginning of period $ 7,401 $ 6,998 $ 1,112 $ 19,918 $ 35,429 Additions (deductions) Impact of adoption of ASC 326 2,551 12,000 3,052 (6,029 ) 11,574 Provision for credit losses (676 ) (620 ) (87 ) 909 (474 ) Initial allowance on loans purchased with credit deterioration 95 18 21 - 134 Recoveries credited to the allowance 159 212 177 - 548 Loans charged against the allowance - (160 ) (296 ) - (456 ) Balance at end of period $ 9,530 $ 18,448 $ 3,979 $ 14,798 $ 46,755 2020 Balance at beginning of period $ 7,922 $ 8,216 $ 1,283 $ 8,727 $ 26,148 Additions (deductions) Provision for credit losses (1) 2,218 (508 ) 129 4,882 6,721 Recoveries credited to the allowance 108 117 174 - 399 Loans charged against the allowance (36 ) (409 ) (328 ) - (773 ) Balance at end of period $ 10,212 $ 7,416 $ 1,258 $ 13,609 $ 32,495 (1) Beginning January 1, 2021, calculation is based on CECL methodology. Prior to January 1, 2021, calculation was based on the probable incurred loss methodology. The ACL and recorded investment in loans by portfolio segment at December 31, 2020 follows (1): Commercial Mortgage Installment Subjective Allocation Total (In thousands) December 31, 2020 ACL: Individually evaluated for impairment $ 1,266 $ 4,124 $ 191 $ - $ 5,581 Collectively evaluated for impairment 6,135 2,874 921 19,918 29,848 Loans acquired with deteriorated credit quality - - - - - Total ending ACL $ 7,401 $ 6,998 $ 1,112 $ 19,918 $ 35,429 Loans Individually evaluated for impairment $ 9,431 $ 39,245 $ 1,996 $ 50,672 Collectively evaluated for impairment 1,236,052 980,449 474,379 2,690,880 Loans acquired with deteriorated credit quality 468 410 147 1,025 Total loans recorded investment 1,245,951 1,020,104 476,522 2,742,577 Accrued interest included in recorded investment 3,536 4,178 1,185 8,899 Total loans $ 1,242,415 $ 1,015,926 $ 475,337 $ 2,733,678 (1) Beginning January 1, 2021, calculation is based on CECL methodology. Prior to January 1, 2021, calculation was based on the probable incurred loss methodology. Loans on non-accrual status and past due more than 90 days (“Non-performing Loans”) follow: March 31, 2021 Non- Accrual Non-Accrual December 31, 2020 with no Allowance for Credit Loss with an Allowance for Credit Loss Total Non-Accrual 90+ and Still Accruing Total Non-Performing Loans Total Non-Performing Loans (1) (In thousands) Commercial Commercial and industrial (2) $ 74 $ 1,246 $ 1,320 $ - $ 1,320 $ 1,387 Commercial real estate - - - - - - Mortgage 1-4 family owner occupied - jumbo 619 - 619 - 619 623 1-4 family owner occupied - non-jumbo (3) - 1,982 1,982 - 1,982 2,281 1-4 family non-owner occupied 280 693 973 - 973 1,112 1-4 family - 2nd lien 186 1,048 1,234 - 1,234 1,344 Resort lending - 527 527 - 527 607 Installment Boat lending - 72 72 - 72 52 Recreational vehicle lending - 41 41 - 41 74 Other - 321 321 - 321 393 Total $ 1,159 $ 5,930 $ 7,089 $ - $ 7,089 $ 7,873 Accrued interest excluded from total $ - $ - $ - $ - $ - $ - (1) Non-performing loans at December 31, 2020 exclude PCI loans . (2) Non-performing . (3) Non- . The following table provides collateral information by class of loan for collateral-dependent loans with a specific reserve. A loan is considered to be collateral dependent when the borrower is experiencing financial difficulty and the repayment is expected to be provided substantially through the operation or sale of collateral. The amortized cost of collateral-dependent loans by class follows: Collateral Type Real Estate Other Allowance for Credit Losses (In thousands) March 31, 2021 Commercial Commercial and industrial $ 840 $ 1,209 $ 681 Commercial real estate 142 - 32 Mortgage 1-4 family owner occupied - jumbo 619 - - 1-4 family owner occupied - non-jumbo 886 - 316 1-4 family non-owner occupied 694 - 169 1-4 family - 2nd lien 646 - 163 Resort lending 287 - 48 Installment Boat lending - 11 4 Recreational vehicle lending - 17 6 Other 77 143 78 Total $ 4,191 $ 1,380 $ 1,497 Accrued interest excluded from total $ 1 $ 6 An aging analysis of loans by class follows: Loans Past Due Loans not Total 30-59 days 60-89 days 90+ days Total Past Due Loans (In thousands) March 31, 2021 Commercial Commercial and industrial $ 87 $ - $ 110 $ 197 $ 728,971 $ 729,168 Commercial real estate - - - - 572,055 572,055 Mortgage 1-4 family owner occupied - jumbo 819 - 620 1,439 446,426 447,865 1-4 family owner occupied - non-jumbo 1,033 265 354 1,652 249,846 251,498 1-4 family non-owner occupied 1,019 102 401 1,522 156,471 157,993 1-4 family - 2nd lien 351 140 505 996 85,944 86,940 Resort lending 32 188 287 507 55,179 55,686 Installment Boat lending 168 103 4 275 211,053 211,328 Recreational vehicle lending 64 14 16 94 173,179 173,273 Other 232 69 185 486 97,932 98,418 Total $ 3,805 $ 881 $ 2,482 $ 7,168 $ 2,777,056 $ 2,784,224 Accrued interest excluded from total $ 49 $ 15 $ - $ 64 $ 8,432 $ 8,496 December 31, 2020 Commercial Commercial and industrial $ 5,003 $ 131 $ 70 $ 5,204 $ 671,115 $ 676,319 Commercial real estate 2,600 - - 2,600 567,032 569,632 Mortgage 1-4 family owner occupied - jumbo 761 - 623 1,384 438,794 440,178 1-4 family owner occupied - non-jumbo 1,888 453 502 2,843 264,730 267,573 1-4 family non-owner occupied 1,184 139 476 1,799 157,977 159,776 1-4 family - 2nd lien 710 228 732 1,670 92,860 94,530 Resort lending 32 195 358 585 57,462 58,047 Installment Boat lending 95 101 - 196 207,317 207,513 Recreational vehicle lending 207 37 48 292 169,282 169,574 Other 337 162 199 698 98,737 99,435 Total recorded investment $ 12,817 $ 1,446 $ 3,008 $ 17,271 $ 2,725,306 $ 2,742,577 Accrued interest included in recorded investment $ 147 $ 22 $ - $ 169 $ 8,730 $ 8,899 Impaired loans at December 31, 2020 are as follows (1): 2020 Impaired loans with no allocated ACL (In thousands) Troubled debt restructurings ("TDR") $ 93 Non - TDR 1,367 Impaired loans with an allocated ACL TDR - allowance based on collateral 9,027 TDR - allowance based on present value cash flow 37,953 Non - TDR - allowance based on collateral 1,873 Total impaired loans $ 50,313 Amount of ACL allocated (1) TDR - allowance based on collateral $ 1,058 TDR - allowance based on present value cash flow 3,755 Non - TDR - allowance based on collateral 768 Total amount of ACL allocated $ 5,581 (1) Beginning January 1, 2021, calculation is based on CECL methodology. Prior to January 1, 2021, calculation was based on the probable incurred loss methodology. Impaired loans by class at December 31, 2020 are as follows (1): 2020 Recorded Investment Unpaid Principal Balance Related ACL (1) With no related ACL recorded: (In thousands) Commercial Commercial and industrial $ 77 $ 80 $ - Commercial real estate - - - Mortgage 1-4 family owner occupied - jumbo 623 629 - 1-4 family owner occupied - non-jumbo - - - 1-4 family non-owner occupied 305 473 - 1-4 family - 2nd lien 301 304 - Resort lending 154 379 - Installment Boat lending - - - Recreational vehicle lending - - - Other - - - 1,460 1,865 - With an ACL recorded: Commercial Commercial and industrial 2,227 2,370 756 Commercial real estate 7,127 7,096 510 Mortgage 1-4 family owner occupied - jumbo 506 880 50 1-4 family owner occupied - non-jumbo 21,655 22,311 2,300 1-4 family non-owner occupied 4,335 4,704 495 1-4 family - 2nd lien 811 829 200 Resort lending 10,555 10,764 1,079 Installment Boat lending 7 11 2 Recreational vehicle lending 87 100 19 Other 1,902 2,040 170 49,212 51,105 5,581 Total Commercial Commercial and industrial 2,304 2,450 756 Commercial real estate 7,127 7,096 510 Mortgage 1-4 family owner occupied - jumbo 1,129 1,509 50 1-4 family owner occupied - non-jumbo 21,655 22,311 2,300 1-4 family non-owner occupied 4,640 5,177 495 1-4 family - 2nd lien 1,112 1,133 200 Resort lending 10,709 11,143 1,079 Installment Boat lending 7 11 2 Recreational vehicle lending 87 100 19 Other 1,902 2,040 170 Total $ 50,672 $ 52,970 $ 5,581 Accrued interest included in recorded investment $ 359 (1) Beginning January 1, 2021, calculation is based on CECL methodology. Prior to January 1, 2021, calculation was based on the probable incurred loss methodology. Average recorded investment in and interest income earned on impaired loans by class for the three month period ending March 31, 2020, follows (1): 2020 Average Recorded Investment Interest Income Recognized With no related ACL recorded: (In thousands) Commercial Commercial and industrial $ 171 $ 1 Commercial real estate 398 - Mortgage 1-4 family owner occupied - jumbo 77 1 1-4 family owner occupied - non-jumbo 299 4 1-4 family non-owner occupied 302 2 1-4 family - 2nd lien 396 - Resort lending 77 - Installment Boat lending - - Recreational vehicle lending - - Other 1 - 1,721 8 With an a ACL recorded: Commercial Commercial and industrial 2,032 38 Commercial real estate 11,120 223 Mortgage 1-4 family owner occupied - jumbo 12,430 360 1-4 family owner occupied - non-jumbo 5,381 4 1-4 family non-owner occupied 4,784 66 1-4 family - 2nd lien 7,436 4 Resort lending 11,827 141 Installment Boat lending 38 - Recreational vehicle lending 65 1 Other 2,767 41 57,880 878 Total Commercial Commercial and industrial 2,203 39 Commercial real estate 11,518 223 Mortgage 1-4 family owner occupied - jumbo 12,507 361 1-4 family owner occupied - non-jumbo 5,680 8 1-4 family non-owner occupied 5,086 68 1-4 family - 2nd lien 7,832 4 Resort lending 11,904 141 Installment Boat lending 38 - Recreational vehicle lending 65 1 Other 2,768 41 Total $ 59,601 $ 886 (1) Beginning January 1, 2021, calculation is based on CECL methodology. Prior to January 1, 2021, calculation was based on the probable incurred loss methodology. Cash receipts on impaired loans on non-accrual status are generally applied to the principal balance. TDRs follow: March 31, 2021 Commercial Retail (1) Total (In thousands) Performing TDRs $ 5,032 $ 34,679 $ 39,711 Non-performing TDRs (2) 1,105 1,459 (3) 2,564 Total $ 6,137 $ 36,138 $ 42,275 December 31, 2020 Commercial Retail (1) Total (In thousands) Performing TDRs $ 7,956 $ 36,385 $ 44,341 Non-performing TDRs (2) 1,148 1,584 (3) 2,732 Total $ 9,104 $ 37,969 $ 47,073 (1) Retail loans include mortgage and installment loan portfolio segments. (2) Included in non-performing loans table above. (3) Also includes loans on non-accrual at the time of modification until six payments are received on a timely basis. We allocated $4.6 million and $4.8 million of specific reserves to customers whose loan terms have been modified in troubled debt restructurings (“TDR”) at March 31, 2021 and December 31, 2020, respectively. During the three months ended March 31, 2021 and 2020, the terms of certain loans were modified as TDRs. The modification of the terms of such loans generally included one or a combination of the following: a reduction of the stated interest rate of the loan; an extension of the maturity date at a stated rate of interest lower than the current market rate for a new loan with similar risk; or a permanent reduction of the recorded investment in the loan. Modifications involving a reduction of the stated interest rate of the loan have generally been for periods ranging from 9 months to 36 months but have extended to as much as 480 months in certain circumstances. Modifications involving an extension of the maturity date have generally been for periods ranging from 1 month to 60 months but have extended to as much as 230 months in certain circumstances. Loans that have been classified as TDRs during the three-month periods ended March 31 follow: Number of Contracts Pre-modification Balance Post-modification Balance (Dollars in thousands) 2021 Commercial Commercial and industrial - $ - $ - Commercial real estate - - - Mortgage 1-4 family owner occupied - jumbo - - - 1-4 family owner occupied - non-jumbo - - - 1-4 family non-owner occupied - - - 1-4 family - 2nd lien - - - Resort lending - - - Installment Boat lending - - - Recreational vehicle lending - - - Other - - - Total - $ - $ - 2020 Commercial Commercial and industrial 1 $ 99 $ 99 Commercial real estate 3 1,177 1,177 Mortgage 1-4 family owner occupied - jumbo - - - 1-4 family owner occupied - non-jumbo 1 49 50 1-4 family non-owner occupied 1 59 62 1-4 family - 2nd lien - - - Resort lending - - - Installment Boat lending - - - Recreational vehicle lending - - - Other 1 33 34 Total 7 $ 1,417 $ 1,422 The TDRs described above for 2021 had impact on the There were no TDRs that subsequently defaulted within twelve months following the modification during the three months periods ended March 31, 2021 and 2020. A loan is considered to be in payment default generally once it is 90 days contractually past due under the modified terms. In order to determine whether a borrower is experiencing financial difficulty, we perform an evaluation of the probability that the borrower will be in payment default on any of its debt in the foreseeable future without the modification. This evaluation is performed under our internal underwriting policy. Non-TDR Loan Modifications and Paycheck Protection Program (“PPP”) due to COVID- 19 - On March the federal banking agencies issued an “Interagency Statement on Loan Modifications and Reporting for Financial Institutions Working with Customers Affected by the Coronavirus”. This guidance encourages financial institutions to work prudently with borrowers that may be unable to meet their contractual obligations because of the effects of COVID- The guidance goes on to explain that in consultation with the Financial Accounting Standards Board staff that the federal banking agencies conclude that short-term modifications (e.g. months or less) made on a good faith basis to borrowers who were current (less than days past due) as of the implementation date of a relief program are not TDRs. . Section of the CARES Act also addressed COVID- related modifications and specified that COVID- related modifications on loans that were current (less than days past due) as of December are not TDRs. A summary of accommodations entered into under this guidance as of March 31, 2021 follows: Commercial and Retail Loan COVID-19 Accomodations Covid-19 Accomodations Total % of Total Loan Category Loans (#) Loans ($) Loans Loans (Dollars in thousands) Commercial - $ - $ 1,301,223 0.0 % Mortgage 111 15,263 999,982 1.5 % Installment 32 537 483,019 0.1 % Total 143 $ 15,800 $ 2,784,224 0.6 % Mortgage loans serviced for others(1) 205 $ 26,975 $ 3,072,491 0.9 % 1) We have delegated authority from all investors to grant these deferrals on their behalf. Information on subsequent accommodation extensions follows: Commercial and Retail Loan COVID-19 Subsequent Accomodations (1) Loan Category Loans (#) Loans ($) (Dollars in thousands) Commercial - $ - Mortgage 86 11,658 Installment 23 428 Total 109 $ 12,086 (1) Subsequent accommodations are extensions of the original accommodations that were given as summarized in the paragraph above. The CARES Act also included an initial $349 billion loan program administered through the U.S. Small Business Administration (‘‘SBA’’) referred to as the PPP. Under the PPP, small businesses and other entities and individuals can apply for loans from existing SBA lenders and other approved regulated lenders that enroll in the program, subject to numerous limitations and eligibility criteria. We are participating as a lender in the PPP. The PPP opened on April 3, 2020 intending to provide American small businesses with eight weeks of cash-flow assistance through 100 percent federally guaranteed loans through the SBA. In late April 2020 the Paycheck Protection Program and Health Care Enhancement Act, added another $310 billion in funding while the Paycheck Protection Program Flexibility Act made certain changes to the program, by allowing for more time to spend the funds, and making it easier to get a loan fully forgiven. The PPP initially closed on August 8, 2020 (“Round 1”). On December 27, 2020, the Economic Aid to Hard-Hit Small Businesses, Nonprofits, and Venues Act (‘‘Economic Aid Act’’) was signed into law which allocates an additional $284 billion in funding for the PPP (“Round 2”). The Economic Aid Act reopens the PPP through March 31, 2021 with generally the same terms and conditions as originally enacted under the CARES Act while clarifying eligibility and ineligibility for certain entities and expanding the permitted uses of PPP funds. In addition, the Economic Aid Act simplifies the loan forgiveness process for PPP loans of $150,000 or less. The Economic Aid Act also establishes second draw loans for entities that have already used the initial PPP funds, subject to numerous limitations and eligibility criteria. PPP Round 2 loans are eligible for forgiveness similar to Round 1 PPP loans, subject to limitations set forth in the Economic Aid Act. The following table summarizes PPP loans outstanding: Paycheck Protection Program As of March 31, 2021 As of December 31, 2020 Amount (#) Amount Amount (#) Amount (Dollars in thousands) (Dollars in thousands) Closed and outstanding - Round 1 loans 698 $ 105,934 1,483 $ 169,782 Closed and outstanding - Round 2 loans 1,250 128,240 - - Total closed and outstanding 1,948 $ 234,174 1,483 $ 169,782 Unaccreted net fees remaining at period end $ 6,816 $ 3,216 PPP loans are included in the commercial and industrial class of the commercial loan portfolio segment. As these loans are 100% guaranteed through the SBA the allowance for credit losses recorded on these loans is zero. Interest and fees on loans in our consolidated statement of operations includes $2.1 million during the three month period ended March 31, 2021, related to the accretion of net loan fees on PPP loans. No such accretion is included in the comparable prior year period. Credit Quality Indicators For commercial loans, we use a loan rating system that is similar to those employed by state and federal banking regulators. Loans are graded on a scale of 1 to 12. A description of the general characteristics of the ratings follows: Rating 1 through 6 Rating 7 and 8 Rating 9 Rating 10 and 11 : These loans are generally referred to as our ‘‘substandard - non-accrual’’ and ‘‘doubtful’’ commercial credits. Our doubtful rating includes a sub classification for a loss rate other than 50% (which is the standard doubtful loss rate). These ratings include loans to borrowers with weaknesses that make collection of the loan in full, on the basis of current facts, conditions and values at best questionable and at worst improbable. All of these loans are placed in non-accrual. Rating 12 The following table summarizes loan ratings by loan class for our commercial portfolio loan segment as of March 31, 2021: Commercial Term Loans Amortized Cost Basis by Origination Year Revolving Loans Amortized 2021 2020 2019 2018 2017 Prior Cost Basis Total (In thousands) March 31, 2021 Commercial and industrial Non-watch (1-6) $ 142,043 $ 206,986 $ 67,404 $ 48,651 $ 59,051 $ 47,122 $ 130,580 $ 701,837 Watch (7-8) 666 5,458 1,846 3,736 704 4,020 6,731 23,161 Substandard Accrual (9) - 15 1,280 298 87 1,081 - 2,761 Non-Accrual (10-11) - 158 40 719 386 106 - 1,409 Total $ 142,709 $ 212,617 $ 70,570 $ 53,404 $ 60,228 $ 52,329 $ 137,311 $ 729,168 Accrued interest excluded from total $ 193 $ 1,300 $ 173 $ 130 $ 132 $ 159 $ 255 $ 2,342 Commercial real estate Non-watch (1-6) $ 40,963 $ 108,863 $ 161,142 $ 88,190 $ 57,047 $ 68,429 $ 43,270 $ 567,904 Watch (7-8) 82 - 278 1,509 243 747 110 2,969 Substandard Accrual (9) - - 36 1,130 16 - - 1,182 Non-Accrual (10-11) - - - - - - - - Total $ 41,045 $ 108,863 $ 161,456 $ 90,829 $ 57,306 $ 69,176 $ 43,380 $ 572,055 Accrued interest excluded from total $ 60 $ 209 $ 271 $ 184 $ 133 $ 153 $ 86 $ 1,096 Total Commercial Non-watch (1-6) $ 183,006 $ 315,849 $ 228,546 $ 136,841 $ 116,098 $ 115,551 $ 173,850 $ 1,269,741 Watch (7-8) 748 5,458 2,124 5,245 947 4,767 6,841 26,130 Substandard Accrual (9) - 15 1,316 1,428 103 1,081 - 3,943 Non-Accrual (10-11) - 158 40 719 386 106 - 1,409 Total $ 183,754 $ 321,480 $ 232,026 $ 144,233 $ 117,534 $ 121,505 $ 180,691 $ 1,301,223 Accrued interest excluded from total $ 253 $ 1,509 $ 444 $ 314 $ 265 $ 312 $ 341 $ 3,438 The following table summarizes loan ratings by loan class for our commercial portfolio loan segment as of December 31, 2020 Commercial Non-watch 1-6 Watch 7-8 Substandard Accrual 9 Non- Accrual 10-11 Total (In thousands) December 31, 2020 Commercial and industrial $ 637,826 $ 32,765 $ 4,341 $ 1,387 $ 676,319 Commercial real estate 561,382 5,978 2,272 - 569,632 Total $ 1,199,208 $ 38,743 $ 6,613 $ 1,387 $ 1,245,951 Accrued interest included in total $ 3,408 $ 105 $ 23 $ - $ 3,536 For each of our mortgage and installment portfolio The following tables summarize credit scores by loan class for our mortgage and installment loan portfolio segments at March 31, 2021: Mortgage (1) Term Loans Amortized Cost Basis by Origination Year Revolving Loans Amortized 2021 2020 2019 2018 2017 Prior Cost Basis Total (In thousands) March 31, 2021 1-4 family owner occupied - jumbo _ $ 12,641 $ 30,345 $ 10,513 $ 3,190 $ 3,292 $ 1,610 $ - $ 61,591 _ 50,247 106,976 36,152 12,328 19,061 4,146 - 228,910 _ 14,776 35,677 21,894 10,623 11,256 4,383 - 98,609 _ 1,663 17,060 13,041 5,881 6,451 2,721 - 46,817 _ - 1,470 2,779 - 2,007 1,698 - 7,954 _ - 1,872 - - 558 - - 2,430 _ - - 477 458 619 - - 1,554 Under 500 - - - - - - - - Unknown - - - - - - - - Total $ 79,327 $ 193,400 $ 84,856 $ 32,480 $ 43,244 $ 14,558 $ - $ 447,865 Accrued interest excluded from total $ 150 $ 450 $ 231 $ 122 $ 132 $ 40 $ - $ 1,125 1-4 family owner occupied - non-jumbo _ $ 1,791 $ 7,858 $ 5,336 $ 3,713 $ 5,912 $ 5,676 $ 1,997 $ 32,283 _ 14,187 25,424 11,786 10,516 13,208 12,371 3,960 91,452 _ 5,114 5,187 7,567 4,364 5,334 27,813 1,776 57,155 _ 5,752 3,655 3,681 3,654 3,841 12,348 1,342 34,273 _ 520 2,584 1,541 2,174 3,341 8,851 226 19,237 _ 284 280 251 1,587 418 6,430 190 9,440 _ 252 - 774 329 508 3,842 18 5,723 Under 500 - 478 528 100 152 662 15 1,935 Unknown - - - - - - - - Total $ 27,900 $ 45,466 $ 31,464 $ 26,437 $ 32,714 $ 77,993 $ 9,524 $ 251,498 Accrued interest excluded from total $ 867 $ 136 $ 125 $ 109 $ 124 $ 295 $ 30 $ 1,686 1-4 family non-owner occupied _ $ 807 $ 3,658 $ 3,517 $ 2,553 $ 4,025 $ 6,225 $ 2,989 $ 23,774 _ 12,275 24,455 12,627 6,502 5,948 11,586 9,866 83,259 _ 3,236 10,143 2,318 3,463 2,735 6,541 4,293 32,729 _ 815 959 1,763 662 478 5,377 1,757 11,811 _ - - 40 22 143 1,450 766 2,421 _ - 60 121 506 28 1,282 348 2,345 _ - - - - 719 489 133 1,341 Under 500 - 40 - - - 218 55 313 Unknown - - - - - - - - Total $ 17,133 $ 39,315 $ 20,386 $ 13,708 $ 14,076 $ 33,168 $ 20,207 $ 157,993 Accrued interest excluded from total $ 27 $ 108 $ 71 $ 53 $ 48 $ 133 $ 72 $ 512 1-4 family - 2nd lien _ $ 135 $ 410 $ 262 $ 466 $ 521 $ 224 $ 9,192 $ 11,210 _ 582 4,494 1,388 1,859 2,741 985 27,423 39,472 _ 943 1,559 1,305 853 1,800 186 14,713 21,359 _ 15 282 625 353 1,082 56 6,909 9,322 _ - 166 - 101 181 45 2,337 2,830 _ - - 67 76 34 - 1,286 1,463 _ - - 237 - 30 14 670 951 Under 500 - - 192 - - - 141 333 Unknown - - - - - - - - Total $ 1,675 $ 6,911 $ 4,076 $ 3,708 $ 6,389 $ 1,510 $ 62,671 $ 86,940 Accrued interest excluded from total $ 2 $ 13 $ 9 $ 10 $ 19 $ 3 $ 242 $ 298 Mortgage - continued (1) Term Loans Amortized Cost Basis by Origination Year Revolving Loans Amortized 2021 2020 2019 2018 2017 Prior Cost Basis Total (In thousands) March 31, 2021 Resort lending _ $ - $ 919 $ 291 $ 277 $ - $ 9,877 $ - $ 11,364 _ 320 908 112 786 361 21,455 - 23,942 _ - 345 66 380 242 10,554 - 11,587 _ - - - - - 6,481 - 6,481 _ - - - - - 1,479 - 1,479 _ - - - - - 542 - 542 _ - - - - - 291 - 291 Under 500 - - - - - - - - Unknown - - - - - - - - Total $ 320 $ 2,172 $ 469 $ 1,443 $ 603 $ 50,679 $ - $ 55,686 Accrued interest excluded from total $ - $ 6 $ 1 $ 6 $ 2 $ 224 $ - $ 239 Total Mortgage _ $ 15,374 $ 43,190 $ 19,919 $ 10,199 $ 13,750 $ 23,612 $ 14,178 140,222 _ 77,611 162,257 62,065 31,991 41,319 50,543 41,249 467,035 _ 24,069 52,911 33,150 19,683 21,367 49,477 20,782 221,439 _ 8,245 21,956 19,110 10,550 11,852 26,983 10,008 108,704 _ 520 4,220 4,360 2,297 5,672 13,523 3,329 33,921 _ 284 2,212 439 2,169 1,038 8,254 1,824 16,220 _ 252 - 1,488 787 1,876 4,636 821 9,860 Under 500 - 518 720 100 152 880 211 2,581 Unknown - - - - - - - - Total $ 126,355 $ 287,264 $ 141,251 $ 77,776 $ 97,026 $ 177,908 $ 92,402 $ 999,982 Accrued interest excluded from total $ 1,046 $ 713 $ 437 $ 300 $ 325 $ 695 $ 344 $ 3,860 (1) Credit scores have been updated within the last twelve months. Installment (1) Term Loans Amortized Cost Basis by Origination Year 2021 2020 2019 2018 2017 Prior Total (In thousands) March 31, 2021 Boat lending _ $ 4,460 $ 6,201 $ 8,255 $ 6,903 $ 3,705 $ 6,267 $ 35,791 _ 11,981 31,120 26,975 21,766 13,199 16,095 121,136 _ 3,604 11,575 9,823 6,117 4,302 5,442 40,863 _ 502 2,592 2,464 1,918 1,209 2,145 10,830 _ - 134 411 240 209 500 1,494 _ - 27 77 182 78 418 782 _ - - 57 4 213 128 402 Under 500 - - - 22 8 - 30 Unknown - - - - - - - Total $ 20,547 $ 51,649 $ 48,062 $ 37,152 $ 22,923 $ 30,995 $ 211,328 Accrued interest excluded from total $ 44 $ 115 $ 111 $ 89 $ 54 $ 68 $ 481 Recreational vehicle lending _ $ 2,756 $ 5,426 $ 6,531 $ 6,640 $ 3,118 $ 5,012 $ 29,483 _ 9,600 30,007 22,986 15,962 7,913 9,776 96,244 _ 4,317 12,690 7,246 5,361 2,317 3,128 35,059 _ 376 3,541 2,531 1,192 617 1,486 9,743 _ - 307 484 467 155 250 1,663 _ - 89 161 132 147 191 720 _ - 33 - 165 26 93 317 Under 500 - - 22 - 11 11 44 Unknown - - - - - - - Total $ 17,049 $ 52,093 $ 39,961 $ 29,919 $ 14,304 $ 19,947 $ 173,273 Accrued interest excluded from total $ 38 $ 117 $ 95 $ 66 $ 34 $ 43 $ 393 Other _ $ 791 $ 2,112 $ 2,022 $ 1,658 $ 772 $ 1,205 $ 8,560 _ 3,407 12,478 8,538 4,952 3,499 3,889 36,763 _ 4,026 7,567 5,492 3,279 2,013 3,061 25,438 _ 12,143 3,031 2,256 1,254 1,296 2,148 22,128 _ 166 564 636 630 446 833 3,275 _ 2 98 153 181 222 376 1,032 _ - 45 94 233 95 155 622 Under 500 - 6 49 7 23 33 118 Unknown 482 - - - - - 482 Total $ 21,017 $ 25,901 $ 19,240 $ 12,194 $ 8,366 $ 11,700 $ 98,418 Accrued interest excluded from total $ 109 $ 54 $ 54 $ 36 $ 20 $ 51 $ 324 Tot |