The amortized cost and ~~estimated~~ fair values of our AFS securities portfolio ~~was~~were as follows as of March 31, ~~2017:~~2018:


	March 31, 2018
	Amortized		Unrealized		Unrealized
	Cost		Gains		Losses		Fair Value
	(dollars in thousands)
U.S. Treasury securities	$	1,985	$	—	$	10	$	1,975
U.S. government agency notes		10,149		—		113		10,036
	$	12,134	$	—	$	123	$	12,011


	December 31, 2017
	Amortized		Unrealized		Unrealized
	Cost		Gains		Losses		Fair Value
	(dollars in thousands)
U.S. government agency notes	$	10,169	$	—	$	50	$	10,119
	$	10,169	$	—	$	50	$	10,119

Amortized
Cost

Unrealized
Gains

Unrealized
Losses

Estimated
Fair Value

(dollars in thousands)
U.S. government agency notes $ 7,176 $ - $ 25 $ 7,151

~~We did not hold any AFS securities as of December 31, 2016.~~

The amortized cost and ~~estimated~~ fair values of our held-to-maturity (“HTM”) securities portfolio were as follows:


	March 31, 2018
	Amortized		Unrealized		Unrealized		Fair
	Cost		Gains		Losses		Value
	(dollars in thousands)
U.S. Treasury securities	$	4,993	$	40	$	8	$	5,025
U.S. government agency notes		15,999		40		143		15,896
Mortgage-backed securities		28,919		11		825		28,105
	$	49,911	$	91	$	976	$	49,026


	December 31, 2017
	Amortized		Unrealized		Unrealized		Fair
	Cost		Gains		Losses		Value
	(dollars in thousands)
U.S. Treasury securities	$	4,994	$	68	$	6	$	5,056
U.S. government agency notes		19,004		81		99		18,986
Mortgage-backed securities		30,305		27		370		29,962
	$	54,303	$	176	$	475	$	54,004

March 31, 2017

Amortized
Cost

Unrealized
Gains

Unrealized
Losses

Estimated
Fair Value

(dollars in thousands)
U.S. Treasury securities $ 10,996 $ 143 $ - $ 11,139
U.S. government agency notes 20,021 131 53 20,099
Government sponsored mortgage-backed securities 28,266 62 177 28,151
$ 59,283 $ 336 $ 230 $ 59,389

December 31, 2016

Amortized
Cost

Unrealized
Gains

Unrealized
Losses

Estimated
Fair Value

(dollars in thousands)
U.S. Treasury securities $ 12,998 $ 167 $ - $ 13,165
U.S. government agency notes 20,027 133 54 20,106
Government sponsored mortgage-backed securities 29,732 52 228 29,556
$ 62,757 $ 352 $ 282 $ 62,827

Table of Contents

Gross unrealized losses and fair value by length of time that the individual AFS securities have been in an unrealized loss position at the dates indicated are presented in the following tables:


	March 31, 2018
	Less than 12 months				12 months or more				Total
	Fair		Unrealized		Fair		Unrealized		Fair		Unrealized
	Value		Losses		Value		Losses		Value		Losses
	(dollars in thousands)
U.S. Treasury securities	$	1,975	$	10	$	—	$	—	$	1,975	$	10
U.S. government agency notes		9,021		103		1,015		10		10,036		113
	$	10,996	$	113	$	1,015	$	10	$	12,011	$	123


	December 31, 2017
	Less than 12 months				12 months or more				Total
	Fair		Unrealized		Fair		Unrealized		Fair		Unrealized
	Value		Losses		Value		Losses		Value		Losses
	(dollars in thousands)
U.S. government agency notes	$	10,119	$	50	$	—	$	—	$	10,119	$	50
	$	10,119	$	50	$	—	$	—	$	10,119	$	50

Gross unrealized losses and fair value by length of time that the individual HTM securities have been in an unrealized loss position at the dates indicated are presented in the following tables:


	March 31, 2018
	Less than 12 months				12 months or more				Total
	Fair		Unrealized		Fair		Unrealized		Fair		Unrealized
	Value		Losses		Value		Losses		Value		Losses
	(dollars in thousands)
U.S. Treasury securities	$	1,992	$	8	$	—	$	—	$	1,992	$	8
U.S. government agency notes		8,953		41		4,935		102		13,888		143
Mortgage-backed securities		21,284		568		6,557		257		27,841		825
	$	32,229	$	617	$	11,492	$	359	$	43,721	$	976


	December 31, 2017
	Less than 12 months				12 months or more				Total
	Fair		Unrealized		Fair		Unrealized		Fair		Unrealized
	Value		Losses		Value		Losses		Value		Losses
	(dollars in thousands)
U.S. Treasury securities	$	1,993	$	6	$	—	$	—	$	1,993	$	6
U.S. government agency notes		6,977		23		6,964		76		13,941		99
Mortgage-backed securities		20,993		217		7,046		153		28,039		370
	$	29,963	$	246	$	14,010	$	229	$	43,973	$	475

March 31, 2017
Less than 12 months 12 months or more Total

Estimated
Fair Value

Unrealized
Losses

Estimated
Fair Value

Unrealized
Losses

Estimated
Fair Value

Unrealized
Losses

(dollars in thousands)
U.S. government agency notes $ 15,154 $ 53 $ - $ - $ 15,154 $ 53
Mortgage-backed securities 22,399 177 22,399 177
$ 37,553 $ 230 $ - $ - $ 37,553 $ 230

December 31, 2016
Less than 12 months 12 months or more Total

Estimated
Fair Value

Unrealized
Losses

Estimated
Fair Value

Unrealized
Losses

Estimated
Fair Value

Unrealized
Losses

(dollars in thousands)
U.S. government agency notes $ 5,002 $ 54 $ - $ - $ 5,002 $ 54
Mortgage-backed securities 23,457 228 - - 23,457 228
$ 28,459 $ 282 $ - $ - $ 28,459 $ 282

~~The gross~~

In the AFS securities portfolio, 10 securities were in a loss position as of March 31, 2018, with the largest single unrealized loss in any one security amounting to $24,000.In the ~~AFS~~HTM securities portfolio ~~is on $2.0 million fair value~~, 34 securities were in a loss position as of ~~AFS securities and has existed for less than twelve months.~~

8March 31, 2018, with the largest single unrealized loss in any one security amounting to $114,000.

~~Table of Contents~~

All of the securities that are currently in a gross unrealized loss position are so due to declines in fair values resulting from changes in interest rates or increased liquidity spreads since the time they were purchased. We have the intent and ability to hold these debt securities to maturity (including the AFS securities) and do not intend to sell, nor do we believe it will be more likely than not that we will be required to sell, any impaired securities prior to a recovery of amortized cost. We expect these securities will be repaid in full, with no losses realized. As such, management considers any impairment to be temporary.

Table of Contents

Contractual maturities of debt securities at March 31, ~~2017~~2018 are shown below. Actual maturities may differ from contractual maturities because borrowers have the right to call or prepay obligations with or without call or prepayment penalties.


	AFS Securities				HTM Securities
	Amortized		Fair		Amortized		Fair
	Cost		Value		Cost		Value
	(dollars in thousands)
Due in one year or less	$	1,025	$	1,015	$	9,006	$	8,980
Due after one through five years		11,109		10,996		10,978		10,909
Due after five years through ten years		—		—		1,008		1,032
Mortgage-backed securities		—		—		28,919		28,105
	$	12,134	$	12,011	$	49,911	$	49,026

AFS Securities HTM Securities

Amortized
Cost

Estimated
Fair Value

Amortized
Cost

Estimated
Fair Value

(dollars in thousands)
Due in one year or less $ - $ - $ 10,003 $ 10,018
Due after one through five years 7,176 7,151 19,052 19,166
Due after five years through ten years - - 1,962 2,054
Mortgage-backed securities - - 28,266 28,151
$ 7,176 $ 7,151 $ 59,283 $ 59,389

We did not sell any securities during the three months ended March 31, 2018 or 2017.

There were no securities pledged as collateral as of March 31, ~~2017~~2018 or December 31, ~~2016.~~

2017.

Note 34 - Loans Receivable and Allowance for Loan Losses

Loans receivable are summarized as follows:


	March 31, 2018		December 31, 2017
	(dollars in thousands)
Residential mortgage	$	288,061	$	287,656
Commercial		39,015		37,356
Commercial real estate		230,336		236,302
Construction, land acquisition, and development		100,635		93,060
Home equity/2nds		13,853		15,703
Consumer		1,050		1,084
Total loans receivable		672,950		671,161
Unearned loan fees		(3,038)		(3,010)
Loans receivable	$	669,912	$	668,151

March 31, 2017 December 31, 2016
(dollars in thousands)
Residential mortgage $ 253,309 $ 260,603
Commercial 16,695 16,811
Commercial real estate 190,961 195,710
Construction, land acquisition, and development 50,556 41,438
Land 49,159 48,664
Lines of credit 31,859 29,657
Home equity 18,022 19,129
Consumer 1,590 1,210
Total loans receivable 612,151 613,222
Unearned loan fees (2,410 ) (2,944 )
Net loans receivable $ 609,741 $ 610,278

Certain loans in the amount of ~~$322.6~~$190.8 million have been pledged under a blanket floating lien to the Federal Home Loan Bank of Atlanta (“FHLB”) as collateral against advances.

At March 31, 2018, the Bank was servicing $32.7 million in loans for the Federal National Mortgage Association and $15.6 million in loans for the Federal Home Loan Mortgage Corporation.

Credit Quality

An Allowance is provided through charges to income in an amount that management believes will be adequate to absorb losses on existing loans that may become uncollectible based on evaluations of the collectability of loans and prior loan loss experience. Management has an established methodology to determine the adequacy of the Allowance that assesses the risks and losses inherent in the loan portfolio. The methodology takes into consideration such factors as changes in the nature and volume of the loan portfolio, overall portfolio quality, review of specific problem loans, and current economic conditions that may affect the borrowers’ ability to pay. Determining the amount of the Allowance requires the use of estimates and assumptions. Actual results could differ significantly from those estimates. ~~Management believes the Allowance is adequate as of March 31, 2017 and December 31, 2016.~~ While management uses all available information to estimate losses on loans, future additions to the Allowance may be necessary based on changes in economic ~~conditions.~~conditions and our actual loss experience. In addition, various regulatory agencies periodically review the Allowance as an integral part of their examination process. Such agencies may require us to recognize additions to the Allowance based on their judgments about information available to them at the time of their examination. Management believes the Allowance is adequate as of March 31, 2018 and December 31, 2017.

Table of Contents

For purposes of determining the Allowance, we have segmented our loan portfolio by product type. Our portfolio loan segments are residential mortgage, commercial, commercial real estate, construction, land acquisition, and development ~~land, lines of credit, home equity,~~(“ADC”), Home equity/2nds, and consumer. We have looked at all segments and have determined that no additional subcategorization is warranted based upon our credit review methodology and our portfolio classes are the same as our portfolio segments.

Inherent Credit Risks

The inherent credit risks within the loan portfolio vary depending upon the loan class as follows:

Residential mortgage- secured by one to four family dwelling units. The loans have limited risk as they are secured by first mortgages on the unit, which are generally the primary residence of the borrower, at a loan-to-value ratio (“LTV”) of 80% or less.

Commercial- underwritten in accordance with our policies and include evaluating historical and projected profitability and cash flow to determine the borrower’s ability to repay the obligation as agreed. Commercial ~~and industrial~~ loans are made primarily based on the identified cash flow of the borrower and secondarily on the underlying collateral supporting the loan. Accordingly, the repayment of a commercial ~~and industrial~~ loan depends primarily on the creditworthiness of the borrower (and any guarantors), while liquidation of collateral is a secondary and often insufficient source of repayment.

~~Commercial real estate~~ - Additionally, lines of credit are subject to the underwriting standards and processes similar to commercial ~~and industrial~~ loans, in addition to those underwriting standards for real estate loans. These loans are viewed primarily as cash flow dependent and, secondarily, as loans secured by real-estate and/or other assets. Repayment of these loans is generally dependent upon the principal business conducted on the property securing the loan. Line of credit loans may be adversely affected by conditions in the real ~~estate.~~estate markets or the economy in general. Management monitors and evaluates line of credit loans based on collateral and risk-rating criteria.

Commercial real estate - subject to the underwriting standards and processes similar to commercial, in addition to those underwriting standards for real estate loans. These loans are viewed primarily as loans secured by real estate and secondarily as cash flow dependent. Repayment of these loans is generally dependent upon the successful operation of ~~the property securing the loan or the principal business conducted on~~ the property securing the loan. Commercial real estate loans may be adversely affected by conditions in the real estate markets or the economy in general. Management monitors and evaluates commercial real estate loans based on collateral and risk-rating criteria. The Bank also utilizes third-party experts to provide environmental and market valuations. The nature of commercial real estate loans makes them more difficult to monitor and evaluate.

~~Construction, land acquisition, and development (“ADC”)~~ ADC- underwritten in accordance with our underwriting policies which include a financial analysis of the developers, property owners, construction cost estimates, and independent appraisal valuations. These loans will rely on the value associated with the project upon completion. These cost and valuation estimates may be inaccurate. Construction loans generally involve the disbursement of substantial funds over a short period of time with repayment substantially dependent upon the success of the completed project rather than the ability of the borrower or guarantor to repay principal and interest. Additionally, land is underwritten according to our policies which include independent appraisal valuations as well as the estimated value associated with the land upon completion of development. These cost and valuation estimates may be inaccurate.

~~Sources~~

The sources of repayment of these loans is typically ~~are~~ permanent financing expected to be obtained upon completion or sales of developed property. These loans are closely monitored by onsite inspections and are considered to be of a higher risk than other real estate loans due to their ultimate repayment being sensitive to general economic conditions, availability of long-term financing, interest rate sensitivity, and governmental regulation of real property.

If the Bank is forced to foreclose on a project prior to or at completion due to a default, there can be no assurance that the Bank will be able to recover all of the unpaid balance of the loan as well as related foreclosure and holding costs. In addition, the Bank may be required to fund additional amounts to complete the project and may have to hold the property for an unspecified period of time.

Table of Contents

~~Land~~ Home equity/2nds- underwritten according to our policies which include independent appraisal valuations as well as the estimated value associated with the land upon completion of development. These cost and valuation estimates may be inaccurate. These loans are considered to be of a higher risk than other real estate loans due to their ultimate repayment being sensitive to general economic conditions, availability of long-term financing, interest rate sensitivity, and governmental regulation of real property.

~~Lines of credit~~ - subject to the underwriting standards and processes similar to commercial loans, in addition to those underwriting standards for real estate loans. These loans are viewed primarily as cash flow dependent and, secondarily, as loans secured by real-estate and/or other assets. Repayment of these loans is generally dependent upon the successful operation of the property securing the loan or the principal business conducted on the property securing the loan. Line of credit loans may be adversely affected by conditions in the real estate markets or the economy in general. Management monitors and evaluates line of credit loans based on collateral and risk-rating criteria.

~~Home equity~~ - subject to the underwriting standards and processes similar to residential mortgages and ~~are~~ secured by one to four family dwelling units. Home ~~equity~~equity/2nds loans have greater risk than residential mortgages as a result of the Bank generally being in a second lien position.

10Consumer

~~Table of Contents~~

~~Consumer~~ - consist of loans to individuals through the Bank’s retail network and ~~are~~ typically unsecured or secured by personal property. Consumer loans have a greater credit risk than residential loans because of the lower value of the underlying collateral, if any.

~~Risk Ratings~~

Credit quality risk ratings include regulatory classifications of special mention, substandard, doubtful, and loss. Loans classified as special mention have potential weaknesses that deserve management’s close attention. If uncorrected, the potential weaknesses may result in deterioration of the repayment prospects. Loans classified substandard have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They include loans that are inadequately protected by the current sound net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans classified doubtful have all the weaknesses inherent in loans classified substandard with the added characteristic that collection or liquidation in full, on the basis of current conditions and facts, is highly improbable. Loans classified as a loss are considered uncollectible and are charged to the Allowance. Loans not classified are rated pass.

The accrual of interest on loans is discontinued at the time the loan is 90 days past due. Past due status is based on contractual terms of the loan. In all cases, loans are placed in nonaccrual status or charged off at an earlier date if collection of principal or interest is considered doubtful.

All interest accrued but not collected for loans that are placed in nonaccrual status or charged off is reversed against interest income. The interest on these loans is accounted for on the cash-basis or cost-recovery method, until qualifying for return to accrual. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured, generally after six months of consecutive current payments and an updated analysis of the borrower’s ability to service the loan.

Loans that experience insignificant payment delays and payment shortfalls generally are not placed in nonaccrual status or classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed.

~~Allowance Methodology~~

The Allowance consists of specific and general components. The specific component relates to loans that are classified as impaired. The general component relates to loans that are classified as doubtful, substandard, or special mention that are not considered impaired, as well as loans that are not classified.

~~A loan is considered impaired if it meets any of the following three criteria:~~

~~Loans that are 90 days or more in arrears (nonaccrual loans); or~~

~~Loans where, based on current information and events, it is probable that a borrower will be unable to pay all amounts due according to the contractual terms of the loan agreement.~~

~~Loans that are modified and qualify as troubled debt restructured loans (“TDR” or “TDRs”)~~

~~If a loan is considered to be impaired, it is then determined to be either cash flow or collateral dependent for purposes of Allowance determination.~~

~~With respect to all loan segments, we do not charge off a loan, or a portion of a loan, until one of the following conditions have been met:~~

~~The loan has been foreclosed. At the time of foreclosure, a charge off is recorded for the difference between the recorded amount of the loan and the net value of the underlying collateral.~~

An agreement to accept less than the recorded balance of the loan has been made with the borrower. Once an agreement has been finalized and any proceeds from the borrower are received, a charge-off is recorded for the difference between the recorded amount of the loan and proceeds received.

The loan is considered to be a collateral dependent impaired loan when its collateral valuation is less than the recorded balance. The loan is written down for accounting purposes by the amount of the difference between the recorded balance and collateral value.

~~Table of Contents~~

~~Specific Allowance Component~~

Impaired loans secured by real estate - when a secured real estate loan becomes impaired, a decision is made as to whether an updated certified appraisal of the real estate is necessary. This decision is based on various considerations, including the age of the most recent appraisal, the LTV ratio based on the original appraisal, and the condition of the property. Appraised values are discounted, if appropriate, to arrive at the estimated selling price of the collateral, which is considered to be the estimated fair value. The discounts also include estimated costs to sell the property.

Impaired loans secured by collateral other than real estate - for loans secured by nonreal estate collateral, such as accounts receivable, inventory, and equipment, estimated fair values are determined based on the borrower’s financial statements, inventory reports, accounts receivable aging, or equipment appraisals or invoices. Indications of value from these sources are generally discounted based on the age of the financial information or the quality of the assets.

For such loans that are classified as impaired, an Allowance is established when the current fair value of the underlying collateral less its estimated disposal costs is lower than the carrying value of the loan. For loans that are not solely collateral dependent, an Allowance is established when the present value of the expected future cash flows of the impaired loan is lower than the carrying value of the loan.

~~General Allowance Component~~

The general component of the Allowance is based on historical loss experience adjusted for qualitative factors. Loans are pooled by portfolio class and an historical loss percentage, based upon a four-year net charge-off history, is applied to each class. The result of that calculation for each loan class is then applied to the current loan portfolio balances to determine the required general component of the Allowance per loan class. We then apply additional loss multipliers to the different classes of loans to reflect various qualitative factors. These qualitative factors include, but are not limited to:

~~Levels and trends in delinquencies and nonaccruals;~~

~~Inherent risk in the loan portfolio;~~

~~Trends in volume and terms of the loan;~~

~~Effects of any change in lending policies and procedures;~~

~~Experience, ability and depth of management;~~

~~National and local economic trends and conditions; and~~

~~Effect of any changes in concentration of credit.~~

~~Table of Contents~~

The following tables present, by portfolio segment, the changes in the Allowance and the recorded investment in loans:


	Three Months Ended March 31, 2018
	Residential				Commercial				Home Equity/
	Mortgage		Commercial		Real Estate		ADC		2nds		Consumer		Total
	(dollars in thousands)
Beginning Balance	$	3,099	$	527	$	2,805	$	1,236	$	386	$	2	$	8,055
Charge-offs		(323)		—		—		(13)		—		—		(336)
Recoveries		221		—		211		—		18		—		450
Net (charge-offs) recoveries		(102)		—		211		(13)		18		—		114
Provision for (reversal of) loan losses		304		(13)		(21)		(163)		(107)		—		—
Ending Balance	$	3,301	$	514	$	2,995	$	1,060	$	297	$	2	$	8,169

Ending balance - individually evaluated for impairment	$	1,285	$	—	$	318	$	47	$	2	$	1	$	1,653
Ending balance - collectively evaluated for impairment		2,016		514		2,677		1,013		295		1		6,516
	$	3,301	$	514	$	2,995	$	1,060	$	297	$	2	$	8,169

Ending loan balance -individually evaluated for impairment	$	17,439	$	296	$	2,820	$	981	$	1,260	$	82	$	22,878
Ending loan balance -collectively evaluated for impairment		267,584		38,719		227,516		99,654		12,593		968		647,034
	$	285,023	$	39,015	$	230,336	$	100,635	$	13,853	$	1,050	$	669,912

Three Months Ended March 31, 2017

Residental
Mortgage
Commercial
Commercial
Real Estate
ADC Land
Lines of
Credit

Home
Equity
Consumer Total
(dollars in thousands)
Beginning Balance $ 3,833 $ 421 $ 2,535 $ 527 $ 863 $ 57 $ 728 $ 5 $ 8,969
Charge-offs (499 ) - - - - - - - (499 )
Recoveries 107 27 - - - - 3 - 137
Net (charge-offs) recoveries (392 ) 27 - - - - 3 - (362 )
Provision for (reversal of) loan losses 348 (22 ) (20 ) (140 ) (153 ) (10 ) (278 ) - (275 )
Ending Balance $ 3,789 $ 426 $ 2,515 $ 387 $ 710 $ 47 $ 453 $ 5 $ 8,332

Ending balance -
individually evaluated for impairment $ 1,757 $ - $ 191 $ - $ 52 $ - $ 81 $ 3 $ 2,084
Ending balance -
collectively evaluated for impairment 2,032 426 2,324 387 658 47 372 2 6,248
$ 3,789 $ 426 $ 2,515 $ 387 $ 710 $ 47 $ 453 $ 5 $ 8,332

Ending loan balance -
individually evaluated for impairment $ 19,008 $ - $ 3,130 $ - $ 818 $ - $ 2,438 $ 92 $ 25,486
Ending loan balance -
collectively evaluated for impairment 234,301 16,695 187,831 50,556 48,341 31,859 15,584 1,498 586,665
$ 253,309 $ 16,695 $ 190,961 $ 50,556 $ 49,159 $ 31,859 $ 18,022 $ 1,590 $ 612,151

Table of Contents


	December 31, 2017
	Residential				Commercial					Home Equity/
	Mortgage		Commercial		Real Estate		ADC		2nds		Consumer		Total
	(dollars in thousands)
Ending balance - individually evaluated for impairment	$	1,181	$	—	$	182	$	48	$	—	$	2	$	1,413
Ending balance - collectively evaluated for impairment		1,918		527		2,623		1,188		386		—		6,642
	$	3,099	$	527	$	2,805	$	1,236	$	386	$	2	$	8,055

Ending loan balance - individually evaluated for impairment	$	18,219	$	—	$	2,917	$	991	$	—	$	84	$	22,211
Ending loan balance - collectively evaluated for impairment		266,427		37,356		233,385		92,069		15,703		1,000		645,940
	$	284,646	$	37,356	$	236,302	$	93,060	$	15,703	$	1,084	$	668,151

Three Months Ended March 31, 2016

Residental
Mortgage
Commercial
Commercial
Real Estate
ADC Land
Lines of
Credit

Home
Equity
Consumer Total
(dollars in thousands)
Beginning Balance $ 4,188 $ 234 $ 2,792 $ 446 $ 510 $ 57 $ 528 $ 3 $ 8,758
Charge-offs (140 ) (17 ) (47 ) - - - (28 ) - (232 )
Recoveries 82 19 - - - 5 1 - 107
Net (charge-offs) recoveries (58 ) 2 (47 ) - - 5 (27 ) - (125 )
Provision for (reversal of) loan losses 93 112 (397 ) (111 ) 174 (20 ) 149 - -
Ending Balance $ 4,223 $ 348 $ 2,348 $ 335 $ 684 $ 42 $ 650 $ 3 $ 8,633

Ending balance -
individually evaluated for impairment $ 1,760 $ 4 $ 221 $ - $ 81 $ 15 $ 2 $ 1 $ 2,084
Ending balance -
collectively evaluated for impairment 2,463 344 2,127 335 603 27 648 2 6,549
$ 4,223 $ 348 $ 2,348 $ 335 $ 684 $ 42 $ 650 $ 3 $ 8,633

Ending loan balance -
individually evaluated for impairment $ 26,477 $ 99 $ 3,800 $ 351 $ 1,444 $ 150 $ 1,929 $ 215 $ 34,465
Ending loan balance -
collectively evaluated for impairment 258,224 13,057 182,470 41,482 30,166 21,708 21,513 926 569,546
$ 284,701 $ 13,156 $ 186,270 $ 41,833 $ 31,610 $ 21,858 $ 23,442 $ 1,141 $ 604,011


	Three Months Ended March 31, 2017
	Residential				Commercial				Home Equity/
	Mortgage		Commercial		Real Estate		ADC		2nds		Consumer		Total
	(dollars in thousands)
Beginning Balance	$	3,833	$	478	$	2,535	$	1,390	$	728	$	5	$	8,969
Charge-offs		(499)		—		—		—		—		—		(499)
Recoveries		107		27		—		—		3		—		137
Net (charge-offs) recoveries		(392)		27		—		—		3		—		(362)
Provision for (reversal of) loan losses		348		(32)		(20)		(293)		(278)		—		(275)
Ending Balance	$	3,789	$	473	$	2,515	$	1,097	$	453	$	5	$	8,332

Ending balance - individually evaluated for impairment	$	1,757	$	—	$	191	$	52	$	81	$	3	$	2,084
Ending balance - collectively evaluated for impairment		2,032		473		2,324		1,045		372		2		6,248
	$	3,789	$	473	$	2,515	$	1,097	$	453	$	5	$	8,332

Ending loan balance - individually evaluated for impairment	$	19,008	$	—	$	3,130	$	818	$	2,438	$	92	$	25,486
Ending loan balance - collectively evaluated for impairment		231,891		48,554		187,831		98,897		15,584		1,498		584,255
	$	250,899	$	48,554	$	190,961	$	99,715	$	18,022	$	1,590	$	609,741

Table of Contents

The following tables present the credit quality breakdown of our loan portfolio by class:


	March 31, 2018
			Special
	Pass		Mention		Substandard		Total
	(dollars in thousands)
Residential mortgage	$	278,721	$	1,367	$	4,935	$	285,023
Commercial		38,981		34		—		39,015
Commercial real estate		224,274		4,185		1,877		230,336
ADC		99,455		—		1,180		100,635
Home equity/2nds		12,542		457		854		13,853
Consumer		1,050		—		—		1,050
	$	655,023	$	6,043	$	8,846	$	669,912


	December 31, 2017
			Special
	Pass		Mention		Substandard		Total
	(dollars in thousands)
Residential mortgage	$	277,867	$	1,563	$	5,216	$	284,646
Commercial		37,312		44		—		37,356
Commercial real estate		228,746		4,615		2,941		236,302
ADC		91,868		—		1,192		93,060
Home equity/2nds		14,384		465		854		15,703
Consumer		1,084		—		—		1,084
	$	651,261	$	6,687	$	10,203	$	668,151

March 31, 2017
Pass
Special
Mention
Substandard Total
(dollars in thousands)
Residential mortgage $ 245,391 $ 4,008 $ 3,910 $ 253,309
Commercial 16,565 130 - 16,695
Commercial real estate 182,158 6,950 1,853 190,961
ADC 50,556 - - 50,556
Land 48,420 - 739 49,159
Lines of credit 31,521 114 224 31,859
Home equity 15,211 471 2,340 18,022
Consumer 1,590 - - 1,590
$ 591,412 $ 11,673 $ 9,066 $ 612,151

~~Table of Contents~~

December 31, 2016
Pass
Special
Mention
Substandard Total
(dollars in thousands)
Residential mortgage $ 251,763 $ 4,316 $ 4,524 $ 260,603
Commercial 16,722 88 1 16,811
Commercial real estate 184,820 7,420 3,470 195,710
ADC 41,438 - - 41,438
Land 47,886 - 778 48,664
Lines of credit 29,289 116 252 29,657
Home equity 16,056 472 2,601 19,129
Consumer 1,210 - - 1,210
$ 589,184 $ 12,412 $ 11,626 $ 613,222

Management further monitors the performance and credit quality of the loan portfolio by analyzing the age of the portfolio as determined by the length of time a recorded payment is past due. The following tables present the classes of the loan portfolio summarized by the aging categories of performing loans and nonaccrual loans:


	March 31, 2018
	30-59		60-89		90+
	Days		Days		Days		Total						Non-
	Past Due		Past Due		Past Due		Past Due		Current		Total		Accrual
	(dollars in thousands)
Residential mortgage	$	99	$	95	$	2,652	$	2,846	$	282,177	$	285,023	$	3,619
Commercial		—		16		225		241		38,774		39,015		296
Commercial real estate		—		—		216		216		230,120		230,336		216
ADC		—		—		239		239		100,396		100,635		310
Home equity/2nds		76		—		1,136		1,212		12,641		13,853		1,260
Consumer		36		—		—		36		1,014		1,050		—
	$	211	$	111	$	4,468	$	4,790	$	665,122	$	669,912	$	5,701

March 31, 2017

30-59
Days
Past Due

60-89
Days
Past Due

90+
Days
Past Due

Total
Past Due
Current Total
Non-
Accrual

(dollars in thousands)
Residential mortgage $ 1,670 $ - $ 3,304 $ 4,974 $ 248,335 $ 253,309 $ 3,938
Commercial 64 - - 64 16,631 16,695 -
Commercial real estate 488 - - 488 190,473 190,961 262
ADC - - - - 50,556 50,556 -
Land - - 6 6 49,153 49,159 93
Lines of credit - - - - 31,859 31,859 -
Home equity 141 - 673 814 17,208 18,022 2,355
Consumer - - - - 1,590 1,590 -
$ 2,363 $ - $ 3,983 $ 6,346 $ 605,805 $ 612,151 $ 6,648

December 31, 2016

30-59
Days
Past Due

60-89
Days
Past Due

90+
Days
Past Due

Total
Past Due
Current Total
Non-
Accrual

(dollars in thousands)
Residential mortgage $ 1,472 $ 2,074 $ 964 $ 4,510 $ 256,093 $ 260,603 $ 3,580
Commercial - - - 16,811 16,811 1
Commercial real estate - 171 515 686 195,024 195,710 2,938
ADC - - - - 41,438 41,438 -
Land 106 - 6 112 48,552 48,664 269
Lines of credit - - - - 29,657 29,657 150
Home equity 34 - 2,174 2,208 16,921 19,129 2,914
Consumer 4 - - 4 1,206 1,210 -
$ 1,616 $ 2,245 $ 3,659 $ 7,520 $ 605,702 $ 613,222 $ 9,852

Table of Contents


	December 31, 2017
	30-59		60-89		90+
	Days		Days		Days		Total						Non-
	Past Due		Past Due		Past Due		Past Due		Current		Total		Accrual
	(dollars in thousands)
Residential mortgage	$	1,006	$	—	$	—	$	1,006	$	283,640	$	284,646	$	3,891
Commercial		—		—		—		—		37,356		37,356		78
Commercial real estate		948		—		—		948		235,354		236,302		159
ADC		—		—		—		—		93,060		93,060		314
Home equity/2nds		—		—		—		—		15,703		15,703		1,268
Consumer		—		—		—		—		1,084		1,084		—
	$	1,954	$	—	$	—	$	1,954	$	666,197	$	668,151	$	5,710

We dodid not have any loans greater than 90 days past due and still accruing ~~loans~~ as of March 31, ~~2017~~2018 or December 31, ~~2016.~~

~~Table of Contents~~

2017.

The ~~following tables summarize impaired loans:~~

Three Months Ended March 31,
March 31, 2017 2017 2016

Unpaid
Principal
Balance

Recorded
Investment

Related
Allowance

Average
Recorded
Investment

Interest
Income
Recognized

Average
Recorded
Investment

Interest
Income
Recognized

With no related Allowance: (dollars in thousands)
Residential mortgage $ 11,294 $ 10,187 $ - $ 10,592 $ 117 $ 15,217 $ 168
Commercial - - - 1 7 18 -
Commercial real estate 1,244 1,209 - 2,494 39 2,381 16
ADC - - - - - 331 4
Land 437 437 - 438 6 878 10
Lines of credit - - - 86 1 99 -
Home equity 1,727 1,187 1,615 15 2,148 20
Consumer - - - - - 68 -
With a related Allowance:
Residential mortgage 8,932 8,821 1,757 8,839 97 11,433 123
Commercial - - - - - 100 1
Commercial real estate 1,921 1,921 191 1,925 24 2,148 27
ADC - - - - - - -
Land 412 381 52 383 5 649 8
Lines of credit - - - - - 150 2
Home equity 1,299 1,251 81 1,338 48 16 1
Consumer 92 92 3 93 1 10 -
Totals:
Residential mortgage 20,226 19,008 1,757 19,431 214 26,650 291
Commercial - - - 1 7 118 1
Commercial real estate 3,165 3,130 191 4,419 63 4,529 43
ADC - - - - - 331 4
Land 849 818 52 821 11 1,527 18
Lines of credit - - - 86 1 249 2
Home equity 3,026 2,438 81 2,953 63 2,164 21
Consumer 92 92 3 93 1 78 -

~~Table of Contents~~

December 31, 2016

Unpaid
Principal
Balance

Recorded
Investment

Related
Allowance

With no related Allowance: (dollars in thousands)
Residential mortgage $ 9,854 $ 9,338 $ -
Commercial - - -
Commercial real estate 3,900 3,698 -
ADC - - -
Land 441 441 -
Lines of credit - - -
Home equity 2,139 1,529 -
Consumer - - -
With a related Allowance:
Residential mortgage 11,176 11,065 1,703
Commercial - - -
Commercial real estate 1,958 1,958 196
ADC - - -
Land 417 417 53
Lines of credit 148 148 15
Home equity 1,608 1,608 402
Consumer 96 96 4
Totals:
Residential mortgage 21,030 20,403 1,703
Commercial - - -
Commercial real estate 5,858 5,656 196
ADC - - -
Land 858 858 53
Lines of credit 148 148 15
Home equity 3,747 3,137 402
Consumer 96 96 4

~~We recognized~~ ~~$360,000~~interest which would have been recorded on the above nonaccrual loans if those loans had been performing in accordance with their contractual terms was approximately $462,000 and ~~$380,000 of interest income on impaired loans using a cash-basis method of accounting~~ $172,000 for the three months ended March 31, 2018 and 2017, ~~and 2016,~~ respectively. ~~We did not record any~~The actual interest income ~~attributable to~~recorded on those loans was approximately $34,000 and $71,000 for the ~~change in present value due to the passage~~three months ended March 31, 2018 and 2017, respectively.

The following tables summarize impaired loans:


	March 31, 2018						December 31, 2017
	Unpaid						Unpaid
	Principal		Recorded		Related		Principal		Recorded		Related
	Balance		Investment		Allowance		Balance		Investment		Allowance
With no related Allowance:	(dollars in thousands)
Residential mortgage	$	11,610	$	9,958	$	—	$	12,929	$	11,572	$	—
Commercial		349		296		—		—		—		—
Commercial real estate		1,262		1,148		—		1,562		1,507		—
ADC		633		633		—		636		636		—
Home equity/2nds		1,684		1,247		—		—		—		—
Consumer		—		—		—		—		—		—
With a related Allowance:
Residential mortgage		7,596		7,481		1,285		6,761		6,647		1,181
Commercial		—		—		—		—		—		—
Commercial real estate		1,566		1,672		318		1,410		1,410		182
ADC		387		348		47		392		355		48
Home equity/2nds		14		13		2		—		—		—
Consumer		82		82		1		84		84		2
Totals:
Residential mortgage		19,206		17,439		1,285		19,690		18,219		1,181
Commercial		349		296		—		—		—		—
Commercial real estate		2,828		2,820		318		2,972		2,917		182
ADC		1,020		981		47		1,028		991		48
Home equity/2nds		1,698		1,260		2		—		—		—
Consumer		82		82		1		84		84		2

Table of ~~time. We evaluate impaired loans and assess them based on either discounted cash flows or, if collateral based, on the net value of the underlying collateral.~~Contents

~~Consumer~~


	Three Months Ended March 31,
	2018				2017
	Average		Interest		Average		Interest
	Recorded		Income		Recorded		Income
	Investment		Recognized		Investment		Recognized
With no related Allowance:	(dollars in thousands)
Residential mortgage	$	10,765	$	110	$	10,592	$	117
Commercial		148		13		87		8
Commercial real estate		1,328		10		2,494		39
ADC		634		8		438		6
Home equity/2nds		623		4		1,615		15
Consumer		—		—		—		—
With a related Allowance:
Residential mortgage		7,064		58		8,839		97
Commercial		—		—		—		—
Commercial real estate		1,541		19		1,925		24
ADC		351		4		383		5
Home equity/2nds		7		—		1,338		48
Consumer		83		1		93		1
Totals:
Residential mortgage		17,829		168		19,431		214
Commercial		148		13		87		8
Commercial real estate		2,869		29		4,419		63
ADC		985		12		821		11
Home equity/2nds		630		4		2,953		63
Consumer		83		1		93		1

Residential mortgage loans secured by residential real estate properties for which formal foreclosure proceedings were in process according to local requirements of the applicable jurisdiction totaled ~~$4.1~~$4.0 million as of March 31, ~~2017. Consumer mortgage loans in real estate acquired through foreclosure amounted to $188,000 and $393,000 at March 31, 2017 and December 31, 2016, respectively.~~

~~TDRs~~

~~In situations where, for economic~~2018.

Troubled Debt Restructure Loans (“TDR” or legal reasons related to a borrower’s financial difficulties, management may grant a concession for other than an insignificant period of time to the borrower that would not otherwise be considered, the related loan is classified as a TDR. Such concessions could include reductions in the interest rate, payment extensions, forgiveness of principal, forbearance, or other actions. At the time that a loan is modified, management evaluates any possible impairment based on the present value of expected future cash flows, discounted at the contractual interest rate of the original loan agreement, except when the sole remaining source of repayment for the loan is the liquidation of the collateral. In these cases, we use the current fair value of the collateral, less selling costs, instead of discounted cash flows. Any impairment amount is then set up as a specific reserve in the Allowance.

~~Table of Contents~~

~~The following table presents loans that were modified during the three months ended March 31 by type of concession:~~

2017 2016

Number of
Modifications

Recorded
Investment
Prior to
Modification

Recorded
Investment
After
Modification

Number of
Modifications

Recorded
Investment
Prior to
Modification

Recorded
Investment
After
Modification

Residential Mortgage: (dollars in thousands)
Combination - $ - $ - 3 $ 624 $ 624
- $ - $ - 3 $ 624 $ 624

~~Interest on our~~“TDRs”)

Our portfolio of TDRs was accounted for under the following methods:


	March 31, 2018
							Total	Total
	Number of	Accrual		Number of	Nonaccrual		Number of	Balance of
	Modifications	Status		Modifications	Status		Modifications	Modifications
	(dollars in thousands)
Residential mortgage	40	$	10,692	4	$	811	44	$	11,503
Commercial real estate	3		1,848	—		—	3		1,848
ADC	1		136	—		—	1		136
Consumer	3		82	—		—	3		82
	47	$	12,758	4	$	811	51	$	13,569

March 31, 2017

Number of
Modifications

Accrual
Status

Number of
Modifications

Nonaccrual
Status

Total
Number of
Modifications

Total
Balance of
Modifications

(dollars in thousands)
Residential mortgage 45 $ 14,143 5 $ 2,566 50 $ 16,709
Commercial real estate 3 1,901 2 210 5 2,111
Land 1 28 2 146 3 174
Consumer 4 92 - - 4 92
53 $ 16,164 9 $ 2,922 62 $ 19,086

December 31, 2016

Number of
Modifications

Accrual
Status

Number of
Modifications

Nonaccrual
Status

Total
Number of
Modifications

Total
Balance of
Modifications

(dollars in thousands)
Residential mortgage 48 $ 15,886 4 $ 2,137 52 $ 18,023
Commercial real estate 3 1,914 2 249 5 2,163
Land 2 170 1 6 3 176
Consumer 5 96 - - 5 96
58 $ 18,066 7 $ 2,392 65 $ 20,458

~~In the first quarter~~

Table of ~~2017 and 2016 there~~Contents


	December 31, 2017
							Total	Total
	Number of	Accrual		Number of	Nonaccrual		Number of	Balance of
	Modifications	Status		Modifications	Status		Modifications	Modifications
	(dollars in thousands)
Residential mortgage	42	$	11,631	2	$	736	44	$	12,367
Commercial real estate	3		1,862	1		78	4		1,940
ADC	1		137	1		6	2		143
Consumer	4		84	—		—	4		84
	50	$	13,714	4	$	820	54	$	14,534

There were no TDRs that ~~subsequently~~ defaulted during the 12three month ~~period~~periods ended March 31, 2018 or 2017 ~~and 2016.~~

~~Off-Balance Sheet Instruments~~

~~The Bank is a party to financial instruments with off-balance sheet risk in~~which were modified during the normal course of business to meet the financial needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit, which involve, to varying degrees, elements of credit risk in excess of the amount recognized in the consolidated statements of financial condition. The contract amounts of these instruments express the extent of involvement we have in each class of financial instruments.

~~Our exposure to credit loss from nonperformance by the other party to the above mentioned financial instruments is represented by the contractual amount of those instruments.~~ ~~We use~~ the same credit policies in making commitments and conditional obligations as we do for on-balance-sheet instruments. Unless otherwise noted, we require collateral or other security to support financial instruments with off-balance-sheet credit risk.

~~Table of Contents~~

~~The following table shows the contract amounts for our off-balance sheet instruments:~~

March 31,
2017

December 31,
2016

(dollars in thousands)
Standby letters of credit $ 3,713 $ 4,022
Home equity lines of credit 7,069 7,736
Unadvanced construction commitments 12,960 15,728
Mortgage loan commitments 1,158 574
Lines of credit 57,289 34,125
Loans sold and serviced with limited repurchase provisions 51,228 70,773

Standby letters of credit are conditional commitments issued by the Bank guaranteeing performance by a customer to various municipalities. These guarantees are issued primarily to support performance arrangements and are limited to real estate transactions. The majority of these standby letters of credit expire within twelve months. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending other loan commitments. The Bank requires collateral supporting these letters of credit as deemed necessary. Management believes, except for certain standby letters of credit, that the proceeds obtained through a liquidation of such collateral would be sufficient to cover the maximum potential amount of future payments required under the corresponding guarantees. The current amount of the liability as of March 31, 2017 and December 31, 2016 for guarantees under standby letters of credit issued was $93,000 and $94,000, respectively.

Home equity lines of credit are loan commitments to individuals as long as there is no violation of any condition established in the contract. Commitments under home equity lines expire ten years after the date the loan closes and are secured by real estate. We evaluate each customer’s credit worthiness on a case-by-case basis.

~~Unadvanced construction commitments are loan commitments made to borrowers for both residential and commercial projects that are either in process or are expected to begin construction shortly.~~

Mortgage loan commitments not reflected in the accompanying statements of financial condition at March 31, 2017 included two loans at fixed interest rates of 3.75% and 4.75%, respectively, totaling $1.2 million. At December 31, 2016 such commitments ~~included two loans at a fixed interest rate of 4.25% totaling $574,000.~~

Lines of credit are loan commitments to individuals and companies as long as there is no violation of any condition established in the contract. Lines of credit have a fixed expiration date. The Bank evaluates each customer’s credit worthiness on a case-by-case basis.

The Bank has entered into several agreements to sell mortgage loans to third parties. These agreements contain limited provisions that require the Bank to repurchase a loan if the loan becomes delinquent within a period ranging generally from 120 to 180 days after the sale date depending on the investor’s agreement. The credit risk involved in these financial instruments is essentially the same as that involved in extending loan facilities to customers. We established a reserve for potential repurchases for these loans, which amounted to $52,000 at March 31, 2017 and $48,000 at December 31, 2016. previous 12 month period.

We did not ~~repurchase~~modify any loans during the ~~first quarter of 2017~~three months ended March 31, 2018 or ~~2016.~~

2017.

Note 45 - Regulatory Matters

In July ~~2015,~~2013, federal bank regulatory agencies issued final results to revise their risk-based capital requirements and the method for calculating risk-weighted assets to make them consistent with agreements that were reached by the Basel Committee on Banking Supervision and certain provisions of the Dodd-Frank Act (“Basel III”). On January 1, 2015, the Basel III rules became effective and include transition provisions which implement certain portions of the rules through January 1, 2019. Under the final rules, the effects of certain accumulated other comprehensive items are not excluded, however, banking organizations like us that are not considered “advanced approaches” banking organizations may make a one-time permanent election to continue to exclude these items. With the submission of the Call Report for the first quarter of 2015, we made this election in order to avoid significant variations in the level of capital that can be caused by interest rate fluctuations on the fair value of the Bank’s AFS securities portfolio.

~~Table of Contents~~

The Basel III rules also establish a “capital conservation buffer” of 2.5% above the new regulatory minimum capital requirements, which must consist entirely of common equity Tier 1 capital. The new capital conservation buffer requirements began to phase in effective January 2016 at 0.625% of risk-weighted assets and increase by that amount each year until fully implemented in January ~~2019 (1.25 % at March 31, 2017)~~2019. In 2018 the capital conservation buffer is 1.875%. An institution would be subject to limitations on paying dividends, engaging in share repurchases, and paying discretionary bonuses to executive officers if its capital level falls below the buffer amount. These limitations establish a maximum percentage of eligible retained income that could be utilized for such actions.

As of the date of the last regulatory exam, the Bank was considered “well capitalized” and as of March 31, ~~2017,~~2018, the Bank continued to meet the requirements to be considered “well capitalized” based on applicable U.S. regulatory capital ratio requirements.

~~Our~~

Table of Contents

The Bank’s regulatory capital amounts and ratios were as follows:


					Minimum				Minimum				To be Well
					Requirements				Requirements				Capitalized Under
					for Capital Adequacy				with Capital				Prompt Corrective
	Actual				Purposes				Conservation Buffer				Action Provision
	Amount		Ratio		Amount		Ratio		Amount		Ratio		Amount		Ratio
	(dollars in thousands)
March 31, 2018
Common Equity Tier 1 Capital (to risk-weighted assets)	$	107,618	16.8	%	$	28,750	4.5	%	$	40,729	6.4	%	$	41,527	6.5	%
Total capital (to risk-weighted assets)		115,614	18.1	%		51,111	8.0	%		63,090	9.9	%		63,888	10.0	%
Tier 1 capital (to risk-weighted assets)		107,618	16.8	%		38,333	6.0	%		50,312	7.9	%		51,111	8.0	%
Tier 1 capital (to average quarterly assets)		107,618	13.5	%		31,835	4.0	%		46,757	5.9	%		39,793	5.0	%

December 31, 2017
Common Equity Tier 1 Capital (to risk-weighted assets)	$	105,721	16.5	%	$	28,904	4.5	%	$	36,933	5.8	%	$	41,750	6.5	%
Total capital (to risk-weighted assets)		113,758	17.7	%		51,385	8.0	%		59,414	9.3	%		64,231	10.0	%
Tier 1 capital (to risk-weighted assets)		105,721	16.5	%		38,539	6.0	%		46,567	7.3	%		51,385	8.0	%
Tier 1 capital (to average quarterly assets)		105,721	13.5	%		31,440	4.0	%		41,264	5.3	%		39,300	5.0	%

Actual
Minimum
Requirements
for Capital Adequacy
Purposes

Minimum
Requirements
with Capital
Conservation Buffer

To be Well
Capitalized Under
Prompt Corrective
Action Provision

Amount Ratio Amount Ratio Amount Ratio Amount Ratio
March 31, 2017 (dollars in thousands)
Common Equity Tier 1 Capital (to risk-weighted assets) $ 100,246 16.9 % $ 26,668 4.5 % $ 33,779 5.8 % $ 38,520 6.5 %

Total capital (to risk-weighted assets) 107,682 18.2 % 47,409 8.0 % 54,520 9.3 % 59,261 10.0 %

Tier 1 capital (to risk-weighted assets) 100,246 16.9 % 35,557 6.0 % 42,668 7.3 % 47,409 8.0 %

Tier 1 capital (to average quarterly assets) 100,246 12.9 % 31,169 4.0 % 40,520 5.3 % 38,962 5.0 %

December 31, 2016
Common Equity Tier 1 Capital (to risk-weighted assets) $ 98,970 16.5 % $ 26,983 4.5 % $ 30,730 5.1 % $ 38,975 6.5 %

Total capital (to risk-weighted assets) 106,517 17.8 % 47,969 8.0 % 51,717 8.6 % 59,962 10.0 %

Tier 1 capital (to risk-weighted assets) 98,970 16.5 % 35,977 6.0 % 39,725 6.6 % 47,969 8.0 %

Tier 1 capital (to average quarterly assets) 98,970 12.9 % 30,634 4.0 % 35,420 4.6 % 38,292 5.0 %

Note 56 - Earnings Per Share

Basic earnings per share is computed by dividing net income available to common stockholders by the weighted average number of shares of common stock outstanding for each period. Diluted earnings per share reflect additional common shares that would have been outstanding if dilutive potential common shares had been issued. Potential common shares that may be issued by the Company relate to outstanding stock options, warrants, and convertible preferred stock, and are determined using the treasury stock method.

Not included in the diluted earnings per share calculation for ~~the three month periods ended March 31,~~2018 and 2017 ~~and March 31, 2016,~~ because they were anti-dilutive, were 22,000 and 20,000 ~~and~~ ~~136,500~~ shares, respectively, of common stock issuable upon exercise of outstanding stock options ~~556,976 shares of common stock issuable upon the exercise of a warrant,~~ and 437,500 shares of common stock issuable upon conversion of the Company’s Series A Preferred Stock.

~~Table of Contents~~

Information relating to the calculations of our income per common share is summarized as ~~follows for the three months ended March 31:~~follows:


	Three Months Ended March 31,
	2018		2017
	(dollars in thousands, except for per share data)
Weighted-average shares outstanding - basic		12,241,554		12,125,553
Dilution		93,083		85,027
Weighted-average share outstanding - diluted		12,334,637		12,210,580

Net income available to common stockholders	$	1,815	$	855
Net income per share - basic	$	0.15	$	0.07
Net income per share - diluted	$	0.15	$	0.07

2017 2016
(dollars in thousands, except for per share data)
Weighted-average shares outstanding - basic 12,125,553 10,088,879
Dilution 85,027 39,372
Weighted-average share outstanding - diluted 12,210,580 10,128,251

Net income available to common stockholders $ 787 $ 313

Net income per share - basic $ 0.06 $ 0.03
Net income per share - diluted $ 0.06 $ 0.03

Table of Contents

Note 67 - Stock-Based Compensation

We maintain a stock-based compensation plan for directors, officers, and other key employees of the Company. The aggregate number of shares of common stock that may be issued with respect to the awards granted under the plan is 500,000 plus any shares forfeited under the Company’s old stock-based compensation plan. Under the terms of the stock-based compensation plan, the Company has the ability to grant various stock compensation incentives, including stock options, stock appreciation rights, and restricted stock. The stock-based compensation is granted under terms and conditions determined by the Compensation Committee of the Board of Directors. Under the stock-based compensation plan, stock options generally have a maximum term of ten years, and are granted with an exercise price at least equal to the fair market value of the common stock on the date the options are granted. Generally, options granted to directors, officers, and employees of the Company vest over a five-year period, although the Compensation Committee has the authority to provide for different vesting schedules.

We account for stock-based compensation in accordance with FASB ~~Accounting Standards Codification~~ASC Topic 718, Compensation – Stock Compensation, whichrequires all share-based payments to employees, including grants of employee stock options, to be recognized as compensation expense in the statement of operations at fair value. Additionally, we are required to recognize the expense of employee services received in share-based payment transactions and measure the expense based on the grant date fair value of the award. The expense is recognized over the period during which an employee is required to provide service in exchange for the award. Stock-based compensation expense included in the consolidated statements of operations for the three months ended March 31, 2018 and 2017 totaled $56,000 and ~~2016 totaled~~ $53,000, ~~and $48,000,~~ respectively.

~~There were no options granted during the three months ended March 31, 2017 or 2016.~~

Information regarding our stock-based compensation plan is as follows as of and for the three months ended March 31:


	2018						2017
				Weighted-						Weighted-
		Weighted-		Average	Aggregate			Weighted-		Average	Aggregate
		Average		Remaining	Intrinsic			Average		Remaining	Intrinsic
	Number	Exercise		Contractual	Value		Number	Exercise		Contractual	Value
	of Shares	Price		Term (in years)	(in thousands)		of Shares	Price		Term (in years)	(in thousands)
Outstanding at beginning of period	434,275	$	5.87				339,500	$	5.31
Granted	6,500		7.41				—		—
Exercised	(14,202)		3.95				(5,025)		3.37
Forfeited	(250)		7.10				—		—
Outstanding at end of period	426,323	$	5.96	6.2	$	549	334,475	$	5.34	7.7	$	627
Exercisable at end of period	200,028	$	5.03	6.1	$	453	151,249	$	4.61	6.8	$	397

The fair values of options at the time of the grants were derived using the Black-Scholes option-pricing model. The followings weighted average assumptions were used to value options granted for the three months ended March 31, 2018:


	2018
Expected life		5.5 years
Risk-free interest rate		2.67	%
Expected volatility		32.20	%
Expected dividend yield		—
Weighted average per share fair value of options granted	$	2.57

2017 2016

Number
of Shares

Weighted-
Average
Exercise
Price

Weighted-
Average
Remaining
Contractual
Term (in years)

Aggregate
Intrinsic
Value
(in thousands)

Number
of Shares

Weighted-
Average
Exercise
Price

Weighted-
Average
Remaining
Contractual
Term (in years)

Aggregate
Intrinsic
Value
(in thousands)

Outstanding at beginning of period 339,500 $ 5.31 339,800 $ 4.83
Granted - - - -
Exercised (5,025 ) 3.37 - -
Outstanding at end of period 334,475 $ 5.34 7.7 $ 627 339,800 $ 4.83 8.0 $ 131
Exercisable at end of period 151,249 $ 4.61 6.8 $ 397 138,771 $ 4.27 6.9 $ 131

As of March ~~31, 2017,~~31,2018, there was ~~$590,000~~$662,000 of total unrecognized stock-based compensation expense related to nonvested stock options, which is expected to be recognized over ~~a period~~ ~~of sixty months~~.the next 60 months.

Table of Contents

Note 78 - ~~Other Comprehensive Loss~~

Commitments and Contingencies

Off-Balance Sheet Instruments

The ~~following table presents the changes~~Bank is a party to financial instruments with off-balance sheet risk in the ~~components~~normal course of ~~accumulated~~business to meet the financial needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit, which involve, to varying degrees, elements of credit risk in excess of the amount recognized in the consolidated statements of financial condition. The contract amounts of these instruments express the extent of involvement we have in each class of financial instruments.

Our exposure to credit loss from nonperformance by the other ~~comprehensive loss,~~party to the above mentioned financial instruments is represented by the contractual amount of those instruments. We use the same credit policies in making commitments and conditional obligations as we do for on-balance sheet instruments. Unless otherwise noted, we require collateral or other security to support financial instruments with off-balance sheet credit risk.


	March 31,		December 31,
	2018		2017
	(dollars in thousands)
Standby letters of credit	$	3,434	$	3,480
Home equity lines of credit		14,221		13,321
Unadvanced construction commitments		50,021		74,720
Mortgage loan commitments		3,148		595
Lines of credit		16,796		16,612
Loans sold and serviced with limited repurchase provisions		24,592		21,409

Standby letters of credit are conditional commitments issued by the Bank guaranteeing performance by a customer to various municipalities. These guarantees are issued primarily to support performance arrangements and are limited to real estate transactions. The majority of these standby letters of credit expire within twelve months. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending other loan commitments. The Bank requires collateral supporting these letters of credit as deemed necessary. Management believes, except for certain standby letters of credit, that the proceeds obtained through a liquidation of such collateral would be sufficient to cover the maximum potential amount of future payments required under the corresponding guarantees. The current amount of the liability as of March 31, 2018 and December 31, 2017 for guarantees under standby letters of credit issued was $44,000 and $42,000, respectively.

Unadvanced construction commitments are loan commitments made to borrowers for both residential and commercial projects that are either in process or are expected to begin construction shortly.

Mortgage loan commitments not reflected in the accompanying statements of financial condition at March 31, 2018 included three loans totaling $3.1 million.Such commitments at December 31, 2017 consisted of two loans totaling $595,000.

Table of Contents

potential repurchases for these loans, which amounted to $67,000 at March 31, 2018 and $63,000 at December 31, 2017. We did not repurchase any loans during the three months ended March 31, 2018 or 2017.

Other Contingencies

The Company provides banking services to customers who do business in the medical-use cannabis industry. While the growing, processing, and sales of medical-use cannabis is legal in the state of Maryland, the business currently violates Federal law. The Company may be deemed to be aiding and abetting illegal activities through the services that it provides to these customers. The strict enforcement of Federal laws regarding medical-use cannabis would likely result in the Company’s inability to continue to provide banking services to these customers and the Company could have legal action taken against it by the Federal government, including imprisonment and fines. There is an uncertainty of the potential impact to the Company’s consolidated financial statements if the Federal government takes actions against the Company. As of March 31, 2018, the Company has not accrued an amount for the potential impact of any such actions.

Following is a summary of the level of business activities with our medical-use cannabis customers:

• Deposit and loan balances at March 31, 2018 were approximately $16.5 million, 2.8% of total deposits, and $12.7 million, 1.9% of total loans, respectively. Deposit and loan balances at December 31, 2017 were approximately $19.2 million, 3.2% of total deposits, and $11.9 million, 1.8% of total loans, respectively.

•Interest and noninterest income for the three months ended March 31, ~~2017(dollars in thousands)~~:

Balance at beginning of period $ -
Other comprehensive loss before reclassification (15 )
Amounts reclassified from accumulated other comprehensive loss -
Net other comprehensive loss during period $ (15 )
Balance at end of period $ (15 )

~~We did not have any accumulated other comprehensive~~2018 were approximately $176,000 and $230,000, respectively. There was no interest or noninterest income ~~or loss~~recognized on medical-use cannabis accounts for the three months ended March 31, ~~2016.~~

2017.

•Volume of deposits in the accounts of medical-use cannabis customers for the three months ended March 31, 2018 was approximately $17.9 million. No deposits were made in medical-use cannabis accounts during the three months ended March 31, 2017.

Note 89 - Fair Value of Financial Instruments

A fair value hierarchy that prioritizes the inputs to valuation methods is used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). The three levels of the fair market hierarchy are as follows:

Level 1: Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities.

Level 2: Quoted prices in markets that are not active, or inputs that are observable either directly or indirectly, for substantially the full term of the asset or liability.

Level 3: Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (i.e. supported with little or no market activity).

An asset or liability’s level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement.

We record transfers between levels at the end of the reporting period in which the change in significant inputs occurs.

Table of Contents

Assets ~~and Liabilities~~ Measured on a Recurring Basis

The following tables present fair value measurements for assets ~~and liabilities~~ that are measured at fair value on a recurring basis as of and for the three months ended March 31, ~~2017:~~2018:


					Significant
					Other		Significant		Total Changes
			Quoted		Observable		Unobservable		In Fair Values
	Carrying		Prices		Inputs		Inputs		Included In
	Value		(Level 1)		(Level 2)		(Level 3)		Period Income
Assets:	(dollars in thousands)
AFS Securities - U.S. Treasury and government agency notes	$	12,011	$	1,975	$	10,036	$	—	$	—
Loans held for sale ("LHFS")		5,803		—		5,803		—		38
Mortgage servicing rights ("MSRs")		499		—		—		499		22
Interest-rate lock commitments ("IRLCs")		184		—		—		184		162
Mandatory forward contracts		41		—		41		—		28
Best efforts forward contracts		15		—		15		—		12

Carrying
Value

Quoted
Prices
(Level 1)

Significant
Other
Observable
Inputs
(Level 2)

Significant
Unobservable
Inputs
(Level 3)

Total Changes
In Fair Values
Included In
Period Income

Assets: (dollars in thousands)
AFS Securities - U.S. government agency notes $ 7,151 $ - $ 7,151 $ - $ -
Loans held for sale (“LHFS”) 2,755 - 2,755 - 85
Mortgage servicing rights (“MSRs”) 546 - - 546 43
Interest-rate lock commitments (“IRLCs”) 169 - 169 - 7
Mandatory forward contracts 2 - 2 - (151 )

Liabilities:
Best efforts forward contracts 26 - 26 - (26 )

~~Table of Contents~~

The following tables present fair value measurements for assets and liabilities that are measured at fair value on a recurring basis as of and for the year ended December 31, ~~2016:~~2017:


					Significant
					Other		Significant		Total Changes
			Quoted		Observable		Unobservable		In Fair Values
	Carrying		Prices		Inputs		Inputs		Included In
	Value		(Level 1)		(Level 2)		(Level 3)		Period Income
Assets:	(dollars in thousands)
AFS Securities - U.S. Treasury and government agency notes	$	10,119	$	—	$	10,119	$	—	$	—
LHFS		4,530		—		4,530		—		131
MSRs		477		—		—		477		(80)
IRLCs		22		—		—		22		(140)
Mandatory forward contracts		13		—		13		—		(140)
Best efforts forward contracts		3		—		3		—		3

The following table provides additional quantitative information about assets measured at fair value on a recurring basis and for which we have utilized Level 3 inputs to determine fair value:


	Fair Value		Valuation	Unobservable	Range
	Estimate		Technique	Input	(Weighted-Average)
	(dollars in thousands)
March 31, 2018:
MSRs	$	499	Market Approach	Weighted average prepayment speed	3.97	%
IRLCs		184	Market Approach	Average pull through rate	90.00	%

December 31, 2017:
MSRs	$	477	Market Approach	Weighted average prepayment speed	3.94	%
IRLCs		22	Market Approach	Average pull through rate	90.00	%

Fair Value
Estimate

Valuation
Technique

Unobservable
Input

Range
(Weighted-Average)

(dollars in thousands)
March 31, 2017:
MSRs $ 546 Market Approach Weighted average prepayment speed 3.96 %

December 31, 2016:
MSRs $ 557 Market Approach Weighted average prepayment speed 3.95 %

AFS Securities

The estimated fair values of AFS debt securities are obtained from a nationally-recognized pricing service. This pricing service develops estimated fair values by analyzing like securities and applying available market information through processes such as benchmark curves, benchmarking of like securities, sector groupings, and matrix pricing to prepare valuations. Matrix pricing is a mathematical technique widely used in the industry to value debt securities without relying

Table of Contents

exclusively on quoted prices for the specific securities, but rather by relying on the securities’ relationship to other benchmark quoted securities. The fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayment speeds, credit information, and the bond’s terms and conditions, among other things, and are based on market data obtained from sources independent from the Bank. The Level 2 investments in the Bank’s portfolio are priced using those inputs that, based on the analysis prepared by the pricing service, reflect the assumptions that market participants would use to price the assets. The Bank has determined that the Level 2 designation is appropriate for these securities because, as with most fixed-income securities, those in the Bank’s portfolio are not exchange-traded, and such nonexchange-traded fixed income securities are typically priced by correlation to observed market data.

LHFS

~~At March 31,2017,~~

LHFS ~~were~~are carried at fair value, which is determined based on outstanding investor commitments or, in the absence of such commitments, on current investor yield requirements or third party pricing models. ~~At December 31, 2017, LHFS were carried at the lower-of-cost or market value (“LCM”) utilizing the same method.~~

MSRs

The fair value of MSRs is determined using a valuation model administered by a third party that calculates the present value of estimated future net servicing income. The model incorporates assumptions that market participants use in estimating future net servicing income, including estimates of prepayment speeds, discount rate, default rates, cost to service (including delinquency and foreclosure costs), escrow account earnings, contractual servicing fee income, and other ancillary income such as late fees. Management reviews all significant assumptions on a monthly basis. Mortgage loan prepayment speed, a key assumption in the model, is the annual rate at which borrowers are forecasted to repay their mortgage loan principal. The discount rate used to determine the present value of estimated future net servicing income, another key assumption in the model, is an estimate of the required rate of return investors in the market would require for an asset with similar risk. Both assumptions can, and generally will, change as market conditions and interest rates change.

~~Table of Contents~~

IRLCs

We utilize a third party specialist model to estimate the fair value of our IRLCs, which are valued based upon mandatory pricing quotes from correspondent lenders less estimated costs to process and settle the loan. Fair value is adjusted for the estimated probability of the loan closing with the borrower.

Forward Contracts

To avoid interest rate risk, we enter into best efforts forward sales commitments with investors at the time we make an IRLC to a borrower. Once a loan has been closed and funded, the best efforts commitments convert to mandatory forward sales commitments. The mandatory commitments are derivatives, and the bank measures and reports them at fair value. Fair value is based on the gain or loss that would occur if we were to pair-off the transaction with the investor at the measurement date. This is a level 2 input. We have elected to measure and report best efforts commitments at fair value using a valuation methodology similar to that used for our mandatory commitments.

Table of Contents

Assets Measured on a Nonrecurring Basis

We may be required, from time to time, to measure certain other assets at fair value on a nonrecurring basis. These adjustments to fair value usually result from application of ~~LCM~~lower-of-cost-or-market value (“LCM”) accounting or write-downs of individual assets. For assets measured at fair value on a nonrecurring basis, the following tables provide the level of valuation assumptions used to determine each adjustment and the carrying value of assets:


	March 31, 2018
					Significant
					Other		Significant
			Quoted		Observable		Unobservable
	Carrying		Prices		Inputs		Inputs		Range of	Weighted
	Value		(Level 1)		(Level 2)		(Level 3)		Discount (1)	Average
	(dollars in thousands)
Impaired loans	$	8,697	$	—	$	—	$	8,697	0% - 19%	8.2	%
Real estate acquired through
foreclosure		23		—		—		23	0% - 36%	36.0	%


	December 31, 2017
					Significant
					Other		Significant
			Quoted		Observable		Unobservable
	Carrying		Prices		Inputs		Inputs		Range of	Weighted
	Value		(Level 1)		(Level 2)		(Level 3)		Discount (1)	Average
	(dollars in thousands)
Impaired loans	$	2,793	$	—	$	—	$	2,793	0% - 33%	14.5	%
Real estate acquired through
foreclosure		178		—		—		178	0% - 22%	11.5	%

March 31, 2017

Carrying
Value

Quoted
Prices
(Level 1)

Significant
Other
Observable
Inputs
(Level 2)

Significant
Unobservable
Inputs
(Level 3)

Range of
Discount

Weighted
Average

(dollars in thousands)
Impaired loans $ 1,989 $ - $ - $ 1,989 0% - 32 % 18.4 %
Real estate acquired through foreclosure 735 - - 735 0% - 26 % 4.9 %

(1)

Discount based on current market conditions and estimated selling costs

December 31, 2016

Carrying
Value

Quoted
Prices
(Level 1)

Significant
Other
Observable
Inputs
(Level 2)

Significant
Unobservable
Inputs
(Level 3)

Range of
Discount

Weighted
Average

(dollars in thousands)
Impaired loans $ 2,136 $ - $ - $ 2,136 0% - 2 % 2.0 %
Real estate acquired through foreclosure 767 - - 767 0% - 10 % 10.0 %

Impaired Loans

Impaired loans are those for which we have measured impairment based on the present value of expected future cash flows or on the fair value of the loan’s collateral. Fair value is generally determined based upon independent third-party appraisals of the properties, or discounted cash flows based upon the expected proceeds. If it is determined that the repayment of the loan will be provided solely by the underlying collateral, and there are no other available and reliable sources of repayment, the loan is considered collateral dependent. Impaired loans that are considered collateral dependent are carried at ~~the~~ LCM. Collateral may be in the form of real estate or business assets including equipment, inventory, ~~and~~and/or accounts receivable. The use of independent appraisals and management’s best judgment are significant inputs in arriving at the fair value measure of the underlying collateral and impaired loans are therefore classified within level 3 of the fair value hierarchy.

~~Table of Contents~~

For such loans that are classified as impaired, an Allowance is established when the present value of the expected future cash flows of the impaired loan is lower than the carrying value of that loan. For such impaired loans that are classified as collateral dependent, an Allowance is established when the current market value of the underlying collateral less its estimated disposal costs has not been finalized, but management determines that it is likely that the value is lower than the carrying value of that loan. Once the net collateral value has been determined, a charge-off is taken for the difference between the net collateral value and the carrying value of the loan.

Real Estate Acquired Through Foreclosure

We record foreclosed real estate assets at the fair value less estimated selling costs on their acquisition dates and at the lower of such initial amount or estimated fair value less estimated selling costs thereafter. We generally obtain certified external appraisals of real estate acquired through foreclosure and estimate fair value using those appraisals. Other valuation sources may be used, including broker price opinions, letters of intent, and executed sale agreements.

Table of Contents

Fair Value of All Financial Instruments

The carrying value and ~~estimated~~ fair value of all financial instruments are summarized in the following tables. The descriptions of the fair value calculations for AFS securities, LHFS, MSRs, IRLCs, best efforts forward contracts, mandatory forward contracts, and impaired loans ~~and real estate acquired through foreclosure~~ are included in the discussions above.


	March 31, 2018
	Carrying		Fair Value
	Value		Level 1		Level 2		Level 3		Total
Assets:	(dollars in thousands)
Cash and cash equivalents	$	18,307	$	18,307	$	—	$	—	$	18,307
Certificates of deposit held for investment		8,780		8,780		—		—		8,780
AFS securities		12,011		1,975		10,036		—		12,011
HTM securities		49,911		5,025		44,001		—		49,026
LHFS		5,803		—		5,803		—		5,803
Loans receivable, net		661,743		—		—		668,451		668,451
Restricted stock investments		4,844		—		4,844		—		4,844
Accrued interest receivable		2,454		—		2,454		—		2,454
MSRs		499		—		—		499		499
IRLCs		184		—		—		184		184
Mandatory forward contracts		41		—		41		—		41
Best effort forward contracts		15		—		15		—		15
Liabilities:
Deposits		589,916		—		578,257		—		578,257
Accrued interest payable		416		—		416		—		416
Borrowings		96,500		—		89,198		—		89,198
Subordinated debentures		20,619		—		—		20,619		20,619


	December 31, 2017
	Carrying		Fair Value
	Value		Level 1		Level 2		Level 3		Total
Assets:	(dollars in thousands)
Cash and cash equivalents	$	21,853	$	21,853	$	—	$	—	$	21,853
Certificates of deposit held for investment		8,780		8,780		—		—		8,780
AFS securities		10,119		—		10,119		—		10,119
HTM securities		54,303		5,056		48,948		—		54,004
LHFS		4,530		—		4,530		—		4,530
Loans receivable, net		660,096		—		—		672,349		672,349
Restricted stock investments		4,489		—		4,489		—		4,489
Accrued interest receivable		2,640		—		2,640		—		2,640
MSRs		477		—		—		477		477
IRLCs		22		—		—		22		22
Mandatory forward contracts		13		—		13		—		13
Best effort forward contracts		3		—		3		—		3
Liabilities:
Deposits		602,228		—		594,659		—		594,659
Accrued interest payable		395		—		395		—		395
Borrowings		88,500		—		81,303		—		81,303
Subordinated debentures		20,169		—		—		20,619		20,619

March 31, 2017
Carrying Fair Value
Value Level 1 Level 2 Level 3 Total
Assets: (dollars in thousands)
Cash and cash equivalents $ 83,557 $ 83,557 $ - $ - $ 83,557
AFS securities 7,151 - 7,151 - 7,151
HTM securities 59,283 11,139 48,250 - 59,389
LHFS 2,755 - 2,755 - 2,755
Loans receivable 601,409 - - 598,174 598,174
Restricted stock investments 4,701 - 4,701 - 4,701
MSRs 546 - - 546 546
IRLCs 169 - 169 - 169
Mandatory forward contracts 2 - 2 - 2
Liabilities:
Deposits 593,762 - 594,288 - 594,288
Borrowings 93,500 - 90,000 - 90,000
Subordinated debentures 20,619 - - 20,619 20,619
Best effort forward contracts 26 - 26 - 26

December 31, 2016
Carrying Fair Value
Value Level 1 Level 2 Level 3 Total
Assets: (dollars in thousands)
Cash and cash equivalents $ 67,114 $ 67,114 $ - $ - $ 67,114
HTM securities 62,757 13,165 49,662 - 62,827
LHFS 10,307 - 10,313 - 10,313
Loans receivable 601,309 - - 602,953 602,953
Restricted stock investments 5,103 - 5,103 - 5,103
MSRs 557 - - 557 557
IRLCs 162 - 162 - 162
Mandatory forward contracts 153 - 153 - 153
Liabilities:
Deposits 571,946 - 572,556 - 572,556
Borrowings 103,500 - 97,961 - 97,961
Subordinated debentures 20,619 - - 20,619 20,619

~~Table of Contents~~

At March ~~31, 2017~~31,2018 and December 31, ~~2016,~~2017, the Bank had loan funding commitments of ~~$78.5~~$84.2 million and ~~$58.2~~$105.2 million, respectively, and standby letters of credit outstanding of ~~$3.7~~$3.4 million and ~~$4.0~~$3.5 million, respectively. The fair value of these commitments is nominal.

Table of Contents

Cash and Cash Equivalents

The carrying amount reported in the consolidated statements of financial condition for cash and cash equivalents approximate those assets’ fair values.

Certificates Held for Investment

The carrying amount reported in the consolidated statements of financial condition for Certificates of Deposit Held for Investment approximate those assets’ fair values.

HTM securities

The Company utilizes a third party source to determine the fair value of its securities. The methodology consists of pricing models based on asset class and includes available trade, bid, other market information, broker quotes, proprietary models, various databases, and trading desk quotes. U.S ~~Treasuary~~Treasury Securities are considered Level 1 and all of our other securities are considered Level 2.

Loans Receivable

~~The~~

As of March 31, 2018, the fair ~~values~~value of loans receivable ~~were~~was estimated using an exit price analysis, in accordance with current FASB guidance, contracted through a third party service provider. As of December 31, 2017, the fair value of loans receivable was estimated using discounted cash flow analyses, using market interest rates ~~currently being~~then offered for loans with similar terms to borrowers of similar credit quality. These rates were used for each aggregated category of ~~loans as reported on the Office of the Comptroller of the Currency Quarterly Report.~~

loans.

Restricted Stock Investments

The carrying value of restricted stock investments is a reasonable estimate of fair value as these investments do not have a readily available market.

Accrued Interest Receivable and Payable

The carrying amount of accrued interest receivable and accrued interest payable approximates fair value.

Deposits

The fair values disclosed for demand deposit accounts, savings accounts, and money market accounts are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amounts). Fair values for fixed-rate certificates of deposit are estimated using a discounted cash flow calculation that applies market interest rates currently being offered in the market on certificates to a schedule of aggregated expected monthly maturities on time deposits.

Borrowings

Long-term and short-term borrowings were segmented into categories with similar financial characteristics. Carrying values were discounted using a cash flow approach based on market rates.

Subordinated debentures

Current economic conditions have rendered the market for this liability inactive. As such, the Company is unable to determine a good estimate of fair value. Since the rate paid on the debentures held is lower than what would be required to secure an interest in the same debt at year end and we are unable to obtain a current fair value, ~~the Company has disclosed that~~we consider the carrying value ~~approximates~~of these instruments to approximate the fair value.

~~Limitations~~

Table of Contents

Limitations

Fair value estimates are made at a specific point in time, based on relevant market information and information about financial instruments. These estimates do not reflect any premium or discount that could result from a one-time sale of our total holdings of a particular financial instrument. Because no market exists for a significant portion of our financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and other factors. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision. Changes in assumptions could significantly affect estimates. The above information should not be interpreted as an estimate of the fair value of the Company since a fair value calculation is only provided for a limited portion of our assets and liabilities. Due to a wide range of valuation techniques and the degree of subjectivity used in making the estimates, comparisons between our disclosures and those of other companies may not be meaningful.

There were no transfers between any of Levels 1, 2, and 3 for the three months ended March 31, ~~2017~~2018 or ~~2016~~2017 or for the year ended December 31, ~~2016.~~2017.

Table of Contents

Note 10 - Subsequent Event

On April 2, 2018, the Company exercised its option to convert all 437,500 outstanding shares of Preferred Stock into shares of the Company’s common stock. The conversion ratio was one share of Preferred Stock for one share of common stock. As of April 2, 2018, the Preferred Stock was no longer deemed outstanding and all rights with respect to such stock ceased and terminated.

~~Item 2.~~

~~Management’s Discussion and Analysis of Financial Condition and Results of Operations~~

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

When used in this report, the terms “the Company,” “we,” “us,” and “our” refer to Severn Bancorp and, unless the context requires otherwise, its consolidated subsidiaries. The following discussion should be read and reviewed in conjunction with Management’s Discussion and Analysis of Financial Condition and Results of Operations set forth in Severn Bancorp’s Annual Report on Form ~~10-K~~10‑K for the year ended December 31, ~~2016.~~

2017.

The Company

The Company is a savings and loan holding company chartered as a corporation in the state of Maryland in 1990. It conducts business primarily through ~~two~~three subsidiaries, Severn Savings Bank, FSB (the “Bank”), Mid-Maryland Title Company, Inc. (the “Title Company”), and SBI Mortgage Company (“SBI”). ~~The Bank’s principal subsidiary Louis Hyatt, Inc. (“Hyatt Commercial”), conducts business as Hyatt Commercial, a commercial real estate brokerage and property management company.~~ SBI holds mortgages that do not meet the underwriting criteria of the Bank, and is the parent company of Crownsville Development Corporation (“Crownsville”), which is doing business as Annapolis Equity Group, ~~which~~and acquires real estate for syndication and investment purposes. The Title Company is a real estate settlement company that handles commercial and residential real estate settlements in Maryland. The Bank’s principal subsidiary Louis Hyatt, Inc. (“Hyatt Commercial”), conducts business as Hyatt Commercial, a commercial real estate brokerage and property management company. The Bank has five branches in Anne Arundel County, Maryland, which offer a full range of deposit products, and originate mortgages in its primary market of Anne Arundel County, Maryland and, to a lesser extent, in other parts of Maryland, Delaware, and Virginia.

As of March 31, 2018, we had 143 full-time equivalent employees.

Overview

The Company provides a wide range of personal and commercial banking services. Personal services include mortgage lending and various other lending services as well as deposit products such as personal Internet banking and online bill pay, checking accounts, individual retirement accounts, money market accounts, and savings and time deposit accounts. Commercial services include commercial secured and unsecured lending services as well as business Internet banking, corporate cash management services, and deposit services. The Company also provides ATMs, credit cards, debit cards, safe deposit boxes, and telephone banking, among other products and services.

We have experienced ~~a slightly~~an improved level of profitability for the three months ended March 31, ~~2017,~~2018, primarily due to the ~~payoff~~improved profitability of ~~$10.0 million~~our mortgage-banking operations as well as an improvement in ~~Federal Home Loan Bank~~our net interest margin. We recognized increased deposit service charges as a result of ~~Atlanta (“FHLB”) advances~~fees from medical-use cannabis deposit accounts and a reversal of the provision for loan losses. Management believes that, while conditions continue to improve and real estate values in the Company’s market area continue to stabilize, certain detrimental factors, including job losses, still exist for some customers. The interest rate spread between our cost of funds and what we earn on loans ~~has shrunk somewhat from 2016 levels~~realized lower income taxes due to ~~slightly rising interest rates and competition for new loans and deposits. We recorded no income~~a lower federal tax provision during the first quarter of 2016 as we maintained a valuation allowance against the full amount of our deferred tax assests at that time. During the latter part of 2016, we reversed the valuation allowance and recorded a tax provision for the first quarter of 2017.

rate in 2018.

The Company expects to experience similar market conditions during the remainder of ~~2017, as the national and local economies continue to improve and as the employment environment in our market improves.~~2018, provided interest rates do not increase rapidly. If interest rates increase rapidly, demand for ~~borrowing~~loans may decrease and our interest rate spread could decrease. We will continue to manage loan and deposit pricing against the risks of rising costs of our deposits and borrowings. Interest rates are outside of our control, so we must attempt to balance the pricing and duration of the loan portfolio against the risks of rising costs of our deposits and borrowings.

The continued success and attraction of Anne Arundel County, Maryland, and vicinity, will also be important to our ability to originate and grow mortgage loans and deposits, as will our continued focus on maintaining a low overhead.

If ~~the~~ volatility in the market and the economy ~~continues or worsens,~~occurs, our business, financial condition, results of operations, access to funds, and the price of our stock could be materially and adversely impacted.

Table of Contents

Critical Accounting Policies

Our significant accounting policies are set forth in Note 1 of the audited consolidated financial statements for the year ended December 31, ~~2016~~2017 which were included in our Annual Report on Form ~~10-K.~~10‑K. Of these significant accounting policies, we consider our policies regarding the valuation of investment securities, the Allowance for loan losses (“Allowance”), the valuation of real estate acquired through foreclosure, ~~the valuation of investment securities,~~ and the valuation of the net deferred tax asset to be our most critical accounting policies, due to the fact that these policies inherently have a greater reliance on the use of estimates, assumptions, and judgments and, as such, have a greater possibility of producing results that could be materially different than originally reported. Estimates, assumptions, and judgments are necessary when assets and liabilities are required to be recorded at fair value, when a decline in the value of an asset not carried onin the consolidated financial statements at fair value warrants an impairment write-down or valuation reserve to be established, or when an asset or liability needs to be recorded contingent upon a future event. Carrying assets and liabilities at fair value inherently results in more financial statement volatility. When applying accounting policies in such areas that are subjective in nature, management must use its best judgment to arrive at the carrying value of certain assets and liabilities. Below is a discussion of our critical accounting policies.

~~Table of Contents~~

Securities

We designate securities into one of three categories at the time of purchase. Debt securities that we have the intent and ability to hold to maturity are classified as held to maturity (“HTM”) and recorded at amortized cost. Debt and equity securities are classified as trading if bought and held principally for the purpose of sale in the near term. Trading securities are reported at estimated fair value, with unrealized gains and losses included in earnings. Debt securities not classified as HTM and debt ~~and equity~~ securities not classified as trading securities are considered available for sale (“AFS”) and are reported at estimated fair value, with unrealized gains and losses reported as a separate component of stockholders’ equity, net of tax effects, in accumulated other comprehensive loss.

AFS and HTM securities are evaluated periodically to determine whether a decline in their value is other than temporary. The term “other than temporary” is not intended to indicate a permanent decline in value. Rather, it means that the prospects for near-term recovery of value are not necessarily favorable, or that there is a lack of evidence to support fair values equal to, or greater than, the carrying value of the security.

The initial indications of other-than-temporary impairment (“OTTI”) for ~~both~~ debt ~~and equity~~ securities are a decline in the market value below the amount recorded for a security and the severity and duration of the decline. In determining whether an impairment is other than temporary, we consider the length of time and the extent to which the market value has been below cost, recent events specific to the issuer, including investment downgrades by rating agencies and economic conditions of its industry, our intent to sell the security, and if it is more likely than not that we will be required to sell the security before recovery of its amortized cost basis. We also consider the cause of the price decline (general level of interest rates and industry- and issuer-specific factors), the issuer’s financial condition, near-term prospects and current ability to make future payments in a timely manner, the issuer’s ability to service debt, and any change in agencies’ ratings at evaluation date from acquisition date and any likely imminent action. Once a decline in value is determined to be other than temporary, the security is segmented into credit- and noncredit-related components. Any impairment adjustment due to identified credit-related components is recorded as an adjustment to current period earnings, while noncredit-related fair value adjustments are recorded through accumulated other comprehensive loss. In situations where we intend to sell or it is more likely than not that we will be required to sell the security, the entire OTTI loss is recognized in earnings.

Allowance for Loan Losses

The Allowance is maintained at an amount that management believes will be adequate to absorb losses on existing loans that may become uncollectible, based on evaluations of the collectability of loans and prior loan loss experience. The evaluations take into consideration such factors as changes in the nature and volume of the loan portfolio, overall portfolio quality, review of specific problem loans, and current economic conditions that may affect the borrowers’ ability to pay. Determining the amount of the Allowance requires the use of estimates and assumptions. Actual results could differ significantly from those estimates.

Table of Contents

Future additions or ~~reduction~~reductions in the Allowance may be necessary based on changes in economic conditions, particularly in Anne Arundel County and the State of ~~Maryland.~~Maryland and our actual loss experience. In addition, various regulatory agencies, as an integral part of their examination process, periodically review the Bank’s Allowance. Such agencies may require the Bank to recognize additions to the Allowance based on their judgments about information available to them at the time of their examination.

The Allowance consists of specific and general components. The specific component relates to loans that are classified as impaired. When a real estate secured loan becomes impaired, a decision is made as to whether an updated certified appraisal of the real estate is necessary. This decision is based on various considerations, including the age of the most recent appraisal, the loan-to-value (“LTV”) ratio based on the original appraisal and the condition of the property. Appraised values are discounted, if appropriate, to arrive at the estimated selling price of the collateral, which is considered to be the estimated fair value. The discounts also include estimated costs to sell the property. For loans secured by collateral other than real estate, such as accounts receivable, inventory, and equipment, estimated fair values are determined based on the borrower’s financial statements, inventory reports, accounts receivable aging, or equipment appraisals or invoices. Indications of value from these sources are generally discounted based on the age of the financial information or the quality of the assets.

For such loans that are classified as impaired, an Allowance is established when the current fair value of the underlying collateral less its estimated disposal costs has not been finalized, but management determines that it is likely that the value is lower than the carrying value of that loan. Once the ~~net~~fair collateral value has been determined, a charge off is taken for the difference between the ~~net collateral~~fair value and the carrying value of the loan. For loans that are not solely collateral dependent, an Allowance is established when the present value of the expected future cash flows of the impaired loan is lower than the carrying value of that loan. The general component relates to loans that are classified as doubtful, substandard, or special mention that are not considered impaired, as well as nonclassified loans. The general reserve is based on historical loss experience adjusted for qualitative factors. ~~These qualitative factors include, but are not limited to:~~

~~Levels and trends in delinquencies and nonaccruals;~~

~~Inherent risk in the loan portfolio;~~

~~Trends in volume and terms of the loan;~~

~~Effects of any change in lending policies and procedures;~~

~~Experience, ability and depth of management;~~

~~National and local economic trends and conditions; and~~

~~Effect of any changes in concentration of credit.~~

A loan is considered impaired if it meets any of the following three criteria:

Loans that are 90 days or more in arrears (nonaccrual loans); or

Loans where, based on current information and events, it is probable that a borrower will be unable to pay all amounts due according to the contractual terms of the loan ~~agreement.~~agreement; or

Loans that are modified and qualify as troubled debt restructured loans (“TDR” or “TDRs”).

Loans that experience insignificant payment delays and payment shortfalls may not be classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed.

The general component relates to loans that are classified as substandard, or special mention that are not considered impaired, as well as nonclassified loans. The general reserve is based on historical loss experience adjusted for qualitative factors. These qualitative factors include, but are not limited to:

Levels and trends in delinquencies and nonaccruals;

Inherent risk in the loan portfolio;

Trends in volume and terms of the loan;

Effects of any change in lending policies and procedures;

Experience, ability, and depth of management;

National and local economic trends and conditions;

Effect of any changes in concentration of credit; and

Industry conditions.

We assign risk ratings to the loans in our portfolio. These credit quality risk ratings include regulatory classifications of special mention, substandard, doubtful, and loss. Loans classified special mention have potential weaknesses that deserve management’s close attention. If uncorrected, the potential weaknesses may result in deterioration of the repayment prospects. Loans classified substandard have a well-defined weakness or weaknesses that jeopardize the liquidation of the

Table of Contents

debt. They include loans that are inadequately protected by the current sound net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans classified doubtful have all the weaknesses inherent in loans classified substandard with the added characteristic that collection or liquidation in full, on the basis of current conditions and facts, is highly improbable. Loans classified as a loss are considered uncollectible and are charged to the Allowance. Loans not classified are rated pass.

~~Loans that experience insignificant payment delays and payment shortfalls generally are~~

With respect to all loan segments, we do not ~~classified as impaired. Management determines the significance~~charge off a loan, or a portion of ~~payment delays and payment shortfalls on~~ a ~~case-by-case basis, taking into consideration all of circumstances surrounding the~~ loan, ~~and the borrower, including the length~~until one of the ~~delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed.~~following conditions have been met:

The property collateralizing the loan has been foreclosed upon. At the time of foreclosure, a charge-off is recorded for the difference between the recorded amount of the loan and the net value of the underlying collateral;

The collateral valuation on a collateral dependent impaired loan is less than the recorded balance. The loan is charged off for accounting purposes by the amount of the difference between the recorded balance and collateral value.

Real Estate Acquired Through Foreclosure

Real estate acquired through or in the process of foreclosure is recorded at fair value less estimated disposal costs. Management periodically evaluates the recoverability of the carrying value of the real estate acquired through foreclosure using estimates as described under “~~Allowance~~“Allowance for Loan ~~Losses~~” Losses” above. In the event of a subsequent change in fair value, the carrying amount is adjusted to the lesser of the new fair value, less disposal costs, or the carrying value recorded at acquisition. The amount of the change is charged or credited to ~~other~~noninterest expense. Expenses on real estate acquired through foreclosure incurred prior to the disposition of the property, such as maintenance, insurance and taxes, and physical security, are charged to expense. Material expenses that improve the property to its best use are capitalized to the property. If a foreclosed property is sold for more or less than the carrying value, a gain or ~~losses~~loss is recognized upon the sale of the property.

Deferred Income Taxes

Deferred income taxes are recognized for temporary differences between the financial reporting basis and income tax basis of assets and liabilities based on enacted tax rates expected to be in effect when such amounts are realized or settled. Deferred tax assets are recognized only to the extent that it is more likely than not that such amount will be realized based on consideration of available evidence.

The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. To the extent that current available evidence about the future raises doubt about the likelihood of a deferred tax asset being realized, a valuation allowance is established. We recognizes a tax position as a benefit only if it “more likely than not” that the tax position would be sustained in a tax examination, with a tax examination presumed to occur. For tax positions not meeting the “more likely than not” test, no tax benefit is recorded. The judgment about the level of future taxable income is inherently subjective and is reviewed on a continual basis as regulatory and business factors change.

Results of Operations

Net Income

Net income increased by ~~$18,000,~~$960,000, or ~~2.0%~~103.8%, to $1.9 million for the three months ended March 31, 2018, compared to $925,000 for the ~~first quarter of 2017, compared to $907,000 for the first quarter of 2016.~~three months ended March 31, 2017. Basic and diluted income per share ~~increased to $0.06~~were $0.15 for the ~~first quarter~~three months

Table of ~~2017~~Contents

ended March 31, 2018 compared to ~~$0.03~~$0.07 for the ~~first quarter of 2016.~~three months ended March 31, 2017. The ~~primary contributors to the~~ increase in net income ~~were~~reflected improved net interest income and ~~a reduced loan loss provision,~~noninterest income, partially offset by an increased ~~income tax provision.~~

~~Table of Contents~~

noninterest expense and provision for loan losses.

Net Interest Income

Net interest income, which is interest earned net of interest expense, increased by ~~$351,000,~~$1.4 million, or ~~6.7%~~25.0%, to $7.0 million for the three months ended March 31, 2018, compared to $5.6 million for the three months ended March 31, 2017. Our net interest margin increased from 3.09% for the first quarter of 2017 to 3.66% for the first quarter of 2018. Our net interest spread increased from 2.88% for the first quarter of 2017 to 3.46% for the first quarter of 2018.

Interest Income

Interest income increased by $1.3 million, or 17.5%, to $8.9 million for the three months ended March 31, 2018, compared to $7.6 million for the three months ended March 31, 2017. Average interest-earning assets increased from $732.3 million for the first quarter of 2017 ~~compared~~ to ~~$5.2~~$773.9 million for the first quarter of ~~2016. The increase~~2018, due primarily to growth in ~~net interest income was primarily due to a decrease in the~~ average balance of interest-bearing liabilities and an increase in the average balance of interest-earning assets. Our net interest margin increased slightly from 3.08% in the first quarter of 2016 to 3.09% in the first quarter of 2017.

~~Interest Income~~

Interest income increased by $53,000, or 0.7% to $7.6 million for the first quarter of 2017, compared to $7.5 million for the first quarter of 2016. Average interest-earning assets increased from $682.6 million in the first quarter of 2016 to $732.3 million in the first quarter of 2017. loans outstanding.Average loans outstanding increased by ~~$20.0 million due~~$60.2 milliondue to increased ~~originations.~~originations in all loan categories. The average yield on loans held for investment increased from 4.72% for the three months ended March 31, 2017 to 5.06% for the three months ended March 31, 2018 as a result of the increased interest rate environment. Average HTM securities decreased by ~~$14.5 million due~~$8.2 milliondue to security maturities and repayments from mortgage-backed securities. The proceeds were used to fund the purchase of AFS securities, the average balance of which increased $7.9 million during the three months ended March 31, 2018, and, along with other available funds, the ~~purchase of certificates of deposit, which contributed to the~~ increase in ~~average other interest-earning assets.~~

loan originations.

Interest Expense

Interest expense decreased by ~~$298,000,~~$78,000, or ~~13.1%~~4.0%, to $1.9 million for the three months ended March 31, 2018, compared to $2.0 million for the three months ended March 31, 2017. The decrease was primarily due to a decrease in the average rate paid on borrowings from 3.35% for the first quarter of 2017 ~~compared~~ to ~~$2.3 million~~2.63% for the first quarter of ~~2016. The decrease was primarily due to both the decreased~~2018. Additionally, average ~~balance and decreased average rate in our borrowings. Average~~ borrowings decreased ~~$18.6~~by $3.2 million ~~from the first quarter of 2016 and the rate paid on borrowings decreased from 3.73%~~to $117.4 million for the ~~first quarter of 2016~~three months ended March 31, 2018 compared to ~~3.35%~~$120.6 million for the ~~first quarter~~same period of 2017. WeDuring the latter part of 2017, we paid off ~~$3.5 million~~higher-costing Federal Home Loan Bank of ~~8.0% subordinated debentures in the later part of 2016 as well as $10.0 million FHLB~~Atlanta (“FHLB”) advances ~~in 2017.~~and replaced them with lower-costing advances.

Table of Contents

The following table sets forth, for the periods indicated, information regarding the average balances of interest-earning assets and interest-bearing liabilities and the resulting yields on average interest-earning assets and average rates paid on average interest-bearing liabilities. Average balances are also provided for noninterest-earning assets and noninterest-bearing liabilities.


																		Three Months Ended March 31,
		Three Months Ended March 31,																2018						2017
		2017								2016								Average				Yield/		Average				Yield/
		Average Balance (1)			Interest (2)		Yield/ Rate (4)			Average Balance (1)			Interest (2)		Yield/ Rate (4)			Balance (1)		Interest (2)		Rate (4)		Balance (1)		Interest (2)		Rate (4)
ASSETS		(dollars in thousands)																(dollars in thousands)
Loans		$	608,417		$	7,081		4.72	%	$	588,443		$	7,020		4.80	%	$	668,615	$	8,335	5.06	%	$	608,417	$	7,081	4.72	%
Loans held for sale (“LHFS”)			4,416			50		4.59	%		8,196			87		4.27	%
Loans held for sale ("LHFS")																			3,421		36	4.27	%		4,416		50	4.59	%
AFS securities			3,671			15		1.66	%		-			-		-			11,597		51	1.78	%		3,671		15	1.66	%
HTM securities			60,762			254		1.70	%		75,218			311		1.66	%		52,586		269	2.07	%		60,762		254	1.70	%
Other interest-earning assets (3)			50,297			97		0.78	%		4,984			20		1.61	%		32,852		126	1.56	%		50,297		97	0.78	%
Restricted stock investments,at cost			4,784			60		5.09	%		5,795			66		4.58	%
Restricted stock investments, at cost																			4,847		60	5.02	%		4,784		60	5.09	%
Total interest-earning assets			732,347			7,557		4.18	%		682,636			7,504		4.42	%		773,918		8,877	4.65	%		732,347		7,557	4.18	%
Allowance for loan losses			(9,000	)							(8,717	)
Allowance																			(8,141)						(9,000)
Cash and other noninterest-earning assets			65,926								87,713								43,233						65,926
Total assets		$	789,273			7,557				$	761,632			7,504				$	809,010		8,877			$	789,273		7,557

LIABILITIES AND STOCKHOLDERS’ EQUITY
LIABILITIES AND STOCKHOLDERS' EQUITY
Interest-bearing deposits:
Checking and savings		$	278,499			215		0.31	%	$	213,195			155		0.29	%	$	304,037		332	0.44	%	$	278,499		215	0.31	%
Certificates of deposit			217,455			760		1.42	%		278,290			824		1.19	%		222,508		801	1.46	%		217,455		760	1.42	%
Total interest-bearing deposits			495,954			975		0.80	%		491,485			979		0.80	%		526,545		1,133	0.87	%		495,954		975	0.80	%
Borrowings			120,563			996		3.35	%		139,119			1,290		3.73	%		117,352		760	2.63	%		120,563		996	3.35	%
Total interest-bearing liabilities			616,517			1,971		1.30	%		630,604			2,269		1.45	%		643,897		1,893	1.19	%		616,517		1,971	1.30	%
Noninterest-bearing deposit accounts			81,569								32,159
Noninterest-bearing deposits																			88,160						81,569
Other noninterest-bearing liabilities			2,716								13,931								2,103						2,716
Stockholders’ equity			88,471								84,938
Total liabilities and stockholders’ equity		$	789,273			1,971				$	761,632			2,269
Stockholders' equity																			74,850						88,471
Total liabilities and stockholders' equity																		$	809,010		1,893			$	789,273		1,971
Net interest income/net interest spread	Net interest income/net interest spread				$	5,586		2.88	%				$	5,235		2.97	%			$	6,984	3.46	%			$	5,586	2.88	%
Net interest margin								3.09	%							3.08	%					3.66	%					3.09	%

~~(1)~~

~~Nonaccrual loans are included in average loans.~~

(1)Nonaccrual loans are included in average loans.

(2)There are no tax equivalency adjustments.

(3)Other interest-earning assets include interest-earning deposits, federal funds sold, and certificates of deposit held for investment

(4)Annualized

~~(2)~~

~~There are no tax equivalency adjustments.~~

~~(3)~~

~~Other interest-earning assets include interest-earning deposits and federal funds sold~~

~~(4)~~

~~Annualized~~

Table of Contents

The “Rate/Volume Analysis” below indicates the changes in our net interest income as a result of changes in volume and rates. We maintain an asset and liability management policy designed to provide a proper balance between rate-sensitive assets and rate-sensitive liabilities to attempt to optimize interest margins while providing adequate liquidity for our anticipated needs. Changes in interest income and interest expense that result from variances in both volume and rates have been allocated to rate and volume changes in proportion to the absolute dollar amounts of the change in each.


	Three Months Ended March 31, 2018 vs. 2017
	Due to Variances in
	Rate		Volume		Total
Interest earned on:	(dollars in thousands)
Loans	$	524	$	730	$	1,254
LHFS		(3)		(11)		(14)
AFS securities		1		35		36
HTM Securities		183		(168)		15
Other interest-earning assets		224		(195)		29
Restricted stock investments, at cost		(3)		3		—
Total interest income		926		394		1,320

Interest paid on:
Interest-bearing deposits:
Checking and savings		96		21		117
Certificates of deposit		23		18		41
Total interest-bearing deposits		119		39		158
Borrowings		(210)		(26)		(236)
Total interest expense		(91)		13		(78)
Net interest income	$	1,017	$	381	$	1,398

Three Months Ended March 31, 2017 vs. 2016
Due to Variances in
Rate Volume Total
Interest earned on: (dollars in thousands)
Loans $ (611 ) $ 672 $ 61
LHFS 40 (77 ) (37 )
AFS securities - 15 15
HTM Securities 51 (108 ) (57 )
Other interest-earning assets (74 ) 151 77
Restricted stock investments, at cost 34 (40 ) (6 )
Total interest income (560 ) 613 53

Interest paid on:
Interest-bearing deposits:
Checking and savings 12 48 60
Certificates of deposit 657 (721 ) (64 )
Total interest-bearing deposits 669 (673 ) (4 )
Borrowings (748 ) 454 (294 )
Total interest expense (79 ) (219 ) (298 )
Net interest income $ (481 ) $ 832 $ 351

Provision for Loan Losses

~~The Company’s~~

Our loan portfolio is subject to varying degrees of credit risk and an ~~allowance for loan losses~~Allowance is maintained to absorb losses inherent in ~~its~~our loan portfolio. Credit risk includes, but is not limited to, the potential for borrower default and the failure of collateral to be worth what ~~the Company~~we determined it was worth at the time of the granting of the loan. We monitor loan delinquencies at least monthly. All loans that are delinquent and all loans within the various categories of our portfolio as a group are evaluated. Management, with the advice and recommendation of the Company’s Board of Directors, estimates an Allowance to be set aside for loan losses. Included in determining the calculation are such factors as historical losses for each loan portfolio, current market value of the loan’s underlying collateral, inherent risk contained within the portfolio after considering the state of the general economy, economic trends, consideration of particular risks inherent in different kinds of lending and consideration of known information that may affect loan collectability. ~~During the first quarter of 2017, as a result of our Allowance analysis, we determined that~~

We did not record a provision for loan losses during the three months ended March 31, 2018. We recorded a reversal of the provision for loan losses of $275,000 ~~was appropriate.~~

during the three months ended March 31, 2017. See additional information about the provision for loan losses under “Credit Risk Management and the Allowance” later in this Item.

Noninterest Income

Total noninterest income increased by ~~$108,000,~~$511,000, or ~~8.6%~~37.6%, to $1.9 million for the three months ended March 31, 2018, compared to $1.4 million for the ~~first quarter of~~three months ended March 31, 2017, ~~compared to $1.3 million for the first quarter of 2016,~~ primarily due to increased ~~real estate commissions~~mortgage-banking revenue, deposit service charges, and ~~management fees, partially offset by decreased mortgage-banking~~title company revenue. ~~Real estate commissions by Hyatt Commercial~~Mortgage-banking revenue increased ~~by $262,000,~~$60,000, or ~~222.0%~~11.2%, ~~to $380,000 for the first quarter of 2017, compared to $118,000 for the first quarter of 2016. The increase was~~ due to an ~~increase in commercial sales activity~~increased volume of loans originated in the first quarter of 2017. Real estate management fees increased by $29,000, or 17.6%, to $194,000 for the first quarter of 2017, compared to $165,000 for the first quarter of 2016, due primarily to a management fee rate increase in 2017. Mortgage banking revenue decreased $186,000, or 25.8%, to $535,000 for the first quarter of 2017, compared to $721,000 for the first quarter of 2016. This decrease in activity was the result of a decrease in loans booked through our Internet mortgage platform (“E-Home Finance”) in the first quarter of 20172018 compared to the first quarter of ~~2016.~~2017. In 2017, the decision was made to move away from the purchased lead model previously used and instead focus on internally generated leads. We are beginning to see increased origination volume from the switch in models. Deposit service charges increased $261,000 due primarily to fees associated with medical-use cannabis customer accounts. Other noninterest income includes $142,000 in revenue generated by the Title Company during the first quarter of 2018.

Table of Contents

Noninterest Expense

Total noninterest expenses increased ~~$97,000,~~$548,000, or ~~1.7%~~9.7%, to $6.2 million for the three months ended March 31, 2018, compared to $5.7 million for the first quarter of 2017, ~~compared to $5.6 million for the first quarter of 2016,~~ primarily due to increases in compensation and related ~~expenses and advertising expenses, partially offset by decreases in Federal Deposit Insurance Corporation (“FDIC”) assessments, occupancy, professional fees, online charges, and legal fees.~~expenses. Compensation and related expenses increased by ~~$121,000,~~$521,000, or ~~3.3%~~13.9%, to $4.3 million for the three months ended March 31, 2018, compared to $3.8 million for the ~~first quarter of 2017, compared to $3.6 million for the first quarter of 2016.~~three months ended March 31, 2017. This increase was primarily due to ~~severance~~annual salary increases, as well as increased commission expense that corresponds with our increased loan origination and mortgage-banking volume. Partially offsetting the increase in compensation and related expenses, ~~paid in~~mortgage leads purchased decreased $95,000 due to the ~~first quarter~~transition away from the purchased lead model.

Income Tax Provision

We recorded745,000 income tax provision on net income before income taxes of ~~2017. Net occupancy costs decreased by $116,000, or 25.7%, to $336,000~~$2.6 million for the ~~first quarter of 2017,~~three months ended March 31, 2018, compared to ~~$452,000~~a tax provision of $619,000 on net income before income taxes of $1.5 million for the ~~first quarter of 2016, primarily due~~three months ended March 31, 2017. The Tax Cuts and Jobs Act (“Tax Act”) was enacted on December 22, 2017, which lowered the corporate federal tax rate from 35% to ~~lower maintenance and utility expenses. Legal fees~~21% effective January 1, 2018. Among other things, the new law has significantly lowered our effective tax rate.

Financial Condition

Total assets decreased ~~by $102,000, or 78.5%,~~$3.7 million to ~~$28,000 for the first quarter of 2017,~~$801.1 million at March 31, 2018, compared to ~~$130,000 for the first quarter of 2016.~~$804.8 million at December 31, 2017. This decrease was primarily due to a higher level of legal activity during the first quarter of 2016 on certain foreclosures compared to the first quarter of 2017. During the first quarter of 2017, we reversed an over accrual of FDIC assessment expense due to a lower first quarter 2017 rate assessment that arose from the termination of the formal agreements with the Office of the Comptroller of the Currency (“OCC”)decreases in interest-bearing deposits in other banks and ~~the Federal Reserve Board (“FRB”)~~ in ~~2016. Professional fees decreased by $37,000,~~total securities. Loans increased $1.8 million, or ~~21.5%~~0.3%, to $135,000 for the first quarter of 2017, compared to $172,000 for the first quarter of 2016, primarily due to a decrease in fees incurred for consulting. Advertising increased $73,000, or 54.9%, to $206,000 for the first quarter of 2017, compared to $133,000 for the first quarter of 2016, primarily due to timing of marketing campaigns. During the first quarter of 2017, we received a refund of certain fees that were overbilled in late 2016. This refund caused online charges to decrease by $61,000, or 23.7%.

~~Income Tax Provision~~

~~We incurred $619,000 in income tax expense during the first quarter of 2017 compared to none in 2016 as we fully released our deferred tax asset valuation allowance in the latter part of 2016.~~

~~Financial Condition~~

~~Total assets increased $11.2 million to $798.7~~$669.9 million at March 31, ~~2017, compared to $787.5~~2018 from $668.2 million at December 31, ~~2016. Cash and cash equivalents increased by $16.4~~2017. Total deposits decreased $12.3 million, or ~~24.5%~~2.0%, to ~~$83.6~~$589.9 million at March 31, ~~2017,~~2018 compared to ~~$67.1~~$602.2 million at December 31, ~~2016. This increase was primarily due to management’s decision to increase liquid assets to preserve liquidity at March 31, 2017, compared to December 31, 2016. LHFS decreased $7.5~~2017. Total borrowings increased by $8.0 million, or ~~73.3%~~9.0%, to ~~$2.8~~$96.5 million at March 31, ~~2017,~~2018 compared to ~~$10.3~~$88.5 million at December 31, ~~2016. This decrease was primarily~~2017 due to ~~the timing of loans pending sale. Real estate acquired through foreclosure increased $270,000, or 27.7%, to $1.2~~an additional $8.0 million at March 31, 2017 compared to $973,000 at December 31, 2016. This increase was due to the addition of one property. Total deposits increased $21.8 million, or 3.8%, to $593.8 million at March 31, 2017 compared to $571.9 million at December 31, 2016. Long-term borrowings decreased by $10.0 million, or 9.7 %, to $93.5 million at March 31, 2017 compared to $103.5 million at December 31, 2016. These borrowings began to mature in ~~February, 2017.~~

short-term FHLB advances obtained in 2018.

Securities

We utilize the securities portfolio as part of our overall asset/liability management practices to enhance interest revenue while providing necessary liquidity for the funding of loan growth or deposit withdrawals. We continually monitor the credit risk associated with investments and diversify the risk in the securities portfolios. We held ~~$7.2~~$12.0 million and $10.1 million in securities classified as AFS as of March 31, ~~2017.~~2018 and December 31, 2017, respectively. We held ~~$59.3~~$49.9 million and ~~$62.8~~$54.3 million, respectively,, in securities classified as HTM as of March 31, ~~2017~~2018 and December 31, ~~2016.~~

~~Table of Contents~~

2017.

Changes in current market conditions, such as interest rates and the economic uncertainties in the mortgage, housing, and banking industries impact the securities market. Quarterly, we review each security in our ~~AFS~~ portfolio to determine the nature of any decline in value and evaluate if any impairment should be classified as OTTI. For the three months ended March 31, ~~2017,~~2018, we determined that no OTTI charges were ~~required during 2017.~~

required.

All of the AFS and HTM securities that are temporarily impaired as of March 31, ~~2017~~2018 are so due to declines in fair values resulting from changes in interest rates or ~~increased~~decreased credit/liquidity spreads compared to the time they were purchased. We have the intent to hold these securities to maturity (including those designated as AFS) and it is more likely than not that we will not be required to sell the securities before recovery of value. As such, management considers the impairments to be temporary.

~~Our AFS securities portfolio consists~~

Table of ~~United States of America (“U.S.”) government agency notes in the amount~~ ~~of $7.2 million at March~~ ~~31, 2017.~~Contents

Our ~~HTM~~ securities portfolio composition is as follows:


	AFS				HTM
	March 31, 2018		December 31, 2017		March 31, 2018		December 31, 2017
	(dollars in thousands)
U.S. Treasury securities	$	1,975	$	—	$	4,993	$	4,994
U.S. government agency notes		10,036		10,119		15,999		19,004
Mortgage-backed securities		—		—		28,919		30,305
	$	12,011	$	10,119	$	49,911	$	54,303

March 31, 2017 December 31, 2016
(dollars in thousands)
U.S. Treasury securities $ 10,996 $ 12,998
U.S. government agency notes 20,021 20,027
Mortgage-backed securities 28,266 29,732
$ 59,283 $ 62,757

LHFS

We originate residential mortgage loans for sale on the secondary market. At March 31, ~~2017,~~2018, such LHFS, which are carried at fair value, amounted to ~~$2.8~~$5.8 million at March 31, 2018 and $4.5 million at December 31, 2017, the majority of which are subject to purchase commitments from investors. ~~The~~ LHFS ~~balance at~~increased by $1.3 million, or 28.1%, compared to December 31, ~~2016 was $10.3 million and was recorded at lower-of-cost on market value (“LCM”).~~ ~~LHFS decreased by $7.5 million, or 73.3%, to $2.8 million at March 31,~~ 2017, ~~compared to $10.3 at December 31, 2016. This decrease was~~ primarily due to a higher origination volume and the timing of loans pending sale on the secondary market.

Loans

Our loan portfolio is expected to produce higher yields than investment securities and other interest-earning assets; the absolute volume and mix of loans and the volume and mix of loans as a percentage of total ~~earning~~interest-earning assets is an important determinant of our net interest margin.

The following table sets forth the composition of our loan ~~portfolio before unearned loan fees:~~portfolio:


	March 31, 2018				December 31, 2017
			Percent				Percent
	Amount		of Total		Amount		of Total
	(dollars in thousands)
Residential Mortgage	$	285,023	42.5	%	$	284,646	42.6	%
Commercial		39,015	5.8	%		37,356	5.5	%
Commercial real estate		230,336	34.4	%		236,302	35.4	%
Land acquisition, development, and construction ("ADC")		100,635	15.0	%		93,060	13.9	%
Home equity/2nds		13,853	2.1	%		15,703	2.4	%
Consumer		1,050	0.2	%		1,084	0.2	%
	$	669,912	100.0	%	$	668,151	100.0	%

March 31, 2017 December 31, 2016
Amount
Percent
of Total
Amount
Percent
of Total

(dollars in thousands)
Residential Mortgage $ 253,309 41.4 % $ 260,603 42.5 %
Commercial 16,695 2.7 % 16,811 2.7 %
Commercial real estate 190,961 31.2 % 195,710 31.9 %
Construction, land acquisition, and development 50,556 8.3 % 41,438 6.8 %
Land 49,159 8.0 % 48,664 7.9 %
Lines of credit 31,859 5.2 % 29,657 4.8 %
Home equity 18,022 2.9 % 19,129 3.1 %
Consumer 1,590 0.3 % 1,210 0.3 %
$ 612,151 100.0 % $ 613,222 100.0 %

Loans ~~(before unearned income) decreased~~increased by ~~$1.1~~$1.8 million, or ~~0.2%~~0.3%, to ~~$612.2~~$669.9 million at March 31, ~~2017,~~2018, compared to ~~$613.2~~$668.2 million at December 31, ~~2016.~~2017. This ~~decrease~~increase was ~~primarily~~ due to ~~decreased~~increased demand and originations of residential mortgages, commercial, and ~~commercial real estate loan demand.~~

~~Construction Loans~~

Construction loans are funded, at the request of the borrower, typically not more than once per month, based on the extent of work completed, and are monitored, throughout the life of the project, by independent professional construction inspectors and the Company’s commercial real estate lending department. Interest is advanced to the borrower, upon request, based upon the progress of the project toward completion. The amount of interest advanced is added to the total outstanding principal under the loan commitment. Should the project not progress as scheduled, the adequacy of the interest reserve necessary to carry the project through to completion is subject to close monitoring by management. Should the interest reserve be deemed to be inadequate, the borrower is required to fund the deficiency. Similarly, once a loan is fully funded, the borrower is required to fund all interest payments.

~~Table of Contents~~

Construction loans are reviewed for extensions upon expiration of the loan term. Provided the loan is performing in accordance with contractual terms, extensions may be granted to allow for the completion of the project, marketing or sales of completed units, or to provide for permanent financing. Extension terms generally do not exceed 12 to 18 months.

In general, our construction loans are used to finance improvements to commercial, industrial, or residential property. Repayment is typically derived from the sale of the property as a whole, the sale of smaller individual units, or by a take-out from a permanent mortgage. The term of the construction period generally does not exceed two years. Loan commitments are based on established construction budgets which represent an estimate of total costs to complete the proposed project including both hard (direct) costs (building materials, labor, etc.) and soft (indirect) costs (legal and architectural fees, etc.). In addition, project costs may include an appropriate level of interest reserves to carry the project through to completion. If established, such interest reserves are determined based on (i) a percentage of the committed loan amount, (ii) the loan term, and (iii) the applicable interest rate. Regardless of whether a loan contains an interest reserve, the total project cost statement serves as the basis for underwriting and determining which items will be funded by the loan and which items will be funded through borrower equity. The Company has not advanced additional interest reserves to keep a loan from becoming nonperforming.

We recognized $73,000 and $61,000 of interest income and capitalized interest from interest reserves during the three months ended March 31, 2017 and 2016, respectively. None of the loans where interest reserves were recorded as capitalized interest were nonperforming.

~~Extensions and Guarantees~~

We have experienced extension requests for commercial real estate and construction loans, some of which have related repayment guarantees. An extension may be granted to allow for the completion of the project, marketing, or sales of completed units, or to provide for permanent financing, and is based on a re-underwriting of the loan and management’s assessment of the borrower’s ability to perform according to the agreed-upon terms. Typically, at the time of an extension, borrowers are performing in accordance with contractual loan terms. Extension terms generally do not exceed 12 to 18 months and typically require the borrower to provide additional economic support in the form of partial repayment, additional collateral, or guarantees. In cases where the fair value of the collateral or the financial resources of the borrower are deemed insufficient to repay the loan, reliance may be placed on the support of a guarantee, if applicable. However, such guarantees are not relied on when evaluating a loan for impairment and never considered the sole source of repayment.

We evaluate the financial condition of guarantors based on the most current financial information available. Most often, such information takes the form of (i) personal financial statements of net worth, cash flow statements, and tax returns (for individual guarantors) and (ii) financial and operating statements, tax returns, and financial projections (for legal entity guarantors). Our evaluation is primarily focused on various key financial metrics, including net worth, leverage ratios, and liquidity. It is our policy to update such information annually, or more frequently as warranted, over the life of the loan.

While we do not specifically track the frequency with which we have pursued guarantor performance under a guarantee, our underwriting process, both at origination and upon extension, as applicable, includes an assessment of the guarantor’s reputation, creditworthiness, and willingness to perform. Historically, when we have found it necessary to seek performance under a guarantee, we have been able to effectively mitigate our losses. When a loan becomes impaired, repayment is sought from both the underlying collateral and the guarantor (as applicable). In the event that the guarantor is unwilling or unable to perform, a legal remedy is pursued.

ADC loans.

Credit Risk Management and the Allowance

Credit risk is the risk of loss arising from the inability of a borrower to meet his or her obligations and entails both general risks, which are inherent in the process of lending, and risks specific to individual borrowers. Our credit risk is mitigated through portfolio diversification, which limits exposure to any single customer, industry, or collateral type.

We manage credit risk by evaluating the risk profile of the borrower, repayment sources, the nature of the underlying collateral, and other support given current events, conditions, and expectations. We attempt to manage the risk characteristics of our loan portfolio through various control processes, such as credit evaluation of borrowers, establishment of lending limits, and application of lending procedures, including the holding of adequate collateral and the maintenance of compensating balances. However, we seek to rely primarily on the cash flow of our borrowers as the principal source of repayment. Although credit policies and evaluation processes are designed to minimize our risk, management recognizes that loan losses will occur and the amount of these losses will fluctuate depending on the risk characteristics of our loan portfolio, as well as general and regional economic conditions.

Table of Contents

Management has an established methodology to determine the adequacy of the Allowance that assesses the risks and losses inherent in the loan portfolio. Our Allowance methodology employs management’s assessment as to the level of future losses on existing loans based on our internal review of the loan portfolio, including an analysis of the borrowers’ current financial position, and the consideration of current and anticipated economic conditions and their potential effects on specific borrowers and/or lines of business. In determining our ability to collect certain loans, we also consider the fair value of any underlying collateral. In addition, we evaluate credit risk concentrations, including trends in large dollar exposures to related borrowers, industry and geographic concentrations, and economic and environmental factors. Our risk management practices are designed to ensure timely identification of changes in loan risk profiles; however, undetected losses may inherently exist within the loan portfolio. The assessment aspects involved in analyzing the quality of individual loans and assessing collateral values can also contribute to undetected, but probable, losses. For more detailed information about our Allowance methodology and risk rating system, see Note 34 to the Consolidated Financial Statements.

The following table summarizes the activity in our Allowance by portfolio ~~segment for the three months ended March 31:~~segment:


	Three Months Ended March 31,
	2018			2017
	(dollars in thousands)
Allowance, beginning of year	$	8,055		$	8,969
Charge-offs:
Residential mortgage		(323)			(499)
Commercial		—			—
Commercial real estate		—			—
ADC		(13)			—
Home equity/2nds		—			—
Consumer		—			—
Total charge-offs		(336)			(499)
Recoveries:
Residential mortgage		221			107
Commercial		—			27
Commercial real estate		211			—
ADC		—			—
Home equity/2nds		18			3
Consumer		—			—
Total recoveries		450			137
Net recoveries (charge offs)		114			(362)
Reversal of provision for loan losses		—			(275)
Allowance, end of period	$	8,169		$	8,332
Loans:
Period-end balance	$	669,912		$	609,741
Average balance during period		668,615			608,417
Allowance as a percentage of
period-end loan balance		1.22	%		1.37	%
Percent of average loans:
Reversal of provision for loan losses		—	%		(0.18)	%
Net recoveries (charge offs )		0.07	%		(0.24)	%

2017 2016
(dollars in thousands)
Allowance, beginning of period $ 8,969 $ 8,758
Charge-offs:
Residential mortgage (499 ) (140 )
Commercial - (17 )
Commercial real estate - (47 )
Construction, land acquisition, and development - -
Land - -
Lines of credit - -
Home equity - (28 )
Consumer -
Total charge-offs (499 ) (232 )
Recoveries:
Residential mortgage 107 82
Commercial 27 19
Commercial real estate - -
Construction, land acquisition, and development - -
Land - -
Lines of credit - 5
Home equity 3 1
Consumer - -
Total recoveries 137 107
Net charge offs (362 ) (125 )
Reversal of provision for loan losses (275 ) -
Allowance, end of period $ 8,332 $ 8,633
Loans (before unearned loan fees):
Period-end balance $ 612,151 $ 604,011
Average balance during period 608,417 588,443
Allowance as a percentage of period-end loan balance 1.36 % 1.43 %
Percent of average loans (annualized):
Reversal of provision for loan losses (0.18 )% -
Net charge-offs 0.24 % 0.09 %

Table of Contents

The following table summarizes our allocation of the Allowance by loan segment:


	March 31, 2018						December 31, 2017
					Percent						Percent
					of Loans						of Loans
			Percent		to Total				Percent		to Total
	Amount		of Total		Loans		Amount		of Total		Loans
	(dollars in thousands)
Residential mortgage	$	3,301	40.4	%	42.5	%	$	3,099	38.5	%	42.6	%
Commercial		514	6.3	%	5.8	%		527	6.6	%	5.5	%
Commercial real estate		2,995	36.7	%	34.4	%		2,805	34.8	%	35.4	%
ADC		1,060	13.0	%	15.0	%		1,236	15.3	%	13.9	%
Home equity/2nds		297	3.6	%	2.1	%		386	4.8	%	2.4	%
Consumer		2	0.0	%	0.2	%		2	0.0	%	0.2	%
Total	$	8,169	100.0	%	100.0	%	$	8,055	100.0	%	100.0	%

March 31, 2017 December 31, 2016
Amount
Percent
of Total

Percent
of Loans
to Total
Loans
Amount
Percent
of Total

Percent
of Loans
to Total
Loans

(dollars in thousands)
Residential mortgage $ 3,789 45.5 % 41.4 % $ 3,833 42.7 % 42.5 %
Commercial 426 5.1 % 2.7 % 421 4.7 % 2.7 %
Commercial real estate 2,515 30.2 % 31.2 % 2,535 28.3 % 31.9 %
Construction, land acquisition, and development 387 4.6 % 8.3 % 527 5.9 % 6.8 %
Land 710 8.5 % 8.0 % 863 9.6 % 7.9 %
Lines of credit 47 0.6 % 5.2 % 57 0.6 % 4.8 %
Home equity 453 5.4 % 2.9 % 728 8.1 % 3.1 %
Consumer 5 0.1 % 0.3 % 5 0.1 % 0.3 %
Total $ 8,332 100.0 % 100.0 % $ 8,969 100.0 % 100.0 %

Based upon management’s evaluation, provisions are made to maintain the Allowance as a best estimate of inherent losses within the portfolio. The Allowance totaled ~~$8.3~~$8.2 million at March 31, ~~2017~~2018 and ~~$9.0~~$8.1 million at December 31, ~~2016.~~2017. Any changes in the Allowance from period to period reflect management’s ongoing application of its methodologies to establish the Allowance, which, for the three months ended March 31, ~~2017,~~ 2018, resulted in increased allocated Allowances for residential mortgage and commercial real estate loans, with the other categories resulting in decreased allocated ~~Allowances for all loan segments except for commercial and consumer.~~Allowances. The changes in the ~~Allowances~~Allowances for the respective loan segments were a function of the changes in the corresponding loan balances and asset quality.

~~During 2017, as a~~

As result of our Allowance analysis, ~~and overall improved asset quality,~~ we ~~released $275,000 from the Allowance. We recorded net~~ ~~charge-offs of $362,000 and $125,000~~did not record a provision, nor did we release any Allowance during the three months ended March 31, ~~2017~~2018. We recorded a $275,000 reversal of provision for losses for the three months ended March 31, 2017. We recorded net recoveries of $114,000 during the three months ended March 31, 2018 and ~~2016, respectively.~~net charge-offs of $362,000 during the three months ended March 31, 2017. During ~~2017,~~the three months ended March 31, 2018, annualized net recoveries as compared to average loans outstanding amounted to 0.07%, compared to annualized net charge-offs as compared to average loans outstanding ~~increased to~~of 0.24%~~, compared to 0.09%~~ during ~~2016.~~the first three months of 2017. The Allowance as a percentage of outstanding loans ~~decreased from 1.43%~~remained fairly stable at 1.22% as of March 31, 2018 and 1.21% as of December 31, ~~2016 to 1.36% as of March 31, 2017, reflecting the improvement in our overall asset quality.~~

2017.

Although management uses available information to establish the appropriate level of the Allowance, future additions or reductions to the Allowance may be necessary based on estimates that are susceptible to change as a result of changes in economic conditions, and other factors. As a result, our Allowance may not be sufficient to cover actual loan losses, and future provisions for loan losses could materially adversely affect our operating results. In addition, various regulatory agencies, as an integral part of their examination process, periodically review our Allowance and related methodology. Such agencies may require us to recognize adjustments to the Allowance based on their judgments about information available to them at the time of their examination. Management believes the Allowance is adequate as of March 31, ~~2017~~2018 and is sufficient to address the credit losses inherent in the current loan portfolio.

Nonperforming Assets (“NPAs”)

Given the volatility of the real estate market, it is very important for us to have current appraisals on our NPAs. Generally, we ~~annually~~ obtain appraisals on NPAs. annually. In addition, as part of our asset monitoring activities, we maintain a Loss Mitigation Committee that meets ~~once a month.~~monthly. During these Loss Mitigation Committee meetings, all NPAs and loan delinquencies are reviewed. We also produce an NPA report which is distributed monthly to senior management and is also discussed and reviewed at the Loss Mitigation Committee meetings. This report contains all relevant data on the NPAs, including the latest appraised value and valuation date. Accordingly, these reports identify which assets will require an updated appraisal. As a result, we have not experienced any internal delays in identifying which loans/credits require appraisals. With respect to the ordering process of the appraisals, we have not experienced any delays in turnaround time nor has this been an issue over the past three years. Furthermore, we have not had any delays in turnaround time or variances thereof in our specific loan operating markets.

Table of Contents

NPAs, expressed as a percentage of total assets, totaled ~~1.0%~~0.74% at March 31, ~~2017~~2018 and ~~1.4%~~0.76% at December 31, ~~2016.~~2017. The ratio of the Allowance to nonperforming loans was ~~125.3%~~143.3% at March 31, ~~2017~~ 2018 and ~~91.0%~~141.1% at December 31, ~~2016.~~ ~~The increase~~ ~~in this ratio from December 31, 2016 to March 31,~~ ~~2017 was a reflection of the decrease in nonperforming loans.~~

~~Table of Contents~~

2017.

The distribution of our NPAs is illustrated in the following table. We did not have any loans greater than 90 days past due and still accruing at March 31, ~~2017~~2018 and December 31, ~~2016.~~2017.


	March 31, 2018		December 31, 2017
Nonaccrual Loans:	(dollars in thousands)
Residential mortgage	$	3,619	$	3,891
Commercial		296		78
Commercial real estate		216		159
ADC		310		314
Home equity/2nds		1,260		1,268
Consumer		—		—
		5,701		5,710
Real Estate Acquired Through Foreclosure:
Residential mortgage		—		—
Commercial		—		—
Commercial real estate		90		187
ADC		147		216
Home equity/2nds		—		—
Consumer		—		—
		237		403
Total Nonperforming Assets	$	5,938	$	6,113

March 31, 2017 December 31, 2016
Nonaccrual Loans: (dollars in thousands)
Residential mortgage $ 3,938 $ 3,580
Commercial - 1
Commercial real estate 262 2,938
Construction, land acquisition, and development - -
Land 93 269
Lines of credit - 150
Home equity 2,355 2,914
Consumer - -
6,648 9,852

Real Estate Acquired Through Foreclosure:
Residential mortgage 188 393
Commercial - -
Commercial real estate 827 341
Construction, land acquisition, and development - -
Land 228 239
Lines of credit - -
Home equity - -
Consumer - -
1,243 973
Total Nonperforming Assets $ 7,891 $ 10,825

Nonaccrual loans amounted to ~~$6.6~~$5.7 million, or 0.85% of total loans, at both March 31, ~~2017~~2018 and ~~$9.9 million~~ at December 31, ~~2016.~~2017. We added ~~three~~$377,000 in loans ~~in the amount of $921,000~~ to nonaccrual status during ~~2017. Of~~ the ~~balance of nonaccrual loans at December~~three months ended March 31, ~~2016, $3.3 million were either returned to accrual status, charged off, or paid off.~~

2018.

Real estate acquired through foreclosure ~~increased $270,000~~decreased $166,000 compared to December 31, ~~2016, with decreases in all loan segments, with the exception of commercial real estate,~~2017 due to ~~resolution~~the sale of ~~the~~two properties ~~through foreclosure sales or buyouts. The increase in commercial real estate was primarily from one foreclosure in the amount of $515,000.~~

held at December 31, 2017.

The activity in our real estate acquired through foreclosure was as follows:


	Three Months Ended March 31,
	2018		2017
	(dollars in thousands)
Balance at beginning of year	$	403	$	973
Real estate acquired in satisfaction of loans		—		515
Write-downs and losses on real estate acquired through foreclosure		(44)		(40)
Proceeds from sales of real estate acquired through foreclosure		(122)		(205)
Balance at end of year	$	237	$	1,243

Three Months Ended March 31,
2017 2016
(dollars in thousands)
Balance at beginning of period $ 973 $ 1,744
Real estate acquired in satisfaction of loans 515 584
Write-downs and losses on real estate acquired through foreclosure (40 ) (13 )
Proceeds from sales of real estate acquired through foreclosure (205 ) (578 )
Balance at end of period $ 1,243 $ 1,737

TDRs

In situations where, for economic or legal reasons related to a borrower’s financial difficulties, management may grant a concession for other than an insignificant period of time to the borrower that would not otherwise be considered, the related loan is classified as a TDR.

Table of Contents

The composition of our TDRs is illustrated in the following table:


	March 31, 2018		December 31, 2017
Residential mortgage:	(dollars in thousands)
Nonaccrual	$	811	$	736
<90 days past due/current		10,692		11,631
Commercial real estate:
Nonaccrual		—		78
<90 days past due/current		1,848		1,862
ADC:
Nonaccrual		—		6
<90 days past due/current		136		137
Consumer:
Nonaccrual		—		—
<90 days past due/current		82		84
Totals:
Nonaccrual		811		820
<90 days past due/current		12,758		13,714
	$	13,569	$	14,534

March 31, 2017 December 31, 2016
Residential mortgage: (dollars in thousands)
Nonaccrual $ 2,566 $ 2,137
>= 90 days past due - -
<90 days past due/current 14,143 15,886
Commercial real estate:
Nonaccrual 210 249
>= 90 days past due - -
<90 days past due/current 1,901 1,914
Land:
Nonaccrual 146 6
>= 90 days past due - -
<90 days past due/current 28 170
Consumer
Nonaccrual - -
>= 90 days past due - -
<90 days past due/current 92 96
Totals
Nonaccrual 2,922 2,392
>= 90 days past due - -
<90 days past due/current 16,164 18,066
$ 19,086 $ 20,458

See additional information on TDRs in Note 34 to the Consolidated Financial Statements.

Deposits

~~Deposits~~ ~~were $593.8~~amounted to $589.9 million at March 31, ~~2017~~2018 and ~~$571.9~~$602.2 million at December 31, ~~2016. During the three months ended March 31, 2017, we~~ ~~experienced increases in checking~~ ~~accounts and savings accounts~~ due to new account openings and higher account balances. We obtained significant new noninterest-bearing deposits in the first quarter of 2017 through a campaign designed to attract deposits in certain local emerging markets.2017. The decrease in certificates of de~~posit~~deposit (“CDs”) was due to the payoff of regularly maturing CDs.

The deposit breakdown is as follows:


	March 31, 2018				December 31, 2017
			Percent				Percent
	Balance		of Total		Balance		of Total
	(dollars in thousands)
NOW	$	66,121	11.2	%	$	63,616	10.6	%
Money market		103,514	17.6	%		103,649	17.2	%
Savings		95,092	16.1	%		98,717	16.4	%
Certificates of deposit		251,519	42.6	%		263,413	43.7	%
Total interest-bearing deposits		516,246	87.5	%		529,395	87.9	%
Noninterest-bearing deposits		73,670	12.5	%		72,833	12.1	%
Total deposits	$	589,916	100.0	%	$	602,228	100.0	%

March 31, 2017 December 31, 2016
Balance
Percent
of Total
Balance
Percent
of Total

(dollars in thousands)
Checking and savings $ 247,546 41.69 % $ 239,985 41.96 %
Certificates of deposit 268,234 45.18 % 273,816 47.87 %
Total interest-bearing deposits 515,780 86.87 % 513,801 89.83 %
Noninterest-bearing deposits 77,982 13.13 % 58,145 10.17 %
Total deposits $ 593,762 100.00 % $ 571,946 100.00 %

Borrowings

Our borrowings consist of advances from the FHLB and a term loan from a commercial bank.

The FHLB advances are available under a specific collateral pledge and security agreement, which requires that we maintain collateral for all of our borrowings equal to 30% of total ~~assets~~. Ourassets. Our advances from the FHLB may be in the form of short-term or long-term obligations. Short-term advances have maturities for one year or less and may contain prepayment penalties. Long-term borrowings through the FHLB have original maturities up to 15 years and generally contain prepayment penalties.

At March 31, ~~2017,~~2018, our total ~~available~~ credit line with the FHLB was ~~$145.3~~$240.3 million. The Bank, from time to time, utilizes the line of credit when interest rates are more favorable than obtaining deposits from the ~~public~~.public. Our outstanding FHLB advance balance at March 31, ~~2017~~2018 and December 31, ~~2016~~2017 was ~~$90.0~~$93.0 million and ~~$100.0~~$85.0 million, respectively. ~~During the latter part~~

Table of ~~2016, we paid off $10.0 million in higher cost advances.~~Contents

On September 30, 2016, we entered into a loan agreement with a commercial bank whereby we borrowed ~~$3,500,000~~$3.5 million out of an available $7.5 million credit line for a term of 8 years. The unsecured note bears interest at a fixed rate of 4.25% for the first 36 months then, at the option of the Company, converts to either (1) floating rate of the Wall Street Journal Prime plus 50 basis points or (2) fixed rate at two hundred seventy five (275) basis points over the five year amortizing FHLB rate for the remaining five years. Repayment terms are monthly interest only payments for the first 36 months, then quarterly principal payments of $175,000 plus interest. The loan is subject to a prepayment penalty of 1% of the principal amount prepaid during the first 36 months. If we elect the 5 year fixed rate of 275 basis points over the FHLB rate (“FHLB Rate Period”), the loan will be subject to a prepayment penalty of 2% during the first and second years of the FHLB Rate Period and 1% of the principal repaid during the third, fourth, and fifth years of the FHLB Rate Period. We may make additional principal payments from internally generated funds of up to $875,000 per year during any fixed rate period without penalty. There is no prepayment penalty during any floating rate period.

~~Table of Contents~~

The following table sets forth information concerning the interest rates and maturity dates of the advances from the FHLB as of March 31, ~~2017:~~2018:


Principal
Amount (in thousands)		Rate	Maturity
$	15,000	2.58% to 3.43%	2018
	43,000	1.55% to 4.00%	2019
	25,000	1.75% to 1.92%	2020
	10,000	2.19%	2022
$	93,000

Principal
Amount (in thousands)
Rate Maturity
$ 60,000 2.85% to 4.05% 2017
15,000 2.58% to 3.43% 2018
15,000 4.00% 2019
$ 90,000

Subordinated Debentures

As of both March 31, 2018 and December 31, 2017, the Company had outstanding ~~$20.6~~$20.6 million in principal amount of Junior Subordinated Debt Securities, due in 2035 (the “2035 Debentures”). The 2035 Debentures were issued pursuant to an Indenture dated as of December 17, 2004 (the “2035 Indenture”) between the Company and Wells Fargo Bank, National Association as Trustee. The 2035 Debentures pay interest quarterly at a floating rate of interest of ~~3-month~~ 3‑month LIBOR plus 200 basis points, and mature on January 7, 2035. Payments of principal, interest, premium and other amounts under the 2035 Debentures are subordinated and junior in right of payment to the prior payment in full of all senior indebtedness of the Company, as defined in the 2035 Indenture. The 2035 Debentures became redeemable, in whole or in part, by the Company on January 7, 2010.

The 2035 Debentures were issued and sold to Severn Capital Trust I (the “Trust”), of which 100% of the common equity is owned by the Company. The Trust was formed for the purpose of issuing corporation-obligated mandatorily redeemable Capital Securities (“Capital Securities”) to third-party investors and using the proceeds from the sale of such Capital Securities to purchase the 2035 Debentures. The 2035 Debentures held by the Trust are the sole assets of the Trust. Distributions on the Capital Securities issued by the Trust are payable quarterly at a rate per annum equal to the interest rate being earned by the Trust on the 2035 Debentures. The Capital Securities are subject to mandatory redemption, in whole or in part, upon repayment of the 2035 Debentures. We have entered into an agreement which, taken collectively, fully and unconditionally guarantees the Capital Securities subject to the terms of the guarantee.

Under the terms of the 2035 Debenture, we are permitted to defer the payment of interest on the 2035 Debentures for up to 20 consecutive quarterly periods, provided that no event of default has occurred and is continuing. As of December 31, 2015, we had deferred the payment of fifteen quarters of interest and the cumulative amount of interest in arrears not paid, including interest on unpaid interest, was $1,863,000. During the second quarter of 2016, we paid all of the deferred interest and as of March 31, ~~2017,~~2018 we were current on all interest due on the 2035 Debenture.

Capital Resources

Total stockholders’ equity increased ~~$910,000~~$1.3 million to ~~$88.8~~$92.4 million at March 31, ~~2017~~2018 compared to ~~$87.9~~$91.1 million as of December 31, ~~2016.~~2017. The increase was principally athe result of 2018 net income, partially offset by dividends paid during the first quarter ~~2017 net income.~~of 2018.

Table of Contents

Series A Preferred Stock

On November 15, 2008, the Company completed a private placement offering consisting of a total of 70 units, at an offering price of $100,000 per unit, for gross proceeds of ~~$7,000,000.~~$7.0 million. Each unit consists of 6,250 shares of the Company’s Series A 8.0% Non-Cumulative Convertible Preferred Stock. ~~Dividends will not be paid on our~~On March 13, 2018, the Company notified holders of its Series A preferred stock that the Company had exercised its option to convert all 437,500 outstanding shares of Series A preferred stock for one share of common ~~stock in any quarter until the dividend on~~stock. The Company converted the Series A ~~Preferred Stock has been paid for such quarter; however, there is no requirement~~preferred stock on April 2, 2018. As of that ~~our Board of Directors declare any dividends on~~date, the Series A ~~Preferred Stock~~preferred stock was no longer deemed outstanding, and ~~any unpaid dividends are not cumulative.~~

~~Series B Preferred Stock~~

On November 21, 2008, we entered into an agreement with the United States Department of the Treasury (“Treasury”), pursuant to which we issued and sold (i) shares of our Series B Fixed Rate Cumulative Perpetual Preferred Stock (“Preferred Stock”) and (ii) a warrant (the “Warrant”) to purchase 556,976 shares of the Company’s common stock, par value $0.01 per share. As of December 31, 2016, the Company had redeemed all ~~outstanding shares of the Preferred Stock. At March 31, 2017 the Treasury continues to hold the Warrant.~~

~~Table of Contents~~

The Warrant has a 10-year term and is immediately exercisable at an exercise price of $6.30 per share of Common Stock. The exercise price and number of shares subject to the Warrant are both subject to anti-dilution adjustments. Pursuant to the Purchase Agreement, Treasury has agreed not to exercise voting powerrights with respect to ~~any shares of Common Stock issued upon exercise of the Warrant. The warrant expires November 11, 2018.~~

such stock have ceased and terminated.

Capital Adequacy

The Bank is subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possible additional discretionary, actions by the regulators that, if undertaken, could have a direct material effect on the Bank’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the Bank’s assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The Bank’s capital amounts and classifications are also subject to qualitative judgments by the regulators about components, ~~risk weightings,~~risk-weightings, and other factors. As of March 31, ~~2017~~2018 and December 31, ~~2016,~~2017, the Bank exceeded all capital adequacy requirements to which it is subject and meets the qualifications to be considered ~~“well-capitalized.~~“well capitalized.” See details of our capital ratios in Note 45 of the Consolidated Financial Statements.

Liquidity

Liquidity describes our ability to meet financial obligations, including lending commitments and contingencies, which arise during the normal course of business. Liquidity is primarily needed to meet the borrowing and deposit withdrawal requirements of our customers, to fund the operations of our mortgage-banking business, as well as to meet current and planned expenditures. These cash requirements are met on a daily basis through the inflow of deposit funds, the maintenance of short-term overnight investments, maturities and calls in our securities portfolio, and available lines of credit with the FHLB, which requires pledged collateral. Fluctuations in deposit and short-term borrowing balances may be influenced by the interest rates paid, general consumer confidence, and the overall economic environment. There can be no assurances that deposit withdrawals and loan fundings will not exceed all available sources of liquidity on a short-term basis. Such a situation would have an adverse effect on our ability to originate new loans and maintain reasonable loan and deposit interest rates, which would negatively impact earnings.

Our principal sources of liquidity are loan repayments, maturing investments, deposits, borrowed funds, and proceeds from loans sold on the secondary market. The levels of such sources are dependent on the Bank’s operating, financing, and investing activities at any given time. We consider core deposits stable funding sources and include all deposits, except time deposits of $100,000 or more. The Bank’s experience has been that a substantial portion of certificates of deposit renew at time of maturity and remain on deposit with the Bank. Additionally, loan payments, maturities, deposit growth, and earnings contribute to our flow of funds.

In addition to our ability to generate deposits, we have external sources of funds, which may be drawn upon when desired. The primary source of external liquidity is an available line of credit with the FHLB. The Bank’s total credit availability under the FHLB’s credit availability program was ~~$145.3~~$240.3 million at March 31, ~~2017,~~2018, of which ~~$90.0~~$93.0 million was outstanding.

We also have $7.5 million in credit availability with another financial institution, of which $3.5 million was outstanding at March 31, 2018.

The borrowing requirements of customers include commitments to extend credit and the unused portion of lines of credit (collectively “commitments”), which totaled ~~$78.5~~$84.2 million at March 31, ~~2017.~~2018. Historically, many of the commitments expire without being fully drawn; therefore, the total commitment amounts do not necessarily represent future cash requirements. ~~As of March 31, 2017, we had~~ ~~$1.2 million outstanding~~ ~~in mortgage loan commitments and~~ ~~$13.0 million in~~ ~~unadvanced construction commitments, which we~~We expect to fund these commitments from the sources of liquidity described above. ~~These amounts do not include undisbursed lines~~

Table of ~~credit, home equity lines of credit, and standby letters of credit, in the aggregate amount of~~ ~~$64.3~~ ~~million at March 31, 2017, which we anticipate we will be able to fund, if required, from these liquidity sources in the regular course of business.~~Contents

Customer withdrawals are also a principal use of liquidity, but are generally mitigated by growth in customer funding sources, such as deposits and short-term borrowings.

In addition to the foregoing, the payment of dividends is a use of cash, but is not expected to have a material effect on liquidity. As of March 31, ~~2017,~~2018, we had no material commitments for capital expenditures.

Our ability to acquire deposits or borrow could be impaired by factors that are not specific to us, such as a severe disruption of the financial markets or negative views and expectations about the prospects for the financial services industry as a whole. At March 31, ~~2017,~~2018, management considered the Company’s liquidity level to be sufficient for the purposes of meeting our cash flow requirements. We are not aware of any undisclosed known trends, demands, commitments, or uncertainties that are reasonably likely to result in material changes in our liquidity.

~~Table of Contents~~

We anticipate that our primary sources of liquidity over the next twelve months will be from loan repayments, maturing investments, deposit growth, and borrowed funds. We believe that these sources of liquidity will be sufficient for us to meet our liquidity needs over the next twelve months.

Off-Balance Sheet Arrangements and Derivatives

We enter into off-balance sheet arrangements in the normal course of business. These arrangements consist primarily of commitments to extend credit, lines of credit, and letters of credit. In addition, we have certain operating lease ~~obligations~~.

obligations.

Credit Commitments

Credit commitments are agreements to lend to a customer as long as there is no violation of any condition to the contract. Loan commitments generally have interest rates fixed at current market amounts, fixed expiration dates, and may require payment of a fee. Lines of credit generally have variable interest rates. Such lines do not represent future cash requirements because it is unlikely that all customers will draw upon their lines in full at any time. Letters of credit are commitments issued to guarantee the performance of a customer to a third party.

Our exposure to credit loss in the event of nonperformance by the borrower is the contract amount of the commitment. Loan commitments, lines of credit, and letters of credit are made on the same terms, including collateral, as outstanding loans. We are not aware of any accounting loss we would incur by funding our commitments.

See detailed information on credit commitments above under “Liquidity.”

Derivatives

We maintain and account for derivatives, in the form of interest-rate lock commitments (“IRLCs”) ,and mandatory ~~forward contracts, and best effort~~ forward contracts, in accordance with the Financial Accounting Standards Board guidance on accounting for derivative instruments and hedging activities. We recognize gains and losses on IRLCs, mandatory forward contracts, and best effort forward contracts on the loan pipeline through mortgage-banking revenue in the Consolidated Statements of Operations.

IRLCs on mortgage loans that we intend to sell in the secondary market are considered derivatives. We are exposed to price risk from the time a mortgage loan closes until the time the loan is sold. The period of time between issuance of a loan commitment and closing and sale of the loan generally ranges from 14 days to 60 days. For these IRLCs, we attempt to protect the Bank from changes in interest rates through the use of best efforts and mandatory forward contracts.

Table of Contents

Information pertaining to the carrying amounts of our derivative financial instruments follows:



	March 31, 2018				December 31, 2017
	Notional		Estimated		Notional		Estimated
	Amount		Fair Value		Amount		Fair Value
	(dollars in thousands)
Asset - IRLCs	$	9,050	$	184	$	1,144	$	22
Asset - Mandatory forward contracts		5,633		41		4,399		13

March 31, 2017 December 31, 2016

Notional
Amount

Estimated
Fair Value

Notional
Amount

Estimated
Fair Value

(dollars in thousands)
Asset - IRLCs $ 5,965 $ 169 $ 9,725 $ 162
Asset - Mandatory forward contracts 2,670 2 10,302 153
Liability - Best effort forward contracts 5,965 26 - -

Inflation

The consolidated financial statements and related consolidated financial data presented herein have been prepared in accordance with accounting principles generally accepted in the U.S. and practices within the banking industry which require the measurement of financial condition and operating results in terms of historical dollars, without considering the changes in the relative purchasing power of money over time due to inflation. As a financial institution, virtually all of our assets and liabilities are monetary in nature and interest rates have a more significant impact on our performance than the effects of general levels of inflation. A prolonged period of inflation could cause interest rates, wages, and other costs to increase and could adversely affect our results of operations unless mitigated by ~~increases~~a corresponding increase in our ~~revenues correspondingly.~~revenues. However, we believe that the impact of inflation on our operations was not material ~~for~~in the first quarter of ~~2017~~2018 or ~~2016.~~

~~Table of Contents~~

2017.

~~Item 3.~~

~~Quantitative and Qualitative Disclosures About Market Risk~~

Item 3. Quantitative and Qualitative Disclosures About Market Risk

The principal objective of the Company’s interest rate risk management is to evaluate the interest rate risk included in balance sheet accounts, determine the level of risks appropriate given our business strategy, operating environment, capital and liquidity requirements, and performance objectives, and manage the risk consistent with our interest rate risk management policy. Through this management, we seek to reduce the vulnerability of our operations to changes in interest rates. The Board of Directors of the Company is responsible for reviewing ~~assets/~~our asset/liability ~~policies~~policy and interest rate risk position. The Board of Directors reviews the interest rate risk position on a quarterly basis and, in connection with this review, evaluates the Company’s business activities and strategies, the effect of those strategies on the Company’s net interest margin and the effect that changes in interest rates will have on the loan portfolio. While continuous movement of interest rates is certain, the extent and timing of these movements is not always predictable. Any movement in interest rates has an effect on our profitability. We face the risk that rising interest rates could cause the cost of interest-bearing liabilities, such as deposits and borrowings, to rise faster than the yield on interest-earning assets, such as loans and investments. Our interest rate spread and interest rate margin also may be negatively impacted in a declining interest rate environment even though we generally borrow at short-term interest rates and lend at longer-term interest rates. This is because loans and other interest-earning assets may be prepaid and replaced with lower yielding assets before the supporting interest-bearing liabilities reprice downward. Our interest rate margin may also be negatively impacted in a flat or inverse-yield curve environment. Mortgage origination activity tends to increase when interest rates trend lower and decrease when interest rates rise.

Our primary strategy to control interest rate risk is to strive to balance our loan origination activities with the interest rate market. We attempt to maintain a substantial portion of our loan portfolio in short-term loans such as construction loans. This has proven to be an effective hedge against rapid increases in interest rates as the construction loan portfolio reprices rapidly.

The matching of maturity or repricing of interest-earning assets and interest-bearing liabilities may be analyzed by examining the extent to which these assets and liabilities are interest rate sensitive and by monitoring the Bank’s interest rate sensitivity gap. An interest-earning asset or interest-bearing liability is interest rate sensitive within a specific time period if it will mature or reprice within that time period. The difference between rate sensitive assets and rate sensitive liabilities represents the Bank’s interest sensitivity gap. At March 31, ~~2017,~~2018, we had a one-year cumulative ~~positive~~negative gap of ~~approximately $33.6~~$139.8 million.

Exposure to interest rate risk is actively monitored by management. The objective is to maintain a consistent level of profitability within acceptable risk tolerances across a broad range of potential interest rate environments. We use the ~~BankersGPS~~

Table of Contents

PROFITstar® model to monitor our exposure to interest rate risk, which calculates changes in the economic value of equity (“EVE”).

The following table represents our EVE atas of March 31, ~~2017:~~2018:


Change in Rates		Amount		$ Change		% Change
		(dollars in thousands)
+400	bp	$	167,503	$	(40,124)	(0.19)	%
+300	bp		179,862		(27,765)	(0.13)	%
+200	bp		190,517		(17,110)	(0.08)	%
+100	bp		199,717		(7,910)	(0.04)	%
0	bp		207,627
-100	bp		200,706		(6,921)	(0.03)	%
-200	bp		184,128		(23,499)	(0.11)	%

Change in Rates Amount $ Change % Change
(dollars in thousands)
+400bp $ 100,725 $ (3,386 ) -3.25 %
+300bp 101,139 (2,972 ) -2.85 %
+200bp 101,837 (2,274 ) -2.18 %
+100bp 102,839 (1,272 ) -1.22 %
0bp 104,111
-100bp 105,680 1,569 1.51 %
-200bp 109,086 4,975 4.78 %
-300bp 112,183 8,072 7.75 %
-400bp 118,237 14,126 13.57 %

The preceding income simulation analysis does not represent a forecast of actual results and should not be relied upon as being indicative of expected operating results. These hypothetical estimates are based upon numerous assumptions, which are subject to change, including: the nature and timing of interest rate levels including the yield curve shape, prepayments on loans and securities, deposit decay rates, pricing decisions on loans and deposits, reinvestment/replacement of asset and liability cash flows, and others. Also, as market conditions vary, prepayment/refinancing levels, the varying impact of interest rate changes on caps and floors embedded in adjustable-rate loans, early withdrawal of deposits, changes in product preferences, and other internal/external variables will likely deviate from those assumed.

~~Item 4.~~

~~Controls and Procedures~~

Item 4. Controls and Procedures

The Company’s management, under the supervision and with the participation of the Company’s Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”), evaluated, as of the last day of the period covered by this report, the effectiveness of the design and operation of the Company’s disclosure controls and procedures, as defined in Rule ~~13a-15~~13a‑15 under the Securities Exchange Act of 1934. Based on that evaluation, the ~~Chief Executive Officer~~CEO and ~~Chief Financial Officer~~CFO concluded that the Company’s disclosure controls and procedures were effective. There were no changes in the Company’s internal controls over financial reporting (as defined in Rule ~~13a-15~~13a‑15 under the Securities Act of 1934) during the three months ended March 31, ~~2017~~2018 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

~~Table of Contents~~

PART II – OTHER INFORMATION

~~Item 1.~~

~~Legal Proceedings~~

Item 1. Legal Proceedings

In the normal course of business, we are party to litigation arising from the banking, financial, and other activities we conduct. Management, after consultation with legal counsel, does not anticipate that the ultimate liability, if any, arising from these matters will have a material effect on the Company’s financial condition, operating results, or ~~liquidity.~~

~~Item 1A.~~

~~Risk Factors~~

liquidity as of March 31, 2018.

Item 1A. Risk Factors

The risks and uncertainties to which our financial condition and operations are subject are discussed in detail in Item 1A of Part I of the Annual Report on Form ~~10-K~~10‑K of Severn Bancorp for the year ended December 31, ~~2016.~~2017. There has been no material change in our risk factors since the filing of our December 31, 2017 Annual Report on Form 10‑K.

~~Item 2.~~

~~Unregistered Sales of Equity Securities and Use of Proceeds~~

Table of Contents

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

None.

~~Item 3.~~

~~Defaults Upon Senior Securities~~

Item 3. Defaults Upon Senior Securities

None.

~~Item 4.~~

~~Mine Safety Disclosures~~

Item 4. Mine Safety Disclosures

Not applicable.

~~Item 5.~~

~~Other Information~~

Item 5. Other Information

None.

Item 6. Exhibits

~~Item 6.~~

~~Exhibits~~

Exhibit No.		Description
31.1
~~31.1~~		Certification of Chief Executive Officer pursuant to Section 302 of Sarbanes-Oxley Act of 2002

31.2		Certification of Chief Financial Officer pursuant to Section 302 of Sarbanes-Oxley Act of 2002

32		Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

101		The following financial statements from the Severn Bancorp, Inc. Quarterly Report on Form ~~10-Q~~10‑Q as of March 31, ~~2017~~2018 and for the three months ended March 31, ~~2017,~~2018, formatted in XBRL (Extensible Business Reporting Language): (i) the Consolidated Statements of Financial Condition; (ii) the Consolidated Statements of Operations; (iii) the Consolidated Statements of Accumulated Comprehensive ~~Loss;~~Income; (iv) the Consolidated Statements of ~~Stockholder’s Equity:~~Changes in Stockholders’ Equity; (v) the Consolidated Statements of Cash Flows; and (vi) the Notes to Consolidated Financial ~~Statements~~Statements.

Table of Contents

~~SIGNATURES~~EXHIBIT INDEX

Exhibit No.		Description
31.1		Certification of Chief Executive Officer pursuant to Section 302 of Sarbanes-Oxley Act of 2002

31.2		Certification of Chief Financial Officer pursuant to Section 302 of Sarbanes-Oxley Act of 2002

32		Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

101		The following financial statements from the Severn Bancorp, Inc. Quarterly Report on Form 10‑Q as of March 31, 2018 and for the three months ended March 31, 2018, formatted in XBRL (Extensible Business Reporting Language): (i) the Consolidated Statements of Financial Condition; (ii) the Consolidated Statements of Operations; (iii) the Consolidated Statements of Accumulated Comprehensive Income; (iv) the Consolidated Statements of Changes in Stockholders’ Equity; (v) the Consolidated Statements of Cash Flows; and (vi) the Notes to Consolidated Financial Statements.

Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this Report to be signed on its behalf by the undersigned thereunto duly authorized.


	SEVERN BANCORP, INC.

May 15, ~~2017~~ 2018	/s/ Alan J. Hyatt
	Alan J. Hyatt, Chairman of the Board, President and Chief Executive Officer
	(Principal Executive Officer)

May 15, ~~2017~~ 2018	/s/ Paul B. Susie
	Paul B. Susie, Executive Vice President, Chief Financial Officer
	(Principal Financial and Accounting Officer)

~~Table of Contents~~

~~EXHIBIT INDEX~~

~~Exhibit No.~~	~~Description~~

~~31.1~~	~~Certification of Chief Executive Officer pursuant to Section 302 of Sarbanes-Oxley Act of 2002~~

~~31.2~~	~~Certification of Chief Financial Officer pursuant to Section 302 of Sarbanes-Oxley Act of 2002~~

32	~~Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002~~

~~101~~	The following financial statements from the Severn Bancorp, Inc. Quarterly Report on Form 10-Q as of March 31, 2017 and for the three months ended March 31, 2017, formatted in XBRL (Extensible Business Reporting Language): (i) the Consolidated Statements of Financial Condition; (ii) the Consolidated Statements of Operations; (iii) the Consolidated Statements of Accumulated Comprehensive Loss; (iv) the Consolidated Statements of Stockholder’s Equity: (v) the Consolidated Statements of Cash Flows; and (vi) the Notes to Consolidated Financial Statements.

~~Maryland~~		~~52-1726127~~
Maryland	52‑1726127
(State or other jurisdiction of incorporation or organization)		(I.R.S. employer identification no.)


Large accelerated filer ☐		Accelerated filer ☐

Non- accelerated filer ☐ (Do not check if a smaller reporting company)		Smaller reporting company ☑

Emerging growth company ☐


	Three Months Ended March 31,
	2018		2017
	(unaudited)
Net income	$	1,885	$	925
Other comprehensive loss items:
Unrealized holding losses on available-for-sale securities arising during the period (net of tax benefit of $19 and $9 in 2018 and 2017)		(54)		(15)
Total other comprehensive loss		(54)		(15)
Total comprehensive income	$	1,831	$	910

	Three Months Ended March 31, 2017 (unaudited)
	Number of Shares of Preferred Stock		Number of Shares of Common Stock		Preferred Stock		Common Stock		Additional Paid-In Capital		Retained Earnings			Accumulated Comprehensive Loss			Total Stockholders’ Equity
Balance at January 1, 2017		437,500		12,123,179	$	4	$	121	$	63,960	$	23,845		$	-		$	87,930
Net income		-		-		-		-		-		925			-			925
Stock-based compensation		-		-		-		-		53		-			-			53
Dividend declared on Series A preferred stock		-		-		-		-		-		(70	)		-			(70	)
Amortization of discount on Series B preferred stock		-		-		-		-		68		(68	)		-			-
Options exercised		-		5,025		-		-		17		-			-			17
Other comprehensive loss		-		-		-		-		-		-			(15	)		(15	)
Balance at March 31, 2017		437,500		12,128,204	$	4	$	121	$	64,098	$	24,632		$	(15	)	$	88,840

	Three Months Ended March 31, 2016 (unaudited)
	Number of Shares of Preferred Stock		Number of Shares of Common Stock		Preferred Stock		Common Stock		Additional Paid-In Capital		Retained Earnings			Accumulated Comprehensive Income		Total Stockholders’ Equity
Balance at January 1, 2016		460,893		10,088,879	$	4	$	101	$	76,335	$	10,016		$	-	$	86,456
Net income		-		-		-		-		-		907			-		907
Stock-based compensation		-		-		-		-		48		-			-		48
Dividend declared on Series B preferred stock		-		-		-		-		-		(526	)		-		(526	)
Amortization of discount on Series B preferred stock		-		-		-		-		68		(68	)		-		-
Balance at March 31, 2016		460,893		10,088,879	$	4	$	101	$	76,451	$	10,329		$	-	$	86,885


		Page
PART I – FINANCIAL INFORMATION		~~Page~~

Item 1.	Financial Statements

	Consolidated Statements of Financial Condition as of March 31, ~~2017~~2018 (unaudited) and December 31, ~~2016~~2017	1

	Consolidated Statements of Operations for the Three Months Ended March 31, 2018 and 2017 ~~and 2016~~ (unaudited)	2

	Consolidated Statements of Comprehensive Income for the Three Months Ended March 31, 2018 and 2017 ~~and 2016~~ (unaudited)	3

	Consolidated Statements of Changes in Stockholders’ Equity for the Three Months Ended March 31, 2018 and 2017 ~~and 2016~~ (unaudited)	4

	Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2018 and 2017 ~~and 2016~~ (unaudited)	5

	Notes to Consolidated Financial Statements (unaudited)	6

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	27 29

Item 3.	Quantitative and Qualitative Disclosures About Market Risk	43 45

Item 4.	Controls and Procedures	43 46


PART II – OTHER INFORMATION

Item 1.	Legal Proceedings	44 46

Item 1A.	Risk Factors	44 46

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	44 47

Item 3.	Defaults Upon Senior Securities	44 47

Item 4.	Mine Safety Disclosures	44 47

Item 5.	Other Information	44 47

Item 6.	Exhibits	~~Exhibits~~	4447

~~SIGNATURES~~		45

EXHIBIT INDEX		46 48

SIGNATURES		49

	March 31, 2017			December 31, 2016
ASSETS	(unaudited)
Cash and due from banks	$	19,782		$	39,396
Federal funds sold and interest-earning deposits in other banks		63,775			27,718
Cash and cash equivalents		83,557			67,114
Securities available for sale, at fair value		7,151			-
Securities held to maturity (fair value of $59,389 at March 31, 2017 and $62,827 at December 31, 2016)		59,283			62,757
Loans held for sale, at fair value		2,755			10,307
Loans receivable		609,741			610,278
Allowance for loan losses		(8,332	)		(8,969	)
Loans, net		601,409			601,309
Real estate acquired through foreclosure		1,243			973
Restricted stock investments		4,701			5,103
Premises and equipment, net		23,792			24,030
Accrued interest receivable		2,262			2,249
Deferred income taxes		9,473			10,081
Other assets		3,114			3,562
Total assets	$	798,740		$	787,485

LIABILITIES AND STOCKHOLDERS’ EQUITY
Liabilities:
Deposits:
Noninterest bearing	$	77,982		$	58,145
Interest-bearing		515,780			513,801
Total deposits		593,762			571,946
Long-term borrowings		93,500			103,500
Subordinated debentures		20,619			20,619
Accrued expenses and other liabilities		2,019			3,490
Total liabilities		709,900			699,555

Stockholders’ Equity:
Preferred stock, $0.01 par value, 1,000,000 shares authorized:
Preferred stock series “A,” 437,500 shares issued and outstanding and $3,500 liquidation preference at both March 31, 2017 and December 31, 2016		4			4
Common stock, $0.01 par value, 20,000,000 shares authorized; 12,128,204 and 12,123,179 shares issued and outstanding at March 31, 2017 and December 31, 2016, respectively		121			121
Additional paid-in capital		64,098			63,960
Retained earnings		24,632			23,845
Accumulated other comprehensive loss		(15	)		-
Total stockholders’ equity		88,840			87,930
Total liabilities and stockholders’ equity	$	798,740		$	787,485

	Amortized Cost		Unrealized Gains		Unrealized Losses		Estimated Fair Value
	(dollars in thousands)
U.S. government agency notes	$	7,176	$	-	$	25	$	7,151

	March 31, 2017
	Amortized Cost		Unrealized Gains		Unrealized Losses		Estimated Fair Value
	(dollars in thousands)
U.S. Treasury securities	$	10,996	$	143	$	-	$	11,139
U.S. government agency notes		20,021		131		53		20,099
Government sponsored mortgage-backed securities		28,266		62		177		28,151
	$	59,283	$	336	$	230	$	59,389

	December 31, 2016
	Amortized Cost		Unrealized Gains		Unrealized Losses		Estimated Fair Value
	(dollars in thousands)
U.S. Treasury securities	$	12,998	$	167	$	-	$	13,165
U.S. government agency notes		20,027		133		54		20,106
Government sponsored mortgage-backed securities		29,732		52		228		29,556
	$	62,757	$	352	$	282	$	62,827

	Three Months Ended March 31, 2017

	Residental Mortgage			Commercial			Commercial Real Estate			ADC			Land			Lines of Credit			Home Equity			Consumer		Total
	(dollars in thousands)
Beginning Balance	$	3,833		$	421		$	2,535		$	527		$	863		$	57		$	728		$	5	$	8,969
Charge-offs		(499	)		-			-			-			-			-			-			-		(499	)
Recoveries		107			27			-			-			-			-			3			-		137
Net (charge-offs) recoveries		(392	)		27			-			-			-			-			3			-		(362	)
Provision for (reversal of) loan losses		348			(22	)		(20	)		(140	)		(153	)		(10	)		(278	)		-		(275	)
Ending Balance	$	3,789		$	426		$	2,515		$	387		$	710		$	47		$	453		$	5	$	8,332

Ending balance -
individually evaluated for impairment	$	1,757		$	-		$	191		$	-		$	52		$	-		$	81		$	3	$	2,084
Ending balance -
collectively evaluated for impairment		2,032			426			2,324			387			658			47			372			2		6,248
	$	3,789		$	426		$	2,515		$	387		$	710		$	47		$	453		$	5	$	8,332

Ending loan balance -
individually evaluated for impairment	$	19,008		$	-		$	3,130		$	-		$	818		$	-		$	2,438		$	92	$	25,486
Ending loan balance -
collectively evaluated for impairment		234,301			16,695			187,831			50,556			48,341			31,859			15,584			1,498		586,665
	$	253,309		$	16,695		$	190,961		$	50,556		$	49,159		$	31,859		$	18,022		$	1,590	$	612,151

	Three Months Ended March 31, 2016

	Residental Mortgage			Commercial			Commercial Real Estate			ADC			Land		Lines of Credit			Home Equity			Consumer		Total
	(dollars in thousands)
Beginning Balance	$	4,188		$	234		$	2,792		$	446		$	510	$	57		$	528		$	3	$	8,758
Charge-offs		(140	)		(17	)		(47	)		-			-		-			(28	)		-		(232	)
Recoveries		82			19			-			-			-		5			1			-		107
Net (charge-offs) recoveries		(58	)		2			(47	)		-			-		5			(27	)		-		(125	)
Provision for (reversal of) loan losses		93			112			(397	)		(111	)		174		(20	)		149			-		-
Ending Balance	$	4,223		$	348		$	2,348		$	335		$	684	$	42		$	650		$	3	$	8,633

Ending balance -
individually evaluated for impairment	$	1,760		$	4		$	221		$	-		$	81	$	15		$	2		$	1	$	2,084
Ending balance -
collectively evaluated for impairment		2,463			344			2,127			335			603		27			648			2		6,549
	$	4,223		$	348		$	2,348		$	335		$	684	$	42		$	650		$	3	$	8,633

Ending loan balance -
individually evaluated for impairment	$	26,477		$	99		$	3,800		$	351		$	1,444	$	150		$	1,929		$	215	$	34,465
Ending loan balance -
collectively evaluated for impairment		258,224			13,057			182,470			41,482			30,166		21,708			21,513			926		569,546
	$	284,701		$	13,156		$	186,270		$	41,833		$	31,610	$	21,858		$	23,442		$	1,141	$	604,011

	March 31, 2017
	Pass		Special Mention		Substandard		Total
	(dollars in thousands)
Residential mortgage	$	245,391	$	4,008	$	3,910	$	253,309
Commercial		16,565		130		-		16,695
Commercial real estate		182,158		6,950		1,853		190,961
ADC		50,556		-		-		50,556
Land		48,420		-		739		49,159
Lines of credit		31,521		114		224		31,859
Home equity		15,211		471		2,340		18,022
Consumer		1,590		-		-		1,590
	$	591,412	$	11,673	$	9,066	$	612,151

	March 31, 2017
	30-59 Days Past Due		60-89 Days Past Due		90+ Days Past Due		Total Past Due		Current		Total		Non- Accrual
	(dollars in thousands)
Residential mortgage	$	1,670	$	-	$	3,304	$	4,974	$	248,335	$	253,309	$	3,938
Commercial		64		-		-		64		16,631		16,695		-
Commercial real estate		488		-		-		488		190,473		190,961		262
ADC		-		-		-		-		50,556		50,556		-
Land		-		-		6		6		49,153		49,159		93
Lines of credit		-		-		-		-		31,859		31,859		-
Home equity		141		-		673		814		17,208		18,022		2,355
Consumer		-		-		-		-		1,590		1,590		-
	$	2,363	$	-	$	3,983	$	6,346	$	605,805	$	612,151	$	6,648

	December 31, 2016
	Unpaid Principal Balance		Recorded Investment		Related Allowance
With no related Allowance:	(dollars in thousands)
Residential mortgage	$	9,854	$	9,338	$	-
Commercial		-		-		-
Commercial real estate		3,900		3,698		-
ADC		-		-		-
Land		441		441		-
Lines of credit		-		-		-
Home equity		2,139		1,529		-
Consumer		-		-		-
With a related Allowance:
Residential mortgage		11,176		11,065		1,703
Commercial		-		-		-
Commercial real estate		1,958		1,958		196
ADC		-		-		-
Land		417		417		53
Lines of credit		148		148		15
Home equity		1,608		1,608		402
Consumer		96		96		4
Totals:
Residential mortgage		21,030		20,403		1,703
Commercial		-		-		-
Commercial real estate		5,858		5,656		196
ADC		-		-		-
Land		858		858		53
Lines of credit		148		148		15
Home equity		3,747		3,137		402
Consumer		96		96		4

	2017						2016
	Number of Modifications		Recorded Investment Prior to Modification		Recorded Investment After Modification		Number of Modifications		Recorded Investment Prior to Modification		Recorded Investment After Modification
Residential Mortgage:	(dollars in thousands)
Combination		-	$	-	$	-		3	$	624	$	624
		-	$	-	$	-		3	$	624	$	624

	March 31, 2017
	Number of Modifications		Accrual Status		Number of Modifications		Nonaccrual Status		Total Number of Modifications		Total Balance of Modifications
	(dollars in thousands)
Residential mortgage		45	$	14,143		5	$	2,566		50	$	16,709
Commercial real estate		3		1,901		2		210		5		2,111
Land		1		28		2		146		3		174
Consumer		4		92		-		-		4		92
		53	$	16,164		9	$	2,922		62	$	19,086

	Actual					Minimum Requirements for Capital Adequacy Purposes					Minimum Requirements with Capital Conservation Buffer					To be Well Capitalized Under Prompt Corrective Action Provision
	Amount		Ratio			Amount		Ratio			Amount		Ratio			Amount		Ratio
March 31, 2017	(dollars in thousands)
Common Equity Tier 1 Capital (to risk-weighted assets)	$	100,246		16.9	%	$	26,668		4.5	%	$	33,779		5.8	%	$	38,520		6.5	%

Total capital (to risk-weighted assets)		107,682		18.2	%		47,409		8.0	%		54,520		9.3	%		59,261		10.0	%

Tier 1 capital (to risk-weighted assets)		100,246		16.9	%		35,557		6.0	%		42,668		7.3	%		47,409		8.0	%

Tier 1 capital (to average quarterly assets)		100,246		12.9	%		31,169		4.0	%		40,520		5.3	%		38,962		5.0	%

December 31, 2016
Common Equity Tier 1 Capital (to risk-weighted assets)	$	98,970		16.5	%	$	26,983		4.5	%	$	30,730		5.1	%	$	38,975		6.5	%

Total capital (to risk-weighted assets)		106,517		17.8	%		47,969		8.0	%		51,717		8.6	%		59,962		10.0	%

Tier 1 capital (to risk-weighted assets)		98,970		16.5	%		35,977		6.0	%		39,725		6.6	%		47,969		8.0	%

Tier 1 capital (to average quarterly assets)		98,970		12.9	%		30,634		4.0	%		35,420		4.6	%		38,292		5.0	%

	2017									2016
	Number of Shares			Weighted- Average Exercise Price		Weighted- Average Remaining Contractual Term (in years)		Aggregate Intrinsic Value (in thousands)		Number of Shares		Weighted- Average Exercise Price		Weighted- Average Remaining Contractual Term (in years)		Aggregate Intrinsic Value (in thousands)
Outstanding at beginning of period		339,500		$	5.31						339,800	$	4.83
Granted		-			-						-		-
Exercised		(5,025	)		3.37						-		-
Outstanding at end of period		334,475		$	5.34		7.7	$	627		339,800	$	4.83		8.0	$	131
Exercisable at end of period		151,249		$	4.61		6.8	$	397		138,771	$	4.27		6.9	$	131

Balance at beginning of period	$	-
Other comprehensive loss before reclassification		(15	)
Amounts reclassified from accumulated other comprehensive loss		-
Net other comprehensive loss during period	$	(15	)
Balance at end of period	$	(15	)

	Carrying Value		Quoted Prices (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Total Changes In Fair Values Included In Period Income
Assets:	(dollars in thousands)
AFS Securities - U.S. government agency notes	$	7,151	$	-	$	7,151	$	-	$	-
Loans held for sale (“LHFS”)		2,755		-		2,755		-		85
Mortgage servicing rights (“MSRs”)		546		-		-		546		43
Interest-rate lock commitments (“IRLCs”)		169		-		169		-		7
Mandatory forward contracts		2		-		2		-		(151	)

Liabilities:
Best efforts forward contracts		26		-		26		-		(26	)

	Fair Value Estimate		Valuation Technique	Unobservable Input	Range (Weighted-Average)
	(dollars in thousands)
March 31, 2017:
MSRs	$	546	Market Approach	Weighted average prepayment speed		3.96 %

December 31, 2016:
MSRs	$	557	Market Approach	Weighted average prepayment speed		3.95 %

Principal Amount (in thousands)		Rate		Maturity
$	60,000	2.85% to 4.05%			2017
	15,000	2.58% to 3.43%			2018
	15,000		4.00%		2019
$	90,000

	March 31, 2017				December 31, 2016
	Notional Amount		Estimated Fair Value		Notional Amount		Estimated Fair Value
	(dollars in thousands)
Asset - IRLCs	$	5,965	$	169	$	9,725	$	162
Asset - Mandatory forward contracts		2,670		2		10,302		153
Liability - Best effort forward contracts		5,965		26		-		-