XML 47 R29.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loans (Tables)
12 Months Ended
Dec. 31, 2013
Loans [Abstract]  
Net Loans Held-For-Investment

 

 

 

 

 

 

 

 

 

December 31,

 

2013

 

2012

Real estate loans:

 

Multifamily

$             870,951

 

$             610,129

Commercial mortgage

340,174 

 

315,450 

One-to-four family residential mortgage

64,753 

 

64,733 

Home equity and lines of credit

46,231 

 

33,573 

Construction and land

14,152 

 

23,243 

Total real estate loans

1,336,261 

 

1,047,128 

Commercial and industrial loans

10,162 

 

14,786 

Other loans

2,310 

 

1,830 

Total commercial and industrial and other loans

12,472 

 

16,616 

Deferred loan cost, net

3,458 

 

2,456 

Originated loans held-for-investment, net

1,352,191 

 

1,066,200 

PCI Loans

59,468 

 

75,349 

Loans acquired:

 

 

 

Multifamily

3,930 

 

5,763 

Commercial mortgage

13,254 

 

17,053 

One-to-four family residential mortgage

60,262 

 

78,237 

Construction and land

371 

 

380 

Total loans acquired

77,817 

 

101,433 

Loans held for investment, net

1,489,476 

 

1,242,982 

Allowance for loan losses

(26,037)

 

(26,424)

Net loans held-for-investment

$          1,463,439

 

$          1,216,558

 

Summary Of Accretable Yield

 

 

 

 

 

 

 

 

 

For The Year Ended December 31,

 

2013

 

2012

Balance at the beginning of year

$            43,431

 

$            42,493

Accretable yield at purchase date

 -

 

833 

Accretion into interest income

(5,701)

 

(6,424)

Net reclassification from non-accretable difference (1)

(5,266)

 

6,529 

Balance at end of year

$            32,464

 

$            43,431

 

 

 

 

(1) Due to re-casting of cash flows for loan pools acquired in the 2011 FDIC-assisted transaction.

 

Activity In Allowance For Loan Losses

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

2013

 

2012

 

2011

Balance at beginning of year

$        26,424

 

$        26,836

 

$        21,819

Provision for loan losses

1,927 

 

3,536 

 

12,589 

Recoveries

860 

 

245 

 

108 

Charge-offs

(3,174)

 

(4,193)

 

(7,680)

Balance at end of year

$        26,037

 

$        26,424

 

$        26,836

 

Allowance For Loan Losses And Loans Receivable By Portfolio Segment And Based On Impairment Method

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2013

 

Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

One-to-Four Family

 

Construction and Land

 

Multifamily

 

Home Equity and Lines of Credit

 

Commercial and Industrial

 

Other

 

Unallocated

 

Originated Loans Total

 

Purchase Credit-Impaired

 

Total

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance

$           14,480 

 

$            623 

 

$                 994 

 

$            7,086 

 

$            623 

 

$             1,160 

 

$         21 

 

$            1,201 

 

$          26,188 

 

$             236 

 

$          26,424 

Charge-offs

(1,208)

 

(414)

 

 -

 

(657)

 

(491)

 

(379)

 

(25)

 

 -

 

(3,174)

 

 -

 

(3,174)

Recoveries

 

18 

 

567 

 

 -

 

 -

 

201 

 

73 

 

 -

 

860 

 

 -

 

860 

Provisions

(654)

 

648 

 

(1,356)

 

2,945 

 

728 

 

(557)

 

(2)

 

(177)

 

1,575 

 

352 

 

1,927 

Ending Balance

$           12,619 

 

$            875 

 

$                 205 

 

$            9,374 

 

$            860 

 

$                425 

 

$         67 

 

$            1,024 

 

$          25,449 

 

$             588 

 

$          26,037 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: individually evaluated for impairment

$             2,385 

 

$              19 

 

$                      - 

 

$               117 

 

$                7 

 

$                104 

 

$            - 

 

$                   - 

 

$            2,632 

 

$                 - 

 

$            2,632 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: collectively evaluated for impairment

$           10,234 

 

$            856 

 

$                 205 

 

$            9,257 

 

$            853 

 

$                321 

 

$         67 

 

$            1,024 

 

$          22,817 

 

$             588 

 

$          23,405 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Originated loans, net:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance

$         340,534 

 

$       65,289 

 

$            14,161 

 

$        872,901 

 

$       46,825 

 

$           10,202 

 

$    2,279 

 

$                   - 

 

$     1,352,191 

 

$                 - 

 

$     1,352,191 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: individually evaluated for impairment

$           32,194 

 

$         1,115 

 

$                 109 

 

$            2,074 

 

$         1,341 

 

$             1,504 

 

$            - 

 

$                   - 

 

$          38,337 

 

$                 - 

 

$          38,337 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: collectively evaluated for impairment

$         308,340 

 

$       64,174 

 

$            14,052 

 

$        870,827 

 

$       45,484 

 

$             8,698 

 

$    2,279 

 

$                   - 

 

$     1,313,854 

 

$                 - 

 

$     1,313,854 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2012

 

Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

One-to-Four Family

 

Construction and Land

 

Multifamily

 

Home Equity and Lines of Credit

 

Commercial and Industrial

 

Other

 

Unallocated

 

Total

 

Purchase Credit-Impaired

 

Total

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance

$           15,180 

 

$            967 

 

$              1,189 

 

$            6,772 

 

$            418 

 

$                975 

 

$        226 

 

$            1,109 

 

$          26,836 

 

$                - 

 

$          26,836 

Charge-offs

(1,828)

 

(1,300)

 

(43)

 

(729)

 

(2)

 

(90)

 

(201)

 

 -

 

(4,193)

 

 -

 

(4,193)

Recoveries

107 

 

 -

 

 -

 

 

 -

 

86 

 

43 

 

 -

 

245 

 

 -

 

245 

Provisions

1,021 

 

956 

 

(152)

 

1,034 

 

207 

 

189 

 

(47)

 

92 

 

3,300 

 

236 

 

3,536 

Ending Balance

$           14,480 

 

$            623 

 

$                 994 

 

$            7,086 

 

$            623 

 

$             1,160 

 

$          21 

 

$            1,201 

 

$          26,188 

 

$            236 

 

$          26,424 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: individually evaluated for impairment

$             2,753 

 

$                5 

 

$                      - 

 

$               317 

 

$            123 

 

$                417 

 

$             - 

 

$                   - 

 

$            3,615 

 

$                - 

 

$            3,615 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: collectively evaluated for impairment

$           11,727 

 

$            618 

 

$                 994 

 

$            6,769 

 

$            500 

 

$                743 

 

$          21 

 

$            1,201 

 

$          22,573 

 

$            236 

 

$          22,809 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Originated loans, net:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

$         315,603 

 

$       65,354 

 

$            23,255 

 

$        611,469 

 

$       33,879 

 

$           14,810 

 

$     1,830 

 

$                   - 

 

$     1,066,200 

 

$                - 

 

$     1,066,200 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: individually evaluated for impairment

$           41,568 

 

$         2,061 

 

$                      - 

 

$            2,040 

 

$         1,943 

 

$             4,087 

 

$             - 

 

$                   - 

 

$          51,699 

 

$                - 

 

$          51,699 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: collectively evaluated for impairment

$         274,035 

 

$       63,293 

 

$            23,255 

 

$        609,429 

 

$       31,936 

 

$           10,723 

 

$     1,830 

 

$                   - 

 

$     1,014,501 

 

$                - 

 

$     1,014,501 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Of Originated Loans Held-For-Investment, Net Of Deferred Fees And Costs, By Loan Type And Credit Quality Indicator

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2013

 

Real Estate

 

 

 

 

 

 

 

Multifamily

 

Commercial

 

One-to-Four Family

 

Construction and Land

 

Home Equity and Lines of Credit

 

Commercial and Industrial

 

Other

 

Total

 

< 35% LTV

 

=> 35% LTV

 

< 35% LTV

 

=> 35% LTV

 

< 60% LTV

 

=> 60% LTV

 

 

 

 

 

 

 

 

 

 

Internal Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$     40,966

 

$     817,923

 

$     42,995

 

$     240,472

 

$     28,595

 

$       30,241

 

$        13,458

 

$   45,117

 

$        7,488

 

$  2,279

 

$  1,269,534

Special Mention

309 

 

7,866 

 

1,304 

 

12,938 

 

2,289 

 

703 

 

595 

 

469 

 

962 

 

 -

 

27,435 

Substandard

821 

 

5,016 

 

1,333 

 

41,492 

 

1,388 

 

2,073 

 

108 

 

1,239 

 

1,752 

 

 -

 

55,222 

Originated loans held-for-investment, net

$     42,096

 

$     830,805

 

$     45,632

 

$     294,902

 

$     32,272

 

$       33,017

 

$        14,161

 

$   46,825

 

$      10,202

 

$  2,279

 

$  1,352,191

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2012

 

Real Estate

 

 

 

 

 

 

 

Multifamily

 

Commercial

 

One-to-Four Family

 

Construction and Land

 

Home Equity and Lines of Credit

 

Commercial and Industrial

 

Other

 

Total

 

< 35% LTV

 

=> 35% LTV

 

< 35% LTV

 

=> 35% LTV

 

< 60% LTV

 

=> 60% LTV

 

 

 

 

 

 

 

 

 

 

Internal Risk Rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$     19,438

 

$     575,434

 

$     30,284

 

$     211,679

 

$     32,120

 

$       28,091

 

$        12,536

 

$   31,526

 

$      10,992

 

$  1,804

 

$     953,904

Special Mention

115 

 

10,444 

 

185 

 

23,521 

 

1,422 

 

384 

 

5,137 

 

659 

 

753 

 

 -

 

42,620 

Substandard

510 

 

5,528 

 

1,699 

 

48,235 

 

1,066 

 

2,271 

 

5,582 

 

1,694 

 

3,065 

 

26 

 

69,676 

Originated loans held-for-investment, net

$     20,063

 

$     591,406

 

$     32,168

 

$     283,435

 

$     34,608

 

$       30,746

 

$        23,255

 

$   33,879

 

$      14,810

 

$  1,830

 

$  1,066,200

 

Estimated Expected Future Cash Flows Of Each PCI Loan Pool

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2013

 

Total Non-Performing Loans

 

Non-Accruing Loans

 

 

 

 

 

0-29 Days Past Due

 

30-89 Days Past Due

 

90 Days or More Past Due

 

Total

 

90 Days or More Past Due and Accruing

 

Total Non-Performing Loans

Loans held-for-investment:

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

LTV < 35%

 

 

 

 

 

 

 

 

 

 

 

Special Mention

$             -

 

$                -

 

$               -

 

$             -

 

$               -

 

$                -

Total

 -

 

 -

 

 -

 

 -

 

 -

 

 -

LTV => 35%

 

 

 

 

 

 

 

 

 

 

 

Special Mention

 -

 

 -

 

335 

 

335 

 

 -

 

335 

Substandard

3,606 

 

421 

 

7,836 

 

11,863 

 

 -

 

11,863 

Total

3,606 

 

421 

 

8,171 

 

12,198 

 

 -

 

12,198 

Total commercial

3,606 

 

421 

 

8,171 

 

12,198 

 

 -

 

12,198 

One-to-four family residential

 

 

 

 

 

 

 

 

 

 

 

LTV < 60%

 

 

 

 

 

 

 

 

 

 

 

Special Mention

 -

 

16 

 

114 

 

130 

 

 -

 

130 

Substandard

 -

 

418 

 

186 

 

604 

 

 -

 

604 

Total

 -

 

434 

 

300 

 

734 

 

 -

 

734 

LTV => 60%

 

 

 

 

 

 

 

 

 

 

 

Substandard

 -

 

189 

 

993 

 

1,182 

 

 -

 

1,182 

Total

 -

 

189 

 

993 

 

1,182 

 

 -

 

1,182 

Total one-to-four family residential

 -

 

623 

 

1,293 

 

1,916 

 

 -

 

1,916 

Construction and land

 

 

 

 

 

 

 

 

 

 

 

Substandard

108 

 

 -

 

 -

 

108 

 

 -

 

108 

Total construction and land

108 

 

 -

 

 -

 

108 

 

 -

 

108 

Multifamily

 

 

 

 

 

 

 

 

 

 

 

LTV => 35%

 

 

 

 

 

 

 

 

 

 

 

Substandard

 -

 

 -

 

 -

 

 -

 

 -

 

 -

Total multifamily

 -

 

 -

 

 -

 

 -

 

 -

 

 -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

 

 

 

 

 

 

 

 

 

 

LTV => 35%

 

 

 

 

 

 

 

 

 

 

 

Substandard

 -

 

 -

 

73 

 

73 

 

 -

 

73 

Total Multifamily

 -

 

 -

 

73 

 

73 

 

 -

 

73 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity and lines of credit

 

 

 

 

 

 

 

 

 

 

 

Pass

 -

 

 -

 

 -

 

 -

 

 -

 

 -

Special Mention

 -

 

 -

 

 -

 

 -

 

 -

 

 -

Substandard

 -

 

 -

 

1,239 

 

1,239 

 

 -

 

1,239 

Total home equity and lines of credit

 -

 

 -

 

1,239 

 

1,239 

 

 -

 

1,239 

Commercial and industrial loans

 

 

 

 

 

 

 

 

 

 

 

Pass

 -

 

 -

 

 -

 

 -

 

 -

 

 -

Special Mention

 -

 

 -

 

 -

 

 -

 

 -

 

 -

Substandard

 -

 

 -

 

441 

 

441 

 

 -

 

441 

Total commercial and industrial loans

 -

 

 -

 

441 

 

441 

 

 -

 

441 

Other loans

 

 

 

 

 

 

 

 

 

 

 

Pass

 -

 

 -

 

 -

 

 -

 

32 

 

32 

Total other loans

 -

 

 -

 

 -

 

 -

 

32 

 

32 

Total non-performing loans held-for-investment

$      3,714

 

$         1,044

 

$     11,217

 

$    15,975

 

$            32

 

$      16,007

Loans acquired:

 

 

 

 

 

 

 

 

 

 

 

One-to-four family residential

 

 

 

 

 

 

 

 

 

 

 

LTV < 60%

 

 

 

 

 

 

 

 

 

 

 

Substandard

 -

 

 -

 

 -

 

 -

 

 -

 

 -

Total

 -

 

 -

 

 -

 

 -

 

 -

 

 -

LTV => 60%

 

 

 

 

 

 

 

 

 

 

 

Substandard

607 

 

 -

 

466 

 

1,073 

 

 -

 

1,073 

Total

607 

 

 -

 

466 

 

1,073 

 

 -

 

1,073 

Total one-to-four family residential

607 

 

 -

 

466 

 

1,073 

 

 -

 

1,073 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

LTV> 35%

 

 

 

 

 

 

 

 

 

 

 

Special Mention

$             -

 

$                -

 

$          252

 

$         252

 

$               -

 

$           252

Total

 -

 

 -

 

252 

 

252 

 

 -

 

252 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-performing loans acquired

607 

 

 -

 

718 

 

1,325 

 

 -

 

1,325 

Total non-performing loans

$      4,321

 

$         1,044

 

$     11,935

 

$    17,300

 

$            32

 

$      17,332

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2012

 

Total Non-Performing Loans

 

Non-Accruing Loans

 

 

 

 

 

0-29 Days Past Due

 

30-89 Days Past Due

 

90 Days or More Past Due

 

Total

 

90 Days or More Past Due and Accruing

 

Total Non-Performing Loans

Loans held-for-investment:

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

LTV < 35%

 

 

 

 

 

 

 

 

 

 

 

Substandard

$       1,699

 

$                -

 

$               -

 

$       1,699

 

$               -

 

$         1,699

Total

1,699 

 

 -

 

 -

 

1,699 

 

 -

 

1,699 

LTV => 35%

 

 

 

 

 

 

 

 

 

 

 

Substandard

13,947 

 

442 

 

5,565 

 

19,954 

 

349 

 

20,303 

Total

13,947 

 

442 

 

5,565 

 

19,954 

 

349 

 

20,303 

Total commercial

15,646 

 

442 

 

5,565 

 

21,653 

 

349 

 

22,002 

One-to-four family residential

 

 

 

 

 

 

 

 

 

 

 

LTV < 60%

 

 

 

 

 

 

 

 

 

 

 

Special Mention

 -

 

19 

 

229 

 

248 

 

119 

 

367 

Substandard

 -

 

429 

 

 -

 

429 

 

 -

 

429 

Total

 -

 

448 

 

229 

 

677 

 

119 

 

796 

LTV => 60%

 

 

 

 

 

 

 

 

 

 

 

Substandard

233 

 

201 

 

1,437 

 

1,871 

 

151 

 

2,022 

Total

233 

 

201 

 

1,437 

 

1,871 

 

151 

 

2,022 

Total one-to-four family residential

233 

 

649 

 

1,666 

 

2,548 

 

270 

 

2,818 

Construction and land

 

 

 

 

 

 

 

 

 

 

 

Substandard

2,070 

 

 -

 

 -

 

2,070 

 

 -

 

2,070 

Total construction and land

2,070 

 

 -

 

 -

 

2,070 

 

 -

 

2,070 

Multifamily

 

 

 

 

 

 

 

 

 

 

 

LTV => 35%

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

279 

 

279 

 

 -

 

279 

Total multifamily

 -

 

 -

 

279 

 

279 

 

 -

 

279 

Home equity and lines of credit

 

 

 

 

 

 

 

 

 

 

 

Substandard

107 

 

 -

 

1,587 

 

1,694 

 

 -

 

1,694 

Total home equity and lines of credit

107 

 

 -

 

1,587 

 

1,694 

 

 -

 

1,694 

Commercial and industrial loans

 

 

 

 

 

 

 

 

 

 

 

Substandard

532 

 

 -

 

724 

 

1,256 

 

 -

 

1,256 

Total commercial and industrial loans

532 

 

 -

 

724 

 

1,256 

 

 -

 

1,256 

Other loans

 

 

 

 

 

 

 

 

 

 

 

Pass

 -

 

 -

 

 -

 

 -

 

 

Total other loans

 -

 

 -

 

 -

 

 -

 

 

Total non-performing loans held-for-investment

$     18,588

 

$         1,091

 

$       9,821

 

$     29,500

 

$          621

 

$       30,121

Loans held-for-sale:

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

LTV => 35%

 

 

 

 

 

 

 

 

 

 

 

Substandard

 -

 

 

 

773 

 

773 

 

 -

 

773 

Total commercial

 -

 

 -

 

773 

 

773 

 

 -

 

773 

One-to-four family residential

 

 

 

 

 

 

 

 

 

 

 

LTV => 60%

 

 

 

 

 

 

 

 

 

 

 

Substandard

122 

 

 -

 

3,662 

 

3,784 

 

 -

 

3,784 

Total one-to-four family residential

122 

 

 -

 

3,662 

 

3,784 

 

 -

 

3,784 

Multifamily

 

 

 

 

 

 

 

 

 

 

 

LTV => 35%

 

 

 

 

 

 

 

 

 

 

 

Substandard

 -

 

 -

 

890 

 

890 

 

 -

 

890 

Total multifamily

 -

 

 -

 

890 

 

890 

 

 -

 

890 

Total non-performing loans held-for-sale

122 

 

 -

 

5,325 

 

5,447 

 

 -

 

5,447 

Total non-performing loans

$     18,710

 

$         1,091

 

$     15,146

 

$     34,947

 

$          621

 

$       35,568

 

Detail And Delinquency Status Of Originated Loans Held-For-Investment, Net Of Deferred Fees And Costs, By Performing And Non-Performing Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2013

 

Performing (Accruing) Loans

 

 

 

 

 

0-29 Days Past Due

 

30-89 Days Past Due

 

Total

 

Non-Performing Loans

 

Total Loans Receivable, net

Loans held-for-investment:

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

LTV < 35%

 

 

 

 

 

 

 

 

 

Pass

$           42,995

 

$                 -

 

$         42,995

 

$                -

 

$      42,995

Special Mention

1,304 

 

 -

 

1,304 

 

 -

 

1,304 

Substandard

1,333 

 

 -

 

1,333 

 

 -

 

1,333 

Total

45,632 

 

 -

 

45,632 

 

 -

 

45,632 

LTV > 35%

 

 

 

 

 

 

 

 

 

Pass

239,544 

 

928 

 

240,472 

 

 -

 

240,472 

Special Mention

10,927 

 

1,676 

 

12,603 

 

335 

 

12,938 

Substandard

28,949 

 

680 

 

29,629 

 

11,863 

 

41,492 

Total

279,420 

 

3,284 

 

282,704 

 

12,198 

 

294,902 

Total commercial

325,052 

 

3,284 

 

328,336 

 

12,198 

 

340,534 

One-to-four family residential

 

 

 

 

 

 

 

 

 

LTV < 60%

 

 

 

 

 

 

 

 

 

Pass

28,216 

 

379 

 

28,595 

 

 -

 

28,595 

Special Mention

1,746 

 

413 

 

2,159 

 

130 

 

2,289 

Substandard

269 

 

515 

 

784 

 

604 

 

1,388 

Total

30,231 

 

1,307 

 

31,538 

 

734 

 

32,272 

LTV > 60%

 

 

 

 

 

 

 

 

 

Pass

27,575 

 

2,666 

 

30,241 

 

 -

 

30,241 

Special Mention

703 

 

 -

 

703 

 

 -

 

703 

Substandard

522 

 

369 

 

891 

 

1,182 

 

2,073 

Total

28,800 

 

3,035 

 

31,835 

 

1,182 

 

33,017 

Total one-to-four family residential

59,031 

 

4,342 

 

63,373 

 

1,916 

 

65,289 

Construction and land

 

 

 

 

 

 

 

 

 

Pass

13,458 

 

 -

 

13,458 

 

 -

 

13,458 

Special Mention

595 

 

 -

 

595 

 

 -

 

595 

Substandard

 -

 

 -

 

 -

 

108 

 

108 

Total construction and land

14,053 

 

 -

 

14,053 

 

108 

 

14,161 

Multifamily

 

 

 

 

 

 

 

 

 

LTV < 35%

 

 

 

 

 

 

 

 

 

Pass

40,638 

 

328 

 

40,966 

 

 -

 

40,966 

Special Mention

94 

 

215 

 

309 

 

 -

 

309 

Substandard

821 

 

 -

 

821 

 

 -

 

821 

Total

41,553 

 

543 

 

42,096 

 

 -

 

42,096 

LTV > 35%

 

 

 

 

 

 

 

 

 

Pass

817,923 

 

 -

 

817,923 

 

 -

 

817,923 

Special Mention

6,751 

 

1,115 

 

7,866 

 

 -

 

7,866 

Substandard

4,118 

 

825 

 

4,943 

 

73 

 

5,016 

Total

828,792 

 

1,940 

 

830,732 

 

73 

 

830,805 

Total multifamily

870,345 

 

2,483 

 

872,828 

 

73 

 

872,901 

Home equity and lines of credit

 

 

 

 

 

 

 

 

 

Pass

45,116 

 

 

45,117 

 

 -

 

45,117 

Special Mention

376 

 

93 

 

469 

 

 -

 

469 

Substandard

 -

 

 -

 

 -

 

1,239 

 

1,239 

Total home equity and lines of credit

45,492 

 

94 

 

45,586 

 

1,239 

 

46,825 

Commercial and industrial loans

 

 

 

 

 

 

 

 

 

Pass

7,415 

 

73 

 

7,488 

 

 -

 

7,488 

Special Mention

962 

 

 -

 

962 

 

 -

 

962 

Substandard

570 

 

741 

 

1,311 

 

441 

 

1,752 

Total commercial and industrial loans

8,947 

 

814 

 

9,761 

 

441 

 

10,202 

Other loans

 

 

 

 

 

 

 

 

 

Pass

2,226 

 

21 

 

2,247 

 

32 

 

2,279 

Total other loans

2,226 

 

21 

 

2,247 

 

32 

 

2,279 

Total loans held-for-investment

$      1,325,146

 

$        11,038

 

$    1,336,184

 

$      16,007

 

$ 1,352,191

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2013

 

Performing (Accruing) Loans

 

 

 

 

 

0-29 Days Past Due

 

30-89 Days Past Due

 

Total

 

Non-Performing Loans

 

Total Loans Receivable, net

LTV < 60%

 

 

 

 

 

 

 

 

 

Pass

43,112 

 

1,195 

 

44,307 

 

 -

 

44,307 

Special Mention

306 

 

104 

 

410 

 

 -

 

410 

Substandard

136 

 

 

140 

 

 -

 

140 

Total

43,554 

 

1,303 

 

44,857 

 

 -

 

44,857 

LTV => 60%

 

 

 

 

 

 

 

 

 

Pass

13,838 

 

 -

 

13,838 

 

 -

 

13,838 

Special Mention

232 

 

 -

 

232 

 

 -

 

232 

Substandard

262 

 

 -

 

262 

 

1,073 

 

1,335 

Total

14,332 

 

 -

 

14,332 

 

1,073 

 

15,405 

Total one-to-four family residential

57,886 

 

1,303 

 

59,189 

 

1,073 

 

60,262 

Commercial

 

 

 

 

 

 

 

 

 

LTV < 35%

 

 

 

 

 

 

 

 

 

Pass

$            2,143

 

$                 -

 

2,143 

 

$                -

 

$        2,143

Special Mention

189 

 

 -

 

189 

 

 -

 

189 

Substandard

937 

 

529 

 

1,466 

 

 -

 

1,466 

Total

3,269 

 

529 

 

3,798 

 

 -

 

3,798 

LTV > 35%

 

 

 

 

 

 

 

 

 

Pass

8,742 

 

461 

 

9,203 

 

 -

 

9,203 

Substandard

 -

 

 -

 

 -

 

252 

 

252 

Total

8,742 

 

461 

 

9,203 

 

252 

 

9,455 

Total commercial

12,011 

 

990 

 

13,001 

 

252 

 

13,253 

Construction and land

 

 

 

 

 

 

 

 

 

Substandard

372 

 

 -

 

372 

 

 -

 

372 

Total construction and land

372 

 

 -

 

372 

 

 -

 

372 

Multifamily

 

 

 

 

 

 

 

 

 

LTV < 35%

 

 

 

 

 

 

 

 

 

Pass

$               588

 

$                 -

 

$              588

 

$                -

 

$           588

Substandard

490 

 

 -

 

490 

 

 -

 

490 

Total

1,078 

 

 -

 

1,078 

 

 -

 

1,078 

LTV => 35%

 

 

 

 

 

 

 

 

 

Pass

2,262 

 

 -

 

2,262 

 

 -

 

2,262 

Special Mention

590 

 

 -

 

590 

 

 -

 

590 

Total

2,852 

 

 -

 

2,852 

 

 -

 

2,852 

Total multifamily

3,930 

 

 -

 

3,930 

 

 -

 

3,930 

Total loans acquired

74,199 

 

2,293 

 

76,492 

 

1,325 

 

77,817 

 

$     1,399,345

 

$        13,331

 

$    1,412,676

 

$      17,332

 

$ 1,430,008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2012

 

Performing (Accruing) Loans

 

 

 

 

 

0-29 Days Past Due

 

30-89 Days Past Due

 

Total

 

Non-Performing Loans

 

Total Loans Receivable, net

Loans held-for-investment:

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

LTV < 35%

 

 

 

 

 

 

 

 

 

Pass

$           29,424

 

$              860

 

$         30,284

 

$                -

 

$      30,284

Special Mention

185 

 

 -

 

185 

 

 -

 

185 

Substandard

 -

 

 -

 

 -

 

1,699 

 

1,699 

Total

29,609 

 

860 

 

30,469 

 

1,699 

 

32,168 

LTV > 35%

 

 

 

 

 

 

 

 

 

Pass

208,908 

 

2,771 

 

211,679 

 

 -

 

211,679 

Special Mention

22,416 

 

1,105 

 

23,521 

 

 -

 

23,521 

Substandard

27,932 

 

 -

 

27,932 

 

20,303 

 

48,235 

Total

259,256 

 

3,876 

 

263,132 

 

20,303 

 

283,435 

Total commercial

288,865 

 

4,736 

 

293,601 

 

22,002 

 

315,603 

One-to-four family residential

 

 

 

 

 

 

 

 

 

LTV < 60%

 

 

 

 

 

 

 

 

 

Pass

29,154 

 

2,966 

 

32,120 

 

 -

 

32,120 

Special Mention

1,055 

 

 -

 

1,055 

 

367 

 

1,422 

Substandard

448 

 

189 

 

637 

 

429 

 

1,066 

Total

30,657 

 

3,155 

 

33,812 

 

796 

 

34,608 

LTV > 60%

 

 

 

 

 

 

 

 

 

Pass

26,963 

 

1,128 

 

28,091 

 

 -

 

28,091 

Special Mention

384 

 

 -

 

384 

 

 -

 

384 

Substandard

249 

 

 -

 

249 

 

2,022 

 

2,271 

Total

27,596 

 

1,128 

 

28,724 

 

2,022 

 

30,746 

Total one-to-four family residential

58,253 

 

4,283 

 

62,536 

 

2,818 

 

65,354 

Construction and land

 

 

 

 

 

 

 

 

 

Pass

12,377 

 

159 

 

12,536 

 

 -

 

12,536 

Special Mention

5,137 

 

 -

 

5,137 

 

 -

 

5,137 

Substandard

3,512 

 

 -

 

3,512 

 

2,070 

 

5,582 

Total construction and land

21,026 

 

159 

 

21,185 

 

2,070 

 

23,255 

Multifamily

 

 

 

 

 

 

 

 

 

LTV < 35%

 

 

 

 

 

 

 

 

 

Pass

19,438 

 

 -

 

19,438 

 

 -

 

19,438 

Special Mention

 -

 

115 

 

115 

 

 -

 

115 

Substandard

510 

 

 -

 

510 

 

 -

 

510 

Total

19,948 

 

115 

 

20,063 

 

 -

 

20,063 

LTV > 35%

 

 

 

 

 

 

 

 

 

Pass

574,686 

 

748 

 

575,434 

 

 -

 

575,434 

Special Mention

9,134 

 

1,310 

 

10,444 

 

 -

 

10,444 

Substandard

4,909 

 

340 

 

5,249 

 

279 

 

5,528 

Total

588,729 

 

2,398 

 

591,127 

 

279 

 

591,406 

Total multifamily

608,677 

 

2,513 

 

611,190 

 

279 

 

611,469 

Home equity and lines of credit

 

 

 

 

 

 

 

 

 

Pass

31,482 

 

44 

 

31,526 

 

 -

 

31,526 

Special Mention

659 

 

 -

 

659 

 

 -

 

659 

Substandard

 -

 

 -

 

 -

 

1,694 

 

1,694 

Total home equity and lines of credit

32,141 

 

44 

 

32,185 

 

1,694 

 

33,879 

Commercial and industrial loans

 

 

 

 

 

 

 

 

 

Pass

10,356 

 

636 

 

10,992 

 

 -

 

10,992 

Special Mention

753 

 

 -

 

753 

 

 -

 

753 

Substandard

978 

 

831 

 

1,809 

 

1,256 

 

3,065 

Total commercial and industrial loans

12,087 

 

1,467 

 

13,554 

 

1,256 

 

14,810 

Other loans

 

 

 

 

 

 

 

 

 

Pass

1,743 

 

59 

 

1,802 

 

 

1,804 

Substandard

26 

 

 -

 

26 

 

 -

 

26 

Total other loans

1,769 

 

59 

 

1,828 

 

 

1,830 

 

$      1,022,818

 

$         13,261

 

$    1,036,079

 

$      30,121

 

$ 1,066,200

 

Summary Of Impaired Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2013

 

Recorded Investment

 

Unpaid Principal Balance

 

Related Allowance

With No Allowance Recorded:

 

 

 

 

 

Real estate loans:

 

 

 

 

 

Commercial

 

 

 

 

 

LTV < 35%

 

 

 

 

 

Pass

$          3,405

 

$      3,542

 

$               -

Substandard

 -

 

706 

 

 -

LTV => 35%

 

 

 

 

 

Pass

19,689 
21,382 
21,383 

 

 -

Substandard

 -

 

 -

 

 -

Construction and land

 

 

 

 

 

Substandard

108 

 

91 

 

 -

One-to-four family residential

 

 

 

 

 

LTV < 60%

 

 

 

 

 

Special Mention

507 

 

507 

 

 -

Substandard

269 

 

269 

 

 -

LTV => 60%

 

 

 

 

 

Substandard

 -

 

 -

 

 -

Multifamily

 

 

 

 

 

LTV < 35%

 

 

 

 

 

Substandard

593 

 

1,064 

 

 -

LTV > 35%

 

 

 

 

 

Substandard

 -

 

 -

 

 -

Commercial and industrial loans

 

 

 

 

 

Special Mention

210 

 

219 

 

 -

Substandard

853 

 

1,008 

 

 -

With a Related Allowance Recorded:

 

 

 

 

 

Real estate loans:

 

 

 

 

 

Commercial

 

 

 

 

 

LTV => 35%

 

 

 

 

 

Special Mention

2,289 

 

2,672 

 

(52)

Substandard

6,810 

 

6,937 

 

(2,333)

One-to-four family residential

 

 

 

 

 

LTV > 60%

 

 

 

 

 

Pass

 -

 

 -

 

 -

Substandard

340 

 

340 

 

(19)

LTV < 60%

 

 

 

 

 

Special Mention

 -

 

 -

 

 -

Multifamily

 

 

 

 

 

LTV => 35%

 

 

 

 

 

Substandard

1,481 

 

1,481 

 

(117)

Home equity and lines of credit

 

 

 

 

 

Special Mention

342 

 

342 

 

(7)

Substandard

1,000 

 

1,395 

 

 -

Commercial and industrial loans

 

 

 

 

 

Substandard

441 

 

485 

 

(104)

Total:

 

 

 

 

 

Real estate loans

 

 

 

 

 

Commercial

32,193 

 

35,240 

 

(2,385)

One-to-four family residential

1,116 

 

1,116 

 

(19)

Construction and land

108 

 

91 

 

 -

Multifamily

2,074 

 

2,545 

 

(117)

Home equity and lines of credit

1,342 

 

1,737 

 

(7)

Commercial and industrial loans

1,504 

 

1,712 

 

(104)

 

$        38,337

 

$    42,441

 

$      (2,632)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2012

 

Recorded Investment

 

Unpaid Principal Balance

 

Related Allowance

With No Allowance Recorded:

 

 

 

 

 

Real estate loans:

 

 

 

 

 

Commercial

 

 

 

 

 

LTV < 35%

 

 

 

 

 

Substandard

$          1,699

 

$      1,699

 

$               -

LTV => 35%

 

 

 

 

 

Pass

2,774 

 

2,774 

 

 -

Special Mention

1,037 

 

1,045 

 

 -

Substandard

24,691 

 

25,897 

 

 -

Construction and land

 

 

 

 

 

Substandard

2,373 

 

3,031 

 

 -

One-to-four family residential

 

 

 

 

 

LTV < 60%

 

 

 

 

 

Substandard

49 

 

49 

 

 -

LTV => 60%

 

 

 

 

 

Substandard

2,841 

 

4,141 

 

 -

Multifamily

 

 

 

 

 

LTV < 35%

 

 

 

 

 

Substandard

510 

 

510 

 

 -

Commercial and industrial loans

 

 

 

 

 

Special Mention

38 

 

38 

 

 -

Substandard

1,527 

 

1,527 

 

 -

With a Related Allowance Recorded:

 

 

 

 

 

Real estate loans:

 

 

 

 

 

Commercial

 

 

 

 

 

LTV => 35%

 

 

 

 

 

Special Mention

637 

 

664 

 

(57)

Substandard

11,645 

 

12,045 

 

(2,696)

One-to-four family residential

 

 

 

 

 

LTV < 60%

 

 

 

 

 

Special Mention

520 

 

520 

 

(5)

Multifamily

 

 

 

 

 

LTV => 35%

 

 

 

 

 

Substandard

1,640 

 

2,111 

 

(317)

Home equity and lines of credit

 

 

 

 

 

Special Mention

356 

 

356 

 

(18)

Substandard

1,587 

 

1,589 

 

(105)

Commercial and industrial loans

 

 

 

 

 

Substandard

491 

 

491 

 

(417)

Total:

 

 

 

 

 

Real estate loans

 

 

 

 

 

Commercial

42,483 

 

44,124 

 

(2,753)

One-to-four family residential

3,410 

 

4,710 

 

(5)

Construction and land

2,373 

 

3,031 

 

 -

Multifamily

2,150 

 

2,621 

 

(317)

Home equity and lines of credit

1,943 

 

1,945 

 

(123)

Commercial and industrial loans

2,056 

 

2,056 

 

(417)

 

$        54,415

 

$    58,487

 

$      (3,615)

 

Summary Of Troubled Debt Restructuring

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2013

 

 

 

Pre-Modification

 

Post-Modification

 

Number of

 

Outstanding Recorded

 

Outstanding Recorded

 

Relationships

 

Investment

 

Investment

 

(in thousands)

Troubled Debt Restructurings

 

 

 

 

 

One-to-four Family

 

 

 

 

 

Pass

 1

 

$                             70

 

$                             70

Special Mention

 1

 

331 

 

331 

Substandard

 2

 

606 

 

606 

Total Troubled Debt Restructurings

 4

 

$                        1,007

 

$                        1,007

 

All four of the relationships in the table above were restructured to receive reduced interest rates.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2012

 

 

 

Pre-Modification

 

Post-Modification

 

Number of

 

Outstanding Recorded

 

Outstanding Recorded

 

Relationships

 

Investment

 

Investment

 

(in thousands)

Troubled Debt Restructurings

 

 

 

 

 

Commercial real estate loans

 

 

 

 

 

Substandard

 1

 

$                        6,251

 

$                        6,251

One-to-four Family

 

 

 

 

 

Substandard

 2

 

489 

 

489 

Home equity and lines of credit

 

 

 

 

 

Special Mention

 2

 

356 

 

356 

Total Troubled Debt Restructurings

 5

 

$                        7,096

 

$                        7,096

 

Detail And Delinquency Status Of Restructured Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2013

 

Number of

 

30-89 Days

 

90 Days or More

 

Relationships

 

Past Due

 

Past Due

 

(in thousands)

Commercial & Industrial

 

 

 

 

 

Substandard - non-accrual

 1

 

$                               -

 

$                          441

Total

 1

 

 -

 

441 

CRE

 

 

 

 

 

Substandard - non-accrual

 3

 

 -

 

7,052 

Total

 3

 

 -

 

7,052 

Total

 4

 

$                         -

 

$                       7,493

 

 

 

 

 

 

 

Year Ended December 31, 2012

 

 

 

Pre-Modification

 

Post-Modification

 

Number of

 

Outstanding Recorded

 

Outstanding Recorded

 

Relationships

 

Investment

 

Investment

 

(in thousands)

One-to-four Family

 

 

 

 

 

Substandard - non-accrual

 1

 

$                               -

 

$                          256

Total

 1

 

$                               -

 

$                          256