XML 38 R25.htm IDEA: XBRL DOCUMENT v3.24.3
Loans Held for Investment (Tables)
3 Months Ended
Sep. 30, 2024
Loans Held for Investment  
Schedule of loans held for investment

September 30, 

June 30, 

(In Thousands)

2024

 

2024

Mortgage loans:

 

  

 

  

 

Single-family

$

524,235

$

518,091

Multi-family

 

435,782

 

445,182

Commercial real estate

 

81,169

 

83,349

Construction

 

2,816

 

2,692

Other

 

92

 

95

Commercial business loans

 

1,510

 

1,372

Consumer loans

 

63

 

65

Total loans held for investment, gross

 

1,045,667

 

1,050,846

 

  

 

Advance payments of escrows

 

127

 

102

Deferred loan costs, net

 

9,168

 

9,096

ACL on loans

 

(6,329)

 

(7,065)

Total loans held for investment, net

$

1,048,633

$

1,052,979

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

$

49,597

$

32,129

$

122,075

$

210,289

$

110,145

$

524,235

Multi-family

 

180,273

 

153,535

 

100,760

 

1,121

 

93

 

435,782

Commercial real estate

 

33,528

 

26,248

 

21,009

 

 

384

 

81,169

Construction

 

2,816

 

 

 

 

 

2,816

Other

 

 

 

 

 

92

 

92

Commercial business loans

 

1,362

 

 

 

 

148

 

1,510

Consumer loans

 

63

 

 

 

 

 

63

Total loans held for investment, gross

$

267,639

$

211,912

$

243,844

$

211,410

$

110,862

$

1,045,667

Schedule of commercial real estate loans by property types and LTVs

Owner

Non-Owner

% of Total

Weighted

September 30, 2024

Occupied Loan

Occupied Loan

Total

Commercial

Average

(Dollars in Thousands)

Balance

Balance

Balance

Real Estate

LTV (1)

Office

$

5,818

$

20,931

$

26,749

33

%  

42

%  

Mixed use (2)

 

289

 

15,673

 

15,962

20

35

%  

Retail

11,108

11,108

14

31

%  

Warehouse

2,063

9,649

11,712

14

29

%  

Medical/dental office

2,426

4,576

7,002

9

46

%  

Mobile home park

6,873

6,873

8

38

%  

Restaurant/fast food

688

498

1,186

1

40

%  

Automotive - non gasoline

 

 

577

 

577

 

1

 

26

%  

Total commercial real estate

$

11,284

$

69,885

$

81,169

100

%  

37

%  

(1)Current loan balance as a percentage of the original appraised value.
(2)Mixed use includes $6.9 million in Office/Retail, $4.7 million in Multi-family/Retail, $3.0 million in Other Mixed Use, $750,000 in Multi-family/Commercial and $679,000 in Multi-family/Office.

Owner

Non-Owner

% of Total

Weighted

June 30, 2024

Occupied Loan

Occupied Loan

Total

Commercial

Average

(Dollars in Thousands)

Balance

Balance

Balance

Real Estate

LTV (1)

Office

$

6,690

$

20,084

$

26,774

32

%  

43

%  

Mixed use (2)

 

293

 

15,797

 

16,090

19

35

%  

Retail

12,501

12,501

15

30

%  

Warehouse

2,076

9,848

11,924

14

31

%  

Mobile home park

6,909

6,909

8

38

%  

Medical/dental office

2,439

4,645

7,084

9

44

%  

Restaurant/fast food

690

500

1,190

2

46

%  

Automotive - non gasoline

 

 

578

 

578

 

1

 

26

%  

Live/work

299

299

13

%  

Total commercial real estate

$

12,188

$

71,161

$

83,349

100

%  

37

%  

(1)Current loan balance as a percentage of the original appraised value.
(2)Mixed use includes $6.9 million in Office/Retail, $4.7 million in Multi-family/Retail, $3.0 million in Other Mixed Use, $754,000 in Multi-family/Commercial and $685,000 in Multi-family/Office..
Schedule of commercial real estate loans by geographic concentration

Inland

Southern

Other

 

September 30, 2024

Empire(1)

California(2)

California

Total

 

(Dollars in Thousands)

Balance

%

Balance

%

Balance

%

Balance

%

 

Owner occupied:

Office

$

696

    

12

%  

$

4,933

    

85

%  

$

189

    

3

%  

$

5,818

    

100

%  

Mixed use

%  

%  

289

100

%  

289

100

%  

Warehouse

%  

1,679

81

%  

384

19

%  

2,063

100

%  

Medical/dental office

275

11

%  

1,782

74

%  

369

15

%  

2,426

100

%  

Restaurant/fast food

%  

688

100

%  

%  

688

100

%  

Total owner occupied

971

9

%  

9,082

80

%  

1,231

11

%  

11,284

100

%  

Non-owner occupied:

Office

3,914

19

%  

13,753

66

%  

3,264

15

%  

20,931

100

%  

Mixed use

473

3

%  

6,209

40

%  

8,991

57

%  

15,673

100

%  

Retail

1,043

9

%  

6,503

59

%  

3,562

32

%  

11,108

100

%  

Warehouse

600

6

%  

4,749

49

%  

4,300

45

%  

9,649

100

%  

Mobile home park

4,834

70

%  

356

5

%  

1,683

25

%  

6,873

100

%  

Medical/dental office

 

1,765

 

39

%  

 

2,126

 

46

%  

 

685

 

15

%  

 

4,576

 

100

%  

Restaurant/fast food

%  

498

100

%  

%  

498

100

%  

Automotive - non gasoline

 

 

%  

 

577

 

100

%  

 

 

%  

 

577

 

100

%  

Total non-owner occupied

12,629

18

%  

34,771

50

%  

22,485

32

%  

69,885

100

%  

Total commercial real estate

$

13,600

 

17

%  

$

43,853

 

54

%  

$

23,716

 

29

%  

$

81,169

 

100

%

(1)Inland Empire comprised of San Bernardino and Riverside counties.
(2)Other than the Inland Empire.

Inland

Southern

Other

 

June 30, 2024

Empire(1)

California(2)

California

Total

 

(Dollars in Thousands)

Balance

%

Balance

%

Balance

%

Balance

%

 

Owner occupied:

Office

$

1,540

23

%  

$

4,959

74

%  

$

191

3

%  

$

6,690

    

100

%  

Mixed use

%  

%  

293

100

%  

293

    

100

%  

Warehouse

%  

1,689

81

%  

387

19

%  

2,076

    

100

%  

Medical/dental office

276

11

%  

1,791

74

%  

372

15

%  

2,439

    

100

%  

Restaurant/fast food

690

100

%  

%  

690

100

%  

Total owner occupied

1,816

15

%  

9,129

75

%  

1,243

10

%  

12,188

    

100

%  

Non-owner occupied:

Office

2,951

15

%  

13,837

69

%  

3,296

16

%  

20,084

100

%  

Mixed use

505

3

%  

6,243

40

%  

9,049

57

%  

15,797

100

%  

Retail

1,050

8

%  

6,996

56

%  

4,455

36

%  

12,501

100

%  

Warehouse

605

6

%  

4,774

49

%  

4,469

45

%  

9,848

100

%  

Mobile home park

4,859

70

%  

358

5

%  

1,692

25

%  

6,909

100

%  

Medical/dental office

 

1,797

 

39

%  

 

2,159

 

46

%  

 

689

 

15

%  

 

4,645

 

100

%  

Restaurant/fast food

%  

500

100

%  

%  

500

 

100

%  

Automotive - non gasoline

 

 

%  

 

578

 

100

%  

 

 

%  

 

578

 

100

%  

Live/work

 

 

%  

 

 

%  

 

299

 

100

%  

 

299

 

100

%  

Total non-owner occupied

11,767

16

%  

35,445

50

%  

23,949

34

%  

71,161

100

%  

Total commercial real estate

$

13,583

 

16

%  

$

44,574

 

54

%  

$

25,192

 

30

%  

$

83,349

 

100

%

(1)Inland Empire comprised of San Bernardino and Riverside counties.
(2)Other than the Inland Empire.
Schedule of gross loans held for investment by loan types and risk category

September 30, 2024

Term Loans by Year of Origination

Revolving

(In Thousands)

    

2024

    

2023

    

2022

    

2021

    

2020

    

Prior

    

Loans

    

Total

Mortgage loans:

Single-family:

Pass

$

41,843

$

57,053

$

203,838

$

146,983

$

17,315

$

55,137

$

11

$

522,180

Special Mention

-

-

-

-

-

-

-

-

Substandard

-

-

-

-

-

2,055

-

2,055

Total single-family

41,843

57,053

203,838

146,983

17,315

57,192

11

524,235

Current period gross charge-off

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

Multi-family:

Pass

15,539

28,819

75,389

85,494

59,775

168,609

-

433,625

Special Mention

-

-

-

-

-

635

-

635

Substandard

-

-

-

475

-

1,047

-

1,522

Total multi-family

15,539

28,819

75,389

85,969

59,775

170,291

-

435,782

Current period gross charge-off

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

Commercial real estate:

Pass

4,853

13,234

23,165

3,984

5,414

30,101

-

80,751

Special Mention

-

-

-

-

-

-

-

-

Substandard

-

418

-

-

-

-

-

418

Total commercial real estate

4,853

13,652

23,165

3,984

5,414

30,101

-

81,169

Current period gross charge-off

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

Construction:

Pass

1,480

236

1,100

-

-

-

-

2,816

Special Mention

-

-

-

-

-

-

-

-

Substandard

-

-

-

-

-

-

-

-

Total construction

1,480

236

1,100

-

-

-

-

2,816

Current period gross charge-off

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

Other:

Pass

-

-

-

-

92

-

-

92

Special Mention

-

-

-

-

-

-

-

-

Substandard

-

-

-

-

-

-

-

-

Total other

-

-

-

-

92

-

-

92

Current period gross charge-off

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

Commercial business loans:

Pass

-

-

124

-

-

-

1,386

1,510

Special Mention

-

-

-

-

-

-

-

-

Substandard

-

-

-

-

-

-

-

-

Total commercial business loans

-

-

124

-

-

-

1,386

1,510

Current period gross charge-off

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

Consumer loans:

Not graded

22

-

-

-

-

-

-

22

Pass

-

-

-

-

-

-

41

41

Special Mention

-

-

-

-

-

-

-

-

Substandard

-

-

-

-

-

-

-

-

Total consumer loans

22

-

-

-

-

-

41

63

Current period gross charge-off

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

Total loans held for investment, gross

$

63,737

$

99,760

$

303,616

$

236,936

$

82,596

$

257,584

$

1,438

$

1,045,667

Total current period gross charge-offs

$

$

$

$

$

$

$

$

June 30, 2024

Term Loans by Year of Origination

Revolving

(In Thousands)

    

2024

    

2023

    

2022

    

2021

    

2020

    

Prior

    

Loans

    

Total

Mortgage loans:

Single-family:

Pass

$

19,476

$

60,688

$

205,817

$

149,084

$

19,606

$

59,702

$

14

$

514,387

Special Mention

-

-

-

-

-

1,111

-

1,111

Substandard

-

-

-

-

-

2,593

-

2,593

Total single-family

19,476

60,688

205,817

149,084

19,606

63,406

14

518,091

Current period gross charge-off

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

Multi-family:

Pass

10,374

28,892

75,876

86,916

60,938

180,119

-

443,115

Special Mention

-

-

-

-

-

-

-

-

Substandard

-

-

-

478

-

1,589

-

2,067

Total multi-family

10,374

28,892

75,876

87,394

60,938

181,708

-

445,182

Current period gross charge-off

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

Commercial real estate:

Pass

3,874

13,763

23,298

4,018

5,450

32,946

-

83,349

Special Mention

-

-

-

-

-

-

-

-

Substandard

-

-

-

-

-

-

-

-

Total commercial real estate

3,874

13,763

23,298

4,018

5,450

32,946

-

83,349

Current period gross charge-off

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

Construction:

Pass

1,480

228

984

-

-

-

-

2,692

Special Mention

-

-

-

-

-

-

-

-

Substandard

-

-

-

-

-

-

-

-

Total construction

1,480

228

984

-

-

-

-

2,692

Current period gross charge-off

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

Other:

Pass

-

-

-

-

95

-

-

95

Special Mention

-

-

-

-

-

-

-

-

Substandard

-

-

-

-

-

-

-

-

Total other

-

-

-

-

95

-

-

95

Current period gross charge-off

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

Commercial business loans:

Pass

-

-

133

-

-

-

1,239

1,372

Special Mention

-

-

-

-

-

-

-

-

Substandard

-

-

-

-

-

-

-

-

Total commercial business loans

-

-

133

-

-

-

1,239

1,372

Current period gross charge-off

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

Consumer loans:

Not graded

23

-

-

-

-

-

-

23

Pass

-

-

-

-

-

-

42

42

Special Mention

-

-

-

-

-

-

-

-

Substandard

-

-

-

-

-

-

-

-

Total consumer loans

23

-

-

-

-

-

42

65

Current period gross charge-off

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

Total loans held for investment, gross

$

35,227

$

103,571

$

306,108

$

240,496

$

86,089

$

278,060

$

1,295

$

1,050,846

Total current period gross charge-offs

$

$

$

$

$

$

$

$

Schedule of allowance for credit losses

For the Quarter Ended 

    

September 30, 

(Dollars in Thousands)

    

2024

    

2023

    

ACL, beginning of period

$

7,065

$

5,946

Impact of ASC 326 CECL adoption(1)

1,197

(Recovery of) provision for credit losses

 

(736)

 

536

Total recoveries

 

 

Total charge-offs

 

 

Net recoveries (charge-offs)

 

 

ACL, end of period

$

6,329

$

7,679

ACL on loans as a percentage of gross loans held for investment

 

0.61

%  

 

0.72

%  

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

 

%  

 

%  

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

297.00

%  

545.38

%  

(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, 2024

30-89 Days Past

Total Loans Held for

(In Thousands)

    

Current

    

Due

    

Non-Performing

    

Investment, Gross

Mortgage loans:

Single-family

$

522,180

$

$

2,055

$

524,235

Multi-family

 

435,782

 

 

 

435,782

Commercial real estate

 

81,169

 

 

 

81,169

Construction

 

2,816

 

 

 

2,816

Other

 

92

 

 

 

92

Commercial business loans

 

1,510

 

 

 

1,510

Consumer loans

 

61

 

2

 

 

63

Total loans held for investment, gross

$

1,043,610

$

2

$

2,055

$

1,045,667

June 30, 2024

    

    

30-89 Days Past

    

    

Total Loans Held for

(In Thousands)

Current

Due

Non-Performing

Investment, Gross

Mortgage loans:

Single-family

$

515,498

$

$

2,593

$

518,091

Multi-family

 

445,182

 

 

 

445,182

Commercial real estate

 

83,349

 

 

 

83,349

Construction

 

2,692

 

 

 

2,692

Other

95

 

 

 

95

Commercial business loans

 

1,372

 

 

 

1,372

Consumer loans

 

64

 

1

 

 

65

Total loans held for investment, gross

$

1,048,252

$

1

$

2,593

$

1,050,846

Schedule of allowance for loan losses and recorded investment

    

Quarter Ended September 30, 2024

 

Single- 

Multi- 

Commercial 

Commercial 

(Dollars In Thousands)

 

family

 

family

 

Real Estate

Construction

Other

 

Business

Consumer

Total

ACL:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

ACL, beginning of period

$

6,295

$

595

$

66

$

97

$

1

$

11

$

$

7,065

Recovery of credit losses

(616)

(92)

(8)

(19)

(1)

(736)

Recoveries

 

 

 

 

 

 

 

 

Charge-offs

 

 

 

 

 

 

 

 

ACL, end of period

$

5,679

$

503

$

58

$

78

$

1

$

10

$

$

6,329

ACL:

 

 

 

 

 

 

 

 

Individually evaluated for impairment

$

$

$

$

$

$

$

$

Collectively evaluated for impairment

 

5,679

 

503

 

58

 

78

 

1

 

10

 

 

6,329

ACL, end of period

$

5,679

$

503

$

58

$

78

$

1

$

10

$

$

6,329

Loans held for investment:

 

 

 

 

 

 

 

 

Individually evaluated for impairment

$

732

$

$

$

$

$

$

$

732

Collectively evaluated for impairment

 

523,503

 

435,782

 

81,169

 

2,816

 

92

 

1,510

 

63

 

1,044,935

Total loans held for investment, gross

$

524,235

$

435,782

$

81,169

$

2,816

$

92

$

1,510

$

63

$

1,045,667

ACL on loans as a percentage of gross loans held for investment

 

1.08

%  

 

0.12

%  

 

0.07

%  

 

2.77

%  

 

1.09

%  

 

0.66

%  

 

%  

 

0.61

%  

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

%  

%  

%  

%  

%  

%  

%  

%  

    

Quarter Ended September 30, 2023

Single- 

Multi- 

Commercial 

Commercial 

(Dollars In Thousands)

 

family

 

family

 

Real Estate

Construction

 

Other

Business

Consumer

Total

ACL:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

ACL, 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 (recovery 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 on loans 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

%  

%  

%  

%  

%  

%  

%  

%  

Schedule of recorded investment in restructured loans

At September 30, 2024

Unpaid

Net

Principal

Related

Recorded

Recorded

(In Thousands)

    

Balance

    

Charge-offs

    

Investment

    

ACL(1)

    

Investment

Mortgage loans:

Single-family:

 

  

 

  

 

  

 

  

 

  

With a related allowance

$

1,399

$

$

1,399

$

(25)

$

1,374

Without a related allowance(2)

 

757

 

(25)

 

732

 

 

732

Total single-family loans

 

2,156

 

(25)

 

2,131

 

(25)

 

2,106

Total non-performing loans

$

2,156

$

(25)

$

2,131

$

(25)

$

2,106

(1)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, 2024

Unpaid

Related

Net

Principal

Charge-offs

Recorded

Recorded

(In Thousands)

    

Balance

    

Related

    

Investment

    

ACL(1)

    

Investment

Mortgage loans:

 

  

 

  

 

  

 

  

 

  

Single-family:

 

  

 

  

 

  

 

  

 

  

With a related allowance

$

2,267

$

$

2,267

$

(73)

$

2,194

Without a related allowance(2)

 

427

 

(25)

 

402

 

 

402

Total single-family loans

 

2,694

 

(25)

 

2,669

 

(73)

 

2,596

Total non-performing loans

$

2,694

$

(25)

$

2,669

$

(73)

$

2,596

(1)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, 

2024

2023

Average

Interest

Average

Interest

Recorded

Income

Recorded

Income

(In Thousands)

    

Investment

    

Recognized

    

Investment

    

Recognized

Without related ACL:

 

 

 

 

Mortgage loans:

Single-family

$

843

$

5

$

250

 

$

 

 

843

 

5

 

250

 

 

With related ACL:

 

 

 

 

 

 

Mortgage loans:

Single-family

 

1,582

 

34

 

1,163

 

 

18

 

 

1,582

 

34

 

1,163

 

 

18

Total

$

2,425

$

39

$

1,413

 

$

18

Schedule of allowance for credit losses of undisbursed funds and commitments on loans held for investment

For the Quarter Ended

September 30, 

(In Thousands)

    

2024

    

2023

    

Balance, beginning of the period

$

57

$

42

Provision for credit losses

39

9

Balance, end of the period

$

96

$

51