UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~September 30, 2018~~March 31, 2019

Commission file number 0-25135

Bank of Commerce Holdings


California	94-2823865
(State or jurisdiction of incorporation or organization)	(I.R.S. Employer Identification Number)

555 Capitol Mall, Suite 1255	95814
(Address of principal executive offices)	(Zip Code)

Registrant’s telephone number, including area code: (800) 421-2575

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).

~~Yes ☒~~Yes☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer ☐

Accelerated filer ☒

Non-accelerated filer ☐

Smaller reporting company ☐

☒

Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act)

Yes ☐ No ☒

Securities registered pursuant to Section 12(b) of the Exchange Act:

Title of each class	Trading Symbol(s)	Name of each exchange on which registered

Common Stock	BOCH	Nasdaq

Outstanding shares of Common Stock, no par value, as of ~~October 18, 2018: 16,333,502~~April 25, 2019: 18,213,334

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

Index to Form 10-Q

Part I. FINANCIAL INFORMATION
	Item 1. Financial Statements	3
	Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations	3334
	Item 3. Quantitative and Qualitative Disclosures About Market Risk	56
	Item 4. Controls and Procedures	56

Part II. OTHER INFORMATION
	Item 1. Legal Proceedings	57
	Item 1a. Risk Factors	57
	Item 2. Unregistered Sales of Equity Securities and Use of Proceeds	57
	Item 3. Defaults Upon Senior Securities	57
	Item 4. Mine Safety Disclosures	57
	Item 5. Other Information	57
	Item 6. Exhibits	57

SIGNATURES		58

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

Consolidated Balance Sheets (Unaudited)

~~September 30, 2018~~March 31, 2019 and December 31, ~~2017~~2018

	September 30,			December 31,			March 31,			December 31,
(Amounts in thousands, except share information)	2018			2017			2019			2018
Assets:
Cash and due from banks	$	21,316		$	17,979		$	32,104		$	23,692
Interest-bearing deposits in other banks		69,920			48,991			30,425			23,673
Total cash and cash equivalents		91,236			66,970			62,529			47,365

Securities available-for-sale, at fair value		239,633			267,954			294,117			256,928

Loans, net of deferred fees and costs		929,237			881,545			1,036,598			948,178
Allowance for loan and lease losses		(12,392	)		(11,925	)		(12,242	)		(12,292	)
Net loans		916,845			869,620			1,024,356			935,886

Premises and equipment, net		13,495			14,748			15,391			13,119
Other real estate owned		136			35			34			31
Life insurance		22,282			21,898			23,294			22,410
Deferred tax asset, net		8,084			6,505			6,072			7,039
Goodwill and core deposit intangible, net		1,864			2,030			17,094			1,841
Other assets		21,894			19,661			28,604			22,485
Total assets	$	1,315,469		$	1,269,421		$	1,471,491		$	1,307,104

Liabilities and shareholders' equity:
Liabilities:
Demand - noninterest-bearing	$	361,516		$	305,650		$	385,696		$	347,199
Demand - interest-bearing		510,553			496,990			241,292			252,202
Money market								311,853			265,093
Savings		111,388			110,837			139,237			114,840
Certificates of deposit		161,304			189,255			170,216			152,382
Total deposits		1,144,761			1,102,732			1,248,294			1,131,716

Term debt:
Federal Home Loan Bank of San Francisco borrowings								20,000			—
Other borrowings		14,396			17,096			12,596			13,496
Less unamortized debt issuance costs		(103	)		(138	)		(79	)		(91	)
Net term debt		14,293			16,958			32,517			13,405

Junior subordinated debentures		10,310			10,310			10,310			10,310
Other liabilities		13,136			12,157			18,272			13,352
Total liabilities		1,182,500			1,142,157			1,309,393			1,168,783

Commitments and contingencies (Note 7)
Shareholders' equity:
Common stock, no par value, 50,000,000 shares authorized: issued and outstanding - 16,329,902 as of September 30, 2018 and 16,271,563 as of December 31, 2017		52,191			51,830
Common stock, no par value, 50,000,000 shares authorized: issued and outstanding - 18,213,334 as of March 31, 2019 and 16,333,502 as of December 31, 2018								71,966			52,284
Retained earnings		84,857			75,700			90,626			89,045
Accumulated other comprehensive loss, net of tax		(4,079	)		(266	)		(494	)		(3,008	)
Total shareholders' equity		132,969			127,264			162,098			138,321
Total liabilities and shareholders' equity	$	1,315,469		$	1,269,421		$	1,471,491		$	1,307,104

See accompanying notes to consolidated financial statements.

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

Consolidated Statements of Income (Unaudited)

For the three ~~and nine~~ months ended ~~September 30,~~March 31, 2019 and 2018 ~~and 2017~~

	For the Three Months Ended					For the Nine Months Ended				For the Three Months Ended
	September 30,					September 30,				March 31,
(Amounts in thousands, except per share information)	2018			2017		2018		2017		2019		2018
Interest income:
Interest and fees on loans	$	11,568		$	9,887	$	33,461	$	29,029	$	12,031	$	10,729
Interest on taxable securities		1,209			1,049		3,696		2,710		1,764		1,209
Interest on tax-exempt securities		400			551		1,276		1,615		387		463
Interest on interest-bearing deposits in other banks		254			278		518		548		245		129
Total interest income		13,431			11,765		38,951		33,902		14,427		12,530
Interest expense:
Interest on demand deposits		276			196		712		528
Interest on savings deposits		73			52		196		146
Interest on demand - interest-bearing											126		89
Interest on money market											289		132
Interest on savings											111		59
Interest on certificates of deposit		465			567		1,448		1,641		490		495
Interest on Federal Home Loan Bank of San Francisco borrowings		121			—		435		3		55		47
Interest on other borrowings		265			292		825		880		239		281
Interest on junior subordinated debentures		104			74		283		211		113		82
Total interest expense		1,304			1,181		3,899		3,409		1,423		1,185
Net interest income		12,127			10,584		35,052		30,493		13,004		11,345
Provision for loan and lease losses		—			—		—		500		—		—
Net interest income after provision for loan and lease losses		12,127			10,584		35,052		29,993		13,004		11,345
Noninterest income:
Service charges on deposit accounts		170			132		521		401		169		176
ATM and point of sale fees		282			273		848		827		265		266
Fees on payroll and benefit processing		159			147		474		485		171		169
Life insurance		128			134		384		915		129		129
Gain on sale of investment securities, net		1			38		41		139		92		36
Federal Home Loan Bank of San Francisco dividends		104			80		279		237		121		80
(Loss) gain on sale of OREO		(7	)		81		9		22
Gain on sale of OREO											23		16
Other income		106			191		331		516		87		110
Total noninterest income		943			1,076		2,887		3,542		1,057		982
Noninterest expense:
Salaries and related benefits		4,529			4,291		13,897		13,296		5,729		4,855
Premises and equipment		1,017			1,067		3,104		3,169		992		1,071
Federal Deposit Insurance Corporation insurance premium		94			78		283		230		100		96
Data processing fees		518			437		1,421		1,294		559		432
Professional service fees		336			276		995		1,119		303		345
Telecommunications		55			219		449		653		173		216
Acquisition costs											1,930		—
Other expenses		1,085			989		3,189		3,312		1,137		1,018
Total noninterest expense		7,634			7,357		23,338		23,073		10,923		8,033
Income before provision for income taxes		5,436			4,303		14,601		10,462		3,138		4,294
Provision for income taxes		1,404			1,427		3,710		3,125		832		1,053
Net income	$	4,032		$	2,876	$	10,891	$	7,337	$	2,306	$	3,241

Earnings per share - basic	$	0.25		$	0.18	$	0.67	$	0.49	$	0.13	$	0.20
Weighted average shares - basic		16,252			16,191		16,242		14,884		17,489		16,225
Earnings per share - diluted	$	0.25		$	0.18	$	0.67	$	0.49	$	0.13	$	0.20
Weighted average shares - diluted		16,342			16,288		16,327		14,984		17,552		16,310

See accompanying notes to consolidated financial statements.

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

Consolidated Statements of Comprehensive Income (Unaudited)

For the three ~~and nine~~ months ended ~~September 30,~~March 31, 2019 and 2018 ~~and 2017~~

	For the Three Months Ended						For the Nine Months Ended						For the Three Months Ended
	September 30,						September 30,						March 31,
(Amounts in thousands)	2018			2017			2018			2017			2019			2018
Net income	$	4,032		$	2,876		$	10,891		$	7,337		$	2,306		$	3,241

Available-for-sale securities:
Unrealized (losses) gains arising during the period		(906	)		(13	)		(5,297	)		2,114
Unrealized gains (losses) arising during the period														3,661			(3,407	)
Income taxes		268			5			1,566			(870	)		(1,082	)		1,007
Change in unrealized (losses) gains, net of tax		(638	)		(8	)		(3,731	)		1,244
Change in unrealized gains (losses), net of tax														2,579			(2,400	)

Reclassification adjustment for realized gains included in net income		(1	)		(38	)		(41	)		(139	)		(92	)		(36	)
Income taxes		—			14			11			56			27			10
Realized gains, net of tax		(1	)		(24	)		(30	)		(83	)		(65	)		(26	)

Net (decrease) increase in unrealized gains on available-for-sale securities		(639	)		(32	)		(3,761	)		1,161

Held-to-maturity securities:
Amortization of held-to-maturity fair value adjustment		—			(16	)		—			(52	)
Income taxes		—			7			—			21
Net change in fair value adjustment on held-to-maturity securities		—			(9	)		—			(31	)

Other comprehensive (loss) income		(639	)		(41	)		(3,761	)		1,130
Net increase (decrease) in unrealized gains (losses) on available-for-sale securities														2,514			(2,426	)
Other comprehensive income (loss)														2,514			(2,426	)
Comprehensive income – Bank of Commerce Holdings	$	3,393		$	2,835		$	7,130		$	8,467		$	4,820		$	815

See accompanying notes to consolidated financial statements.

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

Consolidated Statements of Shareholders’ Equity

For the twelve months ended December 31, ~~2017~~2018 and ~~nine~~three months ended ~~September 30, 2018~~March 31, 2019 (Unaudited)

								Accumulated														Accumulated
								Other														Other
			Common					Comprehensive								Common						Comprehensive
	Common		Stock		Retained			(Loss) Income						Common		Stock			Retained			(Loss) Income
(Amounts in thousands except per share information)	Shares		Amount		Earnings			Net of Tax			Total			Shares		Amount			Earnings			Net of Tax			Total
Balance at January 1, 2017		13,373	$	24,547	$	70,218		$	(659	)	$	94,106
January 1, 2018															16,272	$	51,830		$	75,700		$	(266	)	$	127,264
Net income															—		—			3,241			—			3,241
Reclassification of accumulated other comprehensive income due to tax rate change															—		—			52			(52	)		—
Other comprehensive loss, net of tax															—		—			—			(2,426	)		(2,426	)
Comprehensive income															—		—			—			—			815
Dividend declared on common stock ($0.03 per share)															—		—			(486	)		—			(486	)
Stock compensation grants															5		45			—			—			45
Restricted stock granted, net															20		—			—			—			—
Stock options exercised															19		113			—			—			113
Compensation expense associated with stock options															—		3			—			—			3
Compensation expense associated with restricted stock, net of cash paid for shares surrendered for tax-withholding purposes															—		(32	)		—			—			(32	)
Balance at March 31, 2018															16,316	$	51,959		$	78,507		$	(2,744	)	$	127,722
Net income															—		—			3,618			—			3,618
Other comprehensive loss, net of tax															—		—			—			(696	)		(696	)
Comprehensive income															—		—			—			—			2,922
Dividend declared on common stock ($0.04 per share)															—		—			(650	)		—			(650	)
Stock options exercised															2		10			—			—			10
Compensation expense associated with stock options															—		2			—			—			2
Compensation expense associated with restricted stock, net of cash paid for shares surrendered for tax-withholding purposes															—		72			—			—			72
Balance at June 30, 2018															16,318	$	52,043		$	81,475		$	(3,440	)	$	130,078
Net income															—		—			4,032			—			4,032
Other comprehensive loss, net of tax															—		—			—			(639	)		(639	)
Comprehensive income															—		—			—			—			3,393
Dividend declared on common stock ($0.04 per share)															—		—			(650	)		—			(650	)
Stock options exercised															12		74			—			—			74
Compensation expense associated with stock options															—		3			—			—			3
Compensation expense associated with restricted stock, net of cash paid for shares surrendered for tax-withholding purposes															—		71			—			—			71
Balance at September 30, 2018															16,330	$	52,191		$	84,857		$	(4,079	)	$	132,969
Net income		—		—		7,344			—			7,344			—		—			4,839			—			4,839
Other comprehensive income, net of tax		—		—		—			393			393			—		—			—			1,071			1,071
Comprehensive income		—		—		—			—			7,737			—		—			—			—			5,910
Dividend on common stock ($0.12 per share)		—		—		(1,862	)		—			(1,862	)
Stock issued pursuant to public offering, net of underwriting discounts and expenses of $1.7 million		2,738		26,778		—			—			26,778
Stock compensation grants		4		41		—			—			41
Common stock issued under employee plans		30		—		—			—			—
Dividend on common stock ($0.04 per share)															—		—			(651	)		—			(651	)
Stock options exercised		52		245		—			—			245			4		19			—			—			19
Compensation expense associated with stock options		—		23		—			—			23
Compensation expense associated with restricted stock, net of cash paid when directly withholding shares for tax withholding purposes		—		196		—			—			196
Balance at December 31, 2017⁽¹⁾		16,197	$	51,830	$	75,700		$	(266	)	$	127,264
⁽¹⁾Excludes 74 unvested restricted shares
Compensation expense associated with restricted stock, net of cash paid for shares surrendered for tax-withholding purposes															—		74			—			—			74
Balance at December 31, 2018															16,334	$	52,284		$	89,045		$	(3,008	)	$	138,321

Accumulated

Other

Common

Comprehensive

Common

Stock

Retained

(Loss)

(Amounts in thousands except per share information)

Shares

Amount

Earnings

Net of Tax

Total

Balance at January 1, 2018
16,197 $ 51,830 $ 75,700 $ (266 ) $ 127,264
Net income
— — 10,891 — 10,891
Reclassification of accumulated other comprehensive income due to tax rate change
— — 52 (52 ) —
Other comprehensive loss, net of tax
— — — (3,761 ) (3,761 )
Comprehensive income
— — — — 7,130
Dividend on common stock ($0.11 per share)
— — (1,786 ) — (1,786 )
Stock compensation grants
5 45 — — 45
Common stock issued under employee plans
23 — — — —
Stock options exercised
34 197 — — 197
Compensation expense associated with stock options
— 8 — — 8
Compensation expense associated with restricted stock, net of cash paid when directly withholding shares for tax withholding purposes
— 111 — — 111
Balance at September 30, 2018 ⁽¹⁾
16,259 $ 52,191 $ 84,857 $ (4,079 ) $ 132,969
⁽¹⁾Excludes 71 unvested restricted shares

~~See accompanying notes to consolidated financial statements.~~

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

~~Consolidated Statements of Cash Flows (Unaudited)~~

~~For the~~ ~~nine months ended September 30, 2018 and September 30, 2017~~

For the Nine Months Ended

September 30,

(Amounts in thousands)

2018

2017

Cash flows from operating activities:

Net income
$ 10,891 $ 7,337
Adjustments to reconcile net income to net cash provided by operating activities:

Provision for loan and lease losses
— 500
Provision for depreciation and amortization
1,361 1,555
Amortization of core deposit intangible
166 166
Amortization of debt issuance costs
35 34
Compensation expense associated with stock options
8 18
Compensation expense associated with restricted stock
214 124
Tax benefits from vesting of restricted stock
(43 ) (47 )
Net gain on sale or call of securities
(41 ) (139 )
Amortization of investment premiums and accretion of discounts, net
1,448 1,502
Amortization of held-to-maturity fair value adjustments
— (52 )
(Gain) loss on disposal of fixed assets
(5 ) 1
Write-down of other real estate owned
— 52
Increase in cash surrender value of life insurance
(384 ) (413 )
Life insurance death benefit
— (502 )
Increase in deferred compensation and salary continuation plans
— 38
Increase in deferred loan fees and costs
(47 ) (446 )
Decrease in other assets
658 865
Increase (decrease) in other liabilities
937 (330 )
Net cash provided by operating activities
15,198 10,263

Cash flows from investing activities:

Proceeds from maturities and payments of available-for-sale securities
23,932 16,560
Proceeds from sale of available-for-sale securities
27,567 47,892
Purchases of available-for-sale securities
(31,293 ) (121,616 )
Proceeds from maturities and payments of held-to-maturity securities
— 679
Investment in qualified affordable housing partnerships
(32 ) (18 )
Net purchase of Federal Home Loan Bank of San Francisco stock
(1,355 ) (72 )
Loan originations, net of principal repayments
(54,014 ) (27,189 )
Net repayment on loan pools
6,696 5,228
Purchase of premises and equipment
(281 ) (369 )
Proceeds from the sale of other real estate owned
48 1,067
Proceeds from life insurance policy
— 2,249
Net cash used in investing activities
(28,732 ) (75,589 )

									Accumulated
									Other
			Common						Comprehensive
	Common		Stock			Retained			(Loss) Income
(Amounts in thousands except per share information)	Shares		Amount			Earnings			Net of Tax			Total
Balance at January 1, 2019		16,334	$	52,284		$	89,045		$	(3,008	)	$	138,321
Net income		—		—			2,306			—			2,306
Other comprehensive income, net of tax		—		—			—			2,514			2,514
Comprehensive income		—		—			—			—			4,820
Dividend declared on common stock ($0.04 per share)		—		—			(725	)		—			(725	)
Stock issued for Merchants acquisition		1,834		19,606									19,606
Stock compensation grants		6		58			—			—			58
Restricted stock granted, net		31		—			—			—			—
Stock options exercised		8		40			—			—			40
Compensation expense associated with restricted stock, net of cash paid for shares surrendered for tax-withholding purposes		—		(22	)		—			—			(22	)
Balance at March 31, 2019		18,213	$	71,966		$	90,626		$	(494	)	$	162,098

See accompanying notes to consolidated financial statements.

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

Consolidated Statements of Cash Flows (Unaudited) ~~(Continued)~~

For the three months ended March 31, 2019 and March 31, 2018

For the Nine Months Ended

September 30,

(Amounts in thousands)

2018

2017

Cash flows from financing activities:

Net increase in demand deposits and savings accounts
$ 69,980 $ 72,966
Net decrease in certificates of deposit
(27,951 ) (14,847 )
Advances on term debt
230,160 30,259
Repayment of term debt
(232,860 ) (31,476 )
Proceeds from stock options exercised
197 245
Net proceeds from issuance of common stock
— 26,778
Cash paid when directly withholding shares for tax-withholding purposes
(103 ) (85 )
Cash dividends paid on common stock
(1,623 ) (1,290 )
Net cash provided by financing activities
37,800 82,550

Net increase in cash and cash equivalents
24,266 17,224
Cash and cash equivalents at beginning of year
66,970 68,407
Cash and cash equivalents at end of period
$ 91,236 $ 85,631

	For the Three Months Ended
	March 31,
(Amounts in thousands)	2019			2018
Cash flows from operating activities:
Net income	$	2,306		$	3,241
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for unfunded commitments		(100	)		—
Provision for depreciation and amortization		417			506
Amortization of core deposit intangible		146			55
Amortization of debt issuance costs		12			11
Compensation expense associated with stock options		—			3
Compensation expense associated with restricted stock		72			71
Tax benefits from vesting of restricted stock		(4	)		(31	)
Net gain on sale or call of securities		(92	)		(36	)
Amortization of investment premiums and accretion of discounts, net		343			511
Amortization of premiums and accretion of discounts on acquired loans, net		(299	)		(289	)
(Gain) on disposal of fixed assets		—			(5	)
Gain on sale of OREO		(23	)		(16	)
Increase in cash surrender value of life insurance		(129	)		(129	)
Increase (decrease) in deferred compensation and salary continuation plans		19			(1	)
Increase in deferred loan fees and costs		(54	)		(3	)
Decrease in other assets		595			488
Increase in other liabilities		53			682
Net cash provided by operating activities		3,262			5,058

Cash flows from investing activities:
Proceeds from maturities and payments of available-for-sale securities		11,101			7,910
Proceeds from sale of available-for-sale securities		67,402			19,398
Purchases of available-for-sale securities		(5,204	)		(20,334	)
Investment in qualified affordable housing partnerships		—			(31	)
Loan originations, net of principal repayments		(14,973	)		(23,136	)
Net repayment on loan pools		12,100			3,150
Purchase of premises and equipment		(460	)		(48	)
Proceeds from the sale of OREO		54			51
Acquisition of Merchants Holding Company, net of cash paid		(2,875	)		—
Net cash uprovided (used) by investing activities		67,145			(13,040	)

See accompanying notes to consolidated financial statements.

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

Consolidated Statements of Cash Flows (Unaudited) (Continued)

~~For the~~ ~~nine months ended September 30, 2018 and September 30, 2017~~

For the Nine Months Ended

September 30,

(Amounts in thousands)

2018

2017

Supplemental disclosures of cash flow activity:

Cash paid during the period for:

Income taxes
$ 2,725 $ 2,521
Interest
$ 3,735 $ 3,233
Supplemental disclosures of non cash investing activities:

Transfer of loans to other real estate owned
$ 140 $ 946

Unrealized (loss) gain on investment securities available-for-sale
$ (5,338 ) $ 1,975
Changes in net deferred tax asset related to changes in unrealized loss (gain) on investment securities available-for-sale
1,577 (814 )
Changes in accumulated other comprehensive income due to changes in unrealized (loss) gain on investment securities available-for-sale
$ (3,761 ) $ 1,161

Accretion of held-to-maturity investment securities from other comprehensive income to interest income
$ — $ (52 )
Changes in deferred tax related to accretion of held-to-maturity investment securities
— 21
Changes in accumulated other comprehensive income due to accretion of held-to-maturity investment securities
$ — $ (31 )

Reclassification of accumulated other comprehensive income due to tax rate change
$ 52 $ —

Supplemental disclosures of non cash financing activities:

Stock issued under employee plans
$ 45 $ 41
Cash dividend declared on common shares and payable after period-end
$ 650 $ 486

	For the Three Months Ended
	March 31,
(Amounts in thousands)	2019			2018
Cash flows from financing activities:
Net decrease in demand, money market and savings	$	(53,469	)	$	(40,959	)
Net decrease in certificates of deposit		(20,169	)		(13,022	)
Advances on term debt		130,000			70,000
Repayment of term debt		(110,900	)		(40,900	)
Proceeds from stock options exercised		40			113
Cash paid for shares surrendered for tax-withholding purposes		(94	)		(111	)
Cash dividends paid on common stock		(651	)		(486	)
Net cash used by financing activities		(55,243	)		(25,365	)

Net increase (decrease) in cash and cash equivalents		15,164			(33,347	)
Cash and cash equivalents at beginning of year		47,365			66,970
Cash and cash equivalents at end of period	$	62,529		$	33,623

See accompanying notes to consolidated financial ~~statements~~.statements.

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

Consolidated Statements of Cash Flows (Unaudited) (Continued)

For the three months ended March 31, 2019 and March 31, 2018

	For the Three Months Ended
	March 31,
(Amounts in thousands)	2019			2018
Supplemental disclosures of cash flow activity:
Cash paid during the period for:
Income taxes	$	1,040		$	—
Interest	$	1,232		$	1,043
Operating leases	$	215		$	207
Supplemental disclosures of non cash investing activities:
Transfer of loans to other real estate owned	$	34		$	60

Unrealized gain (loss) on investment securities available-for-sale	$	3,569		$	(3,443	)
Changes in net deferred tax asset related to changes in unrealized (gain) loss on investment securities available-for-sale		(1,055	)		1,017
Changes in accumulated other comprehensive income due to unrealized gain (loss) on investment securities available-for-sale, net of tax	$	2,514		$	(2,426	)

Reclassification of accumulated other comprehensive income due to tax rate change	$	—		$	52

Supplemental disclosures of non cash financing activities:
Stock issued under employee plans	$	58		$	45
Cash dividend declared on common shares and payable after period-end	$	725		$	486
Right-of-use lease asset recorded on adoption of ASU No. 2016-02	$	3,998		$	—
Lease liability recorded on adoption of ASU No. 2016-02	$	4,363		$	—
Transactions related to the acquisition of Merchants Holding Company:
Assets acquired - fair value	$	215,015		$	—
Goodwill	$	11,045		$	—
Liabilities assumed - fair value	$	191,153		$	—

See accompanying notes to consolidated financial statements.

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)

NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Bank of Commerce Holdings (“Company,” “Holding Company,” “we,” or “us”), is a corporation organized under the laws of California and a bank holding company (“BHC”) registered under the Bank Holding Company Act of 1956, as amended (“BHC Act”) with its principal offices in Sacramento, California. The Holding Company’s principal business is to serve as a holding company for Redding Bank of Commerce (the “Bank” and together with the Holding Company, the “Company”) which operates under ~~two~~three separate names (Redding Bank of Commerce, ~~and~~ Sacramento Bank of Commerce, a division of Redding Bank of Commerce and Merchants Bank of Sacramento, a division of Redding Bank of Commerce) and for Bank of Commerce Mortgage (inactive). The Company has an unconsolidated subsidiary in Bank of Commerce Holdings Trust II. The ~~consolidated~~ Consolidated Balance Sheets as of ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017~~2018 are derived from the unaudited interim consolidated financial statements and audited consolidated financial statements and have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”). Certain information and note disclosures normally included in annual consolidated financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to those rules and regulations. The Company believes that all adjustments (all of which are normal and recurring in nature) considered necessary for a fair presentation have been included and the disclosures made are adequate to make the information not misleading.

The consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) and with prevailing practices within the banking and securities industries. In preparing such consolidated financial statements, management is required to make certain estimates and judgments that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the dates of the Balance Sheets and the reported amounts of revenues and expenses for the reporting periods. Actual results could differ significantly from those estimates. Material estimates that are particularly susceptible to significant change relate to the valuation and impairment of ~~investments and impairments of~~investment securities, the determination of the allowance for loan and lease losses (“ALLL”), income taxes, the valuation of goodwill and Other Real Estate Owned (“OREO”), and fair value measurements. Certain amounts for prior periods have been reclassified to conform to the current financial statement presentation. The results of reclassifications are not considered material and have no effect on previously reported net income or shareholders' equity. The accompanying unaudited consolidated financial statements should be read in conjunction with the consolidated financial statements and related notes contained in Bank of Commerce Holdings ~~2017~~2018 Annual Report on Form 10-K. The consolidated results of operations and cash flows for the ~~2018~~2019 interim ~~periods~~period shown in this report ~~are~~is not necessarily indicative of the results for any future interim period or the entire fiscal year.

Principles of Consolidation

The accompanying ~~consolidated financial statements~~Consolidated Financial Statements include the accounts of the Holding Company and its subsidiaries. All significant intercompany balances and transactions have been eliminated in consolidation. As of ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017,~~2018, the Company had one wholly-owned trust ~~(“Trust”)~~ formed in 2005 to issue ~~trust-preferred~~trust preferred securities and related common securities. ~~The Company has~~We have not consolidated the accounts of the Trust in ~~its~~our Consolidated Financial Statements in accordance with Financial Accounting Standards Board Accounting Standards Codification (“FASB”) ~~ASC 810,~~, Consolidation (“ASC 810”). We are not considered the primary beneficiary of the Trust (variable interest entity). As a result, the junior subordinated debentures issuedby the Holding Company to the Trust are reflected on the Company’s Consolidated Balance Sheets.

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)

Leases

We determine if an arrangement is a lease at inception. Operating leases are included in Other Assets and Other Liabilitiesin our Consolidated Balance Sheets. Operating lease right-of-use assets and operating lease liabilities are recognized based on the present value of the future minimum lease payments over the lease term at commencement date. As most of our leases do not provide an incremental borrowing rate we use the borrowing rates for terms similar to the lease terms available under our existing line of credit with the Federal Home Loan Bank of San Francisco as our incremental borrowing rate in determining the present value of future payments. Our lease terms may include options to extend or terminate the lease which we recognize when it is reasonably certain that we will exercise that option. Lease expense for minimum lease payments is recognized on a straight-line basis over the lease term.

Application of new accounting guidance

ASU No. ~~2014-09~~2016-02

Description - In ~~May 2014, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2014-09,~~ ~~Revenue~~~~from~~~~Contracts~~~~with~~~~Customers (Topic 606)~~~~. ASU 2014-09 requires an entity to recognize the amount~~February of revenue to which it expects to be entitled for the transfer of promised goods or services to customers. This ASU will replace most existing revenue recognition guidance in GAAP when it becomes effective. ASU 2014-09 was initially effective for the Company's reporting period beginning on January 1, 2017. However, in August 2015, the FASB issued ASU 2015-14, ~~Revenue from Contracts with Customers - Deferral of the Effective Date~~, which defers the effective date by one year. For financial reporting purposes, the standard allows for either a full retrospective or modified retrospective adoption. The FASB has also issued additional updates to provide further clarification to specific implementation issues associated with ASU 2014-09. These updates include ASU 2016-08, ~~Principal versus Agent Considerations~~~~, ASU 2016-10,~~ ~~Identifying Performance Obligations and Licensing~~~~, ASU 2016-12,~~ ~~Narrow-Scope Improvements and Practical Expedients~~~~, and ASU 2016-20,~~ ~~Technical Corrections and Improvements to Topic 606~~~~. We adopted the standard on January 1, 2018, using the modified retrospective method, which resulted in no adjustment or significant impact to the timing of revenue recognition.~~

Under Topic 606, we must identify the contract with a customer, identify the performance obligations in the contract, determine the transaction price, allocate the transaction price to the performance obligations in the contract, and recognize revenue when (or as) we satisfy the performance obligations. Significant revenue has not been recognized in the current reporting period that results from performance obligations satisfied in previous periods.

Our primary sources of revenue are derived from interest and dividends earned on loans, investment securities, and other financial instruments that are not within the scope of Topic 606. We have evaluated the nature of our contracts with customers and determined that further disaggregation of revenue from contracts with customers into more granular categories beyond what is presented in the Consolidated Statements of Income was not necessary. For revenue sources that are within the scope of Topic 606, we fully satisfy our performance obligations and recognize revenue in the period it is earned as services are rendered. Transaction prices are typically fixed; charged on a periodic basis or based on activity. Because performance obligations are satisfied as services are rendered and the transaction prices are fixed, there is little judgment involved in applying Topic 606 that significantly affects the determination of the amount and timing of revenue from contracts with our customers.

All of our revenue from contracts with customers in the scope of ASC 606 is recognized in Non-Interest Income. Sources of revenue from contracts with customers that are in the scope of ASC 606 include the following:

	●	Service Charges on Deposit accounts - We earn monthly account fees and transaction-based fees from our customers for services rendered on deposit accounts. Fees charged to deposit accounts on a monthly basis are recognized as the performance obligation is satisfied at the end of the service period.
	●	Transaction-based fees are based on specific services provided to our customer. The performance obligation is completed as the transaction occurs and the fees are recognized at the time each specific service is provided to the customer.
	●	ATM and Point of Sale fees – We earn fees when debit cards we issued are used in transactions through card processing networks. The performance obligation is satisfied and the fees are earned when the cost of the transaction is charged to the cardholders’ account. The fees are recognized monthly.
	●	Fees on Payroll and benefit processing – We earn fees by processing payroll and benefit payments for our business customers. The performance obligation is satisfied and the fees are recognized as each transaction is processed charged to the customer account.

~~Table of Contents~~

~~BANK OF COMMERCE HOLDINGS & SUBSIDIARIES~~

~~Notes to Consolidated Financial Statements (Unaudited)~~

~~ASU No. 2016-01~~

~~In January~~ 2016, the FASB issued ASU No. ~~2016-01,~~2016-02, ~~Financial Instruments – Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities~~Leases (Topic 842). ~~The new guidance is intended~~This Update was issued to ~~improve the recognition~~increase transparency and measurement of financial instruments. This ASU requires equity investments (except those accounted for under the equity method of accounting, or those that result in consolidation of the investee) to be measured at fair value with changes in fair value recognized in net income. In addition, the amendment requires public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes and requires separate presentation of financialcomparability among organizations by recognizing lease assets and ~~financial~~lease liabilities ~~by measurement category and form of financial asset (i.e., securities or loans and receivables)~~ on the balance sheet orand disclosing key information about leasing arrangements on a retrospective basis. The core principle of Topic 842 is that a lessee should recognize the ~~accompanying notes to the financial statements. This ASU also eliminates the requirement for public business entities to disclose the method(s)~~assets and ~~significant assumptions used to estimate the fair value~~liabilities that is required to be disclosed for financial instruments measured at amortized cost on the balance sheet. The amendment also requires a reporting organization to present separately in other comprehensive income the portion of the total change in the fair value ofarise from leases. All leases create an asset and a liability ~~resulting from a change in~~for the ~~instrument specific credit risk (also referred to as "own credit") when the organization has elected to measure the liability at fair value~~lessee in accordance with ~~the fair value option~~FASB Concepts Statement No. 6, Elements of Financial Statements, and, therefore, recognition of those lease assets and lease liabilities represents an improvement over previous GAAP, which did not require lease assets and lease liabilities to be recognized for financial instruments. We adopted the standard on January 1, 2018. Adoption of the standard resulted in the use of an exit price rather than an entrance price to determine the fair value of loans not measured at fair value on a non-recurring basis in the consolidated balance sheets. See Note 8 – ~~Fair Values~~ ~~for further information regarding the valuation of these loans.~~most leases.

~~ASU No. 2018-02~~

~~In February 2018, FASB issued ASU 2018-02,~~ ~~Income Statement~~Methods and timing of adoption – ~~Reporting Comprehensive Income (Topic 220)~~~~. The amendments in this update allow a reclassification from retained earnings to accumulated other comprehensive income for stranded tax effects resulting from~~For public companies, the Tax Cuts and Jobs Act. However, because the amendments only relate to the reclassification of the income tax effects of the Tax Cuts and Jobs Act, the underlying guidance that requires that the effect of a change in tax laws or rates be included in income from continuing operations is not affected. The amendments in this update are effective ~~for all entities~~ for fiscal years beginning after December 15, 2018, ~~and~~including interim periods within those fiscal years. ~~Early adoption~~In July of 2018, the FASB issued ASU No. 2018-11, Leases (Topic 842). The standard contained improvements to ASU No. 2016-02 that permited presentation on a prospective basis.

Financial statement impact – We implemented the new leasing standard on January 1, 2019 on a prospective basis and recorded a new lease asset and related lease liability of approximately $4.4 million related to our current operating leases. The right-of-use asset was also reduced by $458 thousand for amounts recognized previously as part of the amendments in this update is permitted, including adoption in any interim period. The amendments in this update should be applied either in the period of adoption or retrospectively to each period (or periods) in which the effect of the change in the U.S. federal corporate income tax rate in the Tax Cuts and Jobs Act is recognized. We elected the early adoption of ASU 2018-02 as of January 1, 2018 and reclassified $52 thousand from accumulated other comprehensive income to retained earnings.single lease cost.

NOTE 2. COMMON STOCK OUTSTANDING AND EARNINGS PER SHARE

On ~~May 10, 2017, the Company announced the closing of its underwritten public offering, at the public offering price of $10.50 per share. The total number of~~January 31, 2019 we issued 1,834,142 shares of common stock, ~~sold by the~~and paid $15.3 million in cash as part of our acquisition of Merchants Holding Company ~~was 2,738,096. Net proceeds raised~~(“Merchants”). Merchants shareholders now hold, in the ~~offering,~~aggregate, approximately 10% of our outstanding common stock. The acquisition, after ~~underwriting discounts~~fair value adjustments added $85.3 million in loans, $190.2 million in deposits and ~~expenses~~$107.4 million in investment securities to our bank as of January 31, 2019. See Note 10 Acquisition in these Notes to Consolidated Financial Statements for additional information on the ~~offering, were $26.8 million.~~acquisition

Basic earnings per share excludes dilution and is computed by dividing ~~net~~ income by the ~~weighted average~~weighted-average number of common shares outstanding for the period, excluding unvested restricted stock awards which do not have voting rights or share in dividends. Diluted earnings per share reflects the potential dilution that ~~could~~would occur if securities or other contracts to issue common stock were exercised or converted into common stock or resulted in the issuance of common stock that ~~subsequently~~then shared in the earnings of the Holding Company. The computation of diluted earnings per share does not assume conversion, exercise, or contingent issuance of securities that would have an anti-dilutive effect on earnings per share.

~~Table of Contents~~

~~BANK OF COMMERCE HOLDINGS & SUBSIDIARIES~~

~~Notes to Consolidated Financial Statements (Unaudited)~~

The following is a computation of basic and diluted earnings per share for the three ~~and nine~~ months ended ~~September 30, 2018~~March 31, 2019 and ~~2017.~~2018.

	For the Three Months Ended				For the Nine Months Ended				For the Three Months Ended
(Amounts in thousands, except per share information)	September 30,				September 30,				March 31,
Earnings Per Share	2018		2017		2018		2017		2019		2018
Numerators:
Net income	$	4,032	$	2,876	$	10,891	$	7,337	$	2,306	$	3,241
Denominators:
Weighted average number of common shares outstanding - basic⁽¹⁾		16,252		16,191		16,242		14,884		17,489		16,225
Effect of potentially dilutive common shares ⁽²⁾		90		97		85		100		63		85
Weighted average number of common shares outstanding - diluted		16,342		16,288		16,327		14,984		17,552		16,310
Earnings per common share:
Basic	$	0.25	$	0.18	$	0.67	$	0.49	$	0.13	$	0.20
Diluted	$	0.25	$	0.18	$	0.67	$	0.49	$	0.13	$	0.20
Anti-dilutive options not included in diluted earnings per share calculation		—		70		—		74		—		—
Anti-dilutive restricted shares not included in diluted earnings per share calculation		—		42		—		43		—		42

⁽¹⁾Excludes unvested restricted shares because they do not have dividend or voting rights
⁽²⁾ Represents the effects of the assumed exercise of stock options and vesting of non-participating restricted shares.

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)

NOTE 3. SECURITIES

The following tables present the amortized costs, unrealized gains, unrealized losses and estimated fair values of our investment securities as of ~~September 30, 2018,~~March 31, 2019, and December 31, ~~2017.~~2018.

	As of September 30, 2018									As of March 31, 2019
			Gross		Gross							Gross		Gross
	Amortized		Unrealized		Unrealized			Estimated		Amortized		Unrealized		Unrealized			Estimated
(Amounts in thousands)	Cost		Gain		Loss			Fair Value		Cost		Gain		Loss			Fair Value
Available-for-sale securities:
U.S. government & agencies	$	36,057	$	111	$	(512	)	$	35,656	$	46,264	$	316	$	(129	)	$	46,451
Obligations of state and political subdivisions		51,468		1,003		(909	)		51,562		48,066		1,146		(277	)		48,935
Residential mortgage-backed securities and collateralized mortgage obligations		128,703		6		(4,600	)		124,109		173,098		950		(2,234	)		171,814
Corporate securities		4,042		5		(73	)		3,974		3,018		—		(60	)		2,958
Commercial mortgage-backed securities		24,990		9		(832	)		24,167		24,277		32		(445	)		23,864
Other asset-backed securities		164		1		—			165		95		—		—			95
Total	$	245,424	$	1,135	$	(6,926	)	$	239,633	$	294,818	$	2,444	$	(3,145	)	$	294,117

	As of December 31, 2017									As of December 31, 2018
			Gross		Gross							Gross		Gross
	Amortized		Unrealized		Unrealized			Estimated		Amortized		Unrealized		Unrealized			Estimated
(Amounts in thousands)	Cost		Gain		Loss			Fair Value		Cost		Gain		Loss			Fair Value
Available-for-sale securities:
U.S. government & agencies	$	40,319	$	196	$	(146	)	$	40,369	$	40,215	$	202	$	(330	)	$	40,087
Obligations of state and political subdivisions		77,412		1,910		(478	)		78,844		50,037		1,082		(589	)		50,530
Residential mortgage-backed securities and collateralized mortgage obligations		116,062		69		(1,539	)		114,592		142,355		129		(3,981	)		138,503
Corporate securities		5,079		18		(105	)		4,992		3,022		—		(100	)		2,922
Commercial mortgage-backed securities		26,995		24		(378	)		26,641		25,446		17		(701	)		24,762
Other asset-backed securities		2,540		4		(28	)		2,516		123		1		—			124
Total	$	268,407	$	2,221	$	(2,674	)	$	267,954	$	261,198	$	1,431	$	(5,701	)	$	256,928

~~Table of Contents~~

~~BANK OF COMMERCE HOLDINGS & SUBSIDIARIES~~

~~Notes to Consolidated Financial Statements (Unaudited)~~

The following table presents the expected maturities of investment securities at ~~September 30, 2018.~~March 31, 2019.

	Available-For-Sale				Available-For-Sale
(Amounts in thousands)	Amortized Cost		Fair Value		Amortized Cost		Fair Value
Amounts maturing in:
One year or less	$	1,550	$	1,554	$	1,379	$	1,384
After one year through five years		79,378		77,506		102,007		102,065
After five years through ten years		91,285		88,761		110,636		110,180
After ten years		73,211		71,812		80,796		80,488
Total	$	245,424	$	239,633	$	294,818	$	294,117

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)

The amortized cost and fair value of residential mortgage-backed securities, collateralized mortgage obligations and commercial mortgage securities are presented by their expected average life, rather than contractual maturity, because the underlying loans may be repaid without prepayment penalties.

At ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017~~2018 securities with a fair value of ~~$70.1~~$75.2 million and ~~$62.6~~$68.8 million, respectively, were pledged as collateral to secure public fund deposits, Federal Home Loan Bank of San Francisco borrowings and for other purposes as required by law.

The following table presents the cash proceeds from sales of investment securities and the associated gross realized gains and gross realized losses that have been included in earnings for the three ~~and nine~~ months ended ~~September 30, 2018~~March 31, 2019 and ~~2017.~~2018.

	Three Months Ended September 30,						Nine Months Ended September 30,						Three Months Ended March 31,
(Amounts in thousands)	2018			2017			2018			2017			2019			2018
Proceeds from sales of securities	$	7,062		$	20,640		$	27,567		$	47,892
Proceeds from sales of investment securities													$	67,402		$	19,398

Gross realized gains on sales of securities:
Obligations of state and political subdivisions	$	104		$	31		$	260		$	112
Residential mortgage-backed securities and collateralized mortgage obligations		—			16			—			53
Corporate securities		—			20			—			30
Commercial mortgage-backed securities		—			3			—			3
Total gross realized gains on sales of securities		104			70			260			198

Gross realized losses on sales of securities:
Gross realized gains on sales of investment securities:
U.S. government & agencies		(43	)		—			(43	)		—		$	33		$	—
Obligations of state and political subdivisions		(1	)		(10	)		(72	)		(10	)		181			152
Residential mortgage-backed securities and collateralized mortgage obligations		(40	)		(22	)		(40	)		(46	)		47			—
Corporate securities		—			—			—			(3	)
Total gross realized gains on sales of investment securities														261			152

Gross realized losses on sales of investment securities:
U.S. government & agencies														(4	)		—
Obligations of state and political subdivisions														(77	)		(71	)
Residential mortgage-backed securities and collateralized mortgage obligations														(86	)		—
Commercial mortgage-backed securities		(19	)		—			(19	)		—			(2	)		—
Other asset-backed securities		—			—			(45	)		—			—			(45	)
Total gross realized losses on sales of securities		(103	)		(32	)		(219	)		(59	)
Gain on investment securities, net	$	1		$	38		$	41		$	139
Total gross realized losses on sales of investment securities														(169	)		(116	)
Gain on sales of investment securities, net													$	92		$	36

Investment securities that were in an unrealized loss position as of ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017~~2018 are presented in the following tables, based on the length of time individual securities have been in an unrealized loss position.

	As of September 30, 2018															As of March 31, 2019
	Less Than 12 Months					12 Months or More					Total					Less Than 12 Months					12 Months or More					Total
	Fair		Unrealized			Fair		Unrealized			Fair		Unrealized			Fair		Unrealized			Fair		Unrealized			Fair		Unrealized
(Amounts in thousands)	Value		Losses			Value		Losses			Value		Losses			Value		Losses			Value		Losses			Value		Losses
Available-for-sale securities:
U.S. government & agencies	$	16,501	$	(225	)	$	9,060	$	(287	)	$	25,561	$	(512	)	$	2,846	$	(21	)	$	13,045	$	(108	)	$	15,891	$	(129	)
Obligations of states and political subdivisions		10,394		(257	)		13,126		(652	)		23,520		(909	)		1,718		(18	)		10,347		(259	)		12,065		(277	)
Residential mortgage-backed securities and collateralized mortgage obligations		43,278		(1,250	)		72,572		(3,350	)		115,850		(4,600	)		2,918		(12	)		95,998		(2,222	)		98,916		(2,234	)
Corporate securities		—		—			2,953		(73	)		2,953		(73	)		—		—			2,958		(60	)		2,958		(60	)
Commercial mortgage-backed securities		5,215		(159	)		17,313		(673	)		22,528		(832	)		896		(8	)		20,012		(437	)		20,908		(445	)
Total temporarily impaired securities	$	75,388	$	(1,891	)	$	115,024	$	(5,035	)	$	190,412	$	(6,926	)	$	8,378	$	(59	)	$	142,360	$	(3,086	)	$	150,738	$	(3,145	)

	As of December 31, 2018
	Less Than 12 Months					12 Months or More					Total
	Fair		Unrealized			Fair		Unrealized			Fair		Unrealized
(Amounts in thousands)	Value		Loss			Value		Loss			Value		Loss
Available-for-sale securities:
U.S. government & agencies	$	7,223	$	(39	)	$	12,274	$	(291	)	$	19,497	$	(330	)
Obligations of states and political subdivisions		5,545		(40	)		16,320		(549	)		21,865		(589	)
Residential mortgage-backed securities and collateralized mortgage obligations		21,791		(183	)		93,038		(3,798	)		114,829		(3,981	)
Corporate securities		—		—			2,922		(100	)		2,922		(100	)
Commercial mortgage-backed securities		1,548		(7	)		20,176		(694	)		21,724		(701	)
Total temporarily impaired securities	$	36,107	$	(269	)	$	144,730	$	(5,432	)	$	180,837	$	(5,701	)

1314

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)

As of December 31, 2017

Less Than 12 Months

12 Months or More

Total

Fair

Unrealized

Fair

Unrealized

Fair

Unrealized

(Amounts in thousands)

Value

Loss

Value

Loss

Value

Loss

Available-for-sale securities:

U.S. government & agencies
$ 18,140 $ (102 ) $ 2,131 $ (44 ) $ 20,271 $ (146 )
Obligations of states and political subdivisions
15,030 (255 ) 8,368 (223 ) 23,398 (478 )
Residential mortgage-backed securities and collateralized mortgage obligations
75,323 (827 ) 31,036 (712 ) 106,359 (1,539 )
Corporate securities
— — 2,934 (105 ) 2,934 (105 )
Commercial mortgage-backed securities
11,162 (151 ) 10,026 (227 ) 21,188 (378 )
Other asset-backed securities
2,167 (28 ) — — 2,167 (28 )
Total temporarily impaired securities
$ 121,822 $ (1,363 ) $ 54,495 $ (1,311 ) $ 176,317 $ (2,674 )

At ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017,~~2018, the number of securities that were in an unrealized loss position was ~~174~~138 and ~~138,~~163, respectively. In the opinion of management, these securities are considered only temporarily impaired due to changes in market interest rates or widening of market spreads subsequent to the initial purchase of the securities, and not due to concerns regarding the underlying credit of the issuers or the underlying collateral. Our Investment Policy requires ~~that~~securities at the time of purchase ~~securities are~~to be rated A3/A- or higher by Moody’s, S&P and Fitch rating agencies. Management monitors the published credit ratings of our investment portfolio for material rating or outlook changes. For all private-label securities collateralized by mortgages, management also monitors the credit characteristics of the underlying mortgages to identify potential credit losses, if any, in the portfolio. Because the decline in fair value is not due to credit quality concerns, ~~and because~~ we have no plans to sell the securities before the recovery of their amortized cost, and ~~we believe~~ the Bank has the ability to hold the securities to maturity these investments are not considered other-than-temporarily impaired.

The following table presents the characteristics of our securities that are in unrealized loss positions at ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017.~~

2018.



	Characteristics of securities in unrealized loss positions at
Available-for-sale securities:		~~September 30, 2018~~March 31, 2019 and December 31, ~~2017~~2018
U.S. government & agencies		Direct obligations of the U.S. Government or obligations guaranteed by U.S. Government agencies.
Obligations of states and political subdivisions		General obligation issuances or revenue securities secured by revenues from specific sources issued by municipalities and political subdivisions located within the U.S.
Residential mortgage-backed securities and collateralized mortgage obligations		Obligations of U.S. government sponsored entities or non-governmental entities collateralized by high quality mortgages on residential properties. Issuances by non-governmental entities usually include good credit enhancements. Of the residential mortgage-backed securities and collateralized mortgage obligations that we owned at ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017, 61%~~2018, 92% and ~~56%~~66% were issued or guaranteed by U.S. government sponsored entities, respectively.
Corporate securities		Debt obligations generally issued or guaranteed by large U.S. corporate institutions.
Commercial mortgage-backed securities		Obligations of U.S. government sponsored entities or non-governmental entities collateralized by high quality mortgages on commercial properties. Issuances by non-governmental entities usually include good credit enhancements. Of the commercial mortgage-backed securities that we owned at ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017,~~2018, 95% and 90% were issued or guaranteed by U.S. government sponsored ~~entities.~~entities, respectively.
Other asset-backed securities		Obligations secured by high quality loans with good credit enhancements issued by non-governmental issuers.

~~Table of Contents~~

~~BANK OF COMMERCE HOLDINGS & SUBSIDIARIES~~

~~Notes to Consolidated Financial Statements (Unaudited)~~

NOTE 4. LOANS

Outstanding loan balances consisted of the following at ~~September 30, 2018,~~March 31, 2019, and December 31, ~~2017.~~2018.

(Amounts in thousands)	September 30,			December 31,			March 31,			December 31,
Loan Portfolio	2018			2017			2019			2018
Commercial	$	132,091		$	142,405		$	149,575		$	135,543
Commercial real estate:
Real estate - construction and land development		20,496			15,902			30,335			22,563
Real estate - commercial non-owner occupied		431,246			377,668			469,048			433,708
Real estate - commercial owner occupied		195,608			192,023			209,099			204,622
Residential real estate:
Real estate - residential - Individual Tax Identification Number (“ITIN”)		38,353			41,188			36,145			37,446
Real estate - residential - 1-4 family mortgage		33,473			30,377			68,092			34,366
Real estate - residential - equity lines		28,713			30,347			26,162			26,958
Consumer and other		47,500			49,925			46,150			51,045
Gross loans		927,480			879,835			1,034,606			946,251
Deferred fees and costs		1,757			1,710			1,992			1,927
Loans, net of deferred fees and costs		929,237			881,545			1,036,598			948,178
Allowance for loan and lease losses		(12,392	)		(11,925	)		(12,242	)		(12,292	)
Net loans	$	916,845		$	869,620		$	1,024,356		$	935,886

Certain loans are pledged as collateral for lines of credit with the Federal Home Loan Bank of San Francisco and the Federal Reserve Bank. Pledged loans totaled ~~$441.4~~$480.0 million and ~~$420.0~~$490.2 million at ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017,~~2018, respectively.

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)

When we purchase loans, they are typically purchased at a discount to enhance yield and compensate for credit risk. Gross loan balances in the table above include net purchase discounts of ~~$2.6~~$2.2 million and ~~$2.8~~$2.5 million as of ~~September 30, 2018,~~March 31, 2019, and December 31, ~~2017.~~2018.

Gross loan balances in the table above include a fair value discount of $2.2 million for loans acquired from Merchants during the first quarter of 2019. We recorded $48 thousand in accretion of the discount for these loans during the three months ended March 31, 2019.

Past Due Loans

~~An age analysis of past~~Past due loans (gross), segregated by ~~class,~~loan portfolio were as follows, as of ~~September 30, 2018,~~March 31, 2019, and December 31, ~~2017, was as follows.~~2018.

					Greater								Recorded
(Amounts in thousands)	30-59		60-89		Than 90								Investment >		30-59		60-89		90 or Greater								Recorded Investment >
Past Due Loans at	Days Past		Days Past		Days Past		Total Past						90 Days and		Days Past		Days Past		Days Past		Total Past						90 Days and
September 30, 2018	Due		Due		Due		Due		Current		Total		Accruing
March 31, 2019															Due		Due		Due		Due		Current		Total		Accruing
Commercial	$	—	$	—	$	—	$	—	$	132,091	$	132,091	$	—	$	190	$	47	$	—	$	237	$	149,338	$	149,575	$	—
Commercial real estate:
Real estate - construction and land development		—		—		—		—		20,496		20,496		—		—		—		—		—		30,335		30,335		—
Real estate - commercial non-owner occupied		—		—		—		—		431,246		431,246		—		—		—		10,878		10,878		458,170		469,048		—
Real estate - commercial owner occupied		—		—		—		—		195,608		195,608		—		—		—		—		—		209,099		209,099		—
Residential real estate:
Real estate - residential - ITIN		412		76		260		748		37,605		38,353		—		465		191		170		826		35,319		36,145		—
Real estate - residential - 1-4 family mortgage		—		179		—		179		33,294		33,473		—		—		—		—		—		68,092		68,092		—
Real estate - residential - equity lines		120		—		—		120		28,593		28,713		—		78		—		—		78		26,084		26,162		—
Consumer and other		197		37		—		234		47,266		47,500		—		152		102		—		254		45,896		46,150		—
Total	$	729	$	292	$	260	$	1,281	$	926,199	$	927,480	$	—	$	885	$	340	$	11,048	$	12,273	$	1,022,333	$	1,034,606	$	—

(Amounts in thousands)	30-59		60-89		90 or Greater								Recorded Investment >
Past Due Loans at	Days Past		Days Past		Days Past		Total Past						90 Days and
December 31, 2018	Due		Due		Due		Due		Current		Total		Accruing
Commercial	$	—	$	—	$	—	$	—	$	135,543	$	135,543	$	—
Commercial real estate:
Real estate - construction and land development		—		—		—		—		22,563		22,563		—
Real estate - commercial non-owner occupied		10,878		—		548		11,426		422,282		433,708		—
Real estate - commercial owner occupied		688		—		—		688		203,934		204,622		—
Residential real estate:
Real estate - residential - ITIN		184		279		259		722		36,724		37,446		—
Real estate - residential - 1-4 family mortgage		—		—		185		185		34,181		34,366		—
Real estate - residential - equity lines		90		—		—		90		26,868		26,958		—
Consumer and other		534		263		—		797		50,248		51,045		—
Total	$	12,374	$	542	$	992	$	13,908	$	932,343	$	946,251	$	—

1516

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)

Greater

Recorded

(Amounts in thousands)
30-59 60-89
Than 90

Investment >

Past Due Loans at

Days Past

Days Past

Days Past

Total Past

90 Days and

December 31, 2017

Due

Due

Due

Due

Current

Total

Accruing

Commercial
$ — $ — $ — $ — $ 142,405 $ 142,405 $ —
Commercial real estate:

Real estate - construction and land development
— — — — 15,902 15,902 —
Real estate - commercial non-owner occupied
— — — — 377,668 377,668 —
Real estate - commercial owner occupied
142 — — 142 191,881 192,023 —
Residential real estate:

Real estate - residential - ITIN
555 122 462 1,139 40,049 41,188 —
Real estate - residential - 1-4 family mortgage
290 173 — 463 29,914 30,377 —
Real estate - residential - equity lines
141 — — 141 30,206 30,347 —
Consumer and other
281 123 — 404 49,521 49,925 —
Total
$ 1,409 $ 418 $ 462 $ 2,289 $ 877,546 $ 879,835 $ —

Nonaccrual Loans

Nonaccrual loans, segregated by loan ~~class,~~portfolio, were as follows as of ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017.~~2018.

(Amounts in thousands)	September 30,		December 31,		March 31,		December 31,
Nonaccrual Loans	2018		2017		2019		2018
Commercial	$	899	$	1,603	$	1,018	$	959
Commercial real estate:
Real estate - commercial owner occupied		—		600
Real estate - commercial non-owner occupied						10,878		548
Residential real estate:
Real estate - residential - ITIN		2,571		2,909		2,392		2,388
Real estate - residential - 1-4 family mortgage		179		606		182		185
Real estate - residential - equity lines		44		45		42		43
Consumer and other		24		36		23		23
Total	$	3,717	$	5,799	$	14,535	$	4,146

Had nonaccrual loans performed in accordance with their contractual terms, we would have recognized additional interest income, net of tax, of approximately ~~$40~~$158 thousand and ~~$75~~$43 thousand for the three months ended ~~September 30,~~March 31, 2019 and 2018, ~~and 2017,~~ respectively. ~~We would have recognized additional interest income, net of tax, of approximately $121 thousand and $222 thousand for the nine months ended September 30, 2018 and 2017, respectively.~~

~~Table of Contents~~

~~BANK OF COMMERCE HOLDINGS & SUBSIDIARIES~~

~~Notes to Consolidated Financial Statements (Unaudited)~~

Impaired Loans

A loan is considered impaired when, based on current information and events, we determine it is probable that we will not be able to collect all amounts due according to the loan contract, including scheduled interest payments. The following tables summarize impaired loans by loan ~~class~~portfolio as of ~~September 30, 2018,~~March 31, 2019, and December 31, ~~2017.~~2018.

As of September 30, 2018

Unpaid

(Amounts in thousands)

Recorded

Principal

Related

Impaired Loans

Investment

Balance

Allowance

With no related allowance recorded:

Commercial
$ 59 $ 76 $ —
Residential real estate:

Real estate - residential - ITIN
6,451 7,973 —
Real estate - residential - 1-4 family mortgage
179 220 —
Real estate - residential - equity lines
44 48 —
Total with no related allowance recorded
$ 6,733 $ 8,317 $ —

With an allowance recorded:

Commercial
$ 2,131 $ 2,236 $ 635
Commercial real estate:

Real estate - commercial non-owner occupied
797 797 208
Residential real estate:

Real estate - residential - ITIN
655 692 83
Real estate - residential - equity lines
367 367 184
Consumer and other
24 24 8
Total with an allowance recorded
$ 3,974 $ 4,116 $ 1,118

By loan class:

Commercial
$ 2,190 $ 2,312 $ 635
Commercial real estate
797 797 208
Residential real estate
7,696 9,300 267
Consumer and other
24 24 8
Total impaired loans
$ 10,707 $ 12,433 $ 1,118

							As of March 31, 2019
	As of December 31, 2017								Unpaid
(Amounts in thousands)	Recorded		Principal		Related		Recorded		Principal		Related
Impaired Loans	Investment		Balance		Allowance		Investment		Balance		Allowance
With no related allowance recorded:
Commercial	$	672	$	1,205	$	—	$	47	$	65	$	—
Commercial real estate:
Real estate - commercial owner occupied		600		665		—
Real estate - commercial non-owner occupied								10,878		10,878		—
Residential real estate:
Real estate - residential - ITIN		5,895		7,516		—		5,962		7,534		—
Real estate - residential - 1-4 family mortgage		414		897		—		182		221		—
Real estate - residential - equity lines		45		49		—		42		48		—
Total with no related allowance recorded	$	7,626	$	10,332	$	—	$	17,111	$	18,746	$	—

With an allowance recorded:
Commercial	$	2,482	$	2,540	$	690	$	2,158	$	2,299	$	923
Commercial real estate:
Real estate - commercial non-owner occupied		803		803		77		793		793		169
Residential real estate:
Real estate - residential - ITIN		1,628		1,678		199		772		810		88
Real estate - residential - 1-4 family mortgage		192		226		2
Real estate - residential - equity lines		380		380		190		358		358		179
Consumer and other		36		36		11		23		23		7
Total with an allowance recorded	$	5,521	$	5,663	$	1,169	$	4,104	$	4,283	$	1,366

By loan class:
By loan portfolio:
Commercial	$	3,154	$	3,745	$	690	$	2,205	$	2,364	$	923
Commercial real estate		1,403		1,468		77		11,671		11,671		169
Residential real estate		8,554		10,746		391		7,316		8,971		267
Consumer and other		36		36		11		23		23		7
Total impaired loans	$	13,147	$	15,995	$	1,169	$	21,215	$	23,029	$	1,366

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)

	As of December 31, 2018
(Amounts in thousands)	Recorded		Principal		Related
Impaired Loans	Investment		Balance		Allowance
With no related allowance recorded:
Commercial	$	51	$	69	$	—
Commercial real estate:
Real estate - commercial non-owner occupied		548		548		—
Residential real estate:
Real estate - residential - ITIN		6,138		7,676		—
Real estate - residential - 1-4 family mortgage		185		223		—
Real estate - residential - equity lines		43		48		—
Total with no related allowance recorded	$	6,965	$	8,564	$	—

With an allowance recorded:
Commercial	$	2,132	$	2,256	$	748
Commercial real estate:
Real estate - commercial non-owner occupied		795		795		209
Residential real estate:
Real estate - residential - ITIN		734		772		91
Real estate - residential - equity lines		363		363		182
Consumer and other		23		23		7
Total with an allowance recorded	$	4,047	$	4,209	$	1,237

By loan portfolio:
Commercial	$	2,183	$	2,325	$	748
Commercial real estate		1,343		1,343		209
Residential real estate		7,463		9,082		273
Consumer and other		23		23		7
Total impaired loans	$	11,012	$	12,773	$	1,237

The following ~~tables summarize our~~table summarizes average recorded investment and interest income recognized on impaired loans by loan ~~class~~portfolio for the three ~~and nine~~ months ended ~~September 30, 2018~~March 31, 2019 and ~~2017.~~2018.

	Three Months Ended				Three Months Ended				Three Months Ended				Three Months Ended
	September 30, 2018				September 30, 2017				March 31, 2019				March 31, 2018
	Average		Interest		Average		Interest		Average		Interest		Average		Interest
(Amounts in thousands)	Recorded		Income		Recorded		Income		Recorded		Income		Recorded		Income
Average Recorded Investment and Interest Income	Investment		Recognized		Investment		Recognized		Investment		Recognized		Investment		Recognized
Commercial	$	2,254	$	19	$	3,140	$	9	$	2,021	$	17	$	2,589	$	21
Commercial real estate:
Real estate - commercial non-owner occupied		798		11		1,381		12		8,412		11		802		11
Real estate - commercial owner occupied		—		—		624		—
Residential real estate:
Real estate - residential - ITIN		7,154		43		7,907		40		6,874		42		7,425		41
Real estate - residential - 1-4 family mortgage		181		—		634		—		184		—		326		—
Real estate - residential - equity lines		412		5		1,291		5		401		5		422		5
Consumer and other		30		—		38		—		23		—		35		—
Total	$	10,829	$	78	$	15,015	$	66	$	17,915	$	75	$	11,599	$	78

Nine Months Ended

Nine Months Ended

September 30, 2018

September 30, 2017

Average

Interest

Average

Interest

(Amounts in thousands)

Recorded

Income

Recorded

Income

Average Recorded Investment and Interest Income

Investment

Recognized

Investment

Recognized

Commercial
$ 2,508 $ 60 $ 3,249 $ 29
Commercial real estate:

Real estate - commercial non-owner occupied
799 35 1,796 35
Real estate - commercial owner occupied
— — 692 2
Residential real estate:

Real estate - residential - ITIN
7,272 126 8,080 120
Real estate - residential - 1-4 family mortgage
231 — 1,155 —
Real estate - residential - equity lines
418 15 1,330 14
Consumer and other
33 — 83 —
Total
$ 11,261 $ 236 $ 16,385 $ 200

The impaired loans on which these interest income amounts were recognized are primarily accruing troubled debt restructured loans. Loans are reported as troubled debt restructurings when we grant a concession(s) to a borrower experiencing financial difficulties that we would not otherwise consider. Examples of such concessions include a reduction in the loan rate, forgiveness of principal or accrued interest, extending the maturity date(s) significantly, or providing a lower interest rate than would be normally available for a transaction of similar risk. As a result of these concessions, restructured loans are impaired as we will not collect all amounts due, either principal or interest, in accordance with the terms of the original loan agreement.

Troubled Debt Restructurings

At ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017,~~2018, impaired loans of ~~$7.0~~$6.7 million and ~~$7.3~~$6.9 million, respectively, were classified as performing restructured loans.

For a restructured loan to be on accrual status, the loan’s collateral coverage must generally be greater than or equal to 100% of the loan balance, the loan payments must be current, and the borrower must demonstrate the ability to make payments from a verified source of cash flow. ~~As of September 30, 2018 and December 31, 2017, we~~We had one restructured commercial line of credit in nonaccrual status that had ~~$455~~$41 thousand and ~~$33~~$313 thousand in available credit at March 31, 2019 and December 31, 2018, respectively.

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)

As of ~~September 30, 2018,~~March 31, 2019, we had ~~$9.7~~$9.4 million in troubled debt restructurings compared to ~~$10.9~~$9.6 million as of December 31, ~~2017.~~2018. As of ~~September 30, 2018,~~March 31, 2019, we had ~~107~~105 loans that qualified as troubled debt restructurings, ~~all~~ of which 104 were ~~modified in prior years and are~~ performing according to their restructured terms. Troubled debt restructurings represented ~~1.05%~~0.91% of gross loans as of ~~September 30, 2018,~~March 31, 2019, compared to ~~1.24%~~1.01% at December 31, ~~2017. For~~2018. We do not have any newly restructured loans or modifications for the ~~nine~~three months ended ~~September 30, 2017 there was one payment deferral modification with a pre-modification recorded investment of $81 thousand~~March 31, 2019 and ~~a post-modification outstanding investment of $61 thousand.~~2018. There were no loans modified as a troubled debt restructuring ~~during~~within the 12previous twelve months ~~ended September 30, 2018 or 2017,~~ for which there was a ~~subsequent~~ payment default (after restructuring) during the three ~~and nine~~ months ended ~~September 30, 2018 and 2017.~~March 31, 2019.

Performing and Nonperforming Loans

We define a performing loan as a loan where any installment of principal or interest is not 90 days or more past due, and management believes the ultimate collection of original contractual principal and interest is likely. We define a nonperforming loan as an impaired loan, which may be on nonaccrual, or is 90 days past due and still accruing, or has been restructured and does not comply with its modified terms, and our ultimate collection of original contractual principal and interest is uncertain.

~~Table of Contents~~

~~BANK OF COMMERCE HOLDINGS & SUBSIDIARIES~~

~~Notes to Consolidated Financial Statements (Unaudited)~~

Performing and nonperforming loans, segregated by loan portfolio, were as follows at ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017.~~2018.

(Amounts in thousands)	September 30, 2018						March 31, 2019
Performing and Nonperforming Loans	Performing		Nonperforming		Total		Performing		Nonperforming		Total
Commercial	$	131,192	$	899	$	132,091	$	148,557	$	1,018	$	149,575
Commercial real estate:
Real estate - construction and land development		20,496		—		20,496		30,335		—		30,335
Real estate - commercial non-owner occupied		431,246		—		431,246		458,170		10,878		469,048
Real estate - commercial owner occupied		195,608		—		195,608		209,099		—		209,099
Residential real estate:
Real estate - residential - ITIN		35,782		2,571		38,353		33,753		2,392		36,145
Real estate - residential - 1-4 family mortgage		33,294		179		33,473		67,910		182		68,092
Real estate - residential - equity lines		28,669		44		28,713		26,120		42		26,162
Consumer and other		47,476		24		47,500		46,127		23		46,150
Total	$	923,763	$	3,717	$	927,480	$	1,020,071	$	14,535	$	1,034,606

(Amounts in thousands)	December 31, 2017						December 31, 2018
Performing and Nonperforming Loans	Performing		Nonperforming		Total		Performing		Nonperforming		Total
Commercial	$	140,802	$	1,603	$	142,405	$	134,584	$	959	$	135,543
Commercial real estate:
Real estate - construction and land development		15,902		—		15,902		22,563		—		22,563
Real estate - commercial non-owner occupied		377,668		—		377,668		433,160		548		433,708
Real estate - commercial owner occupied		191,423		600		192,023		204,622		—		204,622
Residential real estate:
Real estate - residential - ITIN		38,279		2,909		41,188		35,058		2,388		37,446
Real estate - residential - 1-4 family mortgage		29,771		606		30,377		34,181		185		34,366
Real estate - residential - equity lines		30,302		45		30,347		26,915		43		26,958
Consumer and other		49,889		36		49,925		51,022		23		51,045
Total	$	874,036	$	5,799	$	879,835	$	942,105	$	4,146	$	946,251

Credit Quality Ratings

Management assigns a credit quality rating (risk grade) to each loan. The foundation or primary factor in determining the appropriate credit quality rating is the degree of a debtor’s willingness and ability to perform as agreed. In conjunction with evaluating the performing versus nonperforming nature of our loan portfolio, management evaluates the following credit risk and other relevant factors in determining the appropriate credit quality indicator (rating) for each loan portfolio:

Pass Grade: A Pass loan is a strong credit with no existing or known weaknesses that may require management’s close attention. Some pass loans require short-term enhanced monitoring to determine when the credit relationship would merit either an upgrade or a downgrade. Loans classified as Pass Grade specifically demonstrate:

●

Strong Cash Flows – borrower’s cash flows must meet or exceed our minimum debt service coverage ratio.

●

Collateral Margin – generally, the borrower must have pledged an acceptable collateral class with an adequate collateral margin.

●

Qualitative Factors – in addition to meeting our minimum cash flow and collateral requirements, a number of other qualitative factors are also factored into assigning a Pass Grade including the borrower’s level of leverage (debt to equity), prospects, history and experience in their industry, credit history, and any other relevant factors including a borrower’s character.

Those borrowers who qualify for unsecured loans must fully demonstrate above average cash flows and strong secondary sources of repayment to mitigate the lack of ~~pledged~~unpledged collateral.

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)

Watch Grade: The credit is acceptable but the borrower has experienced a temporary setback or adverse information has been received, and may exhibit one or more of the characteristics shown in the list below. This risk grade could apply to credits on a temporary basis pending a full review. Credits with this risk grade will require more handling time and increased management. The list below contains characteristics of this risk grade, but individually do not automatically cause the loan to be assigned a Watch Grade.

●

The primary source of repayment may be weakening causing greater reliance on the secondary source of repayment or

●

The primary source of repayment is adequate, but the secondary source of repayment is insufficient

●

In-depth financial analysis would compare to the lower quartile in two or more of the major components of the Risk Management Association Annual Statement Studies

●

Volatile or deteriorating collateral

●

Management decisions may be called into question

●

Delinquencies in bank credits or other financial/trade creditors

●

Frequent overdrafts

●

Significant change in management/ownership

~~Table of Contents~~

~~BANK OF COMMERCE HOLDINGS & SUBSIDIARIES~~

~~Notes to Consolidated Financial Statements (Unaudited)~~

Special Mention Grade: Credits in this grade are potentially weak and deserve management's close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects of the credit. Special Mention credits are not adversely classified and do not expose the Bank to sufficient risk to warrant adverse classification. The list below exhibits the characteristics of this grade, but individually do not automatically cause the borrower to be assigned a grade of Special Mention:

●

Inadequate or incomplete loan documentation or perfection of collateral, or any other deviation from prudent lending practices

●

Credit is structured in a manner in which the timing of the repayment source does not match the payment schedule or maturity, materially jeopardizing repayment

●

Current economic or market conditions exist which may affect the borrower's ability to perform or affect the Bank's collateral position

●

Adverse trends in the borrower's operations or continued deterioration in the borrower’s financial condition that has not yet reached a point where the retirement of debt is jeopardized. A credit in this grade should have favorable prospects of the deteriorating financial trends reversing within a reasonable timeframe.

●

The borrower is less than cooperative or unable to produce current and adequate financial information

Substandard Grade: A Substandard credit is inadequately protected by the current net worth and paying capacity of the borrower or of the collateral pledged, if any. Substandard credits have a well-defined weakness or weaknesses that jeopardize the liquidation or timely collection of the debt. Substandard credits are characterized by the distinct possibility that we will sustain some loss if the deficiencies are not corrected. However, a potential loss does not have to be recognizable in an individual credit for it to be considered a substandard credit. As such, substandard credits may or may not be graded as impaired.

The following represents, but is not limited to, the potential characteristics of a Substandard Grade and do not necessarily generate automatic reclassification into this loan grade:

●

Sustained or substantial deteriorating financial trends,

●

Unresolved management problems,

●

Collateral is insufficient to repay debt; collateral is not sufficiently supported by independent sources, such as asset-based financial audits, appraisals, or equipment evaluations,

●

Improper perfection of lien position, which is not readily correctable,

●

Unanticipated and severe decline in market values,

●

High reliance on secondary source of repayment,

●

Legal proceedings, such as bankruptcy or a divorce, which has substantially decreased the borrower’s capacity to repay the debt,

●

Fraud committed by the borrower,

●

IRS liens that take precedence,

●

Forfeiture statutes for assets involved in criminal activities,

●

Protracted repayment terms outside of policy that are for longer than the same type of credit in our portfolio,

●

Any other relevant quantitative or qualitative factor that negatively affects the current net worth and paying capacity of the borrower or of the collateral pledged, if any.

Doubtful Grade: A Doubtful loan has all the weaknesses inherent in one classified Substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable. The possibility of loss is extremely high, but because of certain pending factors that may work to the advantage and strengthening of the credit, its classification as an estimated loss is deferred until its more exact status may be determined. Pending factors may include, but are not limited to:

●

Proposed merger(s),

●

Acquisition or liquidation procedures,

●

Capital injection,

●

Perfecting liens on additional collateral,

●

Refinancing plans.

~~Table of Contents~~

~~BANK OF COMMERCE HOLDINGS & SUBSIDIARIES~~

~~Notes to Consolidated Financial Statements (Unaudited)~~

Generally, a Doubtful Grade does not remain outstanding for a period greater than six months. Within six months, the pending events should have been resolved. Based on resolution of the pending events, the credit grade should have improved or the principal balance charged against the ALLL.

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)

The following tables summarize loans by internal risk grades and by loan class as of ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017.~~2018.

	As of September 30, 2018												As of March 31, 2019
					Special												Special
(Amounts in thousands)	Pass		Watch		Mention		Substandard		Doubtful		Total		Pass		Watch		Mention		Substandard		Doubtful		Total
Commercial	$	113,743	$	16,508	$	31	$	1,809	$	—	$	132,091	$	136,434	$	10,297	$	541	$	2,303	$	—	$	149,575
Commercial real estate:
Real estate - construction and land development		20,471		25		—		—		—		20,496		30,312		23		—		—		—		30,335
Real estate - commercial non-owner occupied		414,540		10,908		382		5,416		—		431,246		445,151		10,729		—		13,168		—		469,048
Real estate - commercial owner occupied		175,909		12,590		2,190		4,919		—		195,608		194,043		4,706		—		10,350		—		209,099
Residential real estate:
Real estate - residential - ITIN		32,497		—		—		5,856		—		38,353		30,674		—		—		5,471		—		36,145
Real estate - residential - 1-4 family mortgage		32,524		770		—		179		—		33,473		66,350		1,083		477		182		—		68,092
Real estate - residential - equity lines		27,086		1,313		—		314		—		28,713		25,865		106		—		191		—		26,162
Consumer and other		47,469		—		—		31		—		47,500		46,122		—		—		28		—		46,150
Total	$	864,239	$	42,114	$	2,603	$	18,524	$	—	$	927,480	$	974,951	$	26,944	$	1,018	$	31,693	$	—	$	1,034,606

	As of December 31, 2017												As of December 31, 2018
					Special												Special
(Amounts in thousands)	Pass		Watch		Mention		Substandard		Doubtful		Total		Pass		Watch		Mention		Substandard		Doubtful		Total
Commercial	$	117,087	$	22,213	$	40	$	3,065	$	—	$	142,405	$	118,643	$	15,247	$	—	$	1,653	$	—	$	135,543
Commercial real estate:
Real estate - construction and land development		14,762		—		1,140		—		—		15,902		22,539		24		—		—		—		22,563
Real estate - commercial non-owner occupied		364,230		9,160		2,900		1,378		—		377,668		409,157		21,698		—		2,853		—		433,708
Real estate - commercial owner occupied		171,005		15,198		3,907		1,913		—		192,023		179,154		14,075		—		11,393		—		204,622
Residential real estate:
Real estate - residential - ITIN		34,923		—		—		6,265		—		41,188		31,805		—		—		5,641		—		37,446
Real estate - residential - 1-4 family mortgage		28,981		791		—		605		—		30,377		33,388		793		—		185		—		34,366
Real estate - residential - equity lines		28,457		1,501		63		326		—		30,347		25,336		1,313		—		309		—		26,958
Consumer and other		49,887		—		2		36		—		49,925		51,016		—		—		29		—		51,045
Total	$	809,332	$	48,863	$	8,052	$	13,588	$	—	$	879,835	$	871,038	$	53,150	$	—	$	22,063	$	—	$	946,251

The recorded investment in consumer mortgage loans collateralized by residential real estate property that are in the process of foreclosure was ~~$210~~$213 thousand at ~~September 30, 2018.~~March 31, 2019.

Allowance for Loan and Lease Losses

The following tables summarize the ALLL by portfolio for the three ~~and nine~~ months ended ~~September 30, 2018~~March 31, 2019 and ~~2017.~~2018.

	For the Three Months Ended September 30, 2018															For the Three Months Ended March 31, 2019
(Amounts in thousands)				Commercial		Residential												Commercial			Residential
ALLL by Loan Portfolio	Commercial			Real Estate		Real Estate		Consumer			Unallocated		Total			Commercial		Real Estate			Real Estate			Consumer			Unallocated		Total
Beginning balance	$	2,442		$	7,091	$	1,111	$	1,317		$	427	$	12,388		$	2,205	$	7,116		$	1,173		$	1,356		$	442	$	12,292
Charge-offs		—			—		—		(198	)		—		(198	)		—		—			(68	)		(280	)		—		(348	)
Recoveries		35			—		89		78			—		202			153		—			82			63			—		298
Provision		(248	)		116		12		90			30		—			121		(160	)		24			(83	)		98		—
Ending balance	$	2,229		$	7,207	$	1,212	$	1,287		$	457	$	12,392		$	2,479	$	6,956		$	1,211		$	1,056		$	540	$	12,242

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)

For the Three Months Ended September 30, 2017

(Amounts in thousands)

Commercial

Residential

ALLL by Loan Portfolio

Commercial

Real Estate

Real Estate

Consumer

Unallocated

Total

Beginning balance
$ 2,850 $ 6,072 $ 1,197 $ 1,137 $ 432 $ 11,688
Charge-offs
— — (86 ) (159 ) — (245 )
Recoveries
148 — 13 88 — 249
Provision
(354 ) 232 60 134 (72 ) —
Ending balance
$ 2,644 $ 6,304 $ 1,184 $ 1,200 $ 360 $ 11,692

For the Nine Months Ended September 30, 2018

(Amounts in thousands)

Commercial

Residential

ALLL by Loan Portfolio

Commercial

Real Estate

Real Estate

Consumer

Unallocated

Total

Beginning balance
$ 2,397 $ 6,514 $ 1,169 $ 1,435 $ 410 $ 11,925
Charge-offs
(132 ) — (164 ) (673 ) — (969 )
Recoveries
838 — 382 216 — 1,436
Provision
(874 ) 693 (175 ) 309 47 —
Ending balance
$ 2,229 $ 7,207 $ 1,212 $ 1,287 $ 457 $ 12,392

	For the Nine Months Ended September 30, 2017																	For the Three Months Ended March 31, 2018
(Amounts in thousands)				Commercial		Residential															Commercial		Residential
ALLL by Loan Portfolio	Commercial			Real Estate		Real Estate			Consumer			Unallocated			Total			Commercial			Real Estate		Real Estate			Consumer			Unallocated		Total
Beginning balance	$	2,849		$	5,578	$	1,716		$	955		$	446		$	11,544		$	2,397		$	6,514	$	1,169		$	1,435		$	410	$	11,925
Charge-offs		(50	)		—		(370	)		(631	)		—			(1,051	)		—			—		(114	)		(276	)		—		(390	)
Recoveries		383			27		107			182			—			699			453			—		246			61			—		760
Provision		(538	)		699		(269	)		694			(86	)		500			(552	)		384		(152	)		253			67		—
Ending balance	$	2,644		$	6,304	$	1,184		$	1,200		$	360		$	11,692		$	2,298		$	6,898	$	1,149		$	1,473		$	477	$	12,295

The following tables summarize the ALLL and the recorded investment in loans and leases as of ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017.~~2018.

	As of September 30, 2018												As of March 31, 2019
			Commercial		Residential										Commercial		Residential
(Amounts in thousands)	Commercial		Real Estate		Real Estate		Consumer		Unallocated		Total		Commercial		Real Estate		Real Estate		Consumer		Unallocated		Total
ALLL:
Individually evaluated for impairment	$	635	$	208	$	267	$	8	$	—	$	1,118	$	923	$	169	$	267	$	7	$	—	$	1,366
Collectively evaluated for impairment		1,594		6,999		945		1,279		457		11,274		1,556		6,787		944		1,049		540		10,876
Total	$	2,229	$	7,207	$	1,212	$	1,287	$	457	$	12,392	$	2,479	$	6,956	$	1,211	$	1,056	$	540	$	12,242
Gross loans:
Individually evaluated for impairment	$	2,190	$	797	$	7,696	$	24	$	—	$	10,707	$	2,205	$	11,671	$	7,316	$	23	$	—	$	21,215
Collectively evaluated for impairment		129,901		646,553		92,843		47,476		—		916,773		147,370		696,811		123,083		46,127		—		1,013,391
Total gross loans	$	132,091	$	647,350	$	100,539	$	47,500	$	—	$	927,480	$	149,575	$	708,482	$	130,399	$	46,150	$	—	$	1,034,606

	As of December 31, 2017												As of December 31, 2018
			Commercial		Residential										Commercial		Residential
(Amounts in thousands)	Commercial		Real Estate		Real Estate		Consumer		Unallocated		Total		Commercial		Real Estate		Real Estate		Consumer		Unallocated		Total
ALLL:
Individually evaluated for impairment	$	690	$	77	$	391	$	11	$	—	$	1,169	$	748	$	209	$	273	$	7	$	—	$	1,237
Collectively evaluated for impairment		1,707		6,437		778		1,424		410		10,756		1,457		6,907		900		1,349		442		11,055
Total	$	2,397	$	6,514	$	1,169	$	1,435	$	410	$	11,925	$	2,205	$	7,116	$	1,173	$	1,356	$	442	$	12,292
Gross loans:
Individually evaluated for impairment	$	3,154	$	1,403	$	8,554	$	36	$	—	$	13,147	$	2,183	$	1,343	$	7,463	$	23	$	—	$	11,012
Collectively evaluated for impairment		139,251		584,190		93,358		49,889		—		866,688		133,360		659,550		91,307		51,022		—		935,239
Total gross loans	$	142,405	$	585,593	$	101,912	$	49,925	$	—	$	879,835	$	135,543	$	660,893	$	98,770	$	51,045	$	—	$	946,251

The ALLL totaled ~~$12.4~~$12.2 million or ~~1.34%~~1.18% of total gross loans at ~~September 30, 2018~~March 31, 2019 and ~~$11.9~~$12.3 million or ~~1.36%~~1.30% at December 31, ~~2017.~~2018. As of ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017,~~2018, we had commitments to extend credit of ~~$238.6~~$220.7 million and ~~$227.7~~$235.8 million, respectively. The reserve for unfunded commitments recorded in Other Liabilities in the Consolidated Balance Sheets at ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017~~2018 was $595 thousand and $695 thousand.

~~Table of Contents~~

~~BANK OF COMMERCE HOLDINGS & SUBSIDIARIES~~

~~Notes~~ The decrease in the reserve was due to ~~Consolidated Financial Statements (Unaudited)~~a reduction in our unfunded commitments.

The ALLL is based upon estimates of future loan and lease losses and is maintained at a level considered adequate to provide for probable losses inherent in the outstanding loan portfolio. Our ALLL methodology incorporates management’s current judgments, and reflects management’s estimate of future loan and lease losses and risks inherent in the loan portfolio in accordance with ASC Topic 450 Contingencies and ASC Topic 310 ~~Receivables.~~Receivables.

The allowance is increased by provisions charged to expense and ~~reduced by net charge-offs.~~adjusted for charge-offs or recoveries. In periodic evaluations of the adequacy of the allowancebalance, management considers past loan and lease loss experience by type of credit, known and inherent risks in the portfolio, adverse situations thatmay affect a borrower’s ability to repay, the estimated value of any underlying collateral, current economic conditions and other factors. We formallyassess the adequacy of the ALLL on a monthly basis. These assessments include the periodic re-grading of classified loans based on changes in theirindividual credit characteristics including delinquency, seasoning, recent financial performance of the borrower, economic factors, changes in the interestrate environment and other factors as warranted. Loans are initially rated when originated. They are reviewed as they are renewed, when there is a new loanto the same borrower and/or when identified facts demonstrate heightened risk of default. Confirmation of the quality of our grading process is obtainedby independent reviews conducted by outside consultants specifically hired for this purpose and by periodic examination by various bank regulatoryagencies.

Management monitors delinquent loans continuously and identifies problem loans to be evaluated individually for impairment testing. For loans that are determined impaired, a formal impairment measurement is performed at least quarterly on a loan-by-loan basis.

Our method for assessing the appropriateness of the allowance includes specific allowances for identified problem loans, an allowance factor for categories of credits and allowances for changing environmental factors (e.g., portfolio trends, concentration of credit, growth, economic factors). Allowances for identified problem loans are based on specific analysis of individual credits. Loss estimation factors for loan categories are based on analysis of local economic factors applicable to each loan category. Allowances for changing environmental factors are management’s best estimate of the probable impact these changes have had on the loan portfolio as a whole.

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)

We believe that the ALLL was adequate as of ~~September 30, 2018.~~March 31, 2019. There is, however, no assurance that future loan and lease losses will not exceed the levels provided for in the ALLL and could possibly result in additional charges to the provision for loan and lease losses. In addition, bank regulatory authorities, as part of their periodic examination of the Company, may require additional charges to the provision for loan and lease losses in future periods if warranted as a result of their review.

As of ~~September 30, 2018,~~March 31, 2019, approximately ~~81%~~82% of our gross loan portfolio is secured by real estate, and a significant decline in real estate market values may require an increase in the ALLL. Deterioration in economic conditions particularly in our markets may adversely affect our loan portfolio and may lead to additional charges to the provision for loan and lease losses.

Impaired loans are individually evaluated for impairment. If the measurement of each impaired loans’ value is less than the recorded investment in the loan, we recognize this impairment and adjust the carrying value of the loan to fair value through the ALLL. For collateral dependent loans, this can be accomplished by charging off the impaired portion of the loan based on the underlying value of the collateral. For non-collateral dependent loans, we establish a specific component within the ALLL based on the present value of the future cash flows. If we determine the sources of repayment will not result in a reasonable probability that the carrying value of a loan can be recovered, the amount of a loan’s specific impairment is charged off against the ALLL. Impairment reserves on non-collateral dependent restructured loans are measured by comparing the present value of expected future cash flows on the restructured loans discounted at the interest rate of the original loan agreement to the loan’s carrying value. These impairment reserves are recognized as a specific component to be provided for in the ALLL.

The unallocated portion of the ALLL provides for coverage of credit losses inherent in the loan portfolio but not captured in the credit loss factors that are utilized in the risk rating-based component, or in the specific impairment reserve component of the ALLL, and acknowledges the inherent imprecision of all loss prediction models. As of ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017,~~2018, the unallocated allowance amount represented 4% ~~and 3%~~ of the ALLL, respectively.

While the ALLL composition is an indication of specific amounts or loan categories in which future charge-offs may occur, actual amounts may differ.

We have lending policies and procedures in place with the objective of optimizing loan income within an accepted risk tolerance level. We review and approve these policies and procedures annually. Monitoring and reporting systems supplement the review process with regular frequency as related to loan production, loan quality, concentrations of credit, potential problem loans, loan delinquencies, and nonperforming ~~loans.~~

~~The~~loans.The following is a brief summary, by loan type, of management’s evaluation of the general risk characteristics and underwriting standards:

Commercial Loans – Commercial loans are underwritten after evaluating the borrower’s financial ability to maintain profitability including future expansion objectives. In addition, the borrower’s qualitative qualities are evaluated, such as management skills and experience, ethical traits, and overall business acumen. Commercial loans are primarily extended based on the cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. The borrower’s cash flow may deviate from initial projections, and the value of collateral securing these loans may change.

Most commercial loans are generally secured by the assets being financed and other business assets such as accounts receivable or inventory. Management may also incorporate a personal guarantee; however, some short-term loans may be extended on an unsecured basis. Repayment of commercial loans secured by accounts receivable may be substantially dependent on the ability of the borrower to collect amounts due from its customers.

Commercial Real Estate (“CRE”) Loans – CRE loans are subject to similar underwriting standards and processes as commercial loans. CRE loans are viewed predominantly as cash flow loans and secondarily as loans collateralized by real estate. Generally, CRE lending involves larger principal amounts with repayment largely dependent on the successful operation of the property securing the loan or the business conducted on the collateralized property. CRE loans tend to be more adversely affected by conditions in the real estate markets or by general economic conditions.

~~Table of Contents~~

~~BANK OF COMMERCE HOLDINGS & SUBSIDIARIES~~

~~Notes to Consolidated Financial Statements (Unaudited)~~

The properties securing the CRE portfolio are diverse in terms of type and primary source of repayment. This diversity helps reduce our exposure to adverse economic events that affect any single industry. We monitor and evaluate CRE loans based on occupancy status (investor versus owner occupied), collateral, geography, and risk grade criteria.

Generally, CRE loans are made to developers and builders that are secured by non-owner occupied properties require the borrower to have had an existing relationship with the Company and a proven record of success. Construction loans are underwritten utilizing feasibility studies, sensitivity analysis of absorption and lease rates, and financial analysis of the developers and property owners. Construction loans are generally based upon estimates of cost and value associated with the complete project (as-is value). These estimates may be inaccurate. Construction loans often involve the disbursement of substantial funds with repayment largely dependent on the success of the ultimate project. Sources of repayment for these types of loans may be pre-committed permanent loans from approved long-term lenders, sales of developed property, or an interim loan commitment from the Company until permanent financing is secured. These loans are closely monitored by on-site inspections, and are considered to have higher inherent risks than other CRE loans due to their ultimate repayment sensitivity to interest rate changes, governmental regulation of real property, general economic conditions, and the availability of long-term financing.

Residential Real Estate Loans – We do not originate consumer real estate mortgage loans. The majority of our loans secured by non owner occupied residential real estate are made either as part of a commercial relationship and subject to similar underwriting standards and processes as the CRE portfolio, or loans that were purchased in a prior year as part of a pool of loans. Purchased loan pools are evaluated based on risk characteristics established for each segmented group of loans. These characteristics include a significant emphasis on historical losses within each loan group, inherent risks for each, and specific loan class characteristics such as trends related to nonaccrual loans, past due loans, criticized loans, net charge-offs or recoveries, among other relevant credit risk factors. Residential equity lines of credit are included in the discussion of consumer loans below.

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)

We originate some ~~single-family~~single family residence construction loans. The loan amounts are no greater than $1 million and are short term real estate secured financing for the construction of a ~~single-family~~single family residence to be occupied by the owner. The loans have a draw down feature with interest only payments, and a balloon payment at the 12-month maturity. All of these loans are refinanced and paid-off by the borrower’s permanent mortgage lender who provided the initial pre-approved mortgage financing. These loans are underwritten utilizing financial analysis of the borrower and are generally based upon estimates of cost and value associated with the complete project (as-is value). These estimates may be inaccurate. The loan disbursement and monitoring process is controlled utilizing similar processes as our CRE construction loans.

Consumer Loans – Our consumer loan originations are generally limited to home equity loans with nominal originations in unsecured personal loans. The portfolio also includes unsecured consumer home improvement loans and residential solar panel loans secured by UCC filings. We are highly dependent on third party credit scoring analysis to supplement the internal underwriting process. To monitor and manage consumer loan risk, policies and procedures are developed and modified, as needed, jointly by management and staff personnel. This activity, coupled with relatively small loan amounts that are spread across many individual borrowers, minimizes risk. Additionally, trend and outlook reports are reviewed by management on a regular basis. Underwriting standards for home equity loans are heavily influenced by statutory requirements, which include, but are not limited to, a maximum loan-to-value percentage of 80%, collection remedies, the number of such loans a borrower can have at one time, and documentation requirements.

We maintain an independent loan review program that reviews and validates the credit risk program on a periodic basis. Results of these reviews are presented to the Board of Directors, Loan Committee and Audit Committee. The loan review process complements and reinforces the risk identification and assessment decisions made by lenders and credit personnel, as well as our policies and procedures.

Management’s continuing evaluation of all known relevant quantitative and qualitative internal and external risk factors provides the foundation for the three major components of the ALLL: (1) historical valuation allowances established in accordance with ASC 450, Contingencies (“ASC 450”) for groups of similarly situated loan pools; (2) general valuation allowances established in accordance with ASC 450 that are based on qualitative credit risk factors; and (3) specific valuation allowances established in accordance with ASC 310, Receivables (“ASC 310”) that are based on estimated probable losses on specific impaired loans. All three components are aggregated and constitute the ALLL; while portions of the allowance may be allocated to specific credits, the allowance net of specific reserves is available for the remaining credits that management deems as “loss.” It is our policy to classify a credit as loss with a concurrent charge-off when management considers the credit uncollectible and of such little value that its continuance as a bankable asset is not warranted. A loss classification does not mean that the loan has absolutely no recovery or salvage value, but rather it is not practical or desirable to defer recognizing the likely credit loss of a valueless asset even though partial recovery may occur in the future.

Our loan portfolio is evaluated by general loan class including commercial, commercial real estate (which includes construction and other real estate), residential real estate (which includes 1-4 family and home equity loans), consumer and other loans. In accordance with ASC 450, historical valuation allowances are established for loan pools with similar risk characteristics common to each loan grouping. These loan pools are similarly risk-graded and each portfolio is evaluated by identifying all relevant risk characteristics that are common to these segmented groups of loans. These characteristics include a significant emphasis on historical losses within each loan group, inherent risks for each, and specific loan class characteristics such as trends related to nonaccrual loans, past due loans, criticized loans, net charge-offs or recoveries, among other relevant credit risk factors. We periodically review and update our historical loss ratios based on net charge-off experience for each loan and lease class. Other credit risk factors are also reviewed periodically and adjusted as necessary to account for any changes in potential loss exposure.

General valuation allowances, as prescribed by ASC 450, are based on qualitative factors such as changes in asset quality trends, concentrations of credit or changes in concentrations of credit, changes in underwriting standards, changes in experience or depth of lending staff or management, the effectiveness of loan grading and the internal loan review function, and any other relevant factors. Management evaluates each qualitative component quarterly to determine the associated risks to the quality of our loan portfolio.

~~Table of Contents~~

~~BANK OF COMMERCE HOLDINGS & SUBSIDIARIES~~

~~Notes to Consolidated Financial Statements (Unaudited)~~

NOTE 5. QUALIFIED AFFORDABLE HOUSING PARTNERSHIP INVESTMENTS

Our investments in Qualified Affordable Housing Partnerships that generate Low Income Housing Tax Credits (“LIHTC”) and deductible operating losses totaled $3.1 million at September 30, 2018. These investments are recorded in ~~Other Assets~~ ~~with a corresponding funding obligation of $329 thousand recorded in~~ ~~Other Liabilities~~ ~~in our~~ ~~Consolidated Balance Sheets~~. We have invested in four separate LIHTC partnerships, which provide the Company with CRA credit. Additionally, the investments in LIHTC partnerships provide us with tax credits and with operating loss tax benefits over an approximately 18-year period. ~~None of the original investments will be repaid.~~ The tax credits and the operating loss tax benefits that are generated by each of the properties are expected to exceed the total value of the investments we made and provide returns on the investments of between 3% and 6%5% over the life of the investment. None of the original investments will be repaid.

Our investments in Qualified Affordable Housing Partnerships totaled $2.9 million at March 31, 2019. These investments are recorded in Other Assets with a corresponding funding obligation of $343 thousand recorded in Other Liabilities in our Consolidated Balance Sheets. The investments in LIHTC partnerships are being accounted for using the proportional amortization method, under which we amortize the initial cost of an investment in proportion to the amount of the tax credits and other tax benefits received, and recognize the net investment performance in the Consolidated Statements of Income as a component of income tax expense.

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)

The following table presents our original investment in LIHTC partnerships, the current recorded investment balance, and the unfunded liability balance of each investment at ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017.~~2018. In addition, the table reflects the tax credits and tax benefits, amortization of the investment and the net impact to our income tax provision for the ~~nine~~three months ended ~~September 30, 2018~~March 31, 2019 and ~~2017.~~2018.

	At September 30, 2018						For the Nine Months Ended September 30, 2018
	Original		Current		Unfunded		Tax Credits		Amortization		Net			At March 31, 2019						For the Three Months Ended March 31, 2019
(Amounts in thousands)	Investment		Recorded		Liability		and		of		Income Tax			Original		Current		Unfunded		Tax Credits		Amortization		Net
Qualified Affordable Housing Partnerships	Value		Investment		Obligation		Benefits		Investments		Benefit (expense)
Qualified Affordable Housing														Investment		Recorded		Liability		and		of		Income Tax
Partnerships														Value		Investment		Obligation		Benefits		Investments		Benefit (Expense)
Raymond James California Housing Opportunities Fund II	$	2,000	$	1,049	$	14	$	150	$	133	$	17		$	2,000	$	977	$	28	$	50	$	45	$	5
WNC Institutional Tax Credit Fund 38, L.P.		1,000		510		—		95		79		16			1,000		467		—		27		23		4
Merritt Community Capital Corporation Fund XV, L.P.		2,500		1,309		315		170		167		3			2,500		1,215		315		56		55		1
California Affordable Housing Fund		2,454		246		—		23		36		(13	)		2,454		229		—		6		9		(3	)
Total	$	7,954	$	3,114	$	329	$	438	$	415	$	23		$	7,954	$	2,888	$	343	$	139	$	132	$	7

	At December 31, 2017						For the Nine Months Ended September 30, 2017
	Original		Current		Unfunded		Tax Credits		Amortization		Net		At December 31, 2018						For the Three Months Ended March 31, 2018
(Amounts in thousands)	Investment		Recorded		Liability		and		of		Income Tax		Original		Current		Unfunded		Tax Credits		Amortization		Net
Qualified Affordable Housing Partnerships	Value		Investment		Obligation		Benefits		Investments		Benefit
Qualified Affordable Housing													Investment		Recorded		Liability		and		of		Income Tax
Partnerships													Value		Investment		Obligation		Benefits		Investments		Benefit (Expense)
Raymond James California Housing Opportunities Fund II	$	2,000	$	1,182	$	20	$	168	$	140	$	28	$	2,000	$	1,022	$	28	$	50	$	44	$	6
WNC Institutional Tax Credit Fund 38, L.P.		1,000		589		—		104		79		25		1,000		489		—		32		26		6
Merritt Community Capital Corporation Fund XV, L.P.		2,500		1,476		341		203		166		37		2,500		1,270		315		56		56		—
California Affordable Housing Fund		2,454		282		—		132		127		5		2,454		239		—		8		12		(4	)
Total	$	7,954	$	3,529	$	361	$	607	$	512	$	95	$	7,954	$	3,020	$	343	$	146	$	138	$	8

The following ~~tables present~~table presents our generated tax credits and tax benefits from investments in qualified affordable housing partnerships for the three ~~and nine~~ months ended ~~September 30, 2018~~March 31, 2019 and 2018.

	For the Three Months Ended
	March 31, 2019				March 31, 2018
(Amounts in thousands)	Generated		Tax Benefits From		Generated		Tax Benefits from
Qualified Affordable Housing Partnerships	Tax Credits		Taxable Losses		Tax Credits		Taxable Losses
Raymond James California Housing Opportunities Fund II	$	43	$	7	$	43	$	7
WNC Institutional Tax Credit Fund 38, L.P.		23		4		28		4
Merritt Community Capital Corporation Fund XV, L.P.		48		8		48		8
California Affordable Housing Fund		—		6		1		7
Total	$	114	$	25	$	120	$	26

The following table reflects the net income tax benefit and (expense) at March 31, 2019, that is expected to be recognized over the remaining lives of the investments and has been updated to reflect the lower tax rate in the Tax Cuts and Jobs Act enacted December 22, 2017.

For the Three Months Ended

September 30, 2018

September 30, 2017

(Amounts in thousands)

Generated

Tax Benefits From

Generated

Tax Benefits from

Qualified Affordable Housing Partnerships

Tax Credits

Taxable Losses

Tax Credits

Taxable Losses

Raymond James California Housing Opportunities Fund II
$ 43 $ 8 $ 44 $ 12
WNC Institutional Tax Credit Fund 38, L.P.
28 4 28 6
Merritt Community Capital Corporation Fund XV, L.P.
48 8 54 14
California Affordable Housing Fund
1 6 31 13
Total
$ 120 $ 26 $ 157 $ 45

(Amounts in thousands) Qualified Affordable Housing Partnerships: Anticipated net income tax benefit (expense) less amortization of investments	Raymond James California Housing Opportunities Fund II		WNC Institutional Tax Credit Fund 38, L.P.		Merritt Community Capital Corporation Fund XV, L.P		California Affordable Housing Fund			Total Net Income Tax Benefit
2019	$	14	$	13	$	3	$	(10	)	$	20
2020		19		17		4		(14	)		26
2021		19		16		4		(14	)		25
2022		19		14		3		(13	)		23
2023 and thereafter		33		27		6		(32	)		34
Total	$	104	$	87	$	20	$	(83	)	$	128

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)

For the Nine Months Ended

September 30, 2018

September 30, 2017

(Amounts in thousands)

Generated

Tax Benefits From

Generated

Tax Benefits from

Qualified Affordable Housing Partnerships

Tax Credits

Taxable Losses

Tax Credits

Taxable Losses

Raymond James California Housing Opportunities Fund II
$ 127 $ 23 $ 132 $ 36
WNC Institutional Tax Credit Fund 38, L.P.
84 11 85 19
Merritt Community Capital Corporation Fund XV, L.P.
144 26 162 41
California Affordable Housing Fund
4 19 94 38
Total
$ 359 $ 79 $ 473 $ 134

The tax credits and benefits were partially offset by the amortization of the principal investment balances of $138 thousand and $415 thousand for the three and nine months ended September 30, 2018 respectively, compared to $177 thousand and $512 thousand for the comparable periods of 2017.

~~The following table reflects the anticipated net income tax benefit and expense at September 30, 2018 that is expected to be recognized over the remaining life of the investments.~~

(Amounts in thousands)

Qualified Affordable Housing Partnerships:

Raymond James

WNC Institutional

Merritt Community

California

Total Net

Anticipated net income tax benefit (expense)

California Housing

Tax Credit

Capital Corporation

Affordable

Income Tax

less amortization of investments

Opportunities Fund II

Fund 38, L.P.

Fund XV, L.P

Housing Fund

Benefit

2018
$ 5 $ 5 $ 1 $ (4 ) $ 7
2019
23 18 3 (14 ) 30
2020
23 17 3 (14 ) 29
2021
23 16 3 (14 ) 28
2022 and thereafter
41 42 9 (43 ) 49
Total
$ 115 $ 98 $ 19 $ (89 ) $ 143

NOTE 6. TERM DEBT

Term debt at ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017~~2018 consisted of the following.

(Amounts in thousands)	September 30, 2018			December 31, 2017			March 31, 2019			December 31, 2018
Federal Home Loan Bank of San Francisco borrowings							$	20,000		$	—
Senior debt	$	4,396		$	7,096			2,596			3,496
Unamortized debt issuance costs		(3	)		(6	)		(1	)		(2	)
Subordinated debt		10,000			10,000			10,000			10,000
Unamortized debt issuance costs		(100	)		(132	)		(78	)		(89	)
Net term debt	$	14,293		$	16,958		$	32,517		$	13,405

Future contractual maturities of term debt at ~~September 30, 2018~~March 31, 2019 are as follows.

(Amounts in thousands)	2018		2019		2020		2021		2022		Thereafter		Total		2019		2020		2021		2022		2023		Thereafter		Total
Federal Home Loan Bank of San Francisco borrowings															$	20,000	$	—	$	—	$	—	$	—	$	—	$	20,000
Senior debt	$	250	$	1,000	$	3,146	$	—	$	—	$	—	$	4,396		750		1,846		—		—		—		—		2,596
Subordinated debt		—		—		—		—		—		10,000		10,000		—		—		—		—		—		10,000		10,000
Total future maturities	$	250	$	1,000	$	3,146	$	—	$	—	$	10,000	$	14,396	$	20,750	$	1,846	$	—	$	—	$	—	$	10,000	$	32,596

Federal Home Loan Bank of San Francisco Borrowings

We have an available line of credit with the Federal Home Loan Bank of San Francisco of ~~$397.7~~$372.2 million subject to certain collateral requirements, namely the amount of pledged loans and investment securities. The line of credit is secured by an investment in Federal Home Loan Bank of San Francisco stock, certain real estate secured loans that have been specifically pledged to the Federal Home Loan Bank of San Francisco pursuant to collateral requirements, and certain pledged securities held in the Bank’s investment securities portfolio.

The Bank had nooutstanding borrowings ~~outstanding under secured lines of credit~~ from the Federal Home Loan Bank of San Francisco at ~~September 30, 2018 and~~March 31, 2019 of $20.0 million; there were no borrowings outstanding at December 31, ~~2017.~~2018. The average balance outstanding on Federal Home Loan Bank of San Francisco term advances during the ~~nine~~three months ended ~~September 30, 2018~~March 31, 2019 and year ended December 31, ~~2017~~2018 was ~~$30.0~~$8.8 million and ~~$302 thousand~~$22.5 million, respectively. The maximum amount outstanding from the Federal Home Loan Bank of San Francisco at any month end during the ~~nine~~three months ended ~~September 30, 2018~~March 31, 2019 and year ended December 31, ~~2017~~2018 was $20.0 million and $70.0 million, ~~and $10.0 million~~ respectively. The weighted average interest rate on Federal Home Loan Bank of San Francisco borrowings at March 31, 2019 was 2.60%.

As of ~~September 30, 2018,~~March 31, 2019, the Bank was required to hold an investment in Federal Home Loan Bank of San Francisco stock of ~~$5.9~~$7.3 million recorded in Other Assets in the Consolidated Balance Sheets. Our investments in Federal Home Loan Bank of San Francisco stock are restricted investment securities, carried at cost, evaluated for impairment, and excluded from securities accounted for under ASC Topic 320 and ASC Topic 321.

~~Table of Contents~~

~~BANK OF COMMERCE HOLDINGS & SUBSIDIARIES~~

~~Notes to Consolidated Financial Statements (Unaudited)~~

We have pledged ~~$449.0~~$447.4 million of our commercial real estate and residential real estate loans as collateral for the line of credit with the Federal Home Loan Bank of San Francisco. As of ~~September 30, 2018,~~March 31, 2019, we also pledged ~~$31.9~~$28.7 million in securities to the Federal Home Loan Bank of San Francisco.

Senior Debt

In December of 2015, the Holding Company entered into a senior debt loan agreement to borrow $10.0 million from another financial institution. The original loan terms required monthly principal installments of $83 thousand, plus accrued and unpaid interest, commencing on January 1, 2016, continuing to, and including December 10, 2020 and a final scheduled payment of $5.0 million due on the maturity date of December 10, 2020. The loan may be prepaid in whole or in part at any time without any prepayment penalty. The principal amount of the loan bears interest at a variable rate, resetting monthly that is equal to the sum of the current three-month LIBOR plus 400 basis points. In December of 2015, the Holding Company incurred senior debt issuance costs of $15 thousand, which are being amortized over the initial term of the loan as additional interest expense. The loan is secured by a pledge from the Holding Company of all of the outstanding stock of Redding Bank of Commerce.

Subordinated Debt

In December of 2015, the Holding Company issued $10.0 million in aggregate principal amount of fixed to floating rate Subordinated Notes due in 2025. The Subordinated Debt initially bears interest at 6.88% per annum for a five-year term, payable semi-annually. Thereafter, interest on the Subordinated Debt will be paid at a variable rate equal to three month LIBOR plus 526 basis points, payable quarterly until the maturity date. In December of 2015, the Holding Company incurred subordinated debt issuance costs of $210 thousand, which are being amortized over the initial five-year-term as additional interest expense.

The Subordinated Debt is subordinate and junior in right of payment to the prior payment in full of all existing and future claims of creditors and depositors of the Holding Company and its subsidiaries, whether now outstanding or subsequently created. The Subordinated Debt ranks equally with all other unsecured subordinated debt, except any which by its terms is expressly stated to be subordinated to the Subordinated Debt. The Subordinated Debt ranks senior to all preferred stock and common stock of the Holding Company and all future junior subordinated debt obligations. The Subordinated Debt is recorded as term debt on the Holding Company’s balance sheet; however, for regulatory purposes, it is treated as Tier 2 capital by the Holding Company.

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)

The Subordinated Debt will mature on December 10, 2025 but may be prepaid at the Holding Company’s option and with regulatory approval at any time on or after five years after the Closing Date or at any time upon certain events, such as a change in the regulatory capital treatment of the Subordinated Debt or the interest on the Subordinated Debt is no longer deductible by the Holding Company for United States federal income tax purposes.

~~Other lines of credit~~

Federal Funds

We have entered into nonbinding federal funds line of credit agreements with three financial institutions to support short-term liquidity needs. The lines totaled $35.0 million at ~~September 30, 2018~~March 31, 2019 and had interest rates ranging from ~~2.39%~~2.64% to ~~3.06%~~3.44%. Advances under the lines are subject to funds availability, continued borrower eligibility, and may have consecutive day usage restrictions. The credit arrangements are reviewed and renewed annually. At March 31, 2019 and December 31, 2018, we had no outstanding advances on any of the Bank’s federal funds lines of credit.

Federal Reserve Bank

We have an available line of credit with the Federal Reserve Bank totaling ~~$27.2~~$23.6 million subject to collateral requirements, namely the amount of certain pledged loans. At March 31, 2019 and December 31, 2018, we had no outstanding advances on our line of credit with the Federal Reserve Bank.

NOTE 7. COMMITMENTS AND CONTINGENCIES

~~Lease Commitments~~

~~The following table sets forth rent expense and rent income for the three and nine months ended September 30, 2018 and 2017~~

Three Months Ended September 30,

Nine Months Ended September 30,

(Amounts in thousands)

2018

2017

2018

2017

Rent income ⁽¹⁾
$ — $ 9 $ — $ 40
Rent expense
230 218 692 612
Net rent expense
$ 230 $ 209 $ 692 $ 572

⁽¹⁾~~Rental income is derived from OREO properties.~~

~~Table of Contents~~

~~BANK OF COMMERCE HOLDINGS & SUBSIDIARIES~~

~~Notes to Consolidated Financial Statements (Unaudited)~~

~~The following table sets forth, as of September 30, 2018, the future minimum lease payments under non-cancelable operating leases.~~

(Amounts in thousands)

Amounts due in:

2018
$ 213
2019
866
2020
884
2021
899
2022
807
Thereafter
1,367
Total
$ 5,036

Financial Instruments with Off-Balance Sheet Risk

Our consolidated financial statements do not reflect various commitments and contingent liabilities that arise in the normal course of our business and involve elements of credit, liquidity, and interest rate risk. In the normal course of business we are party to financial instruments with off-balance sheet credit risk to meet the financing needs of our customers. These financial instruments include commitments to extend credit, standby letters of credit and financial guarantees. These instruments involve elements of credit and interest rate risk similar to the amounts recognized in the Consolidated Balance Sheets. The contract or notional amounts of these instruments reflect the extent of our involvement in particular classes of financial instruments.

The following table presents a summary of our commitments and contingent liabilities at ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017.~~2018.

(Amounts in thousands)	September 30, 2018		December 31, 2017		March 31, 2019		December 31, 2018
Commitments to extend credit	$	228,359	$	217,714	$	213,122	$	223,882
Standby letters of credit		6,948		6,692		4,218		8,548
Affordable housing grants		3,338		3,338		3,338		3,338
Total commitments and contingent liabilities	$	238,645	$	227,744	$	220,678	$	235,768

We were not required to perform on any financial guarantees during the ~~nine~~three months ended ~~September 30, 2018,~~March 31, 2019, or during the year ended December 31, ~~2017.~~2018. At ~~September 30, 2018~~March 31, 2019, approximately ~~$6.4~~$3.7 million of standby letters of credit will expire within one year, and ~~$547~~$139 thousand will expire thereafter.

Affordable Housing Grants

In fulfilling our CRA responsibilities, we are a sponsor for various nonprofit organizations that receive cash grants from the Federal Home Loan Bank of San Francisco. Those grants require the nonprofit organization to comply with stipulated conditions of the grant over specified periods of time which typically vary from 10 to 15 years. If the nonprofit organization fails to comply, Federal Home Loan Bank of San Francisco can require us to refund the amount of the grant to Federal Home Loan Bank of San Francisco. To mitigate this contingent credit risk, our Credit Administration underwrites the financial strength of the nonprofit organization and reviews their systems of internal control to determine, as best as possible, that they will ~~not fail to~~ comply with the conditions of the grant.

Reserve For Unfunded Commitments

The reserve for unfunded commitments, which is included in Other Liabilities on the Consolidated Balance Sheets, was $595 thousand and $695 thousand at ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017.~~2018, respectively. The decrease in the reserve was due to a reduction in our unfunded commitments. The adequacy of the reserve for unfunded commitments is reviewed on a quarterly basis, based upon changes in the amount of commitments, loss experience, and economic conditions. When necessary, the provision ~~expense is~~adjustments are recorded in other noninterest expense in the Consolidated Statements of Income.

Death Benefit Agreement

The Company has entered into agreements with certain employees to pay a cash benefit to designated beneficiaries following the death of the employee. The payment will be made only if, at the time of death, the deceased employee was employed by the Bank and the Bank owned a life insurance policy on the employee’s life. Depending on specific facts and circumstances, the payment amount can vary up to a maximum of $225 thousand per employee and may be taxable to the recipient. Neither the employee nor the designated recipient has a claim against the Bank’s life insurance policy on the employee’s life.

Legal Proceedings

We are involved in various pending and threatened legal actions arising in the ordinary course of ~~business. We~~business and if necessary, we maintain reserves for losses from legal actions, which are both probable and estimable. In our opinion, the disposition of claims currently pending will not have a material adverse effect on our financial position or results of operations.

2827

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)

Concentrations of Credit Risk

We grant many loans collateralized by real estate. In our judgment, a concentration exists in real estate related loans, which represented approximately ~~81%~~82% and ~~77%~~81% of our gross loan portfolio at ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017,~~2018, respectively. We underwrite real estate loans in accordance with loan policies that set underwriting criteria, including property types, loan-to-value limits and minimum debt service coverage ratios. We employ a variety of real estate concentration risk management tools including monitoring of limits on concentration levels, limits by property type and geography, annual property reviews including site visits and portfolio stress testing.

Although we believe such concentrations have no more than the normal risk of collectability, a substantial decline in the economy in general, material increases in interest rates, changes in tax policies, tightening credit or refinancing markets, or a decline in real estate values in our principal market areas in particular, could have an adverse impact on the repayment of these loans. Business and personal incomes, cash flows from rental operations, proceeds from the sale of real property, or proceeds from refinancing, represent the primary sources of repayment for a majority of these loans.

We recognize the credit risks inherent in dealing with other depository institutions. Accordingly, to prevent excessive exposure to other depository institutions in aggregate or individually, we have established general standards for selecting correspondent banks as well as internal limits for allowable exposure to other depository institutions in aggregate or individually. In addition, we have an investment policy that sets forth limitations that apply to all investments with respect to credit rating and concentrations with an issuer.

NOTE 8. LEASES

We lease nine sites under non-cancelable operating leases. The leases contain various provisions for increases in rental rates based on predetermined escalation schedules. Substantially all of the leases include the option to extend or terminate the lease term one or more times following expiration of the initial term at a rental rate established in the lease. For leases where we are reasonably certain that we will exercise the option to renew the lease, we have recognized those options in our lease asset and liability. We had no financing lease arrangements during the current period or the prior year.

We have applied ASC Topic 842 as of January 1, 2019 and elected the practical expedients package for all of our leases. In accordance with the practical expedients package we were not required to reassess whether any expired or existing contracts are or contain leases and not to reassess the lease classification for existing or expired leases between operating and finance leases. On January 1, 2019, we recorded $4.4 million in Other Liabilities representing the present value of the remaining minimum lease payments and we recorded an offsetting right-of-use asset in Other Assets. The present value calculation uses a discount rate, which is based on our incremental borrowing rate. The right-of-use asset was also reduced by $458 thousand on January 1, 2019 for amounts recognized previously as part of the single lease cost. The table below presents information regarding our leases as of March 31, 2019.

(Amounts in thousands)	March 31, 2019
Right-of-use lease asset	$	3,738
Lease liability	$	4,180
Weighted Average Remaining Lease Term (in years)		6.24
Weighted Average Discount Rate		3.00	%

Lease expenses are recorded on a straight-line basis over the life of each lease. Lease expense and cash paid on leases are presented in the table below for the periods indicated.

	Three Months Ended March 31,
(Amounts in thousands)	2019		2018
Operating lease expense	$	199	$	189
Cash paid for operating leases	$	215	$	207

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)

The following table sets forth, as of March 31, 2019, the future minimum lease cash payments under non-cancelable operating leases and a reconciliation of the undiscounted cash flows to the operating lease liability.

(Amounts in thousands)
Amounts due in:
2019	$	650
2020		884
2021		899
2022		807
2023		335
Thereafter		1,033
Total undiscounted future minimum lease cash payments		4,608
Present value adjustment		(428	)
Lease liability	$	4,180

Our election to utilize the practical expedients package did not result in the recognition of any additional leases, changes in lease terms, changes in classification or in the assessment of initial direct costs. ASC 842 was applied as a change in accounting principle and did not result in any adjustment to equity. The significant judgment made in applying the requirements in ASC Topic 842 is the determination of the incremental borrowing rate for the lease. We used the borrowing rates for terms similar to the lease terms available under our existing line of credit with the Federal Home Loan Bank of San Francisco as our incremental borrowing rate.

NOTE 9. FAIR VALUES

The following table presents estimated fair values of our financial instruments as of ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017,~~2018, whether or not recognized or recorded at fair value in the Consolidated Balance Sheets. The table indicates the fair value hierarchy of the valuation techniques we utilized to determine such fair value. Non-financial assets and non-financial liabilities defined by the FASB ASC 820, Fair Value Measurement,, such as Bank premises and equipment, deferred taxes and other liabilities are excluded from the table. In addition, we have not disclosed the fair value of financial instruments specifically excluded from disclosure requirements of FASB ASC 825, Financial Instruments,, such as bank-owned life insurance policies. ~~The prior period fair values for loans disclosed are not determined in a manner consistent with the current period fair values disclosed because of a change in the methodology.~~

(Amounts in thousands)	Carrying		Fair Value Measurements Using						Carrying		Fair Value Measurements Using
September 30, 2018	Amounts		Level 1		Level 2		Level 3
March 31, 2019									Amounts		Level 1		Level 2		Level 3
Financial assets
Cash and cash equivalents	$	91,236	$	91,236	$	—	$	—	$	62,529	$	62,529	$	—	$	—
Securities available-for-sale	$	239,633	$	—	$	239,633	$	—	$	294,117	$	—	$	294,117	$	—
Net loans	$	916,845	$	—	$	—	$	910,262	$	1,024,356	$	—	$	—	$	1,025,425
Federal Home Loan Bank of San Francisco stock	$	5,892	$	5,892	$	—	$	—	$	7,346	$	7,346	$	—	$	—
Financial liabilities
Deposits	$	1,144,761	$	—	$	1,142,046	$	—	$	1,248,294	$	—	$	1,246,655	$	—
Term debt	$	14,293	$	—	$	14,285	$	—	$	32,517	$	—	$	32,660	$	—
Junior subordinated debenture	$	10,310	$	—	$	10,254	$	—	$	10,310	$	—	$	14,636	$	—

(Amounts in thousands)	Carrying		Fair Value Measurements Using						Carrying		Fair Value Measurements Using
December 31, 2017	Amounts		Level 1		Level 2		Level 3
December 31, 2018									Amounts		Level 1		Level 2		Level 3
Financial assets
Cash and cash equivalents	$	66,970	$	66,970	$	—	$	—	$	47,365	$	47,365	$	—	$	—
Securities available-for-sale	$	267,954	$	—	$	267,954	$	—	$	256,928	$	—	$	256,928	$	—
Net loans	$	869,620	$	—	$	—	$	873,660	$	935,886	$	—	$	—	$	936,697
Federal Home Loan Bank of San Francisco stock	$	4,536	$	4,536	$	—	$	—	$	5,892	$	5,892	$	—	$	—
Financial liabilities
Deposits	$	1,102,732	$	—	$	1,101,523	$	—	$	1,131,716	$	—	$	1,129,795	$	—
Term debt	$	16,958	$	—	$	16,918	$	—	$	13,405	$	—	$	13,323	$	—
Junior subordinated debenture	$	10,310	$	—	$	10,206	$	—	$	10,310	$	—	$	14,183	$	—

Fair Value Hierarchy

Level 1 valuations utilize quoted prices (unadjusted) in active markets for identical assets or liabilities that we have the ability to access.

Level 2 valuations utilize inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. Level 2 valuations include quoted prices for similar assets and liabilities in active markets, and inputs other than quoted prices that are observable for the asset or liability, such as interest rates and yield curves that are observable at commonly quoted intervals.

Level 3 ~~valuations~~

Valuations are unobservable inputs for the asset or liability, and include situations where there is little, if any, market activity for the asset or liability. Valuation is generated from model-based techniques that use significant assumptions not observable in the market. These unobservable assumptions reflect estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include the use of option pricing models, discounted cash flow models and similar techniques.

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)

In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, the level in the fair value hierarchy within which the fair value measurement in its entirety falls has been determined based on the lowest level input that is significant to the fair value measurement in its entirety.

We maximize the use of observable inputs and minimize the use of unobservable inputs when developing fair value measurements. Our assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the asset or liability.

The following tables present information about our assets and liabilities measured at fair value on a recurring basis, and indicate the fair value hierarchy of the valuation techniques we utilized to determine such fair value, as of ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017.~~2018.

(Amounts in thousands)	Fair Value at September 30, 2018								Fair Value at March 31, 2019
Recurring Basis	Total		Level 1		Level 2		Level 3		Total		Level 1		Level 2		Level 3
Available-for-sale securities
U.S. government and agencies	$	35,656	$	—	$	35,656	$	—	$	46,451	$	—	$	46,451	$	—
Obligations of states and political subdivisions		51,562		—		51,562		—		48,935		—		48,935		—
Residential mortgage-backed securities and collateralized mortgage obligations		124,109		—		124,109		—		171,814		—		171,814		—
Corporate securities		3,974		—		3,974		—		2,958		—		2,958		—
Commercial mortgage-backed securities		24,167		—		24,167		—		23,864		—		23,864		—
Other asset-backed securities		165		—		165		—		95		—		95		—
Total assets measured at fair value	$	239,633	$	—	$	239,633	$	—	$	294,117	$	—	$	294,117	$	—

(Amounts in thousands)	Fair Value at December 31, 2017								Fair Value at December 31, 2018
Recurring Basis	Total		Level 1		Level 2		Level 3		Total		Level 1		Level 2		Level 3
Available-for-sale securities
U.S. government and agencies	$	40,369	$	—	$	40,369	$	—	$	40,087	$	—	$	40,087	$	—
Obligations of states and political subdivisions		78,844		—		78,844		—		50,530		—		50,530		—
Residential mortgage-backed securities and collateralized mortgage obligations		114,592		—		114,592		—		138,503		—		138,503		—
Corporate securities		4,992		—		4,992		—		2,922		—		2,922		—
Commercial mortgage-backed securities		26,641		—		26,641		—		24,762		—		24,762		—
Other investment securities ⁽¹⁾		2,516		—		2,516		—		124		—		124		—
Total assets measured at fair value	$	267,954	$	—	$	267,954	$	—	$	256,928	$	—	$	256,928	$	—

⁽¹⁾ ~~Principally consists of asset-backed securities and CRA qualified mutual fund investments.~~

Recurring Items

Debt Securities – The available-for-sale securities amount in the recurring fair value table above represents securities that have been adjusted to their fair values. For these securities, we obtain fair value measurements from an independent pricing service. 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. We have determined that the source of these fair values falls within Level 2 of the fair value hierarchy.

Transfers Between Fair Value Hierarchy Levels

Transfers between levels of the fair value hierarchy are recognized on the actual date of the event or circumstance that caused the transfer. There were no transfers between levels of the fair value hierarchy during the three ~~and nine~~ months ended ~~September 30, 2018~~March 31, 2019 or the year ended December 31, ~~2017.~~2018.

Assets and Liabilities Recorded at Fair Value on a Nonrecurring Basis

We may be required, from time to time, to measure certain assets at fair value on a nonrecurring basis. These adjustments to fair value generally result from the application of lower of cost or fair value accounting or write-downs of individual assets due to impairment. The following tables present information about our assets and liabilities at ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017~~2018 measured at fair value on a nonrecurring basis for which a nonrecurring change in fair value has been recorded during the reporting period.

The amounts disclosed below present the fair values at the time the nonrecurring fair value measurements were made, and not necessarily the fair values as of the date reported upon.

(Amounts in thousands)	Fair Value at September 30, 2018								Fair Value at March 31, 2019
Nonrecurring basis	Total		Level 1		Level 2		Level 3		Total		Level 1		Level 2		Level 3
Other real estate owned	$	136	$	—	$	—	$	136	$	34	$	—	$	—	$	34
Total assets measured at fair value	$	136	$	—	$	—	$	136	$	34	$	—	$	—	$	34

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)

(Amounts in thousands)	Fair Value at December 31, 2017								Fair Value at December 31, 2018
Nonrecurring basis	Total		Level 1		Level 2		Level 3		Total		Level 1		Level 2		Level 3
Collateral dependent impaired loans	$	60	$	—	$	—	$	60
Other real estate owned		35		—		—		35	$	31	$	—	$	—	$	31
Total assets measured at fair value	$	95	$	—	$	—	$	95	$	31	$	—	$	—	$	31

The following table presents the losses resulting from nonrecurring fair value adjustments for the three ~~and nine~~ months ended ~~September 30,~~March 31, 2019 and 2018 ~~and 2017~~ related to assets outstanding at ~~September 30, 2018~~March 31, 2019 and ~~2017.~~2018.

(Amounts in thousands)	Three Months Ended September 30,				Nine Months Ended September 30,				Three Months Ended March 31,
Fair value adjustments	2018		2017		2018		2017		2019		2018
Collateral dependent impaired loans	$	—	$	43	$	—	$	63
Other real estate owned		—		35		138		35	$	68	$	113
Total	$	—	$	78	$	138	$	98	$	68	$	113

During the ~~nine~~three months ended ~~September 30, 2018,~~March 31, 2019, four OREO properties with an aggregate carrying value of ~~$274~~$102 thousand outstanding at period end were written down to their fair value of ~~$136~~$34 thousand, resulting in a ~~$138~~$68 thousand adjustment to ~~the ALLL.~~

The loan amounts above represent impaired, collateral dependent loans that have been adjusted to fair value during the respective reporting period. When we identify a collateral dependent loan as impaired, we measure the impairment using the current fair value of the collateral, less selling costs. Depending on the characteristics of a loan, the fair value of collateral is generally estimated by obtaining external appraisals. If we determine that the value of the impaired loan is less than the recorded investment in the loan, we recognize this impairment and adjust the carrying value of the loan to fair value through the ALLL.

The OREO amount above represents impaired real estate that has been adjusted to fair value during the respective reporting period. The loss represents impairments on OREO for fair value adjustments based on the fair value of the real estate. The determination of fair value is based on recent appraisals of the foreclosed properties, which take into account recent sales prices adjusted for unobservable inputs, such as opinions provided by local real estate brokers and other real estate experts. OREO fair values are adjusted for estimated selling costs that are based off the adjusted fair value and are between ~~28%~~44% and ~~50%~~46%. We record OREO as a nonrecurring Level 3.3 fair value.

Limitations –

Fair value estimates are made at a specific point in time, based on relevant market information and other information about the financial instrument. These estimates do not reflect any premium or discount that could result from offering for sale at one time, our entire 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, involve uncertainties and matters of significant judgment, and therefore cannot be determined with precision. Changes in assumptions could significantly affect the estimates.

Fair value estimates are based on current on and off-balance sheet financial instruments without attempting to estimate the value of anticipated future business and the value of assets and liabilities that are not considered financial instruments. In addition, the tax ramifications related to the realization of the unrealized gains and losses can have a significant effect on fair value estimates and have not been considered in any of the estimates.

NOTE ~~9. PURCHASE OF FINANCIAL ASSETS~~

During the second quarter of 2018 we terminated an agreement to purchase a maximum par value of $50.0 million in unsecured consumer home improvement loans from a third party originator. Prior to the termination, as we received principal payments on these purchased loans, new loans were purchased and the outstanding par value remained at approximately $50.0 million. Our agreement requires us to continue purchasing loans for six months following the notice of termination.

Since inception through September 30, 2018, we have paid aggregate cash totaling $132.1 million, and received aggregate cash repayments of $87.3 million for $44.8 million in net loans outstanding. The acquired loans were purchased without recourse or servicing rights and were recorded at fair value at the time of the purchase.

~~NOTE~~ 10. ~~BUSINESS COMBINATION~~

~~Proposed Merger with Merchants Holding Company~~ACQUISITION

On ~~October 4, 2018,~~January 31, 2019, we completed the ~~Company and~~acquisition of Merchants Holding Company ~~a California corporation~~ (“Merchants”), ~~entered into an Agreement and Plan of Merger (the “Merger Agreement”) pursuant~~ to ~~which Merchants will be merged with and into the Company, with the Company as the surviving corporation (the “Merger”). Management expects the acquisition to close~~extend our presence in the ~~first quarter~~Sacramento marketplace. Merchants, headquartered in Sacramento, California, was the parent company of 2019, subject to the satisfaction of customary closing conditions, including regulatory and shareholder approvals. The Merger Agreement provides that immediately after the Merger, Merchant’s bank subsidiary, The Merchants National Bank of Sacramento (“Merchants ~~National~~ Bank”), ~~will merge~~a 97-year-old bank with approximately $211.7 million in assets as of January 31, 2019. Merchants operated one full service branch and ~~into~~one limited service branch in the ~~Company’s~~Sacramento metropolitan area.

We paid $15.3 million in cash and issued 1,834,142 shares of common stock to Merchants shareholders who now hold, in the aggregate, approximately 10% of our outstanding common stock. One former member of the Merchants board now serves on our board of directors. The acquisition, after fair value adjustments added $85.3 million in loans, $190.2 million in deposits and $107.4 million in investment securities to our bank ~~subsidiary, Redding~~as of January 31, 2019.

The acquisition of Merchants constituted a business combination and has been accounted for using the acquisition method of accounting. The assets acquired and liabilities assumed, both tangible and intangible, were recorded at their fair values as of the acquisition date in accordance with ASC 805, Business Combinations. Due to the timing of the acquisition, fair values related to loans, deferred tax assets, other assets and other liabilities are preliminary and subject to refinement as additional information regarding the closing date fair values becomes available. The Bank engaged third party specialists to assist in valuing certain assets, including investment securities, loans, real estate and the core deposit intangible that resulted from the acquisition. The acquisition was treated as a "reorganization" within the definition of ~~Commerce, with Redding Bank~~section 368(a) of ~~Commerce as~~ the ~~surviving bank (the “Bank Merger”). The Merger~~Internal Revenue Code and ~~Bank Merger are collectively referred to as the “Proposed Transaction.”~~is generally considered tax-free for U.S. federal income tax purposes.

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)

~~Under~~The preliminary calculation of goodwill recorded during the ~~terms~~first quarter of 2019 is detailed below.

	As Recorded by			Preliminary Fair Value
	Merchants			And Other Acquisition			As Recorded by
(Amounts in thousands)	Holding Company			Related Adjustments			the Company
Consideration paid:
Cash							$	15,300
Stock 1,834,142 shares at $10.69 per share								19,607
Total consideration							$	34,907

Assets acquired:
Cash and fed funds sold	$	12,425		$	—		$	12,425
Investment securities		107,931			(551	)		107,380
Loans, gross		87,570			(2,292	)		85,278
Allowance for loan and lease losses		(1,286	)		1,286			—
Interest receivable		688			—			688
Premises and equipment, net		378			1,856			2,234
Deferred tax assets, net		1,374			(1,287	)		87
Federal Home Loan Bank of San Francisco stock		1,454			—			1,454
Life insurance		755			—			755
Other assets		371			(10	)		361
Core deposit intangible		—			4,353			4,353
Total assets acquired	$	211,660		$	3,355		$	215,015

Liabilities assumed:
Demand, money market and savings	$	152,213		$	—		$	152,213
Certificates of deposit		38,003			—			38,003
Total deposits		190,216			—			190,216
Other liabilities		916			21			937
Total liabilities assumed	$	191,132		$	21		$	191,153
Net identifiable assets acquired over liabilities assumed	$	20,528		$	3,334		$	23,862
Goodwill							$	11,045

Goodwill

As a result of the ~~Merger Agreement,~~Merchants acquisition, we have recorded a provisional amount of goodwill totaling $11.0 million, which represents the excess of the total purchase price paid over the fair value of the assets acquired, net of the fair values of liabilities assumed. The goodwill recorded is preliminary and subject to ~~certain~~refinement as additional information regarding the closing date fair values becomes available. We are in the process of obtaining and reviewing valuation reports for the acquired loans and completing the final federal and state income tax returns for Merchants. We also expect that there may be additional fair value adjustments to the other assets and other liabilities as work to finalize the entries to record the transaction. Goodwill is amortized over 15 years for tax purposes.

Goodwill reflects the expected value of Merchants ~~shareholders may for each share of common stock held, elect to receive 3.8703 shares~~reputation in the community, stable customer base and expected synergies created through the combined operations with our Company.

The following is a description of the ~~Company,~~methods used to determine the fair values of significant assets and liabilities whose fair values are different from their carrying amounts on Merchants' books at acquisition date presented above.

Investment Securities

Fair values for securities were obtained from an independent pricing service and are based on quoted market prices, where available. If quoted market prices were not available, fair value estimates were based on observable inputs including quoted market prices for similar instruments, quoted market prices that are not in an active market, other inputs that are observable in the market or a discounted cash ~~amount of $48.43, or~~flow model.

Loans

We engaged a ~~combination of 2.3223 shares~~third party to assist us in determining the fair values for the loans acquired from Merchants based upon the present values of the ~~Company~~expected cash flows and ~~a cash amount~~market-derived discount rates. There were no loans acquired with evidence of ~~$19.37.~~deterioration of credit quality since origination for which we believe it is probable that we will be unable to collect all contractually required payments receivable. The ~~Merger Agreement further provides that~~amounts recognized for loans have been determined only provisionally. We expect to complete the ~~shareholder elections~~process of evaluating the fair value of the acquired loans during the second quarter of 2019.

Premises and Equipment

We engaged an independent licensed appraiser to determine the fair value of the acquired branch located in Sacramento. The fair value of tangible personal property was not material.

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)

Deferred Tax Assets

The deferred income tax assets are ~~subject~~recorded to ~~adjustment,~~reflect the differences in the carrying values of the acquired assets and liabilities for financial reporting purposes and the ~~Company~~basis for federal income tax purposes at the Company’s statutory federal and state income tax rate. The amounts recognized for deferred tax assets have been determined only provisionally, and will ~~issue no more than 1,834,173 shares~~not be finalized until the 2018 and 2019 tax returns for Merchants have been completed which we expect in the second quarter of ~~common stock and $15.3 million in cash.~~2019.

~~Based on~~Core Deposit Intangible

We recorded a core deposit intangible asset of $4.4 million for the ~~closing price~~deposits acquired in the Merchants acquisition during the first quarter of 2019. The core deposit intangible represents the ~~Company’s common stock~~estimated future benefits of ~~$11.80 on October 4, 2018,~~acquired deposits and is booked separately from the ~~consideration value was approximately $37.0 million in aggregate.~~related deposits. The value of the ~~merger consideration will fluctuate until closing based on~~core deposit intangible asset was determined using a discounted cash flow approach to arrive at the cost differential between the core deposits (nonmaturity deposits such as transaction, savings and money market accounts) and alternative funding sources. It was calculated as the present value of the ~~Company’s stock. Upon consummation~~difference in cash flows between maintaining the core deposits (interest and net maintenance costs) and the cost of an equal amount of funds with a similar term from an alternative source. The core deposit intangible is amortized on an straight line basis over an estimated eight-year life, and is evaluated periodically for impairment. No impairment loss was recognized in 2019. We recorded amortization of the ~~Merger,~~core deposit intangible totaling $91 thousand for the ~~shareholders~~three months ended March 31, 2019. The future estimated amortization expense on the CDI from the Merchants acquisition at March 31, 2019 is as follows:

(Amounts in thousands)		2019				2020				2021				2022				2023				Thereafter				Total
Core deposit intangible amortization		$	408			$	544			$	544			$	544			$	544			$	1,678			$	4,262

Pro Forma Results of ~~Merchants will own approximately 10%~~Operations

The following table presents pro forma information of the combined ~~company.~~entity as if the acquisition occurred on January 1, 2018. The pro forma information does not necessarily reflect the results of operations that would have resulted had the acquisition been completed at the beginning of the periods presented, nor is it indicative of the results of operations in future periods. Furthermore, cost savings and other business synergies related to the acquisition are not reflected in the pro forma amounts.

~~The Merger Agreement includes a provision that~~

	For the Three Months Ended
Pro forma revenue and earnings	March 31,
(Amounts in thousands)	2019		2018
Net interest income	$	13,199	$	12,674
Net income ⁽¹⁾	$	2,269	$	3,592

⁽¹⁾Net income for the three months ended March 31, 2019 includes acquisition-related costs of $1.9 million.

We recorded net interest income related to Merchants of approximately $940 thousand in our Consolidated Statement of Income from the ~~merger consideration will be adjusted if stipulated minimum average core deposit totals are not maintained~~January 31, 2019 acquisition date to March 31, 2019. It is impracticable to separately provide information regarding the amount of net income from Merchants included in our Consolidated Statement of Income because the operations of Merchants were substantially comingled with the operations of the Company as of the ~~closing~~acquisition date. Core deposit balances currently total approximately $151 million. If at the close, core deposit balances have declined no more than 7.50%, no adjustment will be made to the merger consideration previously described. If at the close, core deposit balances have declined more than 15%, the Company may unilaterally terminate the transaction. Between these two percentages, the merger consideration will be adjusted according to a contractual schedule.

The consummation of the Merger is subject to a number of conditions, which include: (i) the approval of the Merger Agreement by Merchant’s shareholders; (ii) the receipt of all necessary regulatory approvals for the Proposed Transaction, without the imposition of conditions or requirements that the Company’s Board of Directors reasonably determines in good faith would, individually or in the aggregate, materially reduce the economic benefits of the Proposed Transaction; (iii) the absence of any regulation, judgment, decree, injunction or other order by a governmental authority which prohibits the consummation of the Proposed Transaction or which prohibits or makes illegal the consummation of the Proposed Transaction; (iv) all representations and warranties made by the Company and Merchants in the Merger Agreement must remain true and correct, except for certain inaccuracies that would not have, or would not reasonably be expected to have, a material adverse effect; and (v) the Company and Merchants have performed their respective obligations under the Merger Agreement in all material respects.

3233

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

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

Forward Looking Statements and Risk Factors

This report includes forward-looking statements within the meaning of the Securities Exchange Act of 1934 (“Exchange Act”) and the Private Securities Litigation Reform Act of 1995. These statements are based on management’s current beliefs and assumptions, and on information available to management as of the date of this document. Forward-looking statements include the information concerning possible or assumed future results of operations of the Company set forth under the heading “Management’s Discussion and Analysis of Financial Condition and Results of Operations.”

Forward-looking statements may also include statements in which words such as “expects,” “anticipates,” “intends,” “plans,” “believes,” “estimates,” “considers” or similar expressions or conditional verbs such as “will,” “should,” “would” and “could” and other comparable words or phrases of a future- or forward-looking nature, are intended to identify such forward-looking statements. Forward-looking statements are not guarantees of future performance. They involve risks, uncertainties and assumptions. The Company’s actual future results and shareholder values may differ materially from those anticipated and expressed in these forward-looking statements. Many of the factors that will determine these results and values are beyond the Company’s ability to control or predict. Except as specifically noted herein all references to the “Company” refer to Bank of Commerce Holdings, a California corporation, and its consolidated subsidiaries.

The following factors, among others, could cause our actual results to differ materially from those expressed in such forward-looking statements:

	●	The strength of the United States economy in general and the strength of the local economies in California in which we conduct operations;
●	Difficulties in integrating Merchants Holding Company, a California corporation (“Merchants”) and Merchant’s bank subsidiary, The Merchants National Bank of Sacramento (“Merchants National Bank”);
●	Our failure to realize all of the anticipated benefits of our ~~pending merger;~~acquisition of Merchants Holding Company;
	●	Difficulties in integrating the acquired bank branches of Merchants Holding Company;
	●	Our inability to successfully manage our growth or implement our growth strategy;
	●	The effects of, and changes in, trade, monetary and fiscal policies and laws, including interest rate policies of the Board of Governors of the Federal Reserve System, or the Federal Reserve ~~Board and tariffs imposed by the US government or foreign governments;~~Board;
	●	Volatility in the capital or credit markets;
	●	Changes in the financial performance and/or condition of our borrowers;
	●	Our concentration in real estate lending;
●	~~Our reliance on a third party originator to supply us with consumer loans;~~
●	Developments and changes in laws and regulations, ~~including the recent federal “Tax Cuts and Jobs Act”, “Economic Growth, Regulatory Relief, and Consumer Protection Act”~~ and increased regulation of the banking industry through legislative action and revised rules and standards applied by the Federal Reserve Board, the Federal Deposit Insurance Corporation and the California Department of Business Oversight;
	●	Changes in the cost and scope of insurance from the Federal Deposit Insurance Corporation and other third parties;
	●	Changes in consumer spending, borrowing and savings habits;
	●	Deterioration in the reputation of banks and the financial services industry could adversely affect the Company's ability to obtain and retain customers;
	●	Changes in the level of our nonperforming assets and loan charge-offs;
	●	Deterioration in values of real estate in California and the United States generally, both residential and commercial;
	●	Possible other-than-temporary impairment of securities held by us;
	●	The timely development of competitive new products and services and the acceptance of these products and services by new and existing customers;
	●	The willingness of customers to substitute competitors’ products and services for our products and services;
	●	Technological changes could expose us to new risks, including potential systems failures or fraud;
	●	The effect of changes in accounting policies and practices, as may be adopted from time-to-time by bank regulatory agencies, the Securities and
	●	Exchange Commission (“SEC”), the Public Company Accounting Oversight Board, the Financial Accounting Standards Board (“FASB”) or other accounting standards setters;
	●	The risks presented by public stock market volatility, which could adversely affect the market price of the Company's common stock and the ability to raise additional capital;
	●	Inability to attract deposits and other sources of liquidity at acceptable costs;
	●	Changes in the competitive environment among financial and bank holding companies and other financial service ~~providers;~~providers, including Fintech companies;
	●	Consolidation in the financial services industry ~~in the Company's markets~~ resulting in the creation of larger financial institutions that may have greater resources could change the competitive ~~landscape and the influx of fintech companies competing for business;~~landscape;
	●	The loss of critical personnel and the challenge of hiring qualified personnel at ~~reasonable~~acceptable compensation levels;
	●	~~A natural disaster,~~Natural disasters, such as earthquakes, volcanic eruptions, tsunami, wildfires, droughts, floods, mudslides, hurricanes, tornados and other geologic ~~processes;~~
	●	~~A natural disaster~~processes;
	●	Natural disasters outside California, could negatively impact our purchased loan portfolio or our third party loan servicers;
	●	Unauthorized computer access, computer hacking, cyber-attacks, electronic fraudulent activity, attempted theft of financial assets, computer viruses, phishing schemes and other security problems;
	●	Geopolitical conditions, including acts or threats of war or terrorism, actions taken by the United States or other governments in response to acts or threats of war or terrorism and/or military conflicts, which could impact business and economic conditions in the United States and abroad;
	●	Our inability to manage the risks involved in the foregoing; and
	●	The effects of any reputational damage to the Company resulting from any of the foregoing.

If our assumptions regarding one or more of the factors affecting our forward-looking information and statements proves incorrect, then our actual results, performance or achievements could differ materially from those expressed in, or implied by, forward-looking information and statements contained in this document and in the information incorporated by reference in this document. Therefore, we caution you not to place undue reliance on our forward-looking information and statements. We do not undertake any obligation to publicly correct, revise, or update any forward-looking statement if we later become aware that actual results are likely to differ materially from those expressed in such forward-looking statement, except as required under federal securities laws.

~~Table of Contents~~

~~BANK OF COMMERCE HOLDINGS & SUBSIDIARIES~~

~~MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS~~

Forward-looking statements should not be viewed as predictions, and should not be the primary basis upon which investors evaluate us. Any investor in our common stock should consider all risks and uncertainties discussed in ~~“RISK FACTORS”~~“RISK FACTORS” and in ~~“MANAGEMENT’S~~“MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF ~~OPERATIONS”~~OPERATIONS”.

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

For additional information concerning risks and uncertainties related to the Company and its operations please refer to the Company’s Annual Report on Form 10-K for the year ended December 31, ~~2017~~2018 under the heading “Risk factors”. The Company undertakes no obligation to revise or publicly release the results of any revision to these forward-looking statements to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.

The following sections discuss significant changes and trends in the financial condition, capital resources and liquidity of the Company from December 31, ~~2017~~2018 to ~~September 30, 2018.~~March 31, 2019. Also discussed are significant trends and changes in the Company’s results of operations for the three ~~and nine~~ months ended ~~September 30, 2018,~~March 31, 2019, compared to the same period in ~~2017.~~2018. The consolidated financial statements and related notes appearing elsewhere in this report are unaudited. The following discussion and analysis is intended to provide greater detail of the Company's financial condition and results.

GENERAL

Bank of Commerce Holdings (“~~Holding~~Company,” “Holding Company,” “we,” or “us”) is a corporation organized under the laws of California and a bank holding company (“BHC”) registered under the Bank Holding Company Act of 1956, as amended (“BHC Act”). with its principal offices in Sacramento, California.. The Holding Company’s principal business is to serve as a holding company for Redding Bank of Commerce (the “Bank” and together with the Holding Company, the “Company”) which operates under ~~two~~three separate names (Redding Bank of Commerce, ~~and~~ Sacramento Bank of Commerce, a division of Redding Bank of Commerce and Merchants Bank of Sacramento, a division of Redding Bank of Commerce) and Bank of Commerce Mortgage ~~(“BOCM”)~~ (inactive). ~~The Holding Company together with~~As previously announced, the ~~bank and BOCM are the (“Company”).~~Bank will change its name for all operations to Merchants Bank of Commerce effective May 20, 2019. We have an unconsolidated subsidiary in Bank of Commerce Holdings Trust II, which was organized in connection with our prior issuance of trust-preferred securities. Our common stock is traded on the NASDAQ Global Market under the symbol “BOCH.”

We commenced banking operations in 1982 and grew organically to four branches before purchasing five Bank of America branches in 2016. With our recent acquisition of Merchants Holding Company, we now operate ~~nine~~ten full service facilities and ~~three free standing remote ATMs~~one limited service facility in northern California. We also operate a ~~full service~~ “cyber office” as identified in our summary of deposits reporting filed with the FDIC. We provide a wide range of financial services and products for business and retail customers which are competitive with those traditionally offered by banks of similar size in California. As of December 31, 2018, we operated under one primary business segment: Community Banking.

On ~~October 4, 2018,~~January 31, 2019, we ~~entered into an Agreement and Plan~~completed the acquisition of ~~Merger with~~ Merchants ~~that we expect~~Holding Company (“Merchants”), to ~~close~~extend our presence in the ~~first quarter~~Sacramento marketplace. Merchants, headquartered in Sacramento, California, was the parent company of ~~2019, subject to the satisfaction~~Merchants National Bank of ~~customary closing conditions, including regulatory and shareholder approvals. Upon completion of the merger, we expect the combined company will have~~Sacramento (“Merchants Bank”), a 97- year-old bank with approximately ~~$1.5 billion~~$211.7 million in assets ~~$1.3 billion in deposits, and operate 11 branch offices throughout northern California.~~as of January 31, 2019. See Note 10 ~~Business Combination~~ Acquisitionin ~~these~~the Notes to Consolidated Financial Statements~~and our press release filed on form 8-k on October 5, 2018 announcing the signing of the definitive merger agreement for additional information.~~.

Our principal executive office is located at 555 Capitol Mall Suite 1255, Sacramento, California 95814 and the telephone number is (800) 421-2575.

3435

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

EXECUTIVE OVERVIEW

Financial highlights for the ~~third~~first quarter of ~~2018~~2019 compared to the same quarter a year ago:

Performance

●	~~Net income of $4.0 million ($0.25 per share –diluted) was an increase of $1.1 million (40%) from $2.9 million ($0.18 per share – diluted) earned during the same period in the prior year.~~

●	~~Net interest income increased $1.5 million (15%) to $12.1 million compared to $10.6 million for the same period in the prior year.~~

●	~~Return on average assets improved to 1.23% compared to 0.93% for the same period in the prior year.~~

●	~~Return on average equity improved to 12.16% compared to 9.01% for the same period in the prior year.~~

●	~~Average loans totaled $930.9 million, an increase of $125.7 million (16%) compared to average loans for the same period in the prior year.~~

●	~~Average earning assets totaled $1.2 billion, an increase of $83.6 million (7%) compared the same period in the prior year.~~

●	~~Average deposits totaled $1.1 billion, an increase of $55.2 million (5%) compared the same period in the prior year.~~

~~Average non-maturing deposits totaled $946.2 million, an increase of $96.0 million (11%) compared to the same period in the prior year.~~

~~Average certificates of deposit totaled $163.3 million, a decrease of $40.7 million (20%) compared to the same period in the prior year.~~

●	~~The Company’s efficiency ratio was 58.4% compared to 63.1% for the same period in the prior year.~~

●	~~Book value per common share was $8.14 at September 30, 2018 compared to $7.89 at September 30, 2017.~~

●

Tangible book value per common share was $8.03 at September 30, 2018 compared to $7.77 at September 30, 2017. Tangible book value per share is computed by dividing total shareholders’ equity less goodwill and core deposit intangible, net by shares outstanding. Management believes that tangible book value per share is meaningful because it is a measure that the Company and investors commonly use to assess capital adequacy.

~~Credit Quality~~

●	~~Nonperforming assets at September 30, 2018 totaled $3.9 million or 0.29% of total assets, a decrease of $4.5 million (54%) compared to September 30, 2017.~~

●	~~Net loan recoveries were $4 thousand in the third quarter of 2018 and for the same period in 2017.~~

~~Acquisition~~

●	~~Entered into a definitive merger agreement with Merchants, including approximately $218.0 million in assets headquartered in downtown Sacramento.~~

●	~~During the third quarter of 2018, we expensed $42 thousand of acquisition costs.~~

~~Financial highlights for the first~~ ~~nine months of 2018 compared to the same period a year ago~~:

~~Performance~~

●

Net income of ~~$10.9~~$2.3 million was ~~an increase~~a decrease of ~~$3.6 million (48%~~$935 thousand (29%) from ~~$7.3~~$3.2 million earned during the same period in the prior year. Earnings of ~~$0.67~~$0.13 per share – diluted was ~~an increase~~a decrease of ~~$0.18 (37%~~$0.07 (35%) from ~~$0.49~~$0.20 per share – diluted earned during the same period in the prior year and reflects the impact of ~~2,738,096~~1,834,142 shares of common stock ~~sold and~~ issued induring the ~~second~~current quarter as part of ~~2017.~~our acquisition of Merchants.

	●	Acquisition costs associated with our acquisition of Merchants totaled $1.9 million.
	●	Net interest income increased ~~$4.6~~$1.7 million (15%) to ~~$35.1~~$13.0 million compared to ~~$30.5~~$11.3 million for the same period in the prior year.

●

Return on average assets ~~improved~~decreased to ~~1.14%~~0.66% compared to ~~0.83%~~1.05% for the same period in the prior year.

●

Return on average equity ~~improved~~decreased to ~~11.29%~~6.12% compared to ~~8.80%~~10.34% for the same period in the prior year.

●

Average loans totaled ~~$912.6~~$993.3 million, an increase of ~~$101.6~~$109.4 million ~~(13%~~(12%) compared to average loans for the same period in the prior year.

●

Average earning assets totaled ~~$1.2~~$1.337 billion, an increase of ~~$100.3~~$155 million ~~(9%~~(13%) compared to average earning assets for the same period in the prior year.

●

Average deposits totaled ~~$1.1~~$1.224 billion, an increase of ~~$50.1~~$153 million ~~(5%~~(14%) compared to average deposits for the same period in the prior year.

	o	Average non-maturing deposits totaled ~~$906.5 million,~~$1.056 billion, an increase of ~~$88.3~~$168 million ~~(11%~~(19%) compared to ~~average non-maturing deposits for~~ the same period in the prior year.
	o	Average certificates of deposit totaled $167.5 million, a decrease of $14.4 million (8%) compared to same period in the prior year.

~~Average certificates of deposit totaled $171.9 million, a decrease of $37.3 million (18%) compared to average certificates of deposit for the same period in the prior year.~~

●	The Company’s efficiency ratio was ~~61.5%~~77.7% compared to ~~67.8%~~65.2% during the same period in the prior year.

●	~~Nonperforming assets at September 30, 2018 totaled $3.9 million or 0.29% of total assets, a decrease of $2.0 million (45% annualized) since December 31, 2017.~~

●	Book value per common share was ~~$8.14~~$8.90 at ~~September 30, 2018~~March 31, 2019 compared to ~~$7.82~~$7.83 at ~~December~~March 31, ~~2017.~~2018.

●

Tangible book value per common share was ~~$8.03~~$7.96 at ~~September 30, 2018~~March 31, 2019 compared to ~~$7.70~~$7.71 at ~~December~~March 31, 2017. Tangible book value per share is computed by dividing total shareholders’ equity less goodwill and core deposit intangible, net by shares outstanding. Management believes that tangible book value per share is meaningful because it is a measure that the Company and investors commonly use to assess capital adequacy.2018.

Credit Quality

●

Nonperforming assets at ~~September 30, 2018~~March 31, 2019 totaled ~~$3.9~~$14.6 million or ~~0.29%~~0.99% of total assets, ~~a decrease~~an increase of ~~$2.0~~$10.3 million ~~(45% annualized)~~(241%) since ~~December~~March 31, ~~2017.~~2018. The increase in nonperforming assets results from one $10.9 million commercial real estate loan, which at March 31, 2019 had zero calculated impairment.

●

Net loan ~~recoveries~~charge-offs were ~~$467~~$50 thousand ~~for~~in the first ~~nine months~~quarter of ~~2018~~2019 compared with net ~~charge-offs~~recoveries of ~~$352~~$370 thousand for the same ~~period in the prior year.~~quarter a year ago.

3536

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

SUMMARY OF CRITICAL ACCOUNTING POLICIES

Our significant accounting policies are described in Note 2 of the Notes to the Consolidated Financial Statements included in the Form 10-K for the year ended December 31, ~~2017~~2018 filed with the SEC on March ~~9, 2018.~~12, 2019. Some of these significant accounting policies are considered critical and require management to make difficult, subjective or complex judgments or estimates. Management believes that the following policies would be considered critical under the SEC’s definition.

Valuation and Impairment of Investment Securities

At the time of purchase, we designate a security as held-to-maturity or available-for-sale, based on our investment objectives, operational needs and intent to hold. We do not engage in trading activity. Securities designated as held-to-maturity are carried at amortized cost. We have the ability and intent to hold these securities to maturity. Securities designated as available-for-sale may be sold to implement our asset/liability management strategies and in response to changes in interest rates, prepayment rates and similar factors. Securities designated as available-for-sale are recorded at fair value and unrealized gains or losses, net of income taxes, are reported as part of accumulated other comprehensive income (loss), a separate component of shareholders’ equity. Gains or losses on sale of securities are based on the specific identification method. The market value and underlying rating of the security is monitored to identify changes in quality. During the fourth quarter of 2017, we reclassified the entire HTM securities portfolio to AFS. As a result of this transfer we are precluded from classifying any investment securities as held-to-maturity for two years from the date of the transfer.

Securities may be adjusted to reflect changes in valuation as a result of other-than-temporary declines in value. Investments with fair values that are less than amortized cost are considered impaired. Impairment may result from either a decline in the financial condition of the issuing entity or, in the case of fixed rate investments, from changes in interest rates. At each financial statement date, management assesses each investment to determine if impaired investments are temporarily impaired or if the impairment is other-than-temporary based upon the positive and negative evidence available. Evidence evaluated includes, but is not limited to, industry analyst reports, credit market conditions, and interest rate trends.

When an investment is other-than-temporarily impaired, we assess whether we intend to sell the security, or it is more likely than not that we will be required to sell the security before recovery of its amortized cost basis less any current-period credit losses. If we intend to sell the security or if it is more likely than not that we will be required to sell security before recovery of the amortized cost basis, the entire amount of other-than-temporary impairment is recognized in earnings.

For debt securities that are considered other-than-temporarily impaired and that we do not intend to sell and will not be required to sell prior to recovery of our amortized cost basis, we separate the amount of the impairment into the amount that is credit related (credit loss component) and the amount due to all other factors. The credit loss component is recognized in earnings and is calculated as the difference between the investment’s amortized cost basis and the present value of its expected future cash flows.

The remaining differences between the investment’s fair value and the present value of future expected cash flows is deemed to be due to factors that are not credit related and is recognized in other comprehensive income. Significant judgment is required in the determination of whether ~~other-than temporary~~other-than-temporary impairment has occurred for an investment. We follow a consistent and systematic process for determining other-than-temporary impairment loss. We have designated the ALCO responsible for the other-than-temporary evaluation process.

The ALCO’s assessment of whether an other-than-temporary impairment loss should be recognized incorporates both quantitative and qualitative information including, but not limited to: (1) the length of time and the extent of which the fair value has been less than amortized cost, (2) the financial condition and near term prospects of the issuer, (3) our intent and ability to retain the investment for a period of time sufficient to allow for an anticipated recovery in value, (4) whether the debtor is current on interest and principal payments, and (5) general market conditions and industry or sector specific outlook. See Note 3 Securities in the Notes to Consolidated Financial Statements in this document for further detail on other-than-temporary impairment and the securities portfolio.

Allowance for Loan and Lease Losses

The ALLL is based upon estimates of loan and lease losses and is maintained at a level considered adequate to provide for probable losses inherent in the outstanding loan portfolio. The allowance is increased by provisions charged to expense and reduced by net charge-offs. In periodic evaluations of the adequacy of the allowance balance, management considers our past loan and lease loss experience by type of credit, known and inherent risks in the portfolio, adverse situations that may affect the borrower's ability to repay, the estimated value of any underlying collateral, current economic conditions and other factors.

Management reviews the ALLL on a monthly basis and conducts a formal assessment of the adequacy of the ALLL on a quarterly basis. These assessments include the periodic re-grading of classified loans based on changes in their individual credit characteristics including delinquency, seasoning, recent financial performance of the borrower, economic factors, changes in the interest rate environment and other factors as warranted. Loans are initially graded when originated. Loans are reviewed as they are renewed, when there is a new loan to the same borrower and/or when identified facts demonstrate heightened risk of default. Confirmation of the quality of our grading process is obtained by independent reviews conducted by outside consultants specifically hired for this purpose and by periodic examination by various bank regulatory agencies. Management monitors delinquent loans continuously and identifies problem loans to be evaluated individually for impairment testing. For loans that are determined impaired, formal impairment measurement is performed at least quarterly on a loan-by-loan basis.

Our method for assessing the appropriateness of the allowance includes specific allowances for identified problem loans, an allowance factor for categories of credits and allowances for changing environmental factors (e.g., portfolio trends, concentration of credit, growth, economic factors). Allowances for identified problem loans are based on specific analysis of individual credits. Loss estimation factors for unimpaired loan categories are based on analysis of historical losses adjusted for changing environmental factors applicable to each loan category. Allowances for changing environmental factors are management's best estimate of the probable impact these changes would have on the loan portfolio as a whole. See Note 4 Loans in the Notes to Consolidated Financial Statements in this document for further detail on the ALLL and the loan portfolio.

3637

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Income Taxes

Income taxes reported in the consolidated financial statements are computed based on an asset and liability approach. We recognize the amount of taxes payable or refundable for the current year, and deferred tax assets and liabilities for the expected future tax consequences that have been recognized in the consolidated financial statements. Under this method, deferred tax assets and liabilities are determined based on the differences between the consolidated financial statements and the tax basis of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse. We record net deferred tax assets to the extent it is more likely than not that they will be realized. In evaluating our ability to recover the deferred tax assets, management considers all available positive and negative evidence, including projected future taxable income, tax planning strategies and recent financial operations.

In projecting future taxable income, management develops assumptions including the amount of future state and federal pre-tax operating income, the reversal of temporary differences and the implementation of feasible and prudent tax planning strategies. These assumptions require significant judgment about the forecasts of future taxable income and are consistent with the plans and estimates being used to manage the underlying business. We file consolidated federal and state income tax returns.

ASC 740-10-55 Income Taxes requires a two-step process that separates recognition from measurement of tax positions. We recognize the financial statement effect of a tax position when it is more likely than not, based on the technical merits, that the position will be sustained upon examination by a taxing authority. The measurement process is applied only after satisfying the recognition requirement and determines what amount of a tax position will be sustainable upon a potential examination or settlement. If upon measuring, the tax position produces a range of potential tax benefits, we may claim the highest tax benefit from that range as long as it is over 50% likely to be realized using a probability analysis.

We believe that all of the tax positions we have taken, meet the more likely than not recognition threshold. To the extent tax authorities disagree with these tax positions, our effective tax rates could be materially affected in the period of settlement with the taxing authorities.

Fair Value Measurements

We use fair value measurements to record fair value adjustments to certain assets and liabilities, and to determine fair value disclosures. We base our fair values on the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Securities available-for-sale and derivatives are recorded at fair value on a recurring basis. Additionally, from time to time, we may be required to record certain assets at fair value on a nonrecurring basis, such as certain impaired loans held for investment, (“OREO”), core deposit intangible and goodwill. These nonrecurring fair value adjustments typically involve write-downs of individual assets due to application of lower of cost or market accounting.

We have established and documented a process for determining fair value. We maximize the use of observable inputs and minimize the use of unobservable inputs when developing fair value measurements. Whenever there is no readily available market data, we use our best estimate and assumptions in determining fair value, but these estimates involve inherent uncertainties and the application of management’s judgment. As a result, if other assumptions had been used, our recorded earnings or disclosures could have been materially different from those reflected in these consolidated financial statements. Additional information on our use of fair value measurements and our related valuation methodologies is provided in Note 89 Fair Values in the Notes to Consolidated Financial Statements incorporated in this document.

RECENT ACCOUNTING PRONOUNCEMENTS

ASU No. 2016-13

Description - In June of 2016, the FASB issued ASU No. 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. The amendments are intended to improve financial reporting by requiring timelier recording of credit losses on loans and other financial instruments held by financial institutions and other organizations. The ASU requires the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. Financial institutions and other organizations will now use forward-looking information to better inform their credit loss estimates.

Many of the loss estimation techniques applied today will still be permitted, although the inputs to those techniques will change to reflect the full amount of expected credit losses. Organizations will continue to use judgment to determine which loss estimation method is appropriate for their circumstances.

The ASU requires enhanced disclosures to help investors and other financial statement users to better understand significant estimates and judgments used in estimating credit losses, as well as the credit quality and underwriting standards of an organization’s portfolio. These disclosures include qualitative and quantitative requirements that provide additional information about the amounts recorded in the financial statements. In addition, the ASU amends the accounting guidance for credit losses on available-for-sale debt securities and purchased financial assets with credit deterioration.

Methods and timing of adoption – The amendment is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019. Early application will be permitted for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018.

Expected financial statement impact – We are currently evaluating the provisions of the ASU and have formed a committee for the purpose of developing a model that is compliant with the requirements under the ASU. The committee is also gathering pertinent data, consulting with outside professionals and evaluating our IT ~~systems.~~systems to create reasonable and supportable forecasts. The committee has determined that we do not currently own any securities that will be required to maintain an allowance as a result of implementing the ASU. Management expects to recognize a one–time cumulative effect adjustment to the allowance for loan and lease losses as of the first reporting period in which the new standard is effective. An estimate of the magnitude of the one-time adjustment or the overall impact of this standard has not yet been determined.

3738

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

~~ASU No. 2016-02~~

~~Description - In February of 2016, the FASB issued ASU No. 2016-02,~~ ~~Leases (Topic 812)~~. This Update was issued to increase transparency and comparability among organizations by recognizing lease assets and lease liabilities on the balance sheet and disclosing key information about leasing arrangements. The core principle of Topic 842 is that a lessee should recognize the assets and liabilities that arise from leases. All leases create an asset and a liability for the lessee in accordance with FASB Concepts Statement No. 6, Elements of Financial Statements, and, therefore, recognition of those lease assets and lease liabilities represents an improvement over previous GAAP, which did not require lease assets and lease liabilities to be recognized for most leases.

Methods and timing of adoption – For public companies, the amendments in this update are effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. In July of 2018, the FASB issued ASU No. 2018-11, ~~Leases (Topic 8~~42)~~. The standard contained improvements to ASU No. 2016-02 that permit presentation on a prospective basis.~~

Expected financial statement impact – We estimate the new leasing standard will be implemented on a prospective basis and result in a new lease asset and related lease liability of approximately $4.2 million related to our current operating leases.

SOURCES OF INCOME

Net Interest Income

We derive our income primarily from net interest income, which is the difference between the interest income we receive on interest-earning assets and the interest expense we pay on interest-bearing liabilities. Net interest income is impacted by many factors that are beyond our control, including general economic conditions and the policies of various governmental and regulatory agencies, the Federal Reserve Board in particular. In recent years, we originated higher volumes of longer term fixed rate loans. These loans, combined with the structure of our investment portfolio and our funding mix have caused the Company to be more liability sensitive, which could negatively impact earnings in a rapidly rising interest rate environment.

~~Net interest income~~ reflects both the amount of earning assets we hold and our net interest margin, which is the difference between the ~~yield~~yields we receive on our earning assets and the interest ~~rate~~rates we pay to fund those assets. As a result, changes in either our net interest margin or the amount of earning assets we hold will affect our net interest income and earnings.

Net interest income is impacted by many factors that are beyond our control, including general economic conditions and the policies of various governmental and regulatory agencies, the Federal Reserve Board in particular. Increases or decreases in interest rates could adversely affect our net interest margin. Although our asset yields and funding costs tend to move in the same direction in response to changes in interest rates, one can rise or fall faster than the other, and cause our net interest margin to expand or contract. Many of our assets are tied to ~~prime rate, so they may~~indexes, which adjust ~~faster~~ in response to changes in interest rates. ~~As a result, when interest rates fall,~~

In recent years, we have originated higher volumes of longer term fixed rate loans. In addition, many of the ~~yield~~loans we ~~earn on~~recently acquired in our ~~assets may fall faster than our ability to reprice a large portion~~purchase of Merchants Holding Company are longer term and fixed rate. These loans, combined with the structure of our ~~liabilities, causing our net interest margin to contract.~~

~~Changes~~investment portfolio, the use of floors in the ~~slope~~pricing of our variable rate loans and changes to our funding mix have caused the ~~yield curve, the spread between short-term and long-term~~Company to become slightly more liability sensitive, which could negatively impact earnings in a rapidly rising interest rates, could also reduce our net interest margin. Normally, the yield curve is upward sloping, which means that short-term rates are lower than long-term rates. Because our liabilities tend to be shorter in duration than our assets, when the yield curve flattens or even inverts, we could experience pressure on our net interest margin as our cost of funds increases relative to the yield we can earn on our assets.rate environment.

We rely on an asset/liability model to assess our interest rate risk by estimating the effect of interest rate changes on our earnings under various simulated scenarios. The scenarios ~~that~~ differ based on various assumptions including the direction, magnitude and speed of interest rate changes, ~~and~~ the slope of the yield ~~curve.~~curve and projected changes in the growth and mix of assets and liabilities.

There is always the risk that changes in interest rates could reduce our net interest income and earnings in material amounts, especially if actual conditions turn out to be materially different than simulated scenarios. For example, if interest rates rise or fall faster than we assumed or the slope of the yield curve changes, we may incur significant ~~losses on~~declines in the value of debt securities we hold as investments. To reduce our interest rate risk, we may rebalance our investment and loan portfolios, refinance our debt and take other strategic actions, which may result in losses or expenses.

The following table summarizes as of ~~September 30, 2018~~March 31, 2019 when loans are projected to reprice by year and by rate index.

Year 6

Through

Beyond

(Amounts in thousands)

Year 1

Year 2

Year 3

Year 4

Year 5

Year 10

Year 10

Total

Rate:

Fixed
$ 38,003 $ 38,357 $ 55,840 $ 30,395 $ 55,642 $ 122,938 $ 14,875 $ 356,050
Variable:
Prime
113,739 6,398 4,464 4,216 7,937 4,281 — 141,035
5 Year Treasury
45,350 22,058 50,833 62,378 93,673 41,740 — 316,032
7 Year Treasury
874 913 3,552 8,712 4,818 19,534 — 38,403
1 Year LIBOR
25,526 — — — — — — 25,526
Other Indexs
5,884 5,316 4,917 1,832 6,394 22,356 1,775 48,474
Nonaccrual
1,210 331 304 276 268 934 394 3,717
Total
$ 230,586 $ 73,373 $ 119,910 $ 107,809 $ 168,732 $ 211,783 $ 17,044 $ 929,237

											Years 6
											Through		Beyond
(Amounts in thousands)	Year 1		Year 2		Year 3		Year 4		Year 5		Year 10		Year 10		Total
Rate Index:
Fixed	$	48,422	$	47,780	$	47,872	$	59,950	$	52,605	$	168,820	$	35,944	$	461,393
Variable:
Prime		108,395		5,358		6,101		8,106		8,506		1,967		—		138,433
5 Year Treasury		38,370		32,278		66,945		71,151		70,670		41,272		—		320,686
7 Year Treasury		926		983		11,496		4,941		5,771		16,832		—		40,949
1 Year LIBOR		23,315		—		—		—		—		—		—		23,315
Other Indexes		5,038		4,989		4,957		1,739		1,637		18,826		101		37,287
Nonaccrual		1,953		10,560		279		267		255		839		382		14,535
Total	$	226,419	$	101,948	$	137,650	$	146,154	$	139,444	$	248,556	$	36,427	$	1,036,598

Non Interest Income

We also earn noninterest income. Sources of noninterest income include fees earned on deposit related services, ATM and point of sale fees, payroll and benefit processing fees, earnings on bank-owned life insurance, ~~gain~~gains on sale of available-for-sale securities, and dividends on Federal Home Loan Bank of San Francisco stock. Most of these sources of income do not vary significantly from quarter to quarter. Possible exceptions include gains on sale of available-for-sale securities and death proceeds from bank-owned life insurance.

3839

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

RESULTS OF OPERATIONS

OVERVIEW

~~Third~~First Quarter of ~~2018~~2019 Compared With ~~Third~~First Quarter of ~~2017~~2018

Net income for the ~~third~~first quarter of ~~2018 increased $1.2 million~~2019 decreased $935 thousand compared to the ~~third~~first quarter of ~~2017.~~2018. In the current quarter, net interest income was ~~$1.5~~$1.7 million higher, noninterest income was $75 thousand higher and the provision for income taxes was ~~$23~~$221 thousand lower. These positive changes were offset by noninterest ~~income that was $133 thousand lower, and noninterest~~ expenses that were ~~$277 thousand~~$2.9 million higher.

~~First Nine Months of 2018 Compared with First Nine Months of 2017~~

Net income for the first nine months of 2018 increased $3.6 million compared to the first nine months of 2017. In the current year, net interest income was $4.6 million higher and provision for loan and lease losses was $500 thousand lower. These positive changes were offset by noninterest income that was $655 thousand lower, noninterest expense was $265 thousand higher and a provision for income taxes that was $585 thousand higher.

~~Return on Average Assets and Average Total Equity~~

The following table presents the ~~returns~~return on average assets and return on average ~~total~~ equity for the three ~~and nine~~ months ended ~~September 30, 2018~~March 31, 2019 and ~~2017.~~2018. For each of the periods presented, the table includes the calculated ratios based on reported net income as shown in the Consolidated Statements of Income incorporated in this document.

	For the Three Months Ended						For the Nine Months Ended						For the Three Months Ended
	September 30, 2018			September 30, 2017			September 30, 2018			September 30, 2017			March 31, 2019			March 31, 2018
Return on average assets		1.23	%		0.93	%		1.14	%		0.83	%		0.66	%		1.05	%
Return on average total equity		12.16	%		9.01	%		11.29	%		8.80	%		6.12	%		10.34	%

NET INTEREST INCOME AND NET INTEREST MARGIN

For the three months ended ~~September 30, 2018~~March 31, 2019 compared to the same period a year ago, net interest income increased ~~$1.5~~$1.7 million.

Interest income for the ~~third~~first quarter of ~~2018~~2019 increased ~~$1.7~~$1.9 million or ~~14%~~15% to ~~$13.4~~$14.4 million:

●

Interest and fees on loans increased ~~$1.7~~$1.3 million due to a ~~$125.7~~$109.4 million increase in average loan balances ~~and~~partially offset by a ~~six~~one basis point ~~increase~~decrease in the average yield on the loan portfolio.

●

Interest on ~~investment~~ securities increased $9$479 thousand due to a 10$38.4 million increase in average securities balances and a 32 basis point increase in average yield on the securities ~~portfolio partially offset by an $8.2 million decrease in average securities balances.~~portfolio.

●

Interest on interest-bearing deposits due from banks ~~decreased $24~~increased $116 thousand due to a ~~$33.9~~$7.3 million ~~decrease~~increase in average interest-bearing deposit balances, ~~partially offset by a 69~~and an 88 basis point increase in average yield.

Interest expense for the ~~third~~first quarter of ~~2018~~2019 increased ~~$123~~$238 thousand or ~~10%~~20% to ~~$1.3~~$1.4 million:

●

Interest expense on interest bearing deposits ~~decreased $1~~increased $241 thousand. Average interest-bearing demand, money market and savings deposit balances increased ~~$55.3~~$86.7 million, while average certificate of deposit balances decreased ~~$40.7~~$14.4 million. The average rate paid on interest-bearing deposits ~~decreased one~~increased eight basis ~~point.~~points.

●

Interest expense on ~~other interest bearing liabilities increased $124 thousand due to increased borrowing~~borrowings from the Federal Home Loan Bank of San ~~Francisco.~~Francisco increased $8 thousand.

~~For the nine months ended September 30, 2018 compared to the same period a year ago, net interest income increased $4.6 million.~~

~~Interest income for the nine months ended September 30, 2018 increased $5.0 million or 15% to $39.0 million.~~

●

~~Interest and fees on loans increased $4.4 million due to a $101.6 million increase in average loan balances and an 11 basis point increase in the average yield on the loan portfolio.~~

●

~~Interest on investment securities increased $647 thousand due to a six basis point increase in average yield and a $28.0 million increase in average securities balances.~~

●

~~Interest on interest-bearing deposits due from banks decreased $30 thousand due to a $29.3 million decrease in average balance partially offset by a 75 basis point increase average yields.~~

~~Interest expense for the nine months ended September 30, 2018 increased $490 thousand or 14% to $3.9 million.~~

●

Interest expense on deposits increased $41 thousand as average interest-bearing demand and savings deposit balances increased $48.5 million, while average certificate of deposit balances declined $37.3 million. The average rate paid on interest-bearing deposits was unchanged.

●

Interest expense on other ~~interest bearing liabilities increased $449~~term debt and junior subordinated debentures decreased $11 thousand. ~~Federal Home Loan Bank of San Francisco borrowings averaged $30.0 million compared to an average balance of $403 thousand in the prior year.~~

3940

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Average Balances, Interest Income/Expense and Yields/Rates Earned/Paid

The following ~~tables present~~table presents condensed average balance sheet information, together with interest income and yields earned on average interest-earning assets, and interest expense and rates paid on average interest-bearing liabilities for the three ~~and nine~~ months ended ~~September 30, 2018~~March 31, 2019 and ~~2017.~~2018.

	Three Months Ended September 30, 2018							Three Months Ended September 30, 2017							Three Months Ended March 31, 2019							Three Months Ended March 31, 2018
	Average							Average							Average							Average
(Amounts in thousands)	Balance		Interest⁽¹⁾		Yield/ Rate⁽⁵⁾			Balance		Interest⁽¹⁾		Yield/ Rate⁽⁵⁾			Balance		Interest⁽¹⁾		Yield/ Rate⁽⁵⁾			Balance		Interest⁽¹⁾		Yield/ Rate⁽⁵⁾
Interest-earning assets:
Net loans ⁽²⁾	$	930,863	$	11,568		4.93	%	$	805,144	$	9,887		4.87	%	$	993,261	$	12,031		4.91	%	$	883,876	$	10,729		4.92	%
Taxable securities		199,883		1,209		2.40	%		179,362		1,049		2.32	%		253,068		1,764		2.83	%		205,302		1,209		2.39	%
Tax-exempt securities		48,561		400		3.27	%		77,303		551		2.83	%		50,454		387		3.11	%		59,789		463		3.14	%
Interest-bearing deposits in other banks		50,397		254		2.00	%		84,323		278		1.31	%		40,223		245		2.47	%		32,915		129		1.59	%
Average interest-earning assets		1,229,704		13,431		4.33	%		1,146,132		11,765		4.07	%		1,337,006		14,427		4.38	%		1,181,882		12,530		4.30	%
Cash and due from banks		21,834							19,143							21,392							17,641
Premises and equipment, net		13,768							15,362							14,581							14,557
Goodwill and core deposit intangible, net		1,888							2,109							11,872							1,998
Other assets		33,084							38,154							41,009							32,485
Average total assets	$	1,300,278						$	1,220,900						$	1,425,860						$	1,248,563

Interest-bearing liabilities:
Interest-bearing demand	$	494,906		276		0.22	%	$	436,614		196		0.18	%
Savings deposits		107,349		73		0.27	%		110,305		52		0.19	%
Demand - interest-bearing															$	243,376		126		0.21	%	$	234,269		89		0.15	%
Money market																293,396		289		0.40	%		236,171		132		0.23	%
Savings																131,081		111		0.34	%		110,725		59		0.22	%
Certificates of deposit		163,302		465		1.13	%		204,044		567		1.10	%		167,463		490		1.19	%		181,901		495		1.10	%
Federal Home Loan Bank of San Francisco borrowings		22,283		121		2.15	%		—		—		—	%		8,778		55		2.54	%		12,444		47		1.53	%
Other borrowings		14,681		265		7.16	%		17,804		292		6.51	%		12,889		239		7.52	%		16,528		281		6.90	%
Junior subordinated debentures		10,310		104		4.00	%		10,310		74		2.85	%		10,310		113		4.44	%		10,310		82		3.23	%
Average interest-bearing liabilities		812,831		1,304		0.64	%		779,077		1,181		0.60	%		867,293		1,423		0.67	%		802,348		1,185		0.60	%
Noninterest-bearing demand		343,948							303,314							388,410							307,397
Other liabilities		12,000							11,935							17,452							11,749
Shareholders’ equity		131,499							126,574							152,705							127,069
Average liabilities and shareholders’ equity	$	1,300,278						$	1,220,900						$	1,425,860						$	1,248,563
Net interest income and net interest margin⁽⁴⁾			$	12,127		3.91	%			$	10,584		3.66	%			$	13,004		3.94	%			$	11,345		3.89	%
Tax equivalent net interest income and net interest margin ⁽³⁾			$	12,233		3.95	%			$	10,868		3.76	%			$	13,107		3.98	%			$	11,468		3.94	%

⁽¹⁾Interest income on loans includes deferred fees and costs of approximately ~~$75~~$181 thousand and ~~$95~~$137 thousand for the three months ended ~~September 30,~~March 31, 2019 and 2018, ~~and 2017,~~ respectively.

⁽²⁾Net loans includes average nonaccrual loans of ~~$3.8~~$8.5 million and ~~$8.6~~$4.8 million for the three months ended ~~September 30,~~March 31, 2019 and 2018, ~~and 2017,~~ respectively.

⁽³⁾Tax-exempt income has been adjusted to a tax equivalent basis at a 21% ~~for 2018 and at a 34%~~ tax ~~rate for 2017.~~rate. The amount of such adjustments was an addition to recorded income of approximately ~~$106~~$103 thousand and ~~$284~~$123 thousand for the three months ended ~~September 30,~~March 31, 2019 and 2018, ~~and 2017.~~respectively.

⁽⁴⁾ Net interest margin is net interest income expressed as a percentage of average interest-earning assets.

⁽⁵⁾~~Yields and rates are calculated by dividing the income or expense by the average balance of the assets or liabilities, respectively, and annualizing the result.~~

~~Table of Contents~~

~~BANK OF COMMERCE HOLDINGS & SUBSIDIARIES~~

~~MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS~~

Nine Months Ended September 30, 2018

Nine Months Ended September 30, 2017

Average

Average

(Amounts in thousands)

Balance

Interest⁽¹⁾

Yield/ Rate⁽⁵⁾

Balance

Interest⁽¹⁾

Yield/ Rate⁽⁵⁾

Interest-earning assets:

Net loans ⁽²⁾
$ 912,648 $ 33,461 4.90
%
$ 811,080 $ 29,029 4.79
%
Taxable securities
203,791 3,696 2.42
%
153,702 2,710 2.36
%
Tax-exempt securities
52,844 1,276 3.23
%
74,932 1,615 2.88
%
Interest-bearing deposits in other banks
37,515 518 1.85
%
66,818 548 1.10
%
Average interest-earning assets
1,206,798 38,951 4.32
%
1,106,532 33,902 4.10
%
Cash and due from banks
19,801 17,802
Premises and equipment, net
14,161 15,776
Goodwill and core deposit intangible, net
1,943 2,164
Other assets
32,666 37,876
Average total assets
$ 1,275,369 $ 1,180,150

Interest-bearing liabilities:

Interest-bearing demand
$ 477,755 712 0.20
%
$ 426,365 528 0.17
%
Savings deposits
108,382 196 0.24
%
111,258 146 0.18
%
Certificates of deposit
171,941 1,448 1.13
%
209,275 1,641 1.05
%
Federal Home Loan Bank of San Francisco borrowings
30,037 435 1.94
%
403 3 1.00
%
Other borrowings
15,601 825 7.07
%
18,241 880 6.45
%
Junior subordinated debentures
10,310 283 3.67
%
10,310 211 2.74
%
Average interest-bearing liabilities
814,026 3,899 0.64
%
775,852 3,409 0.59
%
Noninterest-bearing demand
320,316 280,559
Other liabilities
12,094 12,206
Shareholders’ equity
128,933 111,533
Average liabilities and shareholders’ equity
$ 1,275,369 $ 1,180,150
Net interest income and net interest margin⁽⁴⁾
$ 35,052 3.88
%
$ 30,493 3.68
%
Tax equivalent net interest income and net interest margin ⁽³⁾
$ 35,391 3.92
%
$ 31,325 3.78
%

⁽¹⁾~~Interest income on loans includes deferred fees and costs of approximately $356 thousand and $423 thousand for the nine months ended September 30, 2018 and 2017, respectively.~~

⁽²⁾ ~~Net loans includes average nonaccrual loans of $4.3 million and $9.7 million for the nine months ended September 30, 2018 and 2017, respectively.~~

⁽³⁾Tax-exempt income has been adjusted to a tax equivalent basis at a 21% tax rate for 2018 and at a 34% tax rate for 2017. The amount of such adjustments was an addition to recorded income of approximately $339 thousand and $832 thousand for the nine months ended September 30, 2018 and 2017, respectively.

⁽⁴⁾ ~~Net interest margin is net interest income expressed as a percentage of average interest-earning assets.~~

⁽⁵⁾Yields and rates are calculated by dividing the income or expense by the average balance of the assets or liabilities, respectively, and annualizing the result.

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Analysis of Changes in Net Interest Income

The following ~~tables set~~table sets forth a summary of the changes in tax equivalent net interest income due to changes in average asset and liability balances (volume variance) and changes in average rates (rate variance) for the three ~~and nine~~ months ended ~~September 30, 2018~~March 31, 2019 and ~~2017.~~2018. Changes in tax equivalent interest income and expense, which are not specifically attributable specifically to either volume or rate, are allocated proportionately between both variances.

	Three Months Ended September 30, 2018 Over Three Months Ended September 30, 2017									Three Months Ended March 31, 2019 Over Three Months Ended March 31, 2018
(Amounts in thousands)	Volume			Rate			Net Change			Volume			Rate			Net Change
Increase (decrease) in interest income:
Net loans	$	1,561		$	120		$	1,681		$	1,325		$	(23	)	$	1,302
Taxable securities		123			37			160			310			245			555
Tax-exempt securities⁽¹⁾		(301	)		(28	)		(329	)		(90	)		(6	)		(96	)
Interest-bearing deposits in other banks		(111	)		87			(24	)		33			83			116
Total increase		1,272			216			1,488			1,578			299			1,877

Increase (decrease) in interest expense:
Interest-bearing demand		28			52			80
Savings deposits		(1	)		22			21
Demand - interest-bearing											4			33			37
Money market											38			119			157
Savings											13			39			52
Certificates of deposit		(116	)		14			(102	)		(96	)		91			(5	)
Federal Home Loan Bank of San Francisco borrowings		121			—			121			(6	)		14			8
Other borrowings		(63	)		36			(27	)		(71	)		29			(42	)
Junior subordinated debentures		—			30			30			—			31			31
Total (decrease) increase		(31	)		154			123			(118	)		356			238
Net increase	$	1,303		$	62		$	1,365
Net increase (decrease)										$	1,696		$	(57	)	$	1,639

⁽¹⁾ Tax-exempt income has been adjusted to tax equivalent basis at a 21% tax ~~rate for 2018 and 34% for 2017.~~

Nine Months Ended September 30, 2018 Over
Nine Months Ended September 30, 2017

(Amounts in thousands)

Volume

Rate

Net Change

Increase (decrease) in interest income:

Net loans
$ 3,709 $ 723 $ 4,432
Taxable securities
906 80 986
Tax-exempt securities⁽¹⁾
(683 ) (149 ) (832 )
Interest-bearing deposits in other banks
(241 ) 211 (30 )
Total increase
3,691 865 4,556

Increase (decrease) in interest expense:

Interest-bearing demand
68 116 184
Savings deposits
(4 ) 54 50
Certificates of deposit
(330 ) 137 (193 )
Federal Home Loan Bank of San Francisco borrowings
427 5 432
Other borrowings
(164 ) 109 (55 )
Junior subordinated debentures
— 72 72
Total (decrease) increase
(3 ) 493 490
Net increase (decrease)
$ 3,694 $ 372 $ 4,066

⁽¹⁾ ~~Tax-exempt income has been adjusted to tax equivalent basis at a 21% tax rate for 2018 and 34% for 2017.~~rate.

PROVISION FOR LOAN AND LEASE LOSSES

AsThe nonaccrual status of a ~~result of improved~~$10.9 million commercial real estate loan has negatively impacted our asset quality ~~and net~~metrics. However, no calculated impairment reserve on this loan ~~loss recoveries,~~is indicated and no provision for loan and lease losses was necessary ~~during~~for the ~~nine months ended September 30, 2018. We recorded a $500 thousand provision for loan and lease losses during the nine months ended September 30, 2017.~~quarter. See Note 4 Loans in the Notes to Consolidated Financial Statements for further discussion.

NONINTEREST INCOME

The following table presents the key components of noninterest income for the three months ended March 31, 2019 and 2018.

	Three Months Ended March 31,					Change
(Amounts in thousands)	2019		2018		Amount			Percent
Noninterest income:
Service charges on deposit accounts	$	169	$	176	$	(7	)		(4	)%
ATM and point of sale		265		266		(1	)		(0	)%
Payroll and benefit processing fees		171		169		2			1	%
Life insurance		129		129		—			—	%
Gain on sales of investment securities, net		92		36		56			156	%
Federal Home Loan Bank of San Francisco dividends		121		80		41			51	%
Gain on sale of OREO		23		16		7			44	%
Other		87		110		(23	)		(21	)%
Total noninterest income	$	1,057	$	982	$	75			8

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

NONINTEREST ~~INCOME~~

~~The following table presents the key components of noninterest income for the three and nine months ended September 30, 2018 and 2017.~~

Three Months Ended September 30,

Nine Months Ended September 30,

Change

Change

Change

Change

(Amounts in thousands)

2018

2017

Amount

Percent

2018

2017

Amount

Percent

Noninterest income:

Service charges on deposit accounts
$ 170 $ 132 $ 38 29
%
$ 521 $ 401 $ 120 30
%
ATM and point of sale
282 273 9 3
%
848 827 21 3
%
Payroll and benefit processing fees
159 147 12 8
%
474 485 (11 ) (2 )%
Life insurance
128 134 (6 ) (4 )% 384 915 (531 ) (58 )%
Gain on investment securities, net
1 38 (37 ) (97 )% 41 139 (98 ) (71 )%
Federal Home Loan Bank of San Francisco dividends
104 80 24 30
%
279 237 42 18
%
(Loss) gain on sale of OREO
(7 ) 81 (88 ) (109 )% 9 22 (13 ) (59 )%
Other
106 191 (85 ) (45 )% 331 516 (185 ) (36 )%
Total noninterest income
$ 943 $ 1,076 $ (133 ) (12 )% $ 2,887 $ 3,542 $ (655 ) (18 )%

Noninterest income for the three months ended September 30, 2018 decreased $133 thousand compared to the third quarter for 2017, a variance not concentrated in any one item. Noninterest income for the nine months ended September 30, 2018 decreased $655 thousand compared to the first nine months of 2017. During the first quarter of 2017, we recognized income from life insurance death benefit proceeds of $502 thousand.

~~NONINTEREST~~ EXPENSE

The following table presents the key components of noninterest expense for the three ~~and nine~~ months ended ~~September 30, 2018~~March 31, 2019 and ~~2017.~~2018.

	Three Months Ended September 30,										Nine Months Ended September 30,
					Change			Change							Change			Change			Three Months Ended March 31,				Change			Change
(Amounts in thousands)	2018		2017		Amount			Percent			2018		2017		Amount			Percent			2019		2018		Amount			Percent
Noninterest expense:
Salaries & related benefits	$	4,529	$	4,291	$	238			6	%	$	13,897	$	13,296	$	601			5	%	$	5,729	$	4,855	$	874			18	%
Premises & equipment		1,017		1,067		(50	)		(5	)%		3,104		3,169		(65	)		(2	)%		992		1,071		(79	)		(7	)%
Federal Deposit Insurance Corporation insurance premium		94		78		16			21	%		283		230		53			23	%		100		96		4			4	%
Data processing fees		518		437		81			19	%		1,421		1,294		127			10	%		559		432		127			29	%
Professional service fees		336		276		60			22	%		995		1,119		(124	)		(11	)%		303		345		(42	)		(12	)%
Telecommunications		55		219		(164	)		(75	)%		449		653		(204	)		(31	)%		173		216		(43	)		(20	)%
Acquisition costs																						1,930		—		1,930			100	%
Other		1,085		989		96			10	%		3,189		3,312		(123	)		(4	)%		1,137		1,018		119			12	%
Total noninterest expense	$	7,634	$	7,357	$	277			4	%	$	23,338	$	23,073	$	265			1	%	$	10,923	$	8,033	$	2,890			36	%

Noninterest expense for the three months ended ~~September 30, 2018~~March 31, 2019 increased ~~$277 thousand~~$2.9 million compared to the same period a year previous. Noninterest expense for the nine months ended September 30, 2018 increased $265 thousand compared to the same period a year previous. The variance for both periods reflects increased compensation costs in our Sacramento market offset by reduced reliance on professional consultants and reductions in various other nonrecurring expenses. We received refunds from a Telecommunication vendor totaling $97 thousand during the third quarter of 2018.previous, which included:

●

$1.9 million in acquisition costs including contract cancellation, software, severance and professional services costs.

●

$0.6 million increase in operating expenses from the Merchants acquisition. The increase in operating expenses include IT processing and other salaries and benefit costs that are not expected to continue after functional consolidation in the second quarter of 2019.

INCOME TAXES

Our provision for income taxes includes both federal and state income taxes and reflects the application of federal and state statutory rates to our income before taxes. The following table reflects our tax provision and the related effective tax rate for the periods indicated.

	For the Three Months Ended September 30,						For the Nine Months Ended September 30,						For the Three Months Ended March 31,
(Amounts in thousands)	2018			2017			2018			2017			2019			2018
Income before provision for income taxes	$	5,436		$	4,303		$	14,601		$	10,462		$	3,138		$	4,294
Provision for income taxes	$	1,404		$	1,427		$	3,710		$	3,125		$	832		$	1,053
Effective tax rate		25.8	%		33.2	%		25.4	%		29.9	%		26.5	%		24.5	%

For the three months ended ~~September 30, 2018,~~March 31, 2019, our income tax provision of ~~$1.4 million~~$832 thousand on pre-tax income of ~~$5.4~~$3.1 million was an effective tax rate of ~~25.8%~~26.5%. The ~~current quarter effective~~ tax ~~rate reflects the benefits of the Tax Cuts and Jobs Act of 2017, which reduced the federal corporate tax rate from a graduated rate of 35% to a flat rate of 21%. This compares with a~~ provision for ~~income taxes for~~ the ~~third~~first quarter of the prior year ~~of $1.4~~was $1.1 million on pre-tax income of $4.3 million ~~which was~~for an effective tax rate of ~~33.2%~~24.5%. The current quarter includes $135 thousand, of acquisition costs, which are not tax deductible. The Company’s effective tax rate has also increased as muni income, tax credits and permanent deductions arising from investments in low income housing partnerships comprise a smaller percentage of pre-tax income.

~~Table of Contents~~

~~BANK OF COMMERCE HOLDINGS & SUBSIDIARIES~~

~~MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS~~

For the nine months ended September 30, 2018, our income tax provision of $3.7 million on pre-tax income of $14.6 million was an effective tax rate of 25.4%. The effective tax rate for the nine months ended September 30, 2017, of 29.9% included life insurance death benefits of $502 thousand, which were not subject to income tax. If the death benefits were excluded from pretax income, the effective tax rate would have been 31.4%. The lower effective tax rate in 2018 again reflects the benefits of the Tax Cuts and Jobs Act of 2017.

~~Cost Segregation Study and Tangible Property Review~~

We have initiated a cost segregation study and a tangible property review, which will shorten the depreciable lives of certain assets and accelerate the tax depreciation deduction on our 2017 federal income tax return. We expect to record the expense of approximately $293 thousand and a benefit to our 2018 book provision for income taxes exceeding that amount in the fourth quarter of 2018 upon completion of these projects.

~~Amended Tax Returns~~

In September of 2016, we filed amended federal and state tax returns for tax years 2011, 2012, 2013, and 2014. The amendments were filed to properly recognize tax events in years 2011 and 2013 that were improperly recognized in years 2011 through 2014. The IRS rejected the 2011 amended tax return citing the statute for assessment had expired. Accordingly, in early 2017, $988 thousand of taxes due to the taxing authorities pursuant to the 2011 amended federal tax return was returned to us. However, we have continued to recognize 100% of the tax liability relating to our 2011 amended federal tax return because of our belief that under the concept of equitable recoupment our tax position would be sustained upon reexamination by the IRS or through the litigation process. This has created an uncertain tax position.

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

FINANCIAL CONDITION

CONSOLIDATED BALANCE SHEETS

As of ~~September 30, 2018,~~March 31, 2019, we had total consolidated assets of ~~$1.3~~$1.471 billion, gross loans of ~~$927.5 million,~~$1.035 billion, allowance for loan and lease losses (“ALLL”) of ~~$12.4~~$12.2 million, total deposits of ~~$1.1~~$1.248 billion, and shareholders’ equity of ~~$133.0~~$162.1 million.

~~As of September 30, 2018, we~~ We maintained noninterest-bearing cash positions at the Federal Reserve Bank and correspondent banks in the amount of ~~$21.3 million. We~~$32.1 million and we also held interest-bearing deposits in the amount of ~~$69.9~~$30.4 million.

Available-for-sale investment securities totaled ~~$239.6~~$294.1 million at ~~September 30, 2018,~~March 31, 2019, compared to ~~$268.0~~$257.0 million at December 31, ~~2017.~~2018. Our investment portfolio provides a secondary source of liquidity to fund other higher yielding asset opportunities, such as loan originations.

During the first ~~nine~~three months of ~~2018,~~2019, we purchased 18four securities with a par value of ~~$30.5~~$4.9 million and ~~weighted average yield of 3.30% and sold 40~~the Merchants acquisition added 231 securities with a par value of ~~$27.1~~$107.4 million. During the first quarter of 2019, we sold 129 securities with a par value of $67.8 million ~~and weighted average yield of 2.45%. The sales activity on available-for-sale securities resulted~~resulting in ~~$41~~$92 thousand in net realized ~~gains for~~gains. During the ~~nine~~three months ended ~~September 30, 2018. During the nine months ended September 30, 2018,~~March 31, 2019, we also received ~~$23.9~~$11.1 million in proceeds from principal payments, calls and maturities within the available-for-sale securities portfolio.

At ~~September 30, 2018,~~March 31, 2019, our net unrealized losses on available-for-sale investment securities were ~~$5.8 million~~$701 thousand compared to net unrealized losses of ~~$452 thousand~~$4.3 million at December 31, ~~2017.~~2018. The change in unrealized losses ~~arising~~ during the ~~nine~~three months ended ~~September 30, 2018 were~~March 31, 2019 was driven by significant changes in market interest rates and no investments were considered other-than-temporarily impaired.

We recorded gross loan balances of ~~$927.5 million~~$1.035 billion at ~~September 30, 2018,~~March 31, 2019, compared to ~~$879.8~~$946.3 million at December 31, ~~2017~~2018 an increase of ~~$47.6~~$88.4 million. The increase in gross loans ~~compared~~was due to ~~December 31, 2017 was organic and did not rely on loan pool purchases.~~$85.3 million in loans acquired from the acquisition of Merchants.

The ALLL at ~~September 30, 2018 increased $467~~March 31, 2019 decreased $50 thousand to ~~$12.4~~$12.2 million compared to ~~$11.9~~$12.3 million at December 31, ~~2017.~~2018. At ~~September 30, 2018,~~March 31, 2019, relying on our ALLL methodology, which uses criteria such as risk weighting and historical loss rates, and given the ongoing improvements in asset quality, we believe the ALLL is adequate. There is, however, no assurance that future loan and lease losses will not exceed the levels provided for in the ALLL and could result in additional charges to the provision for loan and lease losses.

Nonperforming loans, which include nonaccrual loans and accruing loans past due over 90 days, ~~decreased~~increased by ~~$2.1~~$10.4 million to ~~$3.7~~$14.5 million, or ~~0.40%~~1.40% of gross loans, as of ~~September 30, 2018,~~March 31, 2019, compared to ~~$5.8~~$4.1 million, or ~~0.66%~~0.44% of gross loans as of December 31, ~~2017.~~2018. The ~~decrease~~increase in nonperforming loans ~~was primarily due to repayments totaling $1.2 million~~results from one ~~commercial loan and one~~$10.9 million commercial real estate ~~loan.~~loan, which at March 31, 2019 had zero calculated impairment.

Past due loans as of ~~September 30, 2018~~March 31, 2019 decreased ~~$1.0~~$1.6 million to ~~$1.3~~$12.3 million, compared to ~~$2.3~~$13.9 million as of December 31, ~~2017.~~2018. The decrease in past due loans was primarily due to ~~the sale of~~repayments on two ~~residential~~commercial real estate loans for ~~$290 thousand and the transfer of five residential real estate loans to OREO.~~$1.2 million. We believe that risk grading for past due loans appropriately reflects the risk associated with the past due loans. See Note 4 Loans in the Notes to Consolidated Financial Statements in this document for further detail on the ALLL and the loan portfolio.

Premises and equipment totaled ~~$13.5~~$15.4 million at ~~September 30, 2018 a decrease~~March 31, 2019 an increase of ~~$1.2~~$2.3 million compared to ~~$14.7~~$13.1 million at December 31, ~~2017.~~2018. The increase was due to $2.2 million in premises and equipment acquired from Merchants.

Our OREO balance at ~~September 30, 2018~~March 31, 2019 was ~~$136~~$34 thousand compared to ~~$35~~$31 thousand at December 31, ~~2017.~~2018. For the ~~nine~~three months ended ~~September 30, 2018,~~March 31, 2019, we transferred ~~five~~two foreclosed properties in the amount of ~~$140~~$34 thousand to OREO. During the ~~nine~~three months ended ~~September 30, 2018,~~March 31, 2019, we sold ~~two properties~~one property with a balance of ~~$48~~$31 thousand for a net gain of $9$23 thousand.

Bank-owned life insurance increased ~~$384~~$884 thousand during the ~~nine~~three months ended ~~September 30, 2018~~March 31, 2019 to ~~$22.3~~$23.3 million compared to ~~$21.9~~$22.4 million at December 31, ~~2017.~~2018. The increase was due to $755 thousand in bank-owned life insurance acquired from Merchants.

Other assets, which include the Bank’s investment qualified zone academy bonds, Federal Home Loan Bank of San Francisco stock, right-of-use lease asset and low-income housing tax credit partnerships totaled ~~$21.9~~$28.6 million at ~~September 30, 2018~~March 31, 2019 compared to ~~$19.7~~$22.5 million at December 31, ~~2017.~~2018. The increase was due to $1.5 million in Federal Home Loan Bank of San Francisco stock acquired from Merchants and $4.0 million (net of $458 thousand recognized previously as part of the single lease cost) related to the right-of-use lease asset recorded upon the adoption of ASU No. 2016-02.

Total deposits at ~~September 30, 2018,~~March 31, 2019, increased ~~$42.0~~$117 million or 5%42% annualized to ~~$1.1~~$1.248 billion compared to December 31, ~~2017.~~2018. During the first quarter of 2019, the Merchants acquisition provided an additional $190.2 million of deposits, which are essentially unchanged at March 31, 2019. Legacy deposits have experienced their seasonal decline, of $54.2 million while $19.0 million of wholesale time deposits have matured and were not renewed.

●

Total non-maturing deposits increased ~~$121.2~~$205.6 million or ~~14%~~24% compared to the same date a year ago and increased ~~$70.0~~$98.7 million or ~~10%~~41% annualized compared to December 31, ~~2017.~~2018.

●

Certificates of deposit decreased ~~$39.2~~$6.0 million or ~~20%~~3% compared to the same date a year ago and ~~decreased $28.0~~increased $17.8 million or ~~20%~~47% annualized compared to December 31, ~~2017.~~2018.

Other liabilities which include the Bank’s ~~income tax liabilities,~~ supplemental executive retirement plan, operating leases and funding obligation for investments in qualified affordable housing partnerships increased ~~$900 thousand~~$4.9 million to ~~$13.1~~$18.3 million as of ~~September 30, 2018~~March 31, 2019 compared to ~~$12.2~~$13.4 million at December 31, ~~2017.~~2018. The increase was due to $4.4 million operating lease liability recorded upon the adoption of ASU No. 2016-02.

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Investment Securities

The composition of our investment securities portfolio reflects management’s investment strategy of maintaining an appropriate level of liquidity while providing a relatively stable source of interest income.

The investment securities portfolio also:

	●	Partially mitigates interest rate risk;
	●	Diversifies the credit risk inherent in the loan portfolio;

~~Table of Contents~~

~~BANK OF COMMERCE HOLDINGS & SUBSIDIARIES~~

~~MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS~~

	●	Provides a vehicle for the investment of excess liquidity;
	●	Provides a source of liquidity when pledged as collateral for lines of credit;
	●	Is used as collateral for certain public funds.

The carrying value of our available-for-sale investment securities totaled ~~$239.6~~$294.1 million at ~~September 30, 2018,~~March 31, 2019, compared to ~~$268.0~~$257.0 million at December 31, ~~2017.~~ 2018. The Merchants acquisition added 231 securities with a par value of $107.4 million to our investment securities portfolio. During the three months ended March 31, 2019, we sold a portion of our investment securities portfolio to provide liquidity for our seasonal decline in deposit balances and our planned reduction of wholesale certificates of deposit.

The following table presents information at carrying value of the investment securities portfolio by classification and major type as of ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017.~~2018.

	September 30,		December 31,		March 31,		December 31,
(Amounts in thousands)	2018		2017		2019		2018
Available-for-sale securities: ⁽¹⁾
U.S. government & agencies	$	35,656	$	40,369	$	46,451	$	40,087
Obligations of state and political subdivisions		51,562		78,844		48,935		50,530
Residential mortgage-backed securities and collateralized mortgage obligations		124,109		114,592		171,814		138,503
Corporate securities		3,974		4,992		2,958		2,922
Commercial mortgage-backed securities		24,167		26,641		23,864		24,762
Other asset-backed securities		165		2,516		95		124
Total	$	239,633	$	267,954	$	294,117	$	256,928

⁽¹⁾ Available-for-sale securities are reported at fair value.

The following table presents information at amortized cost ~~regarding~~of the maturity structure ~~and average yield~~ of the investment portfolio at ~~September 30, 2018.~~March 31, 2019.

																																Maturities					Maturities
		Maturing					Maturing Over One					Maturing Over Five					Maturing										Maturities					Over One Through					Over Five Through					Maturities
		Within One Year					Through Five Years					Through Ten Years					Over Ten Years					Total					Within One Year					Five Years					Ten Years					Over Ten Years					Total
(Amounts in thousands)		Amount		Yield			Amount		Yield			Amount		Yield			Amount		Yield			Amount		Yield			Amount		Yield			Amount		Yield			Amount		Yield			Amount		Yield			Amount		Yield
Available-for-sale securities:⁽¹⁾	Available-for-sale securities:⁽¹⁾
U.S. government & agencies		$	—		—	%	$	—		—	%	$	5,532		3.10	%	$	30,525		2.82	%	$	36,057		2.86	%	$	1,263		3.03	%	$	1,409		2.94	%	$	11,244		3.59	%	$	32,348		3.18	%	$	46,264		3.27	%
Obligations of state and political subdivisions			33		5.62	%		12,377		3.37	%		21,109		3.43	%		17,949		2.99	%		51,468		3.26	%		34		5.60	%		10,358		3.21	%		22,774		3.36	%		14,900		3.27	%		48,066		3.30	%
Residential mortgage-backed securities and collateralized mortgage obligations			501		3.80	%		64,975		2.58	%		58,958		2.93	%		4,269		3.68	%		128,703		2.78	%		82		3.13	%		85,984		3.01	%		73,756		3.02	%		13,276		3.38	%		173,098		3.04	%
Corporate securities			1,016		3.39	%		2,026		4.09	%		1,000		2.15	%		—		—	%		4,042		3.43	%		—		—	%		3,018		2.76	%		—		—	%		—		—	%		3,018		2.76	%
Commercial mortgage-backed securities			—		—	%		—		—	%		4,686		2.24	%		20,304		2.55	%		24,990		2.49	%		—		—	%		1,238		2.31	%		2,862		2.18	%		20,177		2.65	%		24,277		2.58	%
Other asset-backed securities			—		—	%		—		—	%		—		—	%		164		4.42	%		164		4.42	%		—		—	%		—		—	%		—		—	%		95		4.13	%		95		4.13	%
Total		$	1,550		3.55	%	$	79,378		2.74	%	$	91,285		3.01	%	$	73,211		2.84	%	$	245,424		2.88	%	$	1,379		3.12	%	$	102,007		3.01	%	$	110,636		3.13	%	$	80,796		3.10	%	$	294,818		3.08	%

⁽¹⁾ The maturities for the collateralized mortgage obligations and mortgage-backed securities are presented by expected average life, rather than contractual maturity. The yield on tax-exempt securities has not been adjusted to a tax-equivalent yield basis.

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Loan Portfolio

Loan Concentrations

Historically, we have concentrated our loan origination activities primarily within El Dorado, Placer, Sacramento, and Shasta counties in California. In recent years, our loan origination activity has expanded to include other portions of California and northern ~~Nevada and we have purchased loans from third party originators made to borrowers who are located throughout the United States.~~Nevada. We manage our credit risk through various diversifications of our loan portfolio, the application of sound underwriting policies and procedures, and ongoing credit monitoring practices. Generally, the loans are secured by real estate or other ~~assets.~~assets located in California. Repayment is expected from the borrower’s cash flows or cash flows from real estate investments.

~~Table of Contents~~

~~BANK OF COMMERCE HOLDINGS & SUBSIDIARIES~~

~~MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS~~

The following table presents the composition of the loan portfolio as of ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017.~~2018.

(Amounts in thousands)	September 30,						December 31,						March 31,						December 31,
Loan Portfolio	2018			%			2017			%			2019			%			2018			%
Commercial	$	132,091			14	%	$	142,405			16	%	$	149,575			14	%	$	135,543			14	%
Commercial real estate:
Real estate - construction and land development		20,496			2			15,902			2			30,335			3			22,563			2
Real estate - commercial non-owner occupied		431,246			47			377,668			43			469,048			46			433,708			46
Real estate - commercial owner occupied		195,608			21			192,023			22			209,099			20			204,622			22
Residential real estate:
Real estate - residential - ITIN		38,353			4			41,188			5			36,145			3			37,446			4
Real estate - residential - 1-4 family mortgage		33,473			4			30,377			3			68,092			7			34,366			4
Real estate - residential - equity lines		28,713			3			30,347			3			26,162			3			26,958			3
Consumer and other		47,500			5			49,925			6			46,150			4			51,045			5
Gross loans		927,480			100	%		879,835			100	%		1,034,606			100	%		946,251			100	%
Deferred loan fees and costs		1,757						1,710						1,992						1,927
Loans, net of deferred fees and costs		929,237						881,545						1,036,598						948,178
Allowance for loan and lease losses		(12,392	)					(11,925	)					(12,242	)					(12,292	)
Net loans	$	916,845					$	869,620					$	1,024,356					$	935,886

The following table sets forth the maturity and ~~fixed or variable rate~~ distribution of our loan portfolio as of ~~September 30, 2018.~~March 31, 2019.

			After One								After One
	Within One		Through		After Five				Within One		Through		After Five
(Amounts in thousands)	Year		Five Years		Years		Total		Year		Five Years		Years		Total
Commercial	$	35,572	$	54,096	$	43,316	$	132,984	$	35,400	$	68,953	$	46,099	$	150,452
Commercial real estate:
Real estate - construction and land development		4,817		3,763		11,865		20,445		5,115		8,483		16,685		30,283
Real estate - commercial non-owner occupied		5,659		116,911		308,090		430,660		8,855		110,970		348,710		468,535
Real estate - commercial owner occupied		10,862		19,769		164,044		196,675		10,081		24,292		175,943		210,316
Residential real estate:
Real estate - residential - ITIN		—		—		38,353		38,353		—		—		36,145		36,145
Real estate - residential - 1-4 family mortgage		495		2,247		30,804		33,546		23,993		5,231		38,980		68,204
Real estate - residential - equity lines		39		2,659		26,350		29,048		147		2,195		24,139		26,481
Consumer and other		282		45,863		1,381		47,526		744		44,428		1,010		46,182
Loans, net of deferred fees and costs	$	57,726	$	245,308	$	626,203	$	929,237	$	84,335	$	264,552	$	687,711	$	1,036,598
Loans with:
Fixed rates	$	38,003	$	180,234	$	137,813	$	356,050	$	48,422	$	208,207	$	204,764	$	461,393
Variable rates		19,723		65,074		488,390		573,187		35,913		56,345		482,947		575,205
Loans, net of deferred fees and costs	$	57,726	$	245,308	$	626,203	$	929,237
Total									$	84,335	$	264,552	$	687,711	$	1,036,598

Loans with unique credit characteristics

We own a pool of Individual Tax Identification Number (“ITIN”) residential mortgage loans. The ITIN loans are geographically disbursed throughout the United States and are made to legal United States residents who do not possess a social security number. The ITIN loan portfolio is serviced by a third party. The majority of the ITIN loans are variable rate loans and may have an increased default risk in a rising rate environment. Worsening economic conditions in the United States may cause us to suffer higher default rates on our ITIN loans and reduce the value of the assets that we hold as collateral. In addition, if we become responsible for servicing of these ITIN loans, then we may realize additional monitoring, servicing and appraisal costs due to the geographic disbursement of the portfolio which ~~would~~will adversely affect our noninterest expense.

Purchased Loans

In addition to loans we have originated or acquired through whole bank acquisition, the loan portfolio includes purchased loan pools and purchased participations. Purchased loans are recorded at their fair value at the acquisition date. ~~Additional information regarding the individual purchased loan pools can be found in Note 9~~ ~~Purchase of Financial Assets~~ ~~in the~~ ~~Notes to Consolidated Financial Statements~~ ~~in this document.~~

4746

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following table presents the recorded investment in purchased ~~loans~~loan pools and purchased participations at ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017.~~2018.

(Amounts in thousands)	September 30, 2018					December 31, 2017					March 31, 2019					December 31, 2018
Loan Type	Balance		% of Gross Loan Portfolio			Balance		% of Gross Loan Portfolio			Balance		% of Gross Loan Portfolio			Balance		% of Gross Loan Portfolio
Commercial	$	79		—	%	$	108		—	%	$	59		—	%	$	66		—	%
Commercial real estate		29,396		3	%		30,195		3	%		23,887		3	%		29,096		3	%
Residential real estate		52,888		6	%		56,735		6	%		49,710		5	%		51,164		5	%
Consumer and other		45,815		5	%		47,836		5	%		40,870		4	%		46,049		5	%
Total purchased loans	$	128,178		14	%	$	134,874		14	%	$	114,526		12	%	$	126,375		13	%

Asset Quality

Nonperforming Assets

Our loan portfolio is heavily concentrated in real estate, and a significant portion of our borrowers’ ability to repay their loans is dependent upon the professional services, commercial real estate market and the residential real estate development industry sectors. Loans secured by real estate or other assets primarily located in California are expected to be repaid from cash flows of the borrower or proceeds from the sale of collateral. As such, our dependence on real estate secured loans could increase the risk of loss in our loan portfolio in a market of declining real estate values. Furthermore, declining real estate values would negatively impact holdings of OREO.

We manage asset quality and mitigate credit risk through the application of policies designed to promote sound underwriting and loan monitoring practices. Our Loan Committee is charged with monitoring asset quality, establishing credit policies and procedures and enforcing the consistent application of these policies and procedures across the Bank. The provision for loan and lease losses charged to earnings is based upon management’s judgment of the amount necessary to maintain the allowance at a level adequate to absorb probable incurred losses. The amount of provision charge is dependent upon many factors, including loan growth, net charge-offs, changes in the composition of the loan portfolio, delinquencies, management’s assessment of loan portfolio quality, general economic conditions that can impact the value of collateral, and other trends. The evaluation of these factors is performed through an analysis of the adequacy of the ALLL. Reviews of nonperforming, past due loans and larger credits, designed to identify potential charges to the ALLL, and to determine the adequacy of the allowance, are conducted on a monthly basis. These reviews consider such factors as the financial strength of borrowers, the value of the applicable collateral, loan and lease loss experience, estimated loan and lease losses, growth in the loan portfolio, prevailing economic conditions and other factors.

A loan is considered impaired when, based on current information and events, we determine it is probable that we will not be able to collect all amounts due according to the loan contract, including scheduled interest payments. Generally, when we identify a loan as impaired, we measure the loan for potential impairment using discount cash flows, except when the sole remaining source of the repayment for the loan is the liquidation of the collateral. In these cases, we use the current fair value of collateral, less selling costs. The starting point for determining the fair value of collateral is through obtaining external appraisals. Generally, external appraisals are updated every twelve months. We obtain appraisals from a pre-approved list of independent, third party, local appraisal firms. Approval and addition to the list is based on experience, reputation, character, consistency and knowledge of the respective real estate market. At a minimum, it is ascertained that the appraiser is: (1) currently licensed in the state in which the property is located, (2) is experienced in the appraisal of properties similar to the property being appraised, (3) is actively engaged in the appraisal work, (4) has knowledge of current real estate market conditions and financing trends, (5) is reputable, and (6) is not on Freddie Mac’s nor our Exclusionary List of appraisers and brokers. In most cases, appraisals will be reviewed by another independent third party to ensure the quality of the appraisal and the expertise and independence of the appraiser. Upon receipt and review, an external appraisal is utilized to measure a loan for potential impairment.

Our impairment analysis documents the date of the appraisal used in the analysis, whether the officer preparing the report deems it current, and, if not, allows for internal valuation adjustments with justification. Typical justified adjustments might include discounts for continued market deterioration subsequent to appraisal date, adjustments for the release of collateral contemplated in the appraisal, or the value of other collateral or consideration not contemplated in the appraisal. An appraisal over one year old in most cases will be considered stale dated and an updated or new appraisal will be required. Any adjustments from appraised value to net realizable value are detailed and justified in the impairment analysis, which is reviewed and approved by our Chief Credit Officer. Although an external appraisal is the primary source to value collateral dependent loans, we may also utilize values obtained through purchase and sale agreements, negotiated short sales, broker price opinions, or the sales price of the note. These alternative sources of value are used only if deemed to be more representative of value based on updated information regarding collateral resolution. Impairment analyses are updated, reviewed and approved on a quarterly basis at or near the end of each reporting period. Based on these processes, we do not believe there are significant time lapses for the recognition of additional provision for loan and lease ~~loss~~losses or charge-offs from the date they become known.

Loans are classified as nonaccrual when collection of principal or interest is doubtful; generally these are loans that are past due as to maturity or payment of principal or interest by 90 days or more, unless such loans are well-secured and in the process of collection. Additionally, all loans that are impaired are considered for nonaccrual status. Loans placed on nonaccrual will typically remain on nonaccrual status until all principal and interest payments are brought current and the prospects for future payments in accordance with the loan agreement appear certain.

Upon acquisition of real estate collateral, typically through the foreclosure process, we promptly begin to market the property for sale. If we do not receive offers or indications of interest within a reasonable timeframe, we will review market conditions to assess the pricing level that would enable us to sell the property. At the time of foreclosure, OREO is recorded at fair value less costs to sell (“cost”), which becomes the property’s new basis. Unless a current appraisal is available, an appraisal will be ordered prior to a loan migrating to OREO. Any write-downs based on the asset’s fair value at the date of acquisition are charged to the ALLL. After foreclosure, management periodically performs valuations and the property is carried at the lower of the cost or fair value less expected selling costs. We obtain updated appraisals on OREO property every six to twelve months. Valuation adjustments recorded in a period are primarily based on (1) updated appraisals received during the period, or (2) management’s authorization to reduce the selling price of the property during the period.

4847

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following table summarizes our nonperforming assets as of ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017.~~2018.

(Amounts in thousands)	September 30,			December 31,			March 31,			December 31,
Nonperforming Assets	2018			2017			2019			2018
Commercial	$	899		$	1,603		$	1,018		$	959
Commercial real estate:
Real estate - commercial owner occupied		—			600
Real estate - commercial non-owner occupied								10,878			548
Total commercial real estate		—			600			10,878			548
Residential real estate:
Real estate - residential - ITIN		2,571			2,909			2,392			2,388
Real estate - residential - 1-4 family mortgage		179			606			182			185
Real estate - residential - equity lines		44			45			42			43
Total residential real estate		2,794			3,560			2,616			2,616
Consumer and other		24			36			23			23
Total nonaccrual loans		3,717			5,799			14,535			4,146
90 days past due and still accruing		—			—			—			—
Total nonperforming loans		3,717			5,799			14,535			4,146
Other real estate owned		136			35			34			31
Total nonperforming assets	$	3,853		$	5,834		$	14,569		$	4,177
Nonperforming loans to gross loans		0.40	%		0.66	%		1.40	%		0.44	%
Nonperforming assets to total assets		0.29	%		0.46	%		0.99	%		0.32	%

We regularly perform thorough reviews of the commercial real estate portfolio, including semi-annual stress testing. These reviews are performed on both our ~~nonowner~~non-owner and owner occupied credits. These reviews are completed to verify leasing status, to ensure the accuracy of risk ratings, and to develop proactive action plans with borrowers on projects. Stress testing is performed to determine the effect of ~~risings,~~rising cap rates, interest rates, and ~~rising~~ vacancy rates on the portfolio. Based on our analysis, we believe we are effectively managing the risks in this portfolio. There can be no assurance that declines in economic conditions, such as potential increases in retail or office vacancy rates, will not exceed the projected assumptions utilized in stress testing resulting in additional nonperforming loans in the future.

Loans are reported as troubled debt restructurings when we grant a concession(s) to a borrower experiencing financial difficulties that we would not otherwise consider. Examples of such concessions include a reduction in the loan rate, forgiveness of principal or accrued interest, extending the maturity date(s) significantly, or providing a lower interest rate than would be normally available for a transaction of similar risk. As a result of these concessions, restructured loans are impaired as we will not collect all amounts due, either principal or interest, in accordance with the terms of the original loan agreement. Impairment reserves on non-collateral dependent troubled debt restructured loans are measured by comparing the present value of expected future cash flows of the restructured loans, discounted at the effective interest rate of the original loan agreement to the loans carrying value. These impairment reserves are recognized as a specific component to be provided for in the ALLL.

Impaired loans of ~~$7.0~~$6.7 million and ~~$7.3~~$6.9 million were classified as accruing troubled debt restructurings at ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017,~~2018, respectively. For a restructured loan to be on accrual status, the loan’s collateral coverage must generally be greater than or equal to 100% of the loan balance, the loan payments must be current, and the borrower must demonstrate the ability to make payments from a verified source of cash flow. As of ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017,~~2018, we had one restructured commercial line of credit in nonaccrual status that had ~~$455~~$41 thousand and ~~$33~~$313 thousand in available credit, respectively.

4948

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following table sets forth a summary of our restructured loans that qualify as troubled debt restructurings as of ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017.~~2018.

(Amounts in thousands)	September 30,			December 31,			March 31,			December 31,
Troubled Debt Restructurings	2018			2017			2019			2018
Accruing troubled debt restructurings
Commercial	$	1,291		$	1,551		$	1,187		$	1,224
Commercial real estate:
Real estate - commercial non-owner occupied		797			803			793			795
Residential real estate:
Real estate - residential - ITIN		4,535			4,614			4,342			4,484
Real estate - residential - equity lines		367			380			358			363
Total accruing troubled debt restructurings	$	6,990		$	7,348		$	6,680		$	6,866

Nonaccruing troubled debt restructurings
Commercial	$	807		$	863		$	958		$	877
Residential real estate:
Real estate - residential - ITIN		1,889			2,396			1,744			1,793
Real estate - residential - 1-4 family mortgage		—			296
Consumer and other		24			26			23			23
Total nonaccruing troubled debt restructurings	$	2,720		$	3,581		$	2,725		$	2,693
Total troubled debt restructurings

Commercial	$	2,098		$	2,414		$	2,145		$	2,101
Commercial real estate:
Real estate - commercial non-owner occupied		797			803			793			795
Residential real estate:
Real estate - residential - ITIN		6,424			7,010			6,086			6,277
Real estate - residential - 1-4 family mortgage		—			296
Real estate - residential - equity lines		367			380			358			363
Consumer and other		24			26			23			23
Total troubled debt restructurings	$	9,710		$	10,929		$	9,405		$	9,559

Total troubled debt restructurings to gross loans outstanding at period end		1.05	%		1.24	%		0.91	%		1.01	%

Allowance for Loan and Lease Losses ~~and Reserve for Unfunded Commitments~~

The ALLL at ~~September 30, 2018 increased $467~~March 31, 2019 decreased $50 thousand to ~~$12.4~~$12.2 million compared to ~~$11.9~~$12.3 million at December 31, ~~2017. As~~2018. The nonaccrual status of a ~~result of improved~~$10.9 million commercial real estate loan has resulted in a deterioration in our asset quality ~~and net~~metrics. However, no calculated impairment reserve on this loan ~~recoveries,~~is indicated and no provision for loan and lease losses was ~~deemed~~ necessary ~~during~~for the ~~nine months ended September 30, 2018. During the year ended December 31, 2017, we recorded a $950 thousand~~quarter. There was no provision for loan and lease ~~losses.~~losses during the prior quarter or during the same quarter a year ago.

We recorded net loan loss ~~recoveries~~charge-offs of ~~$467~~$50 thousand for the ~~nine~~three months ended ~~September 30, 2018~~March 31, 2019 compared to net loan ~~charge-offs~~loss recoveries of ~~$569~~$367 thousand for the year ended December 31, ~~2017. Recoveries~~2018. Charge-offs of ~~$1.4 million during the nine months ended September 30, 2018 occurred primarily from two commercial loans~~$348 thousand were partially offset by ~~charge-offs~~recoveries totaling $298 thousand during the three months ended March 31, 2019 The loans acquired from Merchants were recorded at fair value, which included a discount for credit loss adjustments, which is not a part of ~~$646 thousand primarily from purchased consumer loans. Our~~the ALLL. As a result, our ALLL as a percentage of gross loans ~~was 1.34% and 1.36%~~declined to 1.18% as of ~~September 30,~~March 31, 2019 compared to 1.37% as of March 31, 2018 and 1.30% as of December 31, ~~2017, respectively.~~2018.

5049

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following table summarizes the ALLL roll forward for the ~~nine~~three months ended ~~September 30, 2018,~~March 31, 2019, twelve months ended December 31, ~~2017~~2018 and the ~~nine~~three months ended ~~September 30, 2017.~~March 31, 2018. This table also includes impaired loan information at ~~September 30, 2018,~~March 31, 2019, December 31, ~~2017~~2018 and ~~September 30, 2017.~~March 31, 2018.

	For The Nine Months Ended			For The Twelve Months Ended			For The Nine Months Ended			For The Three Months Ended			For The Twelve Months Ended			For The Three Months Ended
(Amounts in thousands)	September 30, 2018			December 31, 2017			September 30, 2017			March 31, 2019			December 31, 2018			March 31, 2018
Beginning balance ALLL	$	11,925		$	11,544		$	11,544		$	12,292		$	11,925		$	11,925
Provision for loan and lease loss charged to expense		—			950			500			—			—			—
Loans charged off		(969	)		(1,502	)		(1,051	)		(348	)		(1,248	)		(390	)
Loan and lease loss recoveries		1,436			933			699			298			1,615			760
Ending balance ALLL	$	12,392		$	11,925		$	11,692		$	12,242		$	12,292		$	12,295

	At September 30, 2018			At December 31, 2017			At September 30, 2017			At March 31, 2019			At December 31, 2018			At March 31, 2018
Nonaccrual loans:
Commercial	$	899		$	1,603		$	2,309		$	1,018		$	959		$	1,109
Real estate - commercial owner occupied		—			600			617
Real estate - commercial non-owner occupied											10,878			548			—
Real estate - residential - ITIN		2,571			2,909			3,201			2,392			2,388			2,839
Real estate - residential - 1-4 family mortgage		179			606			626			182			185			188
Real estate - residential - equity lines		44			45			815			42			43			45
Consumer and other		24			36			37			23			23			35
Total nonaccrual loans		3,717			5,799			7,605			14,535			4,146			4,216
Accruing troubled-debt restructured loans:
Commercial		1,291			1,551			671			1,187			1,224			1,516
Real estate - commercial non-owner occupied		797			803			805			793			795			800
Real estate - residential - ITIN		4,535			4,614			4,655			4,342			4,484			4,554
Real estate - residential - equity lines		367			380			441			358			363			376
Total accruing restructured loans		6,990			7,348			6,572			6,680			6,866			7,246

All other accruing impaired loans		—			—			—			—			—			—
Total impaired loans	$	10,707		$	13,147		$	14,177		$	21,215		$	11,012		$	11,462

Gross loans outstanding	$	927,480		$	879,835		$	824,874		$	1,034,606		$	946,251		$	900,420

Ratio of ALLL to gross loans outstanding		1.34	%		1.36	%		1.42	%		1.18	%		1.30	%		1.37	%
Nonaccrual loans to gross loans outstanding		0.40	%		0.66	%		0.92	%		1.40	%		0.44	%		0.47	%

As of ~~September 30, 2018,~~March 31, 2019, impaired loans totaled ~~$10.7~~$21.2 million, of which ~~$3.7~~$14.5 million were in nonaccrual status. The increase in loans, nonaccrual loans and loans classified as impaired results from one $10.9 million commercial real estate loan, which at March 31, 2019 had zero calculated impairment. Of the total impaired loans, ~~$7.1~~$6.7 million or ~~107~~103 were ITIN loans with an average balance of approximately ~~$66~~$65 thousand. The remaining impaired loans consist of ~~six~~seven commercial loans, ~~one~~two commercial real estate ~~loan,~~loans, one residential mortgage, eight home equity loans and one consumer loan.

At ~~September 30, 2018,~~March 31, 2019, impaired loans had a corresponding specific allowance of ~~$1.1~~$1.4 million. The specific allowance on impaired loans represents the impairment reserves on performing restructured loans, other accruing loans, and nonaccrual loans.

The following table sets forth the allocation of the ALLL as of ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017.~~2018.

(Amounts in thousands)	September 30, 2018					December 31, 2017					March 31, 2019					December 31, 2018
ALLL	Amount		% Loan Category			Amount		% Loan Category			Amount		% Loan Category			Amount		% Loan Category
Commercial	$	2,229		18	%	$	2,397		20	%	$	2,479		20	%	$	2,205		18	%
Commercial real estate:
Real estate - construction and land development		97		1			82		1			134		1			107		1
Real estate - commercial non-owner occupied		5,363		43			4,698		40			5,050		42			5,169		42
Real estate - commercial owner occupied		1,747		14			1,734		15			1,772		14			1,840		15
Residential real estate:
Real estate - residential - ITIN		687		6			602		5			706		6			660		5
Real estate - residential - 1-4 family mortgage		162		1			151		1			164		1			162		1
Real estate - residential - equity lines		363		3			416		3			341		3			351		3
Consumer and other		1,287		10			1,435		12			1,056		9			1,356		11
Unallocated		457		4			410		3			540		4			442		4
Total ALLL	$	12,392		100	%	$	11,925		100	%	$	12,242		100	%	$	12,292		100	%

The unallocated portion of ALLL provides for coverage of credit losses inherent in the loan portfolio but not captured in the credit loss factors that are utilized in the risk grading-based component, or in the specific reserve component of the ALLL, and acknowledges the inherent imprecision of all loss prediction models. As of ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017,~~2018, the unallocated allowance amount ~~represents~~represented 4% ~~and 3%, respectively.~~of the ALLL. While the ALLL composition is an indication of specific amounts or loan categories in which future charge-offs may occur, actual amounts may differ.

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Reserve for Unfunded Commitments

The reserve for unfunded commitments, which is included in Other Liabilities on the Consolidated Balance Sheets, was $595 thousand and $695 thousand at March 31, 2019 and December 31, 2018. The decrease in the reserve was primarily due to a reduction in our unfunded commitments. The adequacy of the reserve for unfunded commitments is reviewed on a quarterly basis, based upon changes in the amount of commitments, loss experience, and economic conditions. When necessary, the provision adjustment is recorded in Other Expenses in the Consolidated Statements of Income.

Deposits

Total deposits as of March 31, 2019 were $1.248 billion compared to $1.132 billion at December 31, 2018, an increase of $117 million or 42% annualized. The following table presents the deposit balances by major category as of March 31, 2019, and December 31, 2018.

(Amounts in thousands)	March 31, 2019					December 31, 2018
Deposits	Amount		Percentage			Amount		Percentage
Noninterest-bearing demand	$	385,696		31	%	$	347,199		31	%
Interest-bearing demand		241,292		19			252,202		22
Money market		311,853		25			265,093		23
Savings		139,237		11			114,840		10
Certificates of deposit, $100,000 or greater		135,651		11			119,376		11
Certificates of deposit, less than $100,000		34,565		3			33,006		3
Total	$	1,248,294		100	%	$	1,131,716		100	%

During the first quarter of 2019, Merchants Holding Company acquisition provided an additional $190.2 million of deposits, which are essentially unchanged at March 31, 2019. As illustrated in the following table, legacy deposits have experienced their seasonal decline, while wholesale time deposits have matured and were not renewed.

	Legacy Deposits		Acquired Merchants Deposits		Change In			Deposits
	At December 31,		At March 31,		Legacy Deposits			At March 31,
(Amounts in thousands)	2018		2019		Deposits			2019
Demand - noninterest-bearing	$	347,199	$	49,892	$	(11,395	)	$	385,696
Demand - interest-bearing		252,202		28,344		(39,254	)		241,292
Money market		265,093		46,321		439			311,853
Total demand		864,494		124,557		(50,210	)		938,841

Savings		114,840		28,386		(3,989	)		139,237
Total non-maturing deposits		979,334		152,943		(54,199	)		1,078,078

Certificates of deposit		152,382		36,863		(19,029	)		170,216
Total deposits	$	1,131,716	$	189,806	$	(73,228	)	$	1,248,294

The following table sets forth the distribution of our year-to-date average daily balances for deposits and their respective average rates for the three months ended March 31, 2019, and the year ended December 31, 2018.

	For the Three Months Ended March 31, 2019					For the Year Ended December 31, 2018
(Amounts in thousands)	Average Balance		Rate			Average Balance		Rate
Interest-bearing demand	$	243,376		0.21	%	$	238,328		0.17	%
Money market		293,396		0.40	%		250,685		0.26	%
Savings		131,081		0.34	%		109,025		0.26	%
Certificates of deposit		167,463		1.19	%		168,183		1.14	%
Interest-bearing deposits		835,316		0.49	%		766,221		0.43	%
Noninterest-bearing demand		388,410					332,197
Total deposits	$	1,223,726		0.34	%	$	1,098,418		0.24	%

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

~~Natural Disasters~~

~~Wildfires~~

~~We have extended credit to borrowers in California where devastating fires have recently caused widespread destruction, especially in the Redding area.~~

As of September 30, 2018, we have loans with balances totaling $301 thousand that are secured by real estate damaged by the recent fires. We believe that these properties are adequately insured and we do not expect to experience losses on these loans.

In addition, we have extended credit totaling $2.7 million to borrowers whose homes or businesses are not collateral for our loan but were in the fire area. This may impact our borrower’s ability to repay our loans.

~~Hurricanes~~

Many of the loans that we have acquired from third party originators were made to borrowers who are located throughout the United States, other than in California. Some of those borrowers reside in areas where hurricanes have caused severe damage. The loans that were affected are primarily ITIN loans, which are secured by first deeds of trust and consumer home improvement loans, which are unsecured. These loans are not serviced by us and we are dependent on third party servicers for collection efforts, processing payment deferral requests and obtaining loss information. We have not seen any significant increase in losses as a result of the hurricanes.

~~Deposits~~

Total deposits as of September 30, 2018 were $1.1 billion compared to $1.1 billion at December 31, 2017, an increase of $42.0 million or 5% annualized. The following table presents the deposit balances by major category as of September 30, 2018, and December 31, 2017.

(Amounts in thousands)

September 30, 2018

December 31, 2017

Deposits

Amount

Percentage

Amount

Percentage

Noninterest-bearing demand
$ 361,516 32
%
$ 305,650 28
%
Interest-bearing demand
251,323 22 260,221 24
Money market accounts
259,230 23 236,769 21
Savings
111,388 10 110,837 10
Certificates of deposit, $100,000 or greater
126,948 10 148,438 13
Certificates of deposit, less than $100,000
34,356 3 40,817 4
Total
$ 1,144,761 100
%
$ 1,102,732 100
%

The following table sets forth the distribution of our year-to-date average daily balances and their respective average rates for the nine months ended September 30, 2018, and the year ended December 31, 2017.

For the Nine Months Ended September 30, 2018

For the Year Ended December 31, 2017

(Amounts in thousands)

Average Balance

Rate

Average Balance

Rate

Interest-bearing demand
$ 231,958 0.16
%
$ 209,792 0.13
%
Money market accounts
245,797 0.24
%
224,913 0.21
%
Savings
108,382 0.24
%
111,376 0.18
%
Certificates of deposit
171,941 1.13
%
205,648 1.06
%
Interest-bearing deposits
758,078 0.42
%
751,729 0.42
%
Noninterest-bearing demand
320,316 289,735
Average total deposits
$ 1,078,394 0.29
%
$ 1,041,464 0.30
%

Federal Home Loan Bank of San Francisco borrowings
$ 30,037 1.94
%
$ 302 0.99
%
Other borrowings, net
15,601 7.07
%
17,981 6.48
%
Junior subordinated debentures
10,310 3.67
%
10,310 2.78
%
Average total borrowings
$ 55,948 3.69
%
$ 28,593 5.09
%

Deposit Maturity Schedule

The following table sets forth the maturities of certificates of deposit in amounts of $100,000 or more as of ~~September 30, 2018.~~March 31, 2019.

(Amounts in thousands)	September 30,		March 31,
Maturing in:	2018		2019
Three months or less	$	16,650	$	32,956
Three through six months		33,893		21,943
Six through twelve months		19,783		19,643
Over twelve months		56,622		61,109
Total	$	126,948	$	135,651

We have an agreement with Promontory Interfinancial Network LLC (“Promontory”) allowing provision of FDIC deposit insurance to balances in excess of current FDIC deposit insurance limits. Promontory’s Certificate of Deposit Account Registry Service (“CDARS”) and Insured Cash Sweep (“ICS”) use a deposit-matching program to exchange Bank deposits in excess of the current deposit insurance limits for excess balances at other participating banks, on a dollar-for-dollar basis, that would be fully insured at the Bank. These products are designed to enhance our ability to attract and retain customers and increase deposits, by providing additional FDIC coverage to customers. CDARS and ICS deposits can be reciprocal or one-way.

~~Table of Contents~~

~~BANK OF COMMERCE HOLDINGS & SUBSIDIARIES~~

~~MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS~~

For calendar quarters prior to June 30, 2018, CDARS/ ICS reciprocal deposits were considered to be brokered deposits by regulatory authorities and were reported as such on quarterly Call Reports. With passage of The Economic Growth, Regulatory Relief and Consumer Protection Act in May 2018, this is no longer so.

Included in our certificates of deposit balances are ~~$24.4~~$1.7 million of subscription time deposits obtained in ~~prior~~ years past through online deposit listing services. We no longer utilize online deposit listing services. As they mature, these ~~legacy~~listing service deposits are not being renewed.

Borrowings

The following table sets forth the distribution of our year-to-date average daily balances for borrowings and their respective average rates for the three months ended March 31, 2019, and the year ended December 31, 2018.

	For the Three Months Ended March 31, 2019					For the Year Ended December 31, 2018
(Amounts in thousands)	Average Balance		Rate			Average Balance		Rate
Federal Home Loan Bank of San Francisco borrowings	$	8,778		2.54	%	$	22,466		1.94	%
Other borrowings, net		12,889		7.52	%		15,143		7.11	%
Junior subordinated debentures		10,310		4.44	%		10,310		3.73	%
Total borrowings	$	31,977		5.16	%	$	47,919		3.96	%

Term Debt

At ~~September 30, 2018,~~March 31, 2019, we had ~~total~~ term debt outstanding with a carrying value of ~~$14.3~~$32.5 million compared to ~~$17.0~~$13.4 million at December 31, ~~2017.~~2018. Term debt consisted of the following:

Federal Home Loan Bank of San Francisco Borrowings

As of ~~September 30, 2018 and December~~March 31, ~~2017~~2019, the Bank had $20.0 million in Federal Home Loan Bank of San Francisco advances outstanding. There were no Federal Home Loan Bank of San Francisco advances ~~outstanding.~~outstanding at December 31, 2018. The average balance outstanding on Federal Home Loan Bank of San Francisco term advances during the ~~nine~~three months ended ~~September 30, 2018 or~~March 31, 2019 and the year ended December 31, ~~2017~~2018 was ~~$30.0~~$8.8 million and ~~$302 thousand,~~$22.5 million, respectively. Strong loan growth combined with seasonal decreases in deposits necessitated Federal Home Loan Bank of San Francisco borrowings during the first two quarters of 2018. The borrowings were repaid during the third quarter from strong organic core deposit growth. See Note 6 Term Debt in the Notes to Consolidated Financial Statements for information on our Federal Home Loan Bank of San Francisco borrowings.

Senior Debt

In December of 2015, we entered into a senior debt loan agreement to borrow $10.0 million. The debt is secured by a pledge from the Holding Company of all of the outstanding stock of Redding Bank of Commerce, matures in 2020, and at ~~September 30, 2018,~~March 31, 2019, had a balance of ~~$4.4~~$2.6 million net of unamortized debt issuance costs. Interest on the senior debt is paid at a variable rate equal to three month LIBOR plus 400 basis points resetting monthly. The effective interest rate at ~~September 30, 2018,~~March 31, 2019, was ~~6.34%~~6.61%.

Subordinated Debt

In December of 2015, we issued $10.0 million of fixed to floating rate Subordinated Notes. The Subordinated Debt initially bears interest at 6.88% per annum for a five-year term. Thereafter, interest on the Subordinated Debt will be paid at a variable rate equal to three month LIBOR plus 526 basis points resetting quarterly. At ~~September 30, 2018,~~March 31, 2019, the Subordinated Debt had a balance of $9.9 million net of unamortized debt issuance costs. The notes are due in 2025.

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Junior Subordinated Debentures

Bank of Commerce Holdings Trust II

During July of 2005, we participated in a $10.0 million private placement of fixed rate trust-preferred securities (the "Trust-Preferred Securities") through a wholly owned Delaware trust affiliate, Bank of Commerce Holdings Trust II (the "Trust II"). Trust II simultaneously issued $310 thousand common securities to the Holding Company. ~~Interest~~Rates paid on the Trust-Preferred Securities ishave transitioned from fixed to floating and are now paid on a quarterly basis at a rate equal to three month LIBOR plus 158 basis points ~~resetting quarterly (3.91%~~(4.19% at ~~September 30, 2018)~~March 31, 2019).

The Trust-Preferred Securities mature on September 15, 2035, and the covenants allow for redemption of the securities at our option during any quarter prior to maturity.

The proceeds from the sale of the Trust-Preferred Securities were used by ~~the~~ Trust II to purchase from the Holding Company the aggregate principal amount of $10.3 million of the Holding Company’s junior subordinate debentures (the "Notes"). The net proceeds to the Holding Company from the sale of the Notes to Trust II were partially distributed to the Bank. The proceeds from the Notes qualify as Tier 1 capital under Federal Reserve Board guidelines.

LIQUIDITY AND CASH FLOW

Redding Bank of Commerce

On January 31, 2019, we completed the acquisition of Merchants Holding Company located in Sacramento California. The transaction was attractive to us because it expanded our presence in the Sacramento market, provided a new source of low cost core deposits and a quality loan portfolio. The acquisition also provided approximately $104.5 million of additional liquidity ($119.8 cash and investment securities less $15.3 million paid to Merchants shareholders). During the current quarter, we sold $67.8 million of investment securities to provide liquidity for our seasonal decline in deposit balances and our planned reduction of wholesale certificates of deposit.

The principal objective of ~~the Bank’s~~our liquidity management program is to maintain ~~its~~our ability to meet the day-to-day cash flow requirements of ~~its~~our customers who either wish ~~either~~ to withdraw funds on deposit or to draw upon their credit facilities.

We monitor the sources and uses of funds on a daily basis to maintain an acceptable liquidity position. One source of funds isincludes public deposits. We may be required to collateralize a portion of public deposits that exceed FDIC insurance limitations based on the state of California’s risk assessment of the Bank. Public deposits represent 2% of our total deposits at ~~September 30, 2018~~March 31, 2019 and December 31, ~~2017.~~2018.

In addition to liquidity provided by core deposits, loan repayments and cash flows from securities, the Bank can borrow on established conditional federal funds lines of credit, sell securities, borrow on a secured basis from the Federal Home Loan Bank of San Francisco, borrow on a secured basis from the Federal Reserve Bank, or issue subscription / brokered certificates of deposit. The Bank’s tight liquidity position during the second quarter necessitated the use of its Federal Home Loan Bank of San Francisco credit line. The borrowings were repaid during the third quarter as a result of strong organic core deposit growth and the seasonal increase in deposits.

~~Table of Contents~~

~~BANK OF COMMERCE HOLDINGS & SUBSIDIARIES~~

~~MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS~~

At ~~September 30, 2018,~~March 31, 2019, the Bank has the following credit arrangements:

●

We have an available line of credit with the Federal Home Loan Bank of San Francisco of ~~$397.7~~$372.2 million; credit availability is subject to certain collateral requirements, namely the amount of pledged loans and investment securities.

●

We have an available line of credit with the Federal Reserve Bank of ~~$27.2~~$23.6 million subject to collateral requirements, namely the amount of pledged loans.

●

We have entered into nonbinding federal funds line of credit agreements with three financial institutions. The available credit on these lines totaled $35.0 million at ~~September 30, 2018~~March 31, 2019 and had interest rates ranging from ~~2.39%~~2.64% to ~~3.06%~~3.44%. Advances under the lines are subject to funds availability, continued borrower eligibility, and may have consecutive day usage restrictions.

Bank of Commerce Holdings

The Holding Company is a separate entity from the Bank and must provide for its own cash liquidity. ~~We currently hold $19.8 million from our May 2017 public offering. Historically, our~~The principal source of cash ~~has been~~is dividends received from the ~~Bank. During 2018,~~Bank and during the first quarter of 2019, the Bank paid a dividend of ~~$1.5~~$2.5 million to the Holding Company. There are statutory and regulatory provisions that could limit the ability of the Bank to pay dividends to the Holding Company in the future.

Consolidated Statements of Cash Flows

As disclosed in the Consolidated Statements of Cash Flows, net cash of ~~$15.2~~$3.3 million was provided by operating activities during the ~~nine~~three months ended ~~September 30, 2018.~~March 31, 2019. The primary difference between net income and cash provided by operating activities was non-cash items including depreciation, accretion and amortization totaling ~~$1.6 million and net amortization of investment premiums and accretion of discounts of $1.4 million.~~$619 thousand.

Net cash of ~~$28.7~~$67.1 million ~~used in~~provided by investing activities consisted principally of ~~$31.3 million in purchases of investment securities and $47.3 million in net loan purchases and originations partially offset by $27.6~~$67.4 million in proceeds from sale of investment securities and ~~$23.9~~$11.1 million in proceeds from maturities and payments of investment ~~securities.~~securities partially offset by $5.2 million in purchases of investment securities and $2.9 million in net loan originations and $2.9 million of net cash paid for the acquisition of Merchants.

Net cash of ~~$37.8~~$55.2 million ~~provided by~~used in financing activities principally consisted ~~of an increase in deposits of $42.0 million partially offset by a $2.7~~of:

	●	$53.5 million decrease in deposits excluding $152.2 million in deposits provided by the acquisition of Merchants,
	●	$20.2 million decrease in certificates excluding $38.0 million in certificates provided by the acquisition of Merchants,
	●	$19.1 million increase in net term debt.

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

CAPITAL RESOURCES

We use equity capital to support growth and pay dividends. The objective of effective capital management is to produce above market long-term returns for our shareholders. Our sources of capital include retained earnings, common and preferred stock issuance, and issuance of subordinated debt or trust notes.

REGULATORY CAPITAL GUIDELINES

Federal bank regulatory agencies use capital adequacy guidelines in the examination and regulation of bank holding companies and banks. The guidelines are “risk-based,” meaning that they are designed to make capital requirements more sensitive to differences in risk profiles among banks and bank holding companies. The current rules (commonly known as Basel III) require the Bank and the Company to meet a capital conservation buffer requirement in order to avoid constraints on capital distributions, such as dividends and equity repurchases, and certain bonus compensation for executive officers. The capital conservation buffer of 2.50% is added to the minimum capital ~~ratios and is being phased in between 2016 and 2019. For 2018, the partially phased in buffer is 1.875%.~~ratios.

~~When the capital rule is fully phased in, the~~The minimum capital requirements plus the conservation buffer ~~will exceed~~exceeds the well-capitalized thresholds by 0.5 percentage points. This 0.5-percentage-point cushion ~~will allow~~allows institutions to dip into a portion of their capital conservation buffer before reaching a status that is considered less than well capitalized for prompt corrective action purposes.

~~The Economic Growth, Regulatory Relief, and Consumer Protection Act was signed into law during~~As instructed by the ~~second quarter of 2018. The act amends~~Crapo Bill, the ~~Federal Deposit Insurance Act to require federal banking agencies to develop~~FDIC recently published a ~~specified~~proposed Community Bank Leverage Ratio ~~(the ratio~~ of ~~a bank's equity~~9%. Any qualifying depository institution or its holding company that exceeds the Community Bank Leverage Ratio will be considered to have met generally applicable leverage and risk-based regulatory capital requirements and considered to ~~its consolidated assets) for banks with assets of less than $10.0 billion. Banks that exceed~~be “well capitalized” under the prompt corrective action rules discussed above. It is difficult at this ~~ratio shall~~time to predict when or how the new standards under the Crapo Bill will ultimately be ~~deemed~~applied to ~~comply with all other capital~~us or what specific impact the Crapo Bill (and any implementing rules and ~~leverage requirements.~~regulations) will have on community banks.

CAPITAL ADEQUACY

Overall capital adequacy is monitored ~~regularly~~on a day-to-day basis by management and reported to our Board of Directors on a monthly basis. Our regulators measure capital adequacy by using a risk-based capital framework and by monitoring compliance with minimum leverage ratio guidelines. ~~As illustrated~~Based on management’s review and analysis of Basel III and the ~~table below,~~Crapo Bill, management believes that the Holding Company and the Bank will exceed the standards under these rules.

As of ~~September 30, 2018,~~March 31, 2019, the most recent notification from the FDIC categorized the Bank as “well capitalized” under the regulatory framework for prompt corrective ~~action.~~action as revised by Basel III. There are no conditions or events since the notification that management believes have changed the Bank’s risk category. The Holding Company and the Bank’s capital amounts and ratios as of ~~September 30, 2018,~~March 31, 2019, are presented in the following table.

~~Table of Contents~~

~~BANK OF COMMERCE HOLDINGS & SUBSIDIARIES~~

~~MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS~~

																		March 31, 2019
																							Well			Minimum			Capital			Minimum Capital
	September 30, 2018																			Actual			Capitalized			Capital			Conservation			Ratio plus Capital
(Amounts in thousands)	Capital		Actual Ratio			Well Capitalized Requirement			Minimum Capital Requirement			Applicable 2018 Capital Conservation Buffer			Minimum Capital Ratio plus Capital Conservation Buffer			Capital		Ratio			Requirement			Requirement			Buffer			Conservation Buffer
Holding Company:
Common Equity Tier 1 Capital Ratio	$	135,184		12.65	%		n/a			4.50	%		1.875	%		6.375	%	$	145,959		12.40	%		n/a			4.50	%		2.50	%		7.00	%
Tier 1 Capital Ratio	$	145,184		13.59	%		n/a			6.00	%		1.875	%		7.875	%	$	155,959		13.25	%		n/a			6.00	%		2.50	%		8.50	%
Total Capital Ratio	$	168,271		15.75	%		n/a			8.00	%		1.875	%		9.875	%	$	178,796		15.19	%		n/a			8.00	%		2.50	%		10.50	%
Tier 1 Leverage Ratio	$	145,184		11.18	%		n/a			4.00	%		n/a			n/a		$	155,959		11.05	%		n/a			4.00	%		n/a			4.00

Bank:
Common Equity Tier 1 Capital Ratio	$	140,436		13.14	%		6.50	%		4.50	%		1.875	%		6.375	%	$	164,538		13.98	%		6.50	%		4.50	%		2.50	%		7.00	%
Tier 1 Capital Ratio	$	140,436		13.14	%		8.00	%		6.00	%		1.875	%		7.875	%	$	164,538		13.98	%		8.00	%		6.00	%		2.50	%		8.50	%
Total Capital Ratio	$	153,523		14.36	%		10.00	%		8.00	%		1.875	%		9.875	%	$	177,374		15.08	%		10.00	%		8.00	%		2.50	%		10.50	%
Tier 1 Leverage Ratio	$	140,436		10.78	%		5.00	%		4.00	%		n/a			n/a		$	164,538		11.66	%		5.00	%		4.00	%		n/a			4.00

On December 10, 2015, the Holding Company issued $10.0 million in aggregate principal amount of Subordinated Notes to certain institutional investors. The Subordinated Notes qualify as Tier 2 Capital under the Final Rules. See Item 1a - Risk Factors, in our Annual Report on Form 10-K for the year ended December 31, ~~2017~~2018 for further detail on potential risks relating to the Subordinated Notes.

~~As part of a branch acquisition in 2016, we~~We have recorded a core deposit ~~intangible~~intangibles of ~~$1.8~~$6.1 million and goodwill of ~~$665 thousand.~~$11.7 million. When calculating capital ratios, goodwill and core deposit intangibles are subtracted from Tier 1 capital. Both of these intangible assets are subtracted from tangible equity as part of the calculation of tangible book value per share.

Capital ratios for the Holding Company include the benefit of $19.6 million from issuing 1,834,142 shares of common stock during the current quarter as part of our acquisition of Merchants.

Cash Dividends and Payout Ratios per Common Share

WeDuring the quarters ended June 30, 2018, September 30, 2018, December 31, 2018 and March 31, 2019, we declared aquarterly cash ~~dividend~~dividends of $0.04 per common ~~share for the three months ended September 30, 2018 and June 30, 2018.~~share. During the ~~three months~~quarter ended March 31, 2018, ~~and the year ended December 31, 2017,~~ we declared ~~quarterly~~ cash dividends of $0.03 per common share.

These dividends were made pursuant to our existing dividend policy and in consideration of, among other things, earnings, regulatory capital levels, capital preservation and expected growth. The dividend rate will be reassessed periodically by the Board of Directors in accordance with the dividend policy. There is no assurance that future cash dividends on common shares will be declared or increased.

Table of Contents

BANK OF COMMERCE HOLDINGS & SUBSIDIARIES

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following table presents cash dividends declared and dividend payout ratios (dividends declared per common share divided by basic earnings per common share) for the three ~~and nine~~ months ended ~~September 30, 2018~~March 31, 2019 and ~~2017.~~2018.

	Three Months Ended September 30,						Nine Months Ended September 30,						Three Months Ended March 31,
	2018			2017			2018			2017			2019			2018
Dividends declared per common share	$	0.04		$	0.03		$	0.11		$	0.09		$	0.04		$	0.03
Dividend payout ratio		16	%		17	%		16	%		18	%		31	%		15	%

OFF-BALANCE SHEET ARRANGEMENTS

Information regarding Off-Balance Sheet Arrangements is included in Note 7, Commitments and Contingencies, in the Notes to Consolidated Financial Statements incorporated in this document.

CONCENTRATION OF CREDIT RISK

Information regarding Concentration of Credit Risk is included in Note 7, Commitments and Contingencies, in the Notes to Consolidated Financial Statements incorporated in this document.

Table of Contents

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Our assessment of market risk as of ~~September 30, 2018~~March 31, 2019 indicates there are no material changes in the quantitative and qualitative disclosures from those in our Annual Report on Form 10-K for the year ended December 31, ~~2017.~~2018.

Item 4. Controls and Procedures

Disclosure Controls and Procedures

As of the end of the period covered by this report, an evaluation was carried out under the supervision and with the participation of the Company’s management, including its President and Chief Executive Officer and its Chief Financial Officer, of the effectiveness of its disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934). Based on that evaluation, the President and Chief Executive Officer and the Chief Financial Officer concluded that these disclosure controls and procedures were effective.

Disclosure controls and procedures, no matter how well designed and implemented, can provide only reasonable assurance of achieving an entity’s disclosure objectives. The likelihood of achieving such objectives is affected by limitations inherent in disclosure controls and procedures. These include the fact that human judgment in decision-making can be faulty and that breakdowns in internal controls can occur because of human failures such as simple errors, mistakes or intentional circumvention of the established processes.

Report on Internal Control over Financial Reporting

Management is responsible for establishing and maintaining adequate internal control over financial reporting. Internal control over financial reporting is a process designed by, or under the supervision of, the Company’s Chief Executive Officer and the Chief Financial Officer and implemented by the Company’s Board of Directors, management and other personnel, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of consolidated financial statements for external purposes in accordance with generally accepted accounting principles in the United States of America.

The Company’s internal control over financial reporting includes those policies and procedures that: (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the Company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of consolidated financial statements in accordance with generally accepted accounting principles in the United States of America, and that receipts and expenditures of the Company are being made only in accordance with authorizations of management and directors of the Company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the Company’s assets that could have a material effect on the consolidated financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

On a quarterly basis, we carry out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer and Principal Financial Officer (whom is also our Principal Accounting Officer) of the effectiveness of the design and operation of our disclosure controls and procedures pursuant to Rule 13a-15(b) under the Securities Exchange Act of 1934. As of ~~September 30, 2018,~~March 31, 2019, our management, including our Chief Executive Officer, and Principal Financial Officer, concluded that our disclosure controls and procedures are effective in timely alerting them to material information relating to us that is required to be included in our periodic SEC filings.

Although we change and improve our internal controls over financial reporting on an ongoing basis, we do not believe that any such changes occurred in the first ~~nine~~three months of ~~2018~~2019 that materially affected or are reasonably likely to materially affect our internal control over financial reporting.

Table of Contents

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

We are subject to various pending and threatened legal actions arising in the ordinary course of business and maintains reserves for losses from legal actions that are both probable and estimable. There are no legal proceedings adverse to the Company that will have a material effect on our consolidated financial position or results of operations.

Item 1a. Risk Factors

~~The risks described below, as well as~~There have been no significant changes in the risk factors previously disclosed in the ~~our~~Company’s Form 10-K for the period ended December 31, ~~2017,~~2018, filed with the SEC on March 9, 2018 should be carefully considered. The risks described may not be the only risks facing us. Additional risks and uncertainties not currently known to us or that are currently considered to not be material also may materially adversely affect our business, financial condition and/or operating results. Our risk factors regarding our pending merger have been added to specifically address the risks related to the pending merger.12, 2019.

On October 4, 2018, the Company and Merchants Holding Company, a California corporation (“Merchants”), entered into an Agreement and Plan of Merger (the “Merger Agreement”) pursuant to which Merchants will be merged with and into the Company, with the Company as the surviving corporation (the “Merger”). Management expects the acquisition to close in the first quarter of 2019, subject to the satisfaction of customary closing conditions, including regulatory and shareholder approvals. The Merger Agreement provides that immediately after the Merger, Merchant’s bank subsidiary, The Merchants National Bank of Sacramento (“Merchants National Bank”), will merge with and into the Company’s bank subsidiary, Redding Bank of Commerce, with Redding Bank of Commerce as the surviving bank (the “Bank Merger”). Merchants Bank is a 97-year-old bank with approximately $212.4 million in assets as of September 30, 2018 and is headquartered in downtown Sacramento.

~~We may fail to realize all of the anticipated benefits of our pending~~ ~~Merger~~.

Although we previously acquired five branches from Bank of America in 2016, we have not previously been involved in a whole-bank acquisition such as the proposed merger. We expect to complete the acquisition of Merchants Holding Company in the first quarter of 2019. Inherent uncertainties exist in integrating the operations of the acquired company. In addition, the markets and industries in which it operates are highly competitive. We may lose existing customers or key personnel from our company or from Merchants National Bank; and we may not be able to control the incremental increase in noninterest expense arising from the acquisition in a manner that improves our overall operating efficiencies. Our ability to achieve anticipated results from the acquisition is also dependent on the extent of deposit and loan attrition and our ability to successfully deploy the new deposits into loans, which are, in part, related to the state of economic and financial markets. These factors could contribute to not achieving the expected benefits from the acquisitions within desired time frames, if at all. If the merger is completed and unexpected costs are incurred, the merger could have a dilutive effect on our earnings per share, meaning earnings per share could be less than they would be if the merger had not been completed.

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

Not Applicable

Item 3. Defaults Upon Senior Securities

Not Applicable

Item 4. Mine Safety Disclosures

Not Applicable

Item 5. Other Information

Not Applicable

Item 6. Exhibits


31.1	Certification of Chief Executive Officer pursuant to Sarbanes-Oxley Act of 2002
31.2	Certification of Chief Financial Officer pursuant to Sarbanes-Oxley Act of 2002
32.0	Certification of Chief Executive Officer and Chief Financial Officer pursuant to Sarbanes-Oxley Act of 2002
101.INS	XBRL Instance Document
101.SCH	XBRL Taxonomy Extension Schema Document
101.CAL	XBRL Taxonomy Calculation Linkbase Document
101.DEF	XBRL Taxonomy Definition Linkbase Document
101.LAB	XBRL Taxonomy Label Linkbase Document
101.PRE	XBRL Taxonomy Extension Presentation Linkbase Document

Table of Contents

SIGNATURES

Following 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.

BANK OF COMMERCE HOLDINGS

(Registrant)

Date: ~~November 2, 2018~~May 3, 2019			/s/ James A. Sundquist
			James A. Sundquist
			Executive Vice President and Chief Financial Officer
			(Principal Financial and Accounting Officer)

	Nine Months Ended				Nine Months Ended
	September 30, 2018				September 30, 2017
	Average		Interest		Average		Interest
(Amounts in thousands)	Recorded		Income		Recorded		Income
Average Recorded Investment and Interest Income	Investment		Recognized		Investment		Recognized
Commercial	$	2,508	$	60	$	3,249	$	29
Commercial real estate:
Real estate - commercial non-owner occupied		799		35		1,796		35
Real estate - commercial owner occupied		—		—		692		2
Residential real estate:
Real estate - residential - ITIN		7,272		126		8,080		120
Real estate - residential - 1-4 family mortgage		231		—		1,155		—
Real estate - residential - equity lines		418		15		1,330		14
Consumer and other		33		—		83		—
Total	$	11,261	$	236	$	16,385	$	200

(Amounts in thousands)
Qualified Affordable Housing Partnerships:	Raymond James		WNC Institutional		Merritt Community		California			Total Net
Anticipated net income tax benefit (expense)	California Housing		Tax Credit		Capital Corporation		Affordable			Income Tax
less amortization of investments	Opportunities Fund II		Fund 38, L.P.		Fund XV, L.P		Housing Fund			Benefit
2018	$	5	$	5	$	1	$	(4	)	$	7
2019		23		18		3		(14	)		30
2020		23		17		3		(14	)		29
2021		23		16		3		(14	)		28
2022 and thereafter		41		42		9		(43	)		49
Total	$	115	$	98	$	19	$	(89	)	$	143

											Year 6
											Through		Beyond
(Amounts in thousands)	Year 1		Year 2		Year 3		Year 4		Year 5		Year 10		Year 10		Total
Rate:
Fixed	$	38,003	$	38,357	$	55,840	$	30,395	$	55,642	$	122,938	$	14,875	$	356,050
Variable:
Prime		113,739		6,398		4,464		4,216		7,937		4,281		—		141,035
5 Year Treasury		45,350		22,058		50,833		62,378		93,673		41,740		—		316,032
7 Year Treasury		874		913		3,552		8,712		4,818		19,534		—		38,403
1 Year LIBOR		25,526		—		—		—		—		—		—		25,526
Other Indexs		5,884		5,316		4,917		1,832		6,394		22,356		1,775		48,474
Nonaccrual		1,210		331		304		276		268		934		394		3,717
Total	$	230,586	$	73,373	$	119,910	$	107,809	$	168,732	$	211,783	$	17,044	$	929,237

	Nine Months Ended September 30, 2018							Nine Months Ended September 30, 2017
	Average							Average
(Amounts in thousands)	Balance		Interest⁽¹⁾		Yield/ Rate⁽⁵⁾			Balance		Interest⁽¹⁾		Yield/ Rate⁽⁵⁾
Interest-earning assets:
Net loans ⁽²⁾	$	912,648	$	33,461		4.90	%	$	811,080	$	29,029		4.79	%
Taxable securities		203,791		3,696		2.42	%		153,702		2,710		2.36	%
Tax-exempt securities		52,844		1,276		3.23	%		74,932		1,615		2.88	%
Interest-bearing deposits in other banks		37,515		518		1.85	%		66,818		548		1.10	%
Average interest-earning assets		1,206,798		38,951		4.32	%		1,106,532		33,902		4.10	%
Cash and due from banks		19,801							17,802
Premises and equipment, net		14,161							15,776
Goodwill and core deposit intangible, net		1,943							2,164
Other assets		32,666							37,876
Average total assets	$	1,275,369						$	1,180,150

Interest-bearing liabilities:
Interest-bearing demand	$	477,755		712		0.20	%	$	426,365		528		0.17	%
Savings deposits		108,382		196		0.24	%		111,258		146		0.18	%
Certificates of deposit		171,941		1,448		1.13	%		209,275		1,641		1.05	%
Federal Home Loan Bank of San Francisco borrowings		30,037		435		1.94	%		403		3		1.00	%
Other borrowings		15,601		825		7.07	%		18,241		880		6.45	%
Junior subordinated debentures		10,310		283		3.67	%		10,310		211		2.74	%
Average interest-bearing liabilities		814,026		3,899		0.64	%		775,852		3,409		0.59	%
Noninterest-bearing demand		320,316							280,559
Other liabilities		12,094							12,206
Shareholders’ equity		128,933							111,533
Average liabilities and shareholders’ equity	$	1,275,369						$	1,180,150
Net interest income and net interest margin⁽⁴⁾			$	35,052		3.88	%			$	30,493		3.68	%
Tax equivalent net interest income and net interest margin ⁽³⁾			$	35,391		3.92	%			$	31,325		3.78	%

	For the Nine Months Ended September 30, 2018					For the Year Ended December 31, 2017
(Amounts in thousands)	Average Balance		Rate			Average Balance		Rate
Interest-bearing demand	$	231,958		0.16	%	$	209,792		0.13	%
Money market accounts		245,797		0.24	%		224,913		0.21	%
Savings		108,382		0.24	%		111,376		0.18	%
Certificates of deposit		171,941		1.13	%		205,648		1.06	%
Interest-bearing deposits		758,078		0.42	%		751,729		0.42	%
Noninterest-bearing demand		320,316					289,735
Average total deposits	$	1,078,394		0.29	%	$	1,041,464		0.30	%

Federal Home Loan Bank of San Francisco borrowings	$	30,037		1.94	%	$	302		0.99	%
Other borrowings, net		15,601		7.07	%		17,981		6.48	%
Junior subordinated debentures		10,310		3.67	%		10,310		2.78	%
Average total borrowings	$	55,948		3.69	%	$	28,593		5.09	%