Loans | (3) Loans Schedule of Components of Loans March 31, December 31, 2022 2021 Residential real estate $ 36,786 $ 32,583 Multi-family real estate 49,907 48,592 Commercial real estate 146,181 129,468 Land and construction 7,579 3,772 Commercial 12,589 14,157 Consumer 24,466 22,827 Total loans 277,508 251,399 Deduct: Net deferred loan fees, costs and premiums (414 ) (422 ) Allowance for loan losses (3,408 ) (3,075 ) Loans, net $ 273,686 $ 247,902 An analysis of the change in the allowance for loan losses follows (in thousands): Schedule of Change in Allowance for Loan Losses Residential Multi-Family Real Estate Commercial Land and Commercial Consumer Total Three Months Ended March 31, 2022: Beginning $ 482 $ 535 $ 1,535 $ 32 $ 74 $ 417 $ 3,075 Provision (credit) for loan losses 93 14 72 47 (6 ) 172 392 Charge-offs — — — — — (73 ) (73 ) Recoveries — — — — — 14 14 Ending balance $ 575 $ 549 $ 1,607 $ 79 $ 68 $ 530 $ 3,408 Three Months Ended March 31, 2021: Beginning balance $ 463 $ 253 $ 884 $ 52 $ 103 $ 151 $ 1,906 (Credit) provision for loan losses (91 ) (15 ) (41 ) (10 ) (4 ) 137 (24 ) Charge-offs — — — — — (20 ) (20 ) Recoveries 24 — — 4 — — 28 Ending balance $ 396 $ 238 $ 843 $ 46 $ 99 $ 268 $ 1,890 (continued) OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARY Notes to Condensed Consolidated Financial Statements (Unaudited) (3) Loans, Continued. Real Estate Real Estate Commercial Real Estate Land and Construction Commercial Consumer Total Residential Multi-Family Real Estate Real Estate Commercial Real Estate Land and Construction Commercial Consumer Total At March 31, 2022: Individually evaluated for impairment: Recorded investment $ — $ — $ — $ — $ — $ — $ — Balance in allowance for loan losses $ — $ — $ — $ — $ — $ — $ — Collectively evaluated for impairment: Recorded investment $ 36,786 $ 49,907 $ 146,181 $ 7,579 $ 12,589 $ 24,466 $ 277,508 Balance in allowance for loan losses $ 574 $ 549 $ 1,607 $ 79 $ 66 $ 533 $ 3,408 At December 31, 2021: Individually evaluated for impairment: Recorded investment $ — $ — $ — $ — $ — $ — $ — Balance in allowance for loan losses $ — $ — $ — $ — $ — $ — $ — Collectively evaluated for impairment: Recorded investment $ 32,583 $ 48,592 $ 129,468 $ 3,772 $ 14,157 $ 22,827 $ 251,399 Collectively evaluated for impairment, Recorded investment $ 32,583 $ 48,592 $ 129,468 $ 3,772 $ 14,157 $ 22,827 $ 251,399 Balance in allowance for loan losses $ 481 $ 535 $ 1,535 $ 32 $ 72 $ 420 $ 3,075 Collectively evaluated for impairment, Balance in allowance for loan losses $ 481 $ 535 $ 1,535 $ 32 $ 72 $ 420 $ 3,075 (continued) OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARY Notes to Condensed Consolidated Financial Statements (Unaudited) (3) Loans, Continued. Residential Real Estate, Multi-Family Real Estate, Commercial Real Estate, Land and Construction. Commercial. 502 PPP loans in a total principal amount of $ 37.4 million. These loans are 100% guaranteed by the Small Business Administration (the “SBA”). At March 31, 2022, the Bank held PPP loans with a total principal balance of $ 8.4 million. Consumer. (continued) OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARY Notes to Condensed Consolidated Financial Statements (Unaudited) (3) Loans, Continued. Schedule of Loans by Credit Quality Pass OLEM (Other Loans Especially Mentioned) Sub- Standard Doubtful Loss Total At March 31, 2022: Residential real estate $ 34,290 $ — $ 2,496 $ — $ — $ 36,786 Multi-family real estate 49,907 — — — — 49,907 Commercial real estate 142,355 3,826 — — — 146,181 Land and construction 7,579 — — — — 7,579 Commercial 12,475 114 — — — 12,589 Consumer 24,466 — — — — 24,466 Total $ 271,072 $ 3,940 $ 2,496 $ — $ — $ 277,508 At December 31, 2021: Residential real estate $ 30,080 $ — $ 2,503 $ — $ — $ 32,583 Multi-family real estate 47,962 630 — — — 48,592 Commercial real estate 125,620 3,848 — — — 129,468 Land and construction 3,772 — — — — 3,772 Commercial 13,960 197 — — — 14,157 Consumer 22,827 — — — — 22,827 Total $ 244,221 $ 4,675 $ 2,503 $ — $ — $ 251,399 Internally assigned loan grades are defined as follows: Pass – a Pass loan’s primary source of loan repayment is satisfactory, with secondary sources very likely to be realized if necessary. These are loans that conform in all aspects to bank policy and regulatory requirements, and no repayment risk has been identified. OLEM – an Other Loan Especially Mentioned has potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in the deterioration of the repayment prospects for the asset or the Company’s credit position at some future date. Substandard – a Substandard loan is inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. Included in this category are loans that are current on their payments, but the Bank is unable to document the source of repayment. They are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected. Doubtful – a loan classified as Doubtful has all the weaknesses inherent in one classified as Substandard, with the added characteristics that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. This classification does not mean that the asset has absolutely no recovery or salvage value, but rather it is not practical or desirable to defer writing off this basically worthless asset even though partial recovery may be affected in the future. The Company charges off any loan classified as Doubtful. Loss – a loan classified Loss is considered uncollectible and of such little value that continuance as a bankable asset is not warranted. This classification does not mean that the asset has absolutely no recovery or salvage value, but rather it is not practical or desirable to defer writing off this basically worthless asset even though partial recovery may be effected in the future. The Company fully charges off any loan classified as Loss. (continued) OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARY Notes to Condensed Consolidated Financial Statements (Unaudited) (3) Loans, Continued. Schedule of Age Analysis of Past-due Loans Accruing Loans 30-59 Days Past Due 60-89 Days Past Due Greater Than 90 Days Past Past Total Past Due Current Nonaccrual Loans Total Loans At March 31, 2022: Residential real estate $ — $ — $ — $ — $ 36,786 $ — $ 36,786 Multi-family real estate — — — — 49,907 — 49,907 Commercial real estate — — — — 146,181 — 146,181 Land and construction — — — — 7,579 — 7,579 Commercial — — — — 12,589 — 12,589 Consumer 121 59 — 180 24,286 — 24,466 Total $ 121 $ 59 $ — $ 180 $ 277,328 $ — $ 277,508 Accruing Loans 30-59 Days Past Due 60-89 Days Past Due Greater Than 90 Days Past Due Total Past Due Current Nonaccrual Loans Total Loans At December 31, 2021: Residential real estate $ 198 $ — $ — $ 198 $ 32,385 $ — $ 32,583 Multi-family real estate — — — — 48,592 — 48,592 Commercial real estate — — — — 129,468 — 129,468 Land and construction — — — — 3,772 — 3,772 Commercial — — — — 14,157 — 14,157 Consumer 69 — — 69 22,758 — 22,827 Total $ 267 $ — $ — $ 267 $ 251,132 $ — $ 251,399 There were no impaired loans at March 31, 2022 or December 31, 2021. (continued) OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARY Notes to Condensed Consolidated Financial Statements (Unaudited) (3) Loans, Continued. Schedule of Interest Income Recognized and Received on Impaired Loans Three Months Ended March 31, 2022 2021 Average Interest Interest Average Interest Interest Recorded Income Income Recorded Income Income Investment Recognized Received Investment Recognized Received Residential real estate $ — $ — $ — $ — $ — $ — Commercial real estate $ — $ — $ — $ 1,644 $ 7 $ 7 Commercial $ — $ — $ — $ — $ — $ — Total $ — $ — $ — $ 1,644 $ 7 $ 7 No loans have been determined to be troubled debt restructurings (TDR’s) during the three month periods ended March 31, 2022 or 2021. At March 31, 2022 and 2021, there were no loans modified and entered into as TDR’s within the past twelve months, that subsequently defaulted during the three month periods ended March 31, 2022 or 2021. |