Forward-Looking Statements


                                       26
--------------------------------------------------------------------------------

  This Quarterly Report on Form 10-Q contains certain "forward-looking
statements" within the meaning of the Private Securities Litigation Reform Act
of 1995 which may be identified by the use of such words as "may," "believe,"
"expect," "anticipate," "should," "plan," "estimate," "predict," "continue," and
"potential" or the negative of these terms or other comparable terminology.
Examples of forward-looking statements include, but are not limited to,
estimates with respect to the Company's financial condition, results of
operations and business that are subject to various factors that could cause
actual results to differ materially from these estimates. These factors include
but are not limited to the following:

•the effects of COVID-19, which includes, but is not limited to, the length of
time that the pandemic continues, the duration of restrictive orders and the
imposition of restrictions on businesses and travel, the remedial actions and
stimulus measures adopted by federal, state, and local governments, the health
of our employees and the inability of employees to work due to illness,
quarantine, or government mandates, the business continuity plans of our
customers and our vendors, the increased likelihood of cybersecurity risk, data
breaches, or fraud due to employees working from home, the ability of our
borrowers to continue to repay their loan obligations, and the effect of the
pandemic on the general economy and the business of our borrowers;

•the ability of the Bank to comply with the Formal Agreement ("Agreement") between the Bank and the Office of the Comptroller of the Currency, and the effect of the restrictions and requirements of the Formal Agreement on the Bank's non-interest expenses and net income;



•the ability of the Company to obtain approval from the Federal Reserve Bank of
Philadelphia (the "Federal Reserve Bank") to distribute interest payments owed
to the holders of the Company's subordinated debt securities;

•the limitations imposed on the Company which require, among other things,
written approval of the Federal Reserve Bank prior to the declaration or payment
of dividends, any increase in debt by the Company, or the redemption of Company
common stock, and the effect on operations resulting from such limitations;

•the market price and trading volume of our shares of common stock has been and may continue to be volatile, and purchasers of our securities could incur substantial losses;

•changes in the level of trends of delinquencies and write-offs and in our allowance and provision for loan losses;

•changes in interest rates, which may reduce net interest margin and net interest income;



•the results of examinations by our regulators, including the possibility that
our regulators may, among other things, require us to increase our reserve for
loan losses, write down assets, change our regulatory capital position, limit
our ability to borrow funds or maintain or increase deposits, or prohibit us
from paying dividends, which could adversely affect our dividends and earnings;

•national and/or local changes in economic conditions, which could occur from
numerous causes, including political changes, domestic and international policy
changes, unrest, war and weather, or conditions in the real estate, securities
markets or the banking industry, which could affect liquidity in the capital
markets, the volume of loan originations, deposit flows, real estate values, the
levels of non-interest income and the amount of loan losses;

•adverse changes in the financial industry and the securities, credit, national and local real estate markets (including real estate values);



•changes in our existing loan portfolio composition (including reduction in
commercial real estate loan concentration) and credit quality or changes in loan
loss requirements;

•legislative or regulatory changes that may adversely affect the Company's
business, including but not limited to new capital regulations, which could
result in, among other things, increased deposit insurance premiums and
assessments, capital requirements, regulatory fees and compliance costs, and the
resources we have available to address such changes;

•changes in the level of government support of housing finance;

•changes to state rent control laws, which may impact the credit quality of multifamily housing loans;

•our ability to control costs and expenses;


                                       27
--------------------------------------------------------------------------------

•risks related to a high concentration of loans secured by property located in our market area;

•increases in competitive pressure among financial institutions or non-financial institutions;

•changes in consumer spending, borrowing and savings habits;

•technological changes that may be more difficult to implement or more costly than anticipated;

•changes in deposit flows, loan demand, real estate values, borrowing facilities, capital markets and investment opportunities, which may adversely affect our business;



•changes in accounting standards, policies and practices, as may be adopted or
established by the regulatory agencies or the Financial Accounting Standards
Board could negatively impact the Company's financial results;

•litigation or regulatory actions, whether currently existing or commencing in the future, which may restrict our operations or strategic business plan;

•the ability to originate and purchase loans with attractive terms and acceptable credit quality; and

•the ability to attract and retain key members of management, and to address staffing needs in response to product demand or to implement business initiatives.



  Because forward-looking statements are subject to numerous assumptions, risks
and uncertainties, actual results or future events could differ possibly
materially from those that the Company anticipated in its forward-looking
statements. The forward-looking statements contained in this Quarterly Report on
Form 10-Q are made as of the date of this Quarterly Report on Form 10-Q, and the
Company assumes no obligation to, and expressly disclaims any obligation to,
update these forward-looking statements to reflect actual results, changes in
assumptions or changes in other factors affecting such forward-looking
statements or to update the reasons why actual results could differ from those
projected in the forward-looking statements, except as legally required.

Overview

Carver Bancorp, Inc. is the holding company for Carver Federal Savings Bank, a
federally chartered savings bank. The Company is headquartered in New York, New
York. The Company conducts business as a unitary savings and loan holding
company, and the principal business of the Company consists of the operation of
Carver Federal. Carver Federal was founded in 1948 to serve African-American
communities whose residents, businesses and institutions had limited access to
mainstream financial services. The Bank remains headquartered in Harlem, and
predominantly all of its seven branches and four stand-alone 24/7 ATM centers
are located in low- to moderate-income neighborhoods. Many of these historically
underserved communities have experienced unprecedented growth and
diversification of incomes, ethnicity and economic opportunity, after decades of
public and private investment.

  Carver Federal is among the largest African-American operated banks in the
United States. The Bank remains dedicated to expanding wealth-enhancing
opportunities in the communities it serves by increasing access to capital and
other financial services for consumers, businesses and non-profit organizations,
including faith-based institutions. A measure of its progress in achieving this
goal includes the Bank's sixth consecutive "Outstanding" rating, issued by the
OCC following its most recent Community Reinvestment Act ("CRA") examination in
March 2022. The OCC found that 90% of Carver Federal's loans were made within
our assessment area, and the Bank has demonstrated excellent responsiveness to
its assessment area's needs through its community development lending, investing
and service activities. The Bank had approximately $690.9 million in assets and
109 employees as of June 30, 2022.

  Carver Federal engages in a wide range of consumer and commercial banking
services. The Bank provides deposit products, including demand, savings and time
deposits for consumers, businesses, and governmental and quasi-governmental
agencies in its local market area within New York City. In addition to deposit
products, Carver Federal offers a number of other consumer and commercial
banking products and services, including debit cards, online account opening and
banking, online bill pay and telephone banking. Carver Federal also offers a
suite of products and services for unbanked and underbanked consumers, branded
as Carver Community Cash. This includes check cashing, wire transfers, bill
payment, reloadable prepaid cards and money orders.

                                       28
--------------------------------------------------------------------------------

  Carver Federal offers loan products covering a variety of asset classes,
including commercial and multifamily mortgages, and business loans. The Bank
finances mortgage and loan products through deposits or borrowings. Funds not
used to originate mortgages and loans are invested primarily in U.S. government
agency securities and mortgage-backed securities.

  The Bank's primary market area for deposits consists of the areas served by
its seven branches in the Brooklyn, Manhattan and Queens boroughs of New York
City. The neighborhoods in which the Bank's branches are located have
historically been low- to moderate-income areas. The Bank's primary lending
market includes Kings, New York, Bronx and Queens Counties in New York City, and
lower Westchester County, New York. Although the Bank's branches are primarily
located in areas that were historically underserved by other financial
institutions, the Bank faces significant competition for deposits and mortgage
lending in its market areas. Management believes that this competition has
become more intense as a result of increased examination emphasis by federal
banking regulators on financial institutions' fulfillment of their
responsibilities under the CRA and more recently due to the decline in demand
for loans. Carver Federal's market area has a high density of financial
institutions, many of which have greater financial resources, name recognition
and market presence, and all of which are competitors to varying degrees. The
Bank's competition for loans comes principally from commercial banks, savings
institutions and mortgage banking companies. The Bank's most direct competition
for deposits comes from commercial banks, savings institutions and credit
unions. Competition for deposits also comes from money market mutual funds,
corporate and government securities funds, and financial intermediaries such as
brokerage firms and insurance companies. Many of the Bank's competitors have
substantially greater resources and offer a wider array of financial services
and products. This, combined with competitors' larger presence in the New York
market, add to the challenges the Bank faces in expanding its current market
share and growing its near-term profitability.

  Carver Federal's 70-year history in its market area, its community involvement
and relationships, targeted products and services and personal service
consistent with community banking, help the Bank compete with competitors in its
market.

  The Bank's unconsolidated variable interest entities ("VIEs"), in which the
Company holds significant variable interests or has continuing involvement
through servicing a majority of assets in a VIE at June 30, 2022, are presented
below.
                            Involvement with SPE (000's)                                        Funded Exposure                         Unfunded Exposure                    Total
                                                                    Significant
                       Recognized Gain     Total Rights         unconsolidated VIE    Total Involvement                          Equity                               Maximum exposure to
$ in thousands         (Loss) (000's)      transferred                assets           with SPE asset    Debt Investments      Investments      Funding Commitments          loss
Carver Statutory
Trust 1 (1)           $           -    $               -       $           13,403    $        13,403    $         13,026    $          403    $                  -    $              -    $ 13,429

(1) Carver Statutory Trust I debt investment includes deferred interest of $26 thousand.



Critical Accounting Estimates

  Note 2 to the Company's audited Consolidated Financial Statements for the year
ended March 31, 2022 included in its Form 10-K for the year ended March 31,
2022, as supplemented by this report, contains a summary of significant
accounting policies. The Company believes its policies with respect to the
methodologies used to determine the allowance for loan and lease losses is the
most critical accounting policy. This policy involves a high degree of
complexity, requiring management to make difficult and subjective judgments,
which often require assumptions or estimates about highly uncertain matters.
Changes in these judgments, assumptions or estimates could result in material
differences in the Company's results of operations or financial condition. The
following description of these policies should be read in conjunction with the
corresponding section of the Company's Form 10-K for the year ended March 31,
2022.

Allowance for Loan and Lease Losses



  The ALLL reflects management's evaluation of the loans presenting identified
loss potential, as well as the risk inherent in various components of the
portfolio.  There is significant judgment applied in estimating the ALLL.  These
assumptions and estimates are susceptible to significant changes based on the
current environment. Citing strong job gains, the Federal Reserve approved a
second consecutive interest rate hike in July 2022, and will likely continue to
increase the rate to bring down inflation that is at a 40-year high. A rising
rate environment can negatively impact the Company if the higher debt service
costs on adjustable-rate loans lead to borrowers' inability to pay contractual
obligations. Further, any change in the size of the loan portfolio or any of its
components could necessitate an increase in the ALLL even though there may not
be a decline in credit quality or an increase in potential problem loans. As
such, there can never be assurance that the ALLL accurately reflects the actual
loss potential inherent in a loan portfolio.

                                       29
--------------------------------------------------------------------------------

General Reserve Allowance



  Carver's maintenance of a general reserve allowance in accordance with ASC
Subtopic 450-20 includes the Bank's evaluation of the risk to potential loss of
homogeneous pools of loans based upon historical loss factors and a review of
nine different environmental factors that are then applied to each pool.  The
pools of loans ("Loan Type") are:

•One-to-four family
•Multifamily
•Commercial Real Estate
•Business Loans
•Consumer (including Overdraft Accounts)

  The Bank next applies to each pool a risk factor that determines the level of
general reserves for that specific pool.  The Bank estimates its historical
charge-offs via a lookback analysis. The actual historical loss experience by
major loan category is expressed as a percentage of the outstanding balance of
all loans within the category. As the loss experience for a particular loan
category increases or decreases, the level of reserves required for that
particular loan category also increases or decreases. The Bank's historical
charge-off rate reflects the period over which the charge-offs were confirmed
and recognized, not the period over which the earlier losses occurred. That is,
the charge-off rate measures the confirmation of losses over a period that
occurs after the earlier actual losses. During the period between the
loss-causing events and the eventual confirmations of losses, conditions may
have changed. There is always a time lag between the period over which average
charge-off rates are calculated and the date of the financial statements. During
that period, conditions may have changed. Another factor influencing the General
Reserve is the Bank's loss emergence period ("LEP") assumptions which represent
the Bank's estimate of the average amount of time from the point at which a loss
is incurred to the point at which the loss is confirmed, either through the
identification of the loss or a charge-off. Based upon adequate management
information systems and effective methodologies for estimating losses,
management has established a LEP floor of one year on all pools.  In some pools,
such as Commercial Real Estate, Multifamily and Business pools, the Bank
demonstrates a LEP in excess of 12 months. The Bank also recognizes losses in
accordance with regulatory charge-off criteria.

  Because actual loss experience may not adequately predict the level of losses
inherent in a portfolio, the Bank reviews nine qualitative factors to determine
if reserves should be adjusted based upon any of those factors.  As the risk
ratings worsen, some of the qualitative factors tend to increase.  The nine
qualitative factors the Bank considers and may utilize are:

1.Changes in lending policies and procedures, including changes in underwriting
standards and collection, charge-off, and recovery practices not considered
elsewhere in estimating credit losses (Policy & Procedures).
2.Changes in relevant economic and business conditions and developments that
affect the collectability of the portfolio, including the condition of various
market segments (Economy).
3.Changes in the nature or volume of the loan portfolio and in the terms of
loans (Nature & Volume).
4.Changes in the experience, ability, and depth of lending management and other
relevant staff (Management).
5.Changes in the volume and severity of past due loans, the volume of nonaccrual
loans, and the volume and severity of adversely classified loans (Problem
Assets).
6.Changes in the quality of the loan review system (Loan Review).
7.Changes in the value of underlying collateral for collateral dependent loans
(Collateral Values).
8.The existence and effect of any concentrations of credit and changes in the
level of such concentrations (Concentrations).
9.The effect of other external forces such as competition and legal and
regulatory requirements on the level of estimated credit losses in the existing
portfolio (External Forces).

Specific Reserve Allowance

  The Bank also maintains a specific reserve allowance for criticized and
classified loans individually reviewed for impairment in accordance with ASC
Subtopic 310-10 guidelines. The amount assigned to the specific reserve
allowance is individually determined based upon the loan. The ASC Subtopic
310-10 guidelines require the use of one of three approved methods to estimate
the amount to be reserved and/or charged off for such credits. The three methods
are as follows:

1.The present value of expected future cash flows discounted at the loan's
effective interest rate;
2.The loan's observable market price; or
3.The fair value of the collateral if the loan is collateral dependent.

                                       30
--------------------------------------------------------------------------------

  The Bank may choose the appropriate ASC Subtopic 310-10 measurement on a
loan-by-loan basis for an individually impaired loan, except for an impaired
collateral dependent loan.  Guidance requires impairment of a collateral
dependent loan to be measured using the fair value of collateral method. A loan
is considered "collateral dependent" when the repayment of the debt will be
provided solely by the underlying collateral, and there are no other available
and reliable sources of repayment.

  All substandard and doubtful loans and any other loans that the Chief Credit
Officer deems appropriate for review, are identified and reviewed for individual
evaluation for impairment in accordance with ASC Subtopic 310-10. Loans rated
Substandard have a well-defined weakness, or weaknesses, that jeopardize the
liquidation of the debt. These loans are inadequately protected by the current
sound worth, paying capacity of the obligor, or of the collateral pledged, if
any. They are characterized by the distinct possibility that the Bank will
sustain some loss if the deficiencies are not corrected. Loans rated Doubtful
have all the weaknesses inherent in those classified Substandard with the added
characteristic that the weaknesses present make collection or liquidation in
full, based on currently existing facts, conditions and values, highly
questionable and improbable. Carver also performs impairment analysis for all
TDRs.  If it is determined that it is probable the Bank will be unable to
collect all amounts due according to the contractual terms of the loan
agreement, the loan is categorized as impaired.  Loans determined to be impaired
are evaluated to determine the amount of impairment based on one of the three
measurement methods noted above.  In accordance with guidance, if there is no
impairment amount, no reserve is established for the loan.

An unallocated loan loss allowance is appropriate when it reflects an estimate of probable loss, determined in accordance with GAAP and is properly supported.



Financial institutions were not required to comply with ASU No. 2016-13,
"Financial Instruments - Credit Loss," which updates the guidance on recognition
and measurement of credit losses for financial assets, from the enactment date
of the CARES Act until the earlier of the end of the President's declaration of
a National Emergency or December 31, 2020. The new methodology requirements,
know as the current expected credit loss model ("CECL"), will require entities
to adopt an impairment model based on expected losses, rather than incurred
losses. The Consolidated Appropriations Act, 2021, that was enacted in December
2020, provided for a further extension of the required CECL adoption date to
January 1, 2022. For smaller reporting companies, as defined by the SEC, the
FASB further extended the CECL implementation date. The new effective date is
for fiscal years beginning after December 15, 2022 (for the Company, the fiscal
year ending March 31, 2024), including interim periods within those fiscal
years.

Stock Repurchase Program



  On August 6, 2002, the Company announced a stock repurchase program to
repurchase up to 15,442 shares of its outstanding common stock. As of June 30,
2022, 11,744 shares of its common stock have been repurchased in open market
transactions at an average price of $235.80 per share (as adjusted for 1-for-15
reverse stock split that occurred on October 27, 2011). As a result of the
Company's participation in the TARP CDCI, the Treasury Department's prior
approval was required to make further repurchases. On October 28, 2011, the
Treasury Department converted its preferred stock into common stock, which it
continued to hold. On August 6, 2020, the Company repurchased all 2,321,286
shares of its common stock held by the Treasury Department for an aggregate
purchase price of $2.5 million. The purchase price was funded by a third party
grant. As of August 6, 2020, the Company is no longer bound by the TARP CDCI
restrictions as the U.S. Treasury is no longer a common stockholder of the
Company.

Liquidity and Capital Resources



  Liquidity is a measure of the Bank's ability to generate adequate cash to meet
its financial obligations. The principal cash requirements of a financial
institution are to cover potential deposit outflows, fund increases in its loan
and investment portfolios and ongoing operating expenses. The Bank's primary
sources of funds are deposits, borrowed funds and principal and interest
payments on loans, mortgage-backed securities and investment securities. While
maturities and scheduled amortization of loans, mortgage-backed securities and
investment securities are predictable sources of funds, deposit flows and loan
and mortgage-backed securities prepayments are strongly influenced by changes in
general interest rates, economic conditions and competition. Carver Federal
monitors its liquidity utilizing guidelines that are contained in a policy
developed by its management and approved by its Board of Directors. Carver
Federal's several liquidity measurements are evaluated on a frequent basis.

  Management believes Carver Federal's short-term assets have sufficient
liquidity to cover loan demand, potential fluctuations in deposit accounts and
to meet other anticipated cash requirements, including interest payments on our
subordinated debt securities. Additionally, Carver Federal has other sources of
liquidity including the ability to borrow from the Federal Home Loan Bank of New
York ("FHLB-NY") utilizing unpledged mortgage-backed securities and certain
mortgage loans, the sale of available-for-sale securities and the sale of
certain mortgage loans. Net borrowings increased $10.0
                                       31
--------------------------------------------------------------------------------

million, or 62.9%, to $25.9 million at June 30, 2022, compared to $15.9 million
at March 31, 2022 as the Bank secured a $10 million overnight advance from the
FHLB-NY at quarter-end. At June 30, 2022, based on available collateral held at
the FHLB-NY, Carver Federal had the ability to borrow from the FHLB-NY an
additional $36.2 million on a secured basis, utilizing mortgage-related loans
and securities as collateral. The Bank has the ability to pledge additional
loans as collateral in order to borrow up to 30% of its total assets. During the
three months ended June 30, 2022, the Bank repaid its remaining $3 thousand
outstanding advance under its PPP liquidity facility ("PPPLF") at the Federal
Reserve. The Company also had $13.4 million in subordinated debt securities and
$2.5 million in low interest loans outstanding as of June 30, 2022.

  The Bank's most liquid assets are cash and short-term investments. The level
of these assets is dependent on the Bank's operating, investing and financing
activities during any given period. At June 30, 2022 and March 31, 2022, assets
qualifying for short-term liquidity, including cash and cash equivalents,
totaled $43.4 million and $61.0 million, respectively.

During fiscal year 2022, the Company entered into a sales agreement with an
agent to sell, from time to time, our common stock having an aggregate offering
price of up to $20.0 million, in an "at the market offering." As of March 31,
2022, we have sold an aggregate of 397,367 shares of our common stock pursuant
to the terms of such sales agreement, for aggregate gross proceeds of
approximately $3.1 million. Aggregate net proceeds received were approximately
$3.0 million, after deducting expenses and commissions paid to the agent. There
were no additional offerings during the three months ended June 30, 2022.

  The most significant potential liquidity challenge the Bank faces is
variability in its cash flows as a result of mortgage refinance activity. When
mortgage interest rates decline, customers' refinance activities tend to
accelerate, causing the cash flow from both the mortgage loan portfolio and the
mortgage-backed securities portfolio to accelerate. In contrast, when mortgage
interest rates increase, refinance activities tend to slow, causing a reduction
of liquidity. However, in a rising rate environment, customers generally tend to
prefer fixed-rate mortgage loan products over variable rate products. Carver
Federal is also at risk of deposit outflows due to a competitive interest rate
environment.

  The Consolidated Statements of Cash Flows present the change in cash from
operating, investing and financing activities. During the three months ended
June 30, 2022, total cash and cash equivalents decreased $17.6 million to $43.4
million at June 30, 2022, compared to $61.0 million at March 31, 2022,
reflecting cash used in financing activities of $29.8 million and cash used in
operating activities of $14.8 million, partially offset by cash provided by
investing activities of $27.0 million. Net cash used in financing activities of
$29.8 million resulted from a net decrease in deposits of $39.8 million,
partially offset by an increase of $10.0 million in FHLB-NY advances and other
borrowings. The net decrease in deposits was primarily attributable to large
outflows from several accounts, including $30.7 million from a customer
relationship and $10.1 million from a brokered money market account. The Bank
secured a $10.0 million overnight advance from the FHLB-NY on June 30, 2022 to
ensure the availability of sufficient liquidity for forecasted loan closings.
Net cash used in operating activities totaled $14.8 million, which was primarily
due to a $4.8 million increase in other assets from the purchase of a $5.0
million bank-owned life insurance policy, and a $9.5 million decrease in other
liabilities related to an outstanding teller check from the prior fiscal year
that cleared during the first quarter. Net cash provided by investing activities
of $27.0 million was attributable to loan principal repayments and payoffs, net
of originations and purchases, and investment paydowns.

  Capital adequacy is one of the most important factors used to determine the
safety and soundness of individual banks and the banking system. In common with
all U.S. banks, Carver Federal's capital adequacy is measured in accordance with
the Basel III regulatory framework governing capital adequacy, stress testing,
and market liquidity risk. The final rule, which became effective for the Bank
on January 1, 2015, established a minimum Common Equity Tier 1 (CET1) ratio, a
minimum leverage ratio and increases in the Tier 1 and Total risk-based capital
ratios. The rule also limits a banking organization's capital distributions and
certain discretionary bonus payments if the banking organization does not hold a
"capital conservation buffer" consisting of 2.5% of CET1 capital to
risk-weighted assets in addition to the amount necessary to meet its minimum
risk-based capital requirements. The capital conservation buffer requirement was
phased in annually beginning January 1, 2016. On January 1, 2019, the full
capital conservation buffer requirement of 2.5% became effective, making its
minimum CET1 plus buffer 7%, its minimum Tier 1 capital plus buffer 8.5% and its
minimum total capital plus buffer 10.5%. Regardless of Basel III's minimum
requirements, Carver Federal, as a result of the Formal Agreement, was issued an
Individual Minimum Capital Ratio ("IMCR") letter by the OCC, which requires the
Bank to maintain minimum regulatory capital levels of 9% for its Tier1 leverage
ratio and 12% for its total risk-based capital ratio.

  In accordance with the recently enacted Economic Growth, Regulatory Relief,
and Consumer Protection Act, the federal banking agencies have adopted,
effective January 1, 2020, a final rule whereby financial institutions and
financial institution holding companies that have less than $10 billion in total
consolidated assets and meet other qualifying criteria, including a leverage
ratio of greater than 9%, will be eligible to opt into a "Community Bank
Leverage Ratio" framework.  Qualifying community banking organizations that
elect to use the community bank leverage ratio framework and that maintain
                                       32
--------------------------------------------------------------------------------

a leverage ratio of greater than 9% will be considered to have satisfied the
generally applicable risk-based and leverage capital requirements in the
agencies' capital rules and will be considered to have met the "well
capitalized" ratio requirements under the Prompt Corrective Action statutes.
The CARES Act and implementing rules temporarily reduced the Community Bank
Leverage Ratio to 8%, to be gradually increased back to 9% by 2022. The CARES
Act also provides that, during the same time period, if a qualifying community
banking organization falls no more than 1% below the community bank leverage
ratio, it will have a two quarter grace period to satisfy the community bank
leverage ratio. The agencies reserved the authority to disallow the use of the
Community Bank Leverage Ratio by a financial institution or holding company
based on the risk profile of the organization.

  The table below presents the capital position of the Bank at June 30, 2022:
                                                                June 30, 2022
($ in thousands)                                             Amount           Ratio
Tier 1 leverage capital
Regulatory capital                                       $      76,331       10.97  %
Individual minimum capital requirement                          62,624        9.00  %
Minimum capital requirement                                     27,833        4.00  %
Excess over individual minimum capital requirement              13,707        1.97  %

Common equity Tier 1
Regulatory capital                                       $      76,331       13.87  %
Minimum capital requirement                                     38,528        7.00  %
Excess                                                          37,803        6.87  %

Tier 1 risk-based capital
Regulatory capital                                       $      76,331       13.87  %
Minimum capital requirement                                     46,784        8.50  %
Excess                                                          29,547        5.37  %

Total risk-based capital
Regulatory capital                                       $      82,049       14.91  %
Individual minimum capital requirement                          66,048       12.00  %
Minimum capital requirement                                     57,792       10.50  %
Excess over individual minimum capital requirement              16,001        2.91  %



Bank Regulatory Matters

  On May 24, 2016, the Bank entered into a Formal Agreement with the OCC to
undertake certain compliance-related and other actions. As a result of the
Formal Agreement, the Bank must obtain the approval of the OCC prior to
effecting any change in its directors or senior executive officers. The Bank may
not declare or pay dividends or make any other capital distributions, including
to the Company, without first filing an application with the OCC and receiving
the prior approval of the OCC. Furthermore, the Bank must seek the OCC's written
approval and the FDIC's written concurrence before entering into any "golden
parachute payments" as that term is defined under 12 U.S.C. § 1828(k) and 12
C.F.R. Part 359. As a result of the Formal Agreement, Carver was issued an
Individual Minimum Capital Ratio ("IMCR") letter by the OCC, which requires the
Bank to maintain minimum regulatory capital levels of 9% for its Tier1 leverage
ratio and 12% for its total risk based capital ratio.

  At June 30, 2022, the Bank's capital level exceeded the regulatory
requirements and its IMCR requirements with a Tier 1 leverage capital ratio of
10.97%, Common Equity Tier 1 capital ratio of 13.87%, Tier 1 risk-based capital
ratio of 13.87%, and a total risk-based capital ratio of 14.91%.

The Company is subject to similar requirements as the Bank. The Company must
provide notice to the FRB prior to affecting any change in its directors or
senior executive officers. The Company is also subject to the restrictions on
golden parachute and indemnification payments, as set forth in 12 C.F.R. Part
359. Written approval of the Federal Reserve Bank is required prior to: (1) the
declaration or payment of dividends by the Company to its stockholders, (2) the
declaration or payment of dividends by the Bank to the Company, (3) any
distributions of interest or principal by the Company on subordinated debentures
or trust preferred securities, (4) any purchases or redemptions of the Company's
stock and (5) the Company incurring, increasing or guaranteeing certain
long-term debt outside the ordinary course of business. These limitations could
affect our operations and financial performance.
                                       33
--------------------------------------------------------------------------------

Mortgage Representation and Warranty Liabilities



  During the period 2004 through 2009, the Bank originated 1-4 family
residential mortgage loans and sold the loans to the Federal National Mortgage
Association ("FNMA"). The loans were sold to FNMA with the standard
representations and warranties for loans sold to the Government Sponsored
Entities ("GSEs").  The Bank may be required to repurchase these loans in the
event of breaches of these representations and warranties. In the event of a
repurchase, the Bank is typically required to pay the unpaid principal balance
as well as outstanding interest and fees. The Bank then recovers the loan or, if
the loan has been foreclosed, the underlying collateral. The Bank is exposed to
any losses on repurchased loans after giving effect to any recoveries on the
collateral. The Bank has not received a request to repurchase any of these loans
since the second quarter of fiscal 2015, and there have not been any additional
requests from FNMA for loans to be reviewed. At June 30, 2022, the Bank
continues to service 86 loans with a principal balance of $13.6 million for FNMA
that had been sold with standard representations and warranties.

The following table presents information on open requests from FNMA. The amounts presented are based on outstanding loan principal balances. $ in thousands

                                   Loans sold to FNMA
Open claims as of March 31, 2022 (1)            $             1,363
Gross new demands received                                        -
Loans repurchased/made whole                                      -
Demands rescinded                                                 -
Advances on open claims                                           -
Principal payments received on open claims                       (5)
Open claims as of June 30, 2022 (1)             $             1,358


(1) The open claims include all open requests received by the Bank where either
FNMA has requested loan files for review, where FNMA has not formally rescinded
the repurchase request or where the Bank has not agreed to repurchase the loan.
The amounts reflected in this table are the unpaid principal balance and do not
incorporate any losses the Bank would incur upon the repurchase of these loans.

  Management has established a representation and warranty reserve for losses
associated with the repurchase of mortgage loans sold by the Bank to FNMA that
we consider to be both probable and reasonably estimable. These reserves are
reported in the consolidated statement of financial condition as a component of
other liabilities. The table below summarizes changes in our representation and
warranty reserves during the three months ended June 30, 2022:
$ in thousands                                                                   June 30, 2022
Representation and warranty repurchase reserve, March 31, 2022 (1)            $             123
Net adjustment to reserve for repurchase losses (2)                                         (26)

Representation and warranty repurchase reserve, June 30, 2022 (1)

   $              97


(1) Reported in our consolidated statements of financial condition as a component of other liabilities. (2) Component of other non-interest expense.


                                       34
--------------------------------------------------------------------------------

     Comparison of Financial Condition at June 30, 2022 and March 31, 2022

Assets



  At June 30, 2022, total assets were $690.9 million, reflecting a decrease of
$44.4 million, or 6.0%, from total assets of $735.3 million at March 31, 2022.
The reduction was primarily attributable to decreases of $17.6 million in cash
and cash equivalents and $24.1 million and $7.1 million in the Bank's net loan
and investment portfolios, respectively, partially offset by an increase of $4.7
million in other assets.

  Total cash and cash equivalents decreased $17.6 million, or 28.9%, from $61.0
million at March 31, 2022 to $43.4 million at June 30, 2022. The decrease in
cash was primarily due to a decrease in total deposits of $39.8 million,
partially offset by net loan activity and paydowns received on investment
securities.

  Total investment securities decreased $7.1 million, or 9.7%, to $65.8 million
at June 30, 2022, compared to $72.9 million at March 31, 2022 due to scheduled
principal payments received of approximately $3.3 million and a $3.6 million
increase in unrealized losses in the available-for-sale portfolio.

  Gross portfolio loans decreased $24.1 million, or 4.2%, to $555.4 million at
June 30, 2022, compared to $579.5 million at March 31, 2022 primarily due to
attrition and payoffs of $55.5 million. The unexpected high level of payoffs was
primarily due to commercial real estate borrowers who perceived the rising rate
environment, coupled with high inflation, as the right time to exit contractual
debt and take advantage of a small window of new opportunities. These were
partially offset by new loan originations of $22.4 million and loan pool
purchases of $8.9 million.

Other assets increased $4.7 million, or 65.7%, to $11.9 million at June 30, 2022, compared to $7.2 million at March 31, 2022 primarily due to the purchase of a $5.0 million bank-owned life insurance policy during the first quarter.

Liabilities and Equity

Total liabilities decreased $39.9 million, or 5.9%, to $640.3 million at June 30, 2022, compared to $680.2 million at March 31, 2022, primarily due to decreases in total deposits and other liabilities, partially offset by an increase in advances from the FHLB-NY.



  Deposits decreased $39.8 million, or 6.3%, to $588.3 million at June 30, 2022,
compared to $628.1 million at March 31, 2022, due primarily to large outflows
from several deposit accounts including $30.7 million from one large customer
withdrawal, and $10.1 million from a high cost brokered money market account.

  Advances from the FHLB-NY and other borrowed money increased $10.0 million to
$25.9 million at June 30, 2022, compared to $15.9 million at March 31, 2022. The
Bank secured a $10.0 million overnight advance from the FHLB-NY to ensure the
availability of sufficient liquidity for projected loan closings.

Other liabilities decreased $9.5 million, or 43.6%, to $12.3 million at June 30,
2022, compared to $21.8 million at March 31, 2022 due to a decrease in retail
liabilities, primarily attributable to an outstanding teller check from the
prior fiscal year that cleared during the first quarter.

  Total equity decreased $4.5 million, or 8.2%, to $50.6 million at June 30,
2022, compared to $55.1 million at March 31, 2022. The decrease was due to a net
loss of $0.9 million, coupled with an increase of $3.6 million in unrealized
losses on securities available-for-sale for the three month period ended
June 30, 2022.

Asset/Liability Management



  The Company's primary earnings source is net interest income, which is
affected by changes in the level of interest rates, the relationship between the
rates on interest-earning assets and interest-bearing liabilities, the impact of
interest rate fluctuations on asset prepayments, the level and composition of
deposits and assets, and the credit quality of earning assets. Management's
asset/liability objectives are to maintain a strong, stable net interest margin,
to utilize the Company's capital effectively without taking undue risks, to
maintain adequate liquidity and to manage its exposure to changes in interest
rates.

The economic environment is uncertain regarding future interest rate trends. Management monitors the Company's cumulative gap position, which is the difference between the sensitivity to rate changes on the Company's interest-earning


                                       35
--------------------------------------------------------------------------------

assets and interest-bearing liabilities. In addition, the Company uses various
tools to monitor and manage interest rate risk, such as a model that projects
net interest income based on increasing or decreasing interest rates.

Off-Balance Sheet Arrangements and Contractual Obligations



  The Bank is a party to financial instruments with off-balance sheet risk in
the normal course of business to meet the financing needs of its customers and
in connection with its overall investment strategy. These instruments involve,
to varying degrees, elements of credit, interest rate and liquidity risk. In
accordance with GAAP, these instruments are not recorded in the consolidated
financial statements. Such instruments primarily include lending obligations,
including commitments to originate mortgage and consumer loans and to fund
unused lines of credit.

  The following table reflects the Bank's outstanding commitments as of June 30,
2022:
$ in thousands
Commitments to fund mortgage loans              $  7,750

Lines of credit                                    4,072

Commitment to fund private equity investment 253 Total

$ 12,075

Comparison of Operating Results for the Three Months Ended June 30, 2022 and


                                      2021

Overview

  The Company reported net loss of $0.9 million for the three months ended
June 30, 2022, compared to a net loss of $2.8 million for the comparable prior
year quarter. The change in our results was primarily driven by an increase in
net interest income and a decrease in non-interest expense. These were partially
offset by a decrease in non-interest income compared to the prior year quarter.

The following table reflects selected operating ratios for the three months ended June 30, 2022 and 2021 (unaudited):


                                                                            Three Months Ended June 30,
Selected Financial Data:                                                  2022                      2021
Return on average assets (1)                                                  (0.49) %                  (1.60) %
Return on average stockholders' equity (2)                                    (6.44) %                 (20.83) %
Return on average stockholders' equity, excluding AOCI (2)
(8)                                                                           (5.52) %                 (19.92) %
Net interest margin (3)                                                        3.46  %                   2.80  %
Interest rate spread (4)                                                       3.36  %                   2.65  %
Efficiency ratio (5)                                                         113.55  %                 142.65  %
Operating expenses to average assets (6)                                       4.25  %                   5.21  %
Average stockholders' equity to average assets (7)                             7.64  %                   7.68  %

Average stockholders' equity, excluding AOCI, to average assets (7) (8)

                                                                 8.91  %                   8.03  %

Average interest-earning assets to average interest-bearing liabilities

                                                                       1.32 x                    1.35 x

(1)Net income (loss), annualized, divided by average total assets.
(2)Net income (loss), annualized, divided by average total stockholders' equity.
(3)Net interest income, annualized, divided by average interest-earning assets.
(4)Combined weighted average interest rate earned less combined weighted average interest rate cost.
(5)Operating expense divided by sum of net interest income and non-interest income.
(6)Non-interest expense, annualized, divided by average total assets.
(7)Total average stockholders' equity divided by total average assets for the period.
(8)See Non-GAAP Financial Measures disclosure for comparable GAAP measures.



Non-GAAP Financial Measures

In addition to evaluating the Company's results of operations in accordance with U.S. generally accepted accounting principles ("GAAP"), management routinely supplements their evaluation with an analysis of certain non-GAAP financial


                                       36
--------------------------------------------------------------------------------

measures, such as the return on average stockholders' equity excluding average
accumulated other comprehensive income (loss) ("AOCI"), and average
stockholders' equity excluding AOCI to average assets. Management believes these
non-GAAP financial measures provide information that is useful to investors in
understanding the Company's underlying operating performance and trends, and
facilitates comparisons with the performance of other banks and thrifts.

  Return on equity measures how efficiently we generate profits from the
resources provided by our net assets. Return on average stockholders' equity is
calculated by dividing annualized net income (loss) attributable to Carver by
average stockholders' equity, excluding AOCI. Management believes that this
performance measure explains the results of the Company's ongoing businesses in
a manner that allows for a better understanding of the underlying trends in the
Company's current businesses. For purposes of the Company's presentation, AOCI
includes the changes in the market or fair value of its investment portfolio.
These fluctuations have been excluded due to the unpredictable nature of this
item and is not necessarily indicative of current operating or future
performance.
                                                                         Three Months Ended June 30,
$ in thousands                                                            2022                  2021
Average Stockholders' Equity
Average Stockholders' Equity                                        $      53,222           $   52,929
Average AOCI                                                               (8,839)              (2,408)
Average Stockholders' Equity, excluding AOCI                        $      62,061           $   55,337

Return on Average Stockholders' Equity                                      (6.44)  %           (20.83) %
Return on Average Stockholders' Equity, excluding AOCI                      (5.52)  %           (19.92) %

Average Stockholders' Equity to Average Assets                               7.64   %             7.68  %
Average Stockholders' Equity, excluding AOCI, to Average
Assets                                                                       8.91   %             8.03  %


Analysis of Net Interest Income



  The Company's profitability is primarily dependent upon net interest income
and is also affected by the provision for loan losses, non-interest income,
non-interest expense and income taxes. Net interest income represents the
difference between income on interest-earning assets and expense on
interest-bearing liabilities. Net interest income depends primarily upon the
volume of interest-earning assets and interest-bearing liabilities and the
corresponding interest rates earned and paid. The Company's net interest income
is significantly impacted by changes in interest rate and market yield curves.
Net interest income increased $1.1 million, or 23.4%, to $5.8 million for the
three months ended June 30, 2022, compared to $4.7 million for the same quarter
last year.

  The following table sets forth certain information relating to the Company's
average interest-earning assets and average interest-bearing liabilities, and
their related average yields and costs for the three months ended June 30, 2022
and 2021. Average yields are derived by dividing annualized income or expense by
the average balances of assets or liabilities, respectively, for the periods
shown. Average balances are derived from daily or month-end balances as
available and applicable. Management does not believe that the use of average
monthly balances instead of average daily balances represents a material
difference in information presented. The average balance of loans includes loans
on which the Company has discontinued accruing interest. The yield includes
fees, which are considered adjustment to yield.
                                       37
--------------------------------------------------------------------------------


                                                                                        For the Three Months Ended June 30,
                                                                         2022                                                          2021
                                                   Average                                 Average              Average                                 Average
$ in thousands                                     Balance           Interest            Yield/Cost             Balance           Interest       

Yield/Cost


Interest-Earning Assets:
Loans (1)                                       $  566,904          $  5,977                    4.22  %       $ 487,020          $  4,839                    3.97  %
Mortgage-backed securities                          36,749               159                    1.73  %          49,446               244                    1.97  %
Investment securities(2)                            35,931               165                    1.84  %          45,503               225            

1.98 %



Money market investments                            32,300                72                    0.89  %          82,540                21                    0.10  %
Total interest-earning assets                      671,884             6,373                    3.80  %         664,509             5,329                    3.20  %
Non-interest-earning assets                         24,983                                                       24,920
Total assets                                    $  696,867                                                    $ 689,429

Interest-Bearing Liabilities:
Deposits
Interest-bearing checking                       $   58,291          $      8                    0.06  %       $  47,914          $      7                    0.06  %
Savings and clubs                                  114,279                31                    0.11  %         111,922                31                    0.11  %
Money market                                       184,750               129                    0.28  %         143,499                87                    0.24  %
Certificates of deposit                            130,910               246                    0.75  %         149,870               397                    1.06  %
Mortgagors deposits                                  3,545                (3)                  (0.34) %           2,845                 3                    0.42  %
Total deposits                                     491,775               411                    0.34  %         456,050               525                    0.46  %
Borrowed money                                      16,716               148                    3.55  %          35,594               152                    1.71  %
Total interest-bearing liabilities                 508,491               559                    0.44  %         491,644               677                    0.55  %
Non-interest-bearing liabilities
Demand deposits                                    106,622                                                      115,440
Other liabilities                                   28,532                                                       29,416
Total liabilities                                  643,645                                                      636,500
Stockholders' equity                                53,222                                                       52,929
Total liabilities and equity                    $  696,867                                                    $ 689,429
Net interest income                                                 $  5,814                                                     $  4,652

Average interest rate spread                                                                    3.36  %                                                      2.65  %

Net interest margin                                                                             3.46  %                                                      2.80  %

(1) Includes nonaccrual loans
(2) Includes FHLB-NY stock



Interest Income

  Interest income increased $1.1 million, or 20.8%, to $6.4 million for the
three months ended June 30, 2022, compared to $5.3 million for the prior year
quarter. Interest income on loans increased $1.2 million, or 25.0%, for the
three months ended June 30, 2022, primarily due to a $79.9 million, or 16.4%,
increase in average loan balances coupled with an increase in the average yield
on the portfolio of 25 basis points. The increase in the loan portfolio was
driven by a restructured lending team and funded by an increase in total
deposits during the prior fiscal year. Interest income on mortgage-backed and
investment securities was lower due to a decrease in average balances and yields
compared to the prior year period.

Interest Expense



  Interest expense decreased $0.1 million, or 14.3%, to $0.6 million for the
three months ended June 30, 2022, compared to $0.7 million for the prior year
quarter. Interest expense on deposits decreased $0.1 million, or 20.0%, for the
three months ended June 30, 2022, primarily due to a decrease in the average
balances and rates paid on certificates of deposit. Interest expense on
borrowings remained relatively flat despite an increase in average rates, due to
a decrease in average borrowings as the Bank paid down advances on its PPPLF at
the Federal Reserve.


                                       38

--------------------------------------------------------------------------------

Provision for Loan Losses and Asset Quality



  The Bank maintains an ALLL that management believes is adequate to absorb
inherent and probable losses in its loan portfolio. The adequacy of the ALLL is
determined by management's continuous review of the Bank's loan portfolio,
including the identification and review of individual problem situations that
may affect a borrower's ability to repay.

Management reviews the overall portfolio quality through an analysis of
delinquency and non-performing loan data, estimates of the value of underlying
collateral, current charge-offs and other factors that may affect the portfolio,
including a review of regulatory examinations, an assessment of current and
expected economic conditions and changes in the size and composition of the loan
portfolio. The general valuation allowance applied to those loans not deemed to
be impaired is determined using a three step process:

•Trends of historical losses where the net charge-offs on each category are
reviewed over a 20 quarter look back period.
•Assessment of several qualitative factors which are adjusted to reflect changes
in the current environment.
•Loss Emergence Period reserve "LEP" which takes into account that borrowers
have the potential to have suffered some form of loss-causing event or
circumstance but that the lender may be unaware of the event.

During fiscal year 2021, we increased our qualitative factors and assessment
criteria due to the ongoing pandemic. In fiscal year 2022, we adjusted our
qualitative factors and assessment criteria from high to medium based on
improving economic factors, such as unemployment and overall increased activity
due to less pandemic related restrictions. The increase in the qualitative
reserves was related to the overall increase in our loan portfolio. These
increases in reserves were partially offset by decreases in our quantitative
reserve analysis as the rolling 20 quarter historical loss look back period
improved for most of our loan categories. The Bank continues to maintain a $360
thousand unallocated reserve, or 6.4% of ALLL as of June 30, 2022.

The ALLL reflects management's evaluation of the loans presenting identified
loss potential, as well as the risk inherent in various components of the
portfolio. Any change in the size of the loan portfolio or any of its components
could necessitate an increase in the ALLL even though there may not be a decline
in credit quality or an increase in potential problem loans. Loans made under
the PPP are fully guaranteed by the SBA; therefore, these loans do not have an
associated allowance.

  The Bank's provision for loan loss methodology is consistent with the
Interagency Policy Statement on the Allowance for Loan and Lease Losses (the
"Interagency Policy Statement") released by the OCC on December 13, 2006. For
additional information regarding the Bank's ALLL policy, refer to Note 2 of the
Notes to Consolidated Financial Statements, "Summary of Significant Accounting
Policies" included in the Company's Annual Report on Form 10-K for the fiscal
year ended March 31, 2022.

                                       39
--------------------------------------------------------------------------------

The following table summarizes the activity in the ALLL for the three month
periods ended June 30, 2022 and 2021 and the fiscal year ended March 31, 2022:
                                                        Three Months Ended          Fiscal Year Ended          Three Months Ended
$ in thousands                                             June 30, 2022              March 31, 2022              June 30, 2021
Beginning Balance                                                5,624             $        5,140             $         5,140
Less: Charge-offs
One-to-four family                                                   -                          -                           -
Multifamily                                                          -                          -                           -
Commercial real estate                                               -                          -                           -
Business                                                             -                          -                           -
Consumer                                                           (13)                      (257)                        (55)
Total charge-offs                                                  (13)                      (257)                        (55)
Add: Recoveries
One-to-four family                                                   -                         13                           -
Multifamily                                                          -                          -                           -
Commercial real estate                                               -                          -                           -
Business                                                            19                        102                          49
Consumer                                                             1                         23                           8
Total recoveries                                                    20                        138                          57
Net recoveries (charge-offs)                                         7                       (119)                          2
Provision for (recovery of) loan losses                            (27)                       603                          72
Ending Balance                                         $         5,604             $        5,624             $         5,214

Ratios:
Net recoveries (charge-offs) to average loans outstanding (annualized)
One-to-four family                                                   -     %                 0.02     %                     -     %
Multifamily                                                          -     %                    -     %                     -     %
Commercial real estate                                               -     %                    -     %                     -     %
Business                                                          0.05     %                 0.06     %                  0.13     %
Consumer                                                         (3.04)    %               (11.55)    %                 (8.07)    %
Total loans                                                          -     %                (0.02)    %                     -     %

Allowance to total loans                                          1.01     %                 0.97     %                  1.07     %
Allowance to nonaccrual loans                                    46.26     %                48.99     %                 76.69     %



  The Company recorded a $27 thousand recovery of loan loss for the three months
ended June 30, 2022, compared to a $72 thousand provision for loan loss for the
prior year quarter. Net recoveries of $7 thousand were recognized during the
first quarter, compared to net recoveries of $2 thousand for the prior year
quarter.

At June 30, 2022, nonaccrual loans totaled $12.1 million, or 1.8% of total
assets, compared to $11.5 million, or 1.6% of total assets at March 31, 2022.
The ALLL was $5.6 million at June 30, 2022, which represents a ratio of the ALLL
to nonaccrual loans of 46.3% compared to a ratio of 49.0% at March 31, 2022. The
ratio of the allowance for loan losses to total loans was 1.01% at June 30,
2022, compared to 0.97% at March 31, 2022.

Consistent with regulatory guidance and the provisions of the CARES Act, loans
less than 30 days past due at December 31, 2019 that were granted COVID-19
related payment deferrals continued to be considered current and not reported as
TDRs. For the fiscal year ended March 31, 2021, the Bank received 83
applications for payment deferrals on approximately $90.4 million of loans. The
Bank has been working with the borrowers to determine if there is a risk of any
losses associated with repayment and if any additional reserves would have to be
allocated to this portfolio. At June 30, 2022 and March 31, 2022, no loans were
on COVID-related deferrals as the remaining 90-day loan deferments expired and
borrowers became current.

Non-performing Assets

  Non-performing assets consist of nonaccrual loans, loans held-for-sale and
property acquired in settlement of loans, which is known as other real estate
owned (OREO), including foreclosure. When a borrower fails to make a payment on
a loan,
                                       40
--------------------------------------------------------------------------------

the Bank and/or its loan servicers take prompt steps to have the delinquency
cured and the loan restored to current status. This includes a series of actions
such as phone calls, letters, customer visits and, if necessary, legal action.
In the event the loan has a guarantee, the Bank may seek to recover on the
guarantee, including, where applicable, from the SBA. Loans that remain
delinquent are reviewed for reserve provisions and charge-off. The Bank's
collection efforts continue after the loan is charged off, except when a
determination is made that collection efforts have been exhausted or are not
productive.

  The Bank may from time to time agree to modify the contractual terms of a
borrower's loan. In cases where such modifications represent a concession to a
borrower experiencing financial difficulty, the modification is considered a
troubled debt restructuring ("TDR"). Loans modified in a TDR are placed on
nonaccrual status until the Bank determines that future collection of principal
and interest is reasonably assured, which generally requires that the borrower
demonstrate performance according to the restructured terms for a period of at
least six months. At June 30, 2022, loans classified as TDR totaled $7.6
million, of which $6.2 million were classified as performing. At March 31, 2022,
loans classified as TDR totaled $6.9 million, of which $5.2 million were
classified as performing.

At June 30, 2022, non-performing assets totaled $12.2 million, or 1.8% of total assets compared to $11.5 million, or 1.6% of total assets at March 31, 2022.

The following table sets forth information with respect to the Bank's non-performing assets at the dates indicated:


                                                                                  Non Performing Assets

$ in thousands                       June 30, 2022          March 31, 2022         December 31, 2021         September 30, 2021         June 30, 2021
Loans accounted for on a nonaccrual basis (1):
Gross loans receivable:
One-to-four family                  $       4,600          $       4,892          $          4,919          $           3,500          $      3,511
Multifamily                                   109                    515                       516                        882                   885
Commercial real estate                      6,170                  4,601                       185                        192                   192

Business                                    1,234                  1,448                     2,091                      2,148                 2,211
Consumer                                        -                     25                        57                          -                     -
Total nonaccrual loans                     12,113                 11,481                     7,768                      6,722                 6,799
Other non-performing assets
(2):
Real estate owned                              60                     60                        60                         60                    60

Total non-performing assets
(3)                                 $      12,173          $      11,541          $          7,828          $           6,782          $      6,859

Nonaccrual loans to total
loans                                        2.18  %                1.98  %                   1.41  %                    1.29  %               1.39  %
Non-performing loans to total
loans                                        2.18  %                1.98  %                   1.41  %                    1.29  %               1.39  %
Non-performing assets to
total assets                                 1.76  %                1.57  %                   1.08  %                    0.96  %               1.00  %
Allowance to total loans                     1.01  %                0.97  %                   0.99  %                    1.06  %               1.07  %
Allowance to nonaccrual loans               46.26  %               48.99  %                  70.65  %                   82.04  %              76.69  %

(2) Other non-performing assets generally represent loans that the Bank is in the process of selling and has designated held-for-sale or property
acquired by the Bank in settlement of loans less costs to sell (i.e., through foreclosure, repossession or as an in-substance foreclosure). These
assets are recorded at the lower of their cost or fair value.
(1) Nonaccrual status denotes any loan where the delinquency exceeds 90 days past due, or in the opinion of management, the collection of contractual
interest and/or principal is doubtful. Payments received on a nonaccrual loan are either applied to the outstanding principal balance or recorded as
interest income, depending on assessment of the ability to collect on the loan.
(3) Troubled debt restructured loans performing in accordance with their modified terms for less than six months and those not performing in
accordance with their modified terms are considered nonaccrual and are included in the nonaccrual category in the table above. At June 30, 2022, there
were $6.2 million TDR loans that have performed in accordance with their modified terms for a period of at least six months. These loans are generally
considered performing loans and are not presented in the table above.



Subprime Loans



  In the past, the Bank originated or purchased a limited amount of subprime
loans (which are defined by the Bank as those loans where the borrowers have
FICO scores of 660 or less at origination). At June 30, 2022, the Bank had
$3.0 million in subprime loans, or 0.5% of its total loan portfolio, of which
$0.7 million are non-performing loans.

                                       41
--------------------------------------------------------------------------------

Non-Interest Income



  Non-interest income decreased $0.9 million, or 56.3%, to $0.7 million for the
three months ended June 30, 2022, compared to $1.6 million for the prior year
quarter. Other non-interest income in the prior year quarter included $0.9
million correspondent banking fees related to the Bank's servicing of PPPLF
activity for a correspondent bank.

Non-Interest Expense



  Non-interest expense decreased $1.6 million, or 17.8%, to $7.4 million for the
three months ended June 30, 2022, compared to $9.0 million for the prior year
quarter. Other non-interest expense in the prior year quarter included a $2.1
million loss contingency accrual related to a wire fraud matter that occurred
during the first quarter of the prior fiscal year. In addition, data processing
costs were lower compared to the prior year period as the Company was able to
utilize flex credits received from its current core service provider related to
conversion costs associated with the Bank's upgrade to a new core banking
system. These decreases were partially offset by higher compensation and
benefits and consulting fees compared to the prior year period. The increased
use of consultants was for temporary assistance in the underwriting department
as the Company sought to add permanent staff due to increased loan volume.

© Edgar Online, source Glimpses