Loans | (3) Loans Schedule of Components of Loans June 30, December 31, 2023 2022 Residential real estate $ 60,273 $ 50,354 Multi-family real estate 69,518 69,555 Commercial real estate 321,814 310,695 Land and construction 27,019 17,286 Commercial 6,950 5,165 Consumer 40,686 30,323 Total loans 526,260 483,378 Deduct: Net deferred loan fees, and costs (786 ) (367 ) Allowance for credit losses (6,645 ) (5,793 ) Loans, net $ 518,829 $ 477,218 An analysis of the change in the allowance for credit losses follows (in thousands): Schedule of Changes in Allowance for Loan Losses Real Estate Real Estate Real Estate Construction Commercial Consumer Total Residential Multi-Family Commercial Land and Real Estate Real Estate Real Estate Construction Commercial Consumer Total Three Months Ended June 30, 2023: Balance March 31, 2023 $ 742 $ 1,077 $ 3,030 $ 533 $ 26 $ 945 $ 6,353 Credit loss expense (income) 141 (40 ) (228 ) 147 38 487 545 Charge-offs — — — — (16 ) (367 ) (383 ) Recoveries — — — — 87 43 130 Ending balance (June 30, 2023) $ 883 $ 1,037 $ 2,802 $ 680 $ 135 $ 1,108 $ 6,645 Three Months Ended June 30, 2022: Beginning balance $ 575 $ 549 $ 1,607 $ 79 $ 68 $ 530 $ 3,408 (Credit) provision for loan losses (61 ) 70 733 (8 ) 33 224 991 Charge-offs — — — — (90 ) (136 ) (226 ) Recoveries — — — — 56 14 70 Ending balance (June 30, 2022) $ 514 $ 619 $ 2,340 $ 71 $ 67 $ 632 $ 4,243 Six Months Ended June 30, 2023: Beginning balance Dec 31, 2022 $ 768 $ 748 $ 3,262 $ 173 $ 277 $ 565 $ 5,793 Additional allowance recognized due to adoption of Topic 326 33 327 (367 ) 278 (262 ) 209 218 Balance January 31, 2023 $ 801 $ 1,075 $ 2,895 $ 451 $ 15 $ 774 $ 6,011 Credit loss expense (income) 82 (38 ) (93 ) 229 75 1,056 1,311 Charge-offs — — — — (42 ) (804 ) (846 ) Recoveries — — — — 87 82 169 Ending balance (June 30, 2023) $ 883 $ 1,037 $ 2,802 $ 680 $ 135 $ 1,108 $ 6,645 Six Months Ended June 30, 2022: Beginning balance $ 482 $ 535 $ 1,535 $ 32 $ 74 $ 417 $ 3,075 Provision for loan losses 32 84 805 39 27 396 1,383 Charge-offs — — — — (90 ) (209 ) (299 ) Recoveries — — — — 56 28 84 Ending balance $ 514 $ 619 $ 2,340 $ 71 $ 67 $ 632 $ 4,243 OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARY Notes to Condensed Consolidated Financial Statements (Unaudited) (3) Loans, Continued. Residential Multi-Family Commercial Real Real Real Land and Construction Commercial Consumer Total At December 31, 2022: Individually evaluated for impairment: Recorded investment $ — $ — $ — $ — $ — $ — $ — Balance in allowance for loan losses $ — $ — $ — $ — $ — $ — $ — Collectively evaluated for impairment: Recorded investment $ 50,354 $ 69,555 $ 310,695 $ 17,286 $ 5,165 $ 30,323 $ 483,378 Balance in allowance for loan losses $ 768 $ 748 $ 3,262 $ 173 $ 277 $ 565 $ 5,793 (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. 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 December 31, 2022: Residential real estate $ 50,354 $ — $ — $ — $ — $ 50,354 Multi-family real estate 69,555 — — — — 69,555 Commercial real estate 309,458 — 1,237 — — 310,695 Land and construction 17,286 — — — — 17,286 Commercial 5,165 — — — — 5,165 Consumer 30,323 — — — — 30,323 Total $ 482,141 $ — $ 1,237 $ — $ — $ 483,378 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 June 30, 2023: Residential real estate $ — $ — $ — $ — $ 60,273 $ — $ 60,273 Multi-family real estate 1,259 — — 1,259 68,259 — 69,518 Commercial real estate — — — — 321,814 — 321,814 Land and construction — — — — 27,019 — 27,019 Commercial — — — — 6,950 — 6,950 Consumer 347 158 — 505 40,181 — 40,686 Total $ 1,606 $ 158 $ — $ 1,764 $ 524,496 $ — $ 526,260 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, 2022: Residential real estate $ — $ — $ — $ — $ 50,354 $ — $ 50,354 Multi-family real estate — — — — 69,555 — 69,555 Commercial real estate — — — — 310,695 — 310,695 Land and construction — — — — 17,286 — 17,286 Commercial — — — — 5,165 — 5,165 Consumer 150 27 — 177 30,146 — 30,323 Total $ 150 $ 27 $ — $ 177 $ 483,201 $ — $ 483,378 The Company has not made any modifications of loans to borrowers experiencing financial difficulties during the six months ended June 30, 2023. No loans have been determined to be troubled debt restructurings (TDR’s) during the six-month period ended June 30, 2022. At June 30, 2023 and 2022, there were no loans modified and entered into as TDR’s within the past twelve months, that subsequently defaulted during the six-month periods ended June 30, 2022. (continued) OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARY Notes to Condensed Consolidated Financial Statements (Unaudited) (3) Loans, Continued. Term Loans Amortized Cost Basis by Origination Year Schedule of Amortized Cost Basis Term Loans Revolving Loans (Amortized Revolving Loans Converted to Term Loans (Amortized land and construction June 30, 2023 2022 2021 2020 2019 Prior Cost Basis) Cost Basis) Total Pass $ 6,406 $ 15,136 $ 2,324 $ 1,509 $ 1,644 $ - $ - $ - $ 27,019 OLEM (Other Loans Especially Mentioned) - - - - - - - - - Substandard - - - - - - - - - Doubtful - - - - - - - - - Loss - - - - - - - - - Subtotal loans $ 6,406 $ 15,136 $ 2,324 $ 1,509 $ 1,644 $ - $ - $ - $ 27,019 Current period Gross charge-offs $ - $ - $ - $ - $ - $ - $ - $ - $ - Residential real estate Pass $ 7,350 $ 26,567 $ 9,853 $ 6,686 $ 4,097 $ 3,286 $ 2,434 $ - $ 60,273 OLEM (Other Loans Especially Mentioned) - - - - - - - - - Substandard - - - - - - - - - Doubtful - - - - - - - - - Loss - - - - - - - - - Subtotal loans $ 7,350 $ 26,567 $ 9,853 $ 6,686 $ 4,097 $ 3,286 $ 2,434 $ - $ 60,273 Current period Gross charge-offs $ - $ - $ - $ - $ - $ - $ - $ - $ - (continued) OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARY Notes to Condensed Consolidated Financial Statements (Unaudited) (3) Loans, Continued. Term Loans Amortized Cost Basis by Origination Year Term Loans Revolving Loans (Amortized Revolving Loans Converted to Term Loans (Amortized Multi-family real estate June 30, 2023 2022 2021 2020 2019 Prior Cost Basis) Cost Basis) Total Pass $ 998 $ 29,396 $ 29,570 $ 6,185 $ 2,090 $ 1,279 $ - $ - $ 69,518 OLEM (Other Loans Especially Mentioned) - - - - - - - - - Substandard - - - - - - - - - Doubtful - - - - - - - - - Loss - - - - - - - - - Subtotal loans $ 998 $ 29,396 $ 29,570 $ 6,185 $ 2,090 $ 1,279 $ - $ - $ 69,518 Current period Gross charge-offs $ - $ - $ - $ - $ - $ - $ - $ - $ - Commercial real estate (CRE) Pass $ 20,590 $ 199,769 $ 55,017 $ 16,183 $ 12,815 $ 16,218 $ - $ - $ 320,592 OLEM (Other Loans Especially Mentioned) - - - - - - - - - Substandard - - - - 1,222 - - - 1,222 Doubtful - - - - - - - - - Loss - - - - - - - - - Subtotal loans $ 20,590 $ 199,769 $ 55,017 $ 16,183 $ 14,037 $ 16,218 $ - $ - $ 321,814 Current period Gross charge-offs $ - $ - $ - $ - $ - $ - $ - $ - $ - Commercial Pass $ 4,044 $ 1,401 $ 1,363 $ 85 $ 57 $ - $ - $ - $ 6,950 OLEM (Other Loans Especially Mentioned) - - - - - - - - - Substandard - - - - - - - - - Doubtful - - - - - - - - - Loss - - - - - - - - - Subtotal loans $ 4,044 $ 1,401 $ 1,363 $ 85 $ 57 $ - $ - $ - $ 6,950 Current period Gross charge-offs $ (16 ) $ - $ - $ - $ - $ (26 ) $ - $ - $ (42 ) Consumer Pass $ 8,798 $ 9,359 $ 5,612 $ 250 $ 198 $ - $ 16,469 $ - $ 40,686 OLEM (Other Loans Especially Mentioned) - - - - - - - - - Substandard - - - - - - - - - Doubtful - - - - - - - - - Loss - - - - - - - - - Subtotal loans $ 8,798 $ 9,359 $ 5,612 $ 250 $ 198 $ - $ 16,469 $ - $ 40,686 Current period Gross charge-offs $ (30 ) $ (505 ) $ (266 ) $ (3 ) $ - $ - $ - $ - $ (804 ) (continued) OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARY Notes to Condensed Consolidated Financial Statements (Unaudited) |