Quarterly report pursuant to Section 13 or 15(d)

Note 4 - Loans Receivable

v3.21.1
Note 4 - Loans Receivable
3 Months Ended
Mar. 31, 2021
Notes to Financial Statements  
Loans, Notes, Trade and Other Receivables Disclosure [Text Block]

Note 4 - Loans Receivable

 

The Bancorp’s current lending programs are described below:

 

Residential Real Estate. The primary lending activity of the Bancorp has been the granting of conventional mortgage loans to enable borrowers to purchase existing homes, refinance existing homes, or construct new homes. Conventional loans are made up to a maximum of 97% of the purchase price or appraised value, whichever is less. For loans made in excess of 80% of value, private mortgage insurance is generally required in an amount sufficient to reduce the Bancorp’s exposure to 80% or less of the appraised value of the property. Loans insured by private mortgage insurance companies can be made for up to 97% of value. Loans closed with over 20% of equity do not require private mortgage insurance because of the borrower’s level of equity investment.

 

Fixed rate loans currently originated generally conform to Freddie Mac guidelines for loans purchased under the one‑to‑four family program. Loan interest rates are determined based on secondary market yield requirements and local market conditions. Fixed rate mortgage loans with contractual maturities generally exceeding fifteen years and greater may be sold and/or classified as held for sale to control exposure to interest rate risk.

 

The 15 year mortgage loan program has gained wide acceptance in the Bancorp’s primary market area. As a result of the shortened maturity of these loans, this product has been priced below the comparable 20 and 30 year loan offerings. Mortgage applicants for 15 year loans tend to have a larger than normal down payment; this, coupled with the larger principal and interest payment amount, has caused the 15 year mortgage loan portfolio to consist, to a significant extent, of second time home buyers whose underwriting qualifications tend to be above average.

 

The Bancorp’s Adjustable Rate Mortgage Loans (“ARMs”) include offerings that reprice annually or are “Mini-Fixed.” The “Mini‑Fixed” mortgage reprices annually after a one, three, five, seven or ten year period. The ability of the Bancorp to successfully market ARM’s depends upon loan demand, prevailing interest rates, volatility of interest rates, public acceptance of such loans and terms offered by competitors.

 

Home Equity Line of Credit. The Bancorp offers a fixed and variable rate revolving line of credit secured by the equity in the borrower’s home. Both products offer an interest only option where the borrower pays interest only on the outstanding balance each month. Equity lines will typically require a second mortgage appraisal and a second mortgage lender’s title insurance policy. Loans are generally made up to a maximum of 89% of the appraised value of the property less any outstanding liens.

 

Fixed term home improvement and equity loans are made up to a maximum of 85% of the appraised value of the improved property, less any outstanding liens. These loans are offered on both a fixed and variable rate basis with a maximum term of 240 months. All home equity loans are made on a direct basis to borrowers.

 

Commercial Real Estate and Multifamily Loans. Commercial real estate loans are typically made to a maximum of 80% of the appraised value. Such loans are generally made on an adjustable rate basis. These loans are typically made for terms of 15 to 20 years. Loans with an amortizing term exceeding 15 years normally have a balloon feature calling for a full repayment within seven to ten years from the date of the loan. The balloon feature affords the Bancorp the opportunity to restructure the loan if economic conditions so warrant. Commercial real estate loans include loans secured by commercial rental units, apartments, condominium developments, small shopping centers, owner occupied commercial/industrial properties, hospitality units and other retail and commercial developments.

 

While commercial real estate lending is generally considered to involve a higher degree of risk than single‑family residential lending due to the concentration of principal in a limited number of loans and the effects of general economic conditions on real estate developers and managers, the Bancorp has endeavored to reduce this risk in several ways. In originating commercial real estate loans, the Bancorp considers the feasibility of the project, the financial strength of the borrowers and lessees, the managerial ability of the borrowers, the location of the project and the economic environment. Management evaluates the debt coverage ratio and analyzes the reliability of cash flows, as well as the quality of earnings. All such loans are made in accordance with well-defined underwriting standards and are generally supported by personal guarantees, which represent a secondary source of repayment.

 

Loans for the construction of commercial properties are generally located within an area permitting physical inspection and regular review of business records. Projects financed outside of the Bancorp’s primary lending area generally involve borrowers and guarantors who are or were previous customers of the Bancorp or projects that are underwritten according to the Bank’s underwriting standards.

 

Construction and Land Development. Construction loans on residential properties are made primarily to individuals and contractors who are under contract with individual purchasers. These loans are personally guaranteed by the borrower. The maximum loan-to-value ratio is 89% of either the current appraised value or the cost of construction, whichever is less. Residential construction loans are typically made for periods of six months to one year.

 

Loans are also made for the construction of commercial properties. All such loans are made in accordance with well-defined underwriting standards. Generally if the loans are not owner occupied, these types of loans require proof of intent to lease and a confirmed end-loan takeout. In general, loans made do not exceed 80% of the appraised value of the property. Commercial construction loans are typically made for periods not to exceed two years or date of occupancy, whichever is less.

 

Commercial Business and Farmland Loans. Although the Bancorp’s priority in extending various types of commercial business loans changes from time to time, the basic considerations in determining the makeup of the commercial business loan portfolio are economic factors, regulatory requirements and money market conditions. The Bancorp seeks commercial loan relationships from the local business community and from its present customers. Conservative lending policies based upon sound credit analysis governs the extension of commercial credit. The following loans, although not inclusive, are considered preferable for the Bancorp’s commercial loan portfolio: loans collateralized by liquid assets; loans secured by general use machinery and equipment; secured short‑term working capital loans to established businesses secured by business assets; short‑term loans with established sources of repayment and secured by sufficient equity and real estate; and unsecured loans to customers whose character and capacity to repay are firmly established.

 

Consumer Loans. The Bancorp offers consumer loans to individuals for personal, household or family purposes. Consumer loans are either secured by adequate collateral, or unsecured. Unsecured loans are based on the strength of the applicant’s financial condition. All borrowers must meet current underwriting standards. The consumer loan program includes both fixed and variable rate products.

 

Manufactured Homes. The Bancorp purchases fixed rate closed loans from a third party that are subject to Bancorp’s underwriting requirements and secured by manufactured homes. The maturity date on these loans can range up to 25 years. In addition, these loans have partial recourse secured by a reserve account held at the Bancorp.

 

Government Loans. The Bancorp is permitted to purchase non-rated municipal securities, tax anticipation notes and warrants within the local market area.

 

 

(Dollars in thousands)

               
   

March 31, 2021

   

December 31, 2020

 

Loans secured by real estate:

               

Residential real estate

  $ 276,728     $ 286,048  

Home equity

    36,222       39,233  

Commercial real estate

    304,851       298,257  

Construction and land development

    97,400       93,562  

Multifamily

    51,933       50,571  

Farmland

    315       215  

Total loans secured by real estate

    767,449       767,886  

Commercial business

    163,896       158,140  

Consumer

    438       1,025  

Manufactured homes

    26,260       24,232  

Government

    9,372       10,142  

Subtotal

    967,415       961,425  

Add (less):

               

Net deferred loan origination fees and purchase premiums

    5,673       5,303  

Undisbursed loan funds and clearings

    966       (150 )

Loans receivable

  $ 974,054     $ 966,578  

 

(Unaudited)

 

Beginning Balance

   

Charge-offs

   

Recoveries

   

Provisions

   

Ending Balance

 

(Dollars in thousands)

                                       

The Bancorp's activity in the allowance for loan losses, by loan segment, is summarized below for the three months ended March 31, 2021:

 
                                         

Allowance for loan losses:

                                       

Residential real estate

  $ 2,211     $ (4 )   $ 10     $ (41 )   $ 2,176  

Home equity

    276       (1 )     -       34       309  

Commercial real estate

    5,406       -       -       320       5,726  

Construction and land development

    1,405       -       -       182       1,587  

Multifamily

    626       -       -       54       680  

Farmland

    -       -       -       -       -  

Commercial business

    2,508       -       8       36       2,552  

Consumer

    26       (6 )     4       (7 )     17  

Manufactured homes

    -       -       -       -       -  

Government

    -       -       -       -       -  

Total

  $ 12,458     $ (11 )   $ 22     $ 578     $ 13,047  
                                         

The Bancorp's activity in the allowance for loan losses, by loan segment, is summarized below for the three months ended March 31, 2020:

 
                                         

Allowance for loan losses:

                                       

Residential real estate

  $ 1,812     $ -     $ 6     $ 10     $ 1,828  

Home equity

    223       -       -       23       246  

Commercial real estate

    3,773       -       -       (80 )     3,693  

Construction and land development

    1,098       -       -       125       1,223  

Multifamily

    529       -       -       33       562  

Farmland

    -       -       -       -       -  

Commercial business

    1,504       -       1       396       1,901  

Consumer

    43       (12 )     3       8       42  

Manufactured homes

    -       -       -       -       -  

Government

    17       -       -       (1 )     16  

Total

  $ 8,999     $ (12 )   $ 10     $ 514     $ 9,511  

 

A deferred cost reserve is maintained for the portfolio of manufactured home loans that have been purchased. This reserve is available for use for manufactured home loan nonperformance and costs associated with nonperformance. If the segment performs in line with expectation, the deferred cost reserve is paid as a premium to the third party originator of the loan. The unamortized balance of the deferred cost reserve totaled $4.1 million and $3.8 million as of March 31, 2021 and December 31, 2020, respectively, and is included in net deferred loan origination costs and purchase premiums.

 

The Bancorp's impairment analysis is summarized below:

                                         
   

Ending Balances

 
                                                 

(Dollars in thousands)

 

Individually

evaluated for

impairment

reserves

   

Collectively

evaluated for

impairment

reserves

   

Loan receivables

   

Individually

evaluated for

impairment

   

Purchased credit

impaired

individually

evaluated for

impairment

   

Collectively

evaluated for

impairment

 
                                                 

The Bancorp's allowance for loan losses impairment evaluation and loan receivables are summarized below at March 31, 2021:

                 
                                                 

Residential real estate

  $ 92     $ 2,084     $ 277,465     $ 737     $ 1,165     $ 275,563  

Home equity

    5       304       36,273       220       132       35,921  

Commercial real estate

    1,269       4,457       304,851       6,952       151       297,748  

Construction and land development

    -       1,587       97,400       -       -       97,400  

Multifamily

    -       680       51,933       90       609       51,234  

Farmland

    -       -       315       -       -       315  

Commercial business

    518       2,034       162,375       999       1,163       160,213  

Consumer

    -       17       438       -       -       438  

Manufactured homes

    -       -       33,632       -       -       33,632  

Government

    -       -       9,372       -       -       9,372  

Total

  $ 1,884     $ 11,163     $ 974,054     $ 8,998     $ 3,220     $ 961,836  
                                                 
                                                 

The Bancorp's allowance for loan losses impairment evaluation and loan receivables are summarized below at December 31, 2020:

                 
                                                 

Residential real estate

  $ 173     $ 2,038     $ 285,651     $ 868     $ 1,297     $ 283,486  

Home equity

    1       275       39,286       216       137       38,933  

Commercial real estate

    1,089       4,317       298,257       6,190       151       291,916  

Construction and land development

    -       1,405       93,562       -       -       93,562  

Multifamily

    -       626       50,571       95       621       49,855  

Farmland

    -       -       215       -       -       215  

Commercial business

    512       1,996       156,965       1,086       1,160       154,719  

Consumer

    -       26       1,025       -       -       1,025  

Manufactured homes

    -       -       30,904       -       -       30,904  

Government

    -       -       10,142       -       -       10,142  

Total

  $ 1,775     $ 10,683     $ 966,578     $ 8,455     $ 3,366     $ 954,757  

 

 

The Bancorp's credit quality indicators are summarized below at March 31, 2021 and December 31, 2020:

         
                                         
   

Credit Exposure - Credit Risk Portfolio By Creditworthiness Category

 
   

March 31, 2021

 

(Dollars in thousands)

  1155      6      7      8          
                                         

Loan Segment

 

Pass

   

Pass/monitor

   

Special mention

   

Substandard

   

Total

 

Residential real estate

  $ 229,246     $ 38,206     $ 5,344     $ 4,669     $ 277,465  

Home equity

    34,123       908       755       487       36,273  

Commercial real estate

    228,938       52,578       14,456       8,879       304,851  

Construction and land development

    79,839       13,939       3,622       -       97,400  

Multifamily

    45,035       5,013       1,390       495       51,933  

Farmland

    104       211       -       -       315  

Commercial business

    140,656       19,487       1,260       972       162,375  

Consumer

    438       -       -       -       438  

Manufactured homes

    32,821       750       61       -       33,632  

Government

    9,372       -       -       -       9,372  

Total

  $ 800,572     $ 131,092     $ 26,888     $ 15,502     $ 974,054  

 

   

December 31, 2020

 

(Dollars in thousands)

  1155      6      7      8          
                                         

Loan Segment

 

Pass

   

Pass/monitor

   

Special mention

   

Substandard

   

Total

 

Residential real estate

  $ 233,920     $ 41,805     $ 3,539     $ 6,387     $ 285,651  

Home equity

    37,097       933       761       495       39,286  

Commercial real estate

    222,892       55,202       11,983       8,180       298,257  

Construction and land development

    77,855       12,055       3,652       -       93,562  

Multifamily

    43,594       5,065       1,408       504       50,571  

Farmland

    -       215       -       -       215  

Commercial business

    134,496       20,067       1,341       1,061       156,965  

Consumer

    1,025       -       -       -       1,025  

Manufactured homes

    30,173       731       -       -       30,904  

Government

    10,142       -       -       -       10,142  

Total

  $ 791,194     $ 136,073     $ 22,684     $ 16,627     $ 966,578  

 

The Bancorp has established a standard loan grading system to assist management, lenders and review personnel in their analysis and supervision of the loan portfolio. The use and application of these grades by the Bancorp is uniform and conforms to regulatory definitions. The loan grading system is as follows:

 

1 Superior Quality

Loans in this category are substantially risk free. Loans fully collateralized by a Bank certificate of deposit or Bank deposits with a hold are substantially risk free.

 

2 Excellent Quality

The borrower generates excellent and consistent cash flow for debt coverage, excellent average credit scores, excellent liquidity and net worth and are reputable operators with over 15 years experience. Current and debt to tangible net worth ratios are excellent. Loan to value is substantially below policy and collateral condition is excellent.

 

3 Great Quality

The borrower generates more than sufficient cash flow to fund debt service and cash flow is improving. Average credit scores are very strong. Operators are reputable with significant years of experience. Liquidity, net worth, current and debt to tangible net worth ratios are very strong. Loan to value is significantly below policy and collateral condition is significantly above average.

 

4 Above Average Quality

The borrower generates more than sufficient cash flow to fund debt service but cash flow trends may be stable or slightly declining. Average credit scores are strong. The borrower is a reputable operator with many years of experience. Liquidity, net worth, current and debt to tangible net worth ratios are strong. Loan to value is below policy and collateral condition is above average.

 

5 Average Quality

Borrowers are considered creditworthy and can repay the debt in the normal course of business, however, cash flow trends may be inconsistent or fluctuating. Average credit scores are satisfactory and years of experience is acceptable. Liquidity and net worth are satisfactory. Current and debt to tangible net worth ratios are average. Loan to value is slightly below policy and the collateral condition is slightly above average.

 

6 Pass

Borrowers are considered credit worthy but financial condition may show signs of weakness due to internal or external factors. Cash flow trends may be declining annually. Average credit scores may be low but remain acceptable. Borrower has limited years of experience. Liquidity, net worth, current and debt to tangible net worth ratios are below average. Loan to value is nearing policy limits and collateral condition is average.

 

7 Special Mention

A special mention asset has identified weaknesses that deserve Management’s close attention. If left uncorrected, these weaknesses may result in deterioration of the repayment prospects for the asset or in the institution’s credit position at some future date. Special mention assets are not adversely classified and do not expose an institution to sufficient risk to warrant adverse classification. There is still adequate protection by the current sound worth and paying capacity of the obligor or of the collateral pledged. The Special Mention rating is viewed as transitional and will be monitored closely.

 

Loans in this category may exhibit some of the following risk factors. Cash flow trends may be consistently declining or may be questionable. Debt coverage ratios may be at or near 1:1. Average credit scores may be very weak or the borrower may have minimal years of experience. Liquidity, net worth, current and debt to tangible net worth ratios may be very weak. Loan to value may be at policy limits or may exceed policy limits. Collateral condition may be below average.

 

8 Substandard

This classification consists of loans which are inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged. Financial statements normally reveal some or all of the following: poor trends, lack of earnings and cash flow, excessive debt, lack of liquidity, and the absence of creditor protection. Loans are still considered collectible, but due to increased risks and defined weaknesses of the credit, some loss could be incurred in collection if the deficiencies are not corrected.

 

Performing loans are loans that are paying as agreed and are approximately less than ninety days past due on payments of interest and principal.

 

During the three months ending March 31, 2021, two residential real estate loans to one customer totaling $150 thousand were modified to included deferral of principal resulting troubled debt restructuring classification. One residential real estate trouble debt restructuring loan totaling $39 thousand had subsequently defaulted during the three months ending March 31, 2021. During the three months ending March 31, 2020, one commercial real estate loan totaling $149 thousand and one residential loan totaling $53 thousand was renewed as a troubled debt restructuring. One commercial business trouble debt restructuring loan totaling $312 thousand has subsequently defaulted during the three months ending March 31, 2020. All of the loans classified as troubled debt restructurings are also considered impaired. The valuation basis for the Bancorp’s troubled debt restructurings is based on the present value of cash flows, unless consistent cash flows are not present, then the fair value of the collateral securing the loan is the basis for valuation.

 

 

The Bancorp's individually evaluated impaired loans are summarized below:

                 
                                         
                           

For the three months ended

 
   

As of March 31, 2021

   

March 31, 2021

 

(Dollars in thousands)

 

Recorded

Investment

   

Unpaid Principal

Balance

   

Related Allowance

   

Average Recorded

Investment

   

Interest Income

Recognized

 

With no related allowance recorded:

                                       

Residential real estate

  $ 1,739     $ 3,072     $ -     $ 1,817     $ 22  

Home equity

    329       341       -       341       4  

Commercial real estate

    1,170       1,753       -       1,174       12  

Construction and land development

    -       -       -       -       -  

Multifamily

    699       781       -       708       5  

Farmland

    -       -       -       -       -  

Commercial business

    1,437       1,436       -       1,467       18  

Consumer

    -       -       -       -       -  

Manufactured homes

    -       -       -       -       -  

Government

    -       -       -       -       -  
                                         

With an allowance recorded:

                                       

Residential real estate

  $ 163     $ 163     $ 92     $ 217     $ 5  

Home equity

    23       23       5       12       -  

Commercial real estate

    5,933       5,933       1,269       5,549       50  

Construction and land development

    -       -       -       -       -  

Multifamily

    -       -       -       -       -  

Farmland

    -       -       -       -       -  

Commercial business

    725       725       518       737       11  

Consumer

    -       -       -       -       -  

Manufactured homes

    -       -       -       -       -  

Government

    -       -       -       -       -  
                                         

Total:

                                       

Residential real estate

  $ 1,902     $ 3,235     $ 92     $ 2,034     $ 27  

Home equity

  $ 352     $ 364     $ 5     $ 353     $ 4  

Commercial real estate

  $ 7,103     $ 7,686     $ 1,269     $ 6,723     $ 62  

Construction & land development

  $ -     $ -     $ -     $ -     $ -  

Multifamily

  $ 699     $ 781     $ -     $ 708     $ 5  

Farmland

  $ -     $ -     $ -     $ -     $ -  

Commercial business

  $ 2,162     $ 2,161     $ 518     $ 2,204     $ 29  

Consumer

  $ -     $ -     $ -     $ -     $ -  

Manufactured homes

  $ -     $ -     $ -     $ -     $ -  

Government

  $ -     $ -     $ -     $ -     $ -  

 

                           

For the three months ended

 
   

As of December 31, 2020

   

March 31, 2020

 

(Dollars in thousands)

 

Recorded

Investment

   

Unpaid Principal

Balance

   

Related

Allowance

   

Average Recorded Investment

   

Interest Income

Recognized

 

With no related allowance recorded:

                                       

Residential real estate

  $ 1,895     $ 3,228     $ -     $ 2,122     $ 24  

Home equity

    352       363       -       390       5  

Commercial real estate

    1,177       1,761       -       1,520       13  

Construction & land development

    -       -       -       -       -  

Multifamily

    716       798       -       792       7  

Farmland

    -       -       -       -       -  

Commercial business

    1,497       1,514       -       1,650       17  

Consumer

    -       -       -       -       -  

Manufactured homes

    -       -       -       -       -  

Government

    -       -       -       -       -  
                                         

With an allowance recorded:

                                       

Residential real estate

  $ 270     $ 314     $ 173     $ 68     $ 1  

Home equity

    1       9       1       8       -  

Commercial real estate

    5,164       5,164       1,089       18       -  

Construction & land development

    -       -       -       -       -  

Multifamily

    -       -       -       -       -  

Farmland

    -       -       -       -       -  

Commercial business

    749       749       512       618       3  

Consumer

    -       -       -       -       -  

Manufactured homes

    -       -       -       -       -  

Government

    -       -       -       -       -  
                                         

Total:

                                       

Residential real estate

  $ 2,165     $ 3,542     $ 173     $ 2,190     $ 25  

Home equity

  $ 353     $ 372     $ 1     $ 398     $ 5  

Commercial real estate

  $ 6,341     $ 6,925     $ 1,089     $ 1,538     $ 13  

Construction & land development

  $ -     $ -     $ -     $ -     $ -  

Multifamily

  $ 716     $ 798     $ -     $ 792     $ 7  

Farmland

  $ -     $ -     $ -     $ -     $ -  

Commercial business

  $ 2,246     $ 2,263     $ 512     $ 2,268     $ 20  

Consumer

  $ -     $ -     $ -     $ -     $ -  

Manufactured homes

  $ -     $ -     $ -     $ -     $ -  

Government

  $ -     $ -     $ -     $ -     $ -  

 

 

The Bancorp's age analysis of past due loans is summarized below:

                                         

(Dollars in thousands)

 

30-59 Days Past

Due

   

60-89 Days Past

Due

   

Greater Than 90

Days Past Due

   

Total Past Due

   

Current

   

Total Loans

   

Recorded

Investments

Greater than 90

Days Past Due

and Accruing

 

March 31, 2021

                                                       

Residential real estate

  $ 1,610     $ 926     $ 3,161     $ 5,697     $ 271,768     $ 277,465     $ 300  

Home equity

    266       19       384       669       35,604       36,273       -  

Commercial real estate

    1,585       453       497       2,535       302,316       304,851       257  

Construction and land development

    -       -       42       42       97,358       97,400       42  

Multifamily

    259       90       145       494       51,439       51,933       -  

Farmland

    -       -       -       -       315       315       -  

Commercial business

    652       -       282       934       161,441       162,375       -  

Consumer

    2       -       -       2       436       438       -  

Manufactured homes

    429       65       -       494       33,138       33,632       -  

Government

    -       -       -       -       9,372       9,372       -  

Total

  $ 4,803     $ 1,553     $ 4,511     $ 10,867     $ 963,187     $ 974,054     $ 599  
                                                         

December 31, 2020

                                                       

Residential real estate

  $ 2,797     $ 1,119     $ 4,875     $ 8,791     $ 276,860     $ 285,651     $ 80  

Home equity

    616       323       416       1,355       37,931       39,286       29  

Commercial real estate

    1,172       237       680       2,089       296,168       298,257       437  

Construction and land development

    471       -       20       491       93,071       93,562       20  

Multifamily

    94       266       150       510       50,061       50,571       -  

Farmland

    -       -       -       -       215       215       -  

Commercial business

    845       96       269       1,210       155,755       156,965       -  

Consumer

    2       -       -       2       1,023       1,025       -  

Manufactured homes

    303       173       -       476       30,428       30,904       -  

Government

    380       -       -       380       9,762       10,142       -  

Total

  $ 6,680     $ 2,214     $ 6,410     $ 15,304     $ 951,274     $ 966,578     $ 566  

 

The Bancorp's loans on nonaccrual status are summarized below:

 
                 

(Dollars in thousands)

               
   

March 31, 2021

   

December 31,
2020

 

Residential real estate

  $ 4,658     $ 6,390  

Home equity

    469       476  

Commercial real estate

    6,173       5,390  

Construction and land development

    -       -  

Multifamily

    495       504  

Farmland

    -       -  

Commercial business

    462       1,039  

Consumer

    -       -  

Manufactured homes

    -       -  

Government

    -       -  

Total

  $ 12,257     $ 13,799  

 

As a result of acquisition activity, the Bancorp acquired loans for which there was evidence of credit quality deterioration since origination and it was determined that it was probable that the Bancorp would be unable to collect all contractually required principal and interest payments. At March 31, 2021, total purchased credit impaired loans with unpaid principal balances totaled $5.2 million with a recorded investment of $3.2 million. At December 31, 2020, purchased credit impaired loans with unpaid principal balances totaled $5.4 million with a recorded investment of $3.4 million.

 

 

Accretable interest taken from the purchase credit impaired portfolio, or income recorded for the three months ended March 31, is as follows:

 

(dollars in thousands)

   

First Personal

 
2020     $ 29  
2021       21  

 

The accetable interest portion of the purchase credit impaired portfolio has fully amortized at March 31, 2021.

 

For the acquisitions of First Personal Bank (“First Personal”) and A.J. Smith Federal Savings Bank (“AJSB”), as part of the fair value of loans receivable, a net fair value discount was established for loans as summarized below:

 

(dollars in thousands)

 

First Personal

   

AJSB

 
   

Net fair value

discount

   

Accretable period

in months

   

Net fair value

discount

   

Accretable period

in months

 

Residential real estate

  $ 948       56     $ 3,734       52  

Home equity

    51       50       141       32  

Commercial real estate

    208       56       8       9  

Construction and land development

    1       30       -       -  

Multifamily

    11       48       2       48  

Consumer

    146       50       1       5  

Commercial business

    348       24       -       -  

Purchased credit impaired loans

    424       32       -       -  

Total

  $ 2,137             $ 3,886          

 

Accretable yield, or income recorded for the three months ended March 31, is as follows:

 

(dollars in thousands)

 

First Personal

   

AJSB

   

Total

 

2020

  $ 115     $ 245     $ 360  

2021

    113       192       305  

 

Accretable yield, or income expected to be recorded in the future is as follows:

 

(dollars in thousands)

   

First Personal

   

AJ Smith

   

Total

 
2021     $ 186     $ 428     $ 614  
2022       239       571       810  
2023       54       235       289  

Total

    $ 479     $ 1,234     $ 1,713