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 ~~March 31,~~September 30, 2021


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

For the transition period from ______ to ______

Commission File Number: 001-36094

THE COMMUNITY FINANCIAL CORPORATION

(Exact Name of Registrant as Specified in Its Charter)


Maryland						52-1652138
(State of Other Jurisdiction of Incorporation or Organization)						(I.R.S. Employer Identification No.)

3035 Leonardtown Road, Waldorf, MD, 20601

(Address of Principal Executive Offices) (Zip Code)

(301) 645-5601

(Registrant’s Telephone Number, Including Area Code)

Not applicable

(Former name, former address and former fiscal year, if changed since last report)

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

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Common Stock, par value $0.01 per share

TCFC

The NASDAQ Stock Market LLC

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 ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See 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 ☒

As of ~~April 30,~~November 3, 2021, the registrant had ~~5,898,996~~5,725,186 shares of common stock outstanding.

Table of Contents

TABLE OF CONTENTS


Table of Contents						Page

Forward-Looking Statements

PART I – FINANCIAL INFORMATION

Item 1 – Financial Statements (Unaudited)						1
Consolidated Balance Sheets						1
Consolidated Statements of Income						2
Consolidated Statements of Comprehensive Income						3
Consolidated Statements of Changes in Stockholders’ Equity						4
Consolidated Statements of Cash Flows						56
Notes to Consolidated Financial Statements						78

Item 2 – Management’s Discussion and Analysis (MD&A) of Financial Condition and Results of Operations						4137
Item 3 – Quantitative and Qualitative Disclosures about Market Risk						6569
Item 4 – Controls and Procedures						6670

PART II – OTHER INFORMATION

Item 1 – Legal Proceedings						6771
Item 1A – Risk Factors						6771
Item 2 – Unregistered Sales of Equity Securities and Use of Proceeds						6771
Item 3 – Defaults Upon Senior Securities						6871
Item 4 – Mine Safety Disclosures						6871
Item 5 – Other Information						6871
Item 6 – Exhibits						6972

SIGNATURES						7073

Table of Contents

FORWARD-LOOKING STATEMENTS

Certain statements contained in this Report may not be based on historical facts and are “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements can generally be identified by the fact that they do not relate strictly to historical or current facts. They often include words like “believe,” “expect,” “anticipate,” “estimate” and “intend” or future or conditional verbs such as “will,” “would,” “should,” “could” or “may.” Statements in this report that are not strictly historical are forward-looking and are based upon current expectations that may differ materially from actual results. These forward-looking statements include, without limitation, those relating to the Company’s and Community Bank of the Chesapeake’s future growth and management’s outlook or expectations for revenue, assets, asset quality, profitability, business prospects, net interest margin, non-interest revenue, allowance for loan losses, the level of credit losses from lending, liquidity levels, capital levels, or other future financial or business performance strategies or expectations, and any statements of the plans and objectives of management for future operations products or services, including the expected benefits from, and/or the execution of integration plans relating to any acquisition ~~that~~ we have ~~undertaken~~undertaking or that we undertake in the future; plans and cost savings regarding branch closings or consolidation; ~~any statement of expectation or belief;~~ projections related to certain financial metrics; expected benefits of programs we introduce, including residential mortgage programs and retail and commercial credit card programs; and any statement of expectation or belief, and any assumptions underlying the foregoing. These forward-looking statements express management’s current expectations or forecasts of future events, results and conditions, and by their nature are subject to and involve risks and uncertainties that could cause actual results to differ materially from those anticipated by the statements made herein. Factors that might cause actual results to differ materially from those made in such statements include, but are not limited to: risks, uncertainties and other factors relating to the COVID-19 pandemic (including the length of time that the pandemic continues, the ability of states and local governments to successfully implement the lifting of restrictions on movement and the potential imposition of further restrictions on movement and travel in the ~~future;~~future, the effect of the pandemic on the general economy and on the businesses of our borrowers and their ability to make payments on their obligations; the remedial actions and stimulus measures adopted by federal, state and local ~~governments;~~governments, and the inability of employees to work due to illness, quarantine, or government mandates); the synergies and other expected financial benefits from any acquisition that we have undertaken or may undertake in the ~~future,~~future; may or may not be realized within the expected time frames; the impact of our adoption of the CECL standard; limitations on our ability to declare and pay dividends or engage in share repurchases; changes in ~~The Community Financial Corporation~~the Company's or Community Bank of the Chesapeake’s ~~strategy;~~strategy, costs or difficulties related to integration matters might be greater than expected; availability of and costs associated with obtaining adequate and timely sources of liquidity; the ability to maintain credit quality; general economic trends; changes in interest rates; loss of deposits and loan demand to other financial institutions; substantial changes in financial markets; changes in real estate value and the real estate market; regulatory changes; the impact of government shutdowns or sequestration; the possibility of unforeseen events affecting the industry generally; the uncertainties associated with newly developed or acquired operations; the outcome of pending or threatened litigation, or of matters before regulatory agencies, whether currently existing or commencing in the future; market disruptions and other effects of terrorist activities; and the matters described in “Item 1A Risk Factors” in the Company’s Annual Report on Form 10-K for the Year Ended December 31, 2020, and in its other Reports filed with the Securities and Exchange Commission (the “SEC”).

The Company’s forward-looking statements may also be subject to other risks and uncertainties, including those that it may discuss elsewhere in this Report or in its filings with the SEC, accessible on the SEC’s Web site at www.sec.gov. The Company undertakes no obligation to update these forward-looking statements to reflect events or circumstances after the date hereof or to reflect the occurrence of unforeseen events, except as required under the rules and regulations of the SEC.

You are cautioned not to place undue reliance on the forward-looking statements contained in this document in that actual results could differ materially from those indicated in such forward-looking statements, due to a variety of factors. Any forward-looking statement speaks only as of the date of this Report, and the Company undertakes no obligation to update these forward-looking statements to reflect events or circumstances that occur after the date of this Report.

Table of Contents

PART 1 – FINANCIAL INFORMATION

ITEM 1 – FINANCIAL STATEMENTS

CONSOLIDATED BALANCE SHEETS

(Unaudited)
(dollars in thousands, except per share amounts) March 31, 2021 December 31, 2020
Assets
Cash and due from banks $ 126,834 $ 56,887
Federal funds sold 43,614 0
Interest-bearing deposits with banks 17,390 20,178
Securities available for sale ("AFS"), at fair value 253,348 246,105
Equity securities carried at fair value through income 4,787 4,855
Non-marketable equity securities held in other financial institutions 207 207
Federal Home Loan Bank ("FHLB") stock - at cost 2,036 2,777
Net U.S. Small Business Administration ("SBA") Paycheck Protection Program ("PPP") Loans 112,485 107,960
Portfolio Loans Receivable net of allowance for loan losses of $18,256 and $19,424 1,489,806 1,486,115
Net loans 1,602,291 1,594,075
Goodwill 10,835 10,835
Premises and equipment, net 20,540 20,271
Premises and equipment held for sale 430 430
Other real estate owned ("OREO") 2,329 3,109
Accrued interest receivable 7,337 8,717
Investment in bank owned life insurance 38,275 38,061
Core deposit intangible 1,394 1,527
Net deferred tax assets 8,671 7,909
Right of use assets - operating leases 6,391 7,831
Other assets 2,822 2,665
Total Assets $ 2,149,531 $ 2,026,439
Liabilities and Stockholders’ Equity
Deposits
Non-interest-bearing deposits $ 406,319 $ 362,079
Interest-bearing deposits 1,461,577 1,383,523
Total deposits 1,867,896 1,745,602
Long-term debt 27,285 27,302
Guaranteed preferred beneficial interest in junior subordinated debentures ("TRUPs") 12,000 12,000
Subordinated notes net of debt issuance costs - 4.75% 19,468 19,526
Lease liabilities - operating leases 6,614 8,088
Accrued expenses and other liabilities 15,509 15,908
Total Liabilities 1,948,772 1,828,426
Stockholders’ Equity
Common stock - par value $0.01; authorized - 15,000,000 shares; issued 5,897,685 and 5,903,613 shares, respectively 59 59
Additional paid in capital 96,181 95,965
Retained earnings 103,294 97,944
Accumulated other comprehensive income 1,684 4,504
Unearned ESOP shares (459) (459)
Total Stockholders’ Equity 200,759 198,013
Total Liabilities and Stockholders’ Equity $ 2,149,531 $ 2,026,439


	(Unaudited)
(dollars in thousands, except per share amounts)	September 30, 2021		December 31, 2020
Assets
Cash and due from banks	$	112,314	$	56,887

Interest-bearing deposits with banks	34,929		20,178
Securities available for sale ("AFS"), at fair value	456,664		246,105

Equity securities carried at fair value through income	4,805		4,855
Non-marketable equity securities held in other financial institutions	207		207
Federal Home Loan Bank ("FHLB") stock - at cost	1,472		2,777
Net U.S. Small Business Administration ("SBA") Paycheck Protection Program ("PPP") Loans	54,807		107,960
Portfolio Loans Receivable net of allowance for loan losses of $18,579 and $19,424	1,514,837		1,486,115
Net loans	1,569,644		1,594,075
Goodwill	10,835		10,835
Premises and equipment, net	21,795		20,271

Other real estate owned ("OREO")	1,536		3,109
Accrued interest receivable	6,045		8,717
Investment in bank owned life insurance	38,713		38,061
Core deposit intangible	1,147		1,527
Net deferred tax assets	8,790		7,909
Right of use assets - operating leases	6,215		7,831
Other assets	3,581		3,095
Total Assets	$	2,278,692	$	2,026,439
Liabilities and Stockholders’ Equity
Deposits
Non-interest-bearing deposits	$	432,606	$	362,079
Interest-bearing deposits	1,572,001		1,383,523
Total deposits	2,004,607		1,745,602

Long-term debt	12,249		27,302

Guaranteed preferred beneficial interest in junior subordinated debentures ("TRUPs")	12,000		12,000
Subordinated notes net of debt issuance costs - 4.75%	19,496		19,526
Lease liabilities - operating leases	6,418		8,088
Accrued expenses and other liabilities	19,794		15,908
Total Liabilities	2,074,564		1,828,426

Stockholders’ Equity
Common stock - par value $0.01; authorized - 15,000,000 shares; issued 5,724,011 and 5,903,613 shares, respectively	57		59
Additional paid in capital	96,649		95,965
Retained earnings	107,890		97,944
Accumulated other comprehensive (loss) income	(9)		4,504
Unearned ESOP shares	(459)		(459)
Total Stockholders’ Equity	204,128		198,013
Total Liabilities and Stockholders’ Equity	$	2,278,692	$	2,026,439

See notes to Consolidated Financial Statements

Table of Contents

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)


		Three Months Ended March 31,				Three Months Ended September 30,				Nine Months Ended September 30,
(dollars in thousands, except per share amounts)	(dollars in thousands, except per share amounts)	2021		2020			(dollars in thousands, except per share amounts)	2021		2020		2021		2020
Interest and Dividend Income	Interest and Dividend Income						Interest and Dividend Income
Loans, including fees	Loans, including fees	$	16,592	$	16,502		Loans, including fees	$	16,342	$	16,176	$	49,254	$	48,955
Interest and dividends on investment securities	Interest and dividends on investment securities	1,064		1,469			Interest and dividends on investment securities	1,296		1,269		3,461		4,079
Interest on deposits with banks	Interest on deposits with banks	22		68			Interest on deposits with banks	21		38		66		126
Total Interest and Dividend Income	Total Interest and Dividend Income	17,678		18,039			Total Interest and Dividend Income	17,659		17,483		52,781		53,160
Interest Expense	Interest Expense						Interest Expense
Deposits	Deposits	802		3,044			Deposits	594		1,534		2,036		6,515
Short-term borrowings	Short-term borrowings	0		69			Short-term borrowings	—		14		—		111
Long-term debt	Long-term debt	367		573			Long-term debt	456		567		1,192		1,589
Total Interest Expense	Total Interest Expense	1,169		3,686			Total Interest Expense	1,050		2,115		3,228		8,215
Net Interest Income	Net Interest Income	16,509		14,353			Net Interest Income	16,609		15,368		49,553		44,945
Provision for loan losses	Provision for loan losses	295		4,100			Provision for loan losses	—		2,500		586		10,100
Net Interest Income After Provision For Loan Losses	Net Interest Income After Provision For Loan Losses	16,214		10,253			Net Interest Income After Provision For Loan Losses	16,609		12,868		48,967		34,845
Noninterest Income	Noninterest Income						Noninterest Income
Loan appraisal, credit, and miscellaneous charges	Loan appraisal, credit, and miscellaneous charges	198		14			Loan appraisal, credit, and miscellaneous charges	29		49		271		98

Gain on sale or disposition of assets							Gain on sale or disposition of assets	—		6		68		6
Net gains on sale of investment securities	Net gains on sale of investment securities	586		329			Net gains on sale of investment securities	—		229		586		670
Unrealized (loss) gain on equity securities	Unrealized (loss) gain on equity securities	(85)		75			Unrealized (loss) gain on equity securities	(22)		—		(94)		115
Provision for loss on premises and equipment held for sale							Provision for loss on premises and equipment held for sale	(20)		—		(20)		—
Income from bank owned life insurance	Income from bank owned life insurance	214		219			Income from bank owned life insurance	220		222		652		661
Service charges	Service charges	1,187		982			Service charges	987		839		3,066		2,530
Referral fee income	Referral fee income	451		502			Referral fee income	176		321		1,248		1,966
Net gain on sale of loans held for sale							Net gain on sale of loans held for sale	30		—		30		—
Loss on sale of loans	Loss on sale of loans	(191)		0			Loss on sale of loans	—		—		(191)		—
Total Noninterest Income	Total Noninterest Income	2,360		2,121			Total Noninterest Income	1,400		1,666		5,616		6,046
Noninterest Expense	Noninterest Expense						Noninterest Expense
Compensation and benefits	Compensation and benefits	4,788		5,188			Compensation and benefits	5,650		5,099		15,770		15,001
Occupancy expense	Occupancy expense	761		734			Occupancy expense	731		734		2,180		2,204
Advertising	Advertising	79		121			Advertising	145		129		372		380
Data processing expense	Data processing expense	936		928			Data processing expense	840		990		2,766		2,842
Professional fees	Professional fees	640		626			Professional fees	676		652		1,920		1,755

Depreciation of premises and equipment		147		158
Depreciation of equipment							Depreciation of equipment	137		142		419		451

FDIC Insurance	FDIC Insurance	252		170			FDIC Insurance	120		249		512		679
OREO valuation allowance and expenses	OREO valuation allowance and expenses	181		782			OREO valuation allowance and expenses	20		421		689		2,303
Core deposit intangible amortization	Core deposit intangible amortization	133		157			Core deposit intangible amortization	121		144		380		452
Other expenses	Other expenses	2,231		819			Other expenses	1,007		891		3,965		2,464
Total Noninterest Expense	Total Noninterest Expense	10,148		9,683			Total Noninterest Expense	9,447		9,451		28,973		28,531
Income before income taxes	Income before income taxes	8,426		2,691			Income before income taxes	8,562		5,083		25,610		12,360
Income tax expense (benefit)		2,127		(57)
Income tax expense							Income tax expense	2,158		1,284		6,475		2,363
Net Income	Net Income	$	6,299	$	2,748		Net Income	$	6,404	$	3,799	$	19,135	$	9,997
Earnings Per Common Share	Earnings Per Common Share						Earnings Per Common Share
Basic	Basic	$	1.07	$	0.47		Basic	$	1.12	$	0.64	$	3.29	$	1.70
Diluted	Diluted	$	1.07	$	0.47		Diluted	$	1.12	$	0.64	$	3.29	$	1.70

See notes to Consolidated Financial Statements

Table of Contents

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Unaudited)


		Three Months Ended March 31,				Three Months Ended September 30,				Nine Months Ended September 30,
(dollars in thousands)	(dollars in thousands)	2021		2020			(dollars in thousands)	2021		2020		2021		2020
Net Income	Net Income	$	6,299	$	2,748		Net Income	$	6,404	$	3,799	$	19,135	$	9,997
Net unrealized holding (loss) gains arising during period, net of tax (benefit) expense of $(1,147) and $457, respectively.		(3,253)		1,412
Reclassification adjustment for gains included in net income, net of tax expense of $153 and $86, respectively.		433		243
Net unrealized holding (loss) gain arising during period, net of tax (benefit) expenses of $(1,083) and $34, and $(1,744) and $940, respectively.							Net unrealized holding (loss) gain arising during period, net of tax (benefit) expenses of $(1,083) and $34, and $(1,744) and $940, respectively.	(3,072)		94		(4,946)		2,781
Reclassification adjustment for gains included in net income, net of tax expense of $0 and $59, and $153 and $175, respectively.							Reclassification adjustment for gains included in net income, net of tax expense of $0 and $59, and $153 and $175, respectively.	—		169		433		495
Comprehensive Income	Comprehensive Income	$	3,479	$	4,403		Comprehensive Income	$	3,332	$	4,062	$	14,622	$	13,273

See notes to Consolidated Financial Statements

Table of Contents

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

(Unaudited)

For the Three Months Ended ~~March 31,~~September 30, 2021 and 2020


(dollars in thousands)	Common Stock		Additional Paid-in Capital		Retained Earnings		Accumulated Other Comprehensive Income		Unearned ESOP Shares		Total

Balance at June 30, 2021	$	58	$	96,411	$	104,889	$	3,063	$	(459)	$	203,962
Net Income	—		—		6,404		—		—		6,404
Unrealized holding loss on investment securities net of tax $(1,083)	—		—		—		(3,072)		—		(3,072)
Cash dividend at $0.150 per common share	—		—		(812)		—		—		(812)
Dividend reinvestment	—		45		(45)		—		—		—
Net change in fair market value below cost of leveraged ESOP shares released	—		2		—		—		—		2

Repurchase of common stock	(1)		—		(2,546)		—		—		(2,547)
Stock based compensation	—		191		—		—		—		191
Balance at September 30, 2021	$	57	$	96,649	$	107,890	$	(9)	$	(459)	$	204,128


(dollars in thousands)	(dollars in thousands)	Common Stock		Additional Paid-in Capital		Retained Earnings		Accumulated Other Comprehensive Income		Unearned ESOP Shares		Total		(dollars in thousands)	Common Stock		Additional Paid-in Capital		Retained Earnings		Accumulated Other Comprehensive Income		Unearned ESOP Shares		Total

Balance at January 1, 2021		$	59	$	95,965	$	97,944	$	4,504	$	(459)	$	198,013
Balance at June 30, 2020														Balance at June 30, 2020	$	59	$	95,687	$	89,781	$	4,517	$	(602)	$	189,442
Net Income	Net Income	—		—		6,299		—		—		6,299		Net Income	—		—		3,799		—		—		3,799
Unrealized holding loss on investment securities net of tax $(994)		—		—		—		(2,820)		—		(2,820)
Unrealized holding gain on investment securities net of tax $93														Unrealized holding gain on investment securities net of tax $93	—		—		—		263		—		263

Cash dividend at $0.125 per common share	Cash dividend at $0.125 per common share	—		—		(704)		—		—		(704)		Cash dividend at $0.125 per common share	—		—		(705)		—		—		(705)
Dividend reinvestment	Dividend reinvestment	—		35		(35)		—		—		0		Dividend reinvestment	—		34		(34)		—		—		—
Net change in fair market value below cost of leveraged ESOP shares released	Net change in fair market value below cost of leveraged ESOP shares released	—		(5)		—		—		—		(5)		Net change in fair market value below cost of leveraged ESOP shares released	—		(21)		—		—		—		(21)

Repurchase of common stock		—		—		(210)		—		—		(210)

Stock based compensation	Stock based compensation	—		186		—		—		—		186		Stock based compensation	—		99		—		—		—		99
Balance at March 31, 2021		$	59	$	96,181	$	103,294	$	1,684	$	(459)	$	200,759
Balance at September 30, 2020														Balance at September 30, 2020	$	59	$	95,799	$	92,814	$	4,780	$	(602)	$	192,850

(dollars in thousands) Common Stock Additional Paid-in Capital Retained Earnings Accumulated Other Comprehensive Income Unearned ESOP Shares Total
Balance at January 1, 2020 $ 59 $ 95,474 $ 85,059 $ 1,504 $ (602) $ 181,494
Net Income — — 2,748 — — 2,748
Unrealized holding gain on investment securities net of tax $543 — — — 1,655 — 1,655
Cash dividend at $0.125 per common share — (702) — — (702)
Dividend reinvestment — 35 (35) — — 0
Net change in fair market value below cost of leveraged ESOP shares released — (4) — — — (4)
Stock based compensation — 76 — — 76
Balance at March 31, 2020 $ 59 $ 95,581 $ 87,070 $ 3,159 $ (602) $ 185,267

~~See notes to Consolidated Financial Statements~~

Table of Contents

CONSOLIDATED STATEMENTS OF ~~CASH FLOWS~~ CHANGES IN STOCKHOLDERS’ EQUITY

(Unaudited)

Three Months Ended March 31,
(dollars in thousands) 2021 2020
Cash Flows from Operating Activities
Net income $ 6,299 $ 2,748
Adjustments to reconcile net income to net cash provided by operating activities
Provision for loan losses 295 4,100
Depreciation and amortization 399 403
Loss on sale of loans 191 0
Net (gain) loss on the sale of OREO (22) 3
Gains on sales of investment securities (586) (329)
Unrealized loss (gain) on equity securities 85 (75)
Net amortization of premium/discount on investment securities 108 (29)
Net accretion of merger accounting adjustments (90) (222)
Net amortization of debt issuance costs (58) 0
Amortization of core deposit intangible 133 157
Amortization of right of use asset 128 0
Net change in right of use assets and lease liabilities (161) 27
Increase in OREO valuation allowance 180 732
Increase in cash surrender value of bank owned life insurance (214) (219)
Increase in deferred income tax benefit 232 (796)
Decrease (increase) in accrued interest receivable 1,380 (58)
Stock based compensation 186 76
Net change due to deficit of fair market value over cost of leveraged ESOP shares released (5) (4)
Decrease (increase) in net deferred loan costs 1,240 (181)
Decrease in accrued expenses and other liabilities (399) (1,325)
(Increase) decrease in other assets (158) 2,977
Net Cash Provided by Operating Activities 9,163 7,985
Cash Flows from Investing Activities
Purchase of AFS investment securities (35,557) (53,919)
Proceeds from redemption or principal payments of AFS investment securities 12,420 8,572
Proceeds from sale of AFS investment securities 12,540 41,902
Net decrease (increase) of FHLB stock 742 (2,179)
Net change in loans (18,710) (35,675)
Purchase of premises and equipment (668) (46)
Proceeds from sale of OREO 622 700
Proceeds from sale of loans 8,858 0
Net Cash Used in Investing Activities (19,753) (40,645)
For the Nine Months Ended September 30, 2021 and 2020


(dollars in thousands)	Common Stock		Additional Paid-in Capital		Retained Earnings		Accumulated Other Comprehensive Income		Unearned ESOP Shares		Total

Balance at January 1, 2021	$	59	$	95,965	$	97,944	$	4,504	$	(459)	$	198,013
Net Income	—		—		19,135		—		—		19,135
Unrealized holding loss on investment securities net of tax $(1,591)	—		—		—		(4,513)		—		(4,513)
Cash dividend at $0.425 per common share	—		—		(2,355)		—		—		(2,355)
Dividend reinvestment	—		125		(125)		—		—		—
Net change in fair market value below cost of leveraged ESOP shares released	—		(2)		—		—		—		(2)

Repurchase of common stock	(2)		—		(6,709)		—		—		(6,711)
Stock based compensation	—		561		—		—		—		561
Balance at September 30, 2021	$	57	$	96,649	$	107,890	$	(9)	$	(459)	$	204,128

~~Table of Contents~~

~~CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)~~

~~(continued)~~

Three Months Ended March 31,
(dollars in thousands) 2021 2020
Net increase in deposits $ 122,294 $ 752
Proceeds from long-term debt 0 27,000
Payments of long-term debt (17) (17)
Net increase in short term borrowings 0 22,000
Payments of subordinated notes - 6.25% 0 (23,000)
Dividends paid (704) (702)
Repurchase of common stock (210) 0
Net Cash Provided by Financing Activities 121,363 26,033
Increase (decrease) in Cash and Cash Equivalents 110,773 (6,627)
Cash and Cash Equivalents - January 1 77,065 32,469
Cash and Cash Equivalents - March 31 $ 187,838 $ 25,842
Supplemental Disclosures of Cash Flow Information
Cash paid during the period for
Interest $ 1,105 $ 4,331
Income taxes $ 0 $ 0
Supplemental Schedule of Non-Cash Operating Activities
Issuance of common stock for payment of compensation $ 0 $ 303


(dollars in thousands)	Common Stock		Additional Paid-in Capital		Retained Earnings		Accumulated Other Comprehensive Income (Loss)		Unearned ESOP Shares		Total

Balance at January 1, 2020	$	59	$	95,474	$	85,059	$	1,504	$	(602)	$	181,494
Net Income	—		—		9,997		—		—		9,997
Unrealized holding gain on investment securities net of tax $1,115	—		—		—		3,276		—		3,276

Cash dividend at $0.375 per common share	—		—		(2,115)		—		—		(2,115)
Dividend reinvestment	—		100		(100)		—		—		—
Net change in fair market value over cost of leveraged ESOP shares released	—		(37)		—		—		—		(37)



Stock based compensation	—		262		—		—		—		262
Balance at September 30, 2020	$	59	$	95,799	$	92,814	$	4,780	$	(602)	$	192,850

See notes to Consolidated Financial Statements

Table of Contents

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)


	Nine Months Ended September 30,
(dollars in thousands)	2021		2020

Cash Flows from Operating Activities
Net income	$	19,135	$	9,997
Adjustments to reconcile net income to net cash provided by operating activities
Provision for loan losses	586		10,100
Depreciation and amortization	1,150		1,185
Provision for loss on premises held for sale	20		—
Loans originated for resale	(1,479)		—
Proceeds from sale of loans originated for sale	1,514		—
Net gains on sale of loans held for sale	(30)		—
Loss on sale of loans	191		—
Net (gain) loss on the sale of OREO	(16)		7
Gains on sales of investment securities	(586)		(670)
Unrealized loss (gain) on equity securities	94		(115)
Gain on sale or disposition of assets	(68)		(6)
Net amortization of premium/discount on investment securities	636		70
Net accretion of merger accounting adjustments	(256)		(509)
Net amortization of debt issuance costs	(30)		—
Amortization of core deposit intangible	380		452
Amortization of right of use asset	304		377
Net change in right of use assets and lease liabilities	(302)		(302)
Increase in OREO valuation allowance	641		2,177
Increase in cash surrender value of bank owned life insurance	(652)		(661)
Decrease (increase) in deferred income tax benefit	710		(2,253)
Decrease (increase) in accrued interest receivable	2,672		(3,956)
Stock based compensation	561		262
Net change due to deficit of fair market value over cost of leveraged ESOP shares released	(2)		(37)
Decrease (increase) in net deferred loan costs	2,324		3,542
Increase (decrease) in accrued expenses and other liabilities	3,886		1,236
(Increase) decrease in other assets	(917)		(917)
Net Cash Provided by Operating Activities	30,466		19,979

Cash Flows from Investing Activities
Purchase of AFS investment securities	(265,704)		(107,351)
Proceeds from redemption or principal payments of AFS investment securities	36,408		26,731


Proceeds from sale of AFS investment securities	12,540		64,109
Net decrease (increase) of FHLB stock	1,305		32


Net change in loans	9,617		(176,388)
Purchase of premises and equipment	(2,264)		(209)
Proceeds from sale of OREO	947		2,831

Proceeds from sale of loans	11,965		—
Proceeds from disposal of asset	12		21
Net Cash Used in Investing Activities	(195,174)		(190,224)

Table of Contents

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

(Unaudited)


	Nine Months Ended September 30,
(dollars in thousands)	2021		2020
Cash Flows from Financing Activities
Net increase in deposits	$	259,005	$	267,769
Proceeds from long-term debt	—		164,036
Payments of long-term debt	(15,053)		(76,194)
Net increase in short term borrowings	—		(5,000)



Payments of subordinated notes - 6.25%	—		(23,000)
Dividends paid	(2,355)		(2,115)

Repurchase of common stock	(6,711)		(27)
Net Cash Provided by Financing Activities	234,886		325,469
Increase in Cash and Cash Equivalents	70,178		155,224

Cash and Cash Equivalents - January 1	77,065		32,469
Cash and Cash Equivalents - September 30	$	147,243	$	187,693

Supplemental Disclosures of Cash Flow Information
Cash paid during the period for
Interest	$	3,205	$	9,072
Income taxes	$	6,278	$	7,133

Supplemental Schedule of Non-Cash Operating Activities
Issuance of common stock for payment of compensation	$	164	$	303
Transfer from loans to OREO	$	—	$	1,240

See notes to Consolidated Financial Statements

Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

NOTE 1 – BASIS OF PRESENTATION AND NATURE OF OPERATIONS

Basis of Presentation

The Consolidated Financial Statements of The Community Financial Corporation (the “Company”) and its wholly-owned active subsidiary, Community Bank of the Chesapeake (the “Bank”)~~, and the Bank’s wholly-owned subsidiary, Community Mortgage Corporation of Tri-County, included herein are unaudited.~~.

The ~~Consolidated Financial Statements~~consolidated financial statements reflect all adjustments consisting only of normal recurring accruals that, in the opinion of management, are necessary to present fairly the Company’s financial condition, results of operations, and cash flows for the periods presented. Certain information and note disclosures normally included in ~~Consolidated Financial Statements~~consolidated financial statements prepared in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP") have been condensed or omitted pursuant to the rules and regulations of the SEC. Management believes that the included disclosures are adequate to make the information presented not misleading. The balances as of December 31, 2020 have been derived from audited ~~Consolidated Financial Statements.~~consolidated financial statements. Additions to the Company’s accounting policies are disclosed in the 2020 Annual Report as well as the adoption of new accounting standards included in Note 1. The results of operations for the ~~three~~nine months ~~March 31,~~September 30, 2021 are not necessarily indicative of the results of operations to be expected for the remainder of the year or any other period.

These ~~Consolidated Financial Statements~~consolidated financial statements should be read in conjunction with the ~~Consolidated Financial Statements~~consolidated financial statements and notes included in the Company’s 2020 Annual Report on Form 10-K.

Reclassification

Certain items in prior ~~Consolidated Financial Statements~~consolidated financial statements have been reclassified to conform to the current presentation.

Nature of Operations

The Company provides financial services to individuals and businesses through its offices in Southern Maryland, and Fredericksburg, Virginia. Its primary deposit products are demand, savings and time deposits, and its primary lending products are commercial and residential mortgage loans, commercial loans, construction and land development loans, home equity and second mortgages and commercial equipment loans.

Use of Estimates

The preparation of ~~Consolidated Financial Statements~~consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the ~~Consolidated Financial Statements~~consolidated financial statements and the reported amount of income and expenses during the reporting periods. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses ("ALLL"), real estate acquired in the settlement of loans ("OREO"), fair value of financial instruments, fair value of assets acquired, and liabilities assumed in a business combination, evaluating other-than-temporary-impairment ("OTTI") of investment securities and valuation of deferred tax assets.

COVID-19

The Company has evaluated subsequent events for potential recognition and/or disclosure through the date the unaudited Consolidated Financial Statements included in this Quarterly Report on Form 10-Q were issued. On March 11, 2020, the World Health Organization declared the outbreak of a novel coronavirus ("COVID-19") as a global pandemic. The COVID-19 pandemic ~~adversely~~ impacted ~~many of~~ the Company's customers ~~and impaired their~~ abilities to fulfill their financial ~~obligations to the Company.~~obligations. In response to the likely effects on the economy of the pandemic, the Federal Open Market Committee reduced the federal funds rate from a target range of 1.50% to 1.75% to a target range of 0% to 0.25%. These reductions in interest rates along with the other effects of the COVID-19 outbreak may adversely affect the Company's financial condition and results of operations. Please refer to Management's Discussion and Analysis for further discussion.

Table of Contents

New Accounting Policy

See Note 1 – Summary of Significant Accounting Policies included in the Company’s 2020 Annual Report on Form 10-K for a list of policies in effect as of December 31, 2020.

COVID-19 Deferrals

On March 22, 2020, federal banking regulatory agencies, including the Board of Governors of the Federal Reserve System and the Federal Deposit Insurance Corporation, ("the agencies") issued an interagency statement on loan modifications and reporting for financial institutions working with customers affected by the Coronavirus. The interagency statement impacted accounting for loan modifications. Under Accounting Standards Codification 310-40, "Receivables - Troubled Debt Restructurings by Creditors," ("ASC 310-40"), a restructuring of debt constitutes a troubled debt restructure ("TDR") if the creditor, for economic or legal reasons related to the debtor's financial difficulties, grants a concession to the debtor that it would not otherwise consider. The agencies confirmed with the staff of the FASB that short-term modifications made on a good faith basis in response to COVID-19 to borrowers, who were current prior to any relief, are not to be considered TDRs. ~~This includes modifications such as payment deferrals, fee waivers, extensions of repayment terms, or other delays in payment that are insignificant. Borrowers considered~~Under current ~~are those that are less than 30 days past due on their contractual payments at the time a modification program is implemented. Under the March 22, 2020 interagency statement loan~~law modifications were required to be executed between March 1, 2020, and the earlier of (A) 60 days after the date of termination of the National Emergency or (B) December 31, 2020. The Consolidated Appropriations Act that was signed into law on December 27, 2020 extended the loan modification date to the earlier of (A) January 1, 2022 or (B) 60 days after the date on which the national COVID-19 emergency terminates. ~~This~~The impacts of the interagency guidance ~~is expected~~are further described in the consolidated financial statements, notes to ~~have a material impact~~consolidated financial statements and Management's Discussion and Analysis of this Form 10Q and the Company’s 2020 Annual Report on Form 10-K.

The Company offered payment deferral programs for its customers who were adversely affected by the pandemic. Depending on the ~~Company's Consolidated Financial Statements.~~need of the client, the Company deferred full or partial loan payments up to 180 days. Interest and fees accrued to income, until the loan is placed in nonaccrual status, at which time interest income and fees accrued would be reversed. As of September 30, 2021 and December 31, 2020, the Company had $3.4 million and $35.4 million of loan deferrals, respectively.

Under the Coronavirus Aid, Relief and Economic Security ("CARES") Act, borrowers who ~~were making payments as required and~~ were not considered past due prior to becoming affected by COVID-19 and then receive payment accommodations as a result of the effects of COVID-19 ~~generally~~ would not be reported as past due or nonaccrual for regulatory and financial reporting during the ~~accommodation~~deferral period. ~~Consistent with regulatory guidance, if~~If new information during the deferral period indicates that there is evidence of default, the Bank ~~may~~will change the classification rating ~~(e.g., change from passing credit to substandard)~~ and accrual ~~status (e.g., change from accrual to non-accrual status) as deemed appropriate.~~

In keeping with regulatory guidance to work with borrowers as outlined in the CARES Act, the Company offered payment deferral programs for its business and individual customers who were adversely affected by the pandemic. Generally, depending on the demonstrated need of the client, the Company deferred either the full loan payment or the principal component of the loan payment between 90 and 180 days. While interest and fees will still accrue to income, should eventual credit losses on these deferred payments emerge or if a loan is placed on nonaccrual status, interest income and fees accrued would be reversed. Given the ongoing uncertainty regarding the length and economic impact of the COVID-19 crisis and the effects of various government stimulus programs, the estimated number and dollar impact of loan deferrals the Company could execute is subject to change. As of March 31, 2021 and December 31, 2020, the Company had $23.1 million and $35.4 million of loan deferrals, respectively, which represented 1.53% and 2.35% of gross portfolio loans, respectively.

~~See Note 1 – Summary of Significant Accounting Policies included in the Company’s 2020 Annual Report on Form 10-K for a list of policies in effect as of December 31, 2020.~~status.

Financial Accounting Standards Board (“FASB”) Accounting Standards Update (“ASU”)

ASU 2016-13 - Financial Instruments - Credit Losses (Topic 326) - Measurement of Credit Losses on Financial Instruments. ASU No. 2016-13 ~~significantly~~ changes how entities will measure credit losses for most financial assets and certain other instruments that are not measured at fair value through net income. The standard will replace the current “incurred loss” approach with an “expected loss” model. The new model, referred to as the current expected credit loss (“CECL”) model, will apply to: (1) financial assets subject to credit losses and measured at amortized cost, and (2) certain off-balance sheet credit exposures. This includes ~~but is not limited to,~~ loans, leases, held-to-maturity securities, loan commitments, and financial guarantees. The ASU also simplifies the accounting model for purchase credit impaired (“PCI”) debt securities and loans. ASU 2016-13 also expands the disclosure requirements regarding an entity’s assumptions, models, and methods for estimating the ~~ALLL.~~Allowance for Credit Losses ("ACL"). In addition, entities will need to disclose the amortized cost balance for each class of financial asset by credit quality indicator, disaggregated by the year of origination. Entities will apply the standard’s provisions as a cumulative-effect adjustment to retained earnings as of the beginning of the first reporting period in which the guidance is effective (i.e., modified retrospective approach).

~~Table of Contents~~

The Company is planning for CECL adoption. Our CECL model has ~~formed a CECL committee with representatives from various departments. The committee has selected a third-party vendor solution to assist in the application~~been substantially developed and our third party model validation is substantially complete. We are conducting parallel runs of the ~~ASU 2016-13. The committee continues to make progress in accordance with the Company's plan for adoption. The Company has developed new expected credit~~ loss estimation models depending on the nature of each identified pool of financial assets with similar risk characteristics, and is currently reviewing and analyzing the different methodologies to estimate expected credit losses. The Company is also working on documenting new processes and controls, challenging estimated credit loss model assumptions and outputs,throughout 2021. We are refining the qualitative ~~framework as well as drafting policies~~components and ~~disclosures. Additionally, parallel runs will be enhanced throughout 2021 as the processes, controls, and policies are finalized. The adoption~~forecasting components of ~~the ASU 2016-13 could result in an increase or decrease in the allowance for loan losses as a result of changing from an “incurred loss” model to an “expected loss”~~our model. ~~Furthermore,~~ ASU 2016-13 will ~~necessitate~~also require the establishment of an allowance for expected credit losses for certain debt securities and other financial assets.

~~In December 2019, the FASB issued ASU No. 2019-10, Financial Instruments-Credit Losses (Topic 326). This update amends the effective date of~~The Company is required to adopt ASU No. 2016-13 for ~~certain entities, including smaller reporting companies until~~ fiscal years beginning after December 15, ~~2022, including interim periods within those fiscal periods.~~2022. Early adoption is ~~permitted. The one-time determination date for identifying as a smaller reporting company was November 15, 2019. The~~permitted, and the Company ~~met the definition of a smaller reporting company as of this date and plans~~expects to adopt ASU No. 2016-13 in the standard with the amended effective date. The Company continues to work through implementation and continues collecting and retaining loan and credit data and evaluating various loss estimation models.first quarter of 2022. Management expects to recognize a one-time cumulative effect adjustment to the allowance for credit losses as of the ~~beginning~~January 1, 2022. At this time, we expect our implementation of ~~the first reporting period in which the standard is effective. While the Company currently~~CECL to increase our reserve for credit losses, but cannot reasonably estimate a range of the impact of ~~adopting this standard,~~ the ~~Company expects~~adoption. Our fourth quarter refinement of our CECL qualitative framework may impact the ~~impact will be influenced by the composition, characteristics and quality~~cumulative effect adjustment.

Table of ~~its loan and securities portfolios, as well as the general economic conditions and forecasts as of the adoption date.~~

~~ASU 2019-04~~ - In April 2019, the FASB issued ASU No. 2019-4 which codifies improvements to Financial Instruments - Credit Losses (Topic 326), Derivatives and Hedging (Topic 815), Financial Instruments (Topic 825). With respect to Topic 326, ASU 2019-04 clarifies the scope of the credit losses standard and addresses issues related to accrued interest receivable balances, recoveries, variable interest rates and prepayments, among other things. With respect to Topic 825, ASU 2019-04 clarifies the scope of the guidance for recognizing and measuring financial instruments, the requirement for remeasurement under ASC 820 when using the measurement alternative, which equity securities have to be remeasured at historical exchange rates, and certain disclosure requirements. The amendments to Topic 326 have the same effective dates as ASU 2016-13. The Company is currently evaluating the potential impact of Topic 326 amendments on the Company's Consolidated Financial Statements. The amendments to Topic 825 are effective for interim and annual reporting periods beginning after December 15, 2022 and are not expected to have a material impact on the Company's Consolidated Financial Statements.Contents

ASU 2019-05 - Financial Instruments-Credit Losses (Topic 326). In May 2019, the FASB issued ASU No. 2019-05. This ASU allows entities to irrevocably elect, upon adoption of ASU 2016-13, the fair value option for financial instruments that (1) were previously recorded at amortized cost and (2) are within the scope of ASC 326-20 if the instruments are eligible for the fair value option under ASC 825-10. The fair value option election does not apply to held-to-maturity debt securities. Entities are required to make this election on an instrument-by-instrument basis. The Company plans to adopt ASU 2019-05 upon adoption of ASU 2016-13 unless an earlier adoption is permitted in an accounting update. The Company is evaluating the impact of electing the fair value option of ASU 2019-05 on the Company's ~~Consolidated Financial Statements.~~

~~ASU 2020-02 -~~ Financial Instruments-Credit Losses (Topic 326) and Leases (Topic 842). In February 2020, the FASB issued guidance to add and amend SEC paragraphs in the Accounting Standards Codification to reflect the issuance of SEC Staff Accounting Bulletin No. 119 related to the new credit losses standard and comments by the SEC staff related to the revised effective date of the new leases standard. The amendments were effective upon issuance. The Company does not expect these amendments to have a material effect on its Consolidated Financial Statements.consolidated financial statements.

ASU 2020-04 - Reference Rate Reform (Topic 848). In March 2020, the FASB issued guidance to provide temporary optional guidance to ease the potential burden in accounting for reference rate reform. The amendments are effective as of March 12, 2020 through December 31, 2022. The Company does not expect these amendments to have a material effect on its ~~Consolidated Financial Statements.~~consolidated financial statements.

910

Table of Contents

NOTE 2 – SECURITIES

Amortized cost and fair values of investment securities at ~~March 31,~~September 30, 2021 ~~are summarized as follows:~~

March 31, 2021
(dollars in thousands) Amortized Cost Gross Unrealized Gains Gross Unrealized Losses Estimated Fair Value
AFS Securities
Asset-backed securities issued by GSEs and U.S. Agencies
Residential Mortgage Backed Securities ("MBS") $ 37,204 $ 1,367 $ 191 $ 38,380
Residential Collateralized Mortgage Obligations ("CMOs") 132,294 1,575 1,221 132,648
Asset-backed securities ("ABSs") issued by Others:
Residential CMOs 271 10 6 275
Student Loan Trust ABSs 39,925 625 70 40,480
Municipal bonds 36,914 521 314 37,121
U.S. government obligations 4,463 0 19 4,444
Total AFS Securities $ 251,071 $ 4,098 $ 1,821 $ 253,348
Equity securities carried at fair value through income
CRA investment fund $ 4,787 $ — $ — $ 4,787
Non-marketable equity securities
Other equity securities $ 207 $ — $ — $ 207
Total Investment Securities $ 256,065 $ 4,098 $ 1,821 $ 258,342

~~Amortized cost~~ and ~~fair values of investment securities at~~ December 31, 2020 are ~~summarized~~ as follows:


		December 31, 2020									September 30, 2021
(dollars in thousands)	(dollars in thousands)	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Estimated Fair Value		(dollars in thousands)	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Estimated Fair Value
AFS Securities
Available-for-Sale ("AFS") Securities										Available-for-Sale ("AFS") Securities
Asset-backed securities issued by GSEs and U.S. Agencies	Asset-backed securities issued by GSEs and U.S. Agencies									Asset-backed securities issued by GSEs and U.S. Agencies
Residential Mortgage Backed Securities ("MBS")		$	33,248	$	1,735	$	30	$	34,953
Residential Mortgage-Backed Securities ("MBS")										Residential Mortgage-Backed Securities ("MBS")	$	103,173	$	1,302	$	1,791	$	102,684
Residential Collateralized Mortgage Obligations ("CMOs")	Residential Collateralized Mortgage Obligations ("CMOs")	125,564		2,180		297		127,447		Residential Collateralized Mortgage Obligations ("CMOs")	205,234		1,122		1,468		204,888

U.S. Agency										U.S. Agency	11,773		35		8		11,800
Asset-backed securities ("ABSs") issued by Others:	Asset-backed securities ("ABSs") issued by Others:									Asset-backed securities ("ABSs") issued by Others:
Residential CMOs	Residential CMOs	292		5		9		288		Residential CMOs	241		7		5		243
Student Loan Trust ABSs	Student Loan Trust ABSs	37,141		386		88		37,439		Student Loan Trust ABSs	57,244		623		155		57,712

Municipal bonds	Municipal bonds	42,268		2,210		0		44,478		Municipal bonds	62,571		1,020		718		62,873

U.S. government obligations	U.S. government obligations	1,500		0		0		1,500		U.S. government obligations	16,440		29		5		16,464
Total AFS Securities	Total AFS Securities	$	240,013	$	6,516	$	424	$	246,105	Total AFS Securities	$	456,676	$	4,138	$	4,150	$	456,664

Equity securities carried at fair value through income	Equity securities carried at fair value through income									Equity securities carried at fair value through income
CRA investment fund	CRA investment fund	$	4,855	$	—	$	—	$	4,855	CRA investment fund	$	4,805	$	—	$	—	$	4,805
Non-marketable equity securities	Non-marketable equity securities									Non-marketable equity securities
Other equity securities	Other equity securities	$	207	$	—	$	—	$	207	Other equity securities	$	207	$	—	$	—	$	207

Total Investment Securities	Total Investment Securities	$	245,075	$	6,516	$	424	$	251,167	Total Investment Securities	$	461,688	$	4,138	$	4,150	$	461,676


	December 31, 2020
(dollars in thousands)	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Estimated Fair Value
Available-for-Sale ("AFS") Securities
Asset-backed securities issued by GSEs and U.S. Agencies
Residential MBS	$	33,248	$	1,735	$	30	$	34,953
Residential CMOs	125,564		2,180		297		127,447

ABSs issued by Others:
Residential CMOs	292		5		9		288
Student Loan Trust ABSs	37,141		386		88		37,439

Municipal bonds	42,268		2,210		—		44,478

U.S. government obligations	1,500		—		—		1,500
Total AFS Securities	$	240,013	$	6,516	$	424	$	246,105

Equity securities carried at fair value through income
CRA investment fund	$	4,855	$	—	$	—	$	4,855
Non-marketable equity securities
Other equity securities	$	207	$	—	$	—	$	207

Total Investment Securities	$	245,075	$	6,516	$	424	$	251,167

1011

Table of Contents

At ~~March 31,~~September 30, 2021 and December 31, 2020 securities with an amortized cost of ~~$46.7~~$49.5 million and $48.2 million were pledged to secure certain customer deposits. ~~At March 31, 2021, and December 31, 2020, 0 securities were pledged as collateral for advances from the FHLB of Atlanta.~~

~~During the quarter ended March 31, 2021, the~~The Company recognized net gains of $0.6 million on the sale of 10 AFS securities with aggregate carrying values of $11.9 ~~million.~~million for the nine months ended September 30, 2021. During the year ended December 31, 2020, the Company recognized net gains of $1.4 million on the sale of 42 AFS securities with ~~aggregate~~ carrying values of $62.5 million.

The Company’s investment portfolio includes securities that are in an unrealized loss position as of ~~March 31, 2021, the details of which are included in the following table. Although these securities, if sold at March 31, 2021 would result in a pretax loss of $1.8 million, the~~September 30, 2021. The Company has no intent to sell ~~the applicable~~these securities, ~~at such fair values,~~ and maintains the ability to hold ~~these securities~~them until all principal of the securities has been recovered. ~~It is more likely than not that the Company will not sell any securities at a loss for liquidity purposes.~~ Declines in the fair values of these securities are due to general market conditions which reflect prospects for the economy as a whole. When determining OTTI, the Company considers such factors as adverse conditions specifically related to a certain security or to specific conditions in an industry or geographic area, the time frame securities have been in an unrealized loss position, the Company’s ability to hold the security for a period of time sufficient to allow for anticipated recovery in value, whether or not the security has been downgraded by a rating agency, and whether or not the financial condition of the security issuer has severely deteriorated.interest rate movements. As of ~~March 31,~~September 30, 2021, the Company considers all securities with unrealized loss positions to be temporarily impaired, and consequently, does not believe it will sustain any material realized losses as a result of the current temporary decline in fair value. ~~NaN~~No charges related to OTTI were made during the three and nine months ended ~~March 31,~~September 30, 2021, and the year ended December 31, 2020. Management believes that the securities will either recover in market value or be paid off as agreed.

AFS Securities

Gross unrealized losses and estimated fair value by length of time that individual AFS securities have been in a continuous unrealized loss position at ~~March 31,~~September 30, 2021, and December 31, 2020 were as follows:


March 31, 2021		Less Than 12 Months				More Than 12 Months				Total
September 30, 2021														September 30, 2021	Less Than 12 Months				More Than 12 Months				Total
(dollars in thousands)	(dollars in thousands)	Fair Value		Unrealized Loss		Fair Value		Unrealized Loss		Fair Value		Unrealized Losses		(dollars in thousands)	Fair Value		Unrealized Loss		Fair Value		Unrealized Loss		Fair Value		Unrealized Losses
Asset-backed securities issued by GSEs and U.S. Agencies	Asset-backed securities issued by GSEs and U.S. Agencies	$	42,247	$	1,406	$	1,202	$	6	$	43,449	$	1,412	Asset-backed securities issued by GSEs and U.S. Agencies	$	188,243	$	2,803	$	12,640	$	464	$	200,883	$	3,267

Asset-backed securities issued by Others		0		0		78		6		78		6
Residential CMOs														Residential CMOs	—		—		68		5		68		5
Student Loan Trust ABSs	Student Loan Trust ABSs	2,852		24		5,055		46		7,907		70		Student Loan Trust ABSs	13,339		86		7,109		69		20,448		155
Municipal bonds	Municipal bonds	9,511		199		8,391		115		17,902		314		Municipal bonds	28,783		707		1,011		11		29,794		718
U.S. government obligations	U.S. government obligations	2,945		19		0		0		2,945		19		U.S. government obligations	3,997		5		1,500		—		5,497		5
		$	57,555	$	1,648	$	14,726	$	173	$	72,281	$	1,821		$	234,362	$	3,601	$	22,328	$	549	$	256,690	$	4,150

December 31, 2020 Less Than 12 Months More Than 12 Months Total
(dollars in thousands) Fair Value Unrealized Loss Fair Value Unrealized Loss Fair Value Unrealized Losses
Asset-backed securities issued by GSEs and U.S. Agencies $ 32,281 $ 320 $ 670 $ 7 $ 32,951 $ 327
Asset-backed securities issued by Others 0 0 87 9 87 9
Student Loan Trust ABSs 12,511 88 — 0 12,511 88
$ 44,792 $ 408 $ 757 $ 16 $ 45,549 $ 424

~~Table of Contents~~

AFS asset-backed securities issued by GSEs are guaranteed by the issuer and U.S. government agency securities and bonds are guaranteed by the full faith and credit of the U.S. government. At March 31, 2021 and December 31, 2020, total unrealized losses were $1.8 million and $0.4 million of the portfolio amortized cost of $251.1 million and $240.0 million, respectively.

At March 31, 2021 and December 31, 2020, AFS asset-backed securities issued by GSEs and U.S. Agencies with unrealized losses had amortized cost of $44.9 million and $33.3 million, respectively, with the unrealized losses of $1.4 million and $0.3 million, respectively. At March 31, 2021 and December 31, 2020, AFS asset-backed securities issued by student loan trust and others with unrealized losses had amortized cost of $8.0 million and $12.6 million, respectively, with unrealized losses of $70,000 and $88,000, respectively. The Company's amortized cost investment of $39.9 million in student loan trusts are 97% U.S. government guaranteed. At March 31, 2021, AFS municipal bonds issued by states, political subdivisions, or agencies with unrealized losses had amortized cost of $18.2 million, with unrealized losses of $0.3 million. At December 31, 2020, AFS municipal bonds issued by states, political subdivisions, or agencies had 0 unrealized losses. Management believes that the securities will either recover in market value or be paid off as agreed.


December 31, 2020	Less Than 12 Months				More Than 12 Months				Total
(dollars in thousands)	Fair Value		Unrealized Loss		Fair Value		Unrealized Loss		Fair Value		Unrealized Losses
Asset-backed securities issued by GSEs and U.S. Agencies	$	32,281	$	320	$	670	$	7	$	32,951	$	327


Residential CMOs	—		—		87		9		87		9
Student Loan Trust ABSs	12,511		88		—		—		12,511		88


	$	44,792	$	408	$	757	$	16	$	45,549	$	424

Maturities

The amortized cost and estimated fair value of debt securities at ~~March 31,~~September 30, 2021, and December 31, 2020 by contractual maturity, are shown below. The Company has allocated the AFS securities into the four maturity groups listed below using the expected average life of the individual securities based on statistics provided by industry sources. ExpectedActual maturities will differ from contractual maturities because ~~the issuers of the securities~~borrowers may have the right to call or prepay obligations with or without call premiums or prepayment penalties.

March 31, 2021 December 31, 2020
(dollars in thousands) Amortized Cost Estimated Fair Value Amortized Cost Estimated Fair Value
Within one year $ 24,334 $ 24,554 $ 36,165 $ 37,084
Over one year through five years 59,975 60,519 60,669 62,209
Over five years through ten years 94,889 95,750 67,158 68,862
After ten years 71,873 72,525 76,021 77,950
Total AFS securities $ 251,071 $ 253,348 $ 240,013 $ 246,105


	September 30, 2021				December 31, 2020
(dollars in thousands)	Amortized Cost		Estimated Fair Value		Amortized Cost		Estimated Fair Value
Within one year	$	32,679	$	32,678	$	36,165	$	37,084
Over one year through five years	109,422		109,419		60,669		62,209
Over five years through ten years	167,788		167,784		67,158		68,862
After ten years	146,787		146,783		76,021		77,950
Total AFS securities	$	456,676	$	456,664	$	240,013	$	246,105

Table of Contents

NOTE 3 – LOANS

Loans consist of the following:


		March 31, 2021				December 31, 2020					September 30, 2021				December 31, 2020
(dollars in thousands)	(dollars in thousands)	Total		% of Gross Loans		Total		% of Gross Loans		(dollars in thousands)	Total		% of Gross Loans		Total		% of Gross Loans
Portfolio Loans:	Portfolio Loans:									Portfolio Loans:
Commercial real estate	Commercial real estate	$	1,081,111	71.74	%	$	1,049,147	69.75	%	Commercial real estate	$	1,088,636	71.02	%	$	1,049,147	69.75	%
Residential first mortgages	Residential first mortgages	115,803		7.68	%	133,779		8.89	%	Residential first mortgages	96,835		6.32	%	133,779		8.89	%
Residential rentals	Residential rentals	137,522		9.12	%	139,059		9.24	%	Residential rentals	172,082		11.22	%	139,059		9.24	%
Construction and land development	Construction and land development	38,446		2.55	%	37,520		2.49	%	Construction and land development	37,139		2.42	%	37,520		2.49	%
Home equity and second mortgages	Home equity and second mortgages	29,363		1.95	%	29,129		1.94	%	Home equity and second mortgages	26,518		1.73	%	29,129		1.94	%
Commercial loans	Commercial loans	42,689		2.83	%	52,921		3.52	%	Commercial loans	48,327		3.15	%	52,921		3.52	%
Consumer loans	Consumer loans	1,415		0.09	%	1,027		0.07	%	Consumer loans	2,168		0.14	%	1,027		0.07	%
Commercial equipment	Commercial equipment	60,834		4.04	%	61,693		4.10	%	Commercial equipment	61,346		4.00	%	61,693		4.10	%
Gross portfolio loans	Gross portfolio loans	1,507,183		100.00	%	1,504,275		100.00	%	Gross portfolio loans	1,533,051		100.00	%	1,504,275		100.00	%
Less:
Adjustments:										Adjustments:
Net deferred costs	Net deferred costs	879		0.06	%	1,264		0.08	%	Net deferred costs	365		0.01	%	1,264		0.08	%
Allowance for loan losses	Allowance for loan losses	(18,256)		(1.21)	%	(19,424)		(1.29)	%	Allowance for loan losses	(18,579)		(1.21)	%	(19,424)		(1.29)	%
		(17,377)				(18,160)					(18,214)				(18,160)
Net portfolio loans	Net portfolio loans	$	1,489,806			$	1,486,115			Net portfolio loans	1,514,837				1,486,115

U.S. SBA PPP loans		$	115,700			$	110,320
Gross U.S. Small Business Administration ("SBA") Paycheck Protection Program ("PPP") loans										Gross U.S. Small Business Administration ("SBA") Paycheck Protection Program ("PPP") loans	56,424				110,320
Net deferred fees	Net deferred fees	(3,215)				(2,360)				Net deferred fees	(1,617)				(2,360)
Net U.S. SBA PPP Loans	Net U.S. SBA PPP Loans	$	112,485			$	107,960			Net U.S. SBA PPP Loans	54,807				107,960

Total net loans	Total net loans	$	1,602,291			$	1,594,075			Total net loans	$	1,569,644			$	1,594,075

Gross Loans	Gross Loans	$	1,622,883			$	1,614,595			Gross Loans	$	1,589,475			$	1,614,595

The Company has segregated its loans into 2 ~~categories;~~categories: portfolio loans and U.S. SBA PPP loans.

During the quarter ended March 31, 2021, the Bank sold non-accrual and classified commercial real estate and residential mortgage loans with an amortized cost of $9.1 million for proceeds of $8.9 million and recognized a loss of $0.2 million.

Deferred Costs/Fees

~~Portfolio net~~Net deferred costs consist of ~~$0.9 million at March 31, 2021 included deferred~~ fees paid by customers ~~of $3.5 million~~ offset by ~~deferred~~the estimated costs ~~of $4.4 million. Deferred loan costs include premiums paid for~~to produce the purchase of residential first mortgages and deferred loan origination costs in accordance with ASC 310-20. Net deferred loan costs of $1.3 million at December 31, 2020 included deferred fees paid by customers of $3.4 million offset by deferred costs of $4.7 million.

loans. U.S. SBA PPP ~~loan net~~ deferred fees consist of $3.2 million at March 31, 2021 included deferred fees paid by the U.S. SBA of $3.7 million partially offset by deferred costs of $0.4 million. U.S. SBA PPP net deferred loan fees of $2.4 million at December 31, 2020 included deferred fees paid by the SBA ~~of $2.9 million~~ offset by ~~deferred~~estimated costs. Deferred fees and costs ~~of $0.5 million. The net deferred fees~~ are ~~being~~ amortized ~~as a component of~~into interest income through the contractual maturity date of each individual U.S. SBA PPP loan. Net deferred fees include fees (deferred fees) paid to participant banks for each U.S. SBA PPP loan underwritten and funded net of costs incurred to underwrite theas loans ~~(deferred costs). Net deferred fees will be recognized in income when the U.S. SBA PPP loan is forgiven~~are repaid or ~~paid.~~

~~Table of Contents~~

forgiven.

Risk Characteristics of Portfolio Segments

Concentrations of Credit - Loans are primarily made within the Company’s operating footprint of Southern Maryland and the greater Fredericksburg area of Virginia. Real estate loans can be affected by the condition of the local real estate market. Commercial and industrial loans can be affected by the local economic conditions. The Bank's commercial loan ~~portfolio has~~portfolios include business loans secured by real estate, ~~and~~ real estate development loans, commercial lines of credit and equipment loans. At ~~March 31,~~September 30, 2021 and December 31, 2020, the Company had no loans outstanding with foreign entities.

The Company manages its credit products and exposure to credit losses (credit risk) by the following specific portfolio segments, ~~(classes),~~ which are levels at which the Company develops and documents its allowance for loan loss methodology. These segments are:

Table of Contents

Commercial Real Estate (“CRE”)

Commercial ~~and other~~ real estate ~~projects~~loan balances include ~~office, medical~~commercial construction and ~~professional buildings, retail locations, churches, other special purpose buildings and~~financing for a variety of commercial ~~construction. Commercial construction~~properties. Construction balances were ~~5.5%~~4.8% and 6.9% of the CRE portfolio at ~~March 31,~~September 30, 2021 and December 31, 2020, respectively. ~~The Bank offers both fixed-rate and adjustable-rate loans under these product lines.~~ The primary security on a commercial real estate loan is the real property and the leases that produce income for the real property. Loans secured by commercial real estate are generally limited to 80% of the lower of the appraised value or sales price at origination and have an initial contractual loan payment period ranging from three to 20 years.

~~Loans secured by commercial real estate are larger and involve greater risks than 1-4 family residential mortgage loans.~~ Because payments on loans secured by such properties are often dependent on the successful operation or management of the properties, repayment of such loans may be subject to adverse conditions in the real estate market or the economy.

At March 31, 2021 and December 31, 2020, the largest outstanding commercial real estate loans were $20.7 million and $20.7 million, respectively, which were secured by commercial real estate and performing according to their terms.

Residential First Mortgages

Residential first mortgage loans are generally long-term ~~loans, amortized on a monthly basis, with principal and interest due each month. The contractual loan payment period for residential loans typically ranges from 10~~(10 to 30 years. The Bank’s experience indicates that real estate loans remain outstanding for significantly shorter time periods than their contractual terms. Borrowers may refinance or prepay loans at their option, without penalty.years) amortizing loans. The Bank’s residential portfolio has both fixed-rate and adjustable-rate residential first mortgages. The Bank did not purchase any residential first mortgages during the three months ended March 31, 2021. During the year ended December 31, 2020, the Bank purchased residential first mortgages of $22.0 million.

The annual and lifetime limitations on interest rate adjustments may constrain interest rate increases on these loans. There are also credit risks resulting from potential increased costs to the borrower as a result of repricing of adjustable-rate mortgage loans. During periods of rising interest rates, the risk of default on adjustable-rate mortgage loans may increase due to the upward adjustment of interest cost to the borrower. The Bank’s adjustable rate residential first mortgage portfolio was $27.9 million or 1.9% of total gross portfolio loans of $1.5 billion at March 31, 2021 compared to $33.6 million or 2.2% of total gross portfolio loans of $1.5 billion at December 31, 2020.

~~The Bank generally retains the right to service loans sold for a payment based upon a percentage (generally 0.25% of the outstanding loan balance).~~ As of ~~March 31,~~September 30, 2021 and December 31, 2020, the Bank serviced ~~$21.5~~$18.7 million and $23.9 million, respectively, in residential mortgage loans for others.

Residential Rentals

Residential rental mortgage loans are amortizing ~~with principal and interest due each month.~~long-term loans. The loans are secured by income-producing 1-4 family units and apartments. As of March 31, 2021, and December 31, 2020, $104.9 million and $105.9 million, respectively, were 1-4 family units and $32.6 million and $33.2 million, respectively, were apartment buildings or multi-family units. Loans secured by residential rental properties are generally limited to 80% of the lower of the appraised value or sales price at origination and have an initial contractual loan payment period ranging from three to 20 years. The primary security on a residential rental loan is the property and the leases that produce income. During periods of rising interest rates, the risk of default on adjustable-rate mortgage loans may increase due to the upward adjustment of interest cost to the borrower. The Bank’s adjustable rate residential rental portfolio was $118.3 million or 7.8% of total gross portfolio loans of $1.5 billion at March 31, 2021 compared to $118.5 million or 7.9% of total gross portfolio loans of $1.5 billion at December 31, 2020.

~~Table of Contents~~

Loans secured by residential rental properties involve greater risks than 1-4 family residential mortgage loans. Although, there are similar risk characteristics shared with commercial real estate loans, the balances for the loans secured by residential rental properties are generally smaller. Payments on loans secured by residential rental properties are dependent on the successful operation of the properties; and repayment of these loans may be subject to more volatile conditions in the rental real estate market or the economy than similar owner-occupied properties.

At March 31, 2021 and December 31, 2020, the largest outstanding residential rental mortgage loan was $9.5 million which was secured by over 120 single family homes located in the Bank’s market area. The loan was performing according to its terms.

Construction and Land Development

The Bank offers loans for the construction of ~~1-4 family~~residential dwellings. ~~Generally, these~~These loans are secured by the real estate under construction as well as by guarantees of the principals involved. In addition, the Bank offers loans to acquire and develop ~~land, as well as~~land. Construction and Land Development loans are dependent on ~~undeveloped, subdivided lots for home building. The Bank’s construction and land development portfolio was $38.4 million~~the successful completion of the underlying project or ~~2.6% of total gross portfolio loans at March 31, 2021 compared to $37.5 million or 2.5% of total gross portfolio loans at December 31, 2020.~~

~~A decline in demand for new housing might adversely affect~~ the ~~ability of~~ borrowers guarantee to repay ~~these loans. Construction and land development loans~~the loan. As such, they are ~~inherently riskier than financing owner-occupied real estate. The Bank’s risk of loss is affected by~~subject to the ~~accuracy~~risks of the ~~initial estimate~~project including changing prices and interest rates. The repayment of the market value of the completed project as well as the accuracy of the cost estimates to complete the project. In addition, volatility in the real estate market can make it difficult to ensure that the valuation of land associated with these loans is ~~accurate. During~~also dependent on the borrower’s ability to successfully manage the construction ~~phase, a number of factors could result in delays~~ and cost overruns. If the estimate of construction costs proves to be inaccurate, the Bank may be required to advance funds beyond the amount originally committed to complete development. If the estimate of value proves to be inaccurate, a project’s value might be insufficient to assure full repayment. As a result of these factors, construction lending often involves the disbursement of substantial funds with repayment dependent, in part, on the success of the project rather than the ability of the borrower or guarantor to repay principal and interest. If the Bank forecloses on a project, there can be no assurance that the Bank will be able to recover all of the unpaid balance of principal, accrued interest, and related foreclosure and holding costs.development activities.

Home Equity and Second Mortgage Loans

The Bank maintains a portfolio of home equity and second mortgage loans. The Bank’s home equity and second mortgage portfolio was $29.4 million or 1.9% of total gross portfolio loans of $1.5 billion at March 31, 2021 compared to $29.1 million or 1.9% of total gross portfolio loans of $1.5 billion at December 31, 2020. These products contain a higher risk of default than residential first mortgages as in the event of foreclosure, the first mortgage would need to be paid off prior to collection of the second mortgage.

Commercial Loans

~~The Bank offers its customers commercial loan products~~Commercial loans including ~~term loans, demand loans and~~ lines of ~~credit. Such~~credit are short-term loans ~~are generally made for terms of five~~(5 years or ~~less. The Bank offers both fixed-rate and adjustable-rate loans. The portfolio consists primarily of demand loans and lines of credit. When making commercial business loans,~~less) that are secured by the ~~Bank considers~~equipment financed, the ~~financial condition~~guarantees of the borrower, ~~the borrower’s payment history of both corporate~~ and personal debt, the projected cash flows of the business, the viability of the industry in which the borrower operates, the value of the collateral, and the borrower’s ability to service the debt from income.other collateral. These loans are primarily secured by equipment, real property, accounts receivable or other security as determined by the Bank. Commercial loans are made on the basis of the borrower’s ability to make repayment from the cash flows of the borrower’s business. As a result, the availability of funds for the repayment of commercial loans may depend substantiallydependent on the success of the underlying business ~~itself. In~~or the ~~case~~strength of ~~business failure, collateral would need to be liquidated to provide repayment for~~ the ~~loan. In many cases, the highly specialized nature of collateral would make fullrecovery from its sale unlikely.~~

The Bank’s commercial loan portfolio was $42.7 million or 2.8% of total gross portfolio loans of $1.5 billion at March 31, 2021 compared to $52.9 million or 3.5% of total gross portfolio loans of $1.5 billion at December 31, 2020.guarantor.

Consumer Loans

Consumer loans consist of loans secured by automobiles, boats, recreational vehicles and trucks. The Bank also makes home improvement loans and offers both secured and unsecured personal lines of credit. ~~Consumer~~The repayment of these loans ~~entail greater risk than other loan types due to being secured by rapidly depreciating assets or the reliance~~is dependent on the ~~borrower’s continuing financial stability.~~

~~Table~~continued stability of ~~Contents~~

the customer.

Commercial Equipment Loans

These loans consist primarily of fixed-rate, short-term loans collateralized by a commercial customer’s equipment or secured by real property, accounts receivable, or other ~~security as determined by the Bank. When making commercial equipment loans, the Bank considers the same factors it considers when underwriting a commercial business loan. Commercial~~security. These loans are of higher risk and typically are made on the basis of the borrower’s ability to make repayment from the cash flows of the borrower’s business. As a result, repayment of commercial loans may depend substantiallydependent on the success of the underlying business ~~itself. In~~or the ~~case~~strength of ~~business failure, collateral would need to be liquidated to repay~~ the ~~loan. In many cases, the highly specialized nature~~guarantor.

Table of ~~collateral equipment would make full recovery from the sale of collateral problematic.~~

Contents

The Bank’s commercial equipment portfolio was $60.8 million or 4.0% of total gross portfolio loans of $1.5 billion at March 31, 2021 compared to $61.7 million or 4.1% of total gross portfolio loans of $1.5 billion at December 31, 2020.

U.S. SBA PPP Loans

~~The U.S. SBA PPP loan was created to address economic hardships resulting from the COVID-19 pandemic. As of March 31, 2021, the Company had originated 865~~ U.S. SBA PPP loans with balances of $115.7 million. The program is designed to provide a direct incentive for small businesses to keep their workers on the payroll. SBA will forgive loans if all employee retention criteria are met, and the funds are used for eligible expenses. U.S. SBA PPP loans carry a two or five-year term at a 1% annual interest rate until the loan is either forgiven or paid. At March 31, 2021, 52.61% or $60.9 million of these loans have a two-year term.

~~No credit issues are anticipated with U.S. SBA PPP loans as they~~ are fully guaranteed by the Small Business Administration and the Bank's ALLL does not include an allowance for U.S. SBA PPP loans. Management believes all U.S. SBA PPP loans were underwritten in accordance with the program's guidelines. The U.S. SBA PPP guidelines indicate that lenders may rely on certifications of the borrower in order to determine eligibility and to rely on specified documents provided by the borrower to determine qualifying loan amount and eligibility for forgiveness. The guidelines further specify that lenders will be held harmless for a borrower's failure to comply with program criteria.

Non-accrual and Aging Analysis of Current and Past Due Loans

Non-accrual loans as of ~~March 31,~~September 30, 2021 and December 31, 2020 were as follows:


		March 31, 2021										September 30, 2021
(dollars in thousands)	(dollars in thousands)	Non-accrual Delinquent Loans		Number of Loans	Non-accrual Current Loans		Number of Loans	Total Non-accrual Loans		Total Number of Loans	(dollars in thousands)	Non-accrual Delinquent Loans		Non-accrual Current Loans		Total Non-accrual Loans
Commercial real estate	Commercial real estate	$	5,200	2	$	6,686	11	$	11,886	13	Commercial real estate	$	758	$	2,378	$	3,136
Residential first mortgages	Residential first mortgages	50		1	274		1	324		2	Residential first mortgages	182		269		451
Residential rentals	Residential rentals	—		—	736		5	736		5	Residential rentals	257		704		961

Home equity and second mortgages	Home equity and second mortgages	202		2	390		2	592		4	Home equity and second mortgages	202		378		580
Commercial loans		—		—	—		—	—		—

Commercial equipment	Commercial equipment	—		—	85		3	85		3	Commercial equipment	—		32		32
		$	5,452	5	$	8,171	22	$	13,623	27		$	1,399	$	3,761	$	5,160

December 31, 2020
(dollars in thousands) Non-accrual Delinquent Loans Number of Loans Non-accrual Current Loans Number of Loans Total Non-accrual Loans Total Number of Loans
Commercial real estate $ 11,428 9 $ 5,184 9 $ 16,612 18
Residential first mortgages 335 2 459 2 794 4
Residential rentals — — 275 2 275 2
Home equity and second mortgages 202 2 293 1 495 3
Commercial loans — — — — — —
Commercial equipment — — 46 3 46 3
$ 11,965 13 $ 6,257 17 $ 18,222 30

~~Table of Contents~~


	December 31, 2020
(dollars in thousands)	Non-accrual Delinquent Loans		Non-accrual Current Loans		Total Non-accrual Loans
Commercial real estate	$	11,428	$	5,184	$	16,612
Residential first mortgages	335		459		794
Residential rentals	—		275		275
Home equity and second mortgages	202		293		495

Commercial equipment	—		46		46
	$	11,965	$	6,257	$	18,222

Non-accrual ~~loans decreased $4.6 million from $18.2 million or 1.13% of total~~ loans at December 31, 2020 to $13.6 million or 0.84% of total loans at March 31, 2021. Loans can be current but classified as non-accrual due to customer operating results or payment history. All interest accrued but not collected from loans that are placed on non-accrual or charged-off is reversed against interest income. In accordance with the Company’s policy, such interest income is recognized on a cash basis or cost-recovery method, until qualifying for return to accrual status.

Non-accrual loans of $8.2 million (60%) were current with all payments of principal and interest with no impairment at March 31, 2021. Delinquent non-accrual loans were $5.5 million (40%) with specific reserves of $0.7 million at March 31, 2021. During the quarter ended March 31, 2021 , non-accrual loans decreased $4.6 million primarily as a result of the loan sale mentioned previously. At December 31, 2020, there were $6.3 million (34%) of non-accrual loans were current with all payments of principal and interest with no impairment and $12.0 million (66%) of non-accrual loans were delinquent with specific valuation reserves of $1.3 million.

~~Non-accrual loans at March 31, 2021 and December 31, 2020~~ included ~~1 and~~ 3 TDRs totaling ~~$2,000 and~~ $1.52 ~~million, respectively. These loans~~million. There were ~~classified as~~no non-accrual ~~solely for the calculation of financial ratios. Loan delinquency (total past due) decreased $5.3 million from $12.1 million, or 0.81% of~~TDR loans at ~~December 31, 2020 to $6.8 million, or 0.45% of loans, at March 31,~~September 30, 2021.

Non-accrual loans ~~on which the recognition of interest has been discontinued,~~ which did not have a specific allowance for impairment, amounted to ~~$7.3~~$4.4 million and $12.4 million at ~~March 31,~~September 30, 2021 and December 31, 2020, respectively. Interest due but not recognized on these balances at ~~March 31,~~September 30, 2021 and December 31, 2020 ~~was $56,000~~were $0.1 million and $0.4 million, respectively. Non-accrual loans with a specific allowance for impairment amounted to ~~$6.3~~$0.8 million and $5.8 million at ~~March 31,~~September 30, 2021 and December 31, 2020, respectively. Interest due but not recognized on these balances at ~~March 31,~~September 30, 2021 and December 31, 2020 ~~was $0.4~~were $0.1 million and $0.4 million, respectively.

The Company considers a loan to be past due or delinquent when the terms of the contractual obligation are not met by the borrower. ~~PCI~~Purchase Credit Impaired ("PCI") loans are included as a single category in the table below as management believes there is a lower likelihood of aggregate loss related to these loan pools. Additionally, PCI loans are discounted to allow for the accretion of income on a level yield basis over the life of the loan based on expected cash flows. Regardless of payment status, as long as cash flows can be reasonably estimated, the associated discount on these loan pools results in income recognition. An analysis of past due loans as of ~~March 31,~~September 30, 2021 and December 31, 2020 were as follows:

March 31, 2021
(dollars in thousands) 31-60 Days 61-89 Days 90 or Greater Days Total Past Due PCI Loans Current Total Loan Receivables
Commercial real estate $ 955 $ 0 $ 5,201 $ 6,156 $ 1,550 $ 1,073,405 $ 1,081,111
Residential first mortgages 133 0 50 183 0 115,620 115,803
Residential rentals 265 0 0 265 0 137,257 137,522
Construction and land dev. 0 0 0 0 0 38,446 38,446
Home equity and second mtg. 20 0 202 222 403 28,738 29,363
Commercial loans 0 0 0 0 0 42,689 42,689
Consumer loans 0 0 0 0 0 1,415 1,415
Commercial equipment 0 0 0 0 0 60,834 60,834
Total portfolio loans $ 1,373 $ 0 $ 5,453 $ 6,826 $ 1,953 $ 1,498,404 $ 1,507,183
U.S. SBA PPP loans $ 0 $ 0 $ 0 $ 0 $ 0 $ 115,700 $ 115,700

1715

Table of Contents

December 31, 2020
(dollars in thousands) 31-60 Days 61-89 Days 90 or Greater Days Total Past Due PCI Loans Current Total Loan Receivables
Commercial real estate $ 0 $ 0 $ 11,428 $ 11,428 $ 1,572 $ 1,036,147 $ 1,049,147
Residential first mortgages 0 0 335 335 0 133,444 133,779
Residential rentals 0 0 0 0 0 139,059 139,059
Construction and land dev. 0 0 0 0 0 37,520 37,520
Home equity and second mtg. 167 0 202 369 406 28,354 29,129
Commercial loans 0 0 0 0 0 52,921 52,921
Consumer loans 8 0 0 8 0 1,019 1,027
Commercial equipment 0 4 0 4 0 61,689 61,693
Total portfolio loans $ 175 $ 4 $ 11,965 $ 12,144 $ 1,978 $ 1,490,153 $ 1,504,275
U.S. SBA PPP loans $ 0 $ 0 $ 0 $ 0 $ 0 $ 110,320 $ 110,320
Age Analysis of Past Due Loan Receivables and PCI Loans


	September 30, 2021
(dollars in thousands)	31-60 Days		61-89 Days		90 or Greater Days		Total Past Due		PCI Loans		Current		Total Loan Receivables
Commercial real estate	$	—	$	—	$	759	$	759	$	1,144	$	1,086,733	$	1,088,636
Residential first mortgages	—		—		182		182		—		96,653		96,835
Residential rentals	—		189		257		446		—		171,636		172,082
Construction and land dev.	—		—		—		—		—		37,139		37,139
Home equity and second mtg.	—		—		202		202		—		26,316		26,518
Commercial loans	—		—		—		—		—		48,327		48,327
Consumer loans	—		—		—		—		—		2,168		2,168
Commercial equipment	—		—		—		—		—		61,346		61,346
Total portfolio loans	$	—	$	189	$	1,400	$	1,589	$	1,144	$	1,530,318	$	1,533,051

U.S. SBA PPP loans	$	—	$	—	$	—	$	—	$	—	$	56,424	$	56,424


	December 31, 2020
(dollars in thousands)	31-60 Days		61-89 Days		90 or Greater Days		Total Past Due		PCI Loans		Current		Total Loan Receivables
Commercial real estate	$	—	$	—	$	11,428	$	11,428	$	1,572	$	1,036,147	$	1,049,147
Residential first mortgages	—		—		335		335		—		133,444		133,779
Residential rentals	—		—		—		—		—		139,059		139,059
Construction and land dev.	—		—		—		—		—		37,520		37,520
Home equity and second mtg.	167		—		202		369		406		28,354		29,129
Commercial loans	—		—		—		—		—		52,921		52,921
Consumer loans	8		—		—		8		—		1,019		1,027
Commercial equipment	—		4		—		4		—		61,689		61,693
Total portfolio loans	$	175	$	4	$	11,965	$	12,144	$	1,978	$	1,490,153	$	1,504,275

U.S. SBA PPP loans	$	—	$	—	$	—	$	—	$	—	$	110,320	$	110,320

There were no loans that were past due 90 days or greater accruing interest at ~~March 31,~~September 30, 2021 and December 31, 2020.

Table of Contents

Impaired Loans and Troubled Debt Restructures (“TDRs”)

Impaired loans, including TDRs, at ~~March 31,~~September 30, 2021 and 2020 and at December 31, 2020 were as follows:


		March 31, 2021																			September 30, 2021
(dollars in thousands)	(dollars in thousands)	Unpaid Contractual Principal Balance		Recorded Investment With No Allowance		Recorded Investment With Allowance		Total Recorded Investment		Related Allowance		Quarter Average Recorded Investment		Quarter Interest Income Recognized		YTD Average Recorded Investment		YTD Interest Income Recognized		(dollars in thousands)	Unpaid Contractual Principal Balance		Recorded Investment With No Allowance		Recorded Investment With Allowance		Total Recorded Investment		Related Allowance		Quarter Average Recorded Investment		Quarter Interest Income Recognized		YTD Average Recorded Investment		YTD Interest Income Recognized
Commercial real estate	Commercial real estate	$	12,029	$	5,641	$	6,290	$	11,931	$	854	$	11,937	$	110	$	11,937	$	110	Commercial real estate	$	3,205	$	2,377	$	759	$	3,136	$	291	$	3,146	$	25	$	3,177	$	80
Residential first mortgages	Residential first mortgages	794		751		0		751		0		756		11		756		11		Residential first mortgages	884		872		—		872		—		873		7		878		25
Residential rentals	Residential rentals	741		736		0		736		0		744		10		744		10		Residential rentals	990		961		—		961		—		961		13		956		38

Home equity and second mtg.	Home equity and second mtg.	666		651		0		651		0		657		4		657		4		Home equity and second mtg.	602		580		—		580		—		581		3		583		10
Commercial loans		0		0		0		0		0		0		0		0		0

Commercial equipment	Commercial equipment	559		507		37		544		37		565		12		565		12		Commercial equipment	490		455		32		487		32		489		5		493		16
Total	Total	$	14,789	$	8,286	$	6,327	$	14,613	$	891	$	14,659	$	147	$	14,659	$	147	Total	$	6,171	$	5,245	$	791	$	6,036	$	323	$	6,050	$	53	$	6,087	$	169


	September 30, 2020
(dollars in thousands)	Unpaid Contractual Principal Balance		Recorded Investment With No Allowance		Recorded Investment With Allowance		Total Recorded Investment		Related Allowance		Quarter Average Recorded Investment		Quarter Interest Income Recognized		YTD Average Recorded Investment		YTD Interest Income Recognized
Commercial real estate	$	18,355	$	16,000	$	2,148	$	18,148	$	468	$	18,181	$	74	$	18,243	$	299
Residential first mortgages	1,741		1,739		—		1,739		—		1,747		11		1,770		39
Residential rentals	636		636		—		636		—		638		6		648		24

Home equity and second mtg.	552		540		—		540		—		542		3		607		12
Commercial loans	1,807		1,807		—		1,807		—		1,807		—		1,807		—
Consumer loans	—		—		—		—		—		—		—		—		—
Commercial equipment	532		476		42		518		42		527		8		536		29
Total	$	23,623	$	21,198	$	2,190	$	23,388	$	510	$	23,442	$	102	$	23,611	$	403

March 31, 2020
(dollars in thousands) Unpaid Contractual Principal Balance Recorded Investment With No Allowance Recorded Investment With Allowance Total Recorded Investment Related Allowance Quarter Average Recorded Investment Quarter Interest Income Recognized YTD Average Recorded Investment YTD Interest Income Recognized
Commercial real estate $ 22,527 $ 18,250 $ 4,064 $ 22,314 $ 367 $ 22,347 $ 140 $ 22,347 $ 140
Residential first mortgages 1,738 1,738 0 1,738 0 1,744 16 1,744 16
Residential rentals 656 656 0 656 0 658 6 658 6
Home equity and second mtg. 530 519 0 519 0 519 5 519 5
Commercial loans 2,906 1,807 1,099 2,906 932 2,951 0 2,951 0
Commercial equipment 949 576 350 926 350 939 15 939 15
Total $ 29,306 $ 23,546 $ 5,513 $ 29,059 $ 1,649 $ 29,158 $ 182 $ 29,158 $ 182

~~Table of Contents~~


		December 31, 2020															December 31, 2020
(dollars in thousands)	(dollars in thousands)	Unpaid Contractual Principal Balance		Recorded Investment With No Allowance		Recorded Investment With Allowance		Total Recorded Investment		Related Allowance		YTD Average Recorded Investment		YTD Interest Income Recognized		(dollars in thousands)	Unpaid Contractual Principal Balance		Recorded Investment With No Allowance		Recorded Investment With Allowance		Total Recorded Investment		Related Allowance		YTD Average Recorded Investment		YTD Interest Income Recognized
Commercial real estate	Commercial real estate	$	17,952	$	11,915	$	5,799	$	17,714	$	1,316	$	17,729	$	361	Commercial real estate	$	17,952	$	11,915	$	5,799	$	17,714	$	1,316	$	17,729	$	361
Residential first mortgages	Residential first mortgages	2,001		1,989		0		1,989		0		2,043		70		Residential first mortgages	2,001		1,989		—		1,989		—		2,043		70
Residential rentals	Residential rentals	626		625		0		625		0		643		32		Residential rentals	626		625		—		625		—		643		32

Home equity and second mtg.	Home equity and second mtg.	568		555		0		555		0		559		15		Home equity and second mtg.	568		555		—		555		—		559		15
Commercial loans		0		0		0		0		0		0		0

Commercial equipment	Commercial equipment	527		472		40		512		40		531		30		Commercial equipment	527		472		40		512		40		531		30
Total	Total	$	21,674	$	15,556	$	5,839	$	21,395	$	1,356	$	21,505	$	508	Total	$	21,674	$	15,556	$	5,839	$	21,395	$	1,356	$	21,505	$	508

TDRs included in the impaired loan schedules above, as of ~~March 31,~~September 30, 2021 and December 31, 2020 were as follows:

March 31, 2021 December 31, 2020
(dollars in thousands) Dollars Number of Loans Dollars Number of Loans
Commercial real estate $ 45 1 $ 1,376 2
Residential first mortgages 0 0 247 2
Commercial equipment 461 2 471 2
Total TDRs $ 506 3 $ 2,094 6
Less: TDRs included in non-accrual loans (2) (1) (1,522) (3)
Total accrual TDR loans $ 504 2 $ 572 3

~~TDRs decreased $1.59 million during the three months ended March 31, 2021 due to the previously discussed sale of 3 TDRs in the amount of $1.58 million and the principal paydowns of $11,000.~~


	September 30, 2021			December 31, 2020
(dollars in thousands)	Dollars		Number of Loans	Dollars		Number of Loans
Commercial real estate	$	—	—	$	1,376	2
Residential first mortgages	—		—	247		2



Commercial equipment	455		1	471		2
Total TDRs	455		1	2,094		6
Less: TDRs included in non-accrual loans	—		—	(1,522)		(3)
Total accrual TDR loans	$	455	1	$	572	3

The Company had specific reserves of $0.4 million on 6 TDRs totaling $2.1 million at December 31, ~~2020. During the year ended December 31,~~ 2020 ~~TDR disposals, which included payoffs~~ and refinancing, included 3 loans totaling $0.1 million. TDR loan principal curtailment was $53,000 for the year ended December 31, 2020. There was 1 TDR added during the year ended December 31, 2020 totaling $0.2 million.no reserves on TDRs at September 30, 2021.

Table of Contents

Allowance for Loan Losses ("ALLL")

The following tables detail activity in the ALLL at and for the three and nine months ended ~~March 31,~~September 30, 2021 and ~~2020, respectively.~~2020. An allocation of the allowance to one category of loans does not prevent the Company from using that allowance to absorb losses in a different category.


Three Months Ended	September 30, 2021
(dollars in thousands)	Beginning Balance		Charge-offs		Recoveries		Provisions		Ending Balance
Commercial real estate	$	13,918	$	(491)	$	4	$	(12)	$	13,419
Residential first mortgages	847		—		—		65		912
Residential rentals	1,186		—		—		614		1,800
Construction and land development	332		—		—		36		368
Home equity and second mortgages	242		—		1		6		249
Commercial loans	1,113		—		529		(733)		909
Consumer loans	28		—		—		14		42
Commercial equipment	798		—		20		10		828
	18,464		(491)		554		—		18,527
Purchase Credit Impaired	52		—		—		—		52
Total	$	18,516	$	(491)	$	554	$	—	$	18,579

Nine Months Ended	September 30, 2021
(dollars in thousands)	Beginning Balance		Charge-offs		Recoveries		Provisions		Ending Balance
Commercial real estate	$	13,744	$	(1,739)	$	6	$	1,408	$	13,419
Residential first mortgages	1,305		(142)		—		(251)		912
Residential rentals	1,413		(46)		—		433		1,800
Construction and land development	401		—		—		(33)		368
Home equity and second mortgages	261		—		4		(16)		249
Commercial loans	1,222		(76)		539		(776)		909
Consumer loans	20		—		—		22		42
Commercial equipment	1,058		(34)		57		(253)		828
	19,424		(2,037)		606		534		18,527
Purchase Credit Impaired	—		—		—		52		52
Total	$	19,424	$	(2,037)	$	606	$	586	$	18,579

Table of Contents


Three Months Ended	Three Months Ended	March 31, 2021										Three Months Ended	September 30, 2020
(dollars in thousands)	(dollars in thousands)	Beginning Balance		Charge-offs		Recoveries		Provisions		Ending Balance		(dollars in thousands)	Beginning Balance		Charge-offs		Recoveries		Provisions		Ending Balance
Commercial real estate	Commercial real estate	$	13,744	$	(1,247)	$	1	$	787	$	13,285	Commercial real estate	$	11,268	$	(15)	$	15	$	1,852	$	13,120
Residential first mortgages	Residential first mortgages	1,305		(142)		0		(139)		1,024		Residential first mortgages	885		—		—		225		1,110
Residential rentals	Residential rentals	1,413		(46)		0		(6)		1,361		Residential rentals	1,059		—		—		420		1,479
Construction and land development	Construction and land development	401		0		0		(36)		365		Construction and land development	428		—		—		26		454
Home equity and second mortgages	Home equity and second mortgages	261		0		1		1		263		Home equity and second mortgages	259		—		7		46		312
Commercial loans	Commercial loans	1,222		(50)		5		(165)		1,012		Commercial loans	1,161		—		5		(87)		1,079
Consumer loans	Consumer loans	20		0		0		9		29		Consumer loans	15		(6)		—		11		20
Commercial equipment	Commercial equipment	1,058		0		15		(156)		917		Commercial equipment	1,243		(44)		49		7		1,255
		$	19,424	$	(1,485)	$	22	$	295	$	18,256		16,318		(65)		76		2,500		18,829

Purchase Credit Impaired**		$	0	$	0	$	0	$	0	$	0
Purchase Credit Impaired												Purchase Credit Impaired	—		—		—		—		—

Total												Total	$	16,318	$	(65)	$	76	$	2,500	$	18,829

Nine Months Ended												Nine Months Ended	September 30, 2020
(dollars in thousands)												(dollars in thousands)	Beginning Balance		Charge-offs		Recoveries		Provisions		Ending Balance
Commercial real estate												Commercial real estate	$	7,398	$	(944)	$	15	$	6,651	$	13,120
Residential first mortgages												Residential first mortgages	464		—		—		646		1,110
Residential rentals												Residential rentals	397		—		—		1,082		1,479
Construction and land development												Construction and land development	273		—		—		181		454
Home equity and second mortgages												Home equity and second mortgages	149		(25)		8		180		312
Commercial loans												Commercial loans	1,086		(1,027)		15		1,005		1,079
Consumer loans												Consumer loans	10		(6)		—		16		20
Commercial equipment												Commercial equipment	1,165		(326)		77		339		1,255
													10,942		(2,328)		115		10,100		18,829

Purchase Credit Impaired												Purchase Credit Impaired	—		—		—		—		—

Total												Total	$	10,942	$	(2,328)	$	115	$	10,100	$	18,829

**~~There is no allowance for loan loss on the PCI or the SBA PPP portfolios. A more detailed rollforward schedule will be presented if an allowance is required.~~

Three Months Ended March 31, 2020
(dollars in thousands) Beginning Balance Charge-offs Recoveries Provisions Ending Balance
Commercial real estate $ 7,398 $ 0 $ 0 $ 1,685 $ 9,083
Residential first mortgages 464 0 0 398 862
Residential rentals 397 0 0 305 702
Construction and land development 273 0 0 163 436
Home equity and second mortgages 149 0 1 108 258
Commercial loans 1,086 0 5 1,175 2,266
Consumer loans 10 0 0 5 15
Commercial equipment 1,165 0 13 261 1,439
$ 10,942 $ 0 $ 19 $ 4,100 $ 15,061
Purchase Credit Impaired** $ 0 $ 0 $ 0 $ 0 $ 0

**~~There is no allowance for loan loss on the PCI or the SBA PPP portfolios. A more detailed rollforward schedule will be presented if an allowance is required.~~

2019

Table of Contents

The following tables detail loan receivable and allowance balances ~~disaggregated on the basis of the Company’s impairment methodology~~ at ~~March 31,~~September 30, 2021 and 2020 and December 31, 2020.


		March 31, 2021								December 31, 2020								March 31, 2020									September 30, 2021								December 31, 2020								September 30, 2020
(dollars in thousands)	(dollars in thousands)	Ending balance: individually evaluated for impairment		Ending balance: collectively evaluated for impairment		Purchase Credit Impaired		Total		Ending balance: individually evaluated for impairment		Ending balance: collectively evaluated for impairment		Purchase Credit Impaired		Total		Ending balance: individually evaluated for impairment		Ending balance: collectively evaluated for impairment		Purchase Credit Impaired		Total		(dollars in thousands)	Ending balance: individually evaluated for impairment		Ending balance: collectively evaluated for impairment		Purchase Credit Impaired		Total		Ending balance: individually evaluated for impairment		Ending balance: collectively evaluated for impairment		Purchase Credit Impaired		Total		Ending balance: individually evaluated for impairment		Ending balance: collectively evaluated for impairment		Purchase Credit Impaired		Total
Loan Receivables:	Loan Receivables:																									Loan Receivables:
Commercial real estate	Commercial real estate	$	11,931	$	1,067,630	$	1,550	$	1,081,111	$	17,714	$	1,029,861	$	1,572	$	1,049,147	$	22,314	$	953,634	$	1,730	$	977,678	Commercial real estate	$	3,136	$	1,084,356	$	1,144	$	1,088,636	$	17,714	$	1,029,861	$	1,572	$	1,049,147	$	18,148	$	1,002,258	$	1,581	$	1,021,987
Residential first mortgages	Residential first mortgages	751		115,052		0		115,803		1,989		131,790		0		133,779		1,738		169,057		0		170,795		Residential first mortgages	872		95,963		—		96,835		1,989		131,790		—		133,779		1,739		146,017		—		147,756
Residential rentals	Residential rentals	736		136,786		0		137,522		625		138,434		0		139,059		656		132,360		0		133,016		Residential rentals	961		171,121		—		172,082		625		138,434		—		139,059		636		137,314		—		137,950
Construction and land development	Construction and land development	0		38,446		0		38,446		0		37,520		0		37,520		0		38,627		0		38,627		Construction and land development	—		37,139		—		37,139		—		37,520		—		37,520		—		36,061		—		36,061
Home equity and second mortgages	Home equity and second mortgages	651		28,309		403		29,363		555		28,168		406		29,129		519		35,023		395		35,937		Home equity and second mortgages	580		25,938		—		26,518		555		28,168		406		29,129		540		30,483		404		31,427
Commercial loans	Commercial loans	0		42,689		—		42,689		0		52,921		—		52,921		2,906		68,065		—		70,971		Commercial loans	—		48,327		—		48,327		—		52,921		—		52,921		1,807		57,087		—		58,894
Consumer loans	Consumer loans	0		1,415		—		1,415		0		1,027		—		1,027		0		1,134		—		1,134		Consumer loans	—		2,168		—		2,168		—		1,027		—		1,027		—		1,081		—		1,081
Commercial equipment	Commercial equipment	544		60,290		—		60,834		512		61,181		—		61,693		926		61,005		—		61,931		Commercial equipment	487		60,859		—		61,346		512		61,181		—		61,693		518		60,858		—		61,376
		$	14,613	$	1,490,617	$	1,953	$	1,507,183	$	21,395	$	1,480,902	$	1,978	$	1,504,275	$	29,059	$	1,458,905	$	2,125	$	1,490,089		$	6,036	$	1,525,871	$	1,144	$	1,533,051	$	21,395	$	1,480,902	$	1,978	$	1,504,275	$	23,388	$	1,471,159	$	1,985	$	1,496,532
Allowance for loan losses:	Allowance for loan losses:																									Allowance for loan losses:
Commercial real estate	Commercial real estate	$	854	$	12,431	$	—	$	13,285	$	1,316	$	12,428	$	—	$	13,744	$	367	$	8,716	$	—	$	9,083	Commercial real estate	$	291	$	13,128	$	52	$	13,471	$	1,316	$	12,428	$	—	$	13,744	$	468	$	12,652	$	—	$	13,120
Residential first mortgages	Residential first mortgages	—		1,024		—		1,024		—		1,305		—		1,305		0		862		—		862		Residential first mortgages	—		912		—		912		—		1,305		—		1,305		—		1,110		—		1,110
Residential rentals	Residential rentals	—		1,361		—		1,361		—		1,413		—		1,413		—		702		—		702		Residential rentals	—		1,800		—		1,800		—		1,413		—		1,413		—		1,479		—		1,479
Construction and land development	Construction and land development	—		365		—		365		—		401		—		401		—		436		—		436		Construction and land development	—		368		—		368		—		401		—		401		—		454		—		454
Home equity and second mortgages	Home equity and second mortgages	—		263		—		263		—		261		—		261		—		258		—		258		Home equity and second mortgages	—		249		—		249		—		261		—		261		—		312		—		312
Commercial loans	Commercial loans	0		1,012		—		1,012		0		1,222		—		1,222		932		1,334		—		2,266		Commercial loans	—		909		—		909		—		1,222		—		1,222		—		1,079		—		1,079
Consumer loans	Consumer loans	0		29		—		29		0		20		—		20		0		15		—		15		Consumer loans	—		42		—		42		—		20		—		20		—		20		—		20
Commercial equipment	Commercial equipment	37		880		—		917		40		1,018		—		1,058		350		1,089		—		1,439		Commercial equipment	32		796		—		828		40		1,018		—		1,058		42		1,213		—		1,255
		$	891	$	17,365	$	—	$	18,256	$	1,356	$	18,068	$	—	$	19,424	$	1,649	$	13,412	$	—	$	15,061		$	323	$	18,204	$	52	$	18,579	$	1,356	$	18,068	$	—	$	19,424	$	510	$	18,319	$	—	$	18,829

2120

Table of Contents

Credit Quality Indicators

Credit quality indicators as of ~~March 31,~~September 30, 2021 and December 31, 2020 were as follows:

Credit Risk Profile by Internally Assigned Grade


	Commercial Real Estate				Construction and Land Dev.				Residential Rentals
(dollars in thousands)	9/30/2021		12/31/2020		9/30/2021		12/31/2020		9/30/2021		12/31/2020
Unrated	$	—	$	162,434	$	—	$	1,036	$	—	$	47,605
Pass	1,084,372		866,648		37,139		36,484		171,121		90,633
Special mention	600		2,417		—		—		—		821
Substandard	3,664		17,648		—		—		961		—
Doubtful	—		—		—		—		—		—
Loss	—		—		—		—		—		—
Total	$	1,088,636	$	1,049,147	$	37,139	$	37,520	$	172,082	$	139,059


		Commercial Real Estate				Construction and Land Dev.				Residential Rentals					Commercial Loans				Commercial Equipment				Total Commercial Portfolios
(dollars in thousands)	(dollars in thousands)	3/31/2021		12/31/2020		3/31/2021		12/31/2020		3/31/2021		12/31/2020		(dollars in thousands)	9/30/2021		12/31/2020		9/30/2021		12/31/2020		9/30/2021		12/31/2020
Unrated	Unrated	$	0	$	162,434	$	0	$	1,036	$	0	$	47,605	Unrated	$	—	$	12,962	$	—	$	26,585	$	—	$	250,622
Pass	Pass	1,065,163		866,648		38,446		36,484		136,786		90,633		Pass	48,327		39,959		61,134		31,091		1,402,093		1,064,815
Special mention	Special mention	3,890		2,417		0		0		0		821		Special mention	—		—		180		3,977		780		7,215
Substandard	Substandard	12,058		17,648		0		0		736		0		Substandard	—		—		32		40		4,657		17,688
Doubtful	Doubtful	0		0		0		0		0		0		Doubtful	—		—		—		—		—		—
Loss	Loss	0		0		0		0		0		0		Loss	—		—		—		—		—		—
Total	Total	$	1,081,111	$	1,049,147	$	38,446	$	37,520	$	137,522	$	139,059	Total	$	48,327	$	52,921	$	61,346	$	61,693	$	1,407,530	$	1,340,340

Commercial Loans Commercial Equipment Total Commercial Portfolios
(dollars in thousands) 3/31/2021 12/31/2020 3/31/2021 12/31/2020 3/31/2021 12/31/2020
Unrated $ 0 $ 12,962 $ 0 $ 26,585 $ 0 $ 250,622
Pass 42,689 39,959 56,872 31,091 1,339,956 1,064,815
Special mention 0 0 3,879 3,977 7,769 7,215
Substandard 0 0 83 40 12,877 17,688
Doubtful 0 0 0 0 0 0
Loss 0 0 0 0 0 0
Total $ 42,689 $ 52,921 $ 60,834 $ 61,693 $ 1,360,602 $ 1,340,340


		Non-Commercial Portfolios **				U.S. SBA PPP Loans				Total Loans Portfolios					Non-Commercial Portfolios**				U.S. SBA PPP Loans				Total Loans Portfolios
(dollars in thousands)	(dollars in thousands)	3/31/2021		12/31/2020		6/30/2020		12/31/2019		3/31/2021		12/31/2020		(dollars in thousands)	9/30/2021		12/31/2020		6/30/2020		12/31/2019		9/30/2021		12/31/2020
Unrated	Unrated	$	121,171	$	136,792	$	115,700	$	110,320	$	236,871	$	497,734	Unrated	$	103,696	$	136,792	$	56,424	$	110,320	$	160,120	$	497,734
Pass	Pass	24,471		25,125		0		0		1,364,427		1,089,940		Pass	21,355		25,125		—		—		1,423,448		1,089,940
Special mention	Special mention	0		457		0		0		7,769		7,672		Special mention	—		457		—		—		780		7,672
Substandard	Substandard	939		1,561		0		0		13,816		19,249		Substandard	470		1,561		—		—		5,127		19,249
Doubtful	Doubtful	0		0		0		0		0		0		Doubtful	—		—		—		—		—		—
Loss	Loss	0		0		0		0		0		0		Loss	—		—		—		—		—		—
Total	Total	$	146,581	$	163,935	$	115,700	$	110,320	$	1,622,883	$	1,614,595	Total	$	125,521	$	163,935	$	56,424	$	110,320	$	1,589,475	$	1,614,595

**Non-commercial portfolios are generally evaluated based on payment activity but may be risk graded if part of a larger commercial relationship or are credit impaired (e.g. non-accrual loans, TDRs).

Credit Risk Profile Based on Payment Activity


		Residential First Mortgages				Home Equity and Second Mtg.				Consumer Loans					Residential First Mortgages				Home Equity and Second Mtg.				Consumer Loans
(dollars in thousands)	(dollars in thousands)	3/31/2021		12/31/2020		3/31/2021		12/31/2020		3/31/2021		12/31/2020		(dollars in thousands)	9/30/2021		12/31/2020		9/30/2021		12/31/2020		9/30/2021		12/31/2020
Performing	Performing	$	115,753	$	133,444	$	29,161	$	28,927	$	1,415	$	1,027	Performing	$	96,653	$	133,444	$	26,316	$	28,927	$	2,168	$	1,027
Nonperforming	Nonperforming	50		335		202		202		0		0		Nonperforming	182		335		202		202		—		—
Total	Total	$	115,803	$	133,779	$	29,363	$	29,129	$	1,415	$	1,027	Total	$	96,835	$	133,779	$	26,518	$	29,129	$	2,168	$	1,027

2221

Table of Contents

A risk-grading scale is used to assign grades to commercial relationships, which include commercial real estate, residential rentals, construction and land development, commercial loans and commercial equipment loans. ~~Loans~~Commercial loan relationships are graded at inception ~~annually thereafter when financial statements are received~~ and at ~~other times when there is an indication that~~ a ~~credit may have weakened or improved.~~minimum annually. At December 31, 2020 and prior, only commercial loan relationships with an aggregate exposure to the Bank of $1,000,000 or greater were subject to being risk rated. During the quarter ended ~~March 31,~~June 30, 2021, the Bank's policy was amended to risk rate all commercial loan relationships.

Home equity, ~~and~~ second mortgages, ~~and~~ consumer loans, and residential first mortgages are evaluated for creditworthiness in underwriting and are monitored based on borrower payment history. ~~Residential first mortgages are evaluated for creditworthiness during credit due diligence before being purchased.~~ Residential first mortgages, home equity and second mortgages and consumer loans are classified as unrated unless they are part of a larger commercial relationship that requires grading or are ~~TDRs or nonperforming~~ loans with an Other Assets Especially Mentioned ("OAEM") or higher risk ~~rating due to a delinquency payment history.~~rating.

Management regularly reviews credit quality indicators as part of its individual loan reviews and on a quarterly basis. The overall quality of the Bank’s loan portfolio is assessed using the Bank’s risk-grading scale, the level and trends of net charge-offs, nonperforming loans and delinquencies, the performance of TDRs and the general economic conditions in the Company’s geographical market. This review process is assisted by frequent internal reporting of loan production, loan quality, concentrations of credit, loan delinquencies and nonperforming and potential problem loans. Credit quality indicators and allowance factors are adjusted based on management’s judgment during the monthly and quarterly review process.indicators. Loans subject to risk ratings are graded on a scale of one to ten. ~~The Company considers loans rated substandard, doubtful and loss as classified assets for regulatory and financial reporting.~~

Ratings 1 thru 6 - Pass

Ratings 1 thru 6 have asset risks ranging from excellent-low to adequate. The specific rating assigned considers customer history of earnings, cash flows, liquidity, leverage, capitalization, consistency of debt service coverage, the nature and extent of customer relationship and other relevant specific business factors such as the stability– Loans rated pass display none of the ~~industry or market area, changes to management, litigation or unexpected events that could have an impact on risks.~~characteristics of classified loans.

Rating 7 - OAEM (Other Assets Especially Mentioned) – Special Mention

~~These credits, while protected by the financial strength~~ loans have potential weaknesses that deserve management’s close attention. If uncorrected these weaknesses may result in deterioration of the ~~borrowers, guarantors~~repayment prospects or collateral have reduced quality due to economic conditions, less than adequate earnings performance or other factors which require the lending officer to direct more than normal attention to the credit. Financing alternatives may be limited and/or command higher risk interest rates. OAEM loans relationshipsposition at some future date. Special mention assets are ~~reviewed at least quarterly.~~not adversely classified.

Rating 8 - Substandard

~~Substandard assets are assets that are~~ – A substandard loan is inadequately protected by the ~~sound~~current net worth ~~or paying~~and payment capacity of the borrower or of the collateral pledged. ~~Substandard loans are the first adversely~~Loans classified ~~loans on the Bank's watchlist. These assets~~as substandard have a well-defined weakness, or weaknesses that jeopardize the liquidation of the debt. ~~They~~These loans are characterized by the distinct possibility ~~that the Bank will sustain some~~of loss if the deficiencies are not corrected. Loss potential, while existing in the aggregate amount of substandard assets, does not have to exist in individual assets classified substandard. The loans may have a delinquent history or combination of weak collateral, weak guarantor strength or operating losses. When a loan is assigned to this category the Bank may estimate a specific reserve in the loan loss allowance analysis. These assets listed may include assets with histories of repossessions or some that are non-performing bankruptcies. These relationships will be reviewed at least quarterly.

Rating 9 - Doubtful

~~Doubtful assets have many of~~ – A loan classified as doubtful has all the ~~same characteristics of Substandard~~weaknesses inherent in a loan classified as substandard with the ~~exception~~added characteristics that the ~~Bank has determined that loss is not only possible but is probable~~weaknesses make collection or liquidation in full improbable on the basis of currently existing facts, conditions, and the risk is close to certain that loss will occur. When a loan is assigned to this category the Bank will identify the probable loss and the loan will receive a specific reserve in the loan loss allowance analysis. These relationships will be reviewed at least quarterly.values.

Rating 10 – Loss

– Once an asset is identified as a definite loss to the Bank, it will receive the classification of “loss.” There may be some future potential recovery; however, it is more practical to write off the loan at the time of classification. Losses will be taken in the period in which they are determined to be non-collectable.

~~Table of Contents~~

~~Purchased Credit-Impaired~~PCI Loans and Acquired Loans ~~("PCI")~~

PCI loans had an unpaid principal balance of ~~$2.3~~$1.4 million and a carrying value of ~~$2.0~~$1.1 million at ~~March 31, 2021. The carrying value of PCI loans represented 0.09% of total assets at March 31,~~September 30, 2021. Determining the fair value of the PCI loans at the time of acquisition required the Company to estimate cash flows expected to result from those loans and to discount those cash flows at appropriate rates of interest considering prepayment assumptions. For such loans, the excess of cash flows expected at acquisition over the estimated fair value is recognized as interest income over the remaining lives of the loans and is called accretable yield. The difference between contractually required payments at acquisition and the cash flows expected to be collected at acquisition reflects the impact of estimated credit losses and is called the nonaccretable difference. ~~In accordance with GAAP, there was no carryover of a previously established allowance for loan losses from acquisition.~~

A summary of changes in the accretable yield for PCI loans for the three and nine months ended ~~March 31,~~September 30, 2021 and 2020 and the year ended December 31, 2020 follows:


		Three Months Ended March 31,				Three Months Ended September 30,				Nine Months Ended September 30,
(dollars in thousands)	(dollars in thousands)	2021		2020			(dollars in thousands)	2021		2020		2021		2020
Accretable yield, beginning of period	Accretable yield, beginning of period	$	342	$	677		Accretable yield, beginning of period	$	324	$	415	$	342	$	677
Additions	Additions	0		0			Additions	—		—		—		—
Accretion	Accretion	(31)		(139)			Accretion	(31)		(46)		(92)		(184)
Reclassification from nonaccretable difference	Reclassification from nonaccretable difference	0		0			Reclassification from nonaccretable difference	15		—		29		24
Other changes, net	Other changes, net	0		0			Other changes, net	(15)		—		14		(148)
Accretable yield, end of period	Accretable yield, end of period	$	311	$	538		Accretable yield, end of period	$	293	$	369	$	293	$	369

Table of Contents

At ~~March 31,~~September 30, 2021 performing acquired loans, which totaled ~~$55.4~~$49.3 million, included a ~~$0.7~~$0.5 million net acquisition accounting fair market value adjustment, representing a ~~1.22%~~1.09% discount; and PCI loans which totaled ~~$2.0~~$1.1 million, included a $0.3 million adjustment, representing a ~~14.24%~~20.59% discount. At December 31, 2020 acquired performing loans, which totaled $59.0 million, included aan $0.8 million net acquisition accounting fair market value adjustment, representing a 1.25% discount; and PCI loans which totaled $2.0 million, included a $0.3 million adjustment, representing a 14.95% discount.

During the three months ended ~~March 31,~~September 30, 2021 and 2020 there was ~~$90,000~~$91,000 and ~~$0.2~~$0.1 million, respectively, of accretion interest.

Accounting standards require a periodic recast of the expected cash flows on the PCI loan portfolio. The recast was performed during the ~~fourth~~second quarter of 2021 and 2020 which resulted in a reclassification of ~~$0.5 million,~~$37,000, net of PCI impairment, and $24,000, respectively, from the credit (nonaccretable) portion of the discount to the liquidity (accretable) portion of the discount.

The following is a summary of acquired and non-acquired loans as of ~~March 31,~~September 30, 2021 and December 31, 2020:


BY ACQUIRED AND NON-ACQUIRED	BY ACQUIRED AND NON-ACQUIRED	March 31, 2021		%		December 31, 2020		%		BY ACQUIRED AND NON-ACQUIRED	September 30, 2021		%		December 31, 2020		%
Acquired loans - performing	Acquired loans - performing	$	55,381	3.41	%	$	58,999	3.66	%	Acquired loans - performing	$	49,342	3.10	%	$	58,999	3.66	%
Acquired loans - purchase credit impaired ("PCI")		1,953		0.12	%	1,978		0.12	%
Acquired loans - PCI										Acquired loans - PCI	1,144		0.07	%	1,978		0.12	%
Total acquired loans	Total acquired loans	57,334		3.53	%	60,977		3.78	%	Total acquired loans	50,486		3.17	%	60,977		3.78	%
U.S. SBA PPP loans	U.S. SBA PPP loans	115,700		7.13	%	110,320		6.83	%	U.S. SBA PPP loans	56,424		3.55	%	110,320		6.83	%
Non-acquired loans**	Non-acquired loans**	1,449,849		89.34	%	1,443,298		89.39	%	Non-acquired loans**	1,482,565		93.28	%	1,443,298		89.39	%
Gross loans	Gross loans	1,622,883				1,614,595				Gross loans	1,589,475				1,614,595
Net deferred fees	Net deferred fees	(2,336)		(0.14)	%	(1,096)		(0.07)	%	Net deferred fees	(1,252)		(0.08)	%	(1,096)		(0.07)	%
Total loans, net of deferred fees	Total loans, net of deferred fees	$	1,620,547			$	1,613,499			Total loans, net of deferred fees	$	1,588,223			$	1,613,499

**Non-acquired loans include loans transferred from acquired pools following release of acquisition accounting FMV adjustments.

2423

Table of Contents

NOTE 4 – GOODWILL AND OTHER INTANGIBLE ASSETS

Goodwill and other intangible assets are presented in the tables below.


(dollars in thousands)	(dollars in thousands)	As of March 31, 2021		As of December 31, 2020		(dollars in thousands)	As of September 30, 2021		As of December 31, 2020

Goodwill	Goodwill	$	10,835	$	10,835	Goodwill	$	10,835	$	10,835


		As of March 31, 2021						As of December 31, 2020							As of September 30, 2021						As of December 31, 2020
(dollars in thousands)	(dollars in thousands)	Gross Carrying Amount		Accumulated Amortization		Net Intangible Assets		Gross Carrying Amount		Accumulated Amortization		Net Intangible Assets		(dollars in thousands)	Gross Carrying Amount		Accumulated Amortization		Net Intangible Assets		Gross Carrying Amount		Accumulated Amortization		Net Intangible Assets

Core deposit intangible	Core deposit intangible	$	3,590	$	(2,196)	$	1,394	$	3,590	$	(2,063)	$	1,527	Core deposit intangible	$	3,590	$	(2,443)	$	1,147	$	3,590	$	(2,063)	$	1,527

The estimated ~~aggregate~~ future amortization expense for intangible assets remaining as of ~~March 31,~~September 30, 2021 is as follows:


(dollars in thousands)	(dollars in thousands)			(dollars in thousands)

Remainder of 2021	Remainder of 2021	$	362	Remainder of 2021	$	115
2022	2022	398		2022	398
2023	2023	302		2023	302
2024	2024	205		2024	205
2025	2025	109		2025	109
Thereafter	Thereafter	18		Thereafter	18
		$	1,394		$	1,147

As of ~~March 31,~~September 30, 2021, the Company did not have impairment to goodwill or core deposit intangibles ("CDI"). ~~At March 31, 2021 the Company had goodwill of $10.8 million or 5.40% of equity and CDI of $1.4 million or 0.69% of equity.~~

In the third quarter of 2020, management determined that the COVID-19 pandemic and its impact on the banking industry, was deemed a triggering event that required an interim impairment test for goodwill. Management engaged an independent consultant to perform a quantitative goodwill and CDI impairment analysis for the Company's single reporting unit, the Bank, as of September 15, 2020 ("the measurement date"). The impairment analysis used both market and income valuation approaches. The market approach analyzed transaction and control premium information for the Company and a selected peer group. The income approach analyzed discounted cash flows. The results of the methods were weighted to determine an overall value. Significant estimates and assumptions included, but were not limited to, projected profitability ratios, discount rates, cash flows projections selection and evaluation and selection of control premiums in appropriate market transactions and selection of peers.

~~In accordance with the Bank's policy, management~~Management performed its annual ~~analyses~~analysis of goodwill and CDI during the fourth quarter of 2020 and concluded that there was 0no impairment at December 31, 2020. At ~~March 31,~~September 30, 2021, management's analysis concluded that there were no changes in the Company's financial statements or operations subsequent to the measurement date and the fourth quarter 2020 annual ~~analyses~~analysis that would indicate that it was more likely than not that goodwill or CDI was impaired.

It is possible that the length and severity of the COVID-19 crisis could cause the Company's goodwill or CDI to become impaired in future periods due to a sustained decline in the Company's stock price or other financial or qualitative measures. In the event that the Company concludes that all or a portion of its goodwill and CDI are impaired, a non-cash charge for the amount of such impairment would be recorded to earnings in that quarter. Such a charge would have no impact on tangible capital or regulatory capital.

2524

Table of Contents

NOTE 5 – OTHER REAL ESTATE OWNED (“OREO”)

OREO assets are presented net of the valuation allowance. The Company considers OREO as classified assets for regulatory and financial reporting. OREO carrying amounts reflect management’s estimate of the realizable value of these ~~properties incorporating current appraised values, local real estate market conditions and related costs.~~properties. An analysis of OREO activity follows.

Three Months Ended March 31, Years Ended December 31,
(dollars in thousands) 2021 2020 2020
Balance at beginning of year $ 3,109 $ 7,773 $ 7,773
Additions of underlying property 0 0 1,240
Disposals of underlying property (600) (703) (2,882)
Valuation allowance (180) (732) (3,022)
Balance at end of period $ 2,329 $ 6,338 $ 3,109

During the three months ended March 31, 2021 and 2020, there were 0 OREO additions. During the three months ended March 31, 2021, the Company recognized net gains of $22,000 on the disposal of $0.6 million of residential lots. During the three months ended March 31, 2020, the Company disposed of a commercial lot with a carrying value of $0.7 million for proceeds of $0.7 million resulting in a loss of $3,000.

~~To adjust properties to current appraised values, additions to the valuation allowance were taken for the three months ended March 31, 2021 and 2020 and the year ended December 31, 2020.~~


	Nine Months Ended September 30,				Years Ended December 31,
(dollars in thousands)	2021		2020		2020
Balance at beginning of year	$	3,109	$	7,773	$	7,773
Additions of underlying property	—		1,240		1,240
Disposals of underlying property	(932)		(2,838)		(2,882)
Valuation allowance	(641)		(2,177)		(3,022)
Balance at end of period	$	1,536	$	3,998	$	3,109

Expenses applicable to OREO assets included the following.


		Three Months Ended March 31,					Nine Months Ended September 30,
(dollars in thousands)	(dollars in thousands)	2021		2020		(dollars in thousands)	2021		2020

Valuation allowance	Valuation allowance	$	180	$	732	Valuation allowance	$	641	$	2,177
Losses (gains) on dispositions	Losses (gains) on dispositions	(22)		3		Losses (gains) on dispositions	(16)		7
Operating expenses	Operating expenses	23		47		Operating expenses	64		119
		$	181	$	782		$	689	$	2,303

There were 0no impaired loans secured by residential real estate for which formal foreclosure proceedings were in the process as of ~~March 31,~~September 30, 2021 and December 31, 2020.

~~Table of Contents~~

NOTE 6 – DEPOSITS

Deposits consist of the following:


(dollars in thousands)	(dollars in thousands)	March 31, 2021				December 31, 2020				(dollars in thousands)	September 30, 2021				December 31, 2020
		Balance		%		Balance		%			Balance		%		Balance		%
Noninterest-bearing demand	Noninterest-bearing demand	$	406,319	21.75	%	$	362,079	20.74	%	Noninterest-bearing demand	$	432,606	21.58	%	$	362,079	20.74	%
Interest-bearing:	Interest-bearing:									Interest-bearing:
Demand	Demand	651,639		34.89	%	590,159		33.81	%	Demand	764,482		38.14	%	590,159		33.81	%
Money market deposits	Money market deposits	355,680		19.04	%	340,725		19.52	%	Money market deposits	355,582		17.74	%	340,725		19.52	%
Savings	Savings	105,590		5.65	%	98,783		5.66	%	Savings	112,282		5.60	%	98,783		5.66	%
Certificates of deposit	Certificates of deposit	348,668		18.67	%	353,856		20.27	%	Certificates of deposit	339,655		16.94	%	353,856		20.27	%
Total interest-bearing	Total interest-bearing	1,461,577		78.25	%	1,383,523		79.26	%	Total interest-bearing	1,572,001		78.42	%	1,383,523		79.26	%

Total Deposits	Total Deposits	$	1,867,896	100.00	%	$	1,745,602	100.00	%	Total Deposits	$	2,004,607	100.00	%	$	1,745,602	100.00	%

The aggregate amount of certificates of deposit that exceed the FDIC insurance limit of $250,000 at ~~March 31,~~September 30, 2021 and December 31, 2020 was ~~$67.3~~$63.2 million and $64.3 million, respectively.

The Company monitors all customer deposit concentrations at or above 2% of total deposits. At ~~March 31,~~September 30, 2021, the Bank had 3 customer deposit relationships that exceeded 2% of total deposits, totaling ~~$308.9 million which represented 16.5% of total deposits.~~$383.4 million. At December 31, 2020, the Bank had 2 customer deposit relationships that exceeded 2% of total deposits, totaling $238.8 ~~million which represented 13.7% of total deposits. The reported~~million. These concentrations ~~at March 31, 2021 and December 31, 2020~~ were with local municipal agencies.

Table of Contents

NOTE 7 – COMMITMENTS & CONTINGENCIES

Operating Leases

The Company's operating lease agreements are ~~primarily~~ for ~~leases of~~ branches and office space. All of these leases are classified as operating leases, and therefore, were previously not recognized on the Company’s consolidated balance sheet. With the adoption of Topic 842, operating lease agreements are required to be recognized on the consolidated balance sheet as a right-of-use-asset with a corresponding lease liability.

The table below details the ~~Right of Use asset (net of accumulated amortization), lease liability and other information related to the~~ Company's operating leases:

(dollars in thousands) March 31, 2021 December 31, 2020
Operating Leases
Operating lease right of use asset, net $ 6,391 $ 7,831
Operating lease liability $ 6,614 $ 8,088
Weighted average remaining lease term 17.43 years 18.21 years
Weighted average discount rate 3.49 % 3.52 %
Remaining lease term - min 0.0 years 0.7 years
Remaining lease term - max 24.0 years 24.0 years

During the quarter ended March 31, 2021, the Bank purchased the land under one of its existing branch locations and simultaneously terminated the associated land lease. Accordingly, the remaining unamortized right-of-use asset and the corresponding liability of approximately $1.4 million each were reduced to 0.


(dollars in thousands)	September 30, 2021			December 31, 2020
Operating Leases
Operating lease right of use asset, net	$	6,215		$	7,831
Operating lease liability	$	6,418		$	8,088
Weighted average remaining lease term	17.18 years			18.21 years
Weighted average discount rate	3.51		%	3.52		%
Remaining lease term - min	6.0 years			0.7 years
Remaining lease term - max	23.0 years			24.0 years

The table below details the Company's lease cost, which is included in occupancy ~~expense in the Unaudited Consolidated Statements of Income.~~expense.

~~Table of Contents~~


		Three Months Ended March 31,				Three Months Ended September 30,				Nine Months Ended September 30,
(dollars in thousands)	(dollars in thousands)	2021		2020			(dollars in thousands)	2021		2020		2021		2020

Operating lease cost	Operating lease cost	$	197	$	198		Operating lease cost	$	146	$	198	$	489	$	594

Cash paid for lease liability	Cash paid for lease liability	$	1,545	$	172		Cash paid for lease liability	$	150	$	175	$	485	$	521

A maturity analysis of operating lease liabilities and reconciliation of the undiscounted cash flows to the total operating lease liability is as follows:


(dollars in thousands)	As of ~~March 31,~~September 30, 2021

Lease payments due:
Within one year	$	~~572~~527
After one but within two years	~~532~~536
After two but within three years	~~539~~542
After three but within four years	~~547~~568
After four but within five years	~~588~~593
After five years	~~6,272~~5,974
Total undiscounted cash flows	$		~~9,050~~8,740
Discount on cash flows	~~2,436~~2,322
Total lease liability	$	~~6,614~~6,418

Table of Contents

NOTE 8 – GUARANTEED PREFERRED BENEFICIAL INTEREST IN JUNIOR SUBORDINATED DEBENTURES (“TRUPs”)

On June 15, 2005, Tri-County Capital Trust II (“Capital Trust II”), a Delaware business trust formed, funded and wholly-owned by the Company, issued $5.0 million of variable-rate capital securities in a private pooled transaction. The variable rate is based on the 90-day LIBOR rate plus 1.70%. The Trust used the proceeds from this issuance, along with the $0.2 million for Capital Trust II’s common securities, to purchase $5.2 million of the Company’s junior subordinated debentures. The interest rate on the debentures and the trust preferred securities is variable and adjusts quarterly. These capital securities qualify as Tier I capital and are presented in the Consolidated Balance Sheets as “Guaranteed Preferred Beneficial Interests in Junior Subordinated Debentures.” Both the capital securities of Capital Trust II and the junior subordinated debentures are scheduled to mature on June 15, 2035, unless called by the Company.

On July 22, 2004, Tri-County Capital Trust I (“Capital Trust I”), a Delaware business trust formed, funded and wholly owned by the Company, issued $7.0 million of variable-rate capital securities in a private pooled transaction. The variable rate is based on the 90-day LIBOR rate plus 2.60%. The Trust used the proceeds from this issuance, along with the Company’s $0.2 million capital contribution for Capital Trust I’s common securities, to purchase $7.2 million of the Company’s junior subordinated debentures. The interest rate on the debentures and the trust preferred securities is variable and adjusts quarterly. These debentures qualify as Tier I capital and are presented in the Consolidated Balance Sheets as “Guaranteed Preferred Beneficial Interests in Junior Subordinated Debentures.” Both the capital securities of Capital Trust I and the junior subordinated debentures are scheduled to mature on July 22, 2034, unless called by the Company.

~~Table of Contents~~

NOTE 9 – SUBORDINATED NOTES

On October 14, 2020, the Company entered into Subordinated Note Purchase Agreements (collectively, the "Purchase Agreements'') with qualified institutional buyers and accredited investors (collectively, the "Purchasers") pursuant to which the Company issued and sold $20.0 million in aggregate principal amount of its 4.75% Fixed to Floating Rate Subordinated Notes due 2030 (the "Notes"). The Notes were sold by the Company in a private offering. The Notes mature on October 15, 2030 and bear interest at a fixed rate of 4.75% to October 14, 2025. From October 15, 2025 to the maturity date or early redemption date, the interest rate will reset quarterly to ~~an interest rate per annum, expected to be~~ the ~~then-current-three-month~~three month Secured Overnight Financing Rate ("SOFR") ~~provided by the Federal Reserve Bank of New York~~ plus 458 basis points. The Company may redeem the Notes at any time after October 14, 2025, and at any time in whole, but not in part, upon the occurrence of certain events. Any redemption of the Notes will be subject to prior regulatory approval. The Company incurred debt issuance costs for placement fees, legal and other out-of-pocket expenses of approximately $0.6 million, which are being amortized over the life of the Notes.

Table of Contents

NOTE 10 – REGULATORY CAPITAL

The Bank’s primary regulator is the Federal Deposit Insurance Corporation (“FDIC”). The Bank is subject to regulation, supervision and ~~regular~~ examination by the Maryland Commissioner of Financial Regulation (the “Commissioner”) and the FDIC. The Company is subject to regulation, examination, and supervision by the Federal Reserve Board under the Bank Holding Company Act of 1956, as amended (the “BHCA”).

The Company and Bank are subject to the Basel III Capital Rules which establish a comprehensive capital framework for U.S. banking organizations. The rules implement the Basel Committee’s “Basel III” framework for strengthening international capital standards as well as certain provisions of the Dodd-Frank Act. The Basel III Capital Rules define the components of capital and address other issues affecting ~~the numerator in~~ banking institutions’ regulatory capital ratios. The Basel III Capital Rules also address risk weights and other issues affecting the denominator in banking institutions’ regulatory capital ratios and replace the existing risk-weighting approach with a more risk-sensitive approach. The Basel III Capital Rules also implement the requirements of Section 939A of the Dodd-Frank Act to remove references to credit ratings from the federal banking agencies’ rules.

The rules include a common equity Tier 1 capital to risk-weighted assets minimum ratio of 4.50%, a minimum ratio of Tier 1 capital to risk-weighted assets of 6.0%, require a minimum ratio (“Min. Ratio”) of Total Capital to risk-weighted assets of 8.0%, and require a minimum Tier 1 leverage ratio of 4.0%. A capital conservation buffer (“CCB”) is also established above the regulatory minimum capital requirements. ~~Strict eligibility criteria for regulatory capital instruments were also implemented under the rules.~~ The rules revised the definition and calculation of Tier 1 capital, Total Capital, and risk-weighted assets.

On April 13, 2020, the regulatory agencies published an interim final rule, which permits banking organizations to exclude from regulatory capital requirements U.S. SBA PPP covered loans pledged under the PPPLF. The interim final rule also clarifies that U.S. SBA PPP covered loans as defined in section 7(a)(36) of the Small Business Act (15 U.S.C. 636(a)(36)) receive a zero percent risk weight.

The interim final rule modifies the agencies’ capital rule and allows PPPLF-eligible banking organizations to neutralize the regulatory effects of U.S. SBA PPP covered loans on their risk-based capital ratios, as well as U.S. SBA PPP covered loans pledged under the PPPLF on their leverage capital ratios. When calculating leverage capital ratios, a banking organization may exclude from average total consolidated assets and, as applicable, total leverage exposure a U.S. SBA PPP covered loan as of the date that it has been pledged under the PPPLF. Accordingly, a U.S. SBA PPP covered loan that has not been pledged as collateral in connection with an extension of credit under the PPPLF would be included in the calculation of the banking organization’s average total consolidated assets and, as applicable, total leverage exposure. On November 30, 2020, the Federal Reserve Board and U.S. Department of Treasury jointly announced the extension of the PPPLF facility to March 31, 2021.

As of ~~March 31,~~September 30, 2021 and December 31, 2020, the Company and Bank were well-capitalized under the regulatory framework for prompt corrective action ("PCA") under the new Basel III Capital ~~Rules.~~Rule and Management believes ~~as of March 31, 2021 and December 31, 2020, that~~ the Company and the Bank met all capital adequacy ~~requirements to which they were subject.~~requirements. The Company’s and the Bank’s actual regulatory capital amounts and ratios are presented in the following table.

~~Table of Contents~~


Regulatory Capital and Ratios	Regulatory Capital and Ratios			The Company						The Bank						Regulatory Capital and Ratios			The Company						The Bank
(dollars in thousands)	(dollars in thousands)			March 31, 2021			December 31, 2020			March 31, 2021			December 31, 2020			(dollars in thousands)			September 30, 2021			December 31, 2020			September 30, 2021			December 31, 2020
Common equity	Common equity			$	200,759		$	198,013		$	221,447		$	217,142		Common equity			$	204,128		$	198,013		$	231,839		$	217,142
Goodwill	Goodwill			(10,835)			(10,835)			(10,835)			(10,835)			Goodwill			(10,835)			(10,835)			(10,835)			(10,835)
Core deposit intangible (net of deferred tax liability)	Core deposit intangible (net of deferred tax liability)			(1,031)			(1,129)			(1,031)			(1,129)			Core deposit intangible (net of deferred tax liability)			(851)			(1,129)			(851)			(1,129)
AOCI (gains) losses	AOCI (gains) losses			(1,684)			(4,504)			(1,684)			(4,504)			AOCI (gains) losses			9			(4,504)			9			(4,504)
Common Equity Tier 1 Capital	Common Equity Tier 1 Capital			187,209			181,545			207,897			200,674			Common Equity Tier 1 Capital			192,451			181,545			220,162			200,674
TRUPs	TRUPs			12,000			12,000			—			—			TRUPs			12,000			12,000			—			—
Tier 1 Capital	Tier 1 Capital			199,209			193,545			207,897			200,674			Tier 1 Capital			204,451			193,545			220,162			200,674
Allowable reserve for credit losses and other Tier 2 adjustments	Allowable reserve for credit losses and other Tier 2 adjustments			18,307			19,475			18,307			19,475			Allowable reserve for credit losses and other Tier 2 adjustments			18,630			19,475			18,630			19,475
Subordinated notes	Subordinated notes			19,468			19,526			—			—			Subordinated notes			19,496			19,526			—			—
Tier 2 Capital	Tier 2 Capital			$	236,984		$	232,546		$	226,204		$	220,149		Tier 2 Capital			$	242,577		$	232,546		$	238,792		$	220,149

Risk-Weighted Assets ("RWA")	Risk-Weighted Assets ("RWA")			$	1,597,777		$	1,582,581		$	1,596,308		$	1,580,786		Risk-Weighted Assets ("RWA")			$	1,618,114		$	1,582,581		$	1,616,802		$	1,580,786
Average Assets ("AA")	Average Assets ("AA")			$	2,053,796		$	2,025,061		$	2,052,412		$	2,023,325		Average Assets ("AA")			$	2,172,192		$	2,025,061		$	2,170,563		$	2,023,325
Regulatory Min. Ratio + CCB (1)	Regulatory Min. Ratio + CCB (1)															Regulatory Min. Ratio + CCB (1)
Common Tier 1 Capital to RWA	Common Tier 1 Capital to RWA	7.00	%	11.72		%	11.47		%	13.02		%	12.69		%	Common Tier 1 Capital to RWA	7.00	%	11.89		%	11.47		%	13.62		%	12.69		%
Tier 1 Capital to RWA	Tier 1 Capital to RWA	8.50		12.47			12.23			13.02			12.69			Tier 1 Capital to RWA	8.50		12.64			12.23			13.62			12.69
Tier 2 Capital to RWA	Tier 2 Capital to RWA	10.50		14.83			14.69			14.17			13.93			Tier 2 Capital to RWA	10.50		14.99			14.69			14.77			13.93
Tier 1 Capital to AA (Leverage) (2)	Tier 1 Capital to AA (Leverage) (2)	n/a		9.70			9.56			10.13			9.92			Tier 1 Capital to AA (Leverage) (2)	n/a		9.41			9.56			10.14			9.92

(1)The regulatory minimum capital ratio ("Min. Ratio") + the capital conservation buffer ("CCB").

(2)Tier 1 Capital to AA (Leverage) has no capital conservation buffer defined. The PCA well capitalized is defined as 5.00%.

Dividends paid by the Company are substantially funded from dividends received from the Bank. Federal and holding company regulations, as well as Maryland law, impose ~~certain~~ restrictions on capital distributions, including dividend payments and share repurchases. ~~These~~Some of the restrictions generally require ~~advanced~~advance approval from the Bank's regulator for payment of dividends in excess of the sum of net income for the current calendar year and the retained net income of the prior two calendar years.

3028

Table of Contents

NOTE 11 – FAIR VALUE MEASUREMENTS

The Company adopted FASB ASC Topic 820, “Fair Value Measurements” and FASB ASC Topic 825, “The Fair Value Option for Financial Assets and Financial Liabilities”, which provides a framework for measuring and disclosing fair value under U.S. GAAP. FASB ASC Topic 820 requires disclosures about the fair value of assets and liabilities recognized in the balance sheet in periods subsequent to initial recognition, whether the measurements are made on a recurring basis (for example, AFS investment securities) or on a nonrecurring basis (for example, impaired loans).

FASB ASC Topic 820 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. FASB ASC Topic 820 also establishes a fair value hierarchy, which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.

The Company utilizes fair value measurements to record fair value adjustments to certain assets and to determine fair value disclosures. AFS securities are recorded at fair value on a recurring basis. Additionally, from time to time, the Company may be required to record at fair value other assets on a nonrecurring basis such as loans held for investment and certain other assets. These nonrecurring fair value adjustments typically involve application of lower of cost or market accounting or write-downs of individual assets.

Under FASB ASC Topic 820, the Company groups assets and liabilities at fair value in three levels, based on the markets in which the assets and liabilities are traded, and the reliability of the assumptions used to determine the fair value. These hierarchy levels are:

Level 1 inputs - Unadjusted quoted prices in active markets for identical assets or liabilities that the entity has the ability to access at the measurement date.

Level 2 inputs - Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These might 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 inputs - Unobservable inputs for determining the fair values of assets or liabilities that reflect an entity’s own assumptions about the assumptions that market participants would use in pricing the assets or liabilities.

Transfers between levels of the fair value hierarchy are recognized on the actual date of the event or circumstances that caused the transfer, which generally coincides with the Company’s quarterly valuation process. Intra-quarter transfers in and out of level 3 assets and liabilities recorded at fair value on a recurring basis are disclosed. There were no such transfers during the ~~quarter~~three and six months ended ~~March 31,~~September 30, 2021 or the year ended December 31, 2020.

Following is a description of valuation methodologies used for assets and liabilities recorded at fair value:

Securities Available for Sale

AFS investment securities are recorded at fair value on a recurring basis. Standard inputs include quoted prices, if available. If quoted prices are not available, fair values are measured using independent pricing models or other model-based valuation techniques such as the present value of future cash flows, adjusted for the security’s credit rating, prepayment assumptions and other factors such as credit loss assumptions. Level 1 securities include those traded on an active exchange, such as the New York Stock Exchange, Treasury securities that are traded by dealers or brokers in active over-the-counter markets and money market funds. Level 2 securities include mortgage-backed securities issued by ~~government sponsored entities (“GSEs”),~~GSEs, municipal bonds and corporate debt securities. Securities classified as Level 3 include asset-backed securities in less liquid markets.

3129

Table of Contents

Equity Securities Carried at Fair Value Through Income

Equity securities carried at fair value through income are recorded at fair value on a recurring basis. Standard inputs include quoted prices, if available. If quoted prices are not available, fair values are measured using independent pricing models or other model-based valuation techniques such as the present value of future cash flows, adjusted for the security’s credit rating, prepayment assumptions and other factors such as credit loss assumptions. Level 1 equity securities include those traded on an active exchange, such as the New York Stock Exchange. Level 2 equity securities include mutual funds with asset-backed securities issued by ~~government sponsored entities (“GSEs”)~~GSEs as the underlying investment supporting the fund. Equity securities classified as Level 3 include mutual funds with asset-backed securities in less liquid markets.

Loans Receivable

The Company does not record loans at fair value on a recurring basis; however, from time to time, a loan is considered impaired and an allowance for loan loss is established. Loans for which it is probable that payment of interest and principal will not be made in accordance with the contractual terms of the loan are considered impaired. Management estimates the fair value of impaired loans using one of several methods, including the collateral value, market value of similar debt, or discounted cash flows. Impaired loans not requiring a specific allowance are those for which the fair value of expected repayments or collateral exceed the recorded investment in such loans. At ~~March 31,~~September 30, 2021 and December 31, 2020, substantially all of the impaired loans were evaluated based ~~upon~~on the fair value of the collateral.

In accordance with FASB ASC 820, impaired loans where an allowance is established based on the fair value of collateral (loans with impairment) require classification in the fair value hierarchy. When the fair value of the collateral is based on an observable market price (e.g., contracted sales price), the Company records the loan as nonrecurring Level 2. When the fair value of the impaired loan is derived from an appraisal, the Company records the loan as nonrecurring Level 3. Fair value is re-assessed at least quarterly or more frequently when circumstances occur that indicate a change in the fair value. The fair values of impaired loans that are not measured based on collateral values are measured using discounted cash flows and considered to be Level 3 inputs.

~~Premises and Equipment Held for Sale~~

Premises and equipment are adjusted to fair value upon transfer of the assets to premises and equipment held for sale. Subsequently, premises and equipment held for sale are carried at the lower of carrying value or fair value. Fair value is based upon independent market prices, appraised value of the collateral or management's estimation of the value of the collateral. When the fair value of the collateral is based on an observable market price (e.g., contracted sales price), the Company records the asset as nonrecurring Level 2. When the fair value of premises and equipment is derived from an appraisal or a cash flow analysis, the Company records the asset as nonrecurring Level 3.

Other Real Estate Owned ~~("OREO")~~

OREO is adjusted for fair value upon transfer of the loans to foreclosed assets. Subsequently, OREO is reported at the lower of carrying value or fair value. Fair value is based on independent market prices, appraised value of the collateral or management’s estimation of the value of the collateral. When the fair value of the collateral is based on an observable market price (e.g., contracted sales price), the Company records the foreclosed asset as nonrecurring Level 2. When the fair value is derived from an appraisal, the Company records the foreclosed asset at nonrecurring Level 3.

3230

Table of Contents

Assets and Liabilities Recorded at Fair Value on a Recurring Basis

The tables below present the recorded amount of assets as of ~~March 31,~~September 30, 2021 and December 31, 2020 measured at fair value on a recurring basis.


(dollars in thousands)	(dollars in thousands)	March 31, 2021								(dollars in thousands)	September 30, 2021
Description of Asset	Description of Asset	Fair Value		Level 1		Level 2		Level 3		Description of Asset	Fair Value		Level 1		Level 2		Level 3
AFS securities	AFS securities									AFS securities
Asset-backed securities issued by GSEs and U.S. Agencies	Asset-backed securities issued by GSEs and U.S. Agencies									Asset-backed securities issued by GSEs and U.S. Agencies
MBS	MBS	$	38,380	$	—	$	38,380	$	—	MBS	$	102,684	$	—	$	102,684	$	—
CMOs	CMOs	132,648		—		132,648		—		CMOs	204,888		—		204,888		—

U.S. Agency										U.S. Agency	11,800		—		11,800		—
Asset-backed securities issued by Others:	Asset-backed securities issued by Others:									Asset-backed securities issued by Others:
Residential CMOs	Residential CMOs	275		—		275		—		Residential CMOs	243		—		243		—
Student Loan Trust ABSs	Student Loan Trust ABSs	40,480		—		40,480		—		Student Loan Trust ABSs	57,712		—		57,712		—

Municipal bonds										Municipal bonds	62,873		—		62,873		—

U.S. government obligations	U.S. government obligations	4,444		—		4,444		—		U.S. government obligations	16,464		—		16,464		—
Municipal bonds		37,121		—		37,121		—
Total AFS securities	Total AFS securities	$	253,348	$	—	$	253,348	$	—	Total AFS securities	$	456,664	$	—	$	456,664	$	—

Equity securities carried at fair value through income	Equity securities carried at fair value through income									Equity securities carried at fair value through income
CRA investment fund	CRA investment fund	$	4,787	$	—	$	4,787	$	—	CRA investment fund	$	4,805	$	—	$	4,805	$	—
Non-marketable equity securities	Non-marketable equity securities									Non-marketable equity securities
Other equity securities	Other equity securities	$	207	$	—	$	207	$	—	Other equity securities	$	207	$	—	$	207	$	—


(dollars in thousands)	(dollars in thousands)	December 31, 2020								(dollars in thousands)	December 31, 2020
Description of Asset	Description of Asset	Fair Value		Level 1		Level 2		Level 3		Description of Asset	Fair Value		Level 1		Level 2		Level 3
AFS securities	AFS securities									AFS securities
Asset-backed securities issued by GSEs and U.S. Agencies	Asset-backed securities issued by GSEs and U.S. Agencies									Asset-backed securities issued by GSEs and U.S. Agencies
MBS	MBS	$	34,953	$	—	$	34,953	$	—	MBS	$	34,953	$	—	$	34,953	$	—
CMOs	CMOs	127,447		—		127,447		—		CMOs	127,447		—		127,447		—

Asset-backed securities issued by others:	Asset-backed securities issued by others:									Asset-backed securities issued by others:
Residential CMOs	Residential CMOs	288		—		288		—		Residential CMOs	288		—		288		—
Student Loan Trust ABSs	Student Loan Trust ABSs	37,439		—		37,439		—		Student Loan Trust ABSs	37,439		—		37,439		—

Municipal bonds										Municipal bonds	44,478		—		44,478		—

U.S. government obligations	U.S. government obligations	1,500		—		1,500		—		U.S. government obligations	1,500		—		1,500		—
Municipal bonds		44,478		—		44,478		—
Total AFS securities	Total AFS securities	$	246,105	$	—	$	246,105	$	—	Total AFS securities	$	246,105	$	—	$	246,105	$	—

Equity securities carried at fair value through income	Equity securities carried at fair value through income									Equity securities carried at fair value through income
CRA investment fund	CRA investment fund	$	4,855	$	—	$	4,855	$	—	CRA investment fund	$	4,855	$	—	$	4,855	$	—
Non-marketable equity securities	Non-marketable equity securities									Non-marketable equity securities
Other equity securities	Other equity securities	$	207	$	—	$	207	$	—	Other equity securities	$	207	$	—	$	207	$	—

3331

Table of Contents

Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis

The Company may be required to measure certain assets at fair value on a nonrecurring basis in accordance with U.S. GAAP. These include assets that are measured at the lower of cost or market that were recognized at fair value below cost at the end of the period. Assets measured at fair value on a nonrecurring basis as of ~~March 31,~~September 30, 2021 and December 31, 2020 were included in the tables below.


(dollars in thousands)	(dollars in thousands)	March 31, 2021								(dollars in thousands)	September 30, 2021
Description of Asset	Description of Asset	Fair Value		Level 1		Level 2		Level 3		Description of Asset	Fair Value		Level 1		Level 2		Level 3
Loans with impairment	Loans with impairment									Loans with impairment
Commercial real estate	Commercial real estate	$	5,436	$	—	$	—	$	5,436	Commercial real estate	$	468	$	—	$	—	$	468

Total loans with impairment	Total loans with impairment	$	5,436	$	—	$	—	$	5,436	Total loans with impairment	468		—		—		468
Premises and equipment held for sale		$	430	$	—	$	—	$	430

Other real estate owned	Other real estate owned	$	2,329	$	—	$	—	$	2,329	Other real estate owned	$	1,536	$	—	$	—	$	1,536


(dollars in thousands)	(dollars in thousands)	December 31, 2020								(dollars in thousands)	December 31, 2020
Description of Asset	Description of Asset	Fair Value		Level 1		Level 2		Level 3		Description of Asset	Fair Value		Level 1		Level 2		Level 3
Loans with impairment	Loans with impairment									Loans with impairment
Commercial real estate	Commercial real estate	$	4,483	$	—	$	—	$	4,483	Commercial real estate	$	4,483	$	—	$	—	$	4,483

Total loans with impairment	Total loans with impairment	$	4,483	$	—	$	—	$	4,483	Total loans with impairment	4,483		—		—		4,483
Premises and equipment held for sale		$	430	$	—	$	—	$	430

Other real estate owned	Other real estate owned	$	3,109	$	—	$	—	$	3,109	Other real estate owned	$	3,109	$	—	$	—	$	3,109

Loans with impairment had unpaid principal balances of ~~$6.3~~$0.8 million and $5.8 million at ~~March 31,~~September 30, 2021 and December 31, 2020, respectively.

The following tables provide information describing the unobservable inputs used in Level 3 fair value measurements at ~~March 31,~~September 30, 2021 and December 31, 2020.

~~March 31,~~September 30, 2021

Fair Value

Valuation Technique

Unobservable Inputs

Range (Weighted Average)

(dollars in thousands)

Description of Asset

Loans with impairment

~~5,436~~468

Third party appraisals and in-house real estate evaluations of fair value

Management discount for property type, selling costs and current market conditions

0% - 50% ~~- 14%~~(41%)

~~Premises and equipment held for sale~~

~~430~~

~~Third party appraisals, in-house real estate evaluations of fair value and contracts to sell.~~

~~Management discount for property type and current market conditions~~

~~0% - 25% - 10%~~

Other real estate owned

~~2,329~~1,536

Third party appraisals and in-house real estate evaluations of fair value

Management discount for property type and current market conditions

0% - 50% ~~- 49%~~(54%)

~~Table of Contents~~

December 31, 2020

Fair Value

Valuation Technique

Unobservable Inputs

Range (Weighted Average)

(dollars in thousands)

Description of Asset

Loans with impairment

4,483

Third party appraisals and in-house real estate evaluations of fair value

Management discount for property type, selling costs and current market conditions

0% - 50% ~~- 23%~~(23%)

~~Premises and equipment held for sale~~

~~430~~

~~Third party appraisals, in-house real estate evaluations of fair value and contracts to sell.~~

~~Management discount for property type and current market conditions~~

~~0% - 25% - 10%~~

Other real estate owned

3,109

Third party appraisals and in-house real estate evaluations of fair value

Management discount for property type and current market conditions

0% - 50% ~~- 47%~~(47%)

Table of Contents

NOTE 12 – FAIR VALUE OF FINANCIAL INSTRUMENTS

Financial instruments require disclosure of fair value information, whether or not recognized in the consolidated balance sheets when it is practical to estimate the fair value. A financial instrument is defined as cash, evidence of an ownership interest in an entity or a contractual obligation which requires the exchange of cash. Certain items are specifically excluded from the financial instrument fair value disclosure requirements, including the Company’s common stock, OREO, premises and equipment and other assets and liabilities.

The estimated fair value amounts have been determined by the Company using available market information and appropriate valuation methodologies. However, considerable judgment is required to interpret market data to develop the estimates of fair value. Accordingly, the estimates presented herein are not necessarily indicative of the amounts the Company could realize in a current market exchange. The use of different market assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts. Therefore, any aggregate unrealized gains or losses should not be interpreted as a forecast of future earnings or cash flows. Furthermore, the fair values disclosed should not be interpreted as the aggregate current value of the Company.

The Company’s estimated fair values of financial instruments are presented in the following tables.

March 31, 2021 Carrying Amount Fair Value Fair Value Measurements
Description of Asset (dollars in thousands)
Level 1 Level 2 Level 3
Assets
Investment securities - AFS $ 253,348 $ 253,348 $ — $ 253,348 $ —
Equity securities carried at fair value through income 4,787 4,787 — 4,787
Non-marketable equity securities in other financial institutions 207 207 — 207 —
FHLB Stock 2,036 2,036 — 2,036 —
Net loans receivable 1,602,291 1,606,510 — — 1,606,510
Accrued Interest Receivable 7,337 7,337 — 7,337 —
Investment in BOLI 38,275 38,275 — 38,275 —
Liabilities
Savings, NOW and money market accounts $ 1,519,228 $ 1,519,228 $ — $ 1,519,228 $ —
Time deposits 348,668 349,925 — 349,925 —
Long-term debt 27,285 27,001 — 27,001 —
TRUPs 12,000 10,473 — 10,473 —

~~Table of Contents~~


September 30, 2021	Carrying Amount		Fair Value		Fair Value Measurements
Description of Asset (dollars in thousands)					Level 1		Level 2		Level 3
Assets
Investment securities - AFS	$	456,664	$	456,664	$	—	$	456,664	$	—

Equity securities carried at fair value through income	4,805		4,805		—		4,805		—
Non-marketable equity securities in other financial institutions	207		207		—		207		—
FHLB Stock	1,472		1,472		—		1,472		—
Net loans receivable	1,569,644		1,560,392		—		—		1,560,392
Accrued Interest Receivable	6,045		6,045		—		6,045		—
Investment in BOLI	38,713		38,713		—		38,713		—

Liabilities
Savings, NOW and money market accounts	$	1,664,952	$	1,664,952	$	—	$	1,664,952	$	—
Time deposits	339,655		340,463		—		340,463		—

Long-term debt	12,249		12,461		—		12,461		—
TRUPs	12,000		11,355		—		11,355		—
Subordinated notes	19,496		21,102		—		21,102		—

See the Company’s methodologies disclosed in Note 21 of the Company’s 2020 Form 10-K for the fair value methodologies used as of December 31, 2020:

December 31, 2020 Carrying Amount Fair Value Fair Value Measurements
Description of Asset (dollars in thousands)
Level 1 Level 2 Level 3
Assets
Investment securities - AFS $ 246,105 $ 246,105 $ — $ 246,105 $ —
Equity securities carried at fair value through income 4,855 4,855 — 4,855 —
Non-marketable equity securities in other financial institutions 207 207 — 207 —
FHLB Stock 2,777 2,777 — 2,777 —
Net loans receivable 1,594,075 1,581,922 — — 1,581,922
Accrued Interest Receivable 8,717 8,717 — 8,717 —
Investment in BOLI 38,061 38,061 — 38,061 —
Liabilities
Savings, NOW and money market accounts $ 1,391,746 $ 1,391,746 $ — $ 1,391,746 $ —
Time deposits 353,856 355,478 — 355,478 —
Short-term borrowings 0 0 — 0 —
Long-term debt 27,302 27,805 — 27,805 —
TRUPs 12,000 9,444 — 9,444 —
Subordinated notes 19,526 20,106 — 20,106 —

Table of Contents


December 31, 2020	Carrying Amount		Fair Value		Fair Value Measurements
Description of Asset (dollars in thousands)					Level 1		Level 2		Level 3
Assets
Investment securities - AFS	$	246,105	$	246,105	$	—	$	246,105	$	—

Equity securities carried at fair value through income	4,855		4,855		—		4,855		—
Non-marketable equity securities in other financial institutions	207		207		—		207		—
FHLB Stock	2,777		2,777		—		2,777		—
Net loans receivable	1,594,075		1,581,922		—		—		1,581,922
Accrued Interest Receivable	8,717		8,717		—		8,717		—
Investment in BOLI	38,061		38,061		—		38,061		—

Liabilities
Savings, NOW and money market accounts	$	1,391,746	$	1,391,746	$	—	$	1,391,746	$	—
Time deposits	353,856		355,478		—		355,478		—

Long-term debt	27,302		27,805		—		27,805		—
TRUPs	12,000		9,444		—		9,444		—
Subordinated notes	19,526		20,106		—		20,106		—

At ~~March 31,~~September 30, 2021 and December 31, 2020, the Company had outstanding loan commitments and standby letters of credit with customers of ~~$86.9~~$80.2 million and $66.5 million, respectively, and ~~$22.9~~$22.3 million and $20.0 million, respectively. Additionally, at ~~March 31,~~September 30, 2021 and December 31, 2020, customers had ~~$225.0~~$237.1 million and $225.5 million, respectively, available and unused on lines of credit, which include lines of credit for commercial customers, home equity loans as well as builder and construction lines. Based on the short-term lives of these instruments, the Company does not believe that the fair ~~value~~values of these instruments ~~differs~~differ significantly from their carrying values.

The fair value estimates presented herein are based on pertinent information available to management as of ~~March 31,~~September 30, 2021 and December 31, 2020. Although management is not aware of any factors that would significantly affect the estimated fair value amounts, such amounts have not been comprehensively revalued for purposes of these ~~Consolidated Financial Statements~~consolidated financial statements since that date and, therefore, current estimates of fair value may differ significantly from the amounts presented herein.

NOTE 13 – ACCUMULATED OTHER COMPREHENSIVE INCOME ("AOCI")

The following table presents the changes in each component of ~~accumulated~~ other comprehensive ~~gain,~~income (loss), net of tax, for the three and nine months ended ~~March 31,~~September 30, 2021 and 2020.

Three Months Ended March 31, 2021 Three Months Ended March 31, 2020
(dollars in thousands) Net Unrealized Gains And Losses Net Unrealized Gains And Losses
Beginning of period $ 4,504 $ 1,504
Other comprehensive (loss) gains, net of tax before reclassifications (3,253) 1,412
Amounts reclassified from accumulated other comprehensive gain 433 243
Net other comprehensive (loss) income (2,820) 1,655
End of period $ 1,684 $ 3,159

~~As of the three months ended March 31, 2021 and March 31, 2020, reclassification adjustments were due to the gain on sale of AFS investment securities of $0.6 million and $0.3 million, respectively.~~


	Three Months Ended September 30, 2021		Three Months Ended September 30, 2020		Nine Months Ended September 30, 2021		Nine Months Ended September 30, 2020
(dollars in thousands)	Net Unrealized Gains And Losses		Net Unrealized Gains And Losses		Net Unrealized Gains And Losses		Net Unrealized Gains And Losses
Beginning of period	$	3,063	$	4,517	$	4,504	$	1,504
Other comprehensive (loss) gain, net of tax before reclassifications	(3,072)		94		(4,946)		2,781
Amounts reclassified from accumulated other comprehensive gain	—		169		433		495
Net other comprehensive (loss) income	(3,072)		263		(4,513)		3,276

End of period	$	(9)	$	4,780	$	(9)	$	4,780

3634

Table of Contents

NOTE 14 – EARNINGS PER SHARE (“EPS”)

Basic earnings per common share represent income available to common shareholders, divided by the weighted average number of common shares outstanding during the period. Diluted earnings per share reflect additional common shares that would have been outstanding if dilutive potential common shares had been issued. ~~Potential common~~Common shares that may ~~have been~~be issued by the Company related to outstanding unvested restricted stock ~~unit~~units and performance stock unit awards were determined using the treasury stock ~~method. The Company has not granted any stock options since 2007~~method and ~~all outstanding options expired on July 17, 2017.~~

~~As of March 31, 2021, and 2020, there were 0 unvested restricted stock and performance stock unit awards which were excluded from~~are included in the calculation ~~as their effect would be anti-dilutive.~~ of dilutive common stock equivalents.

Basic and diluted earnings per share have been computed based on weighted-average common and common equivalent shares outstanding as follows:

(dollars in thousands, except per share amounts) Three Months Ended March 31,
2021 2020
Net Income $ 6,299 $ 2,748
Average number of common shares outstanding 5,888,250 5,886,981
Dilutive effect of common stock equivalents 9,448 0
Average number of shares used to calculate diluted EPS 5,897,698 5,886,981
Earnings Per Common Share
Basic $ 1.07 $ 0.47
Diluted $ 1.07 $ 0.47


(dollars in thousands, except per share amounts)	Three Months Ended September 30,				Nine Months Ended September 30,
	2021		2020		2021		2020

Net Income	$	6,404	$	3,799	$	19,135	$	9,997

Average number of common shares outstanding	5,709,814		5,895,074		5,813,704		5,892,107
Dilutive effect of common stock equivalents	10,187		—		9,514		—
Average number of shares used to calculate diluted EPS	5,720,001		5,895,074		5,823,218		5,892,107

Anti-dilutive shares	40		—		3,355		—

Earnings Per Common Share
Basic	$	1.12	$	0.64	$	3.29	$	1.70
Diluted	$	1.12	$	0.64	$	3.29	$	1.70

NOTE 15 – INCOME TAXES

The Company files a consolidated federal income tax ~~return with its subsidiaries.~~return. Deferred tax assets and liabilities are determined using the liability (or balance sheet) method which requires that deferred tax assets and liabilities be recognized using enacted tax rates for the effect of temporary differences between the book and tax bases of recorded assets and liabilities. If it is more likely than not that some portion or the entire deferred tax asset will not be realized, deferred tax assets will be reduced by a valuation allowance. It is the Company’s policy to recognize accrued interest and penalties related to unrecognized tax benefits as a component of tax expense.


(dollars in thousands)	(dollars in thousands)	Three Months Ended March 31,						(dollars in thousands)	Three Months Ended September 30,							Nine Months Ended September 30,
		2021			2020				(dollars in thousands)		2021				2020				2021				2020
Current income tax expense	Current income tax expense	$	1,895		$	739					$	1,448			$	2,119			$	6,048			$	4,616
Deferred income tax benefit		232			(796)
Deferred income tax expense (benefit)										Deferred income tax expense (benefit)		710				(835)				427				(2,253)
Income tax expense as reported	Income tax expense as reported	$	2,127		$	(57)				Income tax expense as reported		$	2,158			$	1,284			$	6,475			$	2,363

Effective tax rate	Effective tax rate	25.2		%	(2.1)		%			Effective tax rate		25.2		%		25.3		%		25.3		%		19.1		%

Net deferred tax assets totaled ~~$8.7~~$8.8 million at ~~March 31,~~September 30, 2021 and $7.9 million at December 31, 2020. ~~NaN~~No valuation allowance for deferred tax assets was recorded at ~~March 31,~~September 30, 2021 as management believes it is more likely than not that deferred tax assets will be realized against deferred tax liabilities and projected future taxable income.

The increase in income tax expense for the three and nine months ended ~~March 31,~~September 30, 2021 was primarily due to a higher pretax income and a change in the Company's state tax apportionment approach which was implemented during the first quarter of 2020 and included the impact of amended income tax filings of the Company and Bank. Management determined the change in tax position qualified as a change in estimate under FASB ASC Section 250.

3735

Table of Contents

The effective tax rate differed from the statutory federal and state income rates during 2021 primarily due to the effect of tax-exempt loans, life insurance policies, the income tax effects associated with stock-based compensation and certain non-deductible expenses for state income taxes. The Company’s consolidated effective tax rate is expected to be between 25.00% and 26.06% in 2021.

The effective income tax rates differed from the statutory federal and state income tax rates during 2020 primarily due to an adjustment of $0.7 million related to state apportionment of interest income on loans. In addition, the effective income tax rates differed from the statutory federal and state income tax rates due to the effect of tax-exempt loans, life insurance policies, the income tax effects associated with stock-based compensation and certain non-deductible expenses for state income taxes.

NOTE 16 – OTHER EXPENSES

The Company had the following other noninterest expenses for the three and nine months ended ~~March 31,~~September 30, 2021 and 2020:


		Three Months Ended March 31,				Three Months Ended September 30,				Nine Months Ended September 30,
(dollars in thousands)	(dollars in thousands)	2021		2020			(dollars in thousands)	2021		2020		2021		2020
Deposit account expenses	Deposit account expenses	$	118	$	111		Deposit account expenses	$	130	$	108	$	372	$	320
Insurance	Insurance	99		49			Insurance	111		46		319		143
ATM expenses	ATM expenses	81		86			ATM expenses	93		79		236		247
Fraud losses	Fraud losses	1,329		7			Fraud losses	132		32		1,243		64
Other expenses	Other expenses	604		566			Other expenses	541		626		1,795		1,690
		$	2,231	$	819			$	1,007	$	891	$	3,965	$	2,464

For the ~~three~~nine months ended ~~March 31,~~September 30, 2021, fraud losses include a $1.3 million charge related to an isolated wire transfer fraud incident. NaN additional expense is expected to be incurred relating to this incident and the Company ~~have~~ submitted an insurance claim that could result in a recovery of a portion of the expense. ~~In addition, through April~~As of the nine months ended September 30, 2021, the Company recovered approximately $0.2 million from other financial institutions ~~that will be recognized in~~related to the ~~second quarter.~~

~~NOTE 17 – SUBSEQUENT EVENTS~~

On April 21, 2021, the Bank purchased a branch building in Spotsylvania, Virginia for $1.3 million The full service branch is expected to open in late 2021 and will provide banking, lending and wealth management services with a focus on digital banking. The Company estimates the renovation and equipment costs to be in the range of $1.1 million to $1.5 million.

On April 28, 2021, the Bank entered into a contract to sell an undeveloped commercial OREO property with expected proceeds of approximately $0.3 million. The carrying value of the property at March 31, 2021 was approximately $0.8 million. A valuation allowance of $0.5 million will be recognized in the second quarter of 2021.wire transfer incident.

3836

Table of Contents

ITEM 2 – MANAGEMENT'S DISCUSSION AND ANALYSIS (“MD&A”) OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

SELECTED FINANCIAL INFORMATION AND RATIOS

The following table shows selected historical consolidated financial data for the Company for the three and nine months ended ~~March 31,~~September 30, 2021 and 2020 and as of ~~March 31,~~September 30, 2021 and December 31, 2020. This table should be read together with the Company's ~~Consolidated Financial Statements~~consolidated financial statements and related notes and Item 6.6, Selected Financial Data as presented in the Company’s Form 10-K for the year ended December 31, 2020.


		(Unaudited)						(Unaudited)					(Unaudited)
		Three Months Ended March 31,						Three Months Ended September 30,					Nine Months Ended September 30,
		2021			2020					2021			2020			2021			2020
KEY OPERATING RATIOS	KEY OPERATING RATIOS								KEY OPERATING RATIOS
Return on average assets ("ROAA")	Return on average assets ("ROAA")	1.22		%	0.61		%		Return on average assets ("ROAA")	1.17		%	0.73		%	1.20		%	0.68		%
Pre-tax Pre-Provision ROAA**		1.68			1.51
Return on average common equity ("ROACE")	Return on average common equity ("ROACE")	12.53			6.00				Return on average common equity ("ROACE")	12.45			7.86			12.53			7.06
Pre-tax Pre-Provision ROACE**		17.34			14.82
Return on Average Tangible Common Equity ("ROATCE")**	Return on Average Tangible Common Equity ("ROATCE")**	13.56			6.83				Return on Average Tangible Common Equity ("ROATCE")**	13.41			8.65			13.53			7.85
Average total equity to average total assets	Average total equity to average total assets	9.71			10.20				Average total equity to average total assets	9.40			9.33			9.58			9.66
Interest rate spread	Interest rate spread	3.43			3.21				Interest rate spread	3.22			3.15			3.31			3.19
Net interest margin	Net interest margin	3.50			3.43				Net interest margin	3.28			3.27			3.38			3.34
Cost of funds	Cost of funds	0.25			0.93				Cost of funds	0.21			0.46			0.23			0.63
Cost of deposits	Cost of deposits	0.18			0.82				Cost of deposits	0.12			0.37			0.15			0.55
Cost of debt	Cost of debt	2.50			2.61				Cost of debt	3.19			1.16			2.73			1.42
Efficiency ratio (1)	Efficiency ratio (1)	53.78			58.78				Efficiency ratio(1)	52.46			55.48			52.52			55.95
Non-interest expense to average assets	Non-interest expense to average assets	1.96			2.15				Non-interest expense to average assets	1.73			1.82			1.82			1.95
Net operating expense to average assets (2)	Net operating expense to average assets (2)	1.50			1.68				Net operating expense to average assets(2)	1.47			1.50			1.47			1.53
Avg. int-earning assets to avg. int-bearing liabilities		128.84			124.44
Average interest-earning assets to average interest-bearing liabilities									Average interest-earning assets to average interest-bearing liabilities	132.54			125.40			130.95			125.14
Net charge-offs to average portfolio loans	Net charge-offs to average portfolio loans	0.40			—				Net charge-offs to average portfolio loans	(0.02)			—			0.13			0.20
COMMON SHARE DATA	COMMON SHARE DATA								COMMON SHARE DATA
Basic net income per common share	Basic net income per common share	$	1.07		$	0.47			Basic net income per common share	$	1.12		$	0.64		$	3.29		$	1.70
Diluted net income per common share	Diluted net income per common share	1.07			0.47				Diluted net income per common share	1.12			0.64			3.29			1.70
Cash dividends paid per common share	Cash dividends paid per common share	0.125			0.125				Cash dividends paid per common share	0.150			0.125			0.425			0.375
Weighted average common shares outstanding:	Weighted average common shares outstanding:								Weighted average common shares outstanding:
Basic	Basic	5,888,250			5,886,981				Basic	5,709,814			5,895,074			5,813,704			5,892,107
Diluted	Diluted	5,897,698			5,886,981				Diluted	5,720,001			5,895,074			5,823,218			5,892,107

_______________________________________

**Non-GAAP financial measure. See reconciliation of GAAP and non-GAAP measures.

(1)Efficiency ratio is defined as noninterest expense divided by the sum of net interest income plus noninterest income.

(2)The net operating expense ratio is defined as noninterest expense less noninterest income divided by average assets.

4137

Table of Contents


		(Unaudited)							(Unaudited)
(dollars in thousands, except per share amounts)	(dollars in thousands, except per share amounts)	March 31, 2021			December 31, 2020			(dollars in thousands, except per share amounts)	September 30, 2021			December 31, 2020
COMMON SHARE DATA	COMMON SHARE DATA							COMMON SHARE DATA
Book value per common share	Book value per common share	$	34.04		$	33.54		Book value per common share	$	35.66		$	33.54
Tangible book value per common share**	Tangible book value per common share**	31.97			31.45			Tangible book value per common share**	33.57			31.45
Common shares outstanding at end of period	Common shares outstanding at end of period	5,897,685			5,903,613			Common shares outstanding at end of period	5,724,011			5,903,613
OTHER DATA	OTHER DATA							OTHER DATA
Full-time equivalent employees	Full-time equivalent employees	192			189			Full-time equivalent employees	196			189
Branches	Branches	11			12			Branches	11			12
Loan Production Offices	Loan Production Offices	4			4			Loan Production Offices	4			4
CAPITAL RATIOS	CAPITAL RATIOS							CAPITAL RATIOS
Tier 1 capital to average assets	Tier 1 capital to average assets	9.70		%	9.56		%	Tier 1 capital to average assets	9.41		%	9.56		%
Tier 1 common capital to risk-weighted assets	Tier 1 common capital to risk-weighted assets	11.72			11.47			Tier 1 common capital to risk-weighted assets	11.89			11.47
Tier 1 capital to risk-weighted assets	Tier 1 capital to risk-weighted assets	12.47			12.23			Tier 1 capital to risk-weighted assets	12.64			12.23
Total risk-based capital to risk-weighted assets	Total risk-based capital to risk-weighted assets	14.83			14.69			Total risk-based capital to risk-weighted assets	14.99			14.69
Common equity to assets	Common equity to assets	9.34			9.77			Common equity to assets	8.96			9.77
Tangible common equity to tangible assets		8.82			9.22
Tangible common equity to tangible assets **								Tangible common equity to tangible assets **	8.48			9.22

_______________________________________

**Non-GAAP financial measure. See reconciliation of GAAP and non-GAAP measures.

4238

Table of Contents

USE OF NON-GAAP FINANCIAL MEASURES

Statements included in management’s discussion and analysis include non-GAAP financial measures and should be read along with the accompanying tables, which provide a reconciliation of non-GAAP financial measures to GAAP financial measures. The Company’s management uses these non-GAAP financial measures and believes that non-GAAP financial measures provide additional useful information that allows readers to evaluate the ongoing performance of the Company. Non-GAAP financial measures should not be considered as an alternative to any measure of performance or financial condition as promulgated under GAAP, and investors should consider the Company’s performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of the Company. Non-GAAP financial measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the results or financial condition as reported under GAAP. See Non-GAAP reconciliation schedules that immediately follow:

RECONCILIATION OF NON-GAAP MEASURES (UNAUDITED)

Reconciliation of U.S. GAAP total assets, common equity, common equity to assets and book value to Non-GAAP tangible assets, tangible common equity, tangible common equity to tangible assets and tangible book value.

This Form 10-Q, including the accompanying financial statement tables, contains financial information determined by methods other than in accordance with GAAP. This financial information includes certain performance measures, which exclude intangible assets. These non-GAAP measures are included because the Company believes they may provide useful supplemental information for evaluating the underlying performance trends of the Company.


(dollars in thousands, except per share amounts)	(dollars in thousands, except per share amounts)	March 31, 2021			December 31, 2020			March 31, 2020			(dollars in thousands, except per share amounts)	September 30, 2021			December 31, 2020			September 30, 2020
Total assets	Total assets	$	2,149,531		$	2,026,439		$	1,826,621		Total assets	$	2,278,692		$	2,026,439		$	2,137,437
Less: intangible assets	Less: intangible assets										Less: intangible assets
Goodwill	Goodwill	10,835			10,835			10,835			Goodwill	10,835			10,835			10,835
Core deposit intangible	Core deposit intangible	1,394			1,527			1,961			Core deposit intangible	1,147			1,527			1,666
Total intangible assets	Total intangible assets	12,229			12,362			12,796			Total intangible assets	11,982			12,362			12,501
Tangible assets	Tangible assets	$	2,137,302		$	2,014,077		$	1,813,825		Tangible assets	$	2,266,710		$	2,014,077		$	2,124,936

Total common equity	Total common equity	$	200,759		$	198,013		$	185,267		Total common equity	$	204,128		$	198,013		$	192,850
Less: intangible assets	Less: intangible assets	12,229			12,362			12,796			Less: intangible assets	11,982			12,362			12,501
Tangible common equity	Tangible common equity	$	188,530		$	185,651		$	172,471		Tangible common equity	$	192,146		$	185,651		$	180,349

Common shares outstanding at end of period	Common shares outstanding at end of period	5,897,685			5,903,613			5,910,064			Common shares outstanding at end of period	5,724,011			5,903,613			5,911,940

Common equity to assets	Common equity to assets	9.34		%	9.77		%	10.14		%	Common equity to assets	8.96		%	9.77		%	9.02		%
Tangible common equity to tangible assets	Tangible common equity to tangible assets	8.82		%	9.22		%	9.51		%	Tangible common equity to tangible assets	8.48		%	9.22		%	8.49		%

Common book value per share	Common book value per share	$	34.04		$	33.54		$	31.35		Common book value per share	$	35.66		$	33.54		$	32.62
Tangible common book value per share	Tangible common book value per share	$	31.97		$	31.45		$	29.18		Tangible common book value per share	$	33.57		$	31.45		$	30.51

4339

Table of Contents

RECONCILIATION OF NON-GAAP MEASURES (UNAUDITED) - THREE AND NINE MONTHS ENDED ~~MARCH 31,~~SEPTEMBER 30, 2021 AND 2020

~~Pre-Tax Pre-Provision ("PTPP") Income, PTPP Return on Average Assets ("ROAA"), PTPP~~ Return on Average Common Equity ("ROACE")~~, and~~

The ROACE is a financial ratio that measures the profitability of a company in relation to the average shareholders' equity. This financial metric is expressed in the form of a percentage which is equal to net income after tax divided by the average shareholders' equity for a specific period of time.


	Three Months Ended September 30,						Nine Months Ended September 30,
(dollars in thousands)	2021			2020			2021			2020

Net income (as reported)	$	6,404		$	3,799		$	19,135		$	9,997


ROACE	12.45		%	7.86		%	12.53		%	7.06		%



Average common equity	$	205,723		$	193,351		$	203,597		$	188,853

Return on Average Tangible Common Equity ("ROATCE")

Management believes that PTPP income, which reflects the Company's profitability before income taxes and loan loss provisions, allows investors to better assess the Company's operating income and expenses in relation to the Company's core operating revenue by removing the volatility that is associated with credit provisions and different state income tax rates for comparable institutions. ROATCE is computed by dividing net earnings applicable to common shareholders by average tangible common shareholders' equity. Management believes that ROATCE is meaningful because it measures the performance of a business consistently, whether acquired or internally developed. ROATCE is a non-GAAP measure and may not be comparable to similar non-GAAP measures used by other companies. ~~Management also believes that during a crisis such as the COVID-19 pandemic, this information is useful as the impact~~


	Three Months Ended September 30,						Nine Months Ended September 30,
(dollars in thousands)	2021			2020			2021			2020
Net income (as reported)	$	6,404		$	3,799		$	19,135		$	9,997
Core deposit intangible amortization (net of tax)	91			108			284			366
Net earnings applicable to common shareholders	$	6,495		$	3,907		$	19,419		$	10,363

ROATCE	13.41		%	8.65		%	13.53		%	7.85		%

Average tangible common equity	$	193,662		$	180,755		$	191,411		$	176,108

Table of ~~the pandemic on the loan loss provisions of various institutions will likely vary based on the geography of the communities served by a particular institution.~~

Three Months Ended March 31,
(dollars in thousands) 2021 2020
Net income (as reported) $ 6,299 $ 2,748
Provision for loan losses 295 4,100
Income tax expenses 2,127 (57)
Non-GAAP PTPP income $ 8,721 $ 6,791
ROAA 1.22 % 0.61 %
Pre-tax Pre-Provision ROAA 1.68 % 1.51 %
ROACE 12.53 % 6.00 %
Pre-tax Pre-Provision ROACE 17.34 % 14.82 %
ROATCE 13.56 % 6.83 %
Average assets $ 2,070,575 $ 1,797,426
Average equity $ 201,124 $ 183,272
Average tangible common equity $ 188,808 $ 170,373

Contents

CRITICAL ACCOUNTING POLICIES

Critical accounting policies are defined as those that involve significant judgments and uncertainties and could result in materially different results under different assumptions and conditions. The Company considers its determination of the allowance for loan losses ("ALLL"), goodwill impairment, the valuation of foreclosed real estate (OREO) and the valuation of deferred tax assets to be critical accounting policies. The Company believes that the most critical accounting policies upon which its financial condition and results of operation depend, and which involve the most complex subjective decisions or assessments, are included in the discussion entitled "Critical Accounting Policies" in Item 7, "Management's Discussion and Analysis of Financial Condition and Results of Operations," in the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2020, as filed with the SEC.

For additional information regarding the ALLL, Goodwill, OREO and the valuation of deferred taxes, refer to Notes 1, 3, 4, 6 and 14 in the ~~Consolidated Financial Statements~~consolidated financial statements as presented in the Company’s Form 10-K for the year ended December 31, 2020.

~~Table of Contents~~

OVERVIEW

Community Bank of the Chesapeake (the “Bank”) is headquartered in Southern Maryland with 11 branches located in Maryland and Virginia. The Bank is a wholly-owned subsidiary of The Community Financial Corporation (the “Company”). The Company provides financial services to individuals and businesses through its offices in Southern Maryland and Fredericksburg, Virginia. Its primary deposit products are demand, savings and time deposits, and its primary lending products are commercial and residential mortgage loans, commercial loans, construction and land development loans, home equity and second mortgages and commercial equipment loans.

Our customer focus is to serve small and medium sized commercial businesses as well as local municipal agencies and not-for-profits. Relationship teams provide customers with specific banker contacts and a support team to address product and service demands. ~~The Bank believes that its~~We believe our ability to offer fast, flexible, local decision-making will continue to attract significant new business relationships. Our structure provides a consistent and superior level of professional service and excelling at customer service is a critical part of our culture. The Bank’s marketing is directed towards increasing its balances of transactional deposit accounts. The Bank believes that increases in these account types will lessen the Bank’s dependence on higher-cost funding, such as certificates of deposit and borrowings.

The Company’s income is primarily earned from interest received on its loans and investments. The Company's primary source of funds for making these loans and investments is its deposits. One of the key measures of the Company's success is its net interest income, or the difference between the income on its interest-earning assets, such as loans and investments, and the expense on its interest-bearing liabilities, such as deposits and borrowings. Another key measure is the spread between the yield the Company earns on these interest-earning assets and the rate the Company pays on interest-bearing liabilities, which is called net interest spread. In addition to earning interest on loans and investments, the Company earns income through fees and other charges for services to clients.

Management ~~will continue to focus on delivering strong results during 2021~~continues to drive profitability, operating efficiency and ~~operating efficiency.~~shareholder value. During the first ~~quarter~~nine months of 2021, we repurchased common shares, significantly reduced nonperforming assets, introduced two new product lines and continued to optimize our branch and virtual banking operations.

•~~In March~~During the nine months ended September 30, 2021, the Company repurchased 190,587 shares of common stock at an average price of $35.21 per share. Third quarter 2021 diluted earnings per share of $1.12 was positively impacted $0.03 per share from second quarter and third quarter 2021 repurchases.

•The Company increased its dividends paid to shareholders by 20% from $0.125 in the first quarter of 2021 to $0.150 in the second quarter of 2021.

•During the nine months ended September 30, 2021, we improved asset quality with the sale of impaired non-accrual and classified commercial real estate and residential mortgage loans with an aggregate amortized cost of ~~$9.1 million, net of charge-offs of $1.4~~$16.3 million. The Company's sale of these impaired loans decreased the specific ALLL reserve, improved asset quality and improved several ALLL qualitative factors. Non-accrual loans, OREO and TDRs to total assets decreased 77 basis points to 0.31% at September 30, 2021 from 1.08% at December 31, 2020. Classified assets decreased $15.7 million to $6.7 million at September 30, 2021 from $22.4 million at December 31, 2020.

Table of Contents

•In September 2021, the Company was named one of the top-performing publicly traded small-cap banks and thrifts in the country in the Piper Sandler Bank & Thrift SM-ALL Stars Class of 2021. The Company is one of two named institutions from Maryland of the 35 total institutions named to the Class of 2021. Piper Sandler is an investment banking firm and broker-dealer focused on the financial services sector.

•The Bank has increased non-interest bearing deposits in 2021, which has moderated net interest margin compression. Noninterest-bearing accounts increased by $70.5 million to $432.6 million or 21.58% of deposits at September 30, 2021 from 20.74% of deposits at December 31, 2020.

•In March 2021, the Bank introduced a new residential mortgage program and a retail and commercial credit card ~~program that~~program. These new product lines merge the technology and expertise of two proven FinTech firms with our business development team's demonstrated capabilities. ~~These two new~~The Company expects these programs ~~are examples of how our community bank can provide local businesses~~to improve non-interest income and ~~consumers best of class FinTech products and services.~~

•~~On March 31, 2020, the Bank consolidated its St. Patrick's Drive branch~~interest income beginning in ~~Waldorf, Maryland into the~~2022. The Bank's ~~nearby main office branch.~~credit card program balances increased from approximately $50,000 at June 30, 2021 to just under $800,000 at September 30, 2021.

•On April 21, 2021, the Bank purchased its second branch location in Virginia at 5831 Plank Road, Spotsylvania. The full-service branch is expected to open in late 2021 or early 2022 and will provide banking, lending and wealth management services with a focus on digital banking. At ~~March 31,~~September 30, 2021, loans in the greater Fredericksburg, Virginia area accounted for approximately ~~40%~~45% of the Bank's outstanding portfolio loans, and Fredericksburg branch deposits were ~~$89~~$89.0 million with an average cost of deposits of six basis points. ~~Management believes the~~The greater Fredericksburg area provides significant opportunities for continued organic growth supported by our efficient operating model and ability to leverage technology.

•On March 31, 2021, the Bank consolidated its St. Patrick's Drive branch in Waldorf, Maryland into the Bank's nearby main office branch.

The net financial impact of the new Spotsylvania branch and the closing of the St. Patrick's Drive branch is expected to be neutral to the Company's expense run rate.

The COVID-19 pandemic has presented ~~both~~ economic and operational challenges as well as opportunities in 2021 and 2020. The Company has addressed COVID-19 credit concerns by maintaining an adequate allowance for loan losses, resolving multiple OREO assets, and strengthening regulatory capital in October 2020 through the issuance of subordinated debt. In 2021 and 2020, we have continued to help our community and customers navigate economic uncertainty by originating U.S. SBA PPP loans and offering loan payment deferral programs.

Despite ~~these~~the challenges of navigating our business during a pandemic, the Company's balance sheet and operating results have remained strong. We believe current market disruptions in the banking industry caused by both the COVID-19 pandemic as well as industry consolidation has provided opportunities for continued organic growth in 2021. The addition of new customers during ~~2020~~the past 18 months continued our success in increasing ~~lower cost~~lower-cost transaction deposits in ~~every year~~each of the last five years. O~~Over the last 18 months, our~~ur core profitability has increased from a stable net interest margin primarily due to improved funding composition, increased non-interest income from additional products and services and expense control.

~~Table of Contents~~

The Company is addressing COVID-19 credit concerns by maintaining an adequate allowance for loan losses, resolving multiple OREO assets and strengthening regulatory capital with the October 2020 addition of subordinated debt. We believe current market disruptions in the banking industry caused by both the COVID-19 pandemic as well as industry consolidation will provide opportunities for continued organic growth in 2021. In the first quarter of 2021, w~~e continued to help our community and customers navigate economic uncertainty by originating U.S.~~ ~~SBA PPP loans and offering payment deferral programs for our portfolio loans. The subsequent decrease in payment deferrals on our portfolio loans is a positive sign that~~ ~~our local economy is rebounding.~~

Throughout the COVID-19 pandemic, the Company has remained focused on the financial and personal well-being of our customers and employees.

•The ~~Coronavirus Aid, Relief~~Company offered payment deferral programs for its business and ~~Economic Security ("CARES") Act was signed into law~~individual customers. Depending on ~~March 27,~~the need of the client, the Company deferred either the full or partial loan payment between 90 and 180 days. As of September 30, 2021, the Bank's loan deferrals had decreased to $3.4 million, which represented 0.2% of gross portfolio loans from $35.4 million or 2.4% of gross portfolio loans as of December 31, 2020. ~~There have been additional clarifications to regulation~~

•The Company actively assisted customers and ~~legislation since~~community businesses with applications for resources through the ~~original law was passed, including the recent legislation that authorized another round of federal government funding for U.S. Small Business Administration Paycheck Protection Program ("~~U.S. SBA ~~PPP") in December 2020.~~PPP program. As of September 30, 2021, the Company had 345 U.S. SBA PPP loans with balances of $56.4 million.

•The Bank continues to work with customers using its mobile banking and other online channels as well as in-branch services to ensure our customers are able to transact business through the various stages of the pandemic.

Table of Contents

For additional information regarding the Company's COVID-19 programs, including risk factors and accounting treatment, refer to Item 1A, "Risk Factors" and Item 7, "Management's Discussion and Analysis of Financial Condition and Results of Operations," in the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2020, as filed with the SEC. In addition, refer to Notes 1, 3, and 11 in the ~~Consolidated Financial Statements~~consolidated financial statements as presented in the Company’s Form 10-K for the year ended December 31, 2020. ~~The following summarizes major activities we remain engaged in related to the pandemic at and for the three months ended March 31, 2021:~~

•The Company offered payment deferral programs for its business and individual customers. Generally, depending on the demonstrated need of the client, the Company deferred either the full loan payment or the principal component of the loan payment between 90 and 180 days. As of March 31, 2021, the Bank's loan deferrals had decreased to $23.1 million, which represented 1.5% of gross portfolio loans from $35.4 million or 2.4% of gross portfolio loans as of December 31, 2020.

•The Company actively assisted customers and community businesses with applications for resources through the U.S. SBA PPP program. As of March 31, 2021, the Company had 865 U.S. SBA PPP loans with balances of $115.7 million. The Bank has continued to make U.S. SBA PPP loans as additional funding is authorized.

Subsequent events

The Company has evaluated subsequent events for potential recognition and/or disclosure through the date the unaudited ~~Consolidated Financial Statements included in this Quarterly Report on Form 10-Q~~consolidated financial statements were issued.

4643

Table of Contents

COMPARISON OF RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED ~~MARCH 31,~~SEPTEMBER 30, 2021 AND 2020

Summary of Financial Results

The Company reported net income for the three months ended ~~March 31,~~September 30, 2021 of ~~$6.3~~$6.4 million or diluted earnings per share of ~~$1.07~~$1.12 compared to net income of ~~$2.7~~$3.8 million or ~~$0.47~~$0.64 per diluted earnings per share for the three months ended ~~March 31,~~September 30, 2020. The Company’s ROAA and ROACE were ~~1.22%~~1.17% and ~~12.53%~~12.45% for the three months ended ~~March 31,~~September 30, 2021 compared to ~~0.61%~~0.73% and ~~6.00%~~7.86% in ~~March 31,~~September 30, 2020.

The ~~$3.6 million~~ increase to net income in the ~~first~~third quarter of 2021 compared to the same quarter in 2020 was primarily due to a ~~decreased~~lower provision for loan losses and ~~increased net~~lower interest ~~income,~~expense, partially offset by ~~an increase~~lower in ~~income tax expense. The increase in income tax expense was due to a change in the Company's state tax apportionment approach that was implemented in the first quarter of 2020 as well as higher pre-tax~~noninterest income. ~~The Company's effective tax rate is more fully explained in the income tax expense section in the discussion of results for the three months ended March 31, 2021 in this MD&A.~~


		Three Months Ended March 31,									Three Months Ended September 30,
(dollars in thousands)	(dollars in thousands)	2021		2020		$ Change		% Change		(dollars in thousands)	2021		2020		$ Change		% Change

Interest and dividend income	Interest and dividend income	$	17,678	$	18,039	$	(361)	(2.0)	%	Interest and dividend income	$	17,659	$	17,483	$	176	1.0	%
Interest expense	Interest expense	1,169		3,686		(2,517)		(68.3)	%	Interest expense	1,050		2,115		(1,065)		(50.4)	%
Net interest income	Net interest income	16,509		14,353		2,156		15.0	%	Net interest income	16,609		15,368		1,241		8.1	%
Provision for loan losses	Provision for loan losses	295		4,100		(3,805)		(92.8)	%	Provision for loan losses	—		2,500		(2,500)		(100.0)	%
Noninterest income	Noninterest income	2,360		2,121		239		11.3	%	Noninterest income	1,400		1,666		(266)		(16.0)	%
Noninterest expense	Noninterest expense	10,148		9,683		465		4.8	%	Noninterest expense	9,447		9,451		(4)		—	%
Income before income taxes	Income before income taxes	8,426		2,691		5,735		213.1	%	Income before income taxes	8,562		5,083		3,479		68.4	%
Income tax (income) expense		2,127		(57)		2,184		(3,831.6)	%
Income tax expense										Income tax expense	2,158		1,284		874		68.1	%
Net income	Net income	$	6,299	$	2,748	$	3,551	129.2	%	Net income	$	6,404	$	3,799	$	2,605	68.6	%

Net Interest Income

Net interest income is the difference between income earned on assets and interest paid on the deposits and borrowings used to fund them. Net interest income is affected by the difference between the yields earned on the Company’s interest-earning assets and the rates paid on interest-bearing liabilities, as well as the relative amounts of such assets and liabilities. Net interest income, divided by average interest-earning assets, represents the Company’s net interest margin. The following table shows the components of net interest income and the dollar and percentage changes for the periods presented.


		Three Months Ended March 31,									Three Months Ended September 30,
(dollars in thousands)	(dollars in thousands)	2021		2020		$ Change		% Change		(dollars in thousands)	2021		2020		$ Change		% Change
Interest and Dividend Income	Interest and Dividend Income									Interest and Dividend Income
Loans, including fees	Loans, including fees	$	16,592	$	16,502	$	90	0.5	%	Loans, including fees	$	16,342	$	16,176	$	166	1.0	%
Taxable interest and dividends on investment securities	Taxable interest and dividends on investment securities	1,064		1,469		(405)		(27.6)	%	Taxable interest and dividends on investment securities	1,296		1,269		27		2.1	%
Interest on deposits with banks	Interest on deposits with banks	22		68		(46)		(67.6)	%	Interest on deposits with banks	21		38		(17)		(44.7)	%
Total Interest and Dividend Income	Total Interest and Dividend Income	17,678		18,039		(361)		(2.0)	%	Total Interest and Dividend Income	17,659		17,483		176		1.0	%

Interest Expenses	Interest Expenses									Interest Expenses
Deposits	Deposits	802		3,044		(2,242)		(73.7)	%	Deposits	594		1,534		(940)		(61.3)	%
Short-term borrowings	Short-term borrowings	—		69		(69)		(100.0)	%	Short-term borrowings	—		14		(14)		(100.0)	%
Long-term debt	Long-term debt	367		573		(206)		(36.0)	%	Long-term debt	456		567		(111)		(19.6)	%
Total Interest Expenses	Total Interest Expenses	1,169		3,686		(2,517)		(68.3)	%	Total Interest Expenses	1,050		2,115		(1,065)		(50.4)	%

Net Interest Income (NII)		$	16,509	$	14,353	$	2,156	15.0	%
Net Interest Income										Net Interest Income	$	16,609	$	15,368	$	1,241	8.1	%

4744

Table of Contents

Average Balances and Yields


		Three Months Ended March 31,													Three Months Ended September 30,
		2021						2020							2021						2020
(dollars in thousands)	(dollars in thousands)	Average Balance		Interest		Avg. Yield/Cost		Average Balance		Interest		Avg. Yield/Cost		(dollars in thousands)	Average Balance		Interest		Avg. Yield/Cost		Average Balance		Interest		Avg. Yield/Cost
Assets	Assets													Assets
Commercial real estate	Commercial real estate	$	1,059,803	$	10,696	4.04	%	$	955,035	$	11,245	4.71	%	Commercial real estate	$	1,094,089	$	10,977	4.01	%	$	1,006,436	$	10,627	4.22	%
Residential first mortgages	Residential first mortgages	124,984		914		2.93	%	170,994		1,512		3.54	%	Residential first mortgages	100,195		742		2.96	%	157,039		1,188		3.03	%
Residential rentals	Residential rentals	139,220		1,445		4.15	%	131,920		1,353		4.10	%	Residential rentals	154,481		1,565		4.05	%	132,572		1,499		4.52	%
Construction and land development	Construction and land development	36,091		402		4.46	%	37,106		467		5.03	%	Construction and land development	34,810		399		4.58	%	38,861		448		4.61	%
Home equity and second mortgages	Home equity and second mortgages	29,272		248		3.39	%	36,028		453		5.03	%	Home equity and second mortgages	27,751		246		3.55	%	32,670		295		3.61	%
Commercial and equipment loans	Commercial and equipment loans	105,284		1,070		4.07	%	126,535		1,459		4.61	%	Commercial and equipment loans	104,845		1,161		4.43	%	116,472		1,205		4.14	%
U.S. SBA PPP loans	U.S. SBA PPP loans	116,003		1,802		6.21	%	—		—		—	%	U.S. SBA PPP loans	71,751		1,236		6.89	%	127,092		902		2.84	%
Consumer loans	Consumer loans	1,320		15		4.55	%	1,118		13		4.65	%	Consumer loans	1,742		16		3.67	%	1,102		12		4.36	%
Allowance for loan losses	Allowance for loan losses	(19,614)		—		—		(11,203)		—		0.00	%	Allowance for loan losses	(18,852)		—		—		(16,738)		—		—	%
Loan portfolio (1)	Loan portfolio (1)	1,592,363		16,592		4.17	%	1,447,533		16,502		4.56	%	Loan portfolio (1)	1,570,812		16,342		4.16	%	1,595,506		16,176		4.06	%
Taxable investment securities	Taxable investment securities	229,810		951		1.66	%	215,500		1,482		2.75	%	Taxable investment securities	370,498		1,212		1.31	%	218,305		1,143		2.09	%
Nontaxable investment securities	Nontaxable investment securities	20,841		114		2.19	%	—		—		—	%	Nontaxable investment securities	16,204		84		2.07	%	23,633		126		2.13	%
Interest-bearing deposits in other banks	Interest-bearing deposits in other banks	25,064		14		0.22	%	6,547		39		2.38	%	Interest-bearing deposits in other banks	36,516		16		0.18	%	24,713		25		0.40	%
Federal funds sold	Federal funds sold	18,721		7		0.15	%	4,028		16		1.59	%	Federal funds sold	30,266		5		0.07	%	20,561		13		0.25	%
Interest-Earning Assets ("IEAs")	Interest-Earning Assets ("IEAs")	1,886,799		17,678		3.75	%	1,673,608		18,039		4.31	%	Interest-Earning Assets ("IEAs")	2,024,296		17,659		3.49	%	1,882,718		17,483		3.71	%
Cash and cash equivalents	Cash and cash equivalents	82,669						24,108						Cash and cash equivalents	66,292						87,895
Goodwill	Goodwill	10,835						10,835						Goodwill	10,835						10,835
Core deposit intangible	Core deposit intangible	1,481						2,064						Core deposit intangible	1,226						1,761
Other assets	Other assets	88,791						86,811						Other assets	85,340						88,278
Total Assets	Total Assets	$	2,070,575					$	1,797,426					Total Assets	$	2,187,989					$	2,071,487

Liabilities and Stockholders’ Equity	Liabilities and Stockholders’ Equity													Liabilities and Stockholders’ Equity
Noninterest-bearing demand deposits	Noninterest-bearing demand deposits	$	381,059	$	—	—	%	$	246,304	$	—	—	%	Noninterest-bearing demand deposits	$	434,316	$	—	—	%	$	351,951	$	—	—	%
Interest-bearing demand deposits	Interest-bearing demand deposits													Interest-bearing demand deposits
Savings	Savings	101,782		13		0.05	%	71,086		18		0.10	%	Savings	110,873		14		0.05	%	89,036		20		0.09	%
Interest-bearing demand and money market accounts	Interest-bearing demand and money market accounts	952,554		195		0.08	%	784,758		1,324		0.67	%	Interest-bearing demand and money market accounts	1,017,642		175		0.07	%	848,981		313		0.15	%
Certificates of deposit	Certificates of deposit	351,365		594		0.68	%	390,528		1,702		1.74	%	Certificates of deposit	341,672		405		0.47	%	363,296		1,201		1.32	%
Total interest-bearing deposits	Total interest-bearing deposits	1,405,701		802		0.23	%	1,246,372		3,044		0.98	%	Total interest-bearing deposits	1,470,187		594		0.16	%	1,301,313		1,534		0.47	%
Total Deposits	Total Deposits	1,786,760		802		0.18	%	1,492,676		3,044		0.82	%	Total Deposits	1,904,503		594		0.12	%	1,653,264		1,534		0.37	%
Long-term debt	Long-term debt	27,291		41		0.60	%	55,095		260		1.89	%	Long-term debt	25,625		131		2.04	%	63,847		380		2.38	%
Short-term borrowings	Short-term borrowings	—		—		—	%	16,533		69		1.67	%	Short-term borrowings	—		—		—	%	3,159		14		1.77	%

Paycheck Protection Program Liquidity Facility ("PPPLF") Advance														Paycheck Protection Program Liquidity Facility ("PPPLF") Advance	—		—		—	%	121,070		107		0.35	%
Subordinated Notes	Subordinated Notes	19,490		251		5.15	%	14,912		184		4.94	%	Subordinated Notes	19,487		251		5.15	%	—		—		—	%
Guaranteed preferred beneficial interest in junior subordinated debentures ("TRUPs")	Guaranteed preferred beneficial interest in junior subordinated debentures ("TRUPs")	12,000		75		2.50	%	12,000		129		4.30	%	Guaranteed preferred beneficial interest in junior subordinated debentures ("TRUPs")	12,000		74		2.47	%	12,000		80		2.67	%
Total Debt	Total Debt	58,781		367		2.50	%	98,540		642		2.61	%	Total Debt	57,112		456		3.19	%	200,076		581		1.16	%
Interest-Bearing Liabilities ("IBLs")	Interest-Bearing Liabilities ("IBLs")	1,464,482		1,169		0.32	%	1,344,912		3,686		1.10	%	Interest-Bearing Liabilities ("IBLs")	1,527,299		1,050		0.27	%	1,501,389		2,115		0.56	%
Total Funds	Total Funds	1,845,541		1,169		0.25	%	1,591,216		3,686		0.93	%	Total Funds	1,961,615		1,050		0.21	%	1,853,340		2,115		0.46	%
Other liabilities		23,910						22,938

4845

Table of Contents


		Three Months Ended March 31,													Three Months Ended September 30,
		2021						2020							2021						2020
(dollars in thousands)	(dollars in thousands)	Average Balance		Interest		Avg. Yield/Cost		Average Balance		Interest		Avg. Yield/Cost		(dollars in thousands)	Average Balance		Interest		Avg. Yield/Cost		Average Balance		Interest		Avg. Yield/Cost
Other liabilities														Other liabilities	20,648						24,796
Stockholders’ equity	Stockholders’ equity	201,124						183,272						Stockholders’ equity	205,723						193,351
Total Liabilities and Stockholders’ Equity	Total Liabilities and Stockholders’ Equity	$	2,070,575					$	1,797,426					Total Liabilities and Stockholders’ Equity	$	2,187,986					$	2,071,487

Net interest income	Net interest income			$	16,509					$	14,353			Net interest income			$	16,609					$	15,368

Interest rate spread	Interest rate spread					3.43	%					3.22	%	Interest rate spread					3.22	%					3.15	%
Net yield on interest-earning assets	Net yield on interest-earning assets					3.50	%					3.43	%	Net yield on interest-earning assets					3.28	%					3.27	%
Avg. loans to avg. deposits						89.12	%					96.98	%
Avg. transaction deposits to total avg. deposits **						80.34	%					73.84	%
Average loans to average deposits														Average loans to average deposits					82.48	%					96.51	%
Average transaction deposits to total average deposits**														Average transaction deposits to total average deposits**					82.06	%					78.03	%
Ratio of average IEAs to average IBLs	Ratio of average IEAs to average IBLs					128.84	%					124.44	%	Ratio of average IEAs to average IBLs					132.54	%					125.40	%

__________________________

(1)Average balance includes non-accrual loans. There are no tax equivalent adjustments. There was ~~$90,000~~$91,000 and ~~$222,000~~$0.1 million of accretion interest during the three months ended ~~March 31,~~September 30, 2021 and 2020, respectively.

**Transaction deposits exclude time deposits

The following table presents changes in interest income and interest expense of the Company for the periods indicated. For each category of interest-earning asset and interest-bearing liability, information is provided on changes attributable to (1) changes in volume (changes in volume multiplied by old rate); and (2) changes in rate (changes in rate multiplied by old volume). Changes in rate-volume (changes in rate multiplied by the change in volume) have been allocated to changes due to volume.


For the Three Months Ended March 31, 2021 Compared to the Three Months Ended March 31, 2020
For the Three Months Ended September 30, 2021 compared to the Three Months Ended September 30, 2020								For the Three Months Ended September 30, 2021 compared to the Three Months Ended September 30, 2020
(dollars in thousands)	(dollars in thousands)	Volume		Due to Rate		Total		(dollars in thousands)	Volume		Due to Rate		Total
Interest income:	Interest income:							Interest income:
Loan portfolio ~~(1)~~	Loan portfolio ~~(1)~~	$	1,509	$	(1,419)	$	90	Loan portfolio ~~(1)~~	$	(257)	$	423	$	166
Investment securities, federal funds sold and interest-bearing deposits	Investment securities, federal funds sold and interest-bearing deposits	253		(704)		(451)		Investment securities, federal funds sold and interest-bearing deposits	482		(472)		10
Total interest-earning assets	Total interest-earning assets	$	1,762	$	(2,123)	$	(361)	Total interest-earning assets	225		(49)		176

Interest-bearing liabilities:	Interest-bearing liabilities:							Interest-bearing liabilities:
Savings	Savings	$	4	$	(9)	$	(5)	Savings	3		(9)		(6)
Interest-bearing demand and money market accounts	Interest-bearing demand and money market accounts	34		(1,163)		(1,129)		Interest-bearing demand and money market accounts	29		(167)		(138)
Certificates of deposit	Certificates of deposit	(66)		(1,042)		(1,108)		Certificates of deposit	(26)		(770)		(796)
Long-term debt	Long-term debt	(42)		(177)		(219)		Long-term debt	(195)		(54)		(249)
Short-term borrowings	Short-term borrowings	—		(69)		(69)		Short-term borrowings	—		(14)		(14)

Paycheck Protection Program Liquidity Facility ("PPPLF") Advance								Paycheck Protection Program Liquidity Facility ("PPPLF") Advance	—		(107)		(107)
Subordinated Notes	Subordinated Notes	59		8		67		Subordinated Notes	251		—		251
Guaranteed preferred beneficial interest in junior subordinated debentures ("TRUPs")	Guaranteed preferred beneficial interest in junior subordinated debentures ("TRUPs")	—		(54)		(54)		Guaranteed preferred beneficial interest in junior subordinated debentures ("TRUPs")	—		(6)		(6)
Total interest-bearing liabilities	Total interest-bearing liabilities	$	(11)	$	(2,506)	$	(2,517)	Total interest-bearing liabilities	62		(1,127)		(1,065)
Net change in net interest income	Net change in net interest income	$	1,773	$	383	$	2,156	Net change in net interest income	$	164	$	1,078	$	1,241

~~(1)~~Average balance includes non-accrual loans. There are no tax equivalent adjustments. There was $90,000 and $0.2 million of accretion interest during the three months ended March 31, 2021 and 2020, respectively.

4946

Table of Contents

Fluctuations in net interest income can result from the combination of changes in the average balances of asset and liability categories and changes in interest rates. Interest rates earned and paid are affected by general economic conditions, particularly changes in market interest rates, and by competitive factors, government policies and actions of regulatory authorities. In response to the potential effects on the economy of the pandemic, the Federal Open Market Committee reduced the federal funds interest rate from a target range of 1.50% to 1.75% to a target range of 0.00% to 0.25% during 2020, where it remained as of March 31, 2021.

Net interest income increased ~~$2.16 million or 15.0%~~ for the three months ended ~~March 31,~~September 30, 2021 compared to the three months ended ~~March 31,~~September 30, 2020. The increase in net interest income resulted primarily from significant decreases in interest expense from lower funding ~~costs.~~costs as well as volume increases in interest-earning assets. Interest income ~~decreased from significantly lower asset yields partially offset by~~ increased ~~interest income~~ from larger average balances and accelerated loan fee recognition following the forgiveness of U.S. SBA PPP ~~loans.~~loans, partially offset by lower asset yields from virtually all interest-earnings assets. Interest income ~~increased $1.5 million~~ from ~~acceleration of net deferred fee recognition upon~~ the ~~forgiveness of~~Company's participation in the U.S. SBA PPP ~~loans~~program was $1.2 million for the three months ended ~~March 31,~~September 30, 2021 as compared to ~~none~~$0.9 million for the comparable quarter in 2020.

Net interest margin of ~~3.50%~~3.28% for the three months ended ~~March 31,~~September 30, 2021 ~~was seven~~increased one basis points ~~higher than the 3.43%~~from 3.27% for the ~~three months ended March 31, 2020.~~comparable period. The sharp decline in interest rates in 2020 and 2021 not only reduced interest income on floating-rate commercial loans and liquid interest-earning assets and investments, but it also reduced competitive pressures and depositor expectations concerning deposit interest rates. ~~In 2020, the Company increased its~~The flat net interest margin infor the ~~first quarter, had stable margins during the second and third quarters and slightly increased margins during the fourth quarter of 2020 after adjusting~~comparable periods was due to similar rate declines for ~~U.S. SBA PPP loan~~asset yields and funding ~~activity.~~costs.

The increase in net interest margin from the first quarter of 2020 resulted primarily from the Company’s overall funding costs decreasing at a faster rate than interest earning asset yields. The Company’s costCost of funds decreased ~~67 basis points~~ from ~~0.93%~~0.46% for the three months ended ~~March 31,~~September 30, 2020 to ~~0.25%~~0.21% for the three months ended ~~March 31,~~September 30, 2021. The ~~Company’s~~Bank's cost of funds ~~continued~~in 2021 decreased due to ~~decrease during~~ the ~~first quarter of 2021. The prepayment~~prepayments of $30.0 million of FHLB advances with a 2.2% average rate in the last six months of 2020, the repricing of time deposits, the increase in non-interest bearing accounts as a percentage of total deposits and lower costs for transaction deposit ~~accounts all contributed to lowering~~accounts. These decreases in the ~~Bank's~~ cost of funds were partially offset by interest related to the prepayment of $15.0 million of FHLB advances in ~~2020~~late September 2021 and ~~2021. Interest earning asset yields decreased 56 basis points from 4.31% for~~ the ~~three months ended March 31, 2020 to 3.75% for the three months ended March 31, 2021.~~issuance of $20.0 million in subordinated notes in October 2020.

For the three months ended ~~March 31,~~September 30, 2021, net interest margin increased 1813 basis points as a result of net U.S. SBA PPP loan interest income and accelerated loan fee recognition. ~~The Bank began funding U.S. SBA PPP loans in the second quarter of 2020 so there was no impact on net interest margin for the first quarter of 2020.~~ Loan yields ~~decreased~~increased from ~~4.56%~~4.06% for the three months ended ~~March 31,~~September 30, 2020 to ~~4.17%~~4.16% for the three months ended ~~March 31,~~September 30, 2021. Loan yields, excluding U.S. SBA PPP loan interest income, were ~~4.01%~~4.02% and 4.16% for the three months ended ~~March 31, 2021.~~September 30, 2021 and September 30, 2020, respectively.

Excluding the acceleration of deferred fees into interest income with U.S. SBA PPP loan forgiveness, compression of our net interest margin is ~~probable~~likely in the ~~second~~fourth quarter of 2021 as interest-earning assets reprice ~~faster than~~lower and the Bank continues to invest excess liquidity into securities. Average investments and interest-bearing ~~liabilities.~~cash accounts have increased $196.8 million from $256.7 million for the three months ended December 31, 2020 to $453.5 million for the three months ended September 30, 2021. We expect U.S. SBA PPP loan forgiveness to positively impact margins and net interest income in the ~~second and third quarters~~fourth quarter of 2021 with the recognition of remaining net deferred fees.

Provision for Loan Losses

~~The following table shows the dollar and percentage changes for the provision for loan losses for the periods presented.~~

Three Months Ended March 31,
(dollars in thousands) 2021 2020 $ Change % Change
Provision for loan losses $ 295 $ 4,100 $ (3,805) (92.80) %

The provision for loan losses is a function of the calculation of the allowance for loan loss on the Company's end of period loan portfolios. See further discussion of the provision and the allowance under the caption “Asset Quality” in the Comparison of Financial Condition section of this MD&A.

5047

Table of Contents

Noninterest Income

The following table shows the components of noninterest income and the dollar and percentage changes for the periods presented.


		Three Months Ended March 31,									Three Months Ended September 30,
(dollars in thousands)	(dollars in thousands)	2021		2020		$ Change		% Change		(dollars in thousands)	2021		2020		$ Change		% Change
Noninterest Income	Noninterest Income									Noninterest Income
Loan appraisal, credit, and miscellaneous charges	Loan appraisal, credit, and miscellaneous charges	$	198	$	14	$	184	1,314.3	%	Loan appraisal, credit, and miscellaneous charges	$	29	$	49	$	(20)	(40.8)	%

Gain on sale or disposition of assets										Gain on sale or disposition of assets	—		6		(6)		(100.0)	%
Net gains on sale of investment securities	Net gains on sale of investment securities	586		329		257		78.1	%	Net gains on sale of investment securities	—		229		(229)		(100.0)	%
Unrealized gain (losses) on equity securities	Unrealized gain (losses) on equity securities	(85)		75		(160)		(213)	%	Unrealized gain (losses) on equity securities	(22)		—		(22)		—	%

Provision for loss on premises and equipment held for sale										Provision for loss on premises and equipment held for sale	(20)		—		(20)		—	%
Income from bank owned life insurance	Income from bank owned life insurance	214		219		(5)		(2.3)	%	Income from bank owned life insurance	220		222		(2)		(0.9)	%
Service charges	Service charges	1,187		982		205		20.9	%	Service charges	987		839		148		17.6	%
Referral fee income	Referral fee income	451		502		(51)		(10.2)	%	Referral fee income	176		321		(145)		(45.2)	%
Loss on sale of loans		(191)		—		(191)		—	%
Net gain on sale of loans held for sale										Net gain on sale of loans held for sale	30		—		30		—	%

Total Noninterest Income	Total Noninterest Income	$	2,360	$	2,121	$	239	11.3	%	Total Noninterest Income	$	1,400	$	1,666	$	(266)	(16.0)	%

Noninterest income for the three months ended ~~March 31,~~September 30, 2021 ~~increased~~decreased from the three months ended ~~March 31,~~September 30, 2020. The ~~increase~~decrease for the comparable periods was primarily due to ~~increased~~decreased referral fee income and decreased gains on the sale of investment securities ~~and~~partially offset by increased service charge income. Noninterest income as a percentage of average assets was 0.26% and 0.32%, respectively, for the three months ended September 30, 2021 and 2020.

Noninterest Expense

The following tables show the components of noninterest expense and the dollar and percentage changes for the periods presented.


	Three Months Ended September 30,
(dollars in thousands)	2021		2020		$ Change		% Change
Noninterest Expense
Compensation and benefits	$	5,650	$	5,099	$	551	10.8	%
OREO valuation allowance and expenses	20		421		(401)		(95.2)	%

Sub-total	5,670		5,520		150		2.7	%
Operating Expenses
Occupancy expense	731		734		(3)		(0.4)	%
Advertising	145		129		16		12.4	%
Data processing expense	840		990		(150)		(15.2)	%
Professional fees	676		652		24		3.7	%
Depreciation of premises and equipment	137		142		(5)		(3.5)	%


FDIC Insurance	120		249		(129)		(51.8)	%
Core deposit intangible amortization	121		144		(23)		(16.0)	%
Other expenses	1,007		891		116		13.0	%
Total Operating Expenses	3,777		3,931		(154)		(3.9)	%
Total Noninterest Expense	$	9,447	$	9,451	$	(4)	—	%

Table of Contents

Noninterest expense was flat for the comparable periods as increased compensation and benefits and other expenses were offset by decreased OREO expenses, FDIC insurance and data processing. Compensation and benefits increased for the comparable periods primarily due to increased health insurance claims as well as larger incentive compensation accruals resulting from improvements in profitability and asset quality. In addition, no costs were deferred for the origination of U.S. SBA PPP loans in third quarter of 2021 compared with the deferral of $0.1 million in the third quarter of 2020. The FDIC insurance decreased due to improved balance sheet credit trends. Decreased OREO expenses reflect management's actions in 2021 and 2020 to reduce non-performing assets. Data processing costs decreased for the comparable periods due to the timing of scheduled projects as well as a reduction related to PPP loan processing costs incurred during 2020 that were not incurred in 2021.

The Company’s efficiency ratio was 52.46% for the three months ended September 30, 2021 compared to 55.48% for the three months ended September 30, 2020. The Company’s net operating expense ratio was 1.47% for the three months ended September 30, 2021 compared to 1.50% for the three months ended September 30, 2020. The efficiency and net operating expense ratios have improved (decreased) as the Company has been able to generate more noninterest income while controlling expense growth.

Income Tax Expense

Income tax expense increased $0.9 million for the three months ended September 30, 2021 compared to the same quarter in the prior year. For the three months ended September 30, 2021 the effective tax rate was 25.2%. The Company’s consolidated effective tax rate was a 25.3% in the third quarter of 2020.

Table of Contents

COMPARISON OF RESULTS OF OPERATIONS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2021 AND 2020

Earnings Summary

The Company reported net income for the nine months ended September 30, 2021 of $19.1 million or diluted earnings per share of $3.29 compared to net income of $10.0 million or $1.70 per diluted share for the nine months ended September 30, 2020. The Company’s ROAA and ROACE were 1.20% and 12.53% for the nine months ended September 30, 2021 compared to 0.68% and 7.06% for the nine months ended September 30, 2020.

The increase to net income in the first nine months of 2021 compared to the same period in 2020 was due to a lower provision for loan losses and increased net interest income partially offset by a decrease in non-interest income and increases in non-interest expense and income tax expense. The increase in income tax expense was due to higher pre-tax income and a change in the Company's state tax apportionment approach implemented in the first quarter of 2020. The Company's higher effective tax rate is explained in the income tax expense section included in the discussion of results for the nine months ended September 30, 2021 in this MD&A.


	Nine Months Ended September 30,
(dollars in thousands)	2021		2020		$ Change		% Change

Interest and dividend income	$	52,781	$	53,160	$	(379)	(0.7)	%
Interest expense	3,228		8,215		(4,987)		(60.7)	%
Net interest income	49,553		44,945		4,608		10.3	%
Provision for loan losses	586		10,100		(9,514)		(94.2)	%
Noninterest income	5,616		6,046		(430)		(7.1)	%
Noninterest expense	28,973		28,531		442		1.5	%
Income before income taxes	25,610		12,360		13,250		107.2	%
Income tax expense	6,475		2,363		4,112		174.0	%
Net income	$	19,135	$	9,997	$	9,138	91.4	%

Net Interest Income

The following table shows the components of net interest income and the dollar and percentage changes for the periods presented.


	Nine Months Ended September 30,
(dollars in thousands)	2021		2020		$ Change		% Change
Interest and Dividend Income
Loans, including fees	$	49,254	$	48,955	$	299	0.6	%
Taxable interest and dividends on investment securities	3,461		4,079		(618)		(15.2)	%
Interest on deposits with banks	66		126		(60)		(47.6)	%
Total Interest and Dividend Income	52,781		53,160		(379)		(0.7)	%

Interest Expenses
Deposits	2,036		6,515		(4,479)		(68.7)	%
Short-term borrowings	—		111		(111)		(100.0)	%
Long-term debt	1,192		1,589		(397)		(25.0)	%
Total Interest Expenses	3,228		8,215		(4,987)		(60.7)	%

Net Interest Income	$	49,553	$	44,945	$	4,608	10.3	%

Table of Contents

Average Balances and Yields

The following table sets forth average balances, average yields and costs, and certain other information for the periods indicated. No tax-equivalent yield adjustments were made, as the effect thereof was not material. All average balances are daily average balances. Non-accrual loans were included in the computation of average balances. The yields set forth below include the effect of deferred fees, discounts and premiums that are amortized or accreted to interest income or expense. The following table presents information on the average balances of the Company’s interest-earning assets and interest-bearing liabilities and interest earned or paid for the nine months ended September 30, 2021 and 2020, respectively.


	Nine Months Ended September 30,
	2021						2020
(dollars in thousands)	Average Balance		Interest		Avg. Yield/Cost		Average Balance		Interest		Avg. Yield/Cost
Assets
Commercial real estate	$	1,081,350	$	32,625	4.02	%	$	981,944	$	32,406	4.40	%
Residential first mortgages	111,401		2,494		2.99	%	165,632		4,098		3.30	%
Residential rentals	144,316		4,421		4.08	%	131,839		4,373		4.42	%
Construction and land development	36,401		1,226		4.49	%	38,608		1,360		4.70	%
Home equity and second mortgages	28,689		745		3.46	%	34,604		1,066		4.11	%
Commercial and equipment loans	104,747		3,339		4.25	%	119,927		4,219		4.69	%
U.S. SBA PPP loans	97,231		4,356		5.97	%	76,418		1,395		2.43	%
Consumer loans	1,497		48		4.28	%	1,113		38		4.55	%
Allowance for loan losses	(18,908)		—		—		(14,521)		—		—	%
Loan portfolio (1)	1,586,724		49,254		4.14	%	1,535,564		48,955		4.25	%
Taxable investment securities	292,625		3,182		1.45	%	215,223		3,854		2.39	%
Non-taxable investment securities	17,517		279		2.12	%	12,144		225		2.47	%
Interest bearing deposits in other banks	30,183		44		0.19	%	16,246		87		0.71	%
Federal funds sold	27,964		22		0.10	%	13,520		39		0.38	%
Interest-Earning Assets ("IEAs")	1,955,013		52,781		3.60	%	1,792,697		53,160		3.95	%
Cash and cash equivalents	71,559						61,832
Goodwill	10,835						10,835
Core deposit intangible	1,351						1,910
Other assets	86,838						87,973
Total Assets	$	2,125,596					$	1,955,247

Liabilities and Stockholders’ Equity
Noninterest-bearing demand deposits	$	407,375	$	—	—	%	$	310,451	$	—	—	%
Interest-bearing liabilities:
Savings	106,190		40		0.05	%	80,412		68		0.11	%
Interest-bearing demand and money market accounts	982,704		555		0.08	%	816,975		2,118		0.35	%
Certificates of deposit	345,821		1,441		0.56	%	375,606		4,329		1.54	%
Total Interest-bearing deposits	1,434,715		2,036		0.19	%	1,272,993		6,515		0.68	%
Total Deposits	1,842,090		2,036		0.15	%	1,583,444		6,515		0.55	%
Long-term debt	26,723		213		1.06	%	62,101		916		1.97	%
Short-term borrowings	—		—		—	%	10,895		111		1.36	%
Paycheck Protection Program Liquidity Facility ("PPPLF") Advance	—		—		—	%	69,656		182		0.35	%
Subordinated Notes	19,483		754		5.16	%	4,953		184		4.95	%
Guaranteed preferred beneficial interest in junior subordinated debentures ("TRUPs")	12,000		225		2.50	%	12,000		307		3.41	%
Total debt	58,206		1,192		2.73	%	159,605		1,700		1.42	%
Total Interest-Bearing Liabilities ("IBLs")	1,492,921		3,228		0.29	%	1,432,598		8,215		0.76	%
Total funds	1,900,296		3,228		0.23	%	1,743,049		8,215		0.63	%

Table of Contents


	Nine Months Ended September 30,
	2021						2020
(dollars in thousands)	Average Balance		Interest		Avg. Yield/Cost		Average Balance		Interest		Avg. Yield/Cost
Other liabilities	21,703						23,345
Stockholders’ equity	203,597						188,853
Total Liabilities and Stockholders’ Equity	$	2,125,596					$	1,955,247

Net interest income			$	49,553					$	44,945

Interest rate spread					3.31	%					3.19	%
Net yield on interest-earning assets					3.38	%					3.34	%
Average loans to average deposits					86.14	%					96.98	%
Average transaction deposits to total average deposits**					81.23	%					76.28	%
Ratio of average IEAs to average IBLs					130.95	%					125.14	%

Cost of funds					0.23	%					0.63	%
Cost of deposits					0.15	%					0.55	%
Cost of debt					2.73	%					1.42	%

__________________________

(1)Average balance includes non-accrual loans. There are no tax equivalent adjustments. There was $0.3 million and $0.5 million of accretion interest during the nine months ended September 30, 2021 and 2020, respectively.

**Transaction deposits excluded time deposits


For the Nine Months Ended September 30, 2021 compared to the Nine Months Ended September 30, 2020
(dollars in thousands)	Volume		Due to Rate		Total
Interest income:
Loan portfolio	$	1,588	$	(1,289)	$	299
Investment securities, federal funds sold and interest-bearing deposits	1,067		(1,745)		(678)
Total interest-earning assets	2,655		(3,034)		(379)

Interest-bearing liabilities:
Savings	10		(38)		(28)
Interest-bearing demand and money market accounts	94		(1,657)		(1,563)
Certificates of deposit	(124)		(2,764)		(2,888)
Long-term debt	(282)		(421)		(703)
Short-term borrowings	—		(111)		(111)
PPPLF Advance	—		(182)		(182)
Subordinated notes	562		8		570
Guaranteed preferred beneficial interest in junior subordinated debentures	—		(82)		(82)
Total interest-bearing liabilities	260		(5,247)		(4,987)
Net change in net interest income	$	2,396	$	2,213	$	4,608

Table of Contents

Net interest income increased $4.6 million or 10.3% for the comparable periods with $3.1 million of the increase attributable to U.S. SBA PPP program increased net interest income.

Interest income decreased $0.4 million for the nine months ended September 30, 2021 compared to the same period of 2020. The decrease in interest income resulted from significantly lower asset yields partially offset by larger average balances of interest-earning assets and the accelerated loan fee recognition following the forgiveness of U.S. SBA PPP loans. Interest income from the Company's participation in the U.S. SBA PPP program was $4.4 million for the nine months ended September 30, 2021 compared to $1.4 million for the nine months ended September 30, 2020.

As a result of organic growth, average total earning assets increased $162.3 million or 9.1%, for the nine months ended September 30, 2021 to $1,955.0 million compared to $1,792.7 million for the nine months ended September 30, 2020. The increase in average total earning assets for the nine months ended September 30, 2021 from the comparable period in 2020 resulted from a $51.2 million increase in average loans and an increase of $111.2 million increase in average investments, federal funds sold, and interest-bearing deposits.

Interest expense decreased $5.0 million for the nine months ended September 30, 2021 compared to the same period of 2020. Lower interest rates accounted for $5.2 million of the decrease in interest expense partially offset by $0.3 million in increased interest expense from larger average balances and changes in the funding mix of interest-bearing liabilities. Interest expense decreased during 2021 as the Bank's cost of funds decreased. The prepayment of FHLB advances in the last six months of 2020, reductions in PPPLF debt, an increase in non-interest bearing accounts as a percentage of total deposits and the repricing of time and transaction deposits at lower rates all contributed to the decrease in interest expense.

Average total interest-bearing liabilities increased $60.3 million, or 4.2%, for the nine months ended September 30, 2021 to $1,492.9 million compared to $1,432.6 million for the nine months ended September 30, 2020. During the same time, average noninterest-bearing demand deposits increased $96.9 million, or 31.2%, to $407.4 million compared to $310.5 million. Noninterest-bearing deposits increased for the comparable periods due to customer acquisition efforts and the Bank's participation in the U.S. SBA PPP program. For the nine-month comparative periods, average total debt decreased $101.4 million, which reflects the second half of 2020 payoff of Federal Reserve's PPPLF advances and the prepayment of FHLB advances, partially offset by an increase in average Subordinated Notes of $14.5 million. During the nine months ended September 30, 2021, average transaction accounts increased $288.4 million or 23.9% to $1,496.3 million from $1,207.8 million for the nine months ended September 30, 2020. During the same time, average time deposits decreased $29.8 million or 7.9% to $345.8 million for the nine months ended September 30, 2021.

Net interest margin of 3.38% for the nine months ended September 30, 2021 was four basis points higher than the 3.34% for the nine months ended September 30, 2020. The increase in net interest margin from the first nine months of 2020 resulted primarily from the Company’s interest earning asset yields decreasing at a slower rate than overall funding costs. Interest earning asset yields decreased 35 basis points from 3.95% for the nine months ended September 30, 2020 to 3.60% for the nine months ended September 30, 2021. The Company’s cost of funds decreased 40 basis points from 0.63% for the nine months ended September 30, 2020 to 0.23% for the nine months ended September 30, 2021. Net interest income was impacted by accretion interest of $0.3 million and $0.5 million for the nine months ended September 30, 2021 and 2020, respectively.

As a result of net U.S. SBA PPP loan interest income and accelerated loan fee recognition net interest margin increased 14 basis point for the nine months ended September 30, 2021. Net interest margin decreased six basis points for the nine months ended September 30, 2020 due to lower yields from U.S. SBA PPP loans compared to other loan portfolios. Loan yields decreased from 4.25% for the nine months ended September 30, 2020 to 4.14% for the nine months ended September 30, 2021. Loan yields, excluding U.S. SBA PPP loan interest income, were 4.35% for the nine months ended September 30, 2020 compared to 4.02% for the nine months ended September 30, 2021.

Provision for Loan Losses

See further discussion of the provision and the allowance under the caption “Asset Quality” in the Comparison of Financial Condition section of this MD&A.

Table of Contents

Noninterest Income

The following table shows the components of noninterest income and the dollar and percentage changes for the periods presented.


	Nine Months Ended September 30,
(dollars in thousands)	2021		2020		$ Change		% Change
Noninterest Income
Loan appraisal, credit, and miscellaneous charges	$	271	$	98	$	173	176.5	%
Gain on sale or disposition of assets	68		6		62		1,033.3	%
Net gains on sale of investment securities	586		670		(84)		(12.5)	%
Unrealized (loss) gain on equity securities	(94)		115		(209)		(182)	%
Provision for loss on premises and equipment held for sale	(20)		—		(20)		—	%
Income from bank owned life insurance	652		661		(9)		(1.4)	%
Service charges	3,066		2,530		536		21.2	%
Referral fee income	1,248		1,966		(718)		(36.5)	%
Net gain on sale of loans held for sale	30		—		30		—	%
Loss on sale of loans	(191)		—		(191)		—	%
Total Noninterest Income	$	5,616	$	6,046	$	(430)	(7.1)	%

Noninterest income for the nine months ended September 30, 2021 decreased compared to the nine months ended September 30, 2020. The decreases were primarily due to decreased referral fee income, a loss on ~~the~~ sale of impaired ~~loans.~~loans, and unrealized loss on equity securities, partially offset by increased service charge and miscellaneous income. During the quarter ended March 31, 2021, the Bank sold classified and non-accrual commercial real estate and residential loans with an aggregate amortized cost, net of charge-offs, of $9.1 million and recognized a $0.2 million loss on the sale. ~~During the three months ended March 31, 2021, the Company recognized net gains~~Increased service charges reflect increased fees from customer acquisition, new products as well as recognition of ~~$0.6 million on the sale of 10 AFS securities~~sign-on bonus fees associated with ~~an aggregate carrying value of $11.9 million.~~our Mastercard program. Noninterest income as a percentage of average assets was ~~0.46%~~0.35% and ~~0.47%~~0.41%, respectively, for the ~~three~~nine months ended ~~March 31,~~September 30, 2021 and 2020. In 2020, the COVID-19 crisis had impacted spending habits of customers and reduced growth in service fee income, which has rebounded in 2021. In addition, the COVID-19 crisis curtailed expected commercial loan volume in the first nine months of 2021, which impacted interest rate protection agreement referral fee opportunities.

Table of Contents

Noninterest Expense

The following tables show the components of noninterest expense and the dollar and percentage changes for the periods presented.

Three Months Ended March 31,
(dollars in thousands) 2021 2020 $ Change % Change
Noninterest Expense
Compensation and benefits $ 4,788 $ 5,188 $ (400) (7.7) %
OREO valuation allowance and expenses 181 782 (601) (76.9) %
Sub-total 4,969 5,970 (1,001) (16.8) %
Operating Expenses
Occupancy expense 761 734 27 3.7 %
Advertising 79 121 (42) (34.7) %
Data processing expense 936 928 8 0.9 %
Professional fees 640 626 14 2.2 %
Depreciation of premises and equipment 147 158 (11) (7.0) %
FDIC Insurance 252 170 82 48.2 %
Core deposit intangible amortization 133 157 (24) (15.3) %
Other expenses 2,231 819 1,412 172.4 %
Total Operating Expenses $ 5,179 $ 3,713 $ 1,466 39.5 %
Total Noninterest Expense $ 10,148 $ 9,683 $ 465 4.8 %

~~Table of Contents~~


	Nine Months Ended September 30,
(dollars in thousands)	2021		2020		$ Change		% Change
Noninterest Expense
Compensation and benefits	$	15,770	$	15,001	$	769	5.1	%
OREO valuation allowance and expenses	689		2,303		(1,614)		(70.1)	%

Sub-total	16,459		17,304		(845)		(4.9)	%
Operating Expense
Occupancy expense	2,180		2,204		(24)		(1.1)	%
Advertising	372		380		(8)		(2.1)	%
Data processing expense	2,766		2,842		(76)		(2.7)	%
Professional fees	1,920		1,755		165		9.4	%

Depreciation of premises and equipment	419		451		(32)		(7.1)	%


FDIC Insurance	512		679		(167)		(24.6)	%
Core deposit intangible amortization	380		452		(72)		(15.9)	%
Other	3,965		2,464		1,501		60.9	%
Total Operating Expense	12,514		11,227		1,287		11.5	%
Total Noninterest Expense	$	28,973	$	28,531	$	442	1.5	%

The ~~4.8%~~1.5% increase in noninterest expense for the comparable periods was due to ~~increases~~increased other expenses, compensation expenses and professional fees, partially offset by a decrease in ~~other~~OREO expenses and FDIC ~~insurance, partially offset by decreases in compensation and benefits and OREO.~~insurance. Other expenses include a ~~$1.3~~$1.2 million charge, net of a partial recovery, related to an isolated wire transfer fraud ~~incident. Our investigation determined~~incident that ~~no information systems~~occurred in the first quarter of ~~the Bank were compromised, and no employee fraud was involved. No additional~~2021. Compensation expense is expected to be incurred relating to this incident and the Company submitted an insurance claim that could result in a recovery of a portion of the expense. Data processing costs are comparable to average 2020 quarterly expense and include the Bank's continued investment in technology. The Company's investments in technology have improved efficiency as the asset size of the Bank has increased. The FDIC insurance increased due to fewer deferred costs allocated for PPP loans as well as increased employee health insurance claims and larger incentive compensation accruals resulting from improvement in profitability and asset quality. Compensation and benefits for the ~~significant increase in FDIC insured deposits that began in~~nine months ended September 30, 2021 and 2020 were reduced $0.28 million and $0.48 million, respectively, for the ~~second quarter~~allocation of ~~2020.~~deferred origination costs for U.S. SBA PPP loans. Decreased OREO expenses reflect management's actions in 2020 to reduce non-performing assets. ~~Compensation and benefits~~OREO expenses have moderated as the Bank has reduced foreclosed assets over the last 12 months from $4.0 million at September 30, 2020 to $1.5 million at September 30, 2021. The FDIC insurance decreased ~~7.7% or $0.4 million to $4.8 million primarily~~ due to ~~the deferral~~improved balance sheet credit trends.

Our investigation of ~~$0.3 million of costs for U.S. SBA PPP loans originated during~~ the first quarter 2021 wire fraud found no evidence that information systems of ~~2021.~~the Bank were compromised or that employee fraud was involved. In the second quarter of 2021, the Company submitted an insurance claim which could result in a recovery of a portion of the expense. Any recovery of insurance proceeds would be recognized in the quarter received.

Including the wire transfer fraud expense, the Company's quarterly expense run rate for the nine months ended September 30, 2021 averaged $9.7 million. The Company's quarterly expense run rate, excluding the wire transfer fraud expense, for the nine months ended September 30, 2021 averaged $9.3 million. Management's projected quarterly expense run rate for the ~~remainder~~fourth quarter of 2021 ~~remains~~is estimated between ~~$9.2-$9.4 million.~~$9.4 and $9.6 million with the increase over the average attributable to year end incentive compensation and employee benefit costs.

The Company’s efficiency ratio was ~~53.78%~~52.52% for the ~~three~~nine months ended ~~March 31,~~September 30, 2021 compared to ~~58.78%~~55.95% for the ~~three~~nine months ended ~~March 31,~~September 30, 2020. The Company’s net operating expense ratio was ~~1.50% for the three months ended March 31,~~1.47% at September 30, 2021 compared to ~~1.68% for the three months ended March 31,~~1.53% at September 30, 2020. The efficiency and net operating expense ratios have improved (decreased) as the Company has been able to generate more noninterest income while controlling expense growth.

Table of Contents

Income Tax Expense

~~Income tax expense increased $2.2 million for the three months ended March 31, 2021 compared to the same quarter in the prior year.~~ The ~~year to date comparative impact is shown in the comparison of results of operations for the three months ended March 31, 2021 and 2020. For the three months ended March 31, 2021 the~~Company's effective tax rate for the nine months ended September 30, 2021 was ~~25.2%~~25.3%. The Company’s consolidated effective tax rate was ~~a negative2.1% in~~19.1% for the ~~first quarter of~~nine months ended September 30, 2020. The Company's new state ~~tax~~ apportionment approach was implemented during the first quarter of 2020 and included the impact of amended income tax filings of the Company and ~~Bank. Management evaluated~~ the ~~tax position and determined the change in tax position qualified as a change in estimate under FASB ASC Section 250.~~Bank. The following table shows a breakdown of income tax expense for the ~~three~~nine months ended ~~March 31,~~September 30, 2020 split between the apportionment adjustment and a normalized 2020 income tax provision:

Three Months Ended March 31, 2020
(dollars in thousands) Tax Provision Effective Tax Rate
Income tax apportionment adjustment $ (743) (27.6) %
Income taxes before apportionment adjustment 686 25.5 %
Income tax expense as reported $ (57) (2.1) %
Income before income taxes $ 2,691


	Nine Months Ended September 30, 2020
(dollars in thousands)		Tax Provision		Effective Tax Rate
Income tax apportionment adjustment		$	(743)	(6.0)	%
Income taxes before apportionment adjustment		3,106		25.1	%
Income tax expense as reported		$	2,363	19.1	%

Income before income taxes		$	12,360

5256

Table of Contents

COMPARISON OF FINANCIAL CONDITION AT ~~MARCH 31,~~SEPTEMBER 30, 2021 AND DECEMBER 31, 2020

ASSETS

Total assets increased primarily due to growth in cash, ~~federal funds sold,~~interest-bearing deposits with banks and investment securities, which have increased in 2021 as U.S. PPP loans have been forgiven and ~~net loans. The increase was~~customer deposits have increased. These increases were partially offset by a ~~$1.4 million~~ decrease in ~~the right of use~~net loans and small net decreases in all other asset ~~following the Company's first quarter 2021 purchase of land that was previously leased and reduction in the OREO balance following the disposition of an OREO commercial lot.~~accounts. The differences in allocations between the cash and investment categories reflect operational needs. Total assets and on-balance sheet liquidity increased in the first ~~three~~nine months of 2021 from ~~organic loan and~~ deposit ~~growth as wells as COVID-19 government stimulus programs.~~growth.

The following table shows the Company’s assets and the dollar and percentage changes for the periods presented.


(dollars in thousands)	(dollars in thousands)	March 31, 2021		December 31, 2020		$ Change		% Change		(dollars in thousands)	September 30, 2021		December 31, 2020		$ Change		% Change
Cash and due from banks	Cash and due from banks	$	126,834	$	56,887	$	69,947	123.0	%	Cash and due from banks	$	112,314	$	56,887	$	55,427	97.4	%
Federal funds sold		43,614		—		43,614		—	%

Interest-bearing deposits with banks	Interest-bearing deposits with banks	17,390		20,178		(2,788)		(13.8)	%	Interest-bearing deposits with banks	34,929		20,178		14,751		73.1	%
Securities available for sale ("AFS"), at fair value	Securities available for sale ("AFS"), at fair value	253,348		246,105		7,243		2.9	%	Securities available for sale ("AFS"), at fair value	456,664		246,105		210,559		85.6	%

Equity securities carried at fair value through income	Equity securities carried at fair value through income	4,787		4,855		(68)		(1.4)	%	Equity securities carried at fair value through income	4,805		4,855		(50)		(1.0)	%
Non-marketable equity securities held in other financial institutions	Non-marketable equity securities held in other financial institutions	207		207		—		—	%	Non-marketable equity securities held in other financial institutions	207		207		—		—	%
FHLB stock - at cost	FHLB stock - at cost	2,036		2,777		(741)		(26.7)	%	FHLB stock - at cost	1,472		2,777		(1,305)		(47.0)	%
Net Loans	Net Loans	1,602,291		1,594,075		8,216		0.5	%	Net Loans	1,569,644		1,594,075		(24,431)		(1.5)	%
Goodwill	Goodwill	10,835		10,835		—		—	%	Goodwill	10,835		10,835		—		—	%
Premises and equipment, net	Premises and equipment, net	20,540		20,271		269		1.3	%	Premises and equipment, net	21,795		20,271		1,524		7.5	%
Premises and equipment held for sale		430		430		—		—	%

Other real estate owned ("OREO")	Other real estate owned ("OREO")	2,329		3,109		(780)		(25.1)	%	Other real estate owned ("OREO")	1,536		3,109		(1,573)		(50.6)	%
Accrued interest receivable	Accrued interest receivable	7,337		8,717		(1,380)		(15.8)	%	Accrued interest receivable	6,045		8,717		(2,672)		(30.7)	%
Investment in bank owned life insurance	Investment in bank owned life insurance	38,275		38,061		214		0.6	%	Investment in bank owned life insurance	38,713		38,061		652		1.7	%
Core deposit intangible	Core deposit intangible	1,394		1,527		(133)		(8.7)	%	Core deposit intangible	1,147		1,527		(380)		(24.9)	%
Net deferred tax assets	Net deferred tax assets	8,671		7,909		762		9.6	%	Net deferred tax assets	8,790		7,909		881		11.1	%
Right of use assets, net operating leases	Right of use assets, net operating leases	6,391		7,831		(1,440)		(18.4)	%	Right of use assets, net operating leases	6,215		7,831		(1,616)		(20.6)	%
Other assets	Other assets	2,822		2,665		157		5.9	%	Other assets	3,581		3,095		486		15.7	%
Total Assets	Total Assets	$	2,149,531	$	2,026,439	$	123,092	6.1	%	Total Assets	$	2,278,692	$	2,026,439	$	252,253	12.4	%

Cash and Cash Equivalents

Cash and cash equivalents totaled ~~$187.8~~$147.2 million at ~~March 31,~~September 30, 2021, compared to $77.1 million at December 31, 2020. Total cash and cash equivalents fluctuate ~~on a~~ daily ~~basis~~ due to transactions in process and other liquidity demands. Management believes liquidity needs are satisfied by the current balance of cash and cash equivalents, access to traditional and wholesale funding sources, and the portions of the investment and loan portfolios that mature within one year.

5357

Table of Contents

Investment Securities and Credit Quality of Investment Securities

Investment securities and FHLB stock at ~~March 31,~~September 30, 2021 and December 31, 2020, estimated fair values were ~~$260.4~~$463.1 million and $253.9 million, respectively.

Management monitors and manages investment portfolio performance and liquidity through monthly reporting including analyses of expected cash inflows and outflows from investment securities. Management believes the risk characteristics inherent in the investment portfolio are acceptable. The Company did not hold any noninvestment grade securities at ~~March 31,~~September 30, 2021 and December 31, 2020. AFS securities are evaluated quarterly to determine whether a decline in their value is other than temporarily impaired ("OTTI"). No OTTI charge was recorded for the periods reported.

At March 31, 2021, approximately 92%, or $232.0 million of the carrying value of AFS securities were rated AAA by Standard & Poor’s or the equivalent credit rating from another major rating agency compared to approximately 90%, or $220.8 million, at December 31, 2020.

Gross unrealized losses at ~~March 31,~~September 30, 2021 and December 31, 2020 for AFS securities were ~~$1.8~~$4.2 million and $0.4 million ~~respectively,~~ of amortized cost of ~~$251.1~~$456.7 million and $240.0 million, respectively (see Note 2 in ~~Consolidated Financial Statements)~~consolidated financial statements). The change in unrealized losses was the result of changes in interest rates and other non-credit related factors, while credit risks remained stable. The Company intends to, and has the ability to, hold investment securities with unrealized losses until they mature, at which time the Company will receive full value for the securities. Management believes that the investment securities with unrealized losses will either recover in market value or be paid off as agreed.

The Bank holds ~~69.3%~~73.7% or ~~$174.0~~$336.6 million (amortized cost) of its AFS investment securities, ~~at amortized cost,~~ as asset-backed securities issued by GSEs or U.S. Agencies, GSE agency bonds or U.S. government obligations. In addition, the Company's ~~amortized cost~~ investment of ~~$39.9~~$57.2 million (amortized cost) in student loan trusts, which represent ~~15.9%~~12.5% of the AFS investment portfolio, are 97% U.S. government guaranteed. At ~~March 31,~~September 30, 2021, the Company also had ~~$36.9~~$62.6 million or ~~14.7%~~13.7% of AFS investments in municipal bonds.

At ~~March 31,~~September 30, 2021 and December 31, 2020, AFS asset-backed securities issued and guaranteed by GSEs and U.S. Agencies had an average life of ~~6.41~~7.04 years and 5.09 years and an average duration of ~~6.03~~6.54 years and 4.81 years, respectively. At ~~March 31,~~September 30, 2021 and December 31, 2020, AFS asset-backed securities issued by student loan trust and others had an average life of ~~6.98~~6.57 years and 6.47 years and an average duration of ~~6.60~~6.24 years and 6.14 years, respectively. At ~~March 31,~~September 30, 2021 and December 31, 2020, AFS municipal bonds issued by states, political subdivisions or agencies had average life of ~~9.55~~9.37 years and 9.81 years and an average duration of ~~8.31~~8.29 years and 8.53 years, respectively.

The tables below present the Standard & Poor’s (“S&P”) or equivalent credit rating from other major rating agencies for AFS securities at ~~March 31,~~September 30, 2021 and December 31, 2020 by carrying value. The Company considers noninvestment grade securities rated BB+ or lower as classified assets for regulatory and financial reporting. GSE asset-backed securities and GSE agency bonds with S&P AA+ ratings were treated as AAA based on regulatory guidance.

March 31, 2021

December 31, 2020

September 30, 2021

December 31, 2020

Credit Rating

Amount

Credit Rating

Amount

Credit Rating

Amount

Credit Rating

Amount

(dollars in thousands)

AAA

232,049

AAA

220,757

AAA

422,682

AAA

220,757

21,025

25,059

33,739

25,059

274

289

243

289

Total

253,348

Total

246,105

Total

456,664

Total

246,105

5458

Table of Contents

Loan Portfolio and U.S. SBA PPP Loans

At ~~March 31,~~September 30, 2021, net loans, which include portfolio loans and U.S. SBA PPP loans, ~~increased 2.1%~~decreased 2.0% annualized or ~~$8.2~~$24.4 million from December 31, 2020. Net portfolio loans increased ~~$3.7~~$28.7 million and net U.S. SBA PPP loans ~~increased $4.5~~decreased $53.2 million for the comparable period ends. The commercial real estate ~~portfolio~~and residential rental portfolios increased in total during the first ~~three~~nine months of 2021, while increasing slightly as a percentage of gross portfolio loans. The Company’s loan pipeline was ~~$133~~$192.0 million at ~~March 31,~~September 30, 2021 compared to ~~$134~~$134.0 million at December 31, 2020.

The following is a breakdown of the Company’s loan portfolio at ~~March 31,~~September 30, 2021 and December 31, 2020:

(dollars in thousands) March 31, 2021 % December 31, 2020 % $ Change Annualized % Change
BY LOAN TYPE
Portfolio Loans:
Commercial real estate $ 1,081,111 71.74 % $ 1,049,147 69.75 % $ 31,964 12.2 %
Residential first mortgages 115,803 7.68 % 133,779 8.89 % (17,976) (53.8) %
Residential rentals 137,522 9.12 % 139,059 9.24 % (1,537) (4.4) %
Construction and land development 38,446 2.55 % 37,520 2.49 % 926 9.9 %
Home equity and second mortgages 29,363 1.95 % 29,129 1.94 % 234 3.2 %
Commercial loans 42,689 2.83 % 52,921 3.52 % (10,232) (77.3) %
Consumer loans 1,415 0.09 % 1,027 0.07 % 388 151.1 %
Commercial equipment 60,834 4.04 % 61,693 4.10 % (859) (5.6) %
Gross portfolio loans 1,507,183 100.00 % 1,504,275 100.00 % 2,908 0.8 %
Net deferred costs 879 0.06 % 1,264 0.08 % (385) (121.8) %
Allowance for loan losses (18,256) (1.21) % (19,424) (1.29) % 1,168 (24.1) %
(17,377) (18,160) 783 (17.3) %
Net portfolio loans $ 1,489,806 $ 1,486,115 $ 3,691 1.0 %
U.S. Small Business Administration ("SBA") Paycheck Protection Program ("PPP") loans $ 115,700 $ 110,320 $ 5,380 19.5 %
Net deferred fees (3,215) (2,360) (855) 144.9 %
Net U.S. SBA PPP Loans $ 112,485 $ 107,960 $ 4,525 16.8 %
Total net loans $ 1,602,291 $ 1,594,075 $ 8,216 2.1 %
Gross Loans $ 1,622,883 $ 1,614,595 $ 8,288 2.1 %

The Company recognized accretion interest of $0.1 million and $0.2 million for the three months ended March 31, 2021 and 2020, respectively. Net interest income was impacted by acceleration of net deferred fee recognition of $1.5 million upon the forgiveness of U.S. SBA PPP loans for the three months ended March 31, 2021 as compared to none for the comparable year's quarter.


(dollars in thousands)	September 30, 2021		%		December 31, 2020		%		$ Change		Annualized % Change
BY LOAN TYPE
Portfolio Loans:
Commercial real estate	$	1,088,636	71.02	%	$	1,049,147	69.75	%	$	39,489	5.0	%
Residential first mortgages	96,835		6.32	%	133,779		8.89	%	(36,944)		(36.8)	%
Residential rentals	172,082		11.22	%	139,059		9.24	%	33,023		31.7	%
Construction and land development	37,139		2.42	%	37,520		2.49	%	(381)		(1.4)	%
Home equity and second mortgages	26,518		1.73	%	29,129		1.94	%	(2,611)		(12.0)	%
Commercial loans	48,327		3.15	%	52,921		3.52	%	(4,594)		(11.6)	%
Consumer loans	2,168		0.14	%	1,027		0.07	%	1,141		148.1	%
Commercial equipment	61,346		4.00	%	61,693		4.10	%	(347)		(0.8)	%
Gross portfolio loans	1,533,051		100.00	%	1,504,275		100.00	%	28,776		2.6	%
Net deferred costs	365		0.01	%	1,264		0.08	%	(899)		(94.8)	%
Allowance for loan losses	(18,579)		(1.21)	%	(19,424)		(1.29)	%	845		(5.8)	%
	(18,214)				(18,160)				(54)		0.4	%
Net portfolio loans	1,514,837				1,486,115				28,722		2.6	%

Gross U.S. Small Business Administration ("SBA") Paycheck Protection Program ("PPP") loans	56,424				$	110,320			(53,896)		(65.1)	%
Net deferred fees	(1,617)				(2,360)				743		(42.0)	%
Net U.S. SBA PPP Loans	54,807				107,960				(53,153)		(65.7)	%
Total net loans	$	1,569,644			$	1,594,075			$	(24,431)	(2.0)	%

Gross Loans	$	1,589,475			$	1,614,595			$	(25,120)	(2.1)	%

Loan Concentrations

At ~~March 31,~~September 30, 2021 and December 31, 2020, commercial loans, including residential rentals, represented ~~87.7%~~89.4% and 86.6%, respectively, of gross portfolio loans. The Bank's commercial loans are concentrated in its market area; however, these loans are distributed among many different borrowers and industries.

Non-owner occupied commercial real estate as a percentage of risk-based capital at ~~March 31,~~September 30, 2021 and December 31, 2020 were ~~$741~~$776.0 million or ~~328%~~325.1% and ~~$696~~$695.8 million or ~~316%~~316.1%, respectively. Construction loans as a percentage of risk-based capital at ~~March 31,~~September 30, 2021 and December 31, 2020 were ~~$126~~$123.6 million or ~~56%~~51.8% and ~~$139~~$139.2 million or ~~63%~~63.2%, respectively.

5559

Table of Contents

Asset Quality

The following tables show asset quality ratios at ~~March 31,~~September 30, 2021 and December 31, 2020.


		(Unaudited)											(Unaudited)
(dollars in thousands, except per share amounts)	(dollars in thousands, except per share amounts)	March 31, 2021			December 31, 2020			$ Change		% Change		(dollars in thousands, except per share amounts)	September 30, 2021			December 31, 2020			$ Change		% Change
ASSET QUALITY	ASSET QUALITY											ASSET QUALITY
Total assets	Total assets	$	2,149,531		$	2,026,439		$	123,092	6.1	%	Total assets	$	2,278,692		$	2,026,439		$	252,253	12.4	%
Gross portfolio loans (1)	Gross portfolio loans (1)	1,507,183			1,504,275			2,908		0.2		Gross portfolio loans(1)	1,533,051			1,504,275			28,776		1.9
Classified Assets	Classified Assets	16,145			22,358			(6,213)		(27.8)		Classified Assets	6,663			22,358			(15,695)		(70.2)
Allowance for loan losses	Allowance for loan losses	18,256			19,424			(1,168)		(6.0)		Allowance for loan losses	18,579			19,424			(845)		(4.4)

Past due loans - 31 to 89 days	Past due loans - 31 to 89 days	1,373			179			1,194		667.0		Past due loans - 31 to 89 days	189			179			10		5.6
Past due loans >=90 days	Past due loans >=90 days	5,453			11,965			(6,512)		(54.4)		Past due loans >=90 days	1,400			11,965			(10,565)		(88.3)
Total past due (delinquency) loans	Total past due (delinquency) loans	6,826			12,144			(5,318)		(43.8)		Total past due (delinquency) loans	1,589			12,144			(10,555)		(86.9)

Non-accrual loans (2)	Non-accrual loans (2)	13,623			18,222			(4,599)		(25.2)		Non-accrual loans(2)	5,160			18,222			(13,062)		(71.7)
Accruing troubled debt restructures (TDRs) (3)	Accruing troubled debt restructures (TDRs) (3)	504			572			(68)		(11.9)		Accruing troubled debt restructures (TDRs)(3)	455			572			(117)		(20.5)
Other real estate owned (OREO)	Other real estate owned (OREO)	2,329			3,109			(780)		(25.1)		Other real estate owned (OREO)	1,536			3,109			(1,573)		(50.6)
Non-accrual loans, OREO and TDRs	Non-accrual loans, OREO and TDRs	$	16,456		$	21,903		$	(5,447)	(24.9)	%	Non-accrual loans, OREO and TDRs	$	7,151		$	21,903		$	(14,752)	(67.4)	%

ASSET QUALITY RATIOS (4)	ASSET QUALITY RATIOS (4)											ASSET QUALITY RATIOS(4)
Classified assets to total assets	Classified assets to total assets	0.75		%	1.10		%					Classified assets to total assets	0.29		%	1.10		%
Classified assets to risk-based capital	Classified assets to risk-based capital	6.81			9.61							Classified assets to risk-based capital	2.75			9.61
Allowance for loan losses to total loans	Allowance for loan losses to total loans	1.21			1.29							Allowance for loan losses to total loans	1.21			1.29
Allowance for loan losses to non-accrual loans	Allowance for loan losses to non-accrual loans	134.01			106.60							Allowance for loan losses to non-accrual loans	360.06			106.60
Past due loans - 31 to 89 days to total loans	Past due loans - 31 to 89 days to total loans	0.09			0.01							Past due loans - 31 to 89 days to total loans	0.01			0.01
Past due loans >=90 days to total loans	Past due loans >=90 days to total loans	0.36			0.80							Past due loans >=90 days to total loans	0.09			0.80
Total past due (delinquency) to total loans	Total past due (delinquency) to total loans	0.45			0.81							Total past due (delinquency) to total loans	0.10			0.81
Non-accrual loans to total loans	Non-accrual loans to total loans	0.90			1.21							Non-accrual loans to total loans	0.34			1.21
Non-accrual loans and TDRs to total loans	Non-accrual loans and TDRs to total loans	0.94			1.25							Non-accrual loans and TDRs to total loans	0.37			1.25
Non-accrual loans and OREO to total assets	Non-accrual loans and OREO to total assets	0.74			1.05							Non-accrual loans and OREO to total assets	0.29			1.05
Non-accrual loans and OREO to total loans and OREO	Non-accrual loans and OREO to total loans and OREO	1.06			1.42							Non-accrual loans and OREO to total loans and OREO	0.44			1.42
Non-accrual loans, OREO and TDRs to total assets	Non-accrual loans, OREO and TDRs to total assets	0.77			1.08							Non-accrual loans, OREO and TDRs to total assets	0.31			1.08

(1)Portfolio loans include all loan portfolios except the U.S. SBA PPP loan portfolio. Asset quality ratios for loans exclude U.S. SBA PPP loans.

(2)Non-accrual loans include all loans that are 90 days or more delinquent and loans that are non-accrual due to the operating results or cash flows of a customer. Non-accrual loans can include loans that are current with all loan payments. At ~~March 31,~~September 30, 2021 and December 31, 2020, the Company had current non-accrual loans of ~~$8.2~~$3.8 million and $6.3 million, respectively.

(3)At ~~March 31,~~September 30, 2021 and December 31, 2020, the Bank had total TDRs of $0.5 million and $2.1 million, respectively, with ~~$2,000~~$0 and $1.5 million, respectively, in non-accrual status. These loans are classified as non-accrual loans for the calculation of financial ratios.

(4)Asset quality ratios are calculated using total portfolio loans. Portfolio loans include all loan portfolios except the U.S. SBA PPP loan portfolio.

5660

Table of Contents

Allowance for Loan Losses ("ALLL") and Provision for Loan Losses ("PLL")

Management’s determination of the adequacy of the allowance is based on a periodic evaluation of the portfolio with consideration given ~~to:~~to overall loss experience; current economic conditions; size, growth and composition of the loan portfolio; financial condition of the borrowers; current appraised values of underlying collateral and other factors that, in management’s judgment, warrant recognition in determining an adequate allowance. Improvements to baseline charge-off factors for the periods used to evaluate the adequacy of the allowance as well as improvements in some qualitative factors, such as improvements in classified assets were offset by deterioration in other qualitative factors. Although ~~first quarter of~~year to date 2021 charge-offs ~~of $1.5 million increased compared to recent quarterly trends, the impact~~were comparable to the ~~ALLL charge-off factor was not significant due to average low~~prior year, charge-off activity for the periods used to evaluate the ~~allowance.~~allowance remained low. The specific allowance is based on management’s estimate of realizable value for particular loans. Management believes that the specific and general components of the allowance are adequate. The following is a summary roll-forward of the allowance and a breakdown of the Company’s general and specific allowances as a percentage of gross loans at and for the three and nine months ended ~~March 31,~~September 30, 2021 and 2020 and year ended December 31, 2020:


		Three Months Ended March 31,						Year Ended			Three Months Ended September 30,					Nine Months Ended September 30,						Year Ended
(dollars in thousands)	(dollars in thousands)	2021			2020				December 31, 2020			(dollars in thousands)	2021			2020			2021			2020			December 31, 2020
Beginning of period	Beginning of period	$	19,424		$	10,942			$	18,829		Beginning of period	$	18,516		$	16,318		$	19,424		$	10,942		$	10,942

Charge-offs	Charge-offs	(1,485)			—				(30)			Charge-offs	(491)			(65)			(2,037)			(2,328)			(2,358)
Recoveries	Recoveries	22			19				25			Recoveries	554			76			606			115			140
Net charge-offs	Net charge-offs	(1,463)			19				(5)			Net charge-offs	63			11			(1,431)			(2,213)			(2,218)

Provision for loan losses	Provision for loan losses	295			4,100				600			Provision for loan losses	—			2,500			534			10,100			10,700
End of period	End of period	$	18,256		$	15,061			$	19,424		End of period	$	18,579		$	18,829		$	18,527		$	18,829		$	19,424

Net charge-offs to average loans (annualized)	Net charge-offs to average loans (annualized)	(0.40)		%	0.01		%		—		%	Net charge-offs to average loans (annualized)	0.02		%	—		%	(0.38)		%	(0.61)		%	(0.61)		%

Breakdown of general and specific allowance as a percentage of gross loans


	September 30, 2021			December 31, 2020
General allowance	$	18,204		$	18,068
Specific allowance	323			1,356
Total allowance to non-acquired loans	18,527			19,424
PCI loans	52			—
Total allowance to gross portfolio loans with PCI loans	$	18,579		$	19,424

General allowance	1.19		%	1.20		%
Specific allowance	0.02		%	0.09		%
Total allowance to gross portfolio loans(1)	1.21		%	1.29		%
Total allowance to gross portfolio loans with PCI loans(2)	1.21		%	—		%
Allowance to non-acquired gross loans	1.25		%	1.35		%

Total acquired loans	$	50,486		$	60,977
Non-acquired loans(3)	$	1,482,565		$	1,443,298
Gross portfolio loans	$	1,533,051		$	1,504,275

____________________________________

March 31, 2021 March 31, 2020 December 31, 2020
General allowance $ 17,365 $ 13,412 $ 18,068
Specific allowance 891 1,649 1,356
$ 18,256 $ 15,061 $ 19,424
General allowance 1.15 % 0.90 % 1.20 %
Specific allowance 0.06 % 0.11 % 0.09 %
Allowance to gross loans 1.21 % 1.01 % 1.29 %
Allowance to non-acquired gross loans 1.26 % 1.06 % 1.35 %
Total acquired loans $ 57,334 $ 71,330 $ 60,977
Non-acquired loans** $ 1,449,849 $ 1,418,759 $ 1,443,298
Gross portfolio loans $ 1,507,183 $ 1,490,089 $ 1,504,275
(1)Portfolio loans include all loan portfolios except the U.S. SBA PPP loan portfolio.

**(2)There were no allowances for loan loss on the PCI portfolios prior to the three months ended June 30, 2021.

(3)Non-acquired loans include loans transferred from acquired pools following release of acquisition accounting FMV adjustments. Non-acquired loans exclude U.S. SBA PPP loans.

5761

Table of Contents

The Company's allowance reflects the continued economic uncertainty from ~~the COVID-19 pandemic. The ALLL increased in 2020 primarily due to the economic effects of~~ the COVID-19 pandemic. The Company's allowance methodology considers quantitative historical loss factors and qualitative factors to determine the estimated level of incurred losses in the Company's loan portfolios. ALLL levels decreased to 1.21% of portfolio loans at ~~March 31,~~September 30, 2021 compared to 1.29% at December 31, 2020. At ~~and for the three months ended March 31,~~September 30, 2021, the Company's ALLL decreased ~~$1.2~~$0.9 million or ~~6.0%~~4.6% to ~~$18.3~~$18.5 million at ~~March 31,~~September 30, 2021 from $19.4 million at December 31, 2020.

The ~~decrease~~Company recorded $0.6 million of PLL for the nine months ended September 30, 2021 compared to $10.1 million for the nine months ended months ended September 30, 2020. Net charge-offs also decreased for the comparable periods from $2.2 million in the first nine months of 2020 to $1.4 million for the nine months ended September 30, 2021. During the three months ended September 30, 2021, net recoveries of $0.1 million included recoveries of $0.6 million partially offset by charge-offs of $0.5 million on two non-accrual relationships totaling $7.8 million that were resolved in the third quarter through a loan sale and a payoff.

The Company's general allowance increased from $18.1 million at December 31, 2020 to $18.2 million at September 30, 2021. The stability in the general allowance was primarily due to improvements in ~~the~~some qualitative factors ~~of delinquency and risk classification rating, as well as slower loan growth~~ partially offset by ~~higher charge-offs~~2021 growth in the first quarter. The specific allowance decreased as specifically identified impaired loans were resolved. U.S. SBA PPP loans are excluded from the Bank's allowance methodology as they are guaranteed by the U.S. government.

The Company recorded a decrease in its provision for loan loss expense for the three months ended March 31, 2021 compared to the same periods in the prior year. Net charge-offs also increased for the comparable periods from a $19,000 recovery inhigher risk commercial real estate portfolio. During the first quarter of ~~2020 to $1.5 million in net charge-offs in the first quarter of 2021. During the three months ended March 31,~~ 2021, the Bank sold non-accrual and classified commercial real estate and residential mortgage loans with an amortized cost of $9.1 million, net of charge-offs of $1.4 million, and recognized a loss on the sale of ~~$191,000.The~~$191,000. In the third quarter of 2021, the Bank resolved $7.8 million of non-accrual loans through $0.5 million in charge-offs that resulted in a loan sale and a payoff. The Company's ~~sale~~resolution of these impaired loans decreased the specific reserve, improved asset quality and improved several ALLL qualitative factors.

Gross U.S. SBA PPP loans at September 30, 2021 totaled $56.4 million and 345 loans, a decrease of $53.9 million compared to December 31, 2020. No credit issues are anticipated with U.S. SBA PPP loans as they are guaranteed by the SBA and the Bank's allowance for loan loss does not include an allowance for U.S. SBA PPP loans.

Management believes that loans included in the COVID-19 deferral program in 2020 and 2021 are more likely to default in the future and that the identification and resolution of problem credits could be delayed. In our evaluation of current and previously deferred loans, we considered the ~~customer industry, the~~ length of the deferral period, ~~and~~ the type and amount of ~~collateral.~~collateral and customer industries. Consistent with regulatory guidance, if new information during the deferral period indicates that there is evidence of default, the Bank may change the classification rating (e.g., change from passing credit to substandard) and accrual status (e.g., change from accrual to non-accrual status) as deemed appropriate. As of ~~March~~September 30, 2021, $3.4 million or 0.2% of gross portfolio loans had deferral agreements, a decrease of $32.0 million from the $35.4 million or 2.4% of gross portfolio loans at December 31, 2020. As of September 30, 2021 and December 31, 2020, there were a $1.0 million and $3.4 million ~~respectively,~~ of COVID-19 deferred ~~loan~~loans deemed to be non-accrual and substandard based on reviews. All COVID-19 deferred loans were current prior to the crisis and will not be considered delinquent or troubled debt restructures ("TDRs") upon completion of the modification agreements due to provisions in the CARES Act and regulations that permit U.S. financial institutions to temporarily suspend U.S. GAAP requirements to treat such loan modifications as TDRs.

Below are schedules that provide information on COVID-19 deferred loans as of ~~March 31,~~September 30, 2021:


COVID-19 Deferred Loans	COVID-19 Deferred Loans	(Unaudited)												COVID-19 Deferred Loans	(Unaudited)
		March 31, 2021						Accrual Loans			Non-Accrual Loans				September 30, 2021						Accrual Loans			Non-Accrual Loans
(dollars in thousands)	(dollars in thousands)	Loan Balances		% of Deferred Loans		% of Gross Portfolio Loans		Loan Balances		Number of Loans	Loan Balances		Number of Loans	(dollars in thousands)	Loan Balances		% of Deferred Loans		% of Gross Portfolio Loans		Loan Balances		Number of Loans	Loan Balances		Number of Loans
Commercial real estate	Commercial real estate	$	17,970	77.71	%	1.19	%	$	16,993	5	$	977	1	Commercial real estate	$	3,422	100.00	%	0.22	%	$	2,469	2	$	954	1
Residential first mortgages		1,402		6.06	%	0.09	%	1,402		3	—		—

Commercial equipment		3,754		16.23	%	0.25	%	3,754		15	—		—

Total	Total	$	23,126	100.00	%	1.53	%	$	22,149	23	$	977	1	Total	$	3,422	100.00	%	0.22	%	$	2,469	2	$	954	1


COVID-19 Deferred Loans - Next Payment Due by Month	(Unaudited)
(dollars in thousands)	Loan Balances		%		Number of Loans



December-21	$	3,422	100.00	%	3
Total	$	3,422	100.00	%	3


COVID-19 Deferred Loans by NAICS Industry	(Unaudited)
(dollars in thousands)	September 30, 2021		Number of Loans






Arts, Entertainment, and Recreation	$	3,422	3




Total	$	3,422	3

COVID-19 Deferred Loans - Next Payment Due by Month (Unaudited)
(dollars in thousands) Loan Balances % Number of Loans
April-21 $ 5,305 22.94 % 5
May-21 9,736 42.10 % 4
June-21 4,580 19.80 % 4
December-21 3,505 15.16 % 11
Total $ 23,126 100.00 % 24

Management believes that the allowance is adequate at September 30, 2021.

5862

Table of Contents

COVID-19 Deferred Loans by NAICS Industry (Unaudited)
(dollars in thousands) March 31, 2021 Number of Loans
Real Estate Rental and Leasing $ 5,257 1
Accommodation and Food Services 11,599 4
Arts, Entertainment, and Recreation 977 1
Transportation and Warehousing 3,505 11
Retail Trade 386 4
Other Industries, Residential Mortgages and Consumer ** 1,402 3
Total $ 23,126 24
** No NAICS code has been assigned.

Off Balance Sheet Credit Exposure Reserve

The Company's reserve for off balance sheet credit exposures was $51,000 and did not increase in the first ~~three~~nine months of 2021. The Company is monitoring line of credit usage and has not seen substantive increases in usage or expected usage. Management believes that many of the Bank's customers presently have sufficient liquidity due to COVID-19 government stimulus programs. The Company will continue to monitor activity for potential increases in the off-balance sheet reserve in future quarters as customers use available liquidity.

Classified Assets and Special Mention Assets

Classified assets decreased ~~$6.2~~$15.7 million from $22.4 million at December 31, 2020 to ~~$16.1~~$6.7 million at ~~March 31,~~September 30, 2021. Management considers classified assets to be an important measure of asset quality. The Company's risk rating process for classified loans ~~are~~is an important input into the Company's allowance methodology. Risk ratings are expected to be an important indicator in assessing ongoing credit risks of loans that are presently or were for a period of time COVID-19 deferred loans. The following is a breakdown of the Company’s classified and special mention assets at September 30, 2021, June 30, 2021, March 31, 2021, and December 31, 2020, 2019, 2018, and 2017, respectively:


		As of																	As of
(dollars in thousands)	(dollars in thousands)		3/31/2021			12/31/2020			12/31/2019			12/31/2018			12/31/2017			(dollars in thousands)	9/30/2021			6/30/2021			3/31/2021			12/31/2020			12/31/2019			12/31/2018			12/31/2017
Classified loans	Classified loans																	Classified loans
Substandard	Substandard		$	13,816		$	19,249		$	26,863		$	32,226		$	40,306		Substandard	$	5,127		$	13,382		$	13,816		$	19,249		$	26,863		$	32,226		$	40,306
Doubtful	Doubtful		—			—			—			—			—			Doubtful	—			—			—			—			—			—			—

Total classified loans	Total classified loans		13,816			19,249			26,863			32,226			40,306			Total classified loans	5,127			13,382			13,816			19,249			26,863			32,226			40,306
Special mention loans	Special mention loans		7,769			7,672			—			—			96			Special mention loans	780			4,524			7,769			7,672			—			—			96
Total classified and special mention loans	Total classified and special mention loans		$	21,585		$	26,921		$	26,863		$	32,226		$	40,402		Total classified and special mention loans	5,907			17,906			21,585			26,921			26,863			32,226			40,402

Classified loans	Classified loans		13,816			19,249			26,863			32,226			40,306			Classified loans	5,127			13,382			13,816			19,249			26,863			32,226			40,306
Classified securities	Classified securities		—			—			—			482			651			Classified securities	—			—			—			—			—			482			651
Other real estate owned	Other real estate owned		2,329			3,109			7,773			8,111			9,341			Other real estate owned	1,536			1,536			2,329			3,109			7,773			8,111			9,341
Total classified assets	Total classified assets		$	16,145		$	22,358		$	34,636		$	40,819		$	50,298		Total classified assets	$	6,663		$	14,918		$	16,145		$	22,358		$	34,636		$	40,819		$	50,298

Total classified assets as a percentage of total assets	Total classified assets as a percentage of total assets		0.75		%	1.10		%	1.93		%	2.42		%	3.58		%	Total classified assets as a percentage of total assets	0.29		%	0.68		%	0.75		%	1.10		%	1.93		%	2.42		%	3.58		%
Total classified assets as a percentage of Risk Based Capital	Total classified assets as a percentage of Risk Based Capital		6.81		%	9.61		%	16.21		%	21.54		%	32.10		%	Total classified assets as a percentage of Risk Based Capital	2.75		%	6.24		%	6.81		%	9.61		%	16.21		%	21.54		%	32.10		%

InAsset quality has continued to improve in 2021 with the ~~first quarter~~resolution of ~~2021 classified loans decreased $6.3 million from $19.2 million at December 31, 2020 to $13.8 million at March 31, 2021. The sale of $9.1~~$16.9 million in non-accrual and impaired loans ~~during the first quarter of 2021 was a continuation of management's intent~~through loan sales and negotiated payoffs. Management remains committed to expeditiously resolve non-performing or substandard credits that ~~were~~are not likely to become performing or passing credits in a reasonable ~~time-frame.~~timeframe. During the first nine months of 2021 classified loans decreased $14.1 million from $19.2 million at December 31, 2020 to $5.1 million at September 30, 2021.

Non-Performing Assets

Non-performing assets, which consist of OREO, non-accrual loans and TDRs, decreased ~~$5.4~~$14.8 million from $21.9 million at December 31, 2020 to ~~$16.5~~$7.2 million at ~~March 31,~~September 30, 2021.

~~Table of Contents~~

OREO decreased ~~$0.8 million~~ from ~~$3.1 million at~~ December 31, 2020 to ~~$2.3 million at March 31,~~September 30, 2021. There were no additions to OREO during the ~~three~~nine months ended ~~March 31,~~September 30, 2021. See Note 5 in the financial statements for an analysis of OREO ~~disposals of $0.6 million netted losses of $22,000 on disposals~~activity for the ~~three months~~nine-month periods ended ~~March~~September 30, 2021 and 2020 and the year ended December 31, ~~2021. To adjust properties to current appraised values, additions to the valuation allowance of $0.2 million were taken for the three months ended March 31, 2021.~~2020. OREO carrying amounts reflect management’s estimate of the realizable value of these properties incorporating current appraised values, local real estate market conditions and related costs.

Table of Contents

Non-accrual loans decreased ~~$4.6~~$13.1 million from $18.2 million at December 31, 2020 to ~~$13.6~~$5.2 million at ~~March 31,~~September 30, 2021. The decrease in non-accrual loans during the first ~~three~~nine months of 2021 was largely the result of the March 2021 ~~sale~~and August 2021 sales and negotiated payoffs of several substandard classified relationships. Non-accrual loans of ~~$8.2~~$3.8 million ~~(60%~~(73%) were current with all payments of principal and interest with specific reserves of ~~$42,000~~$32,000 at ~~March 31,~~September 30, 2021. Delinquent non-accrual loans were ~~$5.5~~$1.4 million ~~(40%~~(27%) with specific reserves of ~~$0.7~~$0.3 million at ~~March 31,~~September 30, 2021.

Non-accrual loans and OREO to total gross portfolio loans and OREO decreased 3698 basis points from 1.42% at December 31, 2020 to ~~1.06%~~0.44% at ~~March 31,~~September 30, 2021. Non-accrual loans, OREO and TDRs to total assets decreased 3177 basis points from 1.08% at December 31, 2020 to ~~0.77%~~0.31% at ~~March 31,~~September 30, 2021.

Loan delinquency (90 days or greater delinquent and 31-89 days delinquent) decreased ~~$5.3~~$10.6 million from $12.1 million or 0.81% of portfolio loans, at December 31, 2020 to ~~$6.8~~$1.6 million, or ~~0.45%~~0.10% of portfolio loans, at ~~March 31,~~September 30, 2021. ~~Early stage~~Early-stage delinquency (31-89 days delinquent) ~~increased modestly $1.2 million from~~remained flat at $0.2 million at December 31, 2020 ~~to $1.4 million~~and at ~~March 31,~~September 30, 2021.

Table of Contents

LIABILITIES

The following table shows the Company’s liabilities and the dollar and percentage changes for the periods presented.


(dollars in thousands)	(dollars in thousands)	March 31, 2021		December 31, 2020		$ Change		% Change		(dollars in thousands)	September 30, 2021		December 31, 2020		$ Change		% Change
Deposits	Deposits									Deposits
Non-interest-bearing deposits	Non-interest-bearing deposits	$	406,319	$	362,079	$	44,240	12.2	%	Non-interest-bearing deposits	$	432,606	$	362,079	$	70,527	19.5	%
Interest-bearing deposits	Interest-bearing deposits	1,461,577		1,383,523		78,054		5.6	%	Interest-bearing deposits	1,572,001		1,383,523		188,478		13.6	%
Total deposits	Total deposits	1,867,896		1,745,602		122,294		7.0	%	Total deposits	2,004,607		1,745,602		259,005		14.8	%

Long-term debt	Long-term debt	27,285		27,302		(17)		(0.1)	%	Long-term debt	12,249		27,302		(15,053)		(55.1)	%

Guaranteed preferred beneficial interest in junior subordinated debentures ("TRUPs")	Guaranteed preferred beneficial interest in junior subordinated debentures ("TRUPs")	12,000		12,000		—		—	%	Guaranteed preferred beneficial interest in junior subordinated debentures ("TRUPs")	12,000		12,000		—		—	%
Subordinated notes net of debt issuance costs - 4.75%	Subordinated notes net of debt issuance costs - 4.75%	19,468		19,526		(58)		—	%	Subordinated notes net of debt issuance costs - 4.75%	19,496		19,526		(30)		—	%
Lease liabilities - operating leases	Lease liabilities - operating leases	6,614		8,088		(1,474)		(18.2)	%	Lease liabilities - operating leases	6,418		8,088		(1,670)		(20.6)	%
Accrued expenses and other liabilities	Accrued expenses and other liabilities	15,509		15,908		(399)		(2.5)	%	Accrued expenses and other liabilities	19,794		15,908		3,886		24.4	%
Total Liabilities	Total Liabilities	$	1,948,772	$	1,828,426	$	120,346	6.6	%	Total Liabilities	$	2,074,564	$	1,828,426	$	246,138	13.5	%

Funding

The Bank uses retail deposits and wholesale funding. Wholesale funding includes short-term borrowings, long-term debt and brokered deposits. Retail deposits continue to be the most significant source of funds totaling ~~$1,859.9~~$1,996.6 million or ~~98.1%~~99.0% of funding at ~~March 31,~~September 30, 2021 compared to $1,737.6 million or 98.0% of funding at December 31, 2020. Wholesale funding, which consists of FHLB advances and brokered deposits, was ~~$35.3~~$20.3 million or ~~1.9%~~1.0% of funding at ~~March 31,~~September 30, 2021 compared to $35.3 million or 2.0% of funding at December 31, 2020.

~~In addition to funding for operations, the~~The Company had junior subordinated debentures of $12.0 million and subordinated notes of $20.0 million of 4.75% fixed-to-floating rate subordinated notes at ~~March 31,~~September 30, 2021 and December 31, 2020.

~~Table of Contents~~

The following is a breakdown of the Company’s deposit portfolio at ~~March 31,~~September 30, 2021 and December 31, 2020:


		March 31, 2021				December 31, 2020					September 30, 2021				December 31, 2020
(dollars in thousands)	(dollars in thousands)	Balance		%		Balance		%		(dollars in thousands)	Balance		%		Balance		%
Noninterest-bearing demand	Noninterest-bearing demand	$	406,319	21.75	%	$	362,079	20.74	%	Noninterest-bearing demand	$	432,606	21.58	%	$	362,079	20.74	%
Interest-bearing:	Interest-bearing:									Interest-bearing:
Demand	Demand	651,639		34.89	%	590,159		33.81	%	Demand	764,482		38.14	%	590,159		33.81	%
Money market deposits	Money market deposits	355,680		19.04	%	340,725		19.52	%	Money market deposits	355,582		17.74	%	340,725		19.52	%
Savings	Savings	105,590		5.65	%	98,783		5.66	%	Savings	112,282		5.60	%	98,783		5.66	%
Certificates of deposit	Certificates of deposit	348,668		18.67	%	353,856		20.27	%	Certificates of deposit	339,655		16.94	%	353,856		20.27	%
Total interest-bearing	Total interest-bearing	1,461,577		78.25	%	1,383,523		79.26	%	Total interest-bearing	1,572,001		78.42	%	1,383,523		79.26	%

Total Deposits	Total Deposits	$	1,867,896	100.00	%	$	1,745,602	100.00	%	Total Deposits	$	2,004,607	100.00	%	$	1,745,602	100.00	%

Transaction accounts	Transaction accounts	$	1,519,228	81.33	%	$	1,391,746	79.73	%	Transaction accounts	$	1,664,952	83.06	%	$	1,391,746	79.73	%

Total deposits increased ~~$122.3~~$259.0 million or ~~7.01% (28.0%~~14.84% (19.8% annualized) at ~~March 31,~~September 30, 2021 compared to December 31, 2020. The increase ~~comprised~~consisted of a ~~$127.5~~$273.2 million increase to transaction deposits ~~offsetting~~partially offset by a ~~$5.2~~$14.2 million decrease to time deposits. ~~The Bank typically experiences a reduction in transaction deposits during the first quarter as its customers use transaction account balances to pay expenses and taxes accrued in the prior year.~~ In the first ~~quarter~~nine months of 2021, ~~however,~~ transaction deposits increased due to new customer acquisitions as well as lower levels of consumer and business spending related to the COVID-19 pandemic. The Bank's increased customer deposit balances provided additional on-balance sheet liquidity compared to the prior year.

Table of Contents

For FDIC call reporting purposes reciprocal deposits are classified as brokered deposits when they exceed 20% of a bank’s liabilities or $5.0 billion. Reciprocal deposits considered brokered deposits for call reporting purposes at ~~March 31,~~September 30, 2021 were ~~$16.6~~$62.2 million compared to zero at December 31, 2020. Reciprocal deposits are included in retail deposits and are used to maximize FDIC insurance available to the Bank's customers.

~~Table of Contents~~

STOCKHOLDERS' EQUITY AND REGULATORY CAPITAL

The following table shows the Company’s equity and the dollar and percentage changes for the periods presented.


(dollars in thousands)	(dollars in thousands)	March 31, 2021		December 31, 2020		$ Change		% Change		(dollars in thousands)	September 30, 2021		December 31, 2020		$ Change		% Change
Common Stock at par of $0.01	Common Stock at par of $0.01	$	59	$	59	$	—	—	%	Common Stock at par of $0.01	$	57	$	59	$	(2)	(3.39)	%
Additional paid in capital	Additional paid in capital	96,181		95,965		216		0.23	%	Additional paid in capital	96,649		95,965		684		0.71	%
Retained earnings	Retained earnings	103,294		97,944		5,350		5.46	%	Retained earnings	107,890		97,944		9,946		10.15	%
Accumulated other comprehensive income		1,684		4,504		(2,820)		(62.61)	%
Accumulated other comprehensive (loss) income										Accumulated other comprehensive (loss) income	(9)		4,504		(4,513)		(100.20)	%
Unearned ESOP shares	Unearned ESOP shares	(459)		(459)		—		—	%	Unearned ESOP shares	(459)		(459)		—		—	%
Total Stockholders’ Equity	Total Stockholders’ Equity	$	200,759	$	198,013	$	2,746	1.39	%	Total Stockholders’ Equity	$	204,128	$	198,013	$	6,115	3.09	%

Total stockholders’ equity increased primarily due to net income of ~~$6.3~~$19.1 million, partially offset by ~~a decrease~~an increase in accumulated other comprehensive ~~income~~loss of ~~$2.8~~$4.5 million due to a reduction in unrealized gains in the investment portfolio, repurchases of common stock of $6.7 million and common dividends paid of ~~$0.7~~$2.4 million. On February 25, 2020, the Company announced an increase in the quarterly cash dividend from the previous $0.125 per share of common stock to $0.15 per share. The dividend was paid on or about April 26, 2021 to stockholders of record as of the close of business on April 12, 2021.

The Company had a book value per common share of ~~$34.04~~$35.66 and $33.54 at ~~March 31,~~September 30, 2021 and December 31, 2020, respectively. Tangible book value at ~~March 31,~~September 30, 2021 and December 31, 2020 ~~was $31.97~~were $33.57 and $31.45. The Company's common equity to assets ratio decreased to ~~9.34%~~8.96% at ~~March 31,~~September 30, 2021 from 9.77% at December 31, 2020. The Company’s ratio of tangible common equity ("TCE") to tangible assets decreased to ~~8.82%~~8.48% at ~~March 31,~~September 30, 2021 from 9.22% at December 31, 2020 (see Non-GAAP reconciliation schedules). The decrease in the TCE ratio was due ~~primarily~~ to repurchases of 190,587 shares of Company's common stock during the first nine months of 2021 and significant increases in cash and ~~loans from COVID-19 government stimulus.~~investments.

~~In April 2020, banking regulators issued an interim final rule that excluded~~ U.S. SBA PPP loans ~~pledged under the PPPLF from the calculation of the leverage ratio. The Bank did not have any PPPLF advances at March 31, 2021 and December 31, 2020. In addition, the interim final rule~~are excluded ~~U.S. SBA PPP loans~~ from the calculation of risk-based capital ratios by assigning a zero percent risk weight. The Company remains well capitalized at ~~March 31,~~September 30, 2021 with a Tier 1 capital to average assets ("leverage ratio") of ~~9.70%~~9.41% at ~~March 31,~~September 30, 2021 compared to 9.56% at December 31, 2020.

6266

Table of Contents

LIQUIDITY AND CAPITAL RESOURCES

Capital Resources

The Company has no business other than holding the stock of the Bank and does not have significant operating cash needs, except for the payment of dividends declared on common stock, and the payment of interest on subordinated debentures and subordinated notes, and noninterest expense.

The Company evaluates capital resources by its ability to maintain adequate regulatory capital ratios. The Company and the Bank annually update a three-year strategic capital plan. In developing its plan, the Company considers the impact to capital of asset growth, income accretion, dividends, holding company liquidity, investment in markets and people and stress testing.

Federal banking regulations require the Company and the Bank to maintain specified levels of capital. As of ~~March 31,~~September 30, 2021, and December 31, 2020, the Company and Bank were well-capitalized under the regulatory framework for prompt corrective action under the Basel III Capital Rules. Management believes, as of ~~March 31,~~September 30, 2021 and December 31, 2020, that the Company and the Bank met all capital adequacy requirements to which they were subject. See Note 10 of the ~~Consolidated Financial Statements.~~consolidated financial statements.

Liquidity

Liquidity is our ability to meet cash demands as they arise. Cash needs may come from operations, loan demand, deposit withdrawals or acquisition opportunities. Potential obligations resulting from the issuance of standby letters of credit and commitments to fund future borrowings to our loan customers are other factors affecting our liquidity needs. Many of these obligations and commitments are expected to expire without being drawn upon; therefore, the total commitment amounts do not necessarily represent future cash requirements affecting our liquidity position.

Based on management’s going concern evaluation, we believe that there are no conditions or events, considered in the aggregate, that raise substantial doubt about the Company’s or the Bank’s ability to continue as a going concern, within one year of the date of the issuance of the financial statements.

The Company’s principal sources of liquidity are cash on hand and dividends received from the Bank. The Bank’s most liquid assets are cash, cash equivalents and federal funds sold. The levels of such assets are dependent on the Bank’s operating, financing and investment activities at any given time. The variations in levels of cash and cash equivalents are influenced by deposit flows and anticipated future deposit flows. Customer deposits are considered the primary source of funds supporting the Bank’s lending and investment activities.

Liquidity is provided by access to funding sources, which include core depositors and brokered deposits. Other sources of funds include our ability to borrow, such as purchasing federal funds from correspondent banks, sales of securities under agreements to repurchase and advances from the FHLB of Atlanta. The Bank uses wholesale funding (brokered deposits and other sources of funds) to supplement funding when loan growth exceeds core deposit growth and for asset-liability management purposes.

At ~~March 31,~~September 30, 2021 and December 31, 2020, the Bank had ~~$86.9~~$80.2 million and $66.5 million, respectively, in loan commitments outstanding. In addition, at ~~March 31,~~September 30, 2021 and December 31, 2020, the Bank had ~~$22.9~~$22.3 million and $20.0 million, respectively, in letters of credit and approximately ~~$225.0~~$237.1 million and $225.5 million, respectively, available under lines of credit. Certificates of deposit due within one year of ~~March 31,~~September 30, 2021 and December 31, 2020 totaled ~~$258.6~~$272.8 million, or ~~74.16%~~80.3% and $266.1 million, or ~~75.21%~~75.2%, respectively, of total certificates of deposit outstanding. If maturing deposits do not remain, the Bank will be required to seek other sources of funds, including other certificates of deposit and borrowings. Depending on market conditions, the Bank may be required to pay higher rates on such deposits or other borrowings than the Bank currently pays on the certificates of deposits. Management believes, however, based on past experience that a significant portion of the Bank's certificates of deposit will remain with the Bank. Management has the ability to attract and retain deposits by adjusting the interest rates offered.

Management ~~has increased oversight and review of~~monitors customer line of credit usage. If we were to experience increases in draws on customer lines of credit or decreased deposit levels in future periods as a result of the distressed economic conditions in our market areas relating to the COVID-19 pandemic, our level of borrowed funds could increase.

At ~~March 31,~~September 30, 2021, the Company had on-balance sheet liquidity of ~~$187.8~~$147.2 million in cash and cash equivalents. At ~~March 31,~~September 30, 2021, the Company had loans and securities pledged or in safekeeping at FHLB which provided for funding availability of ~~$369.5~~$515.2 million at ~~March 31,~~September 30, 2021.

6367

Table of Contents

Advances from the FHLB are secured by the Bank’s stock in the FHLB, a portion of the Bank’s loan portfolio and certain investments. Generally, the Bank’s ability to borrow from the FHLB of Atlanta is limited by its available collateral and also by an overall limitation of 30% of assets. FHLB long-term debt consists of adjustable-rate advances with rates based upon LIBOR, fixed-rate advances, and convertible advances. As of March 31, 2021, 100% of the Bank's long-term debt was fixed for rate and term, as the conversion optionality of the advances have either been exercised or expired. In addition, the Bank has established unsecured and secured lines of credit with the Federal Reserve Bank and commercial banks.

For additional information on these agreements, including collateral, see Note 8 of the ~~Consolidated Financial Statements~~consolidated financial statements as presented in the Company’s Form 10-K for the year ended December 31, 2020.

The Company’s net loan to deposit ratio decreased from 91.3% at December 31, 2020 and to ~~85.8%~~78.3% at ~~March 31,~~September 30, 2021. The Company intends to use available on-balance sheet liquidity to fund loans, increase investments and limit the use of wholesale funding.

The Bank’s principal sources of funds for investment and operations are net income, deposits, sales of loans, borrowings, principal and interest payments on loans, principal and interest received on investment securities and proceeds from the maturity and sale of investment securities. The Bank’s principal funding commitments are for the origination or purchase of loans, the purchase of securities and the payment of maturing deposits.

~~The Bank is subject to various regulatory restrictions on the payment of dividends.~~

The Bank’s most liquid assets are cash, cash equivalents and federal funds sold. The levels of such assets are dependent on the Bank’s operating, financing and investment activities at any given time. The variations in levels of cash and cash equivalents are influenced by deposit flows and anticipated future deposit flows.

Cash and cash equivalents as of March 31, 2021 totaled $187.8 million, an increase of $110.8 million from the December 31, 2020 total of $77.1 million. Ending cash balances increased primarily due to increases in net deposits and proceeds from sales and principal payments on investment securities. These increases were partially offset by the excess of loan originations over principal collected and the purchase of investment securities. Changes to the level of cash and cash equivalents have minimal impact on operational needs as the Bank has substantial sources of funds available from other sources.

During the ~~three~~nine months ended ~~March 31,~~September 30, 2021, all financing activities provided ~~$121.4~~$234.9 million in cash compared to ~~$26.0~~$325.5 million in cash for the same period in 2020. ~~The Company additional cash~~Cash from financing activities indecreased $90.6 million for the ~~three~~nine months ended ~~March 31,~~September 30, 2021 compared to the ~~three~~nine months ended ~~March 31,~~September 30, 2020 ~~was~~ primarily due to ~~increased~~a decrease in long term borrowings of $102.9 million, decreased deposit growth of ~~$121.5~~$8.8 million and the repurchase of common stock of $6.7 million, partially offset by a decrease in ~~short term and long term borrowings and~~ subordinated debt ~~activities.~~activities of $23.0 million.

During the ~~three~~nine months ended ~~March 31,~~September 30, 2021 all investing activities used ~~$19.8~~$195.2 million in cash compared to ~~$40.6~~$190.2 million in cash used for the same period in 2020. The ~~decrease~~increase in cash used was primarily the result of cash used for purchases of investment securities ~~and~~partially offset by a decrease in cash used for loan activities. Cash used for loan activities ~~which~~ decreased ~~$18.4 million and $17.0~~$186.0 million from ~~$53.9~~$176.4 million, ~~and $35.7 million, respectively,~~ for the ~~three~~nine months ended ~~March 31,~~September 30, 2020 to ~~$35.6~~$9.6 million ~~and $18.7 million, respectively,~~of cash provided for the ~~three~~nine months ended ~~March 31,~~September 30, 2021 primarily due to decreased PPP originations in 2021 compared to the prior year comparable period. Cash used for the purchase of investment securities increased $158.4 million from $107.4 million for the nine months ended September 30, 2020 to $265.7 million for the nine months ended September 30, 2021. Cash used decreased ~~$25.5~~$41.9 million as total proceeds from the sales and principal payments of ~~available for sale~~ securities for the ~~three~~nine months ended ~~March 31,~~September 30, 2021 decreased over the prior year comparable period.

Operating activities provided cash of ~~$9.2~~$30.5 million, or ~~$1.2~~$10.5 million more cash, for the ~~three~~nine months ended ~~March 31,~~September 30, 2021, compared to ~~$8.0~~$20.0 million of cash provided for the same period of 2020.

For information on risks relating to liquidity, see Item 1A. "Risk Factors - Liquidity Risk", as presented in the Company's Form 10-K for the year ended December 31, 2020.

6468

Table of Contents

ITEM 3 – QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

Interest rate risk is defined as the exposure to changes in net interest income and capital that arises from movements in interest rates. ~~Depending on the composition of the balance sheet, increasing~~Increasing or decreasing interest rates can negatively affect the Company’s results of operations and financial condition.

The Company measures interest rate risk ~~over~~by modeling changes to Net Interest Income ("NII") and changes to the ~~short and long term. The Company measures interest rate risk as the change in net interest income (“NII"~~Economic Value of Equity ("EVE") caused by a change in interest rates over twelve and twenty-four months. The Company’s NII simulations provide information about short-term interest rate risk exposure. The Company also measures interest rate risk by measuring changes in the values of assets and liabilities due to changes in interest rates. The economic value of equity (“~~EVE”~~NII”) is defined as the present value of future cash flows from existing assets, minus the present value of future cash flows from existing liabilities. ~~EVE simulations reflect the interest rate sensitivity of assets~~NII changes are modeled over twelve and ~~liabilities over a longer time period, considering the maturities, average life and duration of all balance sheet accounts.~~

The Board of Directors has established an interest rate risk policy, which is administered by the Bank’s Asset Liability Committee (“ALCO”). The policy establishes limits on risk, which are quantitative measures of the percentage change in NII and EVE resulting from changes in interest rates. Both NII and EVE simulations assist in identifying, measuring, monitoring and controlling interest rate risk and are used by management and the ALCO Committee to ensure that interest rate risk exposure will be maintained within Board policy guidelines. The ALCO Committee reports quarterly to the Board of Directors. Mitigating strategies are used to maintain interest rate risk within established limits.twenty-four months.

The Company’s interest rate risk (“IRR”) model ~~uses assumptions which include factors such as call features, prepayment options and interest rate caps and floors included in investment and loan portfolio contracts. Additionally,~~bases its results on the ~~IRR model estimates the lives and interest rate sensitivity~~characteristics of the ~~Company’s non-maturity deposits. These assumptions have a significant effect on model results. The assumptions are developed primarily based upon historical behavior~~Company's assets and liabilities including contractual features as well as estimates of ~~Bank customers. The Company also considers industry and regional data in developing IRR model assumptions.~~consumer behavior. There are inherent limitations in the Company’s IRR model and underlying assumptions. When interest rates change, actual ~~movements of interest-earning assets~~changes in EVE and ~~interest-bearing liabilities, loan prepayments, and withdrawals of time and other deposits,~~NII may deviate significantly from ~~assumptions used in~~ the model. The Company prepares a current base case and several alternative simulations ~~at least~~ quarterly. Current interest rates are shocked by +/- 100, 200, 300, and 400 basis points (“bp”). In addition, the Company simulates additional ~~rate curve~~ scenarios ~~(e.g., bear flattener).~~that model non-parallel changes in rates. The Company may elect not to use ~~particular~~ scenarios that it determines are impractical in a current rate environment. The ~~Company’s internal~~Company's interest rate risk policy establishes limits on the percentage change in NII and EVE resulting from changes in interest rates. The limits established for parallel shock scenarios are as follows:


Shock in Basis Points	Net Interest Income	Economic Value of Equity
+ - 400	25%	40%
+ - 300	20%	30%
+ - 200	15%	20%
+ - 100	10%	10%

It is management’s goal to manage the Bank’s portfolios so that net interest income at risk over twelve and twenty-four-month periods and the economic value of equity at risk do not exceed policy guidelines at the various interest rate shock levels. At ~~March 31,~~September 30, 2021 and December 31, 2020, the Company did not exceed any ~~Board approved~~ sensitivity limits for ~~percentage~~ change in ~~net interest income.~~NII. In the ~~first~~third quarter of 2021 the ~~percentage~~ change in ~~economic value of equity~~EVE exceeded policy guidelines due to ~~already~~the historically low ~~level of rates on non-maturing deposit instruments. Management~~interest rate environment. The Company has determined that due to the level of market rates at ~~March 31,~~September 30, 2021, interest rate shocks of -100, -200, -300 and -400 basis points ~~leave the Bank with near zero down to negative rate instruments and~~ are not ~~considered practical or~~ informative. ~~Measures of net interest income at risk produced by simulation analysis are indicators of an institution’s short-term performance in alternative rate environments.~~

~~Table of Contents~~

~~The below schedule estimates the~~Estimated changes infor NII over a twelve-month period for parallel rate shocks for up 200, up 100 and down 100 scenarios:


Estimated Changes in Net Interest Income	Estimated Changes in Net Interest Income							Estimated Changes in Net Interest Income
Change in Interest Rates:	Change in Interest Rates:	+ 200 bp		+ 100 bp		-100 bp		Change in Interest Rates:	+ 200 bp		+ 100 bp		-100 bp
Policy Limit	Policy Limit	(15.00)	%	(10.00)	%	(10.00)	%	Policy Limit	(15.00)	%	(10.00)	%	(10.00)	%

September 30, 2021								September 30, 2021	(1.28)	%	(0.60)	%	(1.17)	%
June 30, 2021								June 30, 2021	1.69	%	0.82	%	(1.09)	%
March 31, 2021	March 31, 2021	(0.89)	%	(0.53)	%	(1.02)	%	March 31, 2021	(0.89)	%	(0.53)	%	(1.02)	%
December 31, 2020	December 31, 2020	(1.28)	%	(0.23)	%	(1.17)	%	December 31, 2020	(1.28)	%	(0.23)	%	(1.17)	%

Measures of equity value at risk indicate the ongoing economic value of the Company by considering the effects of changes in interest rates on all of the Company’s cash flows, and by discounting the cash flows to estimate the present value of assets and liabilities. The below schedule ~~estimates~~details the estimated changes in the EVE at parallel shocks for up 200, up 100 and down 100 scenarios:


Estimated Changes in Economic Value of Equity	Estimated Changes in Economic Value of Equity							Estimated Changes in Economic Value of Equity
Change in Interest Rates:	Change in Interest Rates:	+ 200 bp		+ 100 bp		-100 bp		Change in Interest Rates:	+ 200 bp		+ 100 bp		-100 bp
Policy Limit	Policy Limit	(20.00)	%	(10.00)	%	(10.00)	%	Policy Limit	(20.00)	%	(10.00)	%	(10.00)	%

September 30, 2021								September 30, 2021	27.10	%	16.77	%	(29.34)	%
June 30, 2021								June 30, 2021	32.17	%	19.50	%	(32.54)	%
March 31, 2021	March 31, 2021	28.56	%	17.31	%	(28.84)	%	March 31, 2021	28.56	%	17.31	%	(28.84)	%
December 31, 2020	December 31, 2020	52.00	%	32.00	%	(47.00)	%	December 31, 2020	52.00	%	32.00	%	(47.00)	%

Table of Contents

ITEM 4 – CONTROLS AND PROCEDURES

As of the end of the period covered by this report, management of the Company carried out an evaluation, under the supervision and with the participation of the Company’s principal executive officer and principal financial officer, of the effectiveness of the Company’s disclosure controls and procedures. Based on this evaluation, the Company’s principal executive officer and principal financial officer concluded that the Company’s disclosure controls and procedures are effective in ensuring that information required to be disclosed by the Company in reports that it files or submits under the Securities Exchange Act of 1934, as amended, (1) is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and (2) is accumulated and communicated to the Company’s management, including its principal executive and financial officers as appropriate to allow timely decisions regarding required disclosure. It should be noted that the design of the Company’s disclosure controls and procedures is based in part upon certain reasonable assumptions about the likelihood of future events, and there can be no reasonable assurance that any design of disclosure controls and procedures will succeed in achieving its stated goals under all potential future conditions, regardless of how remote, but the Company’s principal executive and financial officers have concluded that the Company’s disclosure controls and procedures are, in fact, effective at a reasonable assurance level. There were no changes in the Company’s internal control over financial reporting during the quarter ended ~~March 31,~~September 30, 2021 that have materially affected, or are reasonable likely to materially affect, the Company’s internal control over financial reporting.

6670

Table of Contents

PART II – OTHER INFORMATION

Item 1 – Legal Proceedings

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

Item 1A – Risk Factors

In addition to the other information set forth in this report, you should carefully consider the risk factors disclosed in Part I, “Item 1A- Risk Factors” in the Form 10-K for the year ended December 31, 2020 that the Company filed with the SEC on March 4, ~~2021, and in the Form 10-Q that the Company filed with the SEC on November 3, 2020.~~2021. These risk factors could materially affect our business, financial condition or future results. The risks described are not the only risks that the Company face. Additional risks and uncertainties not currently known or that the Company currently deem to be immaterial also may materially adversely affect its business, financial condition and/or operating results. There have been no material changes to the risk factors discussed in the Company's Form 10-K filed on March 4, ~~2021 or the Form 10-Q filed on November 3, 2020.~~2021.

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

(a)Not applicable

(b)Not applicable

(c)On October 20, 2020, 184,863 shares were available to be repurchased under the 2015 repurchase plan, and, on that date, the Board of Directors approved an expansion to the 2015 repurchase plan (the "2020 repurchase plan") that allows the Company to repurchase up to 300,000 of the Company’s outstanding shares of common stock using up to $7.0 million of the proceeds the Company raised in its $20.0 million subordinated debt offering completed in October 2020. As of September 30, 2021, 200,550 shares were purchased at a total cost of approximately $7.0 million or an average of $34.81 per share under the 2020 repurchase plan, which completed the usage of the proceeds the Company allocated from its October 2020 $20.0 million subordinated debt offering toward share repurchases under the 2020 repurchase plan. The Company will continue to evaluate the use of additional capital management strategies to enhance overall shareholder value, including repurchasing some or all of the 99,450 shares remaining under the 2020 repurchase plan. Any further plans to resume repurchases under the 2020 repurchase plan will ~~continue until it is completed or terminated by the Company’s Board of Directors. As of March 31, 2021, 282,805 shares were available to~~ be ~~repurchased under the 2020 repurchase plan.~~publicly announced. The following schedule shows the repurchases during the three months ended ~~March 31,~~September 30, 2021.

Period ( a )
Total Number of Shares Purchased ( b )
Average Price Paid per Share ( c )
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs ( d )
Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs
January 1 - 31, 2021 — — — 290,037
February 1 - 28, 2021 5,761 27.95 5,761 284,276
March 1 - 31, 2021 1,471 33.50 1,471 282,805
Total 7,232 29.08 7,232 282,805


Period	( a ) Total Number of Shares Purchased	( b ) Average Price Paid per Share		( c ) Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs	( d ) Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs
July 1-31, 2021	71,196	$	35.63	71,196	99,725
August 1-31, 2021	275	$	37.78	275	99,450
September 1-30, 2021	—	$	—	—	99,450
Total	71,471	$	35.64	71,471	99,450

~~Table of Contents~~

Item 3 – Defaults Upon Senior Securities

Not applicable.

Item 4 – Mine Safety Disclosures

Not applicable.

Item 5 – Other Information

None

6871

Table of Contents

Item 6 – Exhibits


Number						Description

3.1						Amended and Restated Bylaws of The Community Financial Corporation (Incorporated by reference to Exhibit 3.1 to the Form 8-K filed on September 27, 2021).
10.1*						Amendment No. 4 to the Consulting Agreement by and between Community Bank of the Chesapeake and James F. Di Misa (Incorporated by reference to Exhibit 10.1 to the Form 8-K filed on October 4, 2021).
31						Rule 13a‑14(a) Certifications
32						Section 1350 Certifications
101						The following materials from the Company’s Quarterly Report on Form 10-Q for the quarter ended ~~March 31,~~September 30, 2021, formatted in iXBRL (Inline Extensible Business Reporting Language): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Income, (iii) the Consolidated Statements of Comprehensive Income, (iv) the Consolidated Statements of Changes in Stockholders' Equity, (v) the Consolidated Statements of Cash Flows; and ~~(v)~~(vi) the Notes to the Consolidated Financial Statements.
104						Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)

*Management contract or compensation arrangement.

6972

Table of Contents

SIGNATURES

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


	THE COMMUNITY FINANCIAL CORPORATION

Date: ~~May 11,~~November 8, 2021	By:	/s/ William J. Pasenelli
		William J. Pasenelli
		Chief Executive Officer



Date: ~~May 11,~~November 8, 2021	By:	/s/ Todd L. Capitani
		Todd L. Capitani
		Chief Financial Officer

7073


	Three Months Ended March 31, 2021		Three Months Ended March 31, 2020
(dollars in thousands)	Net Unrealized Gains And Losses		Net Unrealized Gains And Losses
Beginning of period	$	4,504	$	1,504
Other comprehensive (loss) gains, net of tax before reclassifications	(3,253)		1,412
Amounts reclassified from accumulated other comprehensive gain	433		243
Net other comprehensive (loss) income	(2,820)		1,655

End of period	$	1,684	$	3,159