XML 35 R24.htm IDEA: XBRL DOCUMENT v3.23.3
Loans Held for Investment (Tables)
3 Months Ended
Sep. 30, 2023
Loans Held for Investment  
Schedule of loans held for investment

September 30, 

June 30, 

(In Thousands)

2023

 

2023

Mortgage loans:

 

  

 

  

 

Single-family

$

521,576

$

518,821

Multi-family

 

457,351

 

461,113

Commercial real estate

 

87,954

 

90,558

Construction

 

2,100

 

1,936

Other

 

104

 

106

Commercial business loans

 

1,321

 

1,565

Consumer loans

 

62

 

65

Total loans held for investment, gross

 

1,070,468

 

1,074,164

 

  

 

Advance payments of escrows

 

125

 

148

Deferred loan costs, net

 

9,256

 

9,263

ACL on loans

 

(7,679)

 

(5,946)

Total loans held for investment, net

$

1,072,170

$

1,077,629

Schedule of loans held for investment, contractual repricing

Adjustable Rate

    

    

After

    

After

    

After

    

    

Within

One Year

3 Years

5 Years

(In Thousands)

One Year

Through 3 Years

Through 5 Years

Through 10 Years

Fixed Rate

Total

Mortgage loans:

Single-family

$

55,866

$

25,584

$

78,271

$

249,761

$

112,094

$

521,576

Multi-family

 

160,821

 

153,088

 

111,204

 

32,119

 

119

 

457,351

Commercial real estate

 

38,446

 

13,573

 

34,666

 

 

1,269

 

87,954

Construction

 

2,100

 

 

 

 

 

2,100

Other

 

 

 

 

 

104

 

104

Commercial business loans

 

1,321

 

 

 

 

 

1,321

Consumer loans

 

62

 

 

 

 

 

62

Total loans held for investment, gross

$

258,616

$

192,245

$

224,141

$

281,880

$

113,586

$

1,070,468

Schedule of gross loans held for investment by loan types and risk category

September 30, 2023

Term Loans by Year of Origination

Revolving

(In Thousands)

    

2023

    

2022

    

2021

    

2020

    

2019

    

Prior

    

Loans

    

Total

Mortgage loans:

Single-family:

Pass

$

61,583

$

213,223

$

156,078

$

20,591

$

11,729

$

56,862

$

29

$

520,095

Special Mention

-

-

-

-

-

73

-

73

Substandard

-

-

-

250

-

1,158

-

1,408

Total single-family

61,583

213,223

156,078

20,841

11,729

58,093

29

521,576

Current period gross charge-off

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

Multi-family:

Pass

22,501

77,566

90,408

63,897

58,850

143,622

-

456,844

Special Mention

-

-

507

-

-

-

-

507

Substandard

-

-

-

-

-

-

-

-

Total multi-family

22,501

77,566

90,915

63,897

58,850

143,622

-

457,351

Current period gross charge-off

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

Commercial real estate:

Pass

9,407

23,690

5,489

6,486

9,916

32,420

-

87,408

Special Mention

-

-

-

-

-

-

-

-

Substandard

-

-

-

-

-

546

-

546

Total commercial real estate

9,407

23,690

5,489

6,486

9,916

32,966

-

87,954

Current period gross charge-off

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

Construction:

Pass

160

438

1,502

-

-

-

-

2,100

Special Mention

-

-

-

-

-

-

-

-

Substandard

-

-

-

-

-

-

-

-

Total construction

160

438

1,502

-

-

-

-

2,100

Current period gross charge-off

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

Other:

Pass

-

-

-

104

-

-

-

104

Special Mention

-

-

-

-

-

-

-

-

Substandard

-

-

-

-

-

-

-

-

Total other

-

-

-

104

-

-

-

104

Current period gross charge-off

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

Commercial business loans:

Pass

-

161

-

-

-

-

1,160

1,321

Special Mention

-

-

-

-

-

-

-

-

Substandard

-

-

-

-

-

-

-

-

Total commercial business loans

-

161

-

-

-

-

1,160

1,321

Current period gross charge-off

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

Consumer loans:

Not graded

17

-

-

-

-

-

-

17

Pass

-

-

-

-

-

-

45

45

Special Mention

-

-

-

-

-

-

-

-

Substandard

-

-

-

-

-

-

-

-

Total consumer loans

17

-

-

-

-

-

45

62

Current period gross charge-off

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

Total loans held for investment, gross

$

93,668

$

315,078

$

253,984

$

91,328

$

80,495

$

234,681

$

1,234

$

1,070,468

Total current period charge-offs

$

$

$

$

$

$

$

$

June 30, 2023

Term Loans by Year of Origination

Revolving

(In Thousands)

    

2023

    

2022

    

2021

    

2020

    

2019

    

Prior

    

Loans

    

Total

Mortgage loans:

Single-family:

Pass

$

51,378

$

216,989

$

157,015

$

20,741

$

11,793

$

59,451

$

32

$

517,399

Special Mention

-

-

-

-

-

-

-

-

Substandard

-

-

-

251

-

1,171

-

1,422

Total single-family

51,378

216,989

157,015

20,992

11,793

60,622

32

518,821

Current period gross charge-off

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

Multi-family:

Pass

17,429

77,956

90,926

65,127

59,709

149,456

-

460,603

Special Mention

-

-

510

-

-

-

-

510

Substandard

-

-

-

-

-

-

-

-

Total multi-family

17,429

77,956

91,436

65,127

59,709

149,456

-

461,113

Current period gross charge-off

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

Commercial real estate:

Pass

8,586

23,815

5,527

6,525

9,981

35,577

-

90,011

Special Mention

-

-

-

-

-

-

-

-

Substandard

-

-

-

-

-

547

-

547

Total commercial real estate

8,586

23,815

5,527

6,525

9,981

36,124

-

90,558

Current period gross charge-off

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

Construction:

Pass

94

726

1,116

-

-

-

-

1,936

Special Mention

-

-

-

-

-

-

-

-

Substandard

-

-

-

-

-

-

-

-

Total construction

94

726

1,116

-

-

-

-

1,936

Current period gross charge-off

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

Other:

Pass

-

-

-

106

-

-

-

106

Special Mention

-

-

-

-

-

-

-

-

Substandard

-

-

-

-

-

-

-

-

Total other

-

-

-

106

-

-

-

106

Current period gross charge-off

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

Commercial business loans:

Pass

-

171

-

-

-

-

1,394

1,565

Special Mention

-

-

-

-

-

-

-

-

Substandard

-

-

-

-

-

-

-

-

Total commercial business loans

-

171

-

-

-

-

1,394

1,565

Current period gross charge-off

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

Consumer loans:

Not graded

15

-

-

-

-

-

-

15

Pass

-

-

-

-

-

-

50

50

Special Mention

-

-

-

-

-

-

-

-

Substandard

-

-

-

-

-

-

-

-

Total consumer loans

15

-

-

-

-

-

50

65

Current period gross charge-off

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

Total loans held for investment, gross

$

77,502

$

319,657

$

255,094

$

92,750

$

81,483

$

246,202

$

1,476

$

1,074,164

Total current period charge-offs

$

$

$

$

$

$

$

$

Schedule of allowance for credit losses

For the Quarter Ended 

    

September 30, 

(Dollars in Thousands)

    

2023

    

2022

    

Allowance at beginning of period

$

5,946

$

5,564

Impact of ASC 326 CECL adoption(1)

1,197

Provision for credit losses

 

536

 

70

Recoveries:

 

  

 

  

Mortgage loans:

 

  

 

  

Single-family

 

 

4

Total recoveries

 

 

4

Total charge-offs

 

 

Net recoveries (charge-offs)

 

 

4

Allowance at end of period

$

7,679

$

5,638

ACL as a percentage of gross loans held for investment

 

0.72

%  

 

0.57

%  

Net (recoveries) charge-offs as a percentage of average loans receivable, net, during the period (annualized)

 

(0.00)

%  

 

(0.00)

%  

ACL as a percentage of gross non-performing loans at the end of the period

545.38

%  

537.98

%  

(1)Represents the impact of adopting ASC 326 on July 1, 2023. Since that date, as a result of adopting ASC 326, the methodology to compute the ACL has been based on CECL methodology, rather than the previously applied incurred loss methodology.

Schedule of past due status of gross loans held for investment, net of fair value adjustments

September 30, 2023

30-89 Days Past

Total Loans Held for

(In Thousands)

    

Current

    

Due

    

Non-Performing

    

Investment, Gross

Mortgage loans:

Single-family

$

520,095

$

73

$

1,408

$

521,576

Multi-family

 

457,351

 

 

 

457,351

Commercial real estate

 

87,954

 

 

 

87,954

Construction

 

2,100

 

 

 

2,100

Other

 

104

 

 

 

104

Commercial business loans

 

1,321

 

 

 

1,321

Consumer loans

 

61

 

1

 

 

62

Total loans held for investment, gross

$

1,068,986

$

74

$

1,408

$

1,070,468

June 30, 2023

    

    

30-89 Days Past

    

    

Total Loans Held for

(In Thousands)

Current

Due

Non-Performing

Investment, Gross

Mortgage loans:

Single-family

$

517,399

$

$

1,422

$

518,821

Multi-family

 

461,113

 

 

 

461,113

Commercial real estate

 

90,558

 

 

 

90,558

Construction

 

1,936

 

 

 

1,936

Other

106

 

 

 

106

Commercial business loans

 

1,565

 

 

 

1,565

Consumer loans

 

64

 

1

 

 

65

Total loans held for investment, gross

$

1,072,741

$

1

$

1,422

$

1,074,164

Schedule of allowance for loan losses and recorded investment

Quarter Ended September 30, 2023

 

Commercial

Commercial

(In Thousands)

    

Single-family

    

Multi-family

    

Real Estate

    

Construction

    

Other

    

Business

    

Consumer

    

Total

 

ACL:

 

Allowance at beginning of period

$

1,720

$

3,270

$

868

$

15

$

2

$

67

$

4

$

5,946

Adjustment to allowance for adoption of ASC 326

 

4,605

 

(2,614)

 

(786)

 

47

 

3

 

(54)

 

(4)

 

1,197

Provision for (reversal of) credit losses

550

3

(6)

(8)

(1)

(2)

536

Recoveries

 

 

 

 

 

 

 

 

Charge-offs

 

 

 

 

 

 

 

 

ACL, end of period

$

6,875

$

659

$

76

$

54

$

4

$

11

$

$

7,679

ACL:

Individually evaluated for impairment

$

37

$

$

$

$

$

$

$

37

Collectively evaluated for impairment

 

6,838

 

659

 

76

 

54

 

4

 

11

 

 

7,642

ACL, end of period

$

6,875

$

659

$

76

$

54

$

4

$

11

$

$

7,679

Loans held for investment:

Individually evaluated for impairment

$

990

$

$

$

$

$

$

$

990

Collectively evaluated for impairment

 

520,586

 

457,351

 

87,954

 

2,100

 

104

 

1,321

 

62

 

1,069,478

Total loans held for investment, gross

$

521,576

$

457,351

$

87,954

$

2,100

$

104

$

1,321

$

62

$

1,070,468

ACL as a percentage of gross loans held for investment

 

1.32

%  

 

0.14

%  

 

0.09

%  

 

2.57

%  

 

3.85

%  

 

0.83

%  

 

%  

 

0.72

%

Net (recoveries) charge-offs to average loans receivable, net during the period

%  

%  

%  

%  

%  

%  

%  

%

Quarter Ended September 30, 2022

 

Commercial

Commercial

(In Thousands)

    

Single-family

    

Multi-family

    

Real Estate

    

Construction

    

Other

    

Business

    

Consumer

    

Total

 

ACL:

 

Allowance at beginning of period

$

1,383

$

3,282

$

816

$

23

$

3

$

52

$

5

$

5,564

Provision for (reversal of) credit losses

 

63

 

23

 

(10)

 

(1)

 

 

(4)

 

(1)

 

70

Recoveries

 

4

 

 

 

 

 

 

 

4

Charge-offs

 

 

 

 

 

 

 

 

ACL, end of period

$

1,450

$

3,305

$

806

$

22

$

3

$

48

$

4

$

5,638

ACL:

 

Individually evaluated for impairment

$

38

$

$

$

$

$

$

$

38

Collectively evaluated for impairment

 

1,412

 

3,305

 

806

 

22

 

3

 

48

 

4

 

5,600

ACL, end of period

$

1,450

$

3,305

$

806

$

22

$

3

$

48

$

4

$

5,638

Loans held for investment:

 

Individually evaluated for impairment

$

819

$

$

$

$

$

$

$

819

Collectively evaluated for impairment

 

428,756

 

468,031

 

89,339

 

3,151

 

118

 

1,117

 

70

 

990,582

Total loans held for investment, gross

$

429,575

$

468,031

$

89,339

$

3,151

$

118

$

1,117

$

70

$

991,401

ACL as a percentage of gross loans held for investment

 

0.34

%  

 

0.71

%  

 

0.90

%  

 

0.70

%  

 

2.54

%  

 

4.30

%  

 

5.71

%  

 

0.57

%

Net (recoveries) charge-offs to average loans receivable, net during the period

(0.01)

%  

%  

%  

%  

%  

%  

%  

%

Schedule of recorded investment in restructured loans

At September 30, 2023

Unpaid

Net

Principal

Related

Recorded

Recorded

(In Thousands)

    

Balance

    

Charge-offs

    

Investment

    

Allowance(1)

    

Investment

Mortgage loans:

Single-family:

 

  

 

  

 

  

 

  

 

  

With a related allowance

$

1,158

$

$

1,158

$

(47)

$

1,111

Without a related allowance(2)

 

275

 

(25)

 

250

 

 

250

Total single-family loans

 

1,433

 

(25)

 

1,408

 

(47)

 

1,361

Total non-performing loans

$

1,433

$

(25)

$

1,408

$

(47)

$

1,361

(1)Consists of an ACL, specifically assigned to the individual loan.
(2)There was no related ACL because the loans were charged-off to their fair value or the fair value of the collateral was higher than the loan balance.

At June 30, 2023

Unpaid

Related

Net

Principal

Charge-offs

Recorded

Recorded

(In Thousands)

    

Balance

    

Related

    

Investment

    

Allowance(1)

    

Investment

Mortgage loans:

 

  

 

  

 

  

 

  

 

  

Single-family:

 

  

 

  

 

  

 

  

 

  

With a related allowance

$

1,171

$

$

1,171

$

(122)

$

1,049

Without a related allowance(2)

 

276

 

(25)

 

251

 

 

251

Total single-family loans

 

1,447

 

(25)

 

1,422

 

(122)

 

1,300

Total non-performing loans

$

1,447

$

(25)

$

1,422

$

(122)

$

1,300

(1)Consists of an ACL, specifically assigned to the individual loan.
(2)There was no related ACL because the loans were charged-off to their fair value or the fair value of the collateral was higher than the loan balance.
Schedule of recorded investment in non-performing loans

Quarter Ended September 30, 

2023

2022

Average

Interest

Average

Interest

Recorded

Income

Recorded

Income

(In Thousands)

    

Investment

    

Recognized

    

Investment

    

Recognized

Without related allowances:

 

 

 

 

Mortgage loans:

Single-family

$

250

$

$

127

 

$

 

 

250

 

 

127

 

 

With related allowances:

 

 

 

 

 

 

Mortgage loans:

Single-family

 

1,163

 

18

 

991

 

 

5

 

 

1,163

 

18

 

991

 

 

5

Total

$

1,413

$

18

$

1,118

 

$

5