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 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 portfolio. 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 that have been modified resulting in a concession, for which the borrower is experiencing financial difficulties, and which are considered TDR; and severely delinquent mortgage and installment loans. 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 estimated 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 a composite forecast of approximately 50 analysts as well as the Federal Open Market Committee (“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 average rates per segment for a period determined by our CECL Forecast Committee and 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 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 allowance for credit losses Commercial Mortgage Installment Subjective Allocation Total (In thousands) 2022 Balance at beginning of period $ 11,519 $ 19,221 $ 3,749 $ 12,763 $ 47,252 Additions (deductions) Provision for credit losses (852 ) (178 ) 149 (692 ) (1,573 ) Recoveries credited to the allowance 77 171 373 - 621 Loans charged against the allowance - (6 ) (667 ) - (673 ) Balance at end of period $ 10,744 $ 19,208 $ 3,604 $ 12,071 $ 45,627 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 Loans on non-accrual status and past due more than 90 days (“Non-performing Loans”) follow: Non- Accrual Non-Accrual with no Allowance for Credit Loss with an Allowance for Credit Loss Total Non-Accrual 90+ and Still Accruing Total Non-Performing Loans March 31, 2022 (In thousands) Commercial Commercial and industrial (1) $ - $ 15 $ 15 $ - $ 15 Commercial real estate - - - - - Mortgage 1-4 family owner occupied - jumbo - 698 698 - 698 1-4 family owner occupied - non-jumbo (2) 284 1,472 1,756 - 1,756 1-4 family non-owner occupied 273 542 815 - 815 1-4 family - 2nd lien - 905 905 - 905 Resort lending 118 59 177 - 177 Installment Boat lending - 250 250 - 250 Recreational vehicle lending - 149 149 - 149 Other - 269 269 - 269 Total $ 675 $ 4,359 $ 5,034 $ - $ 5,034 Accrued interest excluded from total $ - $ - $ - $ - $ - December 31, 2021 Commercial Commercial and industrial (1) $ - $ 15 $ 15 $ - $ 15 Commercial real estate - - - - - Mortgage 1-4 family owner occupied - jumbo 607 - 607 - 607 1-4 family owner occupied - non-jumbo (2) 137 1,815 1,952 - 1,952 1-4 family non-owner occupied 275 592 867 - 867 1-4 family - 2nd lien 182 681 863 - 863 Resort lending 118 119 237 - 237 Installment Boat lending - 210 210 - 210 Recreational vehicle lending - 177 177 - 177 Other - 182 182 - 182 Total $ 1,319 $ 3,791 $ 5,110 $ - $ 5,110 Accrued interest excluded from total $ - $ - $ - $ - $ - (1) Non-performing commercial and industrial loans exclude $0.044 million and $0.047 million of government guaranteed loans at both March 31, 2022 and December 31, 2021, respectively . (2) Non-performing 1-4 family owner occupied – non jumbo loans exclude $0.815 million and $0.388 million of government guaranteed loans at March 31, 2022 and December 31, 2021, respectively . 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, 2022 Commercial Commercial and industrial $ 74 $ 223 $ 47 Commercial real estate 77 - 18 Mortgage 1-4 family owner occupied - jumbo - - - 1-4 family owner occupied - non-jumbo 848 - 201 1-4 family non-owner occupied 422 - 53 1-4 family - 2nd lien 212 - 75 Resort lending 156 - 14 Installment Boat lending - 80 28 Recreational vehicle lending - 34 12 Other - 129 46 Total $ 1,789 $ 466 $ 494 Accrued interest excluded from total $ - $ - 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 follows: Loans Past Due Loans not Total 30-59 days 60-89 days 90+ days Total Past Due Loans (In thousands) March 31, 2022 Commercial Commercial and industrial $ - $ - $ 59 $ 59 $ 637,429 $ 637,488 Commercial real estate - - - - 620,113 620,113 Mortgage 1-4 family owner occupied - jumbo - - - - 580,670 580,670 1-4 family owner occupied - non-jumbo 883 1,195 426 2,504 278,409 280,913 1-4 family non-owner occupied 49 70 422 541 174,802 175,343 1-4 family - 2nd lien 246 116 212 574 86,545 87,119 Resort lending - - 156 156 45,858 46,014 Installment Boat lending 93 - 80 173 232,026 232,199 Recreational vehicle lending 247 64 34 345 242,530 242,875 Other 183 168 115 466 100,865 101,331 Total $ 1,701 $ 1,613 $ 1,504 $ 4,818 $ 2,999,247 $ 3,004,065 Accrued interest excluded from total $ 14 $ 19 $ - $ 33 $ 6,644 $ 6,677 December 31, 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 recorded investment $ 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 We have allocated $3.3 million and $3.6 million of reserves to customers whose loan terms have been modified in troubled debt restructurings (“TDR”) at March 31, 2022 and December 31, 2021, respectively. TDRs follow: March 31, 2022 Commercial Retail (1) Total (In thousands) Performing TDRs $ 4,410 $ 30,622 $ 35,032 Non-performing TDRs (2) - 875 (3) 875 Total $ 4,410 $ 31,497 $ 35,907 December 31, 2021 Commercial Retail (1) Total (In thousands) Performing TDRs $ 4,481 $ 31,589 $ 36,070 Non-performing TDRs (2) - 1,016 (3) 1,016 Total $ 4,481 $ 32,605 $ 37,086 (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. During the three months ended March 31, 2022, the terms of one loan were modified as a TDR (there were no TDR modifications during the three months ended March 31, 2021). The modification of the terms of this loan included a reduction of the stated interest rate of the loan and a 34 month extension of the maturity date. The pre- and post-modification outstanding loan balances were both $0.3 million at March 31, 2022. This TDR increased the ACL by $0.03 million and resulted in zero charge-offs during the three months ended March 31, 2022. There were no TDRs that subsequently defaulted within twelve months following the modification during the three month periods ended March 31, 2022 and 2021. 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 - D and Section 4013 of the CARES Act provided temporary relief from the accounting and reporting requirements for TDRs regarding certain loan modifications for our customers. Section 4013 specified that COVID-19 related modifications on loans that were current (less than 30 days past due) as of December 31, 2019 were not TDRs. The provisions of Section 4013 were to expire at the earlier of 60 days after the termination of the national emergency that was previously declared on March 13, 2020 or January 1, 2022. $0.2 million at March 31, 2022. Total accommodation loans were $0.5 million and $2.3 million at March 31, 2022 and December 31, 2021, respectively. The CARES Act also included a 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. 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 additional 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 $150,000 or less. The Economic Aid Act also established second draw loans for entities that had already used the initial PPP funds, subject to numerous limitations and eligibility criteria. PPP Round 2 loans are eligible for forgiveness similar to Round 1 PPP loans, subject to limitations set forth in the Economic Aid Act. Round 2 closed on May 31, 2021 The following table summarizes PPP loans outstanding: Paycheck Protection Program As of March 31, 2022 As of December 31, 2021 Amount (#) Amount ($) Amount (#) Amount ($) (Dollars in thousands) (Dollars in thousands) Closed and outstanding - Round 1 loans 3 $ 51 6 $ 197 Closed and outstanding - Round 2 loans 55 5,882 180 26,167 Total closed and outstanding 58 $ 5,933 186 $ 26,364 Unaccreted net fees remaining at period end $ 211 $ 806 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 zero and $128.2 million during the three months ended March 31, 2022 and 2021, respectively. Interest and fees on loans in our condensed consolidated statement of operations related to the accretion of net loan fees on PPP loans totaled $0.6 million and $2.1 million during the three month periods ended March 31, 2022 and 2021, respectively 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 tables summarize loan ratings by loan class for our commercial portfolio loan segment: Commercial Term Loans Amortized Cost Basis by Origination Year Revolving Loans Amortized 2022 2021 2020 2019 2018 Prior Cost Basis Total (In thousands) March 31, 2022 Commercial and industrial Non-watch (1-6) $ 44,807 $ 114,032 $ 64,896 $ 54,830 $ 42,010 $ 123,382 $ 181,325 $ 625,282 Watch (7-8) - 115 60 89 1,588 5,310 - 7,162 Substandard Accrual (9) - 1,549 - 1,510 215 1,225 486 4,985 Non-Accrual (10-11) - - - - - 59 - 59 Total $ 44,807 $ 115,696 $ 64,956 $ 56,429 $ 43,813 $ 129,976 $ 181,811 $ 637,488 Accrued interest excluded from total $ 39 $ 245 $ 141 $ 101 $ 221 $ 298 $ 310 $ 1,355 Commercial real estate Non-watch (1-6) $ 34,073 $ 119,393 $ 48,685 $ 102,088 $ 71,533 $ 192,076 $ 33,846 $ 601,694 Watch (7-8) - - 294 2,986 10,816 3,099 - 17,195 Substandard Accrual (9) - 140 - - - 1,084 - 1,224 Non-Accrual (10-11) - - - - - - - - Total $ 34,073 $ 119,533 $ 48,979 $ 105,074 $ 82,349 $ 196,259 $ 33,846 $ 620,113 Accrued interest excluded from total $ 26 $ 188 $ 79 $ 205 $ 183 $ 408 $ 55 $ 1,144 Total Commercial Non-watch (1-6) $ 78,880 $ 233,425 $ 113,581 $ 156,918 $ 113,543 $ 315,458 $ 215,171 $ 1,226,976 Watch (7-8) - 115 354 3,075 12,404 8,409 - 24,357 Substandard Accrual (9) - 1,689 - 1,510 215 2,309 486 6,209 Non-Accrual (10-11) - - - - - 59 - 59 Total $ 78,880 $ 235,229 $ 113,935 $ 161,503 $ 126,162 $ 326,235 $ 215,657 $ 1,257,601 Accrued interest excluded from total $ 65 $ 433 $ 220 $ 306 $ 404 $ 706 $ 365 $ 2,499 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 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, 2022 and December 31, 2021: Mortgage (1) Term Loans Amortized Cost Basis by Origination Year Revolving Loans Amortized 2022 2021 2020 2019 2018 Prior Cost Basis Total (In thousands) March 31, 2022 1-4 family owner occupied - jumbo _ $ 5,135 $ 29,275 $ 17,288 $ 7,971 $ 2,561 $ 7,336 $ - $ 69,566 _ 15,496 181,908 75,049 22,893 3,859 15,032 1,777 316,014 _ 6,852 67,815 32,528 10,683 3,832 12,508 - 134,218 _ 4,067 18,715 9,995 5,423 4,590 6,024 - 48,814 _ 701 2,039 2,671 503 1,008 1,799 - 8,721 _ - - 467 - - 767 - 1,234 _ - - 1,405 - - - - 1,405 Under 500 - - - - - 698 - 698 Unknown - - - - - - - - Total $ 32,251 $ 299,752 $ 139,403 $ 47,473 $ 15,850 $ 44,164 $ 1,777 $ 580,670 Accrued interest excluded from total $ 56 $ 621 $ 315 $ 124 $ 60 $ 127 $ 6 $ 1,309 1-4 family owner occupied - non-jumbo _ $ 3,360 $ 8,957 $ 3,952 $ 3,712 $ 2,353 $ 8,154 $ 3,261 $ 33,749 _ 3,111 42,338 16,291 8,658 5,630 18,683 6,791 101,502 _ 3,687 27,611 9,268 4,189 3,473 25,042 4,299 77,569 _ 3,004 10,714 4,103 3,114 1,820 14,156 1,322 38,233 _ 123 978 1,077 1,046 1,541 9,692 90 14,547 _ - - 293 909 753 6,745 50 8,750 _ - - 57 419 324 3,549 18 4,367 Under 500 - - 613 309 393 881 - 2,196 Unknown - - - - - - - - Total $ 13,285 $ 90,598 $ 35,654 $ 22,356 $ 16,287 $ 86,902 $ 15,831 $ 280,913 Accrued interest excluded from total $ 58 $ 186 $ 87 $ 62 $ 56 $ 231 $ 49 $ 729 1-4 family non-owner occupied _ $ 3,456 $ 9,600 $ 1,443 $ 2,856 $ 1,452 $ 7,537 $ 1,683 $ 28,027 _ 5,453 39,438 20,115 8,872 2,541 15,751 4,378 96,548 _ 860 9,953 6,331 2,698 1,777 6,455 2,276 30,350 _ - 4,861 3,073 256 295 5,999 846 15,330 _ - - 56 108 280 2,119 381 2,944 _ - - 26 - 191 1,037 - 1,254 _ - - - - 55 625 50 730 Under 500 - - - - - 160 - 160 Unknown - - - - - - - - Total $ 9,769 $ 63,852 $ 31,044 $ 14,790 $ 6,591 $ 39,683 $ 9,614 $ 175,343 Accrued interest excluded from total $ 14 $ 152 $ 83 $ 46 $ 22 $ 113 $ 33 $ 463 1-4 family - 2nd lien _ $ 75 $ 411 $ 978 $ 421 $ 63 $ 593 $ 8,088 $ 10,629 _ 228 2,477 2,022 688 762 3,891 29,442 39,510 _ 93 1,662 889 768 240 3,206 16,254 23,112 _ - 208 387 457 403 1,545 6,313 9,313 _ - - 176 71 105 1,194 1,363 2,909 _ - - - 60 - 425 228 713 _ - - - 102 - 277 154 533 Under 500 - - - 54 3 275 68 400 Unknown - - - - - - - - Total $ 396 $ 4,758 $ 4,452 $ 2,621 $ 1,576 $ 11,406 $ 61,910 $ 87,119 Accrued interest excluded from total $ - $ 9 $ 8 $ 6 $ 4 $ 29 $ 206 $ 262 Mortgage - continued (1) Term Loans Amortized Cost Basis by Origination Year Revolving Loans Amortized 2022 2021 2020 2019 2018 Prior Cost Basis Total (In thousands) March 31, 2022 - continued Resort lending _ $ - $ - $ - $ - $ 272 $ 6,645 $ - $ 6,917 _ - 596 1,240 243 463 18,669 - 21,211 _ - - 172 - 289 8,945 - 9,406 _ - 931 - - - 5,800 - 6,731 _ - - - - - 1,469 - 1,469 _ - - - - - 79 - 79 _ - - - - - 201 - 201 Under 500 - - - - - - - - Unknown - - - - - - - - Total $ - $ 1,527 $ 1,412 $ 243 $ 1,024 $ 41,808 $ - $ 46,014 Accrued interest excluded from total $ - $ 2 $ 3 $ 1 $ 3 $ 95 $ - $ 104 Total Mortgage _ $ 12,026 $ 48,243 $ 23,661 $ 14,960 $ 6,701 $ 30,265 $ 13,032 $ 148,888 750-799 24,288 266,757 114,717 41,354 13,255 72,026 42,388 574,785 _ 11,492 107,041 49,188 18,338 9,611 56,156 22,829 274,655 _ 7,071 35,429 17,558 9,250 7,108 33,524 8,481 118,421 _ 824 3,017 3,980 1,728 2,934 16,273 1,834 30,590 _ - - 786 969 944 9,053 278 12,030 _ - - 1,462 521 379 4,652 222 7,236 Under 500 - - 613 363 396 2,014 68 3,454 Unknown - - - - - - - - Total $ 55,701 $ 460,487 $ 211,965 $ 87,483 $ 41,328 $ 223,963 $ 89,132 $ 1,170,059 Accrued interest excluded from total $ 128 $ 970 $ 496 $ 239 $ 145 $ 595 $ 294 $ 2,867 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 1-4 family owner occupied - jumbo 800 and above $ 31,137 $ 17,652 $ 8,491 $ 2,565 $ 7,516 $ 527 $ - $ 67,888 750-799 135,292 92,590 30,072 7,118 9,469 5,043 2,371 281,955 700-749 67,255 34,665 13,765 4,421 7,748 4,856 - 132,710 650-699 19,367 10,313 5,447 5,285 6,080 690 - 47,182 600-649 2,050 2,638 506 1,013 837 976 - 8,020 550-599 - 469 - - 781 - - 1,250 500-549 - 1,411 - - - - - 1,411 Under 500 - - - - 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 1-4 family owner occupied - non-jumbo 800 and above $ 6,185 $ 5,534 $ 3,756 $ 2,514 $ 3,566 $ 4,569 $ 4,026 $ 30,150 750-799 33,227 20,300 9,688 5,664 8,887 12,498 8,341 98,605 700-749 19,317 10,572 4,813 4,035 5,008 21,806 5,637 71,188 650-699 6,593 4,233 3,217 2,010 3,135 12,423 2,812 34,423 600-649 2,119 1,082 1,051 1,549 1,660 8,663 89 16,213 550-599 - 295 1,076 758 1,023 5,802 147 9,101 500-549 - 57 421 327 510 3,169 18 4,502 Under 500 - 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 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) December 31, 2021 (continued) 1-4 family non-owner occupied 800 and above $ 15,406 $ 1,786 $ 2,857 $ 1,459 $ 2,627 $ 5,058 $ 1,639 $ 30,832 750-799 44,201 21,885 10,517 3,667 6,956 10,004 5,117 102,347 700-749 16,486 7,807 2,764 1,878 966 6,095 2,756 38,752 650-699 6,617 3,095 257 299 248 6,019 955 17,490 600-649 125 57 108 282 174 2,051 381 3,178 550-599 - 25 - 192 - 1,121 - 1,338 500-549 - - - 55 - 638 50 743 Under 500 - - - - - 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 1-4 family - 2nd lien 800 and above $ 415 $ 964 $ 426 $ 95 $ 266 $ 353 $ 8,465 $ 10,984 750-799 2,161 2,413 714 1,332 1,859 2,415 30,106 41,000 700-749 1,307 1,049 771 561 1,374 2,365 16,316 23,743 650-699 122 309 460 405 140 1,639 5,286 8,361 600-649 - 177 72 106 92 1,143 1,370 2,960 550-599 - - 61 - - 476 228 765 500-549 - - 99 - 89 190 155 533 Under 500 - - 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 Resort lending 800 and above $ - $ - $ - $ 274 $ - $ 7,347 $ - $ 7,621 750-799 600 1,246 250 511 63 19,630 - 22,300 700-749 - 174 - 301 67 9,052 - 9,594 650-699 951 - - - - 6,057 - 7,008 600-649 - - - - - 1,841 - 1,841 550-599 - - - - - 80 - 80 500-549 - - - - - 201 - 201 Under 500 - - - - - - - - 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 $ 147,475 750-799 215,481 138,434 51,241 18,292 27,234 49,590 45,935 546,207 700-749 104,365 54,267 22,113 11,196 15,163 44,174 24,709 275,987 650-699 33,650 17,950 9,381 7,999 9,603 26,828 9,053 114,464 600-649 4,294 3,954 1,737 2,950 2,763 14,674 1,840 32,212 550-599 - 789 1,137 950 1,804 7,479 375 12,534 500-549 - 1,468 520 382 599 4,198 223 7,390 Under 500 - 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 twelve months. Installment (1) Term Loans Amortized Cost Basis by Origination Year 2022 2021 2020 2019 2018 Prior Total (In thousands) March 31, 2022 Boat lending _ $ 1,853 $ 6,990 $ 5,113 $ 5,556 $ 4,722 $ 6,744 $ 30,978 _ 10,888 44,728 23,866 19,960 14,629 19,048 133,119 _ 4,670 18,299 8,835 7,625 5,988 7,536 52,953 _ 815 3,784 1,623 2,230 1,155 2,363 11,970 _ - 321 411 205 311 763 2,011 _ - 233 79 89 107 290 798 _ - - 47 - 83 63 193 Under 500 - - - - 10 167 177 Unknown - - - - - - - Total $ 18,226 $ 74,355 $ 39,974 $ 35,665 $ 27,005 $ 36,974 $ 232,199 Accrued interest excluded from total $ 35 $ 159 $ 97 $ 95 $ 66 $ 84 $ 536 Recreational vehicle lending _ $ 3,472 $ 7,591 $ 4,718 $ 5,333 $ 4,376 $ 5,553 $ 31,043 _ 13,853 63,590 20,863 16,062 10,859 10,874 136,101 _ 5,236 30,955 9,059 5,820 3,629 3,685 58,384 _ 457 7,129 2,327 1,750 900 1,409 13,972 _ - 977 399 266 321 250 2,213 _ - 266 99 133 266 74 838 _ - 38 20 103 61 91 313 Under 500 - - - 11 - - 11 Unknown - - - - - - - Total $ 23,018 $ 110,546 $ 37,485 $ 29,478 $ 20,412 $ 21,936 $ 242,875 Accrued interest excluded from total $ 51 $ 257 $ 86 $ 72 $ 52 $ 47 $ 565 Other _ $ 1,106 $ 2,119 $ 1,257 $ 1,286 $ 708 $ 884 $ 7,360 _ 4,952 12,747 8,201 5,295 2,766 4,494 38,455 _ 2,437 10,035 4,852 2,805 1,629 3,049 24,807 _ 17,649 4,090 1,563 1,081 571 1,825 26,779 _ 155 689 313 227 164 595 2,143 _ 16 136 35 109 144 188 628 _ - 8 49 42 43 125 267 Under 500 - 1 62 40 12 27 142 Unknown 750 - - - - - 750 Total $ 27,065 $ 29,825 $ 16,332 $ 10,885 $ 6,037 $ 11,187 $ 101,331 Accrued interest excluded from total $ 23 $ 62 $ 36 $ 30 $ 17 $ 42 $ 210 Total installment _ $ 6,431 $ 16,700 $ 11,088 $ 12,175 $ 9,806 $ 13,181 $ 69,381 _ 29,693 121,065 52,930 41,317 28,254 34,416 307,675 _ 12,343 59,289 22,746 16,250 11,246 14,270 136,144 _ 18,921 15,003 5,513 5,061 2,626 5,597 52,721 _ 155 1,987 1,123 698 796 1,608 6,367 _ 16 635 213 331 517 552 2,264 _ - 46 116 145 187 279 773 Under 500 - 1 62 51 22 194 330 Unknown 750 - - - - - 750 Total $ 68,309 $ 214,726 $ 93,791 $ 76,028 $ 53,454 $ 70,097 $ 576,405 Accrued interest excluded from total $ 109 $ 478 $ 219 $ 197 $ 135 $ 173 $ 1,311 Installment - continued (1) Term Loans Amortized Cost Basis by Origination Year 2021 2020 2019 2018 2017 Prior Total (In thousands) December 31, 2021 Boat lending 800 and above $ 7,513 $ 5,786 $ 6,015 $ 4,906 $ 2,968 $ 4,433 $ 31,621 750-799 47,434 24,968 21,052 15,681 9,797 10,971 129,903 700-749 19,180 9,724 8,263 6,467 3,109 4,953 51,696 650-699 3,845 1,679 2,301 1,223 1,166 1,378 11,592 600-649 373 419 209 327 185 604 2,117 550-599 237 81 91 113 115 191 828 500-549 - 49 - 85 - 67 201 Under 500 - - - 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 $ 30,110 750-799 66,834 22,707 17,173 11,973 5,281 6,794 130,762 700-749 32,702 9,500 6,169 3,768 1,657 2,343 56,139 650-699 7,390 2,423 1,842 948 649 905 14,157 600-649 990 408 291 333 152 111 2,285 550-599 271 100 163 318 6 72 930 500-549 39 21 105 62 26 91 344 Under 500 - - 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 $ 7,179 750-799 13,923 9,093 6,074 3,175 2,183 2,731 37,179 700-749 10,791 5,426 3,301 1,899 906 2,194 24,517 650-699 20,167 1,715 1,249 657 561 1,332
|