LOANS | NOTE 4 – LOANS Our loan portfolios at December 31 follow: 2021 2020 (In thousands) Real estate (1) Residential first mortgages $ 870,169 $ 792,762 Residential home equity and other junior mortgages 128,801 138,128 Construction and land development 278,992 232,693 Other (2) 726,224 669,150 Consumer 339,785 468,090 Commercial 555,696 429,011 Agricultural 5,378 3,844 Total loans $ 2,905,045 $ 2,733,678 (1) Includes both residential and non-residential commercial loans secured by real estate. (2) Includes loans secured by multi-family residential and non-farm, non-residential property. Loans include net deferred loan costs of $22.4 million and $14.6 million at December 31, 2021 and 2020, respectively. During 2021, we sold of portfolio residential fixed rate mortgage loans servicing retained into the ary market and recognized a gain on sale of . An analysis of the ACL by portfolio segment for the years ended December 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 CECL 2,551 12,000 3,052 (6,029 ) 11,574 Provision for credit losses (1,135 ) (266 ) 599 (1,126 ) (1,928 ) Initial allowance on loans purchased with credit deterioration 95 18 21 - 134 Recoveries credited to allowance 2,607 846 1,024 - 4,477 Loans charged against the allowance - (375 ) (2,059 ) - (2,434 ) Balance at end of period $ 11,519 $ 19,221 $ 3,749 $ 12,763 $ 47,252 2020 Balance at beginning of period $ 7,922 $ 8,216 $ 1,283 $ 8,727 $ 26,148 Additions (deductions) Provision for credit losses (1) 1,751 (915 ) 436 11,191 12,463 Recoveries credited to allowance 1,804 513 752 - 3,069 Loans charged against the allowance (4,076 ) (816 ) (1,359 ) - (6,251 ) Balance at end of period $ 7,401 $ 6,998 $ 1,112 $ 19,918 $ 35,429 2019 Balance at beginning of period $ 7,090 $ 7,978 $ 895 $ 8,925 $ 24,888 Additions (deductions) Provision for credit losses (1) (651 ) 526 1,147 (198 ) 824 Recoveries credited to allowance 2,165 933 863 - 3,961 Loans charged against the allowance (682 ) (1,221 ) (1,622 ) - (3,525 ) Balance at end of period $ 7,922 $ 8,216 $ 1,283 $ 8,727 $ 26,148 (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 allocation of the ACL by portfolio segment at December 31 follows: 2021 2020 Allowance for Credit Losses Amount Percent of Loans to Total Portfolio Loans Allowance for Credit Losses Amount (1) Percent of Loans to Total Portfolio Loans (Dollars in thousands) Commercial $ 11,519 41.5 % $ 7,401 45.4 % Mortgage 19,221 39.2 6,998 37.2 Installment 3,749 19.3 1,112 17.4 Subjective allocation 12,763 - 19,918 - Total $ 47,252 100.0 % $ 35,429 100.0 % (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. 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’’) at December 31 follow: December 31, 2021 Non- Accrual with no Allowance for Credit Loss Non- Accrual with an Allowance for Credit Loss Total Non- Accrual 90+ and Still Accruing Total Non- Performing Loans December 31, 2020 Total Non- Performing Loans (1) (In thousands) Commercial Commercial and industrial (2) $ - $ 15 $ 15 $ - $ 15 $ 1,387 Commercial real estate - - - - - - Mortgage 1-4 family owner occupied - jumbo 607 - 607 - 607 623 1-4 family owner occupied - non-jumbo (3) 137 1,815 1,952 - 1,952 2,281 1-4 family non-owner occupied 275 592 867 - 867 1,112 1-4 family - 2nd lien 182 681 863 - 863 1,344 Resort lending 118 119 237 - 237 607 Installment Boat lending - 210 210 - 210 52 Recreational vehicle lending - 177 177 - 177 74 Other - 182 182 - 182 393 Total $ 1,319 $ 3,791 $ 5,110 $ - $ 5,110 $ 7,873 Accrued interest excluded from total $ - $ - $ - $ - $ - $ - (1) Non-performing loans exclude purchase credit impaired loans. (2) Non-performing commercial and industrial loans exclude $0.047 million and $0.053 million of government guaranteed loans at December 31, 2021 and 2020, respectively. (3) Non-performing 1-4 family owner occupied – non jumbo loans exclude $0.388 million and $0.386 million of government guaranteed loans at December 31, 2021 and 2020, respectively. If non-performing loans had continued to accrue interest in accordance with their original terms, approximately $0.2 million, $0.5 million and $0.4 million of interest income would have been recognized in each of the years ended 2021, 2020 and 2019, respectively. Interest income recorded on these loans was approximately zero during each of the years ended 2021, 2020 and 2019. 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 Allowance Real for Estate Other Credit Losses (In thousands) December 31, 2021 Commercial Commercial and industrial $ 80 $ 245 $ 51 Commercial real estate 84 - 19 Mortgage 1-4 family owner occupied - jumbo 607 - - 1-4 family owner occupied - non-jumbo 940 - 286 1-4 family non-owner occupied 477 - 72 1-4 family - 2nd lien 370 - 67 Resort lending 237 - 42 Installment Boat lending - 80 29 Recreational vehicle lending - 121 44 Other - 70 25 Total $ 2,795 $ 516 $ 635 Accrued interest excluded from total $ - $ 1 An aging analysis of loans by class at December 31 follows: Loans Past Due Loans not Total 30-59 days 60-89 days 90+ days Total Past Due Loans (In thousands) 2021 Commercial Commercial and industrial $ - $ 2 $ 62 $ 64 $ 593,048 $ 593,112 Commercial real estate - - - - 610,469 610,469 Mortgage 1-4 family owner occupied - jumbo - - 607 607 540,416 541,023 1-4 family owner occupied - non-jumbo 774 408 657 1,839 264,571 266,410 1-4 family non-owner occupied 87 26 462 575 194,277 194,852 1-4 family - 2nd lien 422 60 289 771 87,958 88,729 Resort lending - - 237 237 48,408 48,645 Installment Boat lending 438 28 52 518 227,622 228,140 Recreational vehicle lending 377 65 120 562 234,183 234,745 Other 252 57 49 358 98,562 98,920 Total $ 2,350 $ 646 $ 2,535 $ 5,531 $ 2,899,514 $ 2,905,045 Accrued interest excluded from total $ 25 $ 9 $ - $ 34 $ 6,802 $ 6,836 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 (In thousands) Impaired loans with no allocated ACL 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 as of December 31, 2020 are as follows (1): 2020 Recorded Investment Unpaid Principal Balance Related ACL (1) (In thousands) With no related ACL recorded: 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 (of which the majority of these amounts were received in cash and related primarily to performing TDR’s) on impaired loans by class for the years ended December 31, 2020 and 2019 follows (1): 2020 2019 Average Recorded Investment Interest Income Recognized Average Recorded Investment Interest Income Recognized (In thousands) With no related ACL recorded: Commercial Commercial and industrial $ 125 $ 9 $ 51 $ - Commercial real estate 159 - 278 5 Mortgage 1-4 family owner occupied - jumbo 408 - - - 1-4 family owner occupied - non-jumbo 252 4 201 - 1-4 family non-owner occupied 308 10 123 - 1-4 family - 2nd lien 380 - 136 7 Resort lending 92 - - - Installment Boat lending - - - - Recreational vehicle lending - - - - Other - - - 1 1,724 23 789 13 With an a ACL recorded: Commercial Commercial and industrial 2,230 242 2,256 72 Commercial real estate 10,751 1,043 5,778 315 Mortgage 1-4 family owner occupied - jumbo 1,083 84 995 39 1-4 family owner occupied - non-jumbo 19,624 2,033 15,183 594 1-4 family non-owner occupied 4,664 375 2,874 291 1-4 family - 2nd lien 3,376 22 13,383 809 Resort lending 11,316 799 11,697 669 Installment Boat lending 59 1 54 - Recreational vehicle lending 81 4 22 - Other 2,416 225 3,186 189 55,600 4,828 55,428 2,978 Total Commercial Commercial and industrial 2,355 251 2,307 72 Commercial real estate 10,910 1,043 6,056 320 Mortgage 1-4 family owner occupied - jumbo 1,491 84 995 39 1-4 family owner occupied - non-jumbo 19,876 2,037 15,384 594 1-4 family non-owner occupied 4,972 385 2,997 291 1-4 family - 2nd lien 3,756 22 13,519 816 Resort lending 11,408 799 11,697 669 Installment Boat lending 59 1 54 - Recreational vehicle lending 81 4 22 - Other 2,416 225 3,186 190 Total $ 57,324 $ 4,851 $ 56,217 $ 2,991 (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. Troubled debt restructurings at December 31 follow: 2021 Commercial Retail (1) Total (In thousands) Performing TDR’s $ 4,481 $ 31,589 $ 36,070 Non-performing TDR’s (2) - 1,016 (3) 1,016 Total $ 4,481 $ 32,605 $ 37,086 2020 Commercial Retail (1) Total (In thousands) Performing TDR’s $ 7,956 $ 36,385 $ 44,341 Non-performing TDR’s (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 have allocated $3.6 million and $4.8 million of reserves to customers whose loan terms have been modified in troubled debt restructurings as of December 31, 2021 and 2020, respectively. We have committed to lend additional amounts totaling up to $0.04 million and $0.07 million at December 31, 2021 and 2020, respectively, to customers with outstanding loans that are classified as troubled debt restructurings. The terms of certain loans have been modified as troubled debt restructurings and 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 troubled debt restructurings during the years ended December 31 follow (1): Number of Contracts Pre-modification Recorded Balance Post-modification Recorded Balance 2020 Commercial Commercial and industrial 7 $ 1,207 $ 1,207 Commercial real estate 4 7,012 7,012 Mortgage 1-4 family owner occupied - jumbo - - - 1-4 family owner occupied - non-jumbo 5 357 374 1-4 family non-owner occupied 2 111 116 1-4 family - 2nd lien 2 44 46 Resort lending - - - Installment Boat lending - - - Recreational vehicle lending - - - Other 4 91 93 Total 24 $ 8,822 $ 8,848 Number of Contracts Pre-modification Recorded Balance Post-modification Recorded Balance (Dollars in thousands) 2019 Commercial Commercial and industrial 8 $ 1,609 $ 1,609 Commercial real estate 3 1,479 1,479 Mortgage 1-4 family owner occupied - jumbo - - - 1-4 family owner occupied - non-jumbo 2 478 483 1-4 family non-owner occupied 1 507 505 1-4 family - 2nd lien 3 75 75 Resort lending - - - Installment Boat lending - - - Recreational vehicle lending - - - Other 7 188 191 Total 24 $ 4,336 $ 4,342 (1) There were no TDR modifications during the year ended December 31, 2021. The loan modifications during 2020 in the table above did not qualify for relief from TDR accounting under the CARES Act. The troubled debt restructurings described above increased the ACL by $0.04 million and $0.50 million during the years ended December 31, 2020 and 2019, respectively and resulted in charge offs of zero during each of the years ended December 31, 2020 and 2019, respectively. A loan is generally considered to be in payment default once it is 90 days contractually past due under the modified terms for commercial loans and installment loans and when four consecutive payments are missed for mortgage loans. There were no troubled debt restructurings that subsequently defaulted within twelve months following modification during 2021 and 2020. During 2019 we had one commercial and industrial loan with a recorded balance of $0.019 million and one 1-4 family owner occupied – non-jumbo loan with a recorded balance of $0.012 million that subsequently defaulted within twelve months following modification. These loans did not impact the ACL during 2019 and resulted in zero charge offs during 2019. The terms of certain other loans were modified during the years ending December 31, 2021, 2020 and 2019 that did not meet the definition of a troubled debt restructuring. The modification of these loans could have included modification of the terms of a loan to borrowers who were not experiencing financial difficulties or a delay in a payment that was considered to be insignificant. 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 22, 2020, 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-19. 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. six months or less) made on a good faith basis to borrowers who were current (less than 30 days past due) as of the implementation date of a relief program are not TDRs. In addition, on March 27, 2020, the CARES Act was signed into law. Section 4013 of the CARES Act also addressed COVID-19 related modifications and specified that COVID-19 related modifications on loans that were current (less than 30 days past due) as of December 31, 2019 are not TDRs. We are assisting both commercial and retail (mortgage and installment) borrowers with reduced or suspended payments. Commercial loan accommodations are typically a interest-only period while retail loan (mortgage and installment) forbearances have primarily been payment suspensions for . For loans subject to these forbearance agreements each borrower is required to resume making regularly scheduled loan payments at the end of the forbearance period. The deferred principal and interest will be repaid based upon individualized agreements. Options for repayment include separate repayment plans, extending the term of the loan or re-amortizing the loan based upon the affordability of the payment in relationship to a reduced income. While some borrowers may elect to make a lump sum payment, we anticipate the majority will require some type of repayment plan. During the forbearance period, the loan will not be reported as past due in keeping with the guidance discussed previously. A summary of COVID-19 accommodations that had been entered into under this guidance as of December 31, 2021 follows: COVID-19 Accomodations Total % of Total Loan Category Amounts (#) Amounts ($) Loans Loans (Dollars in thousands) Commercial - $ - $ 1,203,581 0.0 % Mortgage 22 2,278 1,139,659 0.2 % Installment 1 55 561,805 0.0 % Total 23 $ 2,333 $ 2,905,045 0.1 % Mortgage loans serviced for others(1) 46 $ 5,163 $ 3,323,521 0.2 % 1) We have delegated authority from all investors to grant these deferrals on their behalf. Information on subsequent COVID-19 accommodation extensions for portfolio loans follows (1): Loan Category Amount (#) Amount ($) (Dollars in thousands) Commercial - $ - Mortgage 19 2,194 Installment - - Total 19 $ 2,194 (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 could apply for loans from existing SBA lenders and other approved regulated lenders that enrolled 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% 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 allocated an additional $284 billion in funding for the PPP (“Round 2”). The Economic Aid Act reopened 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 simplified the loan forgiveness process for PPP loans of $150,000 or less. The Economic Aid Act also established second draw loans for entities that had already used the initial PPP funds, subject to numerous limitations and eligibility criteria. PPP Round 2 loans are eligible for forgiveness similar to Round 1 PPP loans, subject to limitations set forth in the Economic Aid Act. Round 2 closed on May 31, 2021. PPP loans outstanding at December 31 follows: 2021 2020 Amount (#) Amount ($) Amount (#) Amount ($) (Dollars in thousands) Closed and outstanding - Round 1 loans 6 $ 197 1,483 $ 169,782 Closed and outstanding - Round 2 loans 180 26,167 - - Total closed and outstanding 186 $ 26,364 1,483 $ 169,782 Unaccreted net fees remaining at period end $ 806 $ 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. PPP loans funded totaled $135.5 million, $261.1 million and zero during the years ended December 31, 2021, 2020 and 2019, respectively. Interest and fees on loans in our consolidated statement of operations includes $8.9 million, $5.6 million and zero during the years ended December 31, 2021, 2020 and 2019, respectively related to the accretion of net loan fees on PPP loans. 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 Rating 12 The following table summarizes loan ratings by loan class for our commercial loan portfolio segment at December 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) December 31, 2021 Commercial and industrial Non-watch (1-6) $ 121,917 $ 69,856 $ 56,984 $ 44,827 $ 38,307 $ 96,261 $ 144,579 $ 572,731 Watch (7-8) 81 - 532 1,294 362 6,274 476 9,019 Substandard Accrual (9) 1,569 2 1,159 247 - 1,530 6,793 11,300 Non-Accrual (10-11) - - - - - 62 - 62 Total $ 123,567 $ 69,858 $ 58,675 $ 46,368 $ 38,669 $ 104,127 $ 151,848 $ 593,112 Accrued interest excluded from total $ 314 $ 153 $ 105 $ 229 $ 90 $ 240 $ 242 $ 1,373 Commercial real estate Non-watch (1-6) $ 123,330 $ 55,479 $ 108,056 $ 75,828 $ 39,123 $ 160,199 $ 31,551 $ 593,566 Watch (7-8) - 324 3,028 7,678 1,708 1,423 - 14,161 Substandard Accrual (9) 441 - - 1,193 1,108 - - 2,742 Non-Accrual (10-11) - - - - - - - - Total $ 123,771 $ 55,803 $ 111,084 $ 84,699 $ 41,939 $ 161,622 $ 31,551 $ 610,469 Accrued interest excluded from total $ 182 $ 81 $ 233 $ 203 $ 94 $ 325 $ 47 $ 1,165 Total Commercial Non-watch (1-6) $ 245,247 $ 125,335 $ 165,040 $ 120,655 $ 77,430 $ 256,460 $ 176,130 $ 1,166,297 Watch (7-8) 81 324 3,560 8,972 2,070 7,697 476 23,180 Substandard Accrual (9) 2,010 2 1,159 1,440 1,108 1,530 6,793 14,042 Non-Accrual (10-11) - - - - - 62 - 62 Total $ 247,338 $ 125,661 $ 169,759 $ 131,067 $ 80,608 $ 265,749 $ 183,399 $ 1,203,581 Accrued interest excluded from total $ 496 $ 234 $ 338 $ 432 $ 184 $ 565 $ 289 $ 2,538 The following table summarizes loan ratings by loan class for our commercial portfolio loan segment at 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 segment classes we generally monitor credit quality based on the credit scores of the borrowers. These credit scores are generally updated semi-annually. The following tables summarize credit scores by loan class for our mortgage and installment loan portfolio segments at December : Mortgage Term Loans Amortized Cost Basis by Origination Year Revolving Loans Amortized 2021 2020 2019 2018 2017 Prior Cost Basis Total (In s) December 1 - family owner occupied - jumbo 800 and above $ 31,137 $ 17,652 $ 8,491 $ 2,565 $ 7,516 $ 527 $ - $ 67,888 750 - 135,292 92,590 30,072 7,118 9,469 5,043 2,371 281,955 700 - 67,255 34,665 13,765 4,421 7,748 4,856 - 132,710 650 - 19,367 10,313 5,447 5,285 6,080 690 - 47,182 600 - 2,050 2,638 506 1,013 837 976 - 8,020 550 - - 469 - - 781 - - 1,250 500 - - 1,411 - - - - - 1,411 Under - - - - 607 - - 607 Unknown - - - - - - - - Total $ 255,101 $ 159,738 $ 58,281 $ 20,402 $ 33,038 $ 12,092 $ 2,371 $ 541,023 Accrued interest excluded from total $ 557 $ 370 $ 163 $ 77 $ 87 $ 33 $ 3 $ 1,290 1 - family owner occupied - non-jumbo 800 and above $ 6,185 $ 5,534 $ 3,756 $ 2,514 $ 3,566 $ 4,569 $ 4,026 $ 30,150 750 - 33,227 20,300 9,688 5,664 8,887 12,498 8,341 98,605 700 - 19,317 10,572 4,813 4,035 5,008 21,806 5,637 71,188 650 - 6,593 4,233 3,217 2,010 3,135 12,423 2,812 34,423 600 - 2,119 1,082 1,051 1,549 1,660 8,663 89 16,213 550 - - 295 1,076 758 1,023 5,802 147 9,101 500 - - 57 421 327 510 3,169 18 4,502 Under - 616 284 394 250 684 - 2,228 Unknown - - - - - - - - Total $ 67,441 $ 42,689 $ 24,306 $ 17,251 $ 24,039 $ 69,614 $ 21,070 $ 266,410 Accrued interest excluded from total $ 208 $ 97 $ 84 $ 58 $ 68 $ 226 $ 57 $ 798 1 - family non-owner occupied 800 and above $ 15,406 $ 1,786 $ 2,857 $ 1,459 $ 2,627 $ 5,058 $ 1,639 $ 30,832 750 - 44,201 21,885 10,517 3,667 6,956 10,004 5,117 102,347 700 - 16,486 7,807 2,764 1,878 966 6,095 2,756 38,752 650 - 6,617 3,095 257 299 248 6,019 955 17,490 600 - 125 57 108 282 174 2,051 381 3,178 550 - - 25 - 192 - 1,121 - 1,338 500 - - - - 55 - 638 50 743 Under - - - - - 172 - 172 Unknown - - - - - - - - Total $ 82,835 $ 34,655 $ 16,503 $ 7,832 $ 10,971 $ 31,158 $ 10,898 $ 194,852 Accrued interest excluded from total $ 171 $ 95 $ 46 $ 23 $ 33 $ 107 $ 38 $ 513 1 - family - nd lien 800 and above $ 415 $ 964 $ 426 $ 95 $ 266 $ 353 $ 8,465 $ 10,984 750 - 2,161 2,413 714 1,332 1,859 2,415 30,106 41,000 700 - 1,307 1,049 771 561 1,374 2,365 16,316 23,743 650 - 122 309 460 405 140 1,639 5,286 8,361 600 - - 177 72 106 92 1,143 1,370 2,960 550 - - - 61 - - 476 228 765 500 - - - 99 - 89 190 155 533 Under - - 54 3 60 16 250 383 Unknown - - - - - - - - Total $ 4,005 $ 4,912 $ 2,657 $ 2,502 $ 3,880 $ 8,597 $ 62,176 $ 88,729 Accrued interest excluded from total $ 7 $ 9 $ 9 $ 5 $ 8 $ 34 $ 211 $ 283 Mortgage - continued Term Loans Amortized Cost Basis by Origination Year Revolving Loans Amortized 2021 2020 2019 2018 2017 Prior Cost Basis Total (In s) December Resort lending 800 and above $ - $ - $ - $ 274 $ - $ 7,347 $ - $ 7,621 750 - 600 1,246 250 511 63 19,630 - 22,300 700 - - 174 - 301 67 9,052 - 9,594 650 - 951 - - - - 6,057 - 7,008 600 - - - - - - 1,841 - 1,841 550 - - - - - - 80 - 80 500 - - - - - - 201 - 201 Under - - - - - - - - Unknown - - - - - - - - Total $ 1,551 $ 1,420 $ 250 $ 1,086 $ 130 $ 44,208 $ - $ 48,645 Accrued interest excluded from total $ 2 $ 3 $ - $ 3 $ - $ 106 $ - $ 114 Total Mortgage 800 and above $ 53,143 $ 25,936 $ 15,530 $ 6,907 $ 13,975 $ 17,854 $ 14,130 $ 147,475 750 - 215,481 138,434 51,241 18,292 27,234 49,590 45,935 546,207 700 - 104,365 54,267 22,113 11,196 15,163 44,174 24,709 275,987 650 - 33,650 17,950 9,381 7,999 9,603 26,828 9,053 114,464 600 - 4,294 3,954 1,737 2,950 2,763 14,674 1,840 32,212 550 - - 789 1,137 950 1,804 7,479 375 12,534 500 - - 1,468 520 382 599 4,198 223 7,390 Under - 616 338 397 917 872 250 3,390 Unknown - - - - - - - - Total $ 410,933 $ 243,414 $ 101,997 $ 49,073 $ 72,058 $ 165,669 $ 96,515 $ 1,139,659 Accrued interest excluded from total $ 945 $ 574 $ 302 $ 166 $ 196 $ 506 $ 309 $ 2,998 (1) Credit scores have been updated within the last months. Installment Term Loans Amortized Cost Basis by Origination Year 2021 2020 2019 2018 2017 Prior Total (In s) December Boat lending 800 and above $ 7,513 $ 5,786 $ 6,015 $ 4,906 $ 2,968 $ 4,433 $ 31,621 750 - 47,434 24,968 21,052 15,681 9,797 10,971 129,903 700 - 19,180 9,724 8,263 6,467 3,109 4,953 51,696 650 - 3,845 1,679 2,301 1,223 1,166 1,378 11,592 600 - 373 419 209 327 185 604 2,117 550 - 237 81 91 113 115 191 828 500 - - 49 - 85 - 67 201 Under - - - 10 168 4 182 Unknown - - - - - - - Total $ 78,582 $ 42,706 $ 37,931 $ 28,812 $ 17,508 $ 22,601 $ 228,140 Accrued interest excluded from total $ 169 $ 102 $ 106 $ 69 $ 44 $ 47 $ 537 Recreational vehicle lending 800 and above $ 8,475 $ 5,121 $ 5,837 $ 4,627 $ 2,456 $ 3,594 $ 30,110 750 - 66,834 22,707 17,173 11,973 5,281 6,794 130,762 700 - 32,702 9,500 6,169 3,768 1,657 2,343 56,139 650 - 7,390 2,423 1,842 948 649 905 14,157 600 - 990 408 291 333 152 111 2,285 550 - 271 100 163 318 6 72 930 500 - 39 21 105 62 26 91 344 Under - - 11 - - 7 18 Unknown - - - - - - - Total $ 116,701 $ 40,280 $ 31,591 $ 22,029 $ 10,227 $ 13,917 $ 234,745 Accrued interest excluded from total $ 265 $ 93 $ 78 $ 56 $ 26 $ 28 $ 546 Other 800 and above $ 2,328 $ 1,424 $ 1,493 $ 882 $ 357 $ 695 $ 7,179 750 - 13,923 9,093 6,074 3,175 2,183 2,731 37,179 700 - 10,791 5,426 3,301 1,899 906 2,194 24,517 650 - 20,167 1,715 1,249 657 561 1,332 25,681 600 - 761 368 272 190 284 357 2,232 550 - 159 42 127 167 46 154 695 500 - 8 53 56 55 38 98 308 Under 6 62 42 14 12 18 154 Unknown 975 - - - - - 975 Total $ 49,118 $ 18,183 $ 12,614 $ 7,039 $ 4,387 $ 7,579 $ 98,920 Accrued interest excluded from total $ 73 $ 40 $ 36 $ 19 $ 11 $ 38 $ 217 Total installment 800 and above $ 18,316 $ 12,331 $ 13,345 $ 10,415 $ 5,781 $ 8,722 $ 68,910 750 - 128,191 56,768 44,299 30,829 17,261 20,496 297,844 700 - 62,673 24,650 17,733 12,134 5,672 9,490 132,352 650 - 31,402 5,817 5,392 2,828 2,376 3,615 51,430 600 - 2,124 1,195 772 850 621 1,072 6,634 550 - 667 223 381 598 167 417 2,453 500 - 47 123 161 202 64 256 853 Under 6 62 53 24 180 29 354 Unknown 975 - - - - - 975 Total $ 244,401 $ 101,169 $ 82,136 $ 57,880 $ 32,122 $ 44,097 $ 561,805 Accrued interest excluded from total $ 507 $ 235 $ 220 $ 144 $ 81 $ 113 $ 1,300 (1) Credit scores have been updated within the last months. The following tables summarize credit scores by loan class for our mortgage and installment loan portfolio segments at December 31, 2020: 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 Total (In thousands) December 31, 2020 800 and above $ 61,077 $ 40,187 $ 25,468 $ 12,490 $ 9,546 $ 148,768 _ 223,177 70,642 82,124 42,138 27,530 445,611 _ 101,086 75,489 30,326 22,962 11,726 241,589 _ 40,296 44,344 13,182
|