XML 47 R11.htm IDEA: XBRL DOCUMENT v3.3.0.814
Loans
9 Months Ended
Sep. 30, 2015
Receivables [Abstract]  
Loans
Loans
 
Net loans held-for-investment are as follows (in thousands).
 
September 30,
 
December 31,
 
2015
 
2014
Real estate loans:
 
Multifamily
$
1,275,335

 
$
1,072,193

Commercial mortgage
407,453

 
390,288

One-to-four family residential mortgage
91,825

 
74,401

Home equity and lines of credit
61,195

 
54,533

Construction and land
17,913

 
21,412

Total real estate loans
1,853,721

 
1,612,827

Commercial and industrial loans
28,995

 
12,945

Other loans
1,217

 
2,157

Total commercial and industrial and other loans
30,212

 
15,102

Deferred loan cost, net
4,710

 
4,565

Originated loans held-for-investment, net
1,888,643

 
1,632,494

PCI Loans
33,135

 
44,816

Loans acquired:
 
 
 
One-to-four family residential mortgage
339,924

 
234,478

Multifamily
17,298

 
18,844

Commercial mortgage
11,298

 
11,999

Construction and land

 
364

Total loans acquired, net
368,520

 
265,685

Loans held-for-investment, net
2,290,298

 
1,942,995

Allowance for loan losses
(25,655
)
 
(26,292
)
Net loans held-for-investment
$
2,264,643

 
$
1,916,703



There were no loans held-for-sale at September 30, 2015 or December 31, 2014.

PCI loans, primarily acquired as part of a Federal Deposit Insurance Corporation-assisted transaction, totaled $33.1 million at September 30, 2015, as compared to $44.8 million at December 31, 2014.   The Company accounts for PCI loans utilizing U.S. GAAP applicable to loans acquired with deteriorated credit quality.  At September 30, 2015, PCI loans consist of approximately 28.2% commercial real estate loans and 51.9% commercial and industrial loans, with the remaining balance in residential and home equity loans. 

The following details the accretion of interest income for the periods indicated (in thousands). 
 
At or for the nine months ended September 30,
 
2015
 
2014
Balance at the beginning of period
$
27,943

 
$
32,464

Accretion into interest income
(3,268
)
 
(3,724
)
Net reclassification (to) from non-accretable difference
(697
)
 
374

Balance at end of period
$
23,978

 
$
29,114

The following tables set forth activity in our allowance for loan losses, by loan type, as of and for the three and nine months ended September 30, 2015, and September 30, 2014 (in thousands).  
 
Three Months Ended September 30, 2015
 
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
 
Purchased Credit-Impaired
 
Acquired Loans
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
7,341

 
$
1,107

 
$
185

 
$
13,208

 
$
941

 
$
1,011

 
$
129

 
$
1,135

 
$
25,057

 
$
400

 
$
59

 
$
25,516

Charge-offs
(6
)
 
(1
)
 

 

 
(115
)
 

 
(1
)
 

 
(123
)
 

 

 
(123
)
Recoveries
2

 

 

 
25

 

 
34

 
1

 

 
62

 

 

 
62

Provisions/(credit)
(710
)
 
(355
)
 
278

 
(245
)
 
322

 
706

 
(56
)
 
(50
)
 
(110
)
 
298

 
12

 
200

Ending balance
$
6,627

 
$
751

 
$
463

 
$
12,988

 
$
1,148

 
$
1,751

 
$
73

 
$
1,085

 
$
24,886

 
$
698

 
$
71

 
$
25,655


 
Three Months Ended September 30, 2014
 
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
 
Purchased Credit-Impaired
 
Acquired Loans
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
11,882

 
$
1,012

 
$
156

 
$
9,880

 
$
993

 
$
531

 
$
65

 
$
1,308

 
$
25,827

 
$
400

 
$
40

 
$
26,267

Charge-offs
(103
)
 
(36
)
 

 
(8
)
 
(195
)
 
(12
)
 

 

 
(354
)
 

 

 
(354
)
Recoveries

 

 

 
33

 

 

 
14

 

 
47

 

 

 
47

Provisions/(credit)
(439
)
 
(40
)
 
22

 
244

 
461

 
122

 
(2
)
 
(46
)
 
322

 

 
(5
)
 
317

Ending balance
$
11,340

 
$
936

 
$
178

 
$
10,149

 
$
1,259

 
$
641

 
$
77

 
$
1,262

 
$
25,842

 
$
400

 
$
35

 
$
26,277



 
Nine Months Ended September 30, 2015
 
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
 
Purchased Credit-Impaired
 
Acquired Loans
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
9,309

 
$
951

 
$
266

 
$
12,219

 
$
901

 
$
841

 
$
134

 
$
1,209

 
$
25,830

 
$
400

 
$
62

 
$
26,292

Charge-offs
(836
)
 
(127
)
 

 
(113
)
 
(115
)
 
(32
)
 
(1
)
 

 
(1,224
)
 

 

 
(1,224
)
Recoveries
2

 

 

 
25

 
42

 
34

 
12

 

 
115

 

 

 
115

Provisions/(credit)
(1,848
)
 
(73
)
 
197

 
857

 
320

 
908

 
(72
)
 
(124
)
 
165

 
298

 
9

 
472

Ending balance
$
6,627

 
$
751

 
$
463

 
$
12,988

 
$
1,148

 
$
1,751

 
$
73

 
$
1,085

 
$
24,886

 
$
698

 
$
71

 
$
25,655



 
Nine Months Ended September 30, 2014
 
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
 
Purchased Credit-Impaired
 
Acquired Loans
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
12,619

 
$
875

 
$
205

 
$
9,374

 
$
860

 
$
425

 
$
67

 
$
1,024

 
$
25,449

 
$
588

 
$

 
$
26,037

Charge-offs
(103
)
 
(58
)
 

 
(8
)
 
(489
)
 
(13
)
 

 

 
(671
)
 

 

 
(671
)
Recoveries

 

 
246

 
33

 

 

 
44

 

 
323

 

 

 
323

Provisions/(credit)
(1,176
)
 
119

 
(273
)
 
750

 
888

 
229

 
(34
)
 
238

 
741

 
(188
)
 
35

 
588

Ending balance
$
11,340

 
$
936

 
$
178

 
$
10,149

 
$
1,259

 
$
641

 
$
77

 
$
1,262

 
$
25,842

 
$
400

 
$
35

 
$
26,277

















The following tables detail the amount of loans receivable held-for-investment, net of deferred loan fees and costs, that are evaluated individually, and collectively, for impairment, and the related portion of the allowance for loan losses that is allocated to each loan portfolio segment, at September 30, 2015, and December 31, 2014 (in thousands).
 
September 30, 2015
 
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
 
Purchased Credit-Impaired
 
Acquired Loans
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance: individually evaluated for impairment
$
907

 
$
68

 
$

 
$
172

 
$
61

 
$
7

 
$

 
$

 
$
1,215

 
$

 
$
71

 
$
1,286

Ending balance: collectively evaluated for impairment
5,720

 
683

 
463

 
12,816

 
1,087

 
1,744

 
73

 
1,085

 
23,671

 
698

 

 
24,369

Loans, net:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance
408,063

 
92,462

 
17,942

 
1,277,556

 
62,359

 
29,044

 
1,217

 

 
1,888,643

 
33,135

 
368,520

 
2,290,298

Ending balance: individually evaluated for impairment
25,894

 
1,600

 

 
2,479

 
358

 
120

 

 

 
30,451

 

 
2,835

 
33,286

Ending balance: collectively evaluated for impairment
382,169

 
90,862

 
17,942

 
1,275,077

 
62,001

 
28,924

 
1,217

 

 
1,858,192

 
33,135

 
365,685

 
2,257,012


 
 December 31, 2014
 
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
 
Purchased Credit-Impaired
 
Acquired Loans
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance: individually evaluated for impairment
$
2,361

 
$
57

 
$

 
$
215

 
$
13

 
$
109

 
$

 
$

 
$
2,755

 
$

 
$
62

 
$
2,817

Ending balance: collectively evaluated for impairment
6,948

 
894

 
266

 
12,004

 
888

 
732

 
134

 
1,209

 
23,075

 
400

 

 
23,475

Loans, net:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance
390,885

 
74,990

 
21,445

 
1,074,539

 
55,486

 
12,992

 
2,157

 

 
1,632,494

 
44,816

 
265,685

 
1,942,995

Ending balance: individually evaluated for impairment
29,224

 
1,072

 

 
1,990

 
327

 
806

 

 

 
33,419

 

 
855

 
34,274

Ending balance: collectively evaluated for impairment
361,661

 
73,918

 
21,445

 
1,072,549

 
55,159

 
12,186

 
2,157

 

 
1,599,075

 
44,816

 
264,830

 
1,908,721

Included in originated and acquired loans receivable (including held-for-sale) are loans for which the accrual of interest income has been discontinued due to deterioration in the financial condition of the borrowers.  The recorded investment of these non-accrual loans was $14.1 million and $13.9 million at September 30, 2015, and December 31, 2014, respectively. Generally, loans are placed on non-accruing status when they become 90 days or more delinquent, or sooner if considered appropriate by management, and remain on non-accrual status until they are brought current, have six consecutive months of performance under the loan terms, and factors indicating reasonable doubt about the timely collection of payments no longer exist.  Therefore, loans may be current in accordance with their loan terms, or may be less than 90 days delinquent and still be on a non-accruing status.    

These non-accrual amounts included loans deemed to be impaired of $10.8 million and $10.1 million at September 30, 2015, and December 31, 2014, respectively.  Loans on non-accrual status with principal balances less than $500,000, and therefore not meeting the Company’s definition of an impaired loan, amounted to $3.3 million and $3.8 million at September 30, 2015, and December 31, 2014, respectively. There were no loans held-for-sale at September 30, 2015 or December 31, 2014. Loans past due 90 days or more and still accruing interest were $143,000 and $708,000 at September 30, 2015, and December 31, 2014, respectively, and consisted of loans that are considered well secured and in the process of collection.  
The following tables set forth the detail, and delinquency status, of non-performing loans (non-accrual loans and loans past due 90 days or more and still accruing), net of deferred fees and costs, at September 30, 2015, and December 31, 2014, excluding loans held-for-sale and PCI loans which have been segregated into pools.
 
September 30, 2015
 
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
$
6,390

 
$
916

 
$
3,255

 
$
10,561

 
$

 
$
10,561

Total commercial
6,390

 
916

 
3,255

 
10,561

 

 
10,561

One-to-four family residential
 

 
 

 
 

 
 

 
 

 
 

LTV < 60%
 

 
 

 
 

 
 

 
 

 
 

Substandard

 
183

 
930

 
1,113

 

 
1,113

Total

 
183

 
930

 
1,113

 

 
1,113

LTV => 60%
 

 
 

 
 

 
 

 
 

 
 

Substandard
511

 
137

 
366

 
1,014

 

 
1,014

Total
511

 
137

 
366

 
1,014

 

 
1,014

Total one-to-four family residential
511

 
320

 
1,296

 
2,127

 

 
2,127

Construction and land
 

 
 

 
 

 
 

 
 

 
 

Pass

 

 

 

 
112

 
112

Total construction and land

 

 

 

 
112

 
112

Multifamily
 

 
 

 
 

 
 

 
 

 
 

LTV => 35%
 

 
 

 
 

 
 

 
 

 
 

Substandard

 

 
559

 
559

 

 
559

Total multifamily

 

 
559

 
559

 

 
559

Home equity and lines of credit
 

 
 

 
 

 
 

 
 

 
 

Substandard

 

 
97

 
97

 
16

 
113

Total home equity and lines of credit

 

 
97

 
97

 
16

 
113

Commercial and industrial loans
 

 
 

 
 

 
 

 
 

 
 

Pass

 

 

 

 
15

 
15

Total commercial and industrial loans

 

 

 

 
15

 
15

Total non-performing loans held-for-investment
6,901

 
1,236

 
5,207

 
13,344

 
143

 
13,487

Loans acquired:
 

 
 

 
 

 
 

 
 

 
 

One-to-four family residential
 

 
 

 
 

 
 

 
 

 
 

LTV < 60%
 

 
 

 
 

 
 

 
 

 
 

Substandard

 

 
788

 
788

 

 
788

Total one-to-four family residential

 

 
788

 
788

 

 
788

Total non-performing loans acquired

 

 
788

 
788

 

 
788

Total non-performing loans
$
6,901

 
$
1,236

 
$
5,995

 
$
14,132

 
$
143

 
$
14,275

 
December 31, 2014
 
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
$

 
$
395

 
$
10,769

 
$
11,164

 
$

 
$
11,164

Total commercial

 
395

 
10,769

 
11,164

 

 
11,164

One-to-four family residential
 

 
 

 
 

 
 

 
 

 
 

LTV < 60%
 

 
 

 
 

 
 

 
 

 
 

Substandard

 
190

 
674

 
864

 
286

 
1,150

Total

 
190

 
674

 
864

 
286

 
1,150

LTV => 60%
 

 
 

 
 

 
 

 
 

 
 

Substandard

 

 
1,028

 
1,028

 

 
1,028

Total

 

 
1,028

 
1,028

 

 
1,028

Total one-to-four family residential

 
190

 
1,702

 
1,892

 
286

 
2,178

Home equity and lines of credit
 

 
 

 
 

 
 

 
 

 
 

Substandard

 
98

 

 
98

 

 
98

Total home equity and lines of credit

 
98

 

 
98

 

 
98

Commercial and industrial loans
 

 
 

 
 

 
 

 
 

 
 

Substandard

 

 
408

 
408

 

 
408

Total commercial and industrial loans

 

 
408

 
408

 

 
408

Total non-performing loans held-for-investment

 
683

 
12,879

 
13,562

 
286

 
13,848

Loans acquired:
 

 
 

 
 

 
 

 
 

 
 

One-to-four family residential
 

 
 

 
 

 
 

 
 

 
 

LTV < 60%
 

 
 

 
 

 
 

 
 

 
 

Pass

 

 

 

 
422

 
422

Substandard

 

 
313

 
313

 

 
313

Total one-to-four family residential

 


313


313


422


735

Total non-performing loans acquired:

 

 
313

 
313

 
422

 
735

Total non-performing loans
$

 
$
683

 
$
13,192

 
$
13,875

 
$
708

 
$
14,583


The following tables set forth the detail and delinquency status of originated and acquired loans held-for-investment, net of deferred fees and costs, by performing and non-performing loans at September 30, 2015, and December 31, 2014 (in thousands).
 
September 30, 2015
 
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
$
49,619

 
$

 
$
49,619

 
$

 
$
49,619

Special Mention
1,021

 

 
1,021

 

 
1,021

Substandard
1,245

 

 
1,245

 

 
1,245

Total
51,885

 

 
51,885

 

 
51,885

LTV => 35%
 

 
 

 
 

 
 

 
 

Pass
321,411

 

 
321,411

 

 
321,411

Special Mention
2,993

 

 
2,993

 

 
2,993

Substandard
13,889

 
7,324

 
21,213

 
10,561

 
31,774

Total
338,293

 
7,324

 
345,617

 
10,561

 
356,178

Total commercial
390,178

 
7,324

 
397,502

 
10,561

 
408,063

One-to-four family residential
 

 
 

 
 

 
 

 
 

LTV < 60%
 

 
 

 
 

 
 

 
 

Pass
40,640

 
2,532

 
43,172

 

 
43,172

Special Mention
166

 
372

 
538

 

 
538

Substandard
654

 
17

 
671

 
1,113

 
1,784

Total
41,460

 
2,921

 
44,381

 
1,113

 
45,494

LTV => 60%
 

 
 

 
 

 
 

 
 

Pass
44,998

 
260

 
45,258

 

 
45,258

Substandard
293

 
403

 
696

 
1,014

 
1,710

Total
45,291

 
663

 
45,954

 
1,014

 
46,968

Total one-to-four family residential
86,751

 
3,584

 
90,335

 
2,127

 
92,462

Construction and land
 

 
 

 
 

 
 

 
 

Pass
16,445

 
1,385

 
17,830

 
112

 
17,942

Total construction and land
16,445

 
1,385

 
17,830

 
112

 
17,942

Multifamily
 

 
 

 
 

 
 

 
 

LTV < 35%
 

 
 

 
 

 
 

 
 

Pass
84,882

 
145

 
85,027

 

 
85,027

Special Mention
55

 
208

 
263

 

 
263

Substandard

 

 

 

 

Total
84,937

 
353

 
85,290

 

 
85,290

LTV => 35%
 

 
 

 
 

 
 

 
 

Pass
1,183,518

 
1,590

 
1,185,108

 

 
1,185,108

Special Mention
2,731

 
1,152

 
3,883

 

 
3,883

Substandard
2,716

 

 
2,716

 
559

 
3,275

Total
1,188,965

 
2,742

 
1,191,707

 
559

 
1,192,266

Total multifamily
1,273,902

 
3,095

 
1,276,997

 
559

 
1,277,556

Home equity and lines of credit
 

 
 

 
 

 
 

 
 

Pass
61,456

 
367

 
61,823

 

 
61,823

Special Mention
77

 

 
77

 

 
77

Substandard
258

 
88

 
346

 
113

 
459

Total home equity and lines of credit
61,791

 
455

 
62,246

 
113

 
62,359

Commercial and industrial loans
 

 
 

 
 

 
 

 
 

Pass
28,234

 

 
28,234

 
15

 
28,249

Special Mention
355

 

 
355

 

 
355

Substandard
387

 
53

 
440

 

 
440

Total commercial and industrial loans
28,976

 
53

 
29,029

 
15

 
29,044

 
September 30, 2015
 
Performing (Accruing) Loans
 
 
 
 
 
0-29 Days Past Due
 
30-89 Days Past Due
 
Total
 
Non-Performing Loans
 
Total Loans Receivable, net
Other loans
 

 
 

 
 

 
 

 
 

Pass
1,206

 
11

 
1,217

 


 
1,217

Total other loans
1,206

 
11

 
1,217

 

 
1,217

Total originated loans held-for-investment
$
1,859,249

 
$
15,907

 
$
1,875,156

 
$
13,487

 
$
1,888,643

Acquired loans:
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
 
 
 
 
 
 
 
 
LTV < 60%
 
 
 
 
 
 
 
 
 
Pass
323,316

 
286

 
323,602

 

 
323,602

Special Mention
563

 

 
563

 

 
563

Substandard
724

 
198

 
922

 
788

 
1,710

Total
324,603

 
484

 
325,087

 
788

 
325,875

LTV => 60%
 

 
 

 
 

 
 

 
 

Pass
13,763

 

 
13,763

 

 
13,763

Substandard
286

 

 
286

 

 
286

Total
14,049

 

 
14,049

 

 
14,049

Total one-to-four family residential
338,652

 
484

 
339,136

 
788

 
339,924

Commercial
 

 
 

 
 

 
 
 
 
LTV < 35%
 

 
 

 
 

 
 
 
 
Pass
2,250

 

 
2,250

 

 
2,250

Special Mention

 

 

 

 

Substandard

 
735

 
735

 

 
735

Total
2,250

 
735

 
2,985

 

 
2,985

LTV => 35%
 
 
 
 
 
 
 
 
 
Pass
5,571

 

 
5,571

 

 
5,571

Special Mention
891

 

 
891

 

 
891

Substandard
1,851

 

 
1,851

 

 
1,851

Total
8,313

 

 
8,313

 

 
8,313

Total commercial
10,563

 
735

 
11,298

 

 
11,298

Multifamily
 

 
 

 
 

 
 

 
 

LTV < 35%
 

 
 

 
 

 
 
 
 
Pass
4,736

 

 
4,736

 

 
4,736

Special Mention
142

 

 
142

 

 
142

Total
4,878

 

 
4,878

 

 
4,878

LTV => 35%
 

 
 

 
 

 
 

 
 

Pass
12,091

 

 
12,091

 

 
12,091

Special Mention
329

 

 
329

 

 
329

Total
12,420

 

 
12,420

 

 
12,420

Total multifamily
17,298

 

 
17,298

 

 
17,298

Total loans acquired
366,513

 
1,219

 
367,732

 
788

 
368,520

 
$
2,225,762

 
$
17,126

 
$
2,242,888

 
$
14,275

 
$
2,257,163


 
December 31, 2014
 
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
$
47,534

 
$

 
$
47,534

 

 
$
47,534

Special Mention
2,436

 

 
2,436

 

 
2,436

Total
49,970

 

 
49,970

 

 
49,970

LTV => 35%
 

 
 

 
 

 
 

 
 

Pass
288,915

 
878

 
289,793

 

 
289,793

Special Mention
9,792

 

 
9,792

 

 
9,792

Substandard
25,073

 
5,093

 
30,166

 
11,164

 
41,330

Total
323,780

 
5,971

 
329,751

 
11,164

 
340,915

Total commercial
373,750

 
5,971

 
379,721

 
11,164

 
390,885

One-to-four family residential
 

 
 

 
 

 
 

 
 

LTV < 60%
 

 
 

 
 

 
 

 
 

Pass
29,288

 
341

 
29,629

 

 
29,629

Special Mention
1,143

 

 
1,143

 

 
1,143

Substandard
867

 
286

 
1,153

 
1,150

 
2,303

Total
31,298

 
627

 
31,925

 
1,150

 
33,075

LTV => 60%
 

 
 

 
 

 
 

 
 

Pass
38,062

 
2,465

 
40,527

 

 
40,527

Substandard

 
360

 
360

 
1,028

 
1,388

Total
38,062

 
2,825

 
40,887

 
1,028

 
41,915

Total one-to-four family residential
69,360

 
3,452

 
72,812

 
2,178

 
74,990

Construction and land
 

 
 

 
 

 
 

 
 

Pass
21,445

 

 
21,445

 

 
21,445

Total construction and land
21,445

 

 
21,445

 

 
21,445

Multifamily
 

 
 

 
 

 
 

 
 

LTV < 35%
 

 
 

 
 

 
 

 
 

Pass
64,692

 

 
64,692

 

 
64,692

Special Mention
283

 

 
283

 

 
283

Substandard
801

 

 
801

 

 
801

Total
65,776

 

 
65,776

 

 
65,776

LTV => 35%
 

 
 

 
 

 
 

 
 

Pass
999,469

 
239

 
999,708

 

 
999,708

Special Mention
3,822

 
520

 
4,342

 

 
4,342

Substandard
4,382

 
331

 
4,713

 

 
4,713

Total
1,007,673

 
1,090

 
1,008,763

 

 
1,008,763

Total multifamily
1,073,449

 
1,090

 
1,074,539

 

 
1,074,539

Home equity and lines of credit
 

 
 

 
 

 
 

 
 

Pass
54,800

 
135

 
54,935

 

 
54,935

Special Mention
360

 

 
360

 

 
360

Substandard
93

 

 
93

 
98

 
191

Total home equity and lines of credit
55,253

 
135

 
55,388

 
98

 
55,486

Commercial and industrial loans
 

 
 

 
 

 
 

 
 

Pass
11,331

 
90

 
11,421

 

 
11,421

Special Mention
652

 

 
652

 

 
652

Substandard
479

 
32

 
511

 
408

 
919

Total commercial and industrial loans
12,462

 
122

 
12,584

 
408

 
12,992

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2014
 
Performing (Accruing) Loans
 
 
 
 
 
0-29 Days Past Due
 
30-89 Days Past Due
 
Total
 
Non-Performing Loans
 
Total Loans Receivable, net
 
 
 
 
 
 
 
 
 
 
Other loans
 

 
 

 
 

 
 

 
 

Pass
2,097

 
60

 
2,157

 

 
2,157

Total other loans
2,097

 
60

 
2,157

 

 
2,157

Total originated loans held-for-investment
$
1,607,816

 
$
10,830

 
$
1,618,646

 
$
13,848

 
$
1,632,494

Loans Acquired
 
 
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
 
 
 
 
 
 
 
 
LTV < 60%
 
 
 
 
 
 
 
 
 
Pass
225,741

 
526

 
226,267

 
422

 
226,689

Special Mention
597

 

 
597

 

 
597

Substandard
424

 

 
424

 
313

 
737

Total
226,762

 
526

 
227,288

 
735

 
228,023

LTV => 60%
 
 
 
 
 
 
 
 
 
Pass
5,787

 
375

 
6,162

 

 
6,162

Substandard
294

 

 
294

 

 
294

Total
6,081

 
375

 
6,456

 

 
6,456

Total one-to-four family residential
232,843

 
901

 
233,744

 
735

 
234,479

Commercial
 
 
 
 
 
 
 
 
 
LTV < 35%
 
 
 
 
 
 
 
 
 
Pass
2,477

 

 
2,477

 

 
2,477

Special Mention
187

 
521

 
708

 

 
708

Total
2,664

 
521

 
3,185

 

 
3,185

LTV => 35%
 
 
 
 
 
 
 
 
 
Pass
5,817

 

 
5,817

 

 
5,817

Special Mention
2,997

 

 
2,997

 

 
2,997

Total
8,814

 

 
8,814

 

 
8,814

Total commercial
11,478

 
521

 
11,999

 

 
11,999

Construction and land
 
 
 
 
 
 
 
 
 
Substandard
363

 

 
363

 

 
363

Total construction and land
363

 

 
363

 

 
363

Multifamily
 
 
 
 
 
 
 
 
 
LTV < 35%
 
 
 
 
 
 
 
 
 
Pass
4,857

 

 
4,857

 

 
4,857

Special Mention
164

 

 
164

 

 
164

Total
5,021

 

 
5,021

 

 
5,021

LTV => 35%
 
 
 
 
 
 
 
 
 
Pass
13,457

 

 
13,457

 

 
13,457

Special Mention
366

 

 
366

 

 
366

Total
13,823

 

 
13,823

 

 
13,823

Total multifamily
18,844

 

 
18,844

 

 
18,844

Total loans acquired
263,528

 
1,422

 
264,950

 
735

 
265,685

 
$
1,871,344

 
$
12,252

 
$
1,883,596

 
$
14,583

 
$
1,898,179



The following table summarizes originated and acquired impaired loans as of September 30, 2015, and December 31, 2014 (in thousands).
 
September 30, 2015
 
December 31, 2014
 
Recorded Investment
 
Unpaid Principal Balance
 
Related Allowance
 
Recorded Investment
 
Unpaid Principal Balance
 
Related Allowance
With No Allowance Recorded:
 
 
 
 
 
 
 
 
 
 
 
Real estate loans:
 

 
 

 
 

 
 
 
 
 
 
Commercial
 

 
 

 
 

 
 
 
 
 
 
LTV < 35%
 

 
 

 
 

 
 
 
 
 
 
Substandard
$

 
$
122

 
$

 
$

 
$

 
$

LTV => 35%
 

 
 

 
 

 
 
 
 
 
 
Pass
2,425

 
2,562

 

 
3,311

 
3,448

 

Substandard
13,182

 
14,495

 

 
12,880

 
14,339

 

One-to-four family residential
 

 
 

 
 

 
 
 
 
 
 
LTV < 60%
 

 
 

 
 

 
 
 
 
 
 
Pass
361

 
361

 

 
66

 
66

 

Special Mention

 

 

 
138

 
138

 

Substandard
136

 
136

 

 
262

 
262

 

LTV => 60%
 
 
 
 
 
 
 
 
 
 
 
Substandard
200

 
215

 

 

 

 

Multifamily
 

 
 

 
 

 
 
 
 
 
 
LTV => 35%
 

 
 

 
 

 
 
 
 
 
 
Pass
77

 
548

 

 
86

 
557

 
 
Substandard
1,017

 
1,017

 

 
477

 
477

 

Home equity and lines of credit
 
 
 
 
 
 
 
 
 
 
 
Special Mention

 

 

 
49

 
49

 

Commercial and industrial loans
 

 
 

 
 

 
 
 
 
 
 
Special Mention

 

 

 
267

 
268

 

Substandard
90

 
90

 

 
99

 
99

 

With a Related Allowance Recorded:
 

 
 

 
 

 
 
 
 
 
 
Real estate loans:
 

 
 

 
 

 
 
 
 
 
 
Commercial
 

 
 

 
 

 
 
 
 
 
 
LTV => 35%
 

 
 

 
 

 
 
 
 
 
 
Pass
1,662

 
1,662

 
(14
)
 

 

 

Substandard
10,476

 
11,093

 
(893
)
 
13,033

 
14,365

 
(2,361
)
One-to-four family residential
 

 
 

 
 

 
 
 
 
 
 
LTV < 60%
 
 
 
 
 
 
 
 
 
 
 
Pass
372

 
372

 
(3
)
 

 

 

Special Mention

 

 

 
319

 
319

 
(4
)
Substandard
870

 
870

 
(91
)
 
848

 
848

 
(95
)
LTV => 60%
 
 
 
 
 
 
 
 
 
 
 
Substandard
645

 
688

 
(45
)
 
294

 
294

 
(20
)
Multifamily
 

 
 

 
 

 
 
 
 
 
 
LTV => 35%
 
 
 
 
 
 
 
 
 
 
 
Substandard
1,385

 
1,385

 
(172
)
 
1,427

 
1,427

 
(215
)
Home equity and lines of credit
 

 
 

 
 

 
 
 
 
 
 
Pass
271

 
271

 
(13
)
 

 

 

Special Mention
45

 
45

 
(23
)
 
278

 
278

 
(13
)
Substandard
42

 
42

 
(25
)
 

 

 

Commercial and industrial loans
 

 
 

 
 

 
 
 
 
 
 
Special Mention
30

 
30

 
(7
)
 
32

 
32

 
(1
)
Substandard

 

 

 
408

 
530

 
(108
)
Total:
 

 
 

 
 

 
 
 
 
 
 
Real estate loans
 

 
 

 
 

 
 
 
 
 
 
Commercial
27,745

 
29,934

 
(907
)
 
29,224

 
32,152

 
(2,361
)
One-to-four family residential
2,584

 
2,642

 
(139
)
 
1,927

 
1,927

 
(119
)
Construction and land
 
 
 
 
 
 
 
 
 
 
 
Multifamily
2,479

 
2,950

 
(172
)
 
1,990

 
2,461

 
(215
)
Home equity and lines of credit
358

 
358

 
(61
)
 
327

 
327

 
(13
)
Commercial and industrial loans
120

 
120

 
(7
)
 
806

 
929

 
(109
)
 
$
33,286

 
$
36,004

 
$
(1,286
)
 
$
34,274

 
$
37,796

 
$
(2,817
)
Included in the above table at September 30, 2015, are loans with carrying balances of $12.8 million that were not written down by either charge-offs or specific reserves in our allowance for loan losses.  Included in the above table at December 31, 2014, are loans with carrying balances of $13.1 million that were not written down by either charge-offs or specific reserves in our allowance for loan losses.  Loans not written down by charge-offs or specific reserves at September 30, 2015, and December 31, 2014, are considered to have sufficient collateral values, less costs to sell, to support the carrying balances of the loans.    

The following table summarizes the average recorded investment in originated and acquired impaired loans and interest recognized on impaired loans as of, and for, the three and nine months ended September 30, 2015, and September 30, 2014 (in thousands).
 
Three Months Ended
 
Nine Months Ended
 
September 30, 2015
 
September 30, 2014
 
September 30, 2015
 
September 30, 2014
 
Average Recorded Investment
 
Interest Income
 
Average Recorded Investment
 
Interest Income
 
Average Recorded Investment
 
Interest Income
 
Average Recorded Investment
 
Interest Income
With No Allowance Recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
 
 

 
 

 
 
 
 
Commercial
 
 
 
 
 
 
 
 
 

 
 

 
 
 
 
LTV < 35%
 
 
 
 
 
 
 
 
 

 
 

 
 
 
 
Pass
$

 
$

 
$

 
$

 
$

 
$

 
$
851

 
$

LTV => 35%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
2,434

 
24

 
3,347

 
37

 
2,660

 
71

 
7,441

 
112

Special Mention

 

 

 

 
136

 

 

 

Substandard
13,051

 
147

 
10,549

 
117

 
12,398

 
517

 
8,832

 
355

Construction and land
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Substandard

 

 

 

 

 

 
27

 

One-to-four family residential
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
LTV < 60%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
363

 
5

 

 
1

 
203

 
14

 

 
2

Special Mention

 

 
140

 
2

 
69

 

 
232

 
5

Substandard
92

 
7

 
265

 
3

 
176

 
7

 
267

 
10

LTV => 60%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Substandard
178

 
3

 

 
2

 
89

 
17

 

 
7

Multifamily
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
LTV => 35%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
79

 
4

 
91

 
4

 
82

 
13

 
45

 
13

Substandard
739

 
10

 
958

 
10

 
607

 
20

 
774

 
22

Home equity and lines of credit
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Special Mention
24

 

 
25

 
1

 
36

 


 
13

 
2

Substandard

 

 

 

 

 

 
250

 

Commercial and industrial loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Special Mention
15

 

 
17

 

 
74

 

 
113

 

Substandard
92

 

 
566

 
6

 
95

 

 
704

 
25

With a Related Allowance Recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
LTV => 35%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
1,670

 
22

 

 

 
835

 
67

 

 

Special Mention

 

 

 

 

 

 
725

 

Substandard
10,717

 
92

 
16,083

 
112

 
11,724

 
201

 
13,189

 
323

One-to-four family residential
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
LTV < 60%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
374

 
2

 

 

 
203

 
8

 

 

Special Mention

 

 
324

 
2

 
159

 

 
244

 
6

Substandard
874

 
3

 

 

 
870

 
10

 

 

LTV => 60%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Substandard
649

 
4

 

 

 
471

 
40

 
85

 

Multifamily
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
LTV => 35%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Substandard
1,392

 
13

 
1,447

 
13

 
1,406

 
39

 
1,461

 
40

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Nine Months Ended
 
September 30, 2015
 
September 30, 2014
 
September 30, 2015
 
September 30, 2014
 
Average Recorded Investment
 
Interest Income
 
Average Recorded Investment
 
Interest Income
 
Average Recorded Investment
 
Interest Income
 
Average Recorded Investment
 
Interest Income
Home equity and lines of credit
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
272

 
2

 

 

 
136

 
6

 

 

Special Mention
23

 
1

 
308

 
1

 
150

 
2

 
324

 
4

Substandard
43

 

 

 

 
21

 
2

 
250

 

Commercial and industrial loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Special Mention
15

 
1

 
17

 
1

 
23

 
1

 
8

 
1

Substandard

 

 
408

 

 
102

 

 
416

 
2

Total:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real estate loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
27,872

 
285

 
29,979

 
266

 
27,753

 
856

 
31,038

 
790

One-to-four family residential
2,530

 
24

 
729

 
10

 
2,240

 
96

 
828

 
30

Construction and land

 

 

 

 

 

 
27

 

Multifamily
2,210

 
27

 
2,496

 
27

 
2,095

 
72

 
2,280

 
75

Home equity and lines of credit
362

 
3

 
333

 
2

 
343

 
10

 
837

 
6

Commercial and industrial loans
122

 
1

 
1,008

 
7

 
294

 
1

 
1,241

 
28

 
$
33,096

 
$
340

 
$
34,545

 
$
312

 
$
32,725

 
$
1,035

 
$
36,251

 
$
929


     
The following tables summarize loans that were modified as troubled debt restructurings ("TDRs") during the three and nine months ended September 30, 2015. There were no loans modified as TDRs during the three and nine months ended September 30, 2014.

 
Three Months Ended
 
Nine Months Ended
 
September 30, 2015
 
Number of Relationships
 
Pre-Modification Outstanding Recorded Investment
 
Post-Modification Outstanding Recorded Investement
 
Number of Relationships
 
Pre-Modification Outstanding Recorded Investment
 
Post-Modification Outstanding Recorded Investement
 
 
 
(dollars in thousands)
 
 
 
(dollars in thousands)
TDRs
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate loans
 
 
 
 
 
 
 
 
 
 
 
Substandard
 
$—
 
$—
 
3
 
$8,457
 
$8,457
One-to-four family residential
 
 
 
 
 
 
 
 
 
 
 
Pass
 
 
 
1
 
20
 
20
Substandard
1
 
136
 
136
 
4
 
697
 
697
  Home Equity
 
 
 
1
 
43
 
43
Total TDRs
1
 
$136
 
$136
 
9
 
$9,217
 
$9,217


For the three months ended September 30, 2015, the loan in the table above was restructured to receive reduced interest rates.

For the nine months ended September 30, 2015, one of the commercial real estate relationships in the table above, with a pre-modification outstanding recorded investment of $6.3 million, represents five loans to one borrower that were restructured into one loan during the nine months ended September 30, 2015. These loans were restructured to provide partial forgiveness of debt, after the borrower made a $500,000 principal payment. The remaining relationships in the table above were restructured to receive reduced interest rates.
 
At September 30, 2015, and December 31, 2014, there were TDRs of $31.7 million and $33.8 million, respectively.

Management classifies all TDRs as impaired loans.  Impaired loans are individually assessed to determine that the loan’s carrying value is not in excess of the estimated fair value of the collateral less costs to sell, if the loan is collateral dependent, or the present value of the expected future cash flows, if the loan is not collateral dependent. Management performs a detailed evaluation of each impaired loan and generally obtains updated appraisals as part of the evaluation.  In addition, management adjusts estimated fair values down to appropriately consider recent market conditions, our willingness to accept a lower sales price to effect a quick sale, and costs to dispose of any supporting collateral.  Determining the estimated fair value of underlying collateral (and related costs to sell) can be difficult in illiquid real estate markets and is subject to significant assumptions and estimates.  Management employs an independent third-party expert in appraisal preparation and review to ascertain the reasonableness of updated appraisals.  Projecting the expected cash flows under TDRs which are not collateral dependent is inherently subjective and requires, among other things, an evaluation of the borrower’s current and projected financial condition. Actual results may be significantly different than our projections and our established allowance for loan losses on these loans, which could have a material effect on our financial results.

At September 30, 2015, no TDR loan that was restructured during the twelve months ended September 30, 2015, had subsequently defaulted.