10-Q

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

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

For the quarterly period ended September 30, 2013

OR

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

Commission File Number: 000-50345

Old Line Bancshares, Inc.

(Exact name of registrant as specified in its charter)

Maryland	20-0154352
(State or other jurisdiction	(I.R.S. Employer
of incorporation or organization)	Identification No.)

1525 Pointer Ridge Place	20716
Bowie, Maryland	(Zip Code)
(Address of principal executive offices)

Registrant’s telephone number, including area code: (301) 430-2500

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    x    No    o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted 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 and post such files).

Yes    x    No    £

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

Large accelerated filer o	Accelerated filer o
Non-accelerated filer o (Do not check if a smaller reporting company)	Smaller reporting company x

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

Yes    £     No    x

As of October 31, 2013, the registrant had 10,766,212 shares of common stock outstanding.

OLD LINE BANCSHARES, INC. AND SUBSIDIARIES

FORM 10-Q

INDEX

		Page
		Number
PART I. FINANCIAL INFORMATION
Item 1.	Financial Statements
	Consolidated Balance Sheets (Unaudited) as of September 30, 2013 and December 31, 2012	3
	Consolidated Statements of Income (Unaudited) for the Three and Nine Months Ended September 30, 2013 and 2012	4
	Consolidated Statements of Comprehensive Income (Loss) (Unaudited) for the Three and Nine months Ended September 30, 2013 and 2012	5
	Consolidated Statements of Changes in Stockholders’ Equity (Unaudited) for the Nine Months Ended September 30, 2013	6
	Consolidated Statements of Cash Flows – (Unaudited) for the Nine Months Ended September 30, 2013 and 2012	7
	Notes to Consolidated Financial Statements (Unaudited)	9
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	37
Item 3.	Quantitative and Qualitative Disclosures about Market Risk	68
Item 4.	Controls and Procedures	69
PART II.
Item 1.	Legal Proceedings	69
Item 1A.	Risk Factors	70
Item 6.	Exhibits	70
Signatures		71

Part 1. Financial Information

Old Line Bancshares, Inc. & Subsidiaries

Consolidated Balance Sheets

	September 30, 2013			December 31, 2012
	(Unaudited)
Assets
Cash and due from banks	$	49,957,119		$	28,332,456
Interest bearing accounts	30,364			130,192
Federal funds sold	1,005,491			228,113
Total cash and cash equivalents	50,992,974			28,690,761
Investment securities available for sale-at fair value	181,527,632			171,541,222
Loans held for sale, fair value of $22,611,845 and $0	22,584,730			—
Loans held for investment (net of allowance for loan losses of $4,425,645 and $3,965,347, respectively)	805,890,587			595,144,928
Equity securities at cost	5,850,652			3,615,444
Premises and equipment	35,520,366			25,133,013
Accrued interest receivable	3,256,311			2,639,483
Deferred income taxes	21,451,728			7,139,545
Bank owned life insurance	30,357,357			16,869,307
Other real estate owned	5,909,260			3,719,449
Goodwill	7,793,665			633,790
Core deposit intangible	5,518,619			3,691,471
Other assets	3,059,574			3,038,064
Total assets	$	1,179,713,455		$	861,856,477
Liabilities and Stockholders’ Equity
Deposits
Non-interest bearing	$	223,503,418		$	188,895,263
Interest bearing	761,869,410			546,562,555
Total deposits	985,372,828			735,457,818
Short term borrowings	56,204,082			37,905,467
Long term borrowings	6,118,744			6,192,350
Accrued interest payable	250,164			311,735
Income taxes payable	371,026			235,323
Accrued pension	4,844,855			4,615,699
Other liabilities	3,419,993			1,884,924
Total liabilities	1,056,581,692			786,603,316
Stockholders’ equity
Common stock, par value $0.01 per share; authorized 25,000,000 in 2013 and 15,000,000 for 2012; issued and outstanding 10,761,113 in 2013 and 6,845,432 in 2012	107,612			68,454
Additional paid-in capital	104,408,960			53,792,015
Retained earnings	20,882,086			18,531,387
Accumulated other comprehensive income (loss)	(2,628,710		)	2,469,758
Total Old Line Bancshares, Inc. stockholders’ equity	122,769,948			74,861,614
Non-controlling interest	361,815			391,547
Total stockholders’ equity	123,131,763			75,253,161
Total liabilities and stockholders’ equity	$	1,179,713,455		$	861,856,477

The accompanying notes are an integral part of these consolidated financial statements

3

Old Line Bancshares, Inc. & Subsidiaries

Consolidated Statements of Income

(Unaudited)

	Three Months Ended September 30,						Nine Months Ended September 30,
	2013			2012			2013			2012
Interest Income
Loans, including fees	$	11,527,459		$	8,702,142		$	28,687,187		$	25,287,273
U.S. treasury securities	431			2,420			2,612			7,198
U.S. government agency securities	161,317			81,936			379,672			274,534
Mortgage backed securities	358,115			540,022			1,075,989			1,798,763
Municipal securities	442,722			414,656			1,360,230			1,144,483
Federal funds sold	650			1,696			3,023			4,658
Other	67,780			57,701			174,441			149,648
Total interest income	12,558,474			9,800,573			31,683,154			28,666,557
Interest expense
Deposits	970,911			1,057,075			2,793,005			3,271,773
Borrowed funds	111,727			206,721			363,687			632,208
Total interest expense	1,082,638			1,263,796			3,156,692			3,903,981
Net interest income	11,475,836			8,536,777			28,526,462			24,762,576
Provision for loan losses	590,000			375,000			990,000			1,125,000
Net interest income after provision for loan losses	10,885,836			8,161,777			27,536,462			23,637,576
Non-interest income
Service charges on deposit accounts	466,572			315,468			1,134,986			962,937
Gain on sales or calls of investment securities	—			289,511			641,088			849,539
Earnings on bank owned life insurance	253,894			137,082			587,763			412,283
Gain (loss) on disposal of assets	—			—			(104,639		)	9,365
Rental Income	325,451			—			505,610			—
Gain on sale of loans	332,348			—			477,587			—
Other fees and commissions	268,872			146,550			785,557			529,873
Total non-interest revenue	1,647,137			888,611			4,027,952			2,763,997
Non-interest expense
Salaries and benefits	4,780,588			3,016,334			12,139,833			8,850,143
Occupancy and equipment	1,510,527			933,775			3,794,342			2,756,222
Data processing	459,973			214,187			1,028,907			631,154
FDIC insurance and State of Maryland assessments	217,491			157,206			559,730			435,851
Merger and integration	143,082			49,290			3,169,917			107,624
Core deposit premium amortization	231,118			177,582			607,575			549,839
Loss (gain) on sales of other real estate owned	11,072			48,509			212,296			(110,704		)
OREO expense	159,234			38,933			628,307			593,917
Other operating	1,846,104			1,494,451			4,833,847			4,092,350
Total non-interest expense	9,359,189			6,130,267			26,974,754			17,906,396
Income before income taxes	3,173,784			2,920,121			4,589,660			8,495,177
Income tax expense	970,510			912,490			1,208,816			2,739,254
Net income	2,203,274			2,007,631			3,380,844			5,755,923
Less: Net loss attributable to the non-controlling interest	(5,142		)	(20,664		)	(29,732		)	(57,678		)
Net income available to common stockholders	$	2,208,416		$	2,028,295		$	3,410,576		$	5,813,601
Basic earnings per common share	$	0.22		$	0.30		$	0.40		$	0.85
Diluted earnings per common share	$	0.22		$	0.29		$	0.40		$	0.84

The accompanying notes are an integral part of these consolidated financial statements

4

Old Line Bancshares, Inc. & Subsidiaries

Consolidated Statements of Comprehensive Income (Loss)

(Unaudited)

	Three Months Ending September 30,						Nine Months Ending September 30,
	2013			2012			2013			2012
Net income available to common stockholders	$	2,208,416		$	2,028,295		$	3,410,576		$	5,813,601
Other comprehensive income (loss)
Unrealized gain (loss) on securities available for sale	2,175,946			1,753,314			(7,778,478		)	2,140,983
Reclassification adjustment for realized gain on securities available for sale included in net income	—			(289,511		)	(641,088		)	(849,539		)
Income tax effect	(858,302		)	(577,397		)	3,321,098			(509,410		)
Other comprehensive income (loss)	1,317,644			886,406			(5,098,468		)	782,034
Total comprehensive income (loss)	$	3,526,060		$	2,914,701		$	(1,687,892	)	$	6,595,635

The accompanying notes are an integral part of these consolidated financial statements

5

Old Line Bancshares, Inc. & Subsidiaries

Consolidated Statement of Changes in Stockholders’ Equity

(Unaudited)

	Common stock					Additional paid-in			Retained			Accumulated other comprehensive			Non- controlling			Total Stockholders’
	Shares		Par value			capital			earnings			income (loss)			Interest			Equity
Balance, December 31, 2012	6,845,432		$	68,454		$	53,792,015		$	18,531,387		$	2,469,758		$	391,547		$	75,253,161
Net income attributable to Old Line Bancshares, Inc.	—		—			—			3,410,576			—			—			3,410,576
Unrealized loss on securities available for sale, net of income tax benefit of $3,321,098	—		—			—			—			(5,098,468		)	—			(5,098,468		)
Net loss attributable to non-controlling interest	—		—			—			—			—			(29,732		)	(29,732		)
Stock options exercised	63,149		631			646,807			—			—			—			647,438
Acquisition of WSB Holdings, Inc.	2,909,486		29,095			37,617,967			—			—			—			37,647,062
Stock based compensation awards	—		—			184,034			—			—			—			184,034
Restricted stock issued	8,382		84			(84		)	—			—			—			—
Forfeiture of shares	(2,031	)	(20		)	20			—			—			—			—
Private placement - common stock	936,695		9,368			12,168,201			—			—			—			12,177,569
Common stock cash dividend $0.12 per share	—		—			—			(1,059,877		)	—			—			(1,059,877		)
Balance, September 30, 2013	10,761,113		$	107,612		$	104,408,960		$	20,882,086		$	(2,628,710	)	$	361,815		$	123,131,763

The accompanying notes are an integral part of these consolidated financial statements

6

Old Line Bancshares, Inc. & Subsidiaries

Consolidated Statements of Cash Flows

(Unaudited)

Nine Months Ended September 30,	2013			2012
Cash flows from operating activities
Interest received	$	33,053,311		$	29,092,041
Fees and commissions received	2,620,340			1,573,317
Interest paid	(3,464,679		)	(3,959,698		)
Cash paid to suppliers and employees	(22,325,531		)	(15,432,704		)
Loans originated for sale	(22,192,101		)	—
Proceeds from sale of loans originated for sale	24,272,848			—
Income taxes paid	(539,614		)	(2,657,389		)
	11,424,574			8,615,567
Cash flows from investing activities
Cash and cash equivalents of acquired bank	38,846,599			—
Purchase of investment securities available for sale	(27,016,237		)	(81,559,306		)
Proceeds from disposal of investment securities
Available for sale at maturity or call	87,395,951			38,772,596
Available for sale sold				25,572,809
Loans made, net of principal collected	(74,260,660		)	(34,950,662		)
Proceeds from sale of other real estate owned	2,905,643			810,310
Improvements to other real estate owned	—			(15,525		)
Redemption of equity securities	(2,109,051		)	103,550
Purchase of premises, equipment and software	(1,378,263		)	(1,556,090		)
	24,383,982			(52,822,318		)
Cash flows from financing activities
Net increase (decrease) in
Time deposits	(24,202,612		)	(24,899,126		)
Other deposits	57,922,907			65,209,819
Short term borrowings	(41,951,953		)	5,871,951
Long term borrowings	(73,606		)	(68,016		)
Acquisition cash consideration	(16,966,208		)	—
Stock proceeds from private placement	12,177,568
Stock options exercised	647,439			23,131
Cash dividends paid-common stock	(1,059,878		)	(819,512		)
	(13,506,343		)	45,318,247
Net increase (decrease) in cash and cash equivalents	22,302,213			1,111,496
Cash and cash equivalents at beginning of period	28,690,761			43,636,724
Cash and cash equivalents at end of period	$	50,992,974		$	44,748,220

The accompanying notes are an integral part of these consolidated financial statements

7

Consolidated Statements of Cash Flows

(Unaudited)

Nine Months Ended September 30,	2013			2012
Reconciliation of net income to net cash provided by operating activities
Net income	$	3,380,844		$	5,755,923
Adjustments to reconcile net income to net cash provided by operating activities
Depreciation and amortization	1,265,324			897,150
Provision for loan losses	990,000			1,125,000
Change in deferred loan fees net of costs	118,905			(215,995		)
(Gain)/loss on sales or calls of securities	(641,088		)	(849,539		)
Amortization of premiums and discounts	981,667			799,727
Change in loans held for sale	2,080,747			—
Gain on the sale of loans	(477,587		)	—
(Gain)/loss on sales of other real estate owned	212,296			(110,704		)
Write down of other real estate owned	84,040			281,000
(Gain)/loss on sale of fixed assets	104,639			(9,365		)
Amortization of intangible	607,576			549,839
Deferred income taxes	533,499			(66,149		)
Stock based compensation awards	184,034			135,381
Increase (decrease) in
Accrued interest payable	(307,987		)	(55,717		)
Income tax payable	135,703			148,014
Accrued pension	229,156			228,061
Other liabilities	(1,562,724		)	528,234
Decrease (increase) in
Accrued interest receivable	269,585			(158,248		)
Bank owned life insurance	(501,233		)	(341,141		)
Prepaid income taxes	—			—
Other assets	3,737,178			(25,904		)
	$	11,424,574		$	8,615,567

Fair value of assets and liabilities from acquisition:
Fair value of tangible assets acquired	$	264,156,097		$	—
Other intangible assets acquired	46,120,580			—
Fair value of liabilities assumed	(317,436,552		)	—
Net identifiable asset acquired over (under) liabilities assumed	(7,159,875		)	—
Supplemental disclosure of noncash activities:
Transfer to loans from other real estated owned	$	233,580		$	191,921

The accompanying notes are an integral part of these consolidated financial statements

8

1.SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Organization and Description of Business-Old Line Bancshares, Inc. (Old Line Bancshares) was incorporated under the laws of the State of Maryland on April 11, 2003 to serve as the holding company of Old Line Bank (Bank).  The primary business of Old Line Bancshares is to own all of the capital stock of Old Line Bank.  We provide a full range of banking services to customers located in Anne Arundel, Calvert, Charles, Prince George’s, and St. Mary’s counties in Maryland and surrounding areas.

Basis of Presentation and Consolidation-The accompanying condensed consolidated financial statements include the activity of Old Line Bancshares and its wholly owned subsidiary, Old Line Bank, and its majority owned subsidiary Pointer Ridge Office Investments, LLC (Pointer Ridge), a real estate investment company.  We have eliminated all significant intercompany transactions and balances.

We report the non-controlling interests in Pointer Ridge separately in the consolidated balance sheet.  We report the income of Pointer Ridge attributable to Old Line Bancshares on the consolidated statement of income.

The foregoing consolidated financial statements for the periods ended September 30, 2013 and 2012 are unaudited; however, in the opinion of management we have included all adjustments (comprising only normal recurring accruals) necessary for a fair presentation of the results of the interim period.  We derived the balances as of December 31, 2012 from audited financial statements.  These statements should be read in conjunction with Old Line Bancshares’ financial statements and accompanying notes included in Old Line Bancshares’ Form 10-K for the year ended December 31, 2012.  Old Line Bancshares adopted one new critical accounting policy during the second quarter of this year as follows:

Business Combinations and Acquired Loan Accounting.  Accounting principles generally accepted in the United States (US GAAP) requires that the acquisition method of accounting, formerly referred to as purchase method, be used for all business combinations and that an acquirer be identified for each business combination. Under US GAAP, the acquirer is the entity that obtains control of one or more businesses in the business combination, and the acquisition date is the date the acquirer achieves control.  US GAAP requires that the acquirer recognize the fair value of assets acquired, liabilities assumed, and any noncontrolling interest in the acquiree at the acquisition date.

Acquired loans are recorded at fair value at the date of acquisition, and accordingly no allowance for loan losses is transferred to the acquiring entity in connection with purchase accounting. The fair values of loans with evidence of credit deterioration (purchased, credit-impaired loans) are initially recorded at fair value, but thereafter accounted for differently than purchased, non-credit-impaired loans.  For purchased, credit-impaired loans, the excess of all cash flows estimated to be collectable at the date of acquisition over the purchase price of the purchase credit-impaired loan is recognized as interest income, using a level-yield basis over the life of the loan.  This amount is referred to as the accretable yield.  The purchased credit-impaired loan’s contractually-required payments receivable estimated to be in excess of the amount of its future cash flows expected at the date of acquisition is referred to as the non-accretable difference, and is not reflected as an adjustment to the yield, in the form of a loss accrual or a valuation allowance.

Subsequent to the acquisition date, management continues to monitor cash flows on a quarterly basis, to determine the performance of each purchased, credit-impaired loan in comparison to management’s initial performance expectations.  Subsequent decreases to the expected cash flows will generally result in a provision for loan losses. Subsequent significant increases in cash flows result in a reversal of the provision for loan losses to the extent of prior provisions, or a reclassification of amount from non-accretable difference to accretable yield, with a positive impact on the accretion of interest income in future periods.

Acquired performing loans are accounted for using the contractual cash flows method of recognizing discount accretion based on the acquired loans’ contractual cash flows. Acquired performing loans are recorded as of the purchase date at fair value. Credit losses on the acquired performing loans are estimated based on analysis of the performing portfolio. A provision for loan losses is recognized for any further credit deterioration that occurs in these loans subsequent to the acquisition date. We had one acquired loan from MB&T of which we recognized further credit deterioration in the quarter ending September 30, 2013, and recorded a $290,000 specific reserve.

Allowance for Loan Losses - During the third quarter of 2013, management revised the methodology for the loss-rate analysis for the performing loan portfolios due to the increase in total loans and the complexity of the loan portfolio.  The primary changes in the methodology were to segment loans with similar risk characteristics and change the look back period to 12 quarters.  Previously we used various loss measurement periods for the different segments. Some were three year and some had history disregarded because there was so little in losses.

9

These changes were effective September 30, 2013 and resulted in no additional provision for the quarter ending September 30, 2013. Management made the following changes to the methodology during the third quarter of 2013:

·The portfolio is analyzed in the following segments for the ASC 450 analysis pool and is sorted by the following loan types:

Commercial & Industrial Loans

Commercial Real Estate Loans — Owner Occupied

Commercial Real Estate Loans — Non-owner occupied

Commercial Real Estate Loans — Hotels/Motels/Inns

Residential Land Loans

Residential Acquisition & Development Loans

Commercial Land Loans

Commercial Acquisition & Development Loans

Residential First Lien Loans (including construction) — Investor

Residential First Lien Loans (including construction) — Owner Occupied

HELOC & Closed End Junior Lien Loans

Consumer Installment Loans — Boats

Consumer Installment Loans — Other

Consumer Revolving & Credit Cards

·Within each of the above loan types, each portfolio is sorted by the risk assessment rating of each loan as Pass, Pass-Watch, Special Mention or Substandard.

·The Bank’s loss experience for each of the last 12 quarters is aggregated and that total is used to create a percentage of the loan portfolio as it existed at the beginning of the 12 quarter “look back.”

·The Bank’s loss experience (Loss Factor) is progressively tiered by risk category for Pass, Pass-Watch, Special Mention and Substandard loans by applying a higher loss factor to higher risk rated categories. Loans rated “Doubtful” or “Loss” are, by definition, impaired and will be specifically reserved based upon Bank management’s best estimate of the loss exposure for each loan.

Loans Held-for-Sale-The loans classified in the held-for-sale portfolio consists of loans that have been committed to be purchased by investors in the secondary market at September 30, 2013 and will be settled subsequent to that date.  Only loans purchased by investors with recourse obligations are included in the allowance calculation.

The loans classified in the held-for-sale portfolio also include a pool of acquired impaired loans that we are currently working to market with brokers. These loans are not included in the allowance calculation due to the fair value accounting of the purchased loans.

The accounting and reporting policies of Old Line Bancshares conform with US GAAP.

Reclassifications-We have made certain reclassifications to the 2012 financial presentation to conform to the 2013 presentation.  These reclassifications did not change net income or stockholders’ equity.

2.POINTER RIDGE OFFICE INVESTMENT, LLC

Old Line Bank has a 62.5% ownership of Pointer Ridge Office Investment, LLC and we have consolidated its results of operations from the date of acquisition.

The following table summarizes the condensed Balance Sheets and Statements of Income information for Pointer Ridge Office Investment, LLC.

10

2.POINTER RIDGE OFFICE INVESTMENT, LLC (continued)

	September 30,		December 31,
Balance Sheets	2013		2012
Current assets	$	278,672	$	313,165
Non-current assets	6,820,995		6,938,990
Liabilities	6,134,827		6,208,029
Equity	964,840		1,044,126

	Three Months Ended						Nine Months Ended
	September 30,						September 30,
	2013			2012			2013			2012
Statements of Income
Revenue	$	230,223		$	213,415		$	676,613		$	624,669
Expenses	243,936			268,519			755,899			778,478
Net loss	$	(13,713	)	$	(55,104	)	$	(79,286	)	$	(153,809	)

3.ACQUISITION OF WSB HOLDINGS, INC.

On May 10, 2013, Old Line Bancshares acquired WSB Holdings, Inc. (WSB Holdings), the parent company of The Washington Savings Bank, F.S.B. (WSB). We converted each share of common stock of WSB Holdings into the right to receive, at the holder’s election, $6.0743 in cash or 0.557 shares of Old Line Bancshares’ common stock. We paid cash for any fractional shares of Old Line Bancshares’ common stock and aggregate cash consideration of $17.0 million.  The total merger consideration was $54.7 million.

In connection with the acquisition, WSB was merged with and into Old Line Bank, with Old Line Bank the surviving bank.

The acquired assets and assumed liabilities of WSB Holdings were measured at estimated fair value. Management made significant estimates and exercised significant judgment in accounting for the acquisition of WSB Holdings. Management judgmentally assigned risk ratings to loans based on appraisals and estimated collateral values, expected cash flows, prepayment speeds and estimated loss factors to measure fair values for loans. Other real estate acquired through foreclosure was valued based upon pending sales contracts and appraised values, adjusted for current market conditions. Premises and equipment was valued based on recent appraised values.  Management used quoted or current market prices to determine the fair value of investment securities, and long-term borrowings that were assumed from WSB Holdings.

The statement of net assets acquired and the resulting acquisition date goodwill recorded is presented in the following table. As explained in the notes that accompany the following table, the purchased assets, assumed liabilities and identifiable intangible assets were recorded at the acquisition date fair value.

11

3.ACQUISITION OF WSB HOLDINGS, INC. (continued)

							As Recorded by
	As Recorded by			Fair Value			Old Line
	WSB Holdings, Inc			Adjustments			Bancshares, Inc.
Assets
Cash and due from banks	$	5,576,699		$	—		$	5,576,699
Federal funds sold	33,269,900			(16,966,208		)	16,303,692
Total cash and cash equivalents	38,846,599			(16,966,208		)	21,880,391
Investment securities available for sale	79,476,355			(101,654		)(a)	79,374,701
Loans, net of deferred fees and costs	177,204,282			(14,263,180		)(b)	162,941,102
Allowance for loan losses	(2,767,274		)	2,767,274		(b)	—
Premises and equipment	4,705,902			5,673,151		(c)	10,379,053
Accrued interest receivable	886,413			—			886,413
Deferred income taxes	7,396,519			4,005,790		(d)	11,402,309
Bank owned life insurance	12,986,817			—			12,986,817
Other real estate owned	5,225,958			(993,476		)(e)	4,232,482
Core deposit intangible	—			2,434,723		(f)	2,434,723
Other assets	4,326,538			(567,850		)(g)	3,758,688
Total assets	$	328,288,109		$	(18,011,430	)	$	310,276,679
Liabilities and Stockholders’ Equity
Deposits
Non-interest bearing	$	10,863,874		$	—		$	10,863,874
Interest bearing	204,375,389			955,452		(h)	205,330,841
Total deposits	215,239,263			955,452			216,194,715
Long term borrowings	56,000,000			4,250,568		(i)	60,250,568
Accrued interest payable	246,416			—			246,416
Other liabilities	2,979,727			—			2,979,727
Total liabilities	$	274,465,406		$	5,206,020		$	279,671,426
Net identifiable assets acquired over (under) liabilities assumed	53,822,703			(23,217,450		)	30,605,253
Goodwill	—			7,159,875			7,159,875
Net assets acquired over liabilities assumed	53,822,703			(16,057,575		)	37,765,128
Purchase Price Consideration-Common Stock
WSB Holdings shares outstanding exchanged for stock				5,223,633
Exchange ratio				0.557
Old Line Bancshares shares issued to WSB Holdings				2,909,486
Purchase price per WSB Holdings common share				$	6.0743
Cash consideration				$	16,966,208
Purchase price assigned to shares exchanged for stock				$	37,765,128

Explanation of fair value adjustments

(a)Adjustment reflects marking the available for sale portfolio to fair value as of the acquisition date.

(b)Adjustment reflects the fair value adjustments based on Old Line Bancshares’ evaluation of the acquired loan portfolio and excludes the allowance for losses recorded by WSB Holdings.

(c)Adjustment reflects the fair value adjustments based on Old Line Bancshares’ evaluation of the acquired premises and equipment.

(d)Adjustment to record deferred tax asset related to fair value adjustments at 39.45% income tax rate.

(e)Adjustment reflects the fair value adjustments to other real estate owned based on Old Line Bancshares’ evaluation of the acquired other real estate owned portfolio.

(f)Adjustment reflects the recording of the core deposits intangible on the acquired deposit accounts.

(g)Adjustment reflects the impairment of certain WSB Holdings’ prepaid and deferred accounts.

(h)Adjustment arises since the rates on interest-bearing deposits are higher than rates available on similar deposits as of the acquisition date.

(i)Adjustment reflects the fair value of WSB Holdings’ borrowings acquired on acquisition date and is related to the Federal Home Loan Bank of Atlanta (“FHLB”) pre-payment penalty incurred subsequent to the acquisition date in the connection with the repayment of all of WSB’s FHLB advances by Old Line Bancshares.

12

3.ACQUISITION OF WSB HOLDINGS, INC. (continued)

During the third quarter of 2013, within the measurement period, goodwill was increased $946,241 associated with the acquisition of WSB Holdings.  As outlined in Footnote 2 of our financial statements, this amount represented the difference between the estimated fair value of tangible and intangible assets acquired and liabilities assumed at acquisition date.  This increased represents $102,484 fair value adjustment on one of our lot loans, $2,949 in our deferred tax assets and $8,310 credit on one commercial land loan and $849,118 on fair value of our investments classified as available for sale that we identified during the period.

Pro Forma Results

The following schedule includes consolidated statements of income data for the unaudited pro forma results for the periods ended September 30, 2013 and 2012 as if the WSB Holdings acquisition had occurred as of the beginning of the periods presented.

	Nine Months Ended September 30,
	2013		2012
Net interest income	$	31,405	$	33,137
Other non-interest revenue	5,275		5,402
Total revenue	36,680		38,539
Provision expense	990		1,125
Other non-interest expense	32,825		31,477
Income before income taxes	2,865		5,937
Income tax expense	1,102		2,283
Net income	$	1,763	$	3,654
Basic earnings per share	0.21		0.48
Diluted earnings per share	0.21		0.47

We have not included any provision for loan losses during the periods for loans acquired from WSB.  In accordance with accounting for business combinations, we included the credit losses evident in the loans in the determination of the fair value of loans at the date of acquisition and eliminated the allowance for loan losses maintained by WSB at acquisition date.

We have presented the pro forma financial information for illustrative purposes only and it is not necessarily indicative of the financial results of the combined companies if we actually had completed the acquisition at the beginning of the periods presented, nor does it indicate future results for any other interim or full year period.  Pro forma basic and diluted earnings per common share were calculated using Old Line Bancshares’ actual weighted average shares outstanding for the periods presented, plus the incremental shares issued, assuming the acquisition occurred at the beginning of the periods presented.

13

4.INVESTMENT SECURITIES

Presented below is a summary of the amortized cost and estimated fair value of securities.

	Amortized cost		Gross unrealized gains		Gross unrealized losses			Estimated fair value
September 30, 2013
Available for sale
U. S. treasury	$	1,249,400	$	513	$	—		$	1,249,913
U.S. government agency	47,396,111		5,250		(1,609,748		)	45,791,613
Municipal securities	61,815,232		794,982		(2,556,967		)	60,053,247
Mortgage backed securities:
FHLMC certificates	5,473,276		86,789		(47,436		)	5,512,629
FNMA certificates	19,629,429		236,141		(367,592		)	19,497,978
GNMA certificates	42,880,388		170,317		(980,782		)	42,069,923
SBA loan pools	7,646,296		—		(293,967		)	7,352,329
	$	186,090,132	$	1,293,992	$	(5,856,492	)	$	181,527,632
December 31, 2012
Available for sale
U. S. treasury	$	1,249,708	$	1,542	$	—		$	1,251,250
U.S. government agency	28,493,293		105,183		(27,505		)	28,570,971
Municipal securities	61,670,324		2,453,427		(270,102		)	63,853,649
Mortgage backed securities
FHLMC certificates	6,448,848		245,541		(4,858		)	6,689,531
FNMA certificates	17,600,875		858,903		—			18,459,778
GNMA certificates	50,914,071		700,339		(2,699		)	51,611,711
SBA loan pools	1,098,701		5,631		—			1,104,332
	$	167,475,820	$	4,370,566	$	(305,164	)	$	171,541,222

As of September 30, 2013, securities with unrealized losses segregated by length of impairment were as follows:

	September 30, 2013
	Less than 12 months				12 Months or More				Total
	Fair value		Unrealized losses		Fair value		Unrealized losses		Fair value		Unrealized losses
Unrealized losses less than 12 months
U.S. government agency	$	42,786,362	$	1,609,748	$	—	$	—	$	42,786,362	$	1,609,748
Municipal securities	33,720,874		2,398,106		1,712,342		158,861		35,433,216		2,556,967
Mortgage backed securities	47,005,953		1,395,810		—		—		47,005,953		1,395,810
SBA loan pools	7,352,328		293,967						7,352,328		293,967
Total unrealized losses less than 12 months	$	130,865,517	$	5,697,631	$	1,712,342	$	158,861	$	132,577,859	$	5,856,492

	December 31,2012
	Less than 12 months				12 Months or More				Total
	Fair value		Unrealized losses		Fair value		Unrealized losses		Fair value		Unrealized losses
Unrealized losses less than 12 months
U.S. government agency	$	4,498,200	$	27,505	$	—	$	—	$	4,498,200	$	27,505
Municipal securities	13,470,047		270,102		—		—		13,470,047		270,102
Mortgage backed securities	2,797,011		7,557		—		—		2,797,011		7,557
Total unrealized losses less than 12 months	$	20,765,258	$	305,164	$	—	$	—	$	20,765,258	$	305,164

At September 30, 2013 we had three municipal securities in an unrealized loss position greater than the 12 months time frame and 141 securities in an unrealized loss position less than the 12 months time frame.  At December 31, 2012 we had 35 securities in an unrealized loss position less than the 12 months time frame and no securities in an unrealized loss position greater than the 12 months time frame.

14

4.INVESTMENT SECURITIES (continued)

We consider all unrealized losses on securities as of September 30, 2013 to be temporary losses because we will redeem each security at face value at or prior to maturity.  We have the ability and intent to hold these securities until recovery or maturity.  As of September 30, 2013, we do not have the intent to sell any of the securities classified as available for sale and believe that it is more likely than not that we will not have to sell any such securities before a recovery of cost.  In most cases, market interest rate fluctuations cause a temporary impairment in value.  We expect the fair value to recover as the investments approach their maturity date or re-pricing date or if market yields for these investments decline.  We do not believe that credit quality caused the impairment in any of these securities.  Because we believe these impairments are temporary, we have not realized any loss in our consolidated statement of income.

We have recorded no gross realized gains for the three month period ending September 30, 2013 compared to $289,511 for the same three month period last year from the sale or call of investment securities.  Recorded gross realized gains for the nine month period ended September 30, 2013 was $641,088 compared to $849,539 for the same nine month period last year.  During the nine month periods ended September 30, 2013 and 2012, we received $87.3 million and $64.3 million, respectively, in proceeds from sales, maturities or calls of investment securities.

Contractual maturities and pledged securities at September 30, 2013 are shown below.  Actual maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without prepayment penalties.  We classify mortgage backed securities based on maturity date.  However, we receive payments on a monthly basis.

	Available for Sale
September 30, 2013	Amortized cost		Fair value
Maturing
Within one year	$	1,249,400	$	1,249,913
Over one to five years	11,628,857		11,658,412
Over five to ten years	50,571,838		49,206,713
Over ten years	122,640,037		119,412,594
	$	186,090,132	$	181,527,632
Pledged securities	$	38,229,610	$	37,937,586

5.LOANS

Major classifications of loans held for investment are as follows:

	September 30, 2013									December 31, 2012
Held-for-investment	Legacy (1)			Acquired			Total			Legacy (1)			Acquired			Total
Real estate
Commercial	$	334,552,174		$	99,524,172		$	434,076,346		$	279,489,013		$	65,396,469		$	344,885,482
Construction	68,310,288			24,773,084			93,083,372			48,603,640			4,174,751			52,778,391
Residential	56,697,617			97,674,279			154,371,896			38,901,489			52,069,937			90,971,426
Commercial	105,516,338			11,034,397			116,550,735			88,306,302			10,070,234			98,376,536
Boats	6,813,030			—			6,813,030						—			—
Other consumer	3,380,897			1,064,878			4,445,775			9,944,466			1,059,991			11,004,457
	575,270,344			234,070,810			809,341,154			465,244,910			132,771,382			598,016,292
Allowance for loan losses	(4,184,021		)	(241,624		)	(4,425,645		)	(3,648,723		)	(316,624		)	(3,965,347		)
Deferred loan costs, net	963,167			11,911			975,078			1,093,983			—			1,093,983
	$	572,049,490		$	233,841,097		$	805,890,587		$	462,690,170		$	132,454,758		$	595,144,928

(1)As a result of the acquisitions of Maryland Bankcorp, Inc. (Maryland Bankcorp), the parent company of Maryland Bank & Trust Company, N.A. (MB&T), in April 2011 and of WSB Holdings, we have segmented the portfolio into two components, loans originated by Old Line Bank (legacy) and loans acquired from MB&T and WSB (acquired).

15

5.LOANS (continued)

Credit policies and Administration

We have adopted a comprehensive lending policy, which includes stringent underwriting standards for all types of loans.  We have designed our underwriting standards to promote a complete banking relationship rather than a transactional relationship.  In an effort to manage risk, prior to funding, the loan committee consisting of the Executive Officers and seven members of the Board of Directors must approve by a majority vote all credit decisions in excess of a lending officer’s lending authority.  Management believes that it employs experienced lending officers, secures appropriate collateral and carefully monitors the financial condition of its borrowers and loan concentrations.

In addition to the internal business processes employed in the credit administration area, the Bank retains an outside independent firm to review the loan portfolio.  This firm performs a detailed annual review and an interim update.

We use the results of the firm’s report to validate our internal ratings and we review the commentary on specific loans and on our loan administration activities in order to improve our operations.

Commercial Real Estate Loans

Commercial real estate lending entails significant risks.  Risks inherent in managing our commercial real estate portfolio relate to sudden or gradual drops in property values as well as changes in the economic climate that may detrimentally impact the borrower’s ability to repay.  We attempt to mitigate these risks by carefully underwriting these loans.  We also generally require the personal or corporate guarantee(s) of the owners and/or occupant(s) of the property.  For loans of this type in excess of $250,000, we monitor the financial condition and operating performance of the borrower through a review of annual tax returns and updated financial statements.  In addition, we meet with the borrower and/or perform site visits as required.  Many of the loans acquired do not comply with underwriting standards that we maintain.  Accordingly, during our due diligence process, we evaluated these loans using our underwriting standards and discounted the book value of these loans.  We subsequently incorporated this discounted book value into our initial purchase price.

Management tracks all loans secured by commercial real estate.  With the exception of loans to the hospitality industry, the properties secured by commercial real estate are diverse in terms of type.  This diversity helps to reduce our exposure to economic events that affect any single market or industry.  As a general rule, we avoid financing single purpose properties unless other underwriting factors are present to help mitigate the risk.  As previously mentioned, we do have a concentration in the hospitality industry.  At September 30, 2013 and December 31, 2012, we had approximately $66.7 million and $61.3 million, respectively, of commercial real estate loans to the hospitality industry.  An individual review of these loans indicates that they generally have a low loan to value, more than acceptable existing or projected cash flow, are to experienced operators and are generally dispersed throughout the region.

Real Estate Construction Loans

This segment of our portfolio consists of funds advanced for construction of single family residences, multi-family housing and commercial buildings.  These loans generally have short durations, meaning maturities typically of nine months or less.  Residential houses, multi-family dwellings and commercial buildings under construction and the underlying land for which the loan was obtained secure the construction loans.  All of these loans are concentrated in our primary market area.

Construction lending also entails significant risk.  These risks involve larger loan balances concentrated with single borrowers with funds advanced upon the security of the land or the project under construction.  An appraisal of the property estimates the value of the project prior to completion of construction.  Thus, it is more difficult to accurately evaluate the total loan funds required to complete a project and related loan to value ratios.  To mitigate the risks, we generally limit loan amounts to 80% of appraised values and obtain first lien positions on the property.  We generally only offer real estate construction financing to experienced builders, commercial entities or individuals who have demonstrated the ability to obtain a permanent loan “take-out.”  We also perform a complete analysis of the borrower and the project under construction.  This analysis includes a review of the cost to construct, the borrower’s ability to obtain a permanent “take-out”, the cash flow available to support the debt payments and construction costs in excess of loan proceeds, and the value of the collateral.  During construction, we advance

16

5.LOANS (continued)

funds on these loans on a percentage of completion basis.  We inspect each project as needed prior to advancing funds during the term of the construction loan.

Residential Real Estate Loans

We offer a variety of consumer oriented residential real estate loans including home equity lines of credit, home improvement loans and first or second mortgages on investment properties.  Our residential loan portfolio consists of a diverse client base.  Although most of these loans are in our primary market area, the diversity of the individual loans in the portfolio reduces our potential risk.  Usually, we secure our residential real estate loans with a security interest in the borrower’s primary or secondary residence with a loan to value not exceeding 85%.  Our initial underwriting includes an analysis of the borrower’s debt/income ratio which generally may not exceed 40%, collateral value, length of employment and prior credit history.  We do not originate any subprime residential real estate loans.

Commercial Business Lending

Our commercial business lending consists of lines of credit, revolving credit facilities, accounts receivable financing, term loans, equipment loans, SBA loans, standby letters of credit and unsecured loans.  We originate commercial business loans for any business purpose including the financing of leasehold improvements and equipment, the carrying of accounts receivable, general working capital, and acquisition activities.  We have a diverse client base and we do not have a concentration of these types of loans in any specific industry segment.  We generally secure commercial business loans with accounts receivable, equipment, deeds of trust and other collateral such as marketable securities, cash value of life insurance and time deposits at Old Line Bank.

Commercial business loans generally depend on the success of the business for repayment.  They may also involve high average balances, increased difficulty monitoring and a high risk of default.  To help manage this risk, we typically limit these loans to proven businesses and we generally obtain appropriate collateral and personal guarantees from the borrower’s principal owners and monitor the financial condition of the business.  For loans in excess of $250,000, monitoring generally includes a review of the borrower’s annual tax returns and updated financial statements.

Consumer Installment Lending

We offer various types of secured and unsecured consumer loans.  We make consumer loans for personal, family or household purposes as a convenience to our customer base.  However, these loans are not a focus of our lending activities.  As a general guideline, a consumer’s total debt service should not exceed 40% of his or her gross income.  The underwriting standards for consumer loans include a determination of the applicant’s payment history on other debts and an assessment of his or her ability to meet existing obligations and payments on the proposed loan.

Consumer loans are risky because they are unsecured or rapidly depreciating assets secure these loans.  Repossessed collateral for a defaulted consumer loan may not provide an adequate source of repayment of the outstanding loan balance because of the greater likelihood of damage, loss or depreciation.  Consumer loan collections depend on the borrower’s continuing financial stability.  If a borrower suffers personal financial difficulties, the consumer may not repay the loan.  Also, various federal and state laws, including bankruptcy and insolvency laws, may limit the amount we can recover on such loans.

Concentrations of Credit

Most of our lending activity occurs within the state of Maryland within the suburban Washington D.C. market area in Anne Arundel, Calvert, Charles, Prince George’s and St. Mary’s counties.  The majority of our loan portfolio consists of commercial real estate loans and commercial and industrial loans.  As of September 30, 2013 and December 31, 2012, the only industry in which we had a concentration of loans was the hospitality industry, as previously mentioned.

17

5.LOANS (continued)

Non-Accrual and Past Due Loans

We consider all loans past due if the borrower has not paid the required principal and interest payments when due under the original or modified terms of the promissory note and place a loan on non-accrual status when the payment of principal or interest has become 90 days past due.  When we classify a loan as non-accrual, we no longer accrue interest on such loan and we reverse any interest previously accrued but not collected.  We will generally restore a non-accrual loan to accrual status when the borrower brings delinquent principal and interest payments current and we expect to collect future monthly principal and interest payments.  We recognize interest on non-accrual legacy loans only when received.  We originally recorded purchased, credit-impaired loans at fair value upon acquisition, and an accretable yield is established and recognized as interest income on purchased loans to the extent subsequent cash flows support the estimated accretable yield.  Purchased, credit-impaired loans that perform consistent with the accretable yield expectations are not reported as non-accrual or non-performing.  However, purchased, credit-impaired loans that do not continue to perform according to accretable yield expectations are considered impaired, and presented as non-accrual and non-performing.  Currently, management expects to fully collect the carrying value of acquired, credit-impaired loans.

The table below presents an aging analysis of the loan held for investment portfolio at September 30, 2013 and December 31, 2012.

Age Analysis of Past Due Loans

	September 30, 2013						December 31, 2012
	Legacy		Acquired		Total		Legacy		Acquired		Total
Current	$	565,917,029	$	227,454,582	$	793,371,611	$	459,073,548	$	127,754,017	$	586,827,565
Accruing past due loans:
30-59 days past due
Real estate	737,044		1,779,236		2,516,280		218,700		447,399		666,099
Commercial	—		34,827		34,827		436,806		36,923		473,729
Consumer	—		386		386		—		45,322		45,322
Total 30-59 days past due	737,044		1,814,449		2,551,493		655,506		529,644		1,185,150
60-89 days past due
Real estate	1,121,860		1,170,389		2,292,249		1,141,779		62,852		1,204,631
Commercial	452,647		—		452,647		—		—		—
Consumer	—		97		97		1,453		9,882		11,335
Total 60-89 days past due	1,574,507		1,170,486		2,744,993		1,143,232		72,734		1,215,966
90 or more days past due
Real estate	1,849,685		3,401,580		5,251,265		—		—		—
Consumer	101,420		—		101,420		—		6,410		6,410
Total 90 or more days past due	1,951,105		3,401,580		5,352,685		—		6,410		6,410
Total accruing past due loans	4,262,656		6,386,515		10,649,171		1,798,738		608,788		2,407,526
Recorded Investment Non-accruing loans: (1)
Real estate:
Commercial	—		—		—		1,226,011		1,401,187		2,627,198
Construction	—		—		—		—		100,000		100,000
Residential	552,877		—		552,877		591,873		2,555,374		3,147,247
Commercial	1,302,147		—		1,302,147		—		35,392		35,392
Consumer	14,781		—		14,781		—		—		—
Total Recorded Investment Non-accruing past due loans:	1,869,805		—		1,869,805		1,817,884		4,091,953		5,909,837
Total Financing Receivables (Loans)	$	572,049,490	$	233,841,097	$	805,890,587	$	462,690,170	$	132,454,758	$	595,144,928

(1)Acquired, credit-impaired loans performing in accordance with accretable yield estimates are reported as accruing loans.

18

5.LOANS (continued)

We consider all non-performing loans and troubled debt restructurings (TDRs) to be impaired. We do not recognize interest income on non-performing loans during the time period that the loans are non-performing. We only recognize interest income on non-performing loans when we receive payment in full for all amounts due of all contractually required principle and interest, and the loan is current with its contractual terms.

The tables below present our impaired loans at September 30, 2013 and December 31, 2012.

					Three months September 30, 2013						Nine months September 30, 2013
	Unpaid Principal Balance		Recorded Investment		Related Allowance		Average Recorded Investment		Interest Income Recognized		Average Recorded Investment		Interest Income Recognized
Legacy
With no related allowance recorded:
Real Estate
Commercial	$	1,302,147	$	1,302,147	$	—	$	1,314,245	$	—	$	1,341,363	$	—
Construction	—		—		—		—		—		—		—
Residential	426,989		426,989		—		427,156		—		433,529		—
Commercial	125,888		125,888		—		126,790		—		130,163		—
Consumer	14,781		14,781		—		9,927		64		14,914		64
With an allowance recorded:
Real Estate
Commercial	—		—		—		—		—		—		—
Construction	—		—		—		—		—		—		—
Residential	499,122		499,122		25,000		499,122		4,839		499,122		12,525
Commercial	—		—		—		—		—		—
Total legacy impaired	2,368,927		2,368,927		25,000		2,377,240		4,903		2,419,091		12,589
Acquired (1)
With no related allowance recorded:
Real Estate
Commercial	—		—		—		—		—		—		—
Construction	—		—		—		—		—		—		—
Residential	696,110		655,233		—		656,080		8,424		659,818		24,107
Commercial	88,234		88,234		—		88,513		1,511		89,421		3,406
With an allowance recorded:
Real Estate
Commercial	241,624		241,624		241,624		241,624		—		241,624		—
Construction	—		—		—		—		—		—		—
Residential	—		—		—		—		—		—		—
Commercial	—		—		—		—		—		—		—
Total acquired impaired	1,025,968		985,091		241,624		986,217		9,935		990,863		27,513
Total impaired	$	3,394,895	$	3,354,018	$	266,624	$	3,363,457	14,838		3,409,954		40,102

(1)Generally accepted accounting principles require that we initially record acquired loans at fair value which includes a discount for loans with credit impairment. These loans are not performing according to their contractual terms and meet the definition of an acquired, credit-impaired loan. Although we do not accrue interest income at the contractual rate on these loans, we do recognize an accretable yield as interest income to the extent such yield is supported by cash flow analysis of the underlying loans.     Acquired, credit-impaired loans where the cash flows do not perform according to initial accretable yield estimates are considered impaired.

19

5.LOANS (continued)

Impaired Loans

Twelve months ended December 31, 2012

	Unpaid Principal Balance		Recorded Investment		Related Allowance		Average Recorded Investment		Interest Income Recognized
Legacy
With no related allowance recorded:
Real Estate
Commercial	$	874,735	$	874,735	$	—	$	686,724	$	—
Construction	—		—		—		727,003		—
Residential	591,873		591,873		—		353,680		76,309
Commercial	—		—		—		145,841		—
With an allowance recorded:
Real Estate
Commercial	849,462		849,462		125,000		1,769,664		31,559
Construction	—		—		—		—		—
Residential	—		—		—		—		—
Commercial	—		—		—		77,976		—
Consumer	—		—		—		142,671		—
Total legacy impaired	2,316,070		2,316,070		125,000		3,903,559		107,868
Acquired (1)
With no related allowance recorded:
Real Estate
Commercial	2,180,807		1,159,563		—		1,664,384		39,476
Construction	2,538,565		100,000		—		683,201		4,186
Residential	3,371,582		1,798,180		—		1,567,514		34,931
Commercial	214,697		126,140		—		172,982		13,896
Consumer	—		—		—		51,540		—
With an allowance recorded:
Real Estate
Commercial	1,628,156		241,624		241,624		657,812		6,319
Construction	—		—		—		—		—
Residential	—		—		—		—		—
Commercial	1,620,660		1,361,520		75,000		543,133		45,963
Total acquired impaired	11,554,467		4,787,027		316,624		5,340,566		144,771
Total impaired	$	13,870,537	$	7,103,097	$	441,624	$	9,244,125	$	252,639

(1)Generally accepted accounting principles require that we initially record acquired loans at fair value which includes a discount for loans with credit impairment. These loans are not performing according to their contractual terms and meet the definition of an acquired, credit-impaired loan. Although we do not accrue interest income at the contractual rate on these loans, we do recognize an accretable yield as interest income to the extent such yield is supported by cash flow analysis of the underlying loans.     Acquired, credit-impaired loans where the cash flows do not perform according to initial accretable yield estimates are considered impaired.

20

5.LOANS (continued)

The table below presents the contract amount due and recorded book balance of the non-accrual loans at September 30, 2013 and December 31, 2012.

Loans on Non-accrual Status

	September 30, 2013							December 31, 2012
	# of Contracts	Unpaid Principal Balance		Recorded Investment		Interest Not Accrued		# of Contracts	Unpaid Principal Balance		Recorded Investment		Interest Not Accrued
Legacy
Real Estate
Commercial	2	$	2,261,011	$	1,302,147	$	85,660	2	$	1,226,011	$	1,226,011	$	103,529
Residential	2	552,877		552,877		46,176		2	591,873		591,873		25,449
Consumer	2	14,781		14,781		31		—	—		—		—
Total non-accrual loans	6	2,828,669		1,869,805		131,867		4	1,817,884		1,817,884		128,978
Acquired (1)
Real Estate
Commercial	—	—		—		—		8	3,808,963		1,401,187		649,266
Construction	—	—		—		—		4	2,538,565		100,000		592,476
Residential	—	—		—		—		10	4,346,364		2,555,374		526,669
Commercial	—	—		—		—		3	123,949		35,392		45,787
Total non-accrual loans	—	—		—		—		25	10,817,841		4,091,953		1,814,198

(1)Generally accepted accounting principles require that we initially record acquired loans at fair value which includes a discount for loans with credit impairment. These loans are not performing according to their contractual terms and meet the definition of an acquired, credit-impaired loan. Although we do not accrue interest income at the contractual rate on these loans, we do recognize an accretable yield as interest income to the extent such yield is supported by cash flow analysis of the underlying loans.     Acquired, credit-impaired loans where the cash flows do not perform according to initial accretable yield estimates are considered impaired.

We consider a loan a TDR when we conclude that both of the following conditions exist: the restructuring constitutes a concession and the debtor is experiencing financial difficulties.

Restructured loans at September 30, 2013 consisted of six loans for $1,242,589 compared to five loans at December 31, 2012 for $1,193,260.

We had no loans that were modified to a TDR during the three months ending September 30, 2013 and 2012.

The following presents, by class, information related to loans modified in a TDR during the nine months ending September 30, 2013 and 2012.

	Loans Modified as a TDR for the Nine Months Ended
	September 30, 2013			September 30, 2012
Troubled Debt Restructurings:	Number of	Recorded Investment		Number of	Recorded Investment
(dollars in thousands)	Contracts	(as of period end)		Contracts	(as of period end)
Acquired:
Residential Real Estate	1	$	60	—	$	—
Total TDRs	1	$	60	—	$	—

We had no loans that were modified as a TDR that defaulted within twelve months of the modification date during the three and nine month periods ending September 30, 2013.

Acquired impaired loans

Acquired loans are recorded at fair value at the date of acquisition, and accordingly no allowance for loan losses is transferred to the acquiring entity in connection with purchase accounting. The fair values of loans with evidence of credit deterioration (purchased, credit-impaired loans) are initially recorded at fair value, but thereafter accounted

21

5.LOANS (continued)

for differently than purchased, non-credit-impaired loans.  For purchased, credit-impaired loans, the excess of all cash flows estimated to be collectable at the date of acquisition over the purchase price of the purchase credit-impaired loan is recognized as interest income, using a level-yield basis over the life of the loan.  This amount is referred to as the accretable yield.  The purchased credit-impaired loan’s contractually-required payments receivable estimated to be in excess of the amount of its future cash flows expected at the date of acquisition is referred to as the non-accretable difference, and is not reflected as an adjustment to the yield, in the form of a loss accrual or a valuation allowance.

Subsequent to the acquisition date, management continues to monitor cash flows on a quarterly basis, to determine the performance of each purchased, credit-impaired loan in comparison to management’s initial performance expectations.  Subsequent decreases to the expected cash flows will generally result in a provision for loan losses. Subsequent significant increases in cash flows result in a reversal of the provision for loan losses to the extent of prior provisions, or a reclassification of amount from non-accretable difference to accretable yield, with a positive impact on the accretion of interest income in future periods.

Acquired performing loans are accounted for using the contractual cash flows method of recognizing discount accretion based on the acquired loans’ contractual cash flows. Acquired performing loans are recorded as of the purchase date at fair value. Credit losses on the acquired performing loans are estimated based on analysis of the performing portfolio. A provision for loan losses is recognized for any further credit deterioration that occurs in these loans subsequent to the acquisition date.

The following table outlines the contractually required payments receivable, cash flows we expect to receive, non-accretable credit adjustments and the accretable yield for all acquired impaired loans as of the acquisition date.

WSB Acquired Impaired Loans as of May 10, 2013

May 10, 2013	Contractually Required Payments Receivable		Non-Accretable Credit Adjustments		Cash Flows Expected To Be Collected		Accretable Yield			Loans Receivable
Business loans risk rated 4 at acquisition	$	—	$	—	$	—	$	—		$	—
Business loans risk rated 5 at acquisition	33,038		19,822		13,216		21			13,195
Business loans risk rated 6 at acquisition	233,880		140,328		93,552		10,765			82,787
Total business loans	266,918		160,150		106,768		10,786			95,982
Real estate loans risk rated 4 at acquisition	6,352,445		2,155,197		4,197,248		655,823			3,541,425
Real estate loans risk rated 5 at acquisition	7,346,174		1,938,104		5,408,070		643,135			4,764,935
Real estate loans risk rated 6 at acquisition	19,385,909		8,261,491		11,124,418		1,394,568			9,729,850
Real estate loans risk rated 7 at acquisition	424,784		157,367		267,417		(60,149		)	327,566
Total real estate loans	33,509,312		12,512,159		20,997,153		2,633,377			18,363,776
Total impaired loans acquired	$	33,776,230	$	12,672,309	$	21,103,921	$	2,644,163		$	18,459,758

At our acquisition of WSB Holdings, we recorded all loans acquired at the estimated fair value on their purchase date with no carryover of the related allowance for loan and lease losses.  On the acquisition date, we segregated the loan portfolio into two loan pools, performing and non-performing.

We had an independent third party determine the net discounted value of cash flows on approximately 450 performing loans totaling $143.5 million. The valuation took into consideration the loans’ underlying characteristics, including account types, remaining terms, annual interest rates, interest types, past delinquencies, timing of principal and interest payments, current market rates, loan to value ratios, loss exposures, and remaining balances.  These performing loans were segregated into pools based on loan and payment type and in some cases, risk grade.  The effect of this fair valuation process was a net premium of $3.2 million at acquisition. We then adjusted these values for inherent credit risk within each pool, which resulted in a total non-accretable credit adjustment of $2.5 million.

We also individually evaluated 128 impaired loans totaling $33.7 million to determine the fair value as of the May 10, 2013 measurement date.  In determining the fair value for each individually evaluated impaired loan, we considered a number of factors including the remaining life of the acquired loans, estimated prepayments, estimated loss ratios, estimated value of the underlying collateral and net present value of cash flows we expect to receive, among others.

22

5.LOANS (continued)

We established a credit risk related non-accretable difference of $12.7 million relating to these acquired, credit impaired loans, reflected in the recorded net fair value.  We further estimated the timing and amount of expected cash flows in excess of the estimated fair value and established an accretable discount of $2.6 million on the acquisition date relating to these impaired loans.

We have re-classified $21.1 million (net of credit marks) of our acquired loans to available for sale.  These loans consist primarily of purchase credit impaired loans that we are currently working to market with brokers.  We expect settlement on these loans to occur in the fourth quarter of 2013.  However, at this time, we cannot estimate the current amount of gain or loss on these loans.

The following table outlines the contractually required payments receivable, cash flows we expect to receive, non-accretable credit adjustments and the accretable yield for all acquired impaired loans from MB&T and WSB as of September 30, 2013.

Acquired Impaired Loans as of September 30, 2013

September 30, 2013	Contractually Required Payments Receivable		Non-Accretable Credit Adjustments		Cash Flows Expected To Be Collected		Accretable Yield			Loans Receivable
Business loans risk rated 4 at acquisition	$	63,041	$	8,835	$	54,206	$	—		$	54,206
Business loans risk rated 5 at acquisition	6,196		2,845		3,351		—			3,351
Business loans risk rated 6 at acquisition	—		—		—		—			—
Total business loans	69,237		11,680		57,557		—			57,557
Real estate loans risk rated 4 at acquisition	4,744,213		1,053,341		3,690,872		(14,405		)	3,705,277
Real estate loans risk rated 5 at acquisition	2,198,505		418,325		1,780,180		64,280			1,715,900
Real estate loans risk rated 6 at acquisition	8,548,075		4,660,493		3,887,582		—			3,887,582
Real estate loans risk rated 7 at acquisition	53,828		32,296		21,532		—			21,532
Total real estate loans	15,544,621		6,164,455		9,380,166		49,875			9,330,291
Total impaired loans acquired	$	15,613,858	$	6,176,135	$	9,437,723	$	49,875		$	9,387,848

Accretable Yield

Beginning balance December 31, 2012	$	—
Additions due to WSB acquisition	2,746,647
Accreted to income	(1,664,534		)
Reclassification from non-accretable (1)	1,655,520
Reclassification to loans held for sale (2)	(2,687,758		)
Ending balance September 30, 2013	$	49,875

(1) Represents amounts paid in full on loans, payments on loans with zero balances and an increase in cash flows expected to be collected.

(2) Represent loans reclassified as held for sale.  We have pooled the previously acquired impaired loans which are scheduled for sale in the fourth quarter.

The following table outlines the contractually required payments receivable, cash flows we expect to receive, non-accretable credit adjustments and the accretable yield for all acquired impaired loans as of December 31, 2012.

23

5.LOANS (continued)

Acquired Impaired Loans as of December 31, 2012

December 31, 2012	Contractually Required Payments Receivable		Non-Accretable Credit Adjustments		Cash Flows Expected To Be Collected		Loans Receivable
Business loans risk rated 4 at acquisition	$	1,371,081	$	205,662	$	1,165,419	$	1,165,419
Business loans risk rated 5 at acquisition	50,153		42,882		7,271		7,271
Business loans risk rated 6 at acquisition	87,422		52,030		35,392		35,392
Total business loans	1,508,656		300,574		1,208,082		1,208,082
Real estate loans risk rated 4 at acquisition	3,526,864		482,256		3,044,608		3,044,608
Real estate loans risk rated 5 at acquisition	3,474,335		1,706,877		1,767,458		1,767,458
Real estate loans risk rated 6 at acquisition	16,420,887		9,077,153		7,343,734		7,343,734
Total real estate loans	23,422,086		11,266,286		12,155,800		12,155,800
Total impaired loans acquired	$	24,930,742	$	11,566,860	$	13,363,882	$	13,363,882

Accretable Yield

Beginning balance December 31, 2011	$	—
Accreted to income	(3,343,955		)
Reclassification from non-accretable (1)	3,343,955
Ending balance December 31, 2012	$	—

(1) Represents amounts paid in full on loans, payments on loans with zero balances and an increase in cash flows expected to be collected.

Credit Quality Indicators

We review the adequacy of the allowance for loan losses at least quarterly.  Our review includes evaluation of impaired loans as required by ASC Topic 310-Receivables, and ASC Topic 450 Contingencies.  Also, incorporated in determining the adequacy of the allowance is guidance contained in the Securities and Exchange Commission’s SAB No. 102, Loan Loss Allowance Methodology and Documentation; the Federal Financial Institutions Examination Council’s Policy Statement on Allowance for Loan and Lease Losses Methodologies and Documentation for Banks and Savings Institutions, and the Interagency Policy Statement on the Allowance for Loan and Lease Losses provided by the Office of the Comptroller of the Currency, Board of Governors of the Federal Reserve System, Federal Deposit Insurance Corporation, National Credit Union Administration and Office of Thrift Supervision.

We base the evaluation of the adequacy of the allowance for loan losses upon loan categories.  We categorize loans as installment and other consumer loans (other than boat loans), boat loans, real estate loans and commercial loans.  We further divide commercial and real estate loans by risk rating and apply loss ratios by risk rating, to determine estimated loss amounts.  We evaluate delinquent loans and loans for which management has knowledge about possible credit problems of the borrower or knowledge of problems with collateral separately and assign loss amounts based upon the evaluation.

During the third quarter of 2013, management revised the methodology for the loss-rate analysis for the performing loan portfolios due to the increase in total loans and the complexity of the loan portfolio.  The primary changes in the methodology were to change the way loans are segmented with similar risk characteristics and change the look back period of charge-off history to 12 quarters.  These changes were effective September 30, 2013 but did not result in a material change for the quarter ending September 30, 2013.

We determine loss ratios for installment and other consumer loans and real estate loans based upon a review of prior 12 months delinquency trends for the category, the three year loss ratio for the category, peer group loss ratios and industry standards.

With respect to commercial loans, management assigns a risk rating of one through eight as follows:

·Risk rating 1 (Highest Quality) is normally assigned to investment grade risks, meaning that level of risk is associated with entities having access (or capable of access) to the public capital markets and the loan underwriting in question conforms to the standards of institutional credit providers.  We also include in this

24

5.LOANS (continued)

category loans with a perfected security interest in U.S. government securities, investment grade government sponsored entities’ bonds, investment grade municipal bonds, insured savings accounts, and insured certificates of deposits drawn on high quality financial institutions.

·Risk rating 2 (Good Quality) is normally assigned to a loan with a sound primary and secondary source of repayment.  The borrower may have access to alternative sources of financing.  This loan carries a normal level

·of risk, with minimal loss exposure.  The borrower has the ability to perform according to the terms of the credit facility.  Cash flow coverage is greater than 1.25:1 but may be vulnerable to more rapid deterioration than the higher quality loans.  We may also include loans secured by high quality traded stocks, lower grade municipal bonds and uninsured certificates of deposit.

Characteristics of such credits should include: (a) sound primary and secondary repayment sources; (b) strong debt capacity and coverage; and (c) good management in all key positions.  A credit secured by a properly margined portfolio of marketable securities, but with some portfolio concentration, also would qualify for this risk rating.  Additionally, individuals with significant liquidity, low leverage and a defined source of repayment would fall within this risk rating.

·Risk rating 3 (Acceptable Quality) is normally assigned when the borrower is a reasonable credit risk and demonstrates the ability to repay the debt from normal business operations.  Risk factors may include reliability of margins and cash flows, liquidity, dependence on a single product or industry, cyclical trends, depth of management, or limited access to alternative financing sources.  Historic financial information may indicate erratic performance, but current trends are positive.  Quality of financial information is adequate, but is not as detailed and sophisticated as information found on higher graded loans.  If adverse circumstances arise, they may significantly impact the borrower. We classify many small business loans in this category unless deterioration occurs or we believe the loan requires additional monitoring, such as construction loans, asset based (accounts receivable/inventory) loans, and Small Business Administration (SBA) loans.

·Risk rating 4 (Pass/Watch) loans exhibit all the characteristics of a loan graded as a “3” with the exception that there is a greater than normal concern that an external factor may impact the viability of the borrower at some later date; or that the Bank is uncertain if the borrower has adequate financial resources to repay because of the lack of financial information available. We will generally grant this risk rating to credits that require additional monitoring such as construction loans, SBA loans and other loans deemed in need of additional monitoring.

·Risk rating 5 (Special Mention) is assigned to risks in need of close monitoring.  These are defined as classified assets.  Loans generally in this category may have either inadequate information, lack sufficient cash flow or some other problem that requires close scrutiny.  The current worth and debt service capacity of the borrower or of any pledged collateral are insufficient to ensure repayment of the loan.  These risk ratings may also apply to an improving credit previously criticized but some risk factors remain.  All loans in this classification or below should have an action plan.

·Risk rating 6 (Substandard) is assigned to loans where there is insufficient debt service capacity.  These obligations, even if apparently protected by collateral value, have well defined weaknesses related to adverse financial, managerial, economic, market, or political conditions that have clearly jeopardized repayment of principal and interest as originally intended.  There is also the possibility that the Bank will sustain some future loss if the weaknesses are not corrected.  Clear loss potential, however, does not have to exist in any individual loan we may classify as substandard.

·Risk rating 7 (Doubtful) corresponds to the doubtful asset categories defined by regulatory authorities. A loan classified as doubtful has all the weaknesses inherent in one classified substandard with the added characteristic that the weaknesses make collection or liquidation in full improbable.  The possibility of loss is extremely high, but because of certain important and reasonable specific pending factors that may work to strengthening of the asset we have deferred its classification as loss until we may determine a more exact status and estimation of the potential loss.

·Risk rating 8 (Loss) is assigned to charged off loans. We consider assets classified as loss as uncollectible and

25

5.LOANS (continued)

of such little value that their continuance as bankable assets is not warranted.  This classification does not mean that the asset has no recovery value, but that it is not practical to defer writing off the worthless assets, even though partial recoveries may occur in the future.  We charge off assets in this category.

The following table outlines the class of loans by risk rating.

September 30, 2013	Account Balance
Risk Rating	Legacy		Acquired		Total
Pass (1-4)
Real Estate
Commercial	$	326,450,400	$	93,761,830	$	420,212,229
Construction	64,025,900		23,742,025		87,767,926
Residential	53,602,708		92,719,370		146,322,078
Commercial	100,020,432		10,235,969		110,256,401
Consumer	10,193,927		1,064,878		11,258,805
Special Mention (5)	15,599,835		5,377,702		20,977,537
Substandard (6)	5,377,142		7,147,505		12,524,648
Doubtful (7)	—		21,531		21,531
Loss (8)	—		—		—
Total	$	575,270,344	$	234,070,810	$	809,341,154

December 31, 2012	Account Balance
Risk Rating	Legacy		Acquired		Total
Pass (1-4)
Real Estate
Commercial	$	269,370,808	$	60,971,510	$	330,342,318
Construction	44,512,690		3,683,127		48,195,817
Residential	35,877,467		45,417,057		81,294,523
Commercial	85,862,581		10,070,234		95,932,815
Consumer	9,944,467		1,059,992		11,004,459
Special Mention (5)	14,182,357		3,716,126		17,898,483
Substandard (6)	5,494,540		7,853,337		13,347,877
Doubtful (7)	—		—		—
Loss (8)	—		—		—
Total	$	465,244,910	$	132,771,382	$	598,016,292

The following table details activity in the allowance for loan losses by portfolio segment for the three and nine month periods ended September 30, 2013 and 2012.  Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.

26

5.LOANS (continued)

Three Months Ended September 30, 2013	Real Estate			Commercial			Boats			Other Consumer			Total
Beginning balance	$	2,973,156		$	884,697		$	248,538		$	130,889		$	4,237,280
Provision for loan losses	764,046			(28,939		)	(8,330		)	13,223			740,000
Provision for loan losses for loans acquired with deteriorated credit quality	(150,000		)	—			—			—			(150,000		)
Recoveries	24,124			3,129			—			24,336			51,589
	3,611,326			858,887			240,208			168,448			4,878,869
Loans charged off	(439,073		)	—			—			(14,151		)	(453,224		)
Ending Balance	$	3,172,253		$	858,887		$	240,208		$	154,297		$	4,425,645

Nine Months Ending September 30, 2013	Real Estate			Commercial			Boats			Other Consumer			Total
Beginning balance	$	2,826,584		$	755,954		$	248,928		$	133,881		$	3,965,347
Provision for loan losses	996,527			190,352			(8,720		)	(13,159		)	1,165,000
Provision for loan losses for loans acquired with deteriorated credit quality	(175,000		)	—			—			—			(175,000		)
Recoveries	65,809			27,218			—			60,778			153,805
	3,713,920			973,524			240,208			181,500			5,109,152
Loans charged off	(541,667		)	(114,637		)	—			(27,203		)	(683,507		)
Ending Balance	$	3,172,253		$	858,887		$	240,208		$	154,297		$	4,425,645
Amount allocated to:
Legacy Loans:
Individually evaluated for impairment	$	25,000		$	—		$	—		$	—		$	25,000
Collectively evaluated for impairment	2,905,629			858,887			240,208			154,297			4,159,021
Acquired Loans:
Individually evaluated for impairment	241,624			—			—			—			241,624
Ending balance	$	3,172,253		$	858,887		$	240,208		$	154,297		$	4,425,645

27

5.LOANS (continued)

The following table provides an analysis of the allowance for loan losses with the new methodology for the period ending September 30, 2013:

Provision balance transferred as of September 30, 2013	Beginning balance prior to new methodology		Amount of Transfer			Ending balance with new methodology
Other consumer	$	154,297	$	(154,297	)	$	—
Boat	240,208		(240,208		)	—
Mortgage	3,172,253		(3,172,253		)	—
Commercial	858,887		(858,887		)	—
Commercial & Industrial Loans	—		437,546			437,546
Commercial Real Estate Loans — Owner Occupied	—		833,654			833,654
Commercial Real Estate Loans — Non-owner occupied	—		919,550			919,550
Commercial Real Estate Loans — Hotels/Motels/Inns	—		278,254			278,254
Residential Land Loans	—		4,633			4,633
Residential Acquisition & Development Loans	—		125,475			125,475
Commercial Land Loans	—		63,731			63,731
Commercial Acquisition & Development Loans	—		129,979			129,979
Residential First Lien Loans (including construction) — Investor	—		188,448			188,448
Residential First Lien Loans (including construction) — Owner Occupied	—		1,327,178			1,327,178
Consumer Installment Loans — Boats	—		2,119			2,119
Consumer Installment Loans — Other	—		114,031			114,031
Consumer Revolving & Credit Cards	—		1,047			1,047
	$	4,425,645	$	—		$	4,425,645

28

5.LOANS (continued)

Three Months Ended September 30, 2012	Real Estate			Commercial			Boats			Other Consumer			Total
Beginning balance	$	2,893,147		$	778,571		$	294,175		$	143,568		$	4,109,461
Provision for loan losses	(400,494		)	(34,431		)	(10,375		)	433			(444,867		)
Provision for loan losses for loans acquired with deteriorated credit quality	599,624			220,243			—			—			819,867
Recoveries	50,582			(11,675		)	—			21,601			60,508
	3,142,859			952,708			283,800			165,602			4,544,969
Loans charged off	(23,664		)	—			—			(27,557		)	(51,221		)
Ending Balance	$	3,119,195		$	952,708		$	283,800		$	138,045		$	4,493,748

Nine Months Ending September 30, 2012	Real Estate			Commercial			Boats			Other Consumer			Total
Beginning balance	$	2,123,068		$	922,310		$	565,240		$	130,653		$	3,741,271
Provision for loan losses	681,096			(122,412		)	(281,440		)	27,889			305,133
Provision for loan losses for loans acquired with deteriorated credit quality	599,624			220,243			—			—			819,867
Recoveries	63,557			20,258			—			70,268			154,083
	3,467,345			1,040,399			283,800			228,810			5,020,354
Loans charged off	(348,150		)	(87,691		)	—			(90,765		)	(526,606		)
Ending Balance	$	3,119,195		$	952,708		$	283,800		$	138,045		$	4,493,748
Amount allocated to:
Legacy Loans:
Individually evaluated for impairment	$	309,967		$	—		$	—		$	—		$	309,967
Collectively evaluated for impairment	2,209,604			732,465			283,800			138,045			3,363,914
Acquired Loans:
Individually evaluated for impairment	599,624			220,243			—			—			819,867
Ending balance	$	3,119,195		$	952,708		$	283,800		$	138,045		$	4,493,748

We individually evaluate all legacy substandard loans risk rated six, certain legacy special mention loans risk rated five and all legacy TDRs for impairment. We individually evaluate all acquired loans that we risk rated substandard six subsequent to the acquisition, certain acquired special mention loans risk rated five and all acquired TDRs for impairment. We also evaluate the accretable yield established for all acquired, credit-impaired loans for impairment.

Our recorded investment in loans at September 30, 2013 and 2012 related to each balance in the allowance for possible loan losses by portfolio segment and disaggregated on the basis of our impairment methodology was as follows:

29

5.LOANS (continued)

September 30, 2013	Real Estate		Commercial		Boats		Other Consumer		Total
Legacy loans:
Individually evaluated for impairment with specific reserve	$	499,122	$	—	$	—	$	—	$	499,122
Individually evaluated for impairment without specific reserve	3,230,535		1,647,484		—		—		4,878,019
Collectively evaluated for impairment with reserve	455,830,423		103,868,853		6,813,030		3,380,897		569,893,203
Acquired loans:
Individually evaluated for impairment with specific reserve subsequent to acquisition (ASC 310-20 at acquisition)	241,624		—		—		—		241,624
Individually evaluated for impairment without specific reserve (ASC 310-30 at acquisition)	9,360,431		57,557		—		—		9,417,988
Collectively evaluated for impairment without reserve (ASC 310-20 at acquisition)	212,369,480		10,976,840		—		1,064,878		224,411,198
Ending balance	$	681,531,615	$	116,550,734	$	6,813,030	$	4,445,775	$	809,341,154

September 30, 2012	Real Estate		Commercial		Boats		Other Consumer		Total
Legacy loans:
Individually evaluated for impairment with specific reserve	$	1,315,642	$	—	$	—	$	—	$	1,315,642
Individually evaluated for impairment without specific reserve	3,652,420		1,901,658		—		—		5,554,078
Collectively evaluated for impairment with reserve	336,384,610		83,422,187		8,036,872		2,992,918		430,836,587
Acquired loans:
Individually evaluated for impairment with specific reserve subsequent to acquisition (ASC 310-20 at acquisition)	957,624		220,243		—		—		1,177,867
Individually evaluated for impairment without specific reserve (ASC 310-30 at acquisition)	12,954,203		1,269,171		—		—		14,223,374
Collectively evaluated for impairment without reserve (ASC 310-20 at acquisition)	113,215,245		9,132,884		—		1,217,787		123,565,916
Ending balance	$	468,479,744	$	95,946,143	$	8,036,872	$	4,210,705	$	576,673,464

6.OTHER REAL ESTATE OWNED

At September 30, 2013 and December 31, 2012, the fair value of other real estate owned was $5,909,260 and $3,719,449, respectively.  As a result of the acquisitions of Maryland Bankcorp and WSB Holdings, we have segmented the other real estate owned into two components, real estate obtained as a result of loans originated by Old Line Bank (legacy) and other real estate acquired from MB&T and WSB or obtained as a result of loans originated by MB&T and WSB (acquired).

30

6.OTHER REAL ESTATE OWNED (continued)

The following outlines the transactions in other real estate owned during the period.

Nine months ended September 30, 2013	Legacy			Acquired			Total
Beginning balance	$	1,651,229		$	2,068,220		$	3,719,449
Acquired from WSB Holdings, Inc.	—			4,232,482			4,232,482
Transferred in	—			1,159,308			1,159,308
Write down in value	—			(66,600		)	(66,600		)
Sales/deposits on sales	(725,484		)	(2,197,599		)	(2,923,083		)
Net realized loss	(200,454		)	(11,842		)	(212,296		)
Total end of period	$	725,291		$	5,183,969		$	5,909,260

7.EARNINGS PER COMMON SHARE

We determine basic earnings per common share by dividing net income available to common stockholders by the weighted average number of shares of common stock outstanding giving retroactive effect to stock dividends.

We calculate diluted earnings per common share by including the average dilutive common stock equivalents outstanding during the period.  Dilutive common equivalent shares consist of stock options, calculated using the treasury stock method.

	Three Months Ended		Nine Months Ended
	September 30,		September 30,
	2013	2012	2013	2012
Weighted average number of shares	10,004,138	6,829,785	8,464,112	6,826,390
Dilutive average number of shares	10,117,380	6,909,147	8,565,602	6,886,147

8.STOCK BASED COMPENSATION

We account for stock options and restricted stock awards under the fair value method of accounting using a Black-Scholes valuation model to measure stock based compensation expense at the date of grant.  We recognize compensation expense related to stock based compensation awards in our income statements over the period during which we require an individual to provide service in exchange for such award.  For the nine months ended September 30, 2013 and 2012, we recorded stock-based compensation expense of $184,034 and $135,381, respectively. For the three months ending September 30, 2013 and 2012, we recorded stock-based compensation expense of $26,120 and $49,521, respectively.

We only recognize tax benefits for options that ordinarily will result in a tax deduction when the grant is exercised (non-qualified options).  For the nine months ended September 30, 2013 and 2012, we recognized $33,838 and $15,097, respectively, of tax benefits associated with the portion of the expense that was related to the issuance of non-qualified options.

We have two equity incentive plans under which we may issue stock options and restricted stock, the 2010 Equity Incentive Plan, approved at the 2010 Annual Meeting of stockholders and the 2004 Equity Incentive Plan.  Our Compensation Committee administers the equity incentive plans.  As the plans outline, the Compensation Committee approves stock option and restricted stock grants to directors and employees, determines the number of shares, the type of award, the option or share price, the term (not to exceed 10 years from the date of issuance), the restrictions, and the vesting period of options and restricted stock issued.  The Compensation Committee has approved and we have granted options vesting immediately as well as over periods of two, three and five years and restricted stock awards that vest over periods of twelve months to three years.  We recognize the compensation expense associated with these grants over their respective vesting periods.  At September 30, 2013, there was

31

8.STOCK BASED COMPENSATION (CONTINUED)

$258,857 of total unrecognized compensation cost related to non-vested stock options and restricted stock awards that we expect to realize over the next 1.2 years.  As of September 30, 2013, there were 103,153 shares remaining available for future issuance under the equity incentive plans.  Directors and officers exercised 63,148 options during the nine month period ended September 30, 2013, as compared to 2,900 options exercised during the nine month period ended September 30, 2012.

A summary of the stock option activity during the nine month periods follows:

	September 30,
	2013				2012
			Weighted				Weighted
	Number		average		Number		average
	of shares		exercise price		of shares		exercise price
Outstanding, beginning of period	398,958		$	8.71	325,331		$	8.65
Options granted	52,712		12.04		94,627		8.47
Options exercised	(63,148	)	8.68		(2,900	)	6.40
Options forfeited	(14,539	)	9.70		(2,000	)	8.00
Outstanding, end of period	373,983		$	9.14	415,058		$	8.62

Information related to options at September 30, 2013 follows:

	Outstanding options					Exercisable options
	Number of	Weighted		Weighted		Number of	Weighted
	shares at	average		average		shares at	average
Exercise	September	remaining		exercise		September	exercise
price	30, 2013	term		price		30, 2013	price
$6.30-$7.50	67,764	5.57		$	6.51	67,764	$	6.51
$7.51-$8.75	108,472	7.19		7.91		73,134	7.86
$8.76-$9.95	33,660	0.90		9.74		33,660	9.74
$9.96-$12.04	164,087	5.02		10.93		118,100	10.62
	373,983	5.38		$	9.14	292,658	$	8.88
Intrinsic value of outstanding options where the market value exceeds the exercise price.		$	1,600,294
Intrinsic value of exercisable options where the market value exceeds the exercise price		$	1,328,950

During the nine months ended September 30, 2013 and 2012, we granted 8,382 and 10,947 restricted common stock awards, respectively.  During the period ended September 30, 2013, 2,031 restricted shares were forfeited and there were 520 restricted shares forfeited for the nine month period ending September 30, 2012.  The following table provides a summary of the restricted stock awards during the nine month period and their vesting schedule.

32

8.STOCK BASED COMPENSATION (CONTINUED)

	September 30,					September 30,
	2013					2012
				Weighted					Weighted
				average					average
	Number			grant date		Number			grant date
	of shares			fair value		of shares			fair value
Nonvested, beginning of period	16,210			$	7.70	15,691			$	7.41
Restricted stock granted	8,382			12.04		10,947			8.00
Restricted stock vested	(9,225		)	7.52		(6,788		)	7.34
Restricted stock forfeited	(2,031		)	9.44		(520		)	8.00
Nonvested, end of period	13,336			$	10.29	19,330			$	7.75
Total fair value of shares vested	$	69,347				$	49,853
Intrinsic value of outstanding restricted stock awards where the market value exceeds the exercise price				$	252,457				$	212,823
Intrinsic value of vested restricted stock awards where the market value exceeds the exercise price				$	73,488				$	74,736

The following table outlines the vesting schedule of the unvested restricted stock awards.

Vesting Schedule of Unvested Restricted Stock Awards September 30, 2013
Vesting Date	# of Restricted Shares
12/31/2013	3,900
1/27/2014	3,725
1/26/2015	1,969
2/27/2016	3,742
Total Issued	13,336

9.FAIR VALUE MEASUREMENTS

On January 1, 2008, we adopted FASB ASC Topic 820 Fair Value Measurements and Disclosures, which defines fair value as the price that participants would receive to sell an asset or pay to transfer a liability in an orderly transaction between market participants.  A fair value measurement assumes that the transaction to sell the asset or transfer the liability occurs in the principal market for the asset or liability, or, in the absence of a principal market, the most advantageous market for the asset or liability.  The price in the principal (or most advantageous) market used to measure the fair value of the asset or liability shall not be adjusted for transaction costs.  An orderly transaction is a transaction that assumes exposure to the market for a period prior to the measurement date to allow

33

9.FAIR VALUE MEASUREMENTS (continued)

for marketing activities that are usual and customary for transactions involving such assets and liabilities; it is not a forced transaction.  Market participants are buyers and sellers in the principal market that are (i) independent, (ii) knowledgeable, (iii) able to transact and (iv) willing to transact.

We value investment securities classified as available for sale at fair value.

The fair value hierarchy established in FASB ASC Topic 820 defines three input levels for fair value measurement.  Level 1 is based on quoted market prices in active markets for identical assets.  Level 2 is based on significant observable inputs other than those in Level 1.  Level 3 is based on significant unobservable inputs.

We value investment securities classified as available for sale and Sallie Mae (SLMA) equity securities (included in equity securities) at fair value on a recurring basis.  We value treasury securities and SLMA equity securities under Level 1, and collateralized mortgage obligations, agency securities, government sponsored entity securities, and some agency securities under Level 2.  At September 30, 2013 and December 31, 2012, we established values for available for sale investment securities as follows (000’s):

Assets and Liabilities Measured at Fair Value on a Recurring Basis

	At September 30, 2013 (In thousands)
			Quoted Prices in		Other		Significant		Total Changes
			Active Markets for		Observable		Unobservable		in Fair Values
	Carrying Value		Identical Assets		Inputs		Inputs		Included in
	September 30, 2013		(Level 1)		(Level 2)		(Level 3)		Period Earnings
Available-for-sale, Treasury securities and Sallie Mae	$	1,511	$	1,511	$	—	$	—	$	—
Available-for-sale, U.S. government agency	45,792		—		45,792		—		—
Available-for-sale, Municipal securities	60,053		—		60,053		—		—
Available-for-sale, FHLMC MBS	5,513		—		5,513		—		—
Available-for-sale, FNMA MBS	19,498		—		19,498		—		—
Available-for-sale, GNMA MBS	42,070		—		42,070		—		—
SBA loan pools	7,352				7,352
	$	181,789	$	1,511	$	180,278	$	—	$	—

	At December 31, 2012 (In thousands)
			Quoted Prices in		Other		Significant		Total Changes
			Active Markets for		Observable		Unobservable		in Fair Values
	Carrying Value		Identical Assets		Inputs		Inputs		Included in
	December 31, 2012		(Level 1)		(Level 2)		(Level 3)		Period Earnings
Available-for-sale, Treasury securities and Sallie Mae	$	1,609	$	1,609	$	—	$	—	$	—
Available-for-sale, U.S. government agency	28,570		—		28,570		—		—
Available-for-sale, Municipal securities	63,854		—		63,854		—		—
Available-for-sale, FHLMC MBS	6,690		—		6,690		—		—
Available-for-sale, FNMA MBS	18,460		—		18,460		—		—
Available-for-sale, GNMA MBS	51,612		—		51,612		—		—
SBA loan pools	1,104				1,104
	$	171,899	$	1,609	$	170,290	$	—	$	—

Our valuation methodologies may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values.  While management believes our methodologies are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different estimate of fair value.  Furthermore, we have not

34

9.FAIR VALUE MEASUREMENTS (continued)

comprehensively revalued the fair value amounts since the presentation dates, and therefore, estimates of fair value after the balance sheet date may differ significantly from the above presented amounts.

Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis

We may be required from time to time, to measure certain assets at fair value on a non-recurring basis in accordance with U.S. generally accepted accounting principles. 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 at September 30, 2013 are included in the table below.

We also measure certain non-financial assets such as other real estate owned, TDRs, and repossessed or foreclosed property at fair value on a non-recurring basis. Generally, we estimate the fair value of these items using Level 2 inputs based on observable market data or Level 3 inputs based on discounting criteria.

	At September 30, 2013 (In thousands)
			Quoted Prices in		Other		Significant
			Active Markets for		Observable		Unobservable
	Carrying Value		Identical Assets		Inputs		Inputs
	September 30, 2013		(Level 1)		(Level 2)		(Level 3)
Impaired Loans
Legacy:	$	2,344					$	2,344
Acquired:	739						739
Total Impaired Loans	3,083		—		—		3,083
Other real estate owned:
Legacy:	$	725					$	725
Acquired:	5,184						5,184
Total other real estate owned:	5,909		—		—		5,909
Total	$	8,992	$	—	$	—	$	8,992

	At December 31, 2012 (In thousands)
			Quoted Prices in		Other		Significant
			Active Markets for		Observable		Unobservable
	Carrying Value		Identical Assets		Inputs		Inputs
	December 31, 2012		(Level 1)		(Level 2)		(Level 3)
Impaired Loans
Legacy	$	2,316	$	—	$	—	$	2,316
Acquired	4,787		—		—		4,787
Total Impaired Loans	$	7,103	$	—	$	—	$	7,103
							.
Other real estate owned:
Legacy	$	1,651	$	—	$	—	$	1,651
Acquired	2,068		—		—		2,068
Total other real estate owned:	3,719		—		—		3,719
Total	$	10,822	$	—	$	—	$	10,822

35

9.FAIR VALUE MEASUREMENTS (continued)

As of September 30, 2013 and December 31, 2012, we estimated the fair value of impaired assets using Level 3 inputs to be $9.0 million and $10.8 million, respectively.  We determined these Level 3 inputs based on appraisal evaluations, offers to purchase and/or appraisals that we obtained from an outside third party during the preceding twelve months less costs to sell.  Discounts have predominantly been in the range of 0% to 10%.  As a result of the acquisition of Maryland Bankcorp and WSB Holdings, we have segmented the other real estate owned into two components, real estate obtained as a result of loans originated by Old Line Bank (legacy) and other real estate acquired from MB&T and WSB or obtained as a result of loans originated by MB&T and WSB (acquired).  The increase in level 3 is due non-accrual loans, TDRs, and other real estate in the recent acquisition of WSB.

We use the following methodologies for estimating fair values of financial instruments that we do not measure on a recurring basis.  The estimated fair values of financial instruments equal the carrying value of the instruments except as noted.

Cash and Cash Equivalents - For cash and cash equivalents, the carrying amount is a reasonable estimate of fair value.

Loans-We estimate the fair value of loans by discounting future cash flows using current rates for which we would make similar loans to borrowers with similar credit histories.  We then adjust this calculated amount for any credit impairment.

Loans held for Sale- Loans held for sale are carried at the lower of cost or market value.  The fair values of loans held for sale are based on commitments on hand from investors within the secondary market for loans with similar characteristics.

Investment Securities- We base the fair values of investment securities upon quoted market prices or dealer quotes.

Equity Securities- Equity securities are carried at cost which approximates fair value.

Bank Owned Life Insurance - The carrying amount of Bank Owned Life Insurance (“BOLI”) purchased on a group of officers is a reasonable estimate of fair value.  BOLI is an insurance product that provides an effective way to offset current employee benefit costs.

Accrued Interest Receivable and Payable- The carrying amount of accrued interest and dividends receivable on loans and investments and payable on borrowings and deposits approximate their fair values.

Interest bearing deposits-The fair value of demand deposits and savings accounts is the amount payable on demand.  We estimate the fair value of fixed maturity certificates of deposit using the rates currently offered for deposits of similar remaining maturities.

Non-Interest bearing deposits- The fair value of non-interest bearing accounts is the amount payable on demand at the reporting date.

Long and short term borrowings- The fair value of long and short term fixed rate borrowings is estimated by discounting the value of contractual cash flows using rates currently offered for advances with similar terms and remaining maturities.

Loan Commitments, Standby and Commercial Letters of Credit-Lending commitments have variable interest rates and “escape” clauses if the customer’s credit quality deteriorates.  Therefore, the fair value of these items is insignificant and we have not included these in the following table.

Under ASC Topic 825, entities may choose to measure eligible financial instruments at fair value at specified election dates.  The fair value measurement option (i) may be applied instrument by instrument, with certain exceptions, (ii) is generally irrevocable and (iii) is applied only to entire instruments and not to portions of instruments.  We must report in earnings unrealized gains and losses on items for which we have elected the fair value measurement option at each subsequent reporting date.  We measure certain financial assets and financial

36

liabilities at fair value on a non-recurring basis.  These assets and liabilities are subject to fair value adjustments in certain circumstances such as when there is evidence of impairment.

9.FAIR VALUE MEASUREMENTS (continued)

	September 30, 2013 (In thousands)										December 31, 2012 (In thousands)
					Quoted Prices		Significant		Significant						Quoted Prices		Significant		Significant
			Total		in Active		Other		Other				Total		in Active		Other		Other
	Carrying		Estimated		Markets for		Observable		Unobservable		Carrying		Estimated		Markets for		Observable		Unobservable
	Amount		Fair		Identical Assets		Inputs		Inputs		Amount		Fair		Identical Assets		Inputs		Inputs
	(000’s)		Value		(Level 1)		(Level 2)		(Level 3)		(000’s)		Value		(Level 1)		(Level 2)		(Level 3)
Assets:
Cash and cash equivalents	$	50,993	$	50,993	$	50,993	$	—	$	—	$	28,691	$	28,691	$	28,691	$	—	$	—
Loans receivable, net	810,316		823,782		—		—		823,782		595,145		599,320		—		—		599,320
Loans held for sale	22,585		22,585		—		22,612		—		—				—		—		—
Investment securities:
Available for sale	181,528		181,528		—		181,528		—		171,541		171,541		—		171,541		—
Equity Securities at cost	5,851		5,851		—		5,851		—		3,615		3,615		—		3,615		—
Bank Owned Life Insurance	30,357		30,357		—		30,357		—		16,869		16,869		—		16,869		—
Accrued interest receivable	3,296		3,296		—		—		3,296		2,639		2,639		—		1,031		1,608
Liabilities:
Deposits:
Non-interest-bearing	223,503		223,503		—		223,503		—		188,896		188,896		—		188,896		—
Interest bearing	781,969		763,967		—		763,967		—		546,563		554,778		—		554,778		—
Short term borrowings	56,204		56,204		—		56,204		—		37,905		37,905		—		37,905		—
Long term borrowings	6,396		6,119		—		6,119		—		6,192		6,488		—		6,488		—
Accrued Interest payable	259		250		—		250		—		547		547		—		547		—

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

Introduction

Some of the matters discussed below include forward-looking statements.  Forward-looking statements often use words such as “believe,” “expect,” “plan,” “may,” “will,” “should,” “project,” “contemplate,” “anticipate,” “forecast,” “intend” or other words of similar meaning.  You can also identify them by the fact that they do not relate strictly to historical or current facts.  Our actual results and the actual outcome of our expectations and strategies could be different from those anticipated or estimated for the reasons discussed below and under the heading “Information Regarding Forward Looking Statements.”

Overview

Old Line Bancshares was incorporated under the laws of the State of Maryland on April 11, 2003 to serve as the holding company of Old Line Bank.

Our primary business is to own all of the capital stock of Old Line Bank.  We also have an approximately $603,000 investment in a real estate investment limited liability company named Pointer Ridge Office Investment, LLC (Pointer Ridge).  We own 62.5% of Pointer Ridge.  Frank Lucente, one of our directors and a director of Old Line Bank, controls 12.5% of Pointer Ridge and controls the manager of Pointer Ridge.  The purpose of Pointer Ridge is to acquire, own, hold for profit, sell, assign, transfer, operate, lease, develop, mortgage, refinance, pledge and otherwise deal with real property located at the intersection of Pointer Ridge Road and Route 301 in Bowie, Maryland.  Pointer Ridge owns a commercial office building containing approximately 40,000 square feet and leases this space to tenants.  We lease approximately 73% of this building for our main office and operate a branch of Old Line Bank from this address.

On April 1, 2011, we acquired Maryland Bankcorp, Inc. (Maryland Bankcorp), the parent company of Maryland Bank & Trust Company, N.A (MB&T).

37

On May 10, 2013, we acquired WSB Holdings, Inc. (WSB Holdings), the parent company of The Washington Savings Bank, F.S.B. (WSB).  This acquisition created the fifth largest independent commercial bank based in Maryland, with assets of more than $1.1 billion and with 23 full service branches serving five counties.  Since the acquisition, teams from both institutions have worked diligently to join the two organizations.  Assets are $1.2 billion as of September 30, 2013.

Summary of Recent Performance and Other Activities

Our net income available to common stockholders increased $180 thousand to net earnings of $2.2 million for the three months ended September 30, 2013, compared to net earnings of $2.0 million for the three months ended September 30, 2012.  Income was $0.22 per basic and diluted common share for the three months ended September 30, 2013 compared to earnings of $0.30 and $0.29, respectively, per basic and diluted common share for the same period in 2012.  The increase in net income is primarily the result of $2.9 million increase in total interest income and an increase of $759 thousand in non-interest income partially offset by an increase of $3.2 million in non-interest expense.  Non-interest income increased as a result of gain on sale of loans sold in the secondary market.  Earnings were $3.4 million, or $0.40 per basic and diluted share, for the nine months ended September 30, 2013, compared with $5.8 million, or $0.85 per basic and $0.84 per diluted share for the same nine month period last year.  The decrease is primarily the result of an increase in non-interest expenses which includes the $3.2 million of merger related expenses including legal fees, investment banking fees, severance and charges associated with the termination of WSB’s core data processing contract in connection with our acquisition of WSB Holdings.

The following highlights contain additional financial data and events that have occurred during the three and nine months ended September 30, 2013:

·We successfully raised $12.2 million of new capital through a private placement of 936,696 shares of common stock at a price of $13.00 per share.

·Total assets during the three month period grew $32.6 million.  Total assets for the nine month period increased $317.9 million primarily as a result of the merger with WSB Holdings that became effective May 10, 2013. Total assets are $1.2 billion at September 30, 2013 compared to $861.9 million at December 31, 2012.

·Net loans for the three month period grew $36.5 million as a result of new originations.  Net loans grew $233.3 million or 39.21% during the nine months ended September 30, 2013, to $828.5 million at September 30, 2013 compared to $595.1 million at December 31, 2012, primarily as a result of $46 million of new originations and the acquisition of WSB Holdings.

·Non-interest bearing deposits increased $9.9 million and $34.6 million during the three and nine month periods ending September 30, 2013.  Interest bearing deposits decreased during the three month period by $20.1 million due to a planned reduction of time deposits.  Interest bearing deposits increased $215.3 million during the nine month period compared to their respective balances at December 31, 2012, primarily as a result of the acquisition of WSB Holdings.

·Our asset quality remained strong:

·At September 30, 2013, we had six legacy loans (loans originated by Old Line Bank) on non-accrual status in the amount of $1.9 million.

·At September 30, 2013, we had accruing legacy loans past due between 30 and 89 days in the amount of $2.3 million and two accruing legacy loans of $1.9 million that are 90 or more days past due.

·At September 30, 2013, we had accruing acquired loans totaling $3.0 million past due between 30 and 89 days and eight accruing acquired loans of $3.4 million that are 90 or more days past due.

·We ended the third quarter of 2013 with a book value of $11.41 per common share and a tangible book value of $10.17 per common share.

·We maintained liquidity and by all regulatory measures remained “well capitalized”.

·We provided $990,000 for loan losses during the nine month period as compared to $1.1 million for the nine months ended September 30, 2012.

38

·Non-performing assets decreased to 1.11% of total assets at September 30, 2013 compared to 1.96% at June 30, 2013 and 1.34% at September 30, 2012.

·We recognized a loss, net of taxes, on our investment in Pointer Ridge of approximately $5,100 and $29,700, respectively, for the three and nine month periods ended September 30, 2013.

On May 11, 2013, all five WSB branches were rebranded as Old Line Bank branches.  The data processing and accounting systems are scheduled to be consolidated during the fourth quarter of 2013.  As discussed below, during the second quarter of 2013, we also substantially completed the assessment and recordation on our financial statements of WSB Holdings’ assets and liabilities at fair value as required by current accounting guidance.  We have retained all of WSB’s branches and the branch personnel, with severance of employees occurring at WSB’s operations, accounting and executive offices.  We are pleased to have the remaining WSB personnel as part of the Old Line Bank team and anticipate that they will be a significant contributor to our success.

Pursuant to the merger agreement, the stockholders of WSB Holdings received approximately 2.9 million shares of Old Line Bancshares common stock and aggregate cash consideration of $16.7 million.  The total merger consideration was $54.7 million based on recent trading prices of Old Line Bancshares’ common stock at the time of the merger.  Included in Note 3 to the consolidated financial statements is additional discussion about the WSB Holdings acquisition.

On March 29, 2013, we closed our branch located at 12080 Old Line Centre, Waldorf, Maryland.  In conjunction with this closure, we disposed of all of the fixed assets that we did not transfer to another location and accelerated the remaining lease payments due under the lease agreement for this location.  We transferred the deposits of this branch to one of our other two Waldorf locations.  The closure of this facility eliminates approximately $250,000 in annual non-interest expense.

During the first quarter of 2013, we opened a loan production office located at 12501 Prosperity Drive, Suite 215, Silver Spring, in Montgomery County, Maryland.  We hired a Senior Vice President with over 30 years of banking experience to lead this office and have subsequently hired a second experienced commercial lender to expand our services to the Montgomery County and Howard County markets.  We anticipate that the individuals in this office will generate sufficient interest and non-interest income during 2013 and beyond to more than offset the cost associated with this office.

During the first nine months of 2013, we sold nine properties that we obtained through foreclosure.  With the sale of these properties, we recorded a $212,296 loss on sales of other real estate owned.  We expect that the sale of these properties will reduce future legal and maintenance costs.

In accordance with accounting for business combinations, during the second quarter of 2013, we recorded the acquired assets and liabilities of WSB at their estimated fair value on May 10, 2013, the acquisition date.  The determination of the fair value of the loans caused a significant write down in the value of certain loans, which we assigned to an accretable or non-accretable discount.  We will recognize the accretable discount as interest income over the remaining term of the loan.  The non-accretable discount will be adjusted based on subsequent increases or decreases to the expected cash flows and will result in either an increase to accretion income or provisions for loan losses, respectively.  The accretion of the loan marks, along with other fair value adjustments, favorably impacted our net interest income by $77,835 for the nine months ended September 30, 2013 compared to the nine months ended September 30, 2012.

Our combined total accretion of the loan marks, along with other fair value adjustments, for both MB&T and WSB favorably impacted our net interest income by $1.4 million and $2.0 million, respectively, for the three and nine months ended September 30, 2013.

The following summarizes the highlights of our financial performance for the three and nine month periods ended September 30, 2013 compared to same periods in 2012 (figures in the table may not match those discussed in the balance of this section due to rounding).

39

	Three months ended September 30,
	(Dollars in thousands)
	2013			2012			$ Change			% Change
Net income available to common stockholders	$	2,208		$	2,028		$	180		8.88	%
Interest income	12,558			9,801			2,757			28.13
Interest expense	1,083			1,264			(181		)	(14.32	)
Net interest income before provision for loan losses	11,476			8,537			2,939			34.43
Non-interest income	1,647			889			758			85.26
Non-interest expense	9,359			6,130			3,229			52.68
Average total loans	817,877			576,428			241,449			41.89
Average interest earning assets	1,009,942			752,858			257,084			34.15
Average total interest bearing deposits	770,907			553,524			217,383			39.27
Average non-interest bearing deposits	226,432			186,319			40,113			21.53
Net interest margin (1)	4.69		%	4.72		%
Return on average equity	7.47		%	11.83		%
Basic earnings per common share	$	0.22		$	0.30		$	(0.08	)	(26.67	)
Diluted earnings per common share	0.22			0.29			(0.07		)	(24.14	)

	Nine months ended September 30,
	(Dollars in thousands)
	2013			2012			$ Change			% Change
Net income available to common stockholders	$	3,411		$	5,814		$	(2,403	)	(41.33	)%
Interest revenue	31,683			28,667			3,016			10.52
Interest expense	3,157			3,904			(747		)	(19.13	)
Net interest income before provision for loan losses	28,526			24,763			3,763			15.20
Non-interest revenue	4,028			2,764			1,264			45.73
Non-interest expense	26,975			17,906			9,069			50.65
Average total loans	715,687			561,681			154,006			27.42
Average interest earning assets	896,384			732,230			164,154			22.42
Average total interest bearing deposits	670,833			533,303			137,530			25.79
Average non-interest bearing deposits	206,380			177,349			29,031			16.37
Net interest margin (1)	4.46		%	4.69		%
Return on average equity	4.80		%	11.67		%
Basic earnings per common share	$	0.40		$	0.85		$	(0.45	)	(52.94	)%
Diluted earnings per common share	0.40			0.84			(0.44		)	(52.38	)

(1) See “Reconciliation of Non-GAAP Measures”

Strategic Plan

We have based our strategic plan on the premise of enhancing stockholder value and growth through branching and operating profits.  Our short term goals include collecting payments on non-accrual and past due loans, profitably disposing of certain acquired loans and other real estate owned, enhancing and maintaining credit quality, maintaining an attractive branch network, expanding fee income, generating extensions of core banking services, and using technology to maximize stockholder value.  During the past two years, we have expanded organically in Montgomery County, Prince George’s County and Anne Arundel County, Maryland.  The acquisition of WSB Holdings will continue to further enhance our presence in Charles, Prince George’s and Anne Arundel counties.

We use the Internet and technology to augment our growth plans.  Currently, we offer our customers image technology, Internet banking with on line account access and bill payer service. We provide selected commercial customers the ability to remotely capture their deposits and electronically transmit them to us.  We will continue to evaluate cost effective ways that technology can enhance our management capabilities, products and services.

40

We may take advantage of strategic opportunities presented to us via mergers occurring in our marketplace.  For example, we may purchase branches that other banks close or lease branch space from other banks or hire additional loan officers.  We also continually evaluate and consider opportunities with financial services companies or institutions with which we may become a strategic partner, merge or acquire such as we have done with Maryland Bankcorp and WSB Holdings.

Although the current economic climate continues to present significant challenges for our industry, we have worked diligently towards our goal of becoming the premier community bank in the Washington, D.C. market, including through the new branches we acquired in the WSB acquisition and the attendant increased penetration into the Charles, Prince George’s and Anne Arundel County markets.  While we are uncertain about the pace of economic growth or the impact of the current political environment, and we believe that high unemployment and growing national debt will continue to dampen the economic climate, we remain cautiously optimistic that we have identified any problem assets, that our remaining borrowers will stay current on their loans and that we can continue to grow our balance sheet and earnings.  We believe that we are well positioned to capitalize on the opportunities that may become available in the current economy as well as a healthier economy.

If the Federal Reserve maintains the federal funds rate at current levels and the economy remains stable, we believe that we can continue to grow total loans and deposits during the remainder of 2013.  We also believe that we will be able to maintain our current level of net interest margins during the remainder of 2013.  As a result of this growth and expected continued strength in the net interest margin, we expect that net interest income will continue to increase during the remainder of 2013, although there can be no guarantee that this will be the case.

We also expect that salaries and benefits expenses and other operating expenses will continue to be higher in 2013 than they were in 2012 due to the acquisition of WSB Holdings.  We believe with our existing branches, our lending staff, our corporate infrastructure and our solid balance sheet and strong capital position, we can continue to focus our efforts on improving earnings per share and enhancing stockholder value.  Due to the merger with WSB Holdings, until final conversion we anticipate that merger related expenses may cause earnings to be lower than would otherwise be expected. However, merger related costs in connection with the WSB Holdings merger should be substantially lower going forward than those incurred to date and we anticipate that the merger will be accretive to earnings by the first quarter of 2014.

Critical Accounting Policies

Critical accounting policies are those that involve significant judgments and assessments by management, and which could potentially result in materially different results under different assumptions and conditions.  As discussed in Old Line Bancshares’ Form 10-K for the fiscal year ended December 31, 2012, we consider our critical accounting policies to be the allowance for loan losses, other-than-temporary impairment of investment securities, real estate owned, goodwill and other intangible assets, deferred income taxes, business combination and accounting for acquired loans, and estimation of fair value.

Results of Operations

Net Interest Income

Net interest income is the difference between income on interest earning assets and the cost of funds supporting those assets.  Earning assets are comprised primarily of loans, investments, interest bearing deposits and federal funds sold.  Cost of funds consists of interest bearing deposits and other borrowings.  Non-interest bearing deposits and capital are also funding sources.  Changes in the volume and mix of earning assets and funding sources along with changes in associated interest rates determine changes in net interest income.

Three months ended September 30, 2013 compared to three months ended September 30, 2012

Net interest income before provision for loan losses for the three months ended September 30, 2013 increased $2.9 million or 34.4% to $11.5 million from $8.5 million for the same period in 2012.  As discussed below and outlined in detail in the Rate/Volume Analysis, this increase was the result of an increase in average interest earning assets, partially offset by a decrease in yield on such assets, and a decline in interest paid on interest bearing liabilities.  The accretion of the fair value and credit quality favorably impacted net interest income.  This increase is primarily due to a higher dollar value of impaired loans that we acquired from MB&T that was repaid during the three month period ending September 30, 2013 relative to the same three months last year, which caused a higher accretion of fair value adjustments.

A competitive rate environment and a low prime rate resulted in decreases in both the rate paid on interest bearing

41

liabilities and the yield on interest earning assets during the three months ended September 30, 2013, however, the low market yields on interest bearing assets that resulted in the decrease in interest income had a much greater impact on, and continue to negatively impact, net interest income.  We continue to adjust the mix and volume of interest earning assets and liabilities on the balance sheet to maintain a relatively stable net interest margin.

Total interest income increased $2.8 million, or 28.14%, to $12.6 million during the three months ended September 30, 2013 compared to $9.8 million during the three months ended September 30, 2012.  As noted above, we offset the effect on interest income and net interest income caused by the low rate environment by growing total average interest earning assets by $257.1 million or 34.15% to $1.0 billion for the three months ended September 30, 2013 from $752.9 million for the three months ended September 30, 2012, as well as by changes in the mix of our interest-earning assets. The increase in total interest income is primarily due to the income on the loans and investments acquired in the WSB Holdings transaction.

Total interest expense decreased $181,158, or 14.34%, to $1.1 million during the three months ended September 30, 2013 from $1.3 million for the same period in 2012, as a result of the decrease in the average interest rate paid on interest bearing liabilities partially offset by an increase in the average volume of interest bearing liabilities, primarily interest bearing deposits.  The average rate paid on interest bearing liabilities decreased to 0.53% during the three months ended September 30, 2013 compared to 0.83% during the three months ended September 30, 2012, while average interest bearing deposits increased $217.4 million or 39.28% to $770.9 million for the three months ended September 30, 2013 from $553.5 million for the three months ended September 30, 2012.

The growth in average interest earning assets and interest bearing deposits was primarily the result of the acquisition of WSB Holdings, but we also experienced organic growth in both these areas as a result of increased name recognition in our market place, including as a result of the acquisition, and our business development efforts.

Non-interest bearing deposits allow us to fund growth in interest earning assets at minimal cost.  As a result of the acquisition of WSB and the growth generated from our branch network and commercial loan officers, our average non-interest bearing deposits increased $40.1 million to $226.4 million during the three months ended September 30, 2013, compared to $186.3 million during the three months ended September 30, 2012.

Our net interest margin was 4.69% for the three months ended September 30, 2013 compared to 4.72% for the three months ended September 30, 2012.  The yield on average interest earning assets decreased 28 basis points during the period from 5.39% for the quarter ended September 30, 2012 to 5.11% for the quarter ended September 30, 2013. Re-pricing in the loan portfolio and slightly lower yields on new loans caused the average loan yield to decline.

During the three months ended September 30, 2013 and 2012, we continued to successfully collect payments on acquired loans that we had recorded at fair value according to ASC 310-20 and ASC 310-30, resulting in $1.4 million of fair value accretion during the 2013 period as compared to $876 thousand of fair value accretion during the same period last year.  The payments received were a direct result of our efforts to negotiate payments, sell notes or foreclose on and sell collateral after the acquisition date.  The fair value accretion increase is primarily due to a higher repayments on impaired loans that we acquired from MB&T during the three month period ending September 30, 2013 relative to the same three months last year.

Total fair value accretion increased for the three months ending September 30, 2013 as compared to September 30, 2012 primarily due to two real estate loans that were paid off during the quarter ending September 30, 2013 representing approximately $563,000 in accretion. The accretion of the fair value adjustments continued to positively impact the yield on loans and increased the net interest margin as follows:

	Three months ended September 30,
	2013				2012
	Fair Value Accretion Dollars		% Impact on Net Interest Margin		Fair Value Accretion Dollars		% Impact on Net Interest Margin
Commercial loans	$	14,763	0.01	%	$	64,142	0.03	%
Mortgage loans(1)	1,221,653		0.48		776,089		0.41
Consumer loans	6,032		0.00		1,968		0.01
Interest bearing deposits	178,556		0.07		33,847		0.01
Total Fair Value Accretion	$	1,421,004	0.56	%	$	876,046	0.46	%

(1) In 2013, we reclassified mortgage loans totaling $873,918 to commercial loans, the impact of this reclassification was immaterial to prior period net interest income or financial condition. Therefore, we did not adjust prior period information.

42

The following table illustrates average balances of total interest earning assets and total interest bearing liabilities for the three months ended September 30, 2013 and 2012, showing the average distribution of assets, liabilities, stockholders’ equity and related income, expense and corresponding weighted average yields and rates.  The average balances used in this table and other statistical data were calculated using average daily balances.

	Average Balances, Interest and Yields
	2013						2012
	Average						Average
Three months ended September 30,	balance		Interest		Yield		balance		Interest		Yield
Assets:
Federal funds sold(1)	$	2,964,111	639		0.09	%	$	4,357,802	$	1,696	0.15	%
Interest bearing deposits	33,052		11		0.13		5,251,808		3,313		0.25
Investment securities(1)(2)					—
U.S. treasury	1,249,120		456		0.14		1,248,954		2,638		0.84
U.S. government agency	48,326,852		170,616		1.40		27,035,518		86,660		1.28
Mortgage backed securities	77,284,281		358,115		1.84		86,500,675		540,022		2.48
Municipal securities	62,030,251		715,496		4.58		52,440,302		649,970		4.93
Other Equity Securities	4,531,059		72,437		6.34		3,860,839		56,066		5.78
Total investment securities	193,421,563		1,317,120		2.70		171,086,288		1,335,356		3.11
Loans: (1) (3)
Commercial	114,058,472		1,315,877		4.58		96,685,151		1,257,295		5.17
Mortgage	692,358,775		10,208,837		5.85		467,135,047		7,422,503		6.32
Consumer	11,460,208		174,094		6.03		12,608,252		176,362		5.56
Total loans	817,877,455		11,698,808		5.67		576,428,450		8,856,160		6.11
Allowance for loan losses	4,353,910		—				4,266,214		—
Total loans, net of allowance	813,523,545		11,698,808		5.71		572,162,236		8,856,160		6.16
Total interest earning assets(1)	1,009,942,271		13,016,578		5.11		752,858,134		10,196,525		5.39
Non-interest bearing cash	40,562,522						50,174,932
Premises and equipment	35,574,306						23,921,637
Other assets	77,529,969						37,989,887
Total assets	$	1,163,609,068					$	864,944,590
Liabilities and Stockholders’ Equity:
Interest bearing deposits
Savings	$	156,450,657	38,520		0.10		$	62,840,067	52,395		0.33
Money market and NOW	232,879,928		182,446		0.31		178,067,375		147,621		0.33
Other time deposits	381,576,675		749,946		0.78		312,616,815		857,059		1.09
Total interest bearing deposits	770,907,260		970,912		0.50		553,524,257		1,057,075		0.76
Borrowed funds	41,022,029		111,728		1.08		49,608,300		206,721		1.66
Total interest bearing liabilities	811,929,289		1,082,640		0.53		603,132,557		1,263,796		0.83
Non-interest bearing deposits	226,431,720						186,319,471
	1,038,361,009						789,452,028
Other liabilities	7,569,553						6,898,432
Non-controlling interest	363,349						406,102
Stockholders’ equity	117,315,157						68,188,028
Total liabilities and stockholders’ equity	$	1,163,609,068					$	864,944,590
Net interest spread(1)					4.58						4.55
Net interest income and Net interest margin(1)			$	11,933,938	4.69	%			$	8,932,729	4.72	%

43

(1)Interest revenue is presented on a fully taxable equivalent (FTE) basis.  The FTE basis adjusts for the tax favored status of these types of assets.  Management believes providing this information on a FTE basis provides investors with a more accurate picture of our net interest spread and net interest income and we believe it to be the preferred industry measurement of these calculations.  See “Reconciliation of Non-GAAP Measures.”

(2)Available for sale investment securities are presented at amortized cost.

(3)Average non-accruing loans for the three month periods ended September 30, 2013 and 2012 were $11,595,235 and $6,637,043, respectively. There was no non-accrual interest included in interest income.

The following table describes the impact on our interest revenue and expense resulting from changes in average balances and average rates for the three months ended September 30, 2013 and 2012.  We have allocated the change in interest income, interest expense and net interest income due to both volume and rate proportionately to the rate and volume variances.

Rate/Volume Variance Analysis

	Three months ended September 30,
	2013 compared to 2012
	Variance due to:
	Total			Rate			Volume
Interest earning assets:
Federal funds sold(1)	$	(1,057	)	$	(896	)	$	(161	)
Interest bearing deposits	(3,302		)	(2,160		)	(1,142		)
Investment Securities(1)
U.S. treasury	(2,182		)	(2,183		)	1
U.S. government agency	83,956			27,824			56,132
Mortgage backed securities	(181,907		)	(164,865		)	(17,042		)
Municipal securities	65,526			(105,336		)	170,862
Equity Securities
Other	16,371			11,313			5,058
Loans:(1)
Commercial	58,582			(283,204		)	341,786
Mortgage	2,786,335			(1,669,481		)	4,455,816
Consumer	(2,269		)	23,456			(25,725		)
Total interest revenue (1)	2,820,053			(2,165,532		)	4,985,585
Interest bearing liabilities
Savings	(13,875		)	(111,215		)	97,340
Money market and NOW	34,825			(23,982		)	58,807
Other time deposits	(107,113		)	(406,903		)	299,790
Borrowed funds	(94,993		)	(84,416		)	(10,577		)
Total interest expense	(181,156		)	(626,516		)	445,360
Net interest income(1)	$	3,001,209		$	(1,539,016	)	$	4,540,225

(1)  Interest revenue is presented on a fully taxable equivalent (FTE) basis.  The FTE basis adjusts for the tax favored status of these types of assets.  Management believes providing this information on a FTE basis provides investors with a more accurate picture of our net interest spread and net interest income and we believe it to be the preferred industry measurement of these calculations.  See “Reconciliation of Non-GAAP Measures.”

Nine months ended September 30, 2013 compared to nine months ended September 30, 2012

Net interest income before provision for loan losses for the nine months ended September 30, 2013 increased $3.8 million or 15.2% to $28.5 million from $24.8 million for the same period in 2012. As discussed below and outlined in detail in the Rate/Volume Analysis, these changes were the result of growth in average interest earning assets, partially offset by the decrease of 0.47% in the yield on such assets, and a decline in interest paid on interest bearing liabilities.  The decline in the accretion of the fair value and credit quality adjustments negatively impacted net interest income as compared to the same period last year.

As with the three month period discussed above, a competitive rate environment and a low prime rate resulted in decreases in both the rate paid on interest bearing liabilities and the yield on interest earning assets.  Although this caused low

44

market yields that continue to negatively impact interest income, the relatively stable rate environment has allowed us to continue to adjust the mix and volume of interest earning assets and liabilities on the balance sheet.

Total interest revenue increased $3.0 million, or 10.53%, to $31.7 million during the nine months ended September 30, 2013 from $28.7 million during the same period of 2012.  We offset the effect of lower loan and investment yields on net interest income caused by the low rate environment primarily by growing total average interest earning assets $164.2 million or 22.42% to $896.4 million for the nine months ended September 30, 2013 from $732.2 million for the nine months ended September 30, 2012.

Total interest expense decreased $747 thousand, or 19.15%, to $3.2 million during the nine months ended September 30, 2013 from $3.9 million during the same period last year, as a result of a decrease in the interest rate paid on interest bearing liabilities partially offset by an increase in the average volume of interest bearing liabilities. Growth in average interest bearing deposits, which increased to $670.8 million for the nine months ended September 30, 2013 from $533.3 million for the nine months ended September 30, 2012, was the primary cause of the growth in interest bearing liabilities, while the average rate paid on interest bearing deposits decreased to 0.56% during the nine months ended September 30, 2013 compared to 0.82% during the nine months ended September 30, 2012.

The growth in both average interest earning assets and interest bearing deposits was primarily a result of the acquisition of WSB in May 2013, but as with the three month period ending September 30, 2013, we also saw organic growth in both interest earning assets and interest bearing deposits.

Non-interest bearing deposits allow us to fund growth in interest earning assets at minimal cost. As a result of the WSB Holdings acquisition and growth generated from our branch network and lenders, our average non-interest bearing deposits increased $29.0 million to $206.4 million during the nine months ended September 30, 2013 from $177.3 million during the same period last year.

Our net interest margin was 4.46% for the nine months ended September 30, 2013 compared to 4.69% for the nine months ended September 30, 2012.  The yield on average interest earning assets decreased 47 basis points during the nine month period from 5.40% for the nine months ended September 30, 2012 compared to 4.93% for the nine months ended September 30, 2013.  This decrease is primarily due to a lower dollar value of impaired loans that we acquired from MB&T that were repaid during the nine month period ending September 30, 2013 relative to the same nine months last year, which caused a lower accretion of fair value adjustments.  Re-pricing in the loan portfolio and slightly lower yields on our new loans also caused the average loan yield to decline.  The decline in the yield on interest bearing liabilities was the result of a decline in rates paid on money market, NOW and other time deposits. The accretion of fair value adjustments on certificates of deposits acquired from MB&T and WSB also slightly reduced the yield paid on other time deposits.

With the branches acquired in the WSB Holdings acquisition and our increased presence in Anne Arundel, Charles, and Prince George’s counties, we anticipate that we will be able to continue to grow earning assets and deposits during the remainder of 2013.  We also believe that we will maintain our current level of net interest margin for the remainder of 2013, although we will not be able to maintain this net interest margin if we fail to collect on a significant portion of impaired acquired loans. As a result of expected growth and maintenance of the net interest margin, we expect that net interest income will continue to increase during the remainder of 2013, although there can be no guarantee that this will be the case.

One of our primary sources of funding loans, investments and interest bearing deposits is non-interest bearing demand deposits.  Pursuant to the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 (the “Dodd-Frank Act”) depository institutions have been permitted to pay interest on business transaction and other accounts since July 21, 2011. Although we have not yet experienced any impact from this provision of the legislation on our operations, it is possible that interest costs associated with deposits will increase.

During the nine months ended September 30, 2013 and 2012, we continued to successfully collect payments on acquired loans that we had recorded at fair value according to ASC 310-20 and ASC 310-30, resulting in $2.0 million of fair value accretion during the 2013 period as compared to $2.5 million of fair value accretion during the same period last year.  The payments received were a direct result of our efforts to negotiate payments, sell notes or foreclose on and sell collateral after the acquisition date.  The fair value accretion decrease is primarily due to a lower repayments on impaired loans that we acquired from MB&T during the nine month period ending September 30, 2013 relative to the same nine months last year.

45

Total fair value accretion decreased for the nine months ending September 30, 2013 as compared to the nine months ended September 30, 2012 primarily due to three real estate loans that were paid off during last year representing approximately $1.5 million in accretion, offset by approximately $563,000 in accretion on two real estate loans that paid off this year and the additional accretion for the WSB loans acquired in May 2013. The accretion of the fair value adjustments positively impacted the yield on loans and increased the net interest margin as follows even though it has decreased from the 2012 period:

	Nine months ended September 30,
	2013				2012
	Fair Value Accretion Dollars		% Impact on Net Interest Margin		Fair Value Accretion Dollars		% Impact on Net Interest Margin
Commercial loans	$	262,840	0.04	%	$	148,611	0.03	%
Mortgage loans(1)	1,390,414		0.21		2,207,176		0.41
Consumer loans	11,280		0.00		5,561		0.00
Interest bearing deposits	297,063		0.04		155,741		0.02
Total Fair Value Accretion	$	1,961,597	0.29	%	$	2,517,089	0.46	%

(1) In 2013, we reclassified mortgage loans totaling $873,918 to commercial loans, the impact of this reclassification was immaterial to prior period net interest income or financial condition. Therefore, we did not adjust prior period information.

46

The following table illustrates average balances of total interest earning assets and total interest bearing liabilities for the nine months ended September 30, 2013 and 2012, showing the average distribution of assets, liabilities, stockholders’ equity and related income, expense and corresponding weighted average yields and rates.  The average balances used in this table and other statistical data were calculated using average daily balances.

	Average Balances, Interest and Yields
	2013						2012
	Average						Average
Nine months ended September 30,	balance		Interest		Yield		balance		Interest		Yield
Assets:
Federal funds sold(1)	$	3,822,111	3,026		0.11	%	$	4,190,059	$	4,659	0.15	%
Interest bearing deposits	130,837		172		0.18		3,672,545		6,902		0.25
Investment securities(1)(2)
U.S. treasury	1,290,190		2,763		0.29		1,248,504		7,691		0.82
U.S. government agency	40,898,345		401,557		1.31		25,990,533		290,359		1.49
Mortgage backed securities	71,994,258		1,075,989		2.00		90,430,542		1,798,763		2.66
Municipal securities	62,836,544		2,189,344		4.66		45,123,609		1,765,865		5.23
Other Equity Securities	3,913,418		181,995		6.22		3,912,874		146,243		4.99
Total investment securities	180,932,755		3,851,648		2.85		166,706,062		4,008,921		3.21
Loans: (1) (3)
Commercial	107,349,109		3,849,779		4.79		99,867,476		3,739,986		5.00
Mortgage	596,968,754		24,834,409		5.56		448,698,037		21,256,318		6.33
Consumer	11,369,223		505,639		5.95		13,115,924		598,019		6.09
Total loans	715,687,086		29,189,827		5.45		561,681,437		25,594,323		6.09
Allowance for loan losses	4,188,626		—				4,020,080		—
Total loans, net of allowance	711,498,460		29,189,827		5.49		557,661,357		25,594,323		6.13
Total interest earning assets(1)	896,384,163		33,044,673		4.93		732,230,023		29,614,805		5.40
Non-interest bearing cash	37,163,933						37,387,894
Premises and equipment	30,596,817						23,765,305
Other assets	56,483,235						38,308,733
Total assets	$	1,020,628,148					$	831,691,955
Liabilities and Stockholders’ Equity:
Interest bearing deposits
Savings	$	114,445,816	100,262		0.12		$	62,363,875	155,310		0.33
Money market and NOW	203,215,139		444,260		0.29		146,652,651		421,686		0.38
Other time deposits	353,172,209		2,248,983		0.85		324,286,588		2,694,777		1.11
Total interest bearing deposits	670,833,164		2,793,505		0.56		533,303,114		3,271,773		0.82
Borrowed funds	40,953,397		363,687		1.19		47,522,782		632,208		1.78
Total interest bearing liabilities	711,786,561		3,157,192		0.59		580,825,896		3,903,981		0.90
Non-interest bearing deposits	206,379,748						177,349,068
	918,166,309						758,174,964
Other liabilities	7,036,973						6,568,415
Non-controlling interest	373,495						424,515
Stockholders’ equity	95,051,371						66,524,061
Total liabilities and stockholders’ equity	$	1,020,628,148					$	831,691,955
Net interest spread(1)					4.34						4.50
Net interest income and Net interest margin(1)			$	29,887,481	4.46	%			$	25,710,824	4.69	%

(1)Interest revenue is presented on a fully taxable equivalent (FTE) basis.  Management believes providing this information on a FTE basis provides investors with a more accurate picture of our net interest spread and net interest income and we believe it to be the preferred industry measurement of these calculations.  See “Reconciliation of Non-GAAP Measures.”

47

The following tables describe the impact on our interest revenue and expense resulting from changes in average balances and average rates for the nine months ended September 30, 2013 and 2012.  We have allocated the change in interest revenue, interest expense and net interest income due to both volume and rate proportionately to the rate and volume variances.

	Rate/Volume Variance Analysis
	Nine months ended September 30,
	2013 compared to 2012
	Variance due to:
	Total			Rate			Volume
Interest earning assets:
Federal funds sold(1)	$	(1,632	)	$	(1,330	)	$	(302	)
Interest bearing deposits	(6,730		)	(1,979		)	(4,751		)
Investment Securities(1)
U.S. treasury	(4,928		)	(5,241		)	313
U.S. government agency	111,198			(48,859		)	160,057
Mortgage backed securities	(722,774		)	(448,012		)	(274,762		)
Municipal securities	423,479			(261,866		)	685,345
Equity Securities
Other	35,752			35,737			15
Loans:(1)
Commercial	109,793			(194,043		)	303,836
Mortgage	3,578,091			(3,457,349		)	7,035,440
Consumer	(92,380		)	(18,282		)	(74,098		)
Total interest revenue (1)	3,429,869			(4,401,224		)	7,831,093
Interest bearing liabilities
Savings	(55,048		)	(160,142		)	105,094
Money market and NOW	22,574			(137,378		)	159,952
Other time deposits	(445,794		)	(720,465		)	274,671
Borrowed funds	(268,521		)	(204,822		)	(63,699		)
Total interest expense	(746,789		)	(1,222,807		)	476,018
Net interest income(1)	$	4,176,658		$	(3,178,417	)	$	7,355,075

(1)Interest revenue is presented on a fully taxable equivalent (FTE) basis.  Management believes providing this information on a FTE basis provides investors with a more accurate picture of our net interest spread and net interest income and we believe it to be the preferred industry measurement of these calculations.  See “Reconciliation of Non-GAAP Measures.”

48

Provision for Loan Losses

The provision for loan losses was $590,000 for the three months ended September 30, 2013, compared to $375,000 for the three months ended September 30, 2012, an increase of $215,000 or 57.34%.  The provision for the nine month period was $990,000 compared to $1.1 million for the nine months ended September 30, 2012, a decrease of $135,000 or 12.00%. We provided for potential losses on two loans this quarter resulting in an additional provision.  However, as a result of continued improvement in the quality of the overall loan portfolio, we recorded a lower provision for loan losses for the nine month period. We have allocated a specific reserve for those loans where we consider it probable that we will incur a loss.  Our non-performing assets remain statistically low at 1.11% of total assets.  Non-performing assets increased $3.5 million from $9.6 million at December 31, 2012 to $13.1 million at September 30, 2013 primarily as a result of the other real estate owned (“OREO”) that we acquired upon the acquisition of WSB.

The following tables provide an analysis of the allowance for loan losses for the periods indicated:

Nine Months Ending September 30, 2013	Real Estate			Commercial			Boats			Other Consumer			Total
Beginning balance	$	2,826,584		$	755,954		$	248,928		$	133,881		$	3,965,347
Provision for loan losses	554,904			190,352			(8,720		)	(13,159		)	723,377
Provision for loan losses for loans acquired with deteriorated credit quality	266,624			—			—			—			266,624
Recoveries	65,809			27,218			—			60,778			153,805
	3,713,921			973,524			240,208			181,500			5,109,153
Loans charged off	(541,668		)	(114,637		)	—			(27,203		)	(683,508		)
Ending Balance	$	3,172,253		$	858,887		$	240,208		$	154,297		$	4,425,645

The following table provides an analysis of the allowance for loan losses with the new methodology for the period ending September 30, 2013:

49

Provision balance transferred as of September 30, 2013	Beginning balance prior to new methodology		Amount of Transfer			Ending balance with new methodology
Other consumer	$	154,297	$	(154,297	)	$	—
Boat	240,208		(240,208		)	—
Mortgage	3,172,253		(3,172,253		)	—
Commercial	858,887		(858,887		)	—
Commercial & Industrial Loans	—		437,546			437,546
Commercial Real Estate Loans – Owner Occupied	—		833,654			833,654
Commercial Real Estate Loans – Non-owner occupied	—		919,550			919,550
Commercial Real Estate Loans – Hotels/Motels/Inns	—		278,254			278,254
Residential Land Loans	—		4,633			4,633
Residential Acquisition & Development Loans	—		125,475			125,475
Commercial Land Loans	—		63,731			63,731
Commercial Acquisition & Development Loans	—		129,979			129,979
Residential First Lien Loans (including construction) – Investor	—		188,448			188,448
Residential First Lien Loans (including construction) – Owner Occupied	—		1,327,178			1,327,178
Consumer Installment Loans – Boats	—		2,119			2,119
Consumer Installment Loans – Other	—		114,031			114,031
Consumer Revolving & Credit Cards	—		1,047			1,047
	$	4,425,645	$	—		$	4,425,645

Generally accepted accounting principles require that we record acquired loans at fair value at the merger date which includes a discount for loans with credit impairment.  These loans are not performing according to their contractual terms and meet our definition of a non-performing loan.  The discounts that arise from recording these loans at fair value were due to credit quality.  Although we do not accrue interest income at the contractual rate on these loans, we may accrete these discounts to interest income as a result of pre-payments that exceed our expectations or payment in full of amounts due.  Purchased, credit-impaired loans that perform consistent with the accretable yield expectations are not reported as non-accrual or non-performing

In 2011, we recorded the loans acquired from MB&T at fair value and on May 10, 2013, we recorded the loans acquired from WSB at fair value. The fair value of the acquired loans includes expected loan losses, and there was no loan loss allowance recorded for acquired loans at the time of acquisitions.  Accordingly, the existence of the acquired loans reduces the ratios of the allowance for loan losses to total gross loans, and this measure is not directly comparable to prior periods. Similarly, net loan charge offs as a percentage of total loans appear lower since acquired loans are recorded net of expected loan losses. Therefore, the ratio of net charge offs during the period to average loans outstanding is not directly comparable to prior periods.  Other institutions may not have acquired loans, and therefore there may be no direct comparability of these ratios between and among other institutions.

The accounting guidance also requires that if we experience a decrease in the expected cash flows subsequent to the acquisition date, that we establish an allowance for loan losses for those acquired loans with decreased cash flows.  At September 30, 2013 and December 31, 2012, there was an allowance of $241,624 and $316,624, respectively, as a result of a decrease in the expected cash flows subsequent to the acquisition dates.

50

Non-interest Revenue

Three months ended September 30, 2013 compared to three months ended September 30, 2012

Non-interest revenue totaled $1.6 million for the three months ended September 30, 2013, an increase of $759 thousand, or 85.36%, from the corresponding period of 2012 amount of $889 thousand.  Non-interest revenue for the three months ended September 30, 2013 and 2012 included fee income from service charges on deposit accounts, earnings on bank owned life insurance, rental incomeand other fees and commissions including revenues with respect to Pointer Ridge.  The three month period ended September 30, 2013 also included gain on sale of loans and the three month period ended September 30, 2012 also included gain on sales or calls of investment securities.  The primary cause of the increase in non-interest revenue was increases in gains on sale of loans, other fees and commissions, service charges on deposit accounts, rental income and earnings on bank owned life insurance.  The gain on the sale of loans is attributable to the revenues earned on loans sold in the secondary market.  This revenue is solely the result of the acquisition of WSB’s mortgage origination department.  The service charge on deposit accounts is due to the increase in our deposits primarily as a result of the WSB acquisition.  The increase in earnings on bank owned life insurance is the result of the addition of approximately $13.0 million of bank owned life insurance from the acquisition of WSB.  Rental income increased because of increased rental income as the result of the rent received on the building at 4201 Mitchellville Road, Bowie, MD, which we acquired in the WSB Holdings merger, partially offset by a decrease in Pointer Ridge rent and other revenue as a result of an increase in the vacancy in the building owned by Pointer Ridge; the vacant space has now been occupied by additional Old Line Bank operational staff.  Other fees and commissions increased primarily due to fees collected on our marketable loans and fees collected from Old Line Financial Services , These increases were partially offset by declines in gain on sale or calls of investment securities. The gains on sales or calls of investment securities decreased during the period as we did not sell any investment securities during the three month period ending September 30, 2013 as compared to a gain of $289 thousand on the sale of $18.6 million of investment securities sold during the same three month period last year.

The following table outlines the changes in non-interest revenue for the three month periods.

	Three months ended
	September 30,
	2013		2012		$ Change			% Change
Service charges on deposit accounts	$	466,572	$	315,468	$	151,104		47.90
Gain on sales or calls of investment securities	—		289,511		(289,511		)	(100.00	)
Earnings on bank owned life insurance	253,894		137,082		116,812			85.21
Gain/(loss) on disposal of assets	—		—		—			—
Pointer Ridge rent and other revenue	52,124		82,318		(30,194		)	(36.68	)
Rental Income	325,451		—		325,451			100.00
Gain on sale of loans	332,348		—		332,348			100.00
Other fees and commissions	216,748		64,232		152,516			237.45
Total non-interest revenue	$	1,647,137	$	888,611	$	758,526		85.36

Nine months ended September 30, 2013 compared to nine months ended September 30, 2012

Non-interest revenue totaled $4.0 million for the nine months ended September 30, 2013, an increase of $1.3 million or 45.73% from the corresponding period of 2012 amount of $2.8 million.  Non-interest revenue for the nine months ended September 30, 2013 and 2012 included fee income from service charges on deposit accounts, gain on sales or calls of investment securities, earnings on bank owned life insurance, gain on the sale of loans, rental income and other fees and commissions including revenues with respect to Pointer Ridge.  The nine month period ended September 30, 2013 also included a loss on the disposal of assets. The primary cause of the increase in non-interest revenue was increases in gain on the sale of loans, rental income, earnings on bank owned life insurance, service charges on deposit accounts and other fees and commissions, offsetting the decrease in gains on sale of investment securities and loss on disposal of assets.   The gain on the sale of loans is attributable to the revenues earned on loans sold in the secondary market.  This revenue is the result of the acquisition of WSB’s mortgage origination department.  The increase in earnings on bank owned life insurance is the result of the acquisition of approximately $13.0 million of bank owned life insurance from the recent WSB merger.  The service charge on deposit accounts is due to the increase in our deposits primarily as a result of the WSB acquisition.   Other fees and commissions increased primarily due to fees collected on our marketable loans and fees collected from Old Line Financial Services.  Rental income increased as a result of rent received on space occupied by tenants at the office space located at 4201 Mitchellville Road, Bowie, MD that was acquired with the WSB merger. .  Gain on sales or calls of investment securities decreased during the period because we sold a lower dollar amount of securities during the nine month period

51

ending September 30, 2013 as compared to the same nine months last year.  We elected to sell the securities last year in order to reallocate our holdings in the investment portfolio and minimize future prepayment risk. Partially offsetting these increases was a decrease in Pointer Ridge rent and other revenue as a result of an increase in the vacancy in the building owned by Pointer Ridge.  The vacant space has now been occupied by additional Old Line Bank operational staff.   Loss on the disposal of assets of $104,639 is the result of our closing the Old Line Centre branch in March 2013 and the disposal of certain assets in connection with the WSB Holdings merger.

	Nine months ended
	September 30,
	2013			2012		$ Change			% Change
Service charges on deposit accounts	$	1,134,986		$	962,937	$	172,049		17.87	%
Gain on sales or calls of investment securities	641,088			849,539		(208,451		)	(24.54	)
Earnings on bank owned life insurance	587,763			412,283		175,480			42.56
Pointer Ridge rent and other revenue	183,769			238,013		(54,244		)	(22.79	)
Gain (loss) on disposal of assets	(104,639		)	9,365		(114,004		)	(1,217.34	)
Rental Income	505,610			—		505,610			100.00
Gain on the sale of loans	477,587			—		477,587			100.00
Other fees and commissions	601,788			291,860		309,928			106.19
Total non-interest income	$	4,027,952		$	2,763,997	$	1,263,955		45.73	%

Non-interest Expense

Three months ended September 30, 2013 compared to three months ended September 30, 2012

Non-interest expense increased $3.2 million or 52.67% for the three months ended September 30, 2013 compared to the three months ended September 30, 2012.  The following chart outlines the changes in non-interest expenses for the period.

	Three months ended
	September 30,
	2013		2012		$ Change			% Change
Salaries and benefits	$	4,780,588	$	3,016,334	$	1,764,254		58.49
Occupancy and equipment	1,510,527		933,775		576,752			61.77
Data processing	459,973		214,187		245,786			114.75
FDIC insurance and State of Maryland assessments	217,491		157,206		60,285			38.35
Merger and integration	143,082		49,290		93,792			190.29
Core deposit premium	231,118		177,582		53,536			30.15
Pointer Ridge other operating	51,008		119,734		(68,726		)	(57.40	)
Loss (gain) on sale of other real estate owned	11,072		48,509		(37,437		)	(77.18	)
OREO expense	159,234		38,933		120,301			308.99
Other operating	1,795,096		1,374,717		420,379			30.58
Total non-interest expenses	$	9,359,189	$	6,130,267	$	3,228,922		52.67

The growth in non-interest expenses, as compared to the third quarter of 2012, was mainly attributable to increases in salaries and benefits, occupancy and equipment expenses, data processing expenses and other expenses.  Salaries and benefits increased by $1.8 million, or 58.49%, when compared to the third quarter of 2012 primarily as a result of the additional staff acquired as a result of the WSB Holdings merger, and to a lesser extent, the additional staff for the Montgomery County lending team and the Old Line Financial Services group that was effected during the second half of 2012.  We anticipate the additional staff of the Montgomery County lending team and the Old Line Financial Service team will generate increased interest and non-interest income that will more than offset the increased cost.  The cost of health insurance benefits also increased compared to the third quarter of 2012 as a result of an increase in insurance rates and the increased staff.  Occupancy and equipment expenses increased $577 thousand or 61.77% compared to the same period in 2012 primarily due to the additional lease expense associated with the acquisition of WSB’s branches.  Data processing costs increased $246 thousand, or 114.75%, as a result of the monthly expenses associated with WSB’s core banking processor. In addition we incurred an $11 thousand loss on sales of other real estate owned compared to a loss of $49 thousand during the

52

2012 period as a result of the sale of two properties which resulted in a net loss compared to the sale of three properties for the same three months last year.  Other real estate owned expenses increased as a result of higher levels of other real estate owned that were acquired in the WSB transaction. Costs associated with other real estate owned include taxes and insurance related to other real estate owned.

As noted above, merger and integration, salaries and employee benefits, occupancy and equipment, and data processing expenses increased primarily because of increased operating expenses resulting from the acquisition of WSB Holdings.  As of September 30, 2013, we have an additional 83 employees and our branch network increased by five as a result of the acquisition of WSB Holdings during the second quarter of this year.  Pointer Ridge other operating expense increased primarily because of the charge off of rents due from a prior tenant.

Nine months ended September 30, 2013 compared to three months ended September 30, 2012

Non-interest expense increased $9.1 million or 50.64% for the nine months ended September 30, 2013 compared to the nine months ended September 30, 2012.  The following chart outlines the changes in non-interest expenses for the period.

	Nine months ended
	September 30,
	2013		2012			$ Change			% Change
Salaries and benefits	$	12,139,833	$	8,850,143		$	3,289,690		37.17
Occupancy and equipment	3,794,342		2,756,222			1,038,120			37.66
Data processing	1,028,907		631,154			397,753			63.02
FDIC insurance and State of Maryland assessments	559,730		435,851			123,879			28.42
Merger and integration	3,169,917		107,624			3,062,293			2,845.36
Core deposit premium	607,575		549,839			57,736			10.50
Pointer Ridge other operating	315,150		332,067			(16,917		)	(5.09	)
Loss (gain) on sale of other real estate owned	212,296		(110,704		)	323,000			(291.77	)
OREO expense	628,307		593,917			34,390			5.79
Other operating	4,518,697		3,760,283			758,414			20.17
Total non-interest expenses	$	26,974,754	$	17,906,396		$	9,068,358		50.64

The growth in non-interest expenses, as compared to the same nine month period of 2012, was mainly attributable to increases in merger and integration expenses, data processing expenses, salaries and benefits, occupancy and equipment expenses and other operating expenses as well as a loss on sales of other real estate owned.  Merger and integration expenses increased $3.1 million, or 2,845.36%, compared to the same period in 2012 as a result of the acquisition of WSB Holdings.  These expenses were primarily related to expenses associated with the termination of WSB’s core data processing contract and legal fees, investment banking fees and severance payments in connection with the merger.  Data processing increased $398 thousand, or 63.02%, as a result of additional monthly expenses for WSB’s core banking processor.  Salaries and benefits increased by $3.3 million, or 37.17%, when compared to the nine months ended September 30, 2012 primarily as a result of the additional staff acquired as a result of the WSB Holdings merger, and to a lesser extent, the additional staff for the Montgomery County lending team and the Old Line Financial Services group that was effected during the second half of 2012.  Also, during the first quarter of 2013, we added an Executive Vice President who we expect will enhance our core operational capabilities.  The cost of health insurance benefits also increased compared to the first nine months of 2012 as a result of an increase in insurance rates and the increased staff.  Occupancy and equipment expenses increased $1.1 million or 37.66% compared to the same period in 2012 primarily due to the acceleration of the remaining lease expense for the Old Line Centre branch which we closed on March 29, 2013 as well as the additional lease expense for the acquired WSB branches.  Other operating expenses increased $758 thousand primarily as a result of an approximately $226 thousand increase in network services associated with the expansion of our network as a result of the WSB Holdings merger and a $115 thousand increase in internal audit expense as a result of the agreement we signed with a third party to enhance our internal audit function.  In addition, FDIC insurance and State of Maryland assessments increased as a result of the increase in deposits due to the WSB merger. We also incurred a $212 thousand loss on sales of other real estate owned compared to a gain of $111 thousand during the 2012 period as a result of the sale of eight properties that we obtained through foreclosure during the 2013 period that were sold at a loss compared to four properties sold for an aggregate gain during the same period last year.  The loss recognized during 2013 is primarily due a $224 thousand loss on one property.  The gain recognized last year was due to one property for which we recorded a $183 thousand gain.  We expect that the sale of these properties, however, will reduce future legal and maintenance costs.  Other real estate owned expenses increased as a result of additional

53

expenses related to other real estate owned that we did not incur during the same period of 2012 as a result of additional OREO properties that we acquired with the WSB acquisition. .

Income Taxes

Three months ended September 30, 2013 compared to three months ended September 30, 2012

We had an income tax expense of $970,510 (30.58% of pre-tax income) for the three months ended September 30, 2013 compared to an income tax expense of $912,490 (31.25% of pre-tax income) for the same period in 2012.  The slight increase is due to an increase in income before income taxes of $254 thousand for the three month period ending September 30, 2013.

Nine months ended September 30, 2013 compared to nine months ended September 30, 2012

Income tax expense was $1.2 million (26.34% of pre-tax income) for the nine months ended September 30, 2013 compared to $2.7 million (32.25% of pre-tax income) for the same period in 2012.  The dollar amount of the taxes was lower because net income was lower than in the nine months ended September 30, 2012.  The tax rate was lower for the nine month period ended September 30, 2013, primarily because interest on tax exempt securities was a higher percentage of income than during the nine months ended September 30, 2012.

Net Income Available to Common Stockholders

Three months ended September 30, 2013 compared to three months ended September 30, 2012

Net income available to common stockholders was $2.2 million or $0.22 per basic and diluted common share for the three month period ending September 30, 2013 compared to net income available to common stockholders of $2.0 million or $0.30 and $0.29, respectively, per basic and diluted common share for the same period in 2012.  The increase in net income available to common stockholders for the 2013 period was primarily the result of a $2.9 million increase in net interest income. This increase was partially offset by a $3.2 million increase in non-interest expenses.  Basic and diluted earnings per common share decreased as a result of increases of 2.9 million shares of common stock due to the WSB acquisition and 936,696 shares due to a private placement of shares resulting in an additional paid in capital of $49.8 million.

Nine months ended September 30, 2013 compared to nine months ended September 30, 2012

Net income available to common stockholders was $3.4 million or $0.40 per basic and diluted common share for the nine month period ending September 30, 2013 compared to net income available to common stockholders of $5.8 million or $0.85 and $0.84 per basic and diluted common share for the same period in 2012.  The decrease in net income available to common stockholders for the 2013 period was primarily the result of a $9.1 million increase in non-interest expense. This increase was partially offset by a $3.8 million increase in net interest income, a $1.3 million increase in non-interest income and a $1.5 million decrease in taxes.  Basic and diluted earnings per common share decreased as a result of the decrease in net income available to common stockholders and increases of 2.9 million shares of common stock due to the WSB acquisition and 936,696 shares due to a private placement of shares resulting in an additional paid in capital of $49.8 million.

Analysis of Financial Condition

Investment Securities

Our portfolio consists primarily of investment grade securities including U.S. treasury securities, U.S. government agency securities, U.S. government sponsored entity securities, securities issued by states, counties and municipalities, mortgage backed securities, and certain equity securities, including Federal Reserve Bank stock, Federal Home Loan Bank stock, Maryland Financial Bank stock and Atlantic Central Bankers Bank stock.  With the acquisition of MB&T, we acquired approximately $262,000 of Student Loan Marketing Association (SLMA) stock.  We have prudently managed our investment portfolio to maintain liquidity and safety.  The portfolio provides a source of liquidity, collateral for borrowings as well as a means of diversifying our earning asset portfolio.  While we usually intend to hold the investment securities until maturity, currently we classify all of our investment securities as available for sale. This classification provides us the opportunity to divest of securities that may no longer meet our liquidity objectives. We account for these securities at fair value and report the unrealized appreciation and depreciation as a separate component of stockholders’ equity, net of income tax effects.  We

54

account for investment securities when classified in the held to maturity category at amortized cost.  Although we will occasionally sell a security, generally, we invest in securities for the yield they produce and not to profit from trading the securities.  As a result of the acquisition of WSB Holdings, we evaluated the investment portfolio to ensure that the securities acquired in the acquisition met our investment criteria and provide adequate liquidity, and that there is adequate diversity in the investment portfolio. We continually evaluate the investment portfolio to ensure the portfolio is adequately diversified, provides sufficient cash flow and does not subject us to undue interest rate risk. There are no trading securities in the portfolio.

The investment securities at September 30, 2013 amounted to $181.5 million, an increase of $10.0 million, or 5.83%, from the December 31, 2012 amount of $171.5 million.  As outlined above, at September 30, 2013, all securities are classified as available for sale.

The fair value of available for sale securities included net unrealized losses of $4.6 million at September 30, 2013 (reflected as unrealized losses of $2.6 million in stockholders’ equity after deferred taxes) as compared to net unrealized gains of $4.1 million ($2.5 million net of taxes) at December 31, 2012.  The decrease in fair value is due to the increase in the market interest rates which drives down bond values.  We have evaluated securities with unrealized losses for an extended period of time and determined that these losses are temporary because, at this point in time, we expect to hold them until maturity.  We have no intent or plan to sell these securities, it is not likely that we will have to sell these securities and we have not identified any portion of the loss that is a result of credit deterioration in the issuer of the security.  As the maturity date moves closer and/or interest rates decline, any unrealized losses in the portfolio will decline or dissipate.

Loan Portfolio

Commercial loans and loans secured by real estate comprise the majority of the loan portfolio.  Old Line Bank’s loan customers are generally located in the greater Washington, D.C. metropolitan area.

The following table summarizes the composition of the loan portfolio held for investment by dollar amount and percentages:

	September 30, 2013											December 31, 2012
	Legacy			Acquired			Total					Legacy			Acquired			Total
Real estate
Commercial	$	334,552,174		$	99,524,172		$	434,076,346		53.64	%	$	279,489,013		$	65,396,469		$	344,885,482		57.67	%
Construction	68,310,288			24,773,084			93,083,372			11.50		48,603,640			4,174,751			52,778,391			8.83
Residential	56,697,617			97,674,279			154,371,896			19.07		38,901,489			52,069,937			90,971,426			15.21
Commercial	105,516,337			11,034,397			116,550,734			14.40		88,306,302			10,070,234			98,376,536			16.45
Consumer	10,193,928			1,064,878			11,258,806			1.39		9,944,466			1,059,991			11,004,457			1.84
Gross loans	575,270,344			234,070,810			809,341,154			100.00	%	465,244,910			132,771,382			598,016,292			100.00	%
Allowance for loan losses	(4,184,021		)	(241,624		)	(4,425,645		)			(3,648,723		)	(316,624		)	(3,965,347		)
Deferred loan costs, net	963,167			11,911			975,078					1,093,983			—			1,093,983
Net loans	$	572,049,490		$	233,841,097		$	805,890,587				$	462,690,170		$	132,454,758		$	595,144,928

Asset Quality

Delinquent Loans and Foreclosed Assets

Management performs reviews of all delinquent loans and foreclosed assets and directs relationship officers to work with customers to resolve potential credit issues in a timely manner.

Management generally classifies loans as non-accrual when it does not expect collection of full principal and interest under the original terms of the loan or payment of principal or interest has become 90 days past due. Classifying a loan as non-accrual results in our no longer accruing interest on such loan and reversing any interest previously accrued but not collected. We will generally restore a non-accrual loan to accrual status when the borrower brings delinquent principal and interest payments current and we expect to collect future monthly principal and interest payments. We recognize interest on non-accrual loans only when received.

We measure all impaired loans, which consist of all modified loans (TDRs) and other loans for which collection of all contractual principal and interest is not probable, based on the present value of expected future cash flows discounted at the loan’s effective interest rate, or at the loan’s observable market price or the fair value of the collateral if the loan is

55

collateral dependent. If the measure of the impaired loan is less than the recorded investment in the loan, we recognize impairment through a valuation allowance and corresponding provision for loan losses. Old Line Bank considers consumer loans as homogenous loans and thus does not apply the impairment test to these loans. We write off impaired loans when collection of the loan is doubtful.

We classify any property acquired as a result of foreclosure on a mortgage loan as “other real estate owned” and record it at the lower of the unpaid principal balance or fair value at the date of acquisition and subsequently carry the property at the lower of cost or net realizable value. We charge any required write down of the loan to its net realizable value against the allowance for loan losses at the time of foreclosure. We charge to expense any subsequent adjustments to net realizable value. Upon foreclosure, Old Line Bank generally requires an appraisal of the property and, thereafter, appraisals of the property generally on an annual basis and external inspections on at least a quarterly basis.

As of September 30, 2013, our nonperforming assets totaled $13.1 million and consisted of $1.9 million of nonaccrual loans, $5.3 million of loans 90 days or more past due and still accruing and other real estate owned of $5.9 million. The table below sets forth the amounts and categories of our nonperforming assets at the dates indicated.

	September 30,			December 31,
Dollars in thousands)	2013			2012
Legacy:
Nonaccrual loans	$	1,870		$	1,818
Accruing loans past due 90 days or more	1,951			—
Total nonperforming loans	3,821			1,818
Other real estate owned (“OREO”)	725			1,651
Total nonperforming assets, excluding acquired assets	4,546			3,469
Acquired:
Nonaccrual loans (1)	—			4,092
Accruing loans past due 90 days or more	3,402			6
Total nonperforming loans	3,402			4,098
Other real estate owned (“OREO”)	5,184			2,068
Total nonperforming acquired assets	8,586			6,166
Total nonperforming assets, including acquired assets	$	13,132		$	9,635
Ratios, Excluding Acquired Assets
Total nonperforming assets as a percentage of total loans held for investment and OREO	0.56		%	0.58		%
Total nonperforming assets as a percentage of total assets	0.39		%	0.40		%
Total nonperforming assets as a percentage of total loans held for investment	0.56		%	0.58		%
Ratios, Including Acquired Assets
Total nonperforming assets as a percentage of total loans and OREO	1.61		%	1.60		%
Total nonperforming assets as a percentage of total assets	1.11		%	1.12		%
Total nonperforming assets as a percentage of total loans	1.62		%	1.61		%

(1) Excludes acquired impaired loans that are contractually past due 90 days or more totaling $3.4 million and $4.1 million September 30, 2013 and December 31, 2012, respectively, including the valuation discount. Acquired loans are considered to be performing due to the application of the accretion method under FASB ASC Topic 310-30. (For further discussion of the Company’s application of the accretion method, see “Business Combinations and Acquired Loan Accounting” in Note 1 to our consolidated financial statements.

Excluding acquired loans, nonaccrual legacy loans, including restructured loans, totaled $1.9 million, or 0.23% of total loans, an increase of $52 thousand or 2.86% from December 31, 2012. The slight increase in nonaccrual legacy loans was driven by an increase in real estate loans of $30 thousand and consumer loans of $14 thousand.

At September 30, 2013, non-acquired OREO decreased by $926 thousand from December 31, 2012. At September 30, 2013, non-acquired OREO consisted of one property, a decrease from December 31, 2012 when we had three properties. The decrease in OREO was exclusively driven by the sale of two properties.

At September 30, 2013, acquired OREO increased by $3.1 million from December 31, 2012. The increase in OREO was driven by the acquisition of WSB Holdings whereby we acquired $4.2 million in OREO at fair value plus an additional

56

$1.1 million of loans transferred to OREO. This increase was offset by sales of $2.1 million during the nine month period ended September 30, 2013.

Overall, we continue to believe that the loan portfolio remains manageable in terms of charge-offs and nonperforming assets as a percentage of total loans. We remain diligent and aware of our credit costs and the impact that these can have on our financial institution, and we have taken proactive measures to identify problem loans, including in-house and independent review of larger transactions. Our policy for evaluating problem loans includes obtaining new certified real estate appraisals as needed. We continue to monitor and review frequently the overall asset quality within the loan portfolio.

Potential Problem Loans

Management has identified additional potential problem loans classified as TDRs totaling $1.2 million that are complying with their repayment terms. The $1.2 million consists of $499 thousand in legacy loans and $743 thousand in acquired loans. Management has concerns either about the ability of the borrower to continue to comply with repayment terms because of the borrower’s potential operating or financial difficulties or the underlying collateral has experienced a decline in value. These weaknesses have caused management to heighten the attention given to these credits.

As outlined below, we have 16 legacy loans and 12 acquired construction loans that have an interest reserve included in the commitment amount and where advances on the loan currently pay the interest due. An additional eight legacy loans were recorded in the third quarter of this year and the 12 acquired loans were due to the acquisition of WSB.

Loans With Interest Paid From Loan Advances

(Dollars in thousands)

	September 30, 2013			December 31, 2012
	# of Borrowers	(000’s)		# of Borrowers	(000’s)
Legacy	16	$	8,052	1	$	4,806
Acquired	12	8,282		—	—
	28	$	16,334	1	$	4,806

Allowance for Loan Losses

We review the adequacy of the allowance for loan losses at least quarterly. Our review includes evaluation of impaired loans as required by ASC Topic 310-Receivables, and ASC Topic 450-Contingencies. Also incorporated in determining the adequacy of the allowance is guidance contained in the Securities and Exchange Commission’s SAB No. 102, Loan Loss Allowance Methodology and Documentation, the Federal Financial Institutions Examination Council’s Policy Statement on Allowance for Loan and Lease Losses Methodologies and Documentation for Banks and Savings Institutions and the Interagency Policy Statement on the Allowance for Loan and Lease Losses. We also continue to measure the credit impairment at each period end on all loans that have been classified as a TDR using the guidance in ASC 310-10-35.

During the third quarter of 2013, management revised the methodology for the loss-rate analysis for the performing loan portfolios due to the increase in total loans and the complexity of the loan portfolio.  The primary changes in the methodology were to segment loans with similar risk characteristics and change the look back period to 12 quarters.  These changes were effective September 30, 2013 but did not result in a material change for the quarter ending September 30, 2013.  Management made the following changes to the methodology:

·The portfolio of unimpaired loans represents the ASC 450 analysis pool and is sorted by the following loan types:

Commercial & Industrial Loans

Commercial Real Estate Loans — Owner Occupied

Commercial Real Estate Loans — Non-owner occupied

Commercial Real Estate Loans — Hotels/Motels/Inns

Residential Land Loans

Residential Acquisition & Development Loans

Commercial Land Loans

57

Commercial Acquisition & Development Loans

Residential First Lien Loans (including construction) — Investor

Residential First Lien Loans (including construction) — Owner Occupied

HELOC & Closed End Junior Lien Loans

Consumer Installment Loans — Boats

Consumer Installment Loans — Other

Consumer Revolving & Credit Cards

·Within each of the above loan types, each portfolio is sorted by the risk assessment rating of each loan as Pass, Pass-Watch, Special Mention or Substandard.

·The Bank’s loss experience for each of the last 12 quarters is aggregated and that total is used to create a percentage of the loan portfolio as it existed at the beginning of the 12 quarter “look back.”

·The Bank’s loss experience (Loss Factor) is progressively tiered by risk category for Pass, Pass-Watch, Special Mention and Substandard loans. Loans rated “Doubtful” or “Loss” are, by definition, impaired and will be specifically reserved based upon Bank Management’s best estimate of the loss exposure for each loan.

We also identify and make any necessary allocation adjustments for any specific concentrations of credit in a loan category that in management’s estimation increase the risk inherent in the category. If necessary, we will also make an adjustment within one or more loan categories for economic considerations in our market area that may impact the quality of the loans in the category. For all periods presented, there were no specific adjustments made for concentrations of credit. We additionally consider qualitative or environmental factors that are likely to cause estimated credit losses associated with our existing portfolio to differ from historical loss experience. These factors include, but are not limited to, changes in lending policies and procedures, changes in the nature and volume of the loan portfolio, changes in the experience, ability and depth of lending management and the effect of other external factors such as economic factors, competition and legal and regulatory requirements on the level of estimated credit losses in our existing portfolio.

In the event that our review of the adequacy of the allowance results in any unallocated amounts, we reallocate such amounts to our loan categories based on the percentage that each category represents to total gross loans. We have risk management practices designed to ensure timely identification of changes in loan risk profiles. However, undetected losses inherently exist within the portfolio. We believe that the allocation of the unallocated portion of the reserve in the manner described above is appropriate. Although we may allocate specific portions of the allowance for specific credits or other factors, the entire allowance is available for any credit that we should charge off. We will not create a separate valuation allowance unless we consider a loan impaired.

During the nine months ended September 30, 2013, we charged $683,507 to the allowance for loan losses for seven legacy loans, four acquired mortgage loans from MB&T and 15 acquired consumer loans from MB&T. The remaining charge offs during the period related primarily to several acquired consumer loans and two acquired residential mortgage loans. The majority of the recoveries recorded to the allowance for loan losses were from acquired loans that were charged to the allowance for loan losses at MB&T prior to the acquisition date of April 1, 2011.

Our policies require a review of assets on a regular basis and we believe that we appropriately classify loans as well as other assets if warranted. We believe that we use the best information available to make a determination with respect to the allowance for loan losses, recognizing that the determination is inherently subjective and that future adjustments may be necessary depending upon, among other factors, a change in economic conditions of specific borrowers or generally in the economy and new information that becomes available to us. However, there are no assurances that the allowance for loan losses will be sufficient to absorb losses on non-performing assets, or that the allowance will be sufficient to cover losses on non-performing assets in the future.

As outlined in Note 5 to our financial statements, loans acquired in an acquisition are recorded at estimated fair value on their purchase date with no carryover of the related allowance for loan and lease losses.  Generally accepted accounting principles require that we record acquired loans at fair value, which includes a discount for loans with credit impairment. These loans are not performing according to their contractual terms and meet our definition of a non-performing loan. The discounts that arise from recording these loans at fair value were due to credit quality.  Although we do not accrue interest income at the contractual rate on these loans, we may accrete these discounts to interest income as a result of pre-payments that exceed our expectations or payment in full of amounts due.

58

In 2011, we recorded the loans acquired from MB&T at fair value and on May 10, 2013, we recorded the loans acquired from WSB at fair value. The fair value of the acquired loans includes expected loan losses, and as a result there was no allowance for loan losses recorded for acquired loans at the time of acquisition. Accordingly, the existence of the acquired loans reduces the ratios of the allowance for loan losses to total gross loans and the allowance for loan losses to non-accrual loans, and this measure is not directly comparable to prior periods. Similarly, net loan charge offs are normally lower for acquired loans since we recorded these loans net of expected loan losses. Therefore, the ratio of net charge offs during the period to average loans outstanding is reduced as a result of the existence of acquired loans, and the measures are not directly comparable to prior periods. Other institutions may not have acquired loans, and therefore there may be no direct comparability of these ratios between and among other institutions.

The accounting guidance also requires that if we experience a decrease in the expected cash flows subsequent to the acquisition date, we establish an allowance for loan losses for those acquired loans with decreased cash flows. At September 30, 2013 and December 31, 2012, there was an allowance of $241,624 and $316,624, respectively, as a result of a decrease in the expected cash flows subsequent to the acquisition dates.

The allowance for loan losses represented 0.55%, 0.66% and 0.71% of gross loans at September 30, 2013, December 31, 2012 and September 30, 2012, respectively and 0.77%, 0.83% and 0.66% of legacy loans at September 30, 2013, December 31, 2012 and September 30, 2012, respectively. We have no exposure to foreign countries or foreign borrowers. Based on our analysis and the satisfactory historical performance of the loan portfolio, we believe this allowance appropriately reflects the inherent risk of loss in our portfolio.

The following tables provide an analysis of the allowance for loan losses for the periods indicated:

Nine Months Ending September 30, 2013	Real Estate			Commercial			Boats			Other Consumer			Total
Beginning balance	$	2,826,584		$	755,954		$	248,928		$	133,881		$	3,965,347
Provision for loan losses	554,903			190,352			(8,720		)	(13,159		)	723,376
Provision for loan losses for loans acquired with deteriorated credit quality	266,624			—			—			—			266,624
Recoveries	65,810			27,218			—			60,778			153,806
	3,713,921			973,524			240,208			181,500			5,109,153
Loans charged off	(541,668		)	(114,637		)	—			(27,203		)	(683,508		)
Ending Balance	$	3,172,253		$	858,887		$	240,208		$	154,297		$	4,425,645
Amount allocated to:
Legacy Loans:
Individually evaluated for impairment	$	25,000		$	—		$	—		$	—		$	25,000
Collectively evaluated for impairment	2,905,629			858,887			240,208			154,297			4,159,021
Acquired Loans:
Individually evaluated for impairment	241,624			—			—			—			241,624
Ending balance	$	3,172,253		$	858,887		$	240,208		$	154,297		$	4,425,645

September 30, 2013	Real Estate		Commercial		Boats		Other Consumer		Total
Legacy loans:
Individually evaluated for impairment with specific reserve	$	499,122	$	—	$	—	$	—	$	499,122
Individually evaluated for impairment without specific reserve	3,230,535		1,647,484		—		—		4,878,019
Collectively evaluated for impairment with reserve	455,830,423		103,868,853		6,813,030		3,380,897		569,893,203
Acquired loans:
Individually evaluated for impairment with specific reserve subsequent to acquisition (ASC 310-20 at acquisition)	241,624		—		—		—		241,624
Individually evaluated for impairment without specific reserve (ASC 310-30 at acquisition)	9,360,431		57,557		—		—		9,417,988
Collectively evaluated for impairment without reserve (ASC 310-20 at acquisition)	212,369,480		10,976,840		—		1,064,878		224,411,198
Ending balance	$	681,531,615	$	116,550,734	$	6,813,030	$	4,445,775	$	809,341,154

59

The following table provides an analysis of the allowance for loan losses with the new methodology for the period ending September 30, 2013:

Provision balance transferred as of September 30, 2013	Beginning balance prior to new methodology		Amount of Transfer			Ending balance with new methodology
Other consumer	$	154,297	$	(154,297	)	$	—
Boat	240,208		(240,208		)	—
Mortgage	3,172,253		(3,172,253		)	—
Commercial	858,887		(858,887		)	—
Commercial & Industrial Loans	—		437,546			437,546
Commercial Real Estate Loans — Owner Occupied	—		833,654			833,654
Commercial Real Estate Loans — Non-owner occupied	—		919,550			919,550
Commercial Real Estate Loans — Hotels/Motels/Inns	—		278,254			278,254
Residential Land Loans	—		4,633			4,633
Residential Acquisition & Development Loans	—		125,475			125,475
Commercial Land Loans	—		63,731			63,731
Commercial Acquisition & Development Loans	—		129,979			129,979
Residential First Lien Loans (including construction) — Investor	—		188,448			188,448
Residential First Lien Loans (including construction) — Owner Occupied	—		1,327,178			1,327,178
Consumer Installment Loans — Boats	—		2,119			2,119
Consumer Installment Loans — Other	—		114,031			114,031
Consumer Revolving & Credit Cards	—		1,047			1,047
	$	4,425,645	$	—		$	4,425,645

The ratio of the allowance for loan losses are as follows:

Ratio of allowance for loan losses to:	Legacy		Acquired		Total
Total loans	0.77	%	0		0.77	%
Non-accrual loans	236.69	%	0		236.69	%
Ratio of net-charge-offs during period to average total loans during period	0.02	%	0.15	%	0.15	%

Management has identified additional potential problem loans classified as TDRs totaling $1.2 million that are complying with their repayment terms.  The $1.2 million consists of $499 thousand in legacy loans and $743 thousand in acquired loans.  Management has concerns either about the ability of the borrower to continue to comply with repayment terms because of the borrower’s potential operating or financial difficulties or the underlying collateral has experienced a decline in value.  These weaknesses have caused management to heighten the attention given to these credits.

Management generally classifies loans as non-accrual when it does not expect collection of full principal and interest under the original terms of the loan or payment of principal or interest has become 90 days past due. Classifying a loan as non-accrual results in our no longer accruing interest on such loan and reversing any interest previously accrued but not collected.  We will generally restore a non-accrual loan to accrual status when the borrower brings delinquent principal

60

and interest payments current and we expect to collect future monthly principal and interest payments.  We recognize interest on non-accrual loans only when received.

Delinquent Legacy Loans

At September 30, 2013, we had six non-accrual legacy loans with a total balance of $1.9 million compared to four legacy loans totaling $1.8 million at December 31, 2012.  At September 30, 2013, we also had a total of $3.0 million of legacy loans past due 30-89 days compared to $1.8 million of legacy loans past due 30-89 days at December 31, 2012.

Delinquent Acquired Loans

At September 30, 2013, we had no acquired consumer loans past due 90 or more days that we have not classified as non-accrual compared to one consumer loan in the amount of $6,410 at December 31, 2012.

At September 30, 2013, we had no non-accrual acquired loans compared to 25 non-accrual acquired loans totaling $4.1 million at December 31, 2012.  We originally recorded acquired impaired loans at fair value upon acquisition.  We expect to fully collect the carrying value of these loans.  Therefore, as provided for under ASC 310-30, we recognize interest income on acquired impaired loans through the accretion of the difference between the carrying value of these loans and expected cash flows and do not report them as non-accrual. At September 30, 2013, we had a total of $2.9 million acquired loans on accrual status 30-89 days past due and eight loans on accrual status past due 90 days totaling $3.8 million. Delinquent loans totaling $12.7 million has been reclassified to loans held for sale in the third quarter with anticipation of the final sale in the fourth quarter, and therefore have been excluded from our delinquent loan information.Approximately $11.2 million were loans in non-accrued status and $1.5 million were 30-89 days past due, both categories of which mainly consisted of residential real estate loans.  Delinquent commercial loans held for sale was approximately $37,000 at September 30, 2013.

We classify any property acquired as a result of foreclosure on a mortgage loan as “other real estate owned” and record it at the lower of the unpaid principal balance or fair value at the date of acquisition and subsequently carry the property at the lower of cost or net realizable value. We charge any required write down of the loan to its net realizable value against the allowance for loan losses at the time of foreclosure.  We charge to expense any subsequent adjustments to net realizable value.  Upon foreclosure, Old Line Bank generally requires an appraisal of the property and, thereafter, appraisals of the property generally on an annual basis and external inspections on at least a quarterly basis. At September 30, 2013, the balance of OREO was $5.9 million, a $2.2 million increase from the December 31, 2012 balance of $3.7 million.  Legacy OREO decreased $926 thousand due to sales. Acquired OREO increased $4.2 million due to the WSB acquisition and an additional $1.1 million of MB&T acquired loans that were re-classed to OREO offsetting the $2.1 million on sales of OREO properties during the nine months ended September 30, 2013.

As required by ASC Topic 310-Receivables and ASC Topic 450-Contingencies, we measure all impaired loans, which consist of all modified loans (trouble debt restructurings) and other loans for which collection of all contractual principal and interest is not probable, based on the present value of expected future cash flows discounted at the loan’s effective interest rate, or at the loan’s observable market price or the fair value of the collateral if the loan is collateral dependent.  If the measure of the impaired loan is less than the recorded investment in the loan, we recognize impairment through a valuation allowance and corresponding provision for loan losses.  Old Line Bank considers consumer loans as homogenous loans and thus does not apply the impairment test to these loans.  We write off impaired loans when collection of the loan is doubtful.

61

The table below presents a breakdown of the recorded book balance of non-accruing loans at September 30, 2013 and December 31, 2012.

	Loans on Non-accrual Status
	September 30, 2013							December 31, 2012
	# of Contracts	Unpaid Principal Balance		Recorded Investment		Interest Not Accrued		# of Contracts	Unpaid Principal Balance		Recorded Investment		Interest Not Accrued
Legacy
Real Estate
Commercial	2	$	2,261,011	$	1,302,147	$	85,660	2	$	1,226,011	$	1,226,011	$	103,529
Residential	2	552,877		552,877		46,176		2	591,873		591,873		25,449
Consumer	2	14,781		14,781		31		—	—		—		—
Total non-accrual loans	6	2,828,669		1,869,805		131,867		4	1,817,884		1,817,884		128,978
Acquired (1)
Real Estate
Commercial	—	—		—		—		8	3,808,963		1,401,187		649,266
Construction	—	—		—		—		4	2,538,565		100,000		592,476
Residential	—	—		—		—		10	4,346,364		2,555,374		526,669
Commercial	—	—		—		—		3	123,949		35,392		45,787
Total non-accrual loans	—	—		—		—		25	10,817,841		4,091,953		1,814,198
Total all non-accrual loans	6	$	2,828,669	$	1,869,805	$	131,867	29	$	12,635,725	$	5,909,837	$	1,943,176

(1)     Generally accepted accounting principles require that we record acquired loans at fair value which includes a discount for loans with credit impairment.  These loans are not performing according to their contractual terms and meet our definition of a non-performing loan.  The discounts that arise from recording these loans at fair value were due to credit quality.  Although we do not accrue interest income at the contractual rate on these loans, we may accrete these discounts to interest income as a result of pre-payments that exceed our cash flow expectations or payment in full of amounts due even though we classify them as 90 or more days past due.

We do not recognize interest income on non-performing loans during the time period that the loans are non-performing on either a cash or accrual basis.  We only recognize interest income on non-performing loans when we receive payment in full for all amounts due of all contractually required principal and interest and the loan is current with its contractual terms.

Bank owned life insurance

We have invested $30.4 million in life insurance policies on our executive officers, other officers of the Bank, retired officers of MB&T and former officers of WSB. This represents a $13.5 million increase from December 31, 2012.  This increase is primarily due to $13.0 million of bank owned life insurance (BOLI) acquired in the WSB Holdings acquisition.  We anticipate the earnings on these policies will contribute to our employee benefit expenses as well as our obligations under our Salary Continuation Agreements and Supplemental Life Insurance Agreements that we entered into with our executive officers in January 2006 as well as that MB&T and WSB had entered into with their executive officers.  During the first nine months of 2013, the cash surrender value of the bank owned life insurance policies increased by $587,763 as a result of earnings on these policies.  There are no post retirement death benefits associated with the BOLI policies owned by Old Line Bank prior to the acquisition of MB&T. We have accrued a $229,743 liability associated with the post retirement death benefits of the BOLI policies acquired from MB&T.

Goodwill

During the second quarter of 2013, we recorded goodwill of $6.2 million associated with the acquisition of WSB Holdings.  During the third quarter of 2013, within the measurement period, goodwill was increased $946,241 associated with the acquisition of WSB Holdings.  As outlined in Footnote 2 of our financial statements, this amount represented the difference between the estimated fair value of tangible and intangible assets acquired and liabilities assumed at acquisition date.  This increase represents $102,484 fair value adjustment on one on our lot loans, $8,310 on one commercial land loan and $849,118 on fair value of our investments classified as available for sale that we identified during the period.

This amount represented the purchase price less the difference between the estimated fair value of tangible and intangible assets acquired and liabilities assumed at acquisition date.

Core deposit intangible

As a result of the acquisition of Maryland Bankcorp, during the second quarter of 2011 we recorded a core deposit intangible of $5.0 million.  This amount represented the premium that we paid to acquire MB&T’s core deposits over the fair

62

value of such deposits.  We will amortize the core deposit intangible on an accelerated basis over its estimated useful life of 18 years.  At September 30, 2013, this core deposit intangible was $3.2 million.

As a result of the acquisition of WSB Holdings, during the second quarter of 2013 we recorded a core deposit intangible of $2.4 million.  This amount represented the premium that we paid to acquire WSB’s core deposits over the fair value of such deposits.  We will amortize the core deposit intangible on an accelerated basis over its estimated useful life of ten years.  At September 30, 2013, this core deposit intangible was $2.3 million.

Deposits

We seek deposits within our market area by paying competitive interest rates, offering high quality customer service and using technology to deliver deposit services effectively.

At September 30, 2013, the deposit portfolio had increased to $985.4 million, a $249.9 million or 33.98% increase over the December 31, 2012 level of $735.5 million.  The increase is primarily due to acquisition of WSB.  Non-interest bearing deposits increased $34.6 million during the nine month period to $223.5 million from $188.9 million. Interest-bearing deposits increased $215.3 million to $761.9 million from $546.6 million.  The following table outlines the increase in interest bearing deposits:

	September 30,		December 31,
	2013		2012		$ Change		% Change
	(Dollars in thousands)
Certificates of deposit	$	375,883	$	310,772	$	65,111	20.95	%
Interest bearing checking	231,895		171,478		60,417		35.23
Savings	154,091		64,313		89,778		139.60
Total	$	761,869	$	546,563	$	215,306	39.39	%

We acquire brokered certificates of deposit through the Promontory Interfinancial Network (Promontory).  Through this deposit matching network and its certificate of deposit account registry service (CDARS) and money market account service, we have the ability to offer our customers access to FDIC insured deposit products in aggregate amounts exceeding current insurance limits.  When we place funds through Promontory on behalf of a customer, we receive matching deposits through the network’s reciprocal deposit program.  We can also place deposits through this network without receiving matching deposits.  At September 30, 2013, we had $32.9 million in CDARS and $76.5 million in money market accounts through Promontory’s reciprocal deposit program compared to $39.3 million and $63.9 million, respectively, at December 31, 2012.  At December 31, 2012, we had received $17.7 million in deposits through the Promontory network that were not reciprocal.  The $17.7 million matured during the third quarter of 2013.  We had no other brokered certificates of deposit at September 30, 2013 and December 31, 2012.  We expect that we will continue to use brokered deposits as an element of our funding strategy when required to maintain an acceptable loan to deposit ratio.

Borrowings

Short-term borrowings consist of short-term promissory notes issued to Old Line Bank’s customers.  Old Line Bank offers its commercial customers an enhancement to the basic non-interest bearing demand deposit account. This service electronically sweeps excess funds from the customer’s account into a short term promissory note with Old Line Bank.  These obligations are payable on demand, are secured by investments or are unsecured, re-price daily and have maturities of one to 270 days.  At December 31, 2012, Old Line Bank had $6.3 million outstanding in these short term unsecured promissory notes with an average interest rate of 0.15% and $24.6 million outstanding in secured promissory notes with an average interest rate of 0.10%. At September 30, 2013, Old Line Bank had $6.5 million outstanding in short term unsecured promissory notes with an average interest rate of 0.15% and $22.1 million in secured promissory notes with an average interest rate of 0.10%.

On December 19, 2007, Old Line Bank borrowed an additional $5.0 million from the FHLB.  The interest rate on this borrowing was 3.119% and was payable on the 19th day of each month.  On January 22, 2008 or any interest payment date thereafter, the FHLB had the option to convert the interest rate on this advance from a fixed rate to a one month LIBOR based variable rate.  We repaid this advance on December 19, 2012.  At September 30, 2013, Old Line Bank had $21.8 million in daily rate credit, short term borrowings with FHLB.  These funds were primarily used for new loan originations.

63

During the second quarter of 2013, we acquired $56.0 million in FHLB borrowings in the WSB Holdings acquisition.  We repaid the borrowings shortly after the merger resulting in a $4.3 million one-time penalty for a total payment of $60.3 million.  This penalty was included as an adjustment to goodwill at May 10, 2013.

On August 25, 2006, Pointer Ridge entered into an Amended and Restated Promissory Note in the principal amount of $6.6 million.  This loan accrues interest at a rate of 6.28% through September 5, 2016.  After September 5, 2016, the rate adjusts to the greater of (i) 6.28% plus 200 basis points or (ii) the Treasury Rate (as defined in the Amended Promissory Note) plus 200 basis points.  At September 30, 2013 and December 31, 2012, Pointer Ridge had borrowed $6.2 million under the Amended Promissory Note.  We have guaranteed to the lender payment of up to 62.50% of the loan payment plus any costs the lender incurs resulting from any omissions or alleged acts or omissions by Pointer Ridge arising out of or relating to misapplication or misappropriation of money, rents received after an event of default, waste or damage to the property, failure to maintain insurance, fraud or material misrepresentation, filing of bankruptcy or Pointer Ridge’s failure to maintain its status as a single purpose entity.

Interest Rate Sensitivity Analysis and Interest Rate Risk Management

A principal objective of Old Line Bank’s asset/liability management policy is to minimize exposure to changes in interest rates by an ongoing review of the maturity and re-pricing of interest earning assets and interest bearing liabilities.  The Asset and Liability Committee of the Board of Directors oversees this review.

The Asset and Liability Committee establishes policies to control interest rate sensitivity.  Interest rate sensitivity is the volatility of a bank’s earnings resulting from movements in market interest rates.  Management monitors rate sensitivity in order to reduce vulnerability to interest rate fluctuations while maintaining adequate capital levels and acceptable levels of liquidity.  Monthly financial reports supply management with information to evaluate and manage rate sensitivity and adherence to policy.  Old Line Bank’s asset/liability policy’s goal is to manage assets and liabilities in a manner that stabilizes net interest income and net economic value within a broad range of interest rate environments.  Management makes adjustments to the mix of assets and liabilities periodically in an effort to achieve dependable, steady growth in net interest income regardless of the behavior of interest rates in general.

As part of the interest rate risk sensitivity analysis, the Asset and Liability Committee examines the extent to which Old Line Bank’s assets and liabilities are interest rate sensitive and monitors the interest rate sensitivity gap.  An interest rate sensitive asset or liability is one that, within a defined time period, either matures or experiences an interest rate change in line with general market rates.  The interest rate sensitivity gap is the difference between interest earning assets and interest bearing liabilities scheduled to mature or re-price within such time period.  A positive gap occurs when the amount of interest rate sensitive assets exceeds the amount of interest rate sensitive liabilities.  A negative gap occurs when the amount of interest rate sensitive liabilities exceeds the amount of interest rate sensitive assets.  During a period of rising interest rates, a negative gap tends to adversely affect net interest income, while a positive gap tends to result in an increase in net interest income.  During a period of declining interest rates, a negative gap tends to result in an increase in net interest income, while a positive gap tends to adversely affect net interest income.  If re-pricing of assets and liabilities were equally flexible and moved concurrently, the impact of any increase or decrease in interest rates on net interest income would be minimal.

Old Line Bank currently has a positive gap over the short term, which suggests that the net yield on interest earning assets may increase during periods of rising interest rates.  However, a simple interest rate “gap” analysis by itself may not be an accurate indicator of how changes in interest rates will affect net interest income.  Changes in interest rates may not uniformly affect income associated with interest earning assets and costs associated with interest bearing liabilities.  In addition, the magnitude and duration of changes in interest rates may have a significant impact on net interest income.  Although certain assets and liabilities may have similar maturities or periods of re-pricing, they may react in different degrees to changes in market interest rates.  Interest rates on certain types of assets and liabilities fluctuate in advance of changes in general market interest rates, while interest rates on other types may lag behind changes in general market rates.  In the event of a change in interest rates, prepayment and early withdrawal levels also could deviate significantly from those assumed in calculating the interest rate gap.  The ability of many borrowers to service their debts also may decrease in the event of an interest rate increase.

Liquidity

Our overall asset/liability strategy takes into account our need to maintain adequate liquidity to fund asset growth and deposit runoff.  Our management monitors the liquidity position daily in conjunction with Federal Reserve guidelines.  As outlined in the Borrowings section of this report, we have credit lines, unsecured and secured, available from several correspondent banks totaling $29.5 million.  Additionally, we may borrow funds from the FHLB and the Federal Reserve

64

Bank of Richmond.  We can use these credit facilities in conjunction with the normal deposit strategies, which include pricing changes, to increase deposits as necessary.  We can also sell available for sale investment securities or pledge investment securities as collateral to create additional liquidity.  From time to time we may sell or participate out loans to create additional liquidity as required.  Additional sources of liquidity include funds held in time deposits and cash flow from the investment and loan portfolios.

Our immediate sources of liquidity are cash and due from banks, federal funds sold and time deposits in other banks.  On September 30, 2013, we had $50.0 million in cash and due from banks, $30,364 in interest bearing accounts, and $1.0 million in federal funds sold.  At December 31, 2012, we had $28.3 million in cash and due from banks, $130,192 in interest bearing accounts and $228,113 in federal funds sold.

Old Line Bank has sufficient liquidity to meet its loan commitments as well as fluctuations in deposits.  We usually retain maturing certificates of deposit as we offer competitive rates on certificates of deposit.  Management is not aware of any demands, trends, commitments, or events that would result in Old Line Bank’s inability to meet anticipated or unexpected liquidity needs.

During the recent period of turmoil in the financial markets, some institutions experienced large deposit withdrawals that caused liquidity problems.  We did not have any significant withdrawals of deposits or any liquidity issues.  Although we plan for various liquidity scenarios, if there is turmoil in the financial markets or our depositors lose confidence in us, we could experience liquidity issues.

Old Line Bancshares has available a $5 million unsecured line of credit.  In addition, Old Line Bank has available lines of credit, including overnight federal funds and repurchase agreements from its correspondent banks, totaling $29.5 million at September 30, 2013 and December 31, 2012.  Old Line Bank has an additional secured line of credit from the FHLB of $258.6 million at September 30, 2013.  As a condition of obtaining the line of credit from the FHLB, the FHLB requires that Old Line Bank purchase shares of capital stock in the FHLB.  Prior to allowing Old Line Bank to borrow under the line of credit, the FHLB also requires that Old Line Bank provide collateral to support borrowings.  Therefore, we have provided collateral to support up to $200.0 million of borrowings.  We may increase availability by providing additional collateral.

Capital

Current regulations require subsidiaries of a financial institution to be separately capitalized and require investments in and extensions of credit to any subsidiary engaged in activities not permissible for a bank to be deducted in the computation of the institution’s regulatory capital.  Regulatory capital and regulatory assets below also reflect increases of $2.6 million and $4.6 million, respectively, which represents unrealized losses (after-tax for capital additions and pre-tax for asset additions, respectively) on mortgage-backed securities and investment securities classified as available for sale.  In addition, the risk-based capital reflects an increase of $4.4 million in the general loan loss reserve during the nine months ended September 30, 2013.  The following table shows regulatory capital ratios required and our the actual ratios at September 30, 2013.

					Minimum capital				To be well
	Actual				adequacy				capitalized
September 30, 2013	Amount		Ratio		Amount		Ratio		Amount		Ratio
	(Dollars in 000’s)
Total capital (to risk weighted assets)	$	99,592	11.62	%	$	68,545	8	%	$	85,681	10	%
Tier 1 capital (to risk weighted assets)	$	95,663	11.16	%	$	34,272	4	%	$	51,409	6	%
Tier 1 capital (to average assets)	$	95,663	8.45	%	$	45,298	4	%	$	56,622	5	%

Our management believes that, under current regulations, and eliminating the assets of Old Line Bancshares, the Bank remains well capitalized and will continue to meet its minimum capital requirements in the foreseeable future.  However, events beyond our control, such as a shift in interest rates or a continued downturn or slower recovery in the economy in areas where we extend credit, could adversely affect future earnings and, consequently, our ability to meet minimum capital requirements in the future.

65

Contractual Obligations, Commitments, Contingent Liabilities, and Off-balance Sheet Arrangements

Old Line Bancshares is a party to financial instruments with off-balance sheet risk in the normal course of business.  These financial instruments primarily include commitments to extend credit, lines of credit and standby letters of credit.  Old Line Bancshares uses these financial instruments to meet the financing needs of its customers.  These financial instruments involve, to varying degrees, elements of credit, interest rate, and liquidity risk.  These commitments do not represent unusual risks and management does not anticipate any losses which would have a material effect on Old Line Bancshares.  Old Line Bancshares also has operating lease obligations.

Outstanding loan commitments and lines and letters of credit at September 30, 2013 and December 31, 2012, are as follows:

	September 30,		December 31,
	2013		2012
	(Dollars in thousands)
Commitments to extend credit and available credit lines:
Commercial	$	50,520	$	47,251
Real estate-undisbursed development and construction	61,726		31,815
Consumer	13,760		14,623
	$	126,006	$	93,689
Standby letters of credit	$	15,848	$	11,310

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract.  Old Line Bancshares generally requires collateral to support financial instruments with credit risk on the same basis as it does for on balance sheet instruments. The collateral is based on management’s credit evaluation of the counter party. Commitments generally have interest rates fixed at current market rates, expiration dates or other termination clauses and may require payment of a fee.  Available credit lines represent the unused portion of lines of credit previously extended and available to the customer so long as there is no violation of any contractual condition.  These lines generally have variable interest rates.  Since many of the commitments are expected to expire without being drawn upon, and since it is unlikely that all customers will draw upon their lines of credit in full at any time, the total commitment amount or line of credit amount does not necessarily represent future cash requirements.  We evaluate each customer’s credit worthiness on a case by case basis. We regularly reevaluate many of our commitments to extend credit.  Because we conservatively underwrite these facilities at inception, we generally do not have to withdraw any commitments.  We are not aware of any loss that we would incur by funding our commitments or lines of credit.

Commitments for real estate development and construction, which totaled $61.7 million, or 49.00% of the $126.0 million of outstanding commitments at September 30, 2013, are generally short term and turn over rapidly with principal repayment from permanent financing arrangements upon completion of construction or from sales of the properties financed.

Standby letters of credit are conditional commitments issued to guarantee the performance of a customer to a third party.  Our exposure to credit loss in the event of non-performance by the customer is the contract amount of the commitment.  The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers.  In general, loan commitments, credit lines and letters of credit are made on the same terms, including with respect to collateral, as outstanding loans.  We evaluate each customer’s credit worthiness and the collateral required on a case by case basis.

Reconciliation of Non-GAAP Measures

Below is a reconciliation of the fully tax equivalent adjustments and the GAAP basis information presented in this report:

66

Three months ended September 30, 2013

	Net Interest Income		Yield		Net Interest Spread
GAAP net interest income	$	11,475,836	4.56	%	4.28	%
Tax equivalent adjustment
Federal funds sold	—		—		—
Investment securities	286,755		0.11		0.11
Loans	171,348		0.07		0.07
Total tax equivalent adjustment	458,103		0.18		0.18
Tax equivalent interest yield	$	11,933,939	4.74	%	4.46	%

Three months ended September 30, 2012

	Net Interest Income		Yield		Net Interest Spread
GAAP net interest income	$	8,536,777	4.51	%	4.35	%
Tax equivalent adjustment
Federal funds sold	—		—		—
Investment securities	241,934		0.13		0.13
Loans	154,018		0.08		0.08
Total tax equivalent adjustment	395,952		0.21		0.21
Tax equivalent interest yield	$	8,932,729	4.72	%	4.56	%

Nine months ended September 30, 2013

	Net Interest Income		Yield		Net Interest Spread
GAAP net interest income	$	28,524,333	4.25	%	4.15	%
Tax equivalent adjustment
Federal funds sold	3		0.00		—
Investment securities	858,876		0.13		0.13
Loans	504,269		0.08		0.08
Total tax equivalent adjustment	1,363,148		0.21		0.21
Tax equivalent interest yield	$	29,887,481	4.46	%	4.36	%

Nine months ended September 30, 2012

	Net Interest Income		Yield		Net Interest Spread
GAAP net interest income	$	24,762,576	4.52	%	4.33	%
Tax equivalent adjustment
Federal funds sold	1		—		—
Investment securities	641,197		0.12		0.12
Loans	307,050		0.05		0.05
Total tax equivalent adjustment	948,248		0.17		0.17
Tax equivalent interest yield	$	25,710,824	4.69	%	4.50	%

Impact of Inflation and Changing Prices

Management has prepared the financial statements and related data presented herein in accordance with generally accepted accounting principles which require the measurement of financial position and operating results in terms of historical dollars, without considering changes in the relative purchasing power of money over time due to inflation.

67

Unlike industrial companies, virtually all the assets and liabilities of a financial institution are monetary in nature.  As a result, interest rates have a more significant impact on a financial institution’s performance than the effects of general levels of inflation.  Interest rates do not necessarily move in the same direction or in the same magnitude as the price of goods and services, and may frequently reflect government policy initiatives or economic factors not measured by a price index.  As discussed above, we strive to manage our interest sensitive assets and liabilities in order to offset the effects of rate changes and inflation.

Information Regarding Forward-Looking Statements

This report contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”) and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”).  We may also include forward-looking statements in other statements that we make.  All statements that are not descriptions of historical facts are forward-looking statements.  Forward-looking statements often use words such as “believe,” “expect,” “plan,” “may,” “will,” “should,” “project,” “contemplate,” “anticipate,” “forecast,” “intend” or other words of similar meaning.  You can also identify them by the fact that they do not relate strictly to historical or current facts.

The statements presented herein with respect to, among other things, Old Line Bancshares’ plans, objectives, expectations and intentions, including the anticipated impact on Old Line Bancshares of our recent merger with WSB Holdings, including our expectation that the merger will be accretive to earnings by the first quarter of 2014, that the staff of the new Montgomery County loan production office and the Old Line Financial Services division will more than offset the costs of operating these offices, impact of recent hires, branch retention and expansion intentions, anticipated changes in non-interest expenses in future periods (including changes as a result of the recently completed merger with WSB Holdings), expected settlement of loans classified as available for sale, maintenance of the net interest margin during the remainder of 2013, continued increases in net interest income, hiring and acquisition possibilities, our belief that we have identified any problem assets and that our borrowers will continue to remain current on their loans, being well positioned to capitalize on potential opportunities in a healthy economy, impact of outstanding off-balance sheet commitments, sources of liquidity and that we have sufficient liquidity, the sufficiency of the allowance for loan losses, expected collections on acquired delinquent loans, expected loan, deposit, asset, balance sheet and earnings growth, expected losses on and our intentions with respect to our investment securities, the amount of potential problem loans, continuing to meet regulatory capital requirements, future earnings on BOLI, continued use of brokered deposits for funding, expectations with respect to the impact of pending legal proceedings, improving earnings per share and stockholder value, and financial and other goals and plans are forward looking.  Old Line Bancshares bases these statements on our beliefs, assumptions and on information available to us as of the date of this filing, which involves risks and uncertainties.  These risks and uncertainties include, among others: those discussed in this report; the risk that Old Line Bancshares may fail to realize all of the anticipated benefits of the merger with WSB Holdings; the ability of Old Line Bancshares to retain key personnel; the ability of Old Line Bancshares to successfully implement its growth and expansion strategy; risk of loan losses; that the allowance for loan losses may not be sufficient; that changes in interest rates and monetary policy could adversely affect Old Line Bancshares; that changes in regulatory requirements and/or restrictive banking legislation may adversely affect Old Line Bancshares, including regulations adopted pursuant to the Dodd-Frank Act; that the market value of investments could negatively impact stockholders’ equity; risks associated with Old Line Bancshares’ lending limit; expenses associated with operating as a public company;  potential conflicts of interest associated with the interest in Pointer Ridge; deterioration in general economic conditions, continued slow growth during the recovery or another recession; and changes in competitive, governmental, regulatory, technological and other factors which may affect Old Line Bancshares specifically or the banking industry generally.  For a more complete discussion of some of these risks and uncertainties see “Risk Factors” in Old Line Bancshares’ Annual Report on Form 10-K for the year ended December 31, 2012.

Old Line Bancshares’ actual results and the actual outcome of our expectations and strategies could differ materially from those anticipated or estimated because of these risks and uncertainties and you should not put undue reliance on any forward-looking statements. All forward-looking statements speak only as of the date of this filing, and Old Line Bancshares undertakes no obligation to update the forward-looking statements to reflect factual assumptions, circumstances or events that have changed after we have made the forward-looking statements.

Item 3.  Quantitative and Qualitative Disclosures about Market Risk

Market risk is the exposure to economic loss that arises from changes in the values of certain financial instruments.  Due to the nature of our operations, only interest rate risk is significant to our consolidated results of operations or financial position.  For information regarding our Quantitative and Qualitative Disclosure about Market Risk, see “Interest Rate Sensitivity Analysis and Interest Rate Risk Management” in Part I, Item 2 of this Form 10-Q.

68

Item 4.Controls and Procedures

As of the end of the period covered by this quarterly report on Form 10-Q, Old Line Bancshares’ Chief Executive Officer and Acting Chief Financial Officer evaluated the effectiveness of Old Line Bancshares’ disclosure controls and procedures as defined in Rule 13a-15(e) under the Exchange Act.  Based upon that evaluation, Old Line Bancshares’ Chief Executive Officer and Acting Chief Financial Officer concluded that Old Line Bancshares’ disclosure controls and procedures are effective as of September 30, 2013.  Disclosure controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed by Old Line Bancshares in the reports that it files or submits under the Exchange Act, is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms.

In addition, there were no changes in Old Line Bancshares’ internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) during the quarter ended September 30, 2013, that have materially affected, or are reasonably likely to materially affect, Old Line Bancshares’ internal control over financial reporting.

PART II-OTHER INFORMATION

Item 1.Legal Proceedings

Old Line Bank has a collection case pending before the Superior Court for the District of Columbia, which arises from a $1,776,350 commercial loan issued to Ngozika Nwaneri, M.D. by MB&T.  That loan was to be secured by deeds of trust against one commercial property and four residential building lots jointly owned by Dr. Nwaneri and his wife, Chinyere Nwaneri.  Dr. Nwaneri executed the deeds of trust on behalf of Mrs. Nwaneri under the authority of two separate powers of attorney executed by Mrs. Nwaneri.

This loan has matured and Dr. Nwaneri has defaulted on his repayment obligations.  The outstanding balance on this loan is approximately $1.6 million.  In an effort to avoid payment obligations and to avoid foreclosure under the deed of trust, on October 22, 2010 Mrs. Nwaneri initiated a case in the Superior Court of the District of Columbia claiming that she did not sign the powers of attorneys and that the deeds of trust are void.  The Bank interpleaded Dr. Nwaneri in the case and asserted claims against him for fraud and breach of contract, among other causes of action.  In response, Dr. Nwaneri counter-sued the Bank and has asserted claims of fraud and breach of fiduciary duty.   Dr. Nwaneri is seeking $2.5 million in compensatory damages and $2.5 million in punitive damages.  On March 12, 2013, mediation proceedings with the borrower failed and a pre-trial hearing was scheduled in August 2013. Following a trial lasting one week, the Superior Court of the District of Columbia concluded that the claims of Old Line Bank against Dr. Nwaneri and Mrs. Chinyere Nwaneri were proven as a matter of law.  Additionally, the Superior Court of the District of Columbia determined that the claims asserted by Dr. Nwaneri and Mrs. Chinyere Nwaneri against Old Line Bank were without merit.

On September 27, 2012, Rosalie Jones, both individually and on behalf of a putative class of WSB Holdings’ stockholders filed a complaint in the Circuit Court for Prince George’s County, Maryland against WSB Holdings and its directors as well as Old Line Bancshares.  The complaint, later amended, seeks to enjoin our merger with WSB Holdings and alleges, among other things, that the members of WSB Holdings’ board of directors breached their fiduciary duties by agreeing to sell WSB Holdings for inadequate and unfair consideration and pursuant to an unfair process.  The amended complaint also alleges that WSB Holdings’ directors agreed to provisions in the merger agreement that constitute “onerous and preclusive deal protection devices,” and that certain officers and directors of WSB Holdings will receive personal benefits from the merger not shared in by other WSB Holdings stockholders.  The complaint further alleges that WSB Holdings and Old Line Bancshares aided and abetted such alleged breaches.

The parties entered into a Stipulation of Settlement (the “Settlement”) effective September 17, 2013 to resolve all claims asserted on behalf of the putative class of WSB Holdings stockholders.  The litigation and all claims asserted in such litigation will be dismissed by the Settlement, subject to final court approval.  The proposed settlement requires Old Line Bancshares and WSB Holdings to make certain additional disclosures related to the merger, which disclosures were included in the joint proxy statement/prospectus of Old Line Bancshares and WSB dated February 15, 2013, and sent to their respective stockholders.  The Circuit Court for Prince George’s County, Maryland granted preliminary approval of the Settlement on September 18, 2013.  Notice of the Settlement was mailed to class members in July 2013.  The Settlement does not include any payment to class members.  The Court approved the Settlement at a hearing held on November 12, 2013.

69

The parties to the Settlement did not reach any agreement with regard to the attorneys’ fees, costs and expenses, if any, that may be awarded class counsel.  Class counsel filed an application requesting an award of attorneys’ fees and costs in the amount of $400,000 on September 6, 2013.  Defendants filed briefs opposing the requested award.  Class counsel had previously informed the Court of his intent to file a petition requesting an award of up to $625,000 for attorneys’ fees and costs.  Defendants informed the Court at that time that they did not consent to, and reserve the right to oppose, any fee petition.  An accrual of $600,000 has been recorded to cover the costs of this lawsuit at September 30, 2013. At the hearing on November 12, 2013, the Court denied class counsel’s application for attorney’s fees and for reimbursement of expenses.

We are not involved in any legal proceedings, other than as discussed above, the outcome of which, in management’s opinion, would be material to our financial condition or results of operations.

Item 1A.Risk Factors

There have been no material changes in the risk factors from those disclosed in our Annual Report on Form 10-K for the year ended December 31, 2012.

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

None

Item 3.Defaults Upon Senior Securities

None

Item 4.Mine Safety Disclosures

Not applicable

Item 5.Other Information

Between September 13, and September 30, 2013, Old Line Bancshares sold in a private placement an aggregate of 13,617 shares of its common stock, par value $0.01 per share, to several of its directors at a purchase price of $13.00 per share or an aggregate of $177,021.  There were no underwriting discounts or commissions paid in connection with the sale of the common stock, which was made pursuant to subscription agreements, a form of which was filed with our Current Report on Form 8-K filed with the Securities and Exchange Commission on September 16, 2013.

The offer and sale of our common stock in the private placement was exempt from the registration requirements of the Securities Act pursuant to Section 4(a)(2) of, and Rule 506 of Regulation D under, the Securities Act.

Item 6.Exhibits

3.1.3Articles of Amendment of Old Line Bancshares, Inc.

31.1Rule 13a-14(a) Certification of Chief Executive Officer

31.2Rule 13a-14(a) Certification of Chief Financial Officer

32Section 1350 Certification of Chief Executive Officer and Chief Financial Officer

101Interactive Data Files pursuant to Rule 405 of Regulation S-T.*

70

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.

	Old Line Bancshares, Inc.
Date: November 14, 2013	By:	/s/ James W. Cornelsen
		James W. Cornelsen,
		President and Chief Executive Officer
		(Principal Executive Officer)
Date: November 14, 2013	By:	/s/ Mark A. Semanie
		Mark A. Semanie,
		Executive Vice President, Chief Operating Officer
		and Acting Chief Financial Officer
		(Principal Accounting and Financial Officer)

71

EX-3.1.3

Exhibit 3.1.3

ARTICLES OF AMENDMENT

OF

OLD LINE BANCSHARES, INC.

OLD LINE BANCSHARES, INC., a Maryland corporation (which is hereinafter called the “Corporation”), hereby certifies to the State Department of Assessments and Taxation of Maryland (which is hereinafter referred to as the “SDAT”) that:

FIRST:  The Charter of the Corporation is hereby amended by increasing the number of authorized shares of common stock from fifteen million (15,000,000) to twenty-five million (25,000,000), and from and after the acceptance of these Articles of Amendment by the SDAT, the first two paragraphs of Article SIXTH of the Charter is deleted in its entirety and replaced with the following:

“The total number of shares and the par value of each class of capital stock which the Corporation is authorized to issue is as follows:

Class of Stock	Number of Shares	Par Value
Preferred	1,000,000	$	0.01
Common	25,000,000	$	0.01

Any and all shares of stock issued, and for which the full consideration has been paid or delivered, shall be deemed fully paid stock; and the holder of such shares shall not be liable for any further call or assessment or any other payment thereon.  The aggregate par value of all shares of all classes of stock is $260,000.”

SECOND:  The Board of Directors of the Corporation, pursuant to and in accordance with the Charter and Bylaws of the Corporation and the Maryland General Corporation Law (the “MGCL”), duly advised the foregoing amendments and the stockholders of the Corporation entitled to vote on the foregoing amendment, pursuant to and in accordance with the Charter and Bylaws of the Corporation and the MGCL, duly approved the foregoing amendment.

IN WITNESS WHEREOF, the Corporation has caused these Articles of Amendment to be signed in its name and on its behalf by its President and Chief Executive Officer and attested to by its Secretary as of this 15th day of August, 2013; and its President acknowledges that these Articles of Amendment are the act of the Corporation, and he further acknowledges that, as to all matters or facts set forth herein which are required to be verified under oath, such matters and facts are true in all material respects to the best of his knowledge, information and belief, and that this statement is made under the penalties for perjury.

ATTEST:	OLD LINE BANCSHARES, INC.
/s/ Mark A. Semanie	By	/s/ James W. Cornelsen	(SEAL)
Mark A. Semanie, Secretary		James W. Cornelsen, President and Chief
		Executive Officer

EX-31.1

Exhibit 31.1

I, James W. Cornelsen, certify that:

1.I have reviewed this quarterly report on Form 10-Q of Old Line Bancshares, Inc.;

2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f))  for the registrant and have:

a)Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b)Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c)Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d)Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5.The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a)All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b)Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: November 14, 2013	By:	/s/ James W. Cornelsen
	Name: James W. Cornelsen
	Title: President and
	Chief Executive Officer

1

EX-31.2

Exhibit 31.2

I, Mark A. Semanie, certify that:

1.I have reviewed this quarterly report on Form 10-Q of Old Line Bancshares, Inc.;

2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a)Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b)Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c)Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d)Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5.The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a)All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b)Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: November 14, 2013	By:	/s/ Mark A. Semanie
	Name: Mark A. Semanie
	Title: Executive Vice President, Chief Operating
	Officer and Acting Chief Financial Officer

1

EX-32

Exhibit 32

CERTIFICATIONS PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

Pursuant to 18 U.S.C Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, the undersigned officers of Old Line Bancshares, Inc. (the “Company”) each certifies to the best of his or her knowledge that the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2013 fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934 and information contained in that Form 10-Q fairly presents, in all material respects, the financial condition and results of operations of the Company.

/s/ James W. Cornelsen
James W. Cornelsen
President and Chief Executive Officer
November 14, 2013
By:	/s/ Mark A. Semanie
Mark A. Semanie
Executive Vice President, Chief Operating Officer
and Acting Chief Financial Officer
November 14, 2013

This certification is made solely for the purpose of 18 U.S.C. Section 1350, and is not being filed as part of the Form 10-Q or as a separate disclosure document, and may not be disclosed, distributed or used by any person for any reason other than as specifically required by law.

1

XML

FAIR VALUE MEASUREMENTS

9 Months Ended

Sep. 30, 2013

FAIR VALUE MEASUREMENTS

FAIR VALUE MEASUREMENTS

9. FAIR VALUE MEASUREMENTS

On January 1, 2008, we adopted FASB ASC Topic 820 Fair Value Measurements and Disclosures, which defines fair value as the price that participants would receive to sell an asset or pay to transfer a liability in an orderly transaction between market participants.  A fair value measurement assumes that the transaction to sell the asset or transfer the liability occurs in the principal market for the asset or liability, or, in the absence of a principal market, the most advantageous market for the asset or liability.  The price in the principal (or most advantageous) market used to measure the fair value of the asset or liability shall not be adjusted for transaction costs.  An orderly transaction is a transaction that assumes exposure to the market for a period prior to the measurement date to allow for marketing activities that are usual and customary for transactions involving such assets and liabilities; it is not a forced transaction.  Market participants are buyers and sellers in the principal market that are (i) independent, (ii) knowledgeable, (iii) able to transact and (iv) willing to transact.

We value investment securities classified as available for sale at fair value.

The fair value hierarchy established in FASB ASC Topic 820 defines three input levels for fair value measurement.  Level 1 is based on quoted market prices in active markets for identical assets.  Level 2 is based on significant observable inputs other than those in Level 1.  Level 3 is based on significant unobservable inputs.

We value investment securities classified as available for sale and Sallie Mae (SLMA) equity securities (included in equity securities) at fair value on a recurring basis.  We value treasury securities and SLMA equity securities under Level 1, and collateralized mortgage obligations, agency securities, government sponsored entity securities, and some agency securities under Level 2.  At September 30, 2013 and December 31, 2012, we established values for available for sale investment securities as follows (000’s):

Assets and Liabilities Measured at Fair Value on a Recurring Basis

	At September 30, 2013 (In thousands)
			Quoted Prices in		Other		Significant		Total Changes
			Active Markets for		Observable		Unobservable		in Fair Values
	Carrying Value		Identical Assets		Inputs		Inputs		Included in
	September 30, 2013		(Level 1)		(Level 2)		(Level 3)		Period Earnings
Available-for-sale, Treasury securities and Sallie Mae	$	1,511	$	1,511	$	—	$	—	$	—
Available-for-sale, U.S. government agency	45,792		—		45,792		—		—
Available-for-sale, Municipal securities	60,053		—		60,053		—		—
Available-for-sale, FHLMC MBS	5,513		—		5,513		—		—
Available-for-sale, FNMA MBS	19,498		—		19,498		—		—
Available-for-sale, GNMA MBS	42,070		—		42,070		—		—
SBA loan pools	7,352				7,352
	$	181,789	$	1,511	$	180,278	$	—	$	—

	At December 31, 2012 (In thousands)
			Quoted Prices in		Other		Significant		Total Changes
			Active Markets for		Observable		Unobservable		in Fair Values
	Carrying Value		Identical Assets		Inputs		Inputs		Included in
	December 31, 2012		(Level 1)		(Level 2)		(Level 3)		Period Earnings
Available-for-sale, Treasury securities and Sallie Mae	$	1,609	$	1,609	$	—	$	—	$	—
Available-for-sale, U.S. government agency	28,570		—		28,570		—		—
Available-for-sale, Municipal securities	63,854		—		63,854		—		—
Available-for-sale, FHLMC MBS	6,690		—		6,690		—		—
Available-for-sale, FNMA MBS	18,460		—		18,460		—		—
Available-for-sale, GNMA MBS	51,612		—		51,612		—		—
SBA loan pools	1,104				1,104
	$	171,899	$	1,609	$	170,290	$	—	$	—

Our valuation methodologies may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values.  While management believes our methodologies are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different estimate of fair value.  Furthermore, we have not comprehensively revalued the fair value amounts since the presentation dates, and therefore, estimates of fair value after the balance sheet date may differ significantly from the above presented amounts.

Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis

We may be required from time to time, to measure certain assets at fair value on a non-recurring basis in accordance with U.S. generally accepted accounting principles. 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 at September 30, 2013 are included in the table below.

We also measure certain non-financial assets such as other real estate owned, TDRs, and repossessed or foreclosed property at fair value on a non-recurring basis. Generally, we estimate the fair value of these items using Level 2 inputs based on observable market data or Level 3 inputs based on discounting criteria.

	At September 30, 2013 (In thousands)
			Quoted Prices in		Other		Significant
			Active Markets for		Observable		Unobservable
	Carrying Value		Identical Assets		Inputs		Inputs
	September 30, 2013		(Level 1)		(Level 2)		(Level 3)
Impaired Loans
Legacy:	$	2,344					$	2,344
Acquired:	739						739
Total Impaired Loans	3,083		—		—		3,083
Other real estate owned:
Legacy:	$	725					$	725
Acquired:	5,184						5,184
Total other real estate owned:	5,909		—		—		5,909
Total	$	8,992	$	—	$	—	$	8,992

	At December 31, 2012 (In thousands)
			Quoted Prices in		Other		Significant
			Active Markets for		Observable		Unobservable
	Carrying Value		Identical Assets		Inputs		Inputs
	December 31, 2012		(Level 1)		(Level 2)		(Level 3)
Impaired Loans
Legacy	$	2,316	$	—	$	—	$	2,316
Acquired	4,787		—		—		4,787
Total Impaired Loans	$	7,103	$	—	$	—	$	7,103
							.
Other real estate owned:
Legacy	$	1,651	$	—	$	—	$	1,651
Acquired	2,068		—		—		2,068
Total other real estate owned:	3,719		—		—		3,719
Total	$	10,822	$	—	$	—	$	10,822

As of September 30, 2013 and December 31, 2012, we estimated the fair value of impaired assets using Level 3 inputs to be $9.0 million and $10.8 million, respectively.  We determined these Level 3 inputs based on appraisal evaluations, offers to purchase and/or appraisals that we obtained from an outside third party during the preceding twelve months less costs to sell.  Discounts have predominantly been in the range of 0% to 10%.  As a result of the acquisition of Maryland Bankcorp and WSB Holdings, we have segmented the other real estate owned into two components, real estate obtained as a result of loans originated by Old Line Bank (legacy) and other real estate acquired from MB&T and WSB or obtained as a result of loans originated by MB&T and WSB (acquired).  The increase in level 3 is due non-accrual loans, TDRs, and other real estate in the recent acquisition of WSB.

We use the following methodologies for estimating fair values of financial instruments that we do not measure on a recurring basis.  The estimated fair values of financial instruments equal the carrying value of the instruments except as noted.

Cash and Cash Equivalents - For cash and cash equivalents, the carrying amount is a reasonable estimate of fair value.

Loans-We estimate the fair value of loans by discounting future cash flows using current rates for which we would make similar loans to borrowers with similar credit histories.  We then adjust this calculated amount for any credit impairment.

Loans held for Sale- Loans held for sale are carried at the lower of cost or market value.  The fair values of loans held for sale are based on commitments on hand from investors within the secondary market for loans with similar characteristics.

Investment Securities- We base the fair values of investment securities upon quoted market prices or dealer quotes.

Equity Securities- Equity securities are carried at cost which approximates fair value.

Bank Owned Life Insurance - The carrying amount of Bank Owned Life Insurance (“BOLI”) purchased on a group of officers is a reasonable estimate of fair value.  BOLI is an insurance product that provides an effective way to offset current employee benefit costs.

Accrued Interest Receivable and Payable- The carrying amount of accrued interest and dividends receivable on loans and investments and payable on borrowings and deposits approximate their fair values.

Interest bearing deposits-The fair value of demand deposits and savings accounts is the amount payable on demand.  We estimate the fair value of fixed maturity certificates of deposit using the rates currently offered for deposits of similar remaining maturities.

Non-Interest bearing deposits- The fair value of non-interest bearing accounts is the amount payable on demand at the reporting date.

Long and short term borrowings- The fair value of long and short term fixed rate borrowings is estimated by discounting the value of contractual cash flows using rates currently offered for advances with similar terms and remaining maturities.

Loan Commitments, Standby and Commercial Letters of Credit-Lending commitments have variable interest rates and “escape” clauses if the customer’s credit quality deteriorates.  Therefore, the fair value of these items is insignificant and we have not included these in the following table.

Under ASC Topic 825, entities may choose to measure eligible financial instruments at fair value at specified election dates.  The fair value measurement option (i) may be applied instrument by instrument, with certain exceptions, (ii) is generally irrevocable and (iii) is applied only to entire instruments and not to portions of instruments.  We must report in earnings unrealized gains and losses on items for which we have elected the fair value measurement option at each subsequent reporting date.  We measure certain financial assets and financial liabilities at fair value on a non-recurring basis.  These assets and liabilities are subject to fair value adjustments in certain circumstances such as when there is evidence of impairment.

	September 30, 2013 (In thousands)										December 31, 2012 (In thousands)
					Quoted Prices		Significant		Significant						Quoted Prices		Significant		Significant
			Total		in Active		Other		Other				Total		in Active		Other		Other
	Carrying		Estimated		Markets for		Observable		Unobservable		Carrying		Estimated		Markets for		Observable		Unobservable
	Amount		Fair		Identical Assets		Inputs		Inputs		Amount		Fair		Identical Assets		Inputs		Inputs
	(000’s)		Value		(Level 1)		(Level 2)		(Level 3)		(000’s)		Value		(Level 1)		(Level 2)		(Level 3)
Assets:
Cash and cash equivalents	$	50,993	$	50,993	$	50,993	$	—	$	—	$	28,691	$	28,691	$	28,691	$	—	$	—
Loans receivable, net	810,316		823,782		—		—		823,782		595,145		599,320		—		—		599,320
Loans held for sale	22,585		22,585		—		22,612		—		—				—		—		—
Investment securities:
Available for sale	181,528		181,528		—		181,528		—		171,541		171,541		—		171,541		—
Equity Securities at cost	5,851		5,851		—		5,851		—		3,615		3,615		—		3,615		—
Bank Owned Life Insurance	30,357		30,357		—		30,357		—		16,869		16,869		—		16,869		—
Accrued interest receivable	3,296		3,296		—		—		3,296		2,639		2,639		—		1,031		1,608
Liabilities:
Deposits:
Non-interest-bearing	223,503		223,503		—		223,503		—		188,896		188,896		—		188,896		—
Interest bearing	781,969		763,967		—		763,967		—		546,563		554,778		—		554,778		—
Short term borrowings	56,204		56,204		—		56,204		—		37,905		37,905		—		37,905		—
Long term borrowings	6,396		6,119		—		6,119		—		6,192		6,488		—		6,488		—
Accrued Interest payable	259		250		—		250		—		547		547		—		547		—

XML

Consolidated Statements of Income (USD $)	3 Months Ended		9 Months Ended
	Sep. 30, 2013	Sep. 30, 2012	Sep. 30, 2013	Sep. 30, 2012
Interest Income
Loans, including fees	$ 11,527,459	$ 8,702,142	$ 28,687,187	$ 25,287,273
U.S. treasury securities	431	2,420	2,612	7,198
U.S. government agency securities	161,317	81,936	379,672	274,534
Mortgage backed securities	358,115	540,022	1,075,989	1,798,763
Municipal securities	442,722	414,656	1,360,230	1,144,483
Federal funds sold	650	1,696	3,023	4,658
Other	67,780	57,701	174,441	149,648
Total interest income	12,558,474	9,800,573	31,683,154	28,666,557
Interest expense
Deposits	970,911	1,057,075	2,793,005	3,271,773
Borrowed funds	111,727	206,721	363,687	632,208
Total interest expense	1,082,638	1,263,796	3,156,692	3,903,981
Net interest income	11,475,836	8,536,777	28,526,462	24,762,576
Provision for loan losses	590,000	375,000	990,000	1,125,000
Net interest income after provision for loan losses	10,885,836	8,161,777	27,536,462	23,637,576
Non-interest income
Service charges on deposit accounts	466,572	315,468	1,134,986	962,937
Gain on sales or calls of investment securities		289,511	641,088	849,539
Earnings on bank owned life insurance	253,894	137,082	587,763	412,283
Gain (loss) on disposal of assets			(104,639)	9,365
Rental Income	325,451		505,610
Gain on sale of loans	332,348		477,587
Other fees and commissions	268,872	146,550	785,557	529,873
Total non-interest revenue	1,647,137	888,611	4,027,952	2,763,997
Non-interest expense
Salaries and benefits	4,780,588	3,016,334	12,139,833	8,850,143
Occupancy and equipment	1,510,527	933,775	3,794,342	2,756,222
Data processing	459,973	214,187	1,028,907	631,154
FDIC insurance and State of Maryland assessments	217,491	157,206	559,730	435,851
Merger and integration	143,082	49,290	3,169,917	107,624
Core deposit premium amortization	231,118	177,582	607,575	549,839
Loss (gain) on sales of other real estate owned	11,072	48,509	212,296	(110,704)
OREO expense	159,234	38,933	628,307	593,917
Other operating	1,846,104	1,494,451	4,833,847	4,092,350
Total non-interest expense	9,359,189	6,130,267	26,974,754	17,906,396
Income before income taxes	3,173,784	2,920,121	4,589,660	8,495,177
Income tax expense	970,510	912,490	1,208,816	2,739,254
Net income	2,203,274	2,007,631	3,380,844	5,755,923
Less: Net loss attributable to the non-controlling interest	(5,142)	(20,664)	(29,732)	(57,678)
Net income available to common stockholders	$ 2,208,416	$ 2,028,295	$ 3,410,576	$ 5,813,601
Basic earnings per common share (in dollars per share)	$ 0.22	$ 0.30	$ 0.40	$ 0.85
Diluted earnings per common share (in dollars per share)	$ 0.22	$ 0.29	$ 0.40	$ 0.84

XML

POINTER RIDGE OFFICE INVESTMENT, LLC

9 Months Ended

Sep. 30, 2013

POINTER RIDGE OFFICE INVESTMENT, LLC

POINTER RIDGE OFFICE INVESTMENT, LLC

2. POINTER RIDGE OFFICE INVESTMENT, LLC

Old Line Bank has a 62.5% ownership of Pointer Ridge Office Investment, LLC and we have consolidated its results of operations from the date of acquisition.

The following table summarizes the condensed Balance Sheets and Statements of Income information for Pointer Ridge Office Investment, LLC.

	September 30,		December 31,
Balance Sheets	2013		2012
Current assets	$	278,672	$	313,165
Non-current assets	6,820,995		6,938,990
Liabilities	6,134,827		6,208,029
Equity	964,840		1,044,126

	Three Months Ended						Nine Months Ended
	September 30,						September 30,
	2013			2012			2013			2012
Statements of Income
Revenue	$	230,223		$	213,415		$	676,613		$	624,669
Expenses	243,936			268,519			755,899			778,478
Net loss	$	(13,713	)	$	(55,104	)	$	(79,286	)	$	(153,809	)

XML

EARNINGS PER COMMON SHARE (Tables)

9 Months Ended

Sep. 30, 2013

EARNINGS PER COMMON SHARE

Schedule of weighted average and dilutive average number of shares

	Three Months Ended		Nine Months Ended
	September 30,		September 30,
	2013	2012	2013	2012
Weighted average number of shares	10,004,138	6,829,785	8,464,112	6,826,390
Dilutive average number of shares	10,117,380	6,909,147	8,565,602	6,886,147

XML

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Policies)

9 Months Ended

Sep. 30, 2013

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation and Consolidation

Basis of Presentation and Consolidation-The accompanying condensed consolidated financial statements include the activity of Old Line Bancshares and its wholly owned subsidiary, Old Line Bank, and its majority owned subsidiary Pointer Ridge Office Investments, LLC (Pointer Ridge), a real estate investment company.  We have eliminated all significant intercompany transactions and balances.

We report the non-controlling interests in Pointer Ridge separately in the consolidated balance sheet.  We report the income of Pointer Ridge attributable to Old Line Bancshares on the consolidated statement of income.

The foregoing consolidated financial statements for the periods ended September 30, 2013 and 2012 are unaudited; however, in the opinion of management we have included all adjustments (comprising only normal recurring accruals) necessary for a fair presentation of the results of the interim period.  We derived the balances as of December 31, 2012 from audited financial statements.  These statements should be read in conjunction with Old Line Bancshares’ financial statements and accompanying notes included in Old Line Bancshares’ Form 10-K for the year ended December 31, 2012.  Old Line Bancshares adopted one new critical accounting policy during the second quarter of this year as follows:

Business Combinations and Acquired Loan Accounting

Business Combinations and Acquired Loan Accounting.  Accounting principles generally accepted in the United States (US GAAP) requires that the acquisition method of accounting, formerly referred to as purchase method, be used for all business combinations and that an acquirer be identified for each business combination. Under US GAAP, the acquirer is the entity that obtains control of one or more businesses in the business combination, and the acquisition date is the date the acquirer achieves control.  US GAAP requires that the acquirer recognize the fair value of assets acquired, liabilities assumed, and any noncontrolling interest in the acquiree at the acquisition date.

Acquired loans are recorded at fair value at the date of acquisition, and accordingly no allowance for loan losses is transferred to the acquiring entity in connection with purchase accounting. The fair values of loans with evidence of credit deterioration (purchased, credit-impaired loans) are initially recorded at fair value, but thereafter accounted for differently than purchased, non-credit-impaired loans.  For purchased, credit-impaired loans, the excess of all cash flows estimated to be collectable at the date of acquisition over the purchase price of the purchase credit-impaired loan is recognized as interest income, using a level-yield basis over the life of the loan.  This amount is referred to as the accretable yield.  The purchased credit-impaired loan’s contractually-required payments receivable estimated to be in excess of the amount of its future cash flows expected at the date of acquisition is referred to as the non-accretable difference, and is not reflected as an adjustment to the yield, in the form of a loss accrual or a valuation allowance.

Subsequent to the acquisition date, management continues to monitor cash flows on a quarterly basis, to determine the performance of each purchased, credit-impaired loan in comparison to management’s initial performance expectations.  Subsequent decreases to the expected cash flows will generally result in a provision for loan losses. Subsequent significant increases in cash flows result in a reversal of the provision for loan losses to the extent of prior provisions, or a reclassification of amount from non-accretable difference to accretable yield, with a positive impact on the accretion of interest income in future periods.

Acquired performing loans are accounted for using the contractual cash flows method of recognizing discount accretion based on the acquired loans’ contractual cash flows. Acquired performing loans are recorded as of the purchase date at fair value. Credit losses on the acquired performing loans are estimated based on analysis of the performing portfolio. A provision for loan losses is recognized for any further credit deterioration that occurs in these loans subsequent to the acquisition date. We had one acquired loan from MB&T of which we recognized further credit deterioration in the quarter ending September 30, 2013, and recorded a $290,000 specific reserve.

Allowance for Loan Losses

Allowance for Loan Losses - During the third quarter of 2013, management revised the methodology for the loss-rate analysis for the performing loan portfolios due to the increase in total loans and the complexity of the loan portfolio.  The primary changes in the methodology were to segment loans with similar risk characteristics and change the look back period to 12 quarters.  Previously we used various loss measurement periods for the different segments. Some were three year and some had history disregarded because there was so little in losses.

These changes were effective September 30, 2013 and resulted in no additional provision for the quarter ending September 30, 2013. Management made the following changes to the methodology during the third quarter of 2013:

· The portfolio is analyzed in the following segments for the ASC 450 analysis pool and is sorted by the following loan types:

Commercial & Industrial Loans

Commercial Real Estate Loans — Owner Occupied

Commercial Real Estate Loans — Non-owner occupied

Commercial Real Estate Loans — Hotels/Motels/Inns

Residential Land Loans

Residential Acquisition & Development Loans

Commercial Land Loans

Commercial Acquisition & Development Loans

Residential First Lien Loans (including construction) — Investor

Residential First Lien Loans (including construction) — Owner Occupied

HELOC & Closed End Junior Lien Loans

Consumer Installment Loans — Boats

Consumer Installment Loans — Other

Consumer Revolving & Credit Cards

· Within each of the above loan types, each portfolio is sorted by the risk assessment rating of each loan as Pass, Pass-Watch, Special Mention or Substandard.

· The Bank’s loss experience for each of the last 12 quarters is aggregated and that total is used to create a percentage of the loan portfolio as it existed at the beginning of the 12 quarter “look back.”

· The Bank’s loss experience (Loss Factor) is progressively tiered by risk category for Pass, Pass-Watch, Special Mention and Substandard loans by applying a higher loss factor to higher risk rated categories. Loans rated “Doubtful” or “Loss” are, by definition, impaired and will be specifically reserved based upon Bank management’s best estimate of the loss exposure for each loan.

Loans Held-for-Sale

Loans Held-for-Sale-The loans classified in the held-for-sale portfolio consists of loans that have been committed to be purchased by investors in the secondary market at September 30, 2013 and will be settled subsequent to that date.  Only loans purchased by investors with recourse obligations are included in the allowance calculation.

The loans classified in the held-for-sale portfolio also include a pool of acquired impaired loans that we are currently working to market with brokers. These loans are not included in the allowance calculation due to the fair value accounting of the purchased loans.

The accounting and reporting policies of Old Line Bancshares conform with US GAAP.

Reclassifications

Reclassifications-We have made certain reclassifications to the 2012 financial presentation to conform to the 2013 presentation.  These reclassifications did not change net income or stockholders’ equity.

XML

FAIR VALUE MEASUREMENTS (Details) (USD $)	Sep. 30, 2013	Dec. 31, 2012
Assets and liabilities measured at fair value
Available-for-sale	$ 181,527,632	$ 171,541,222
Available-for-sale, U.S. government agency
Assets and liabilities measured at fair value
Available-for-sale	45,791,613	28,570,971
Available-for-sale, Municipal securities
Assets and liabilities measured at fair value
Available-for-sale	60,053,247	63,853,649
Available-for-sale, FHLMC MBS
Assets and liabilities measured at fair value
Available-for-sale	5,512,629	6,689,531
Available-for-sale, FNMA MBS
Assets and liabilities measured at fair value
Available-for-sale	19,497,978	18,459,778
Available-for-sale, GNMA MBS
Assets and liabilities measured at fair value
Available-for-sale	42,069,923	51,611,711
SBA loan pools
Assets and liabilities measured at fair value
Available-for-sale	7,352,329	1,104,332
Other Observable Inputs (Level 2)
Assets and liabilities measured at fair value
Available-for-sale	181,528,000	171,541,000
Carrying Value
Assets and liabilities measured at fair value
Available-for-sale	181,528,000	171,541,000
Recurring basis | Quoted Prices in Active Markets for Identical Assets (Level 1)
Assets and liabilities measured at fair value
Assets	1,511,000	1,609,000
Recurring basis | Quoted Prices in Active Markets for Identical Assets (Level 1) | Available-for-sale, Treasury Securities and Sallie Mae
Assets and liabilities measured at fair value
Available-for-sale	1,511,000	1,609,000
Recurring basis | Other Observable Inputs (Level 2)
Assets and liabilities measured at fair value
Assets	180,278,000	170,290,000
Recurring basis | Other Observable Inputs (Level 2) | Available-for-sale, U.S. government agency
Assets and liabilities measured at fair value
Available-for-sale	45,792,000	28,570,000
Recurring basis | Other Observable Inputs (Level 2) | Available-for-sale, Municipal securities
Assets and liabilities measured at fair value
Available-for-sale	60,053,000	63,854,000
Recurring basis | Other Observable Inputs (Level 2) | Available-for-sale, FHLMC MBS
Assets and liabilities measured at fair value
Available-for-sale	5,513,000	6,690,000
Recurring basis | Other Observable Inputs (Level 2) | Available-for-sale, FNMA MBS
Assets and liabilities measured at fair value
Available-for-sale	19,498,000	18,460,000
Recurring basis | Other Observable Inputs (Level 2) | Available-for-sale, GNMA MBS
Assets and liabilities measured at fair value
Available-for-sale	42,070,000	51,612,000
Recurring basis | Other Observable Inputs (Level 2) | SBA loan pools
Assets and liabilities measured at fair value
Available-for-sale	7,352,000	1,104,000
Recurring basis | Carrying Value
Assets and liabilities measured at fair value
Assets	181,789,000	171,899,000
Recurring basis | Carrying Value | Available-for-sale, Treasury Securities and Sallie Mae
Assets and liabilities measured at fair value
Available-for-sale	1,511,000	1,609,000
Recurring basis | Carrying Value | Available-for-sale, U.S. government agency
Assets and liabilities measured at fair value
Available-for-sale	45,792,000	28,570,000
Recurring basis | Carrying Value | Available-for-sale, Municipal securities
Assets and liabilities measured at fair value
Available-for-sale	60,053,000	63,854,000
Recurring basis | Carrying Value | Available-for-sale, FHLMC MBS
Assets and liabilities measured at fair value
Available-for-sale	5,513,000	6,690,000
Recurring basis | Carrying Value | Available-for-sale, FNMA MBS
Assets and liabilities measured at fair value
Available-for-sale	19,498,000	18,460,000
Recurring basis | Carrying Value | Available-for-sale, GNMA MBS
Assets and liabilities measured at fair value
Available-for-sale	42,070,000	51,612,000
Recurring basis | Carrying Value | SBA loan pools
Assets and liabilities measured at fair value
Available-for-sale	$ 7,352,000	$ 1,104,000

XML

LOANS (Details 6) (USD $)	3 Months Ended		9 Months Ended			3 Months Ended			9 Months Ended		3 Months Ended	9 Months Ended		12 Months Ended	0 Months Ended		9 Months Ended	0 Months Ended
	Sep. 30, 2013	Sep. 30, 2012	Sep. 30, 2013	Sep. 30, 2012	Sep. 30, 2013 Performing loans	Sep. 30, 2013 MB&T item	Sep. 30, 2013 Real estate	Sep. 30, 2012 Real estate	Sep. 30, 2013 Real estate	Sep. 30, 2012 Real estate	Sep. 30, 2012 Commercial	Sep. 30, 2012 Commercial	Sep. 30, 2013 Acquired	Dec. 31, 2012 Acquired	May 10, 2013 Acquired Performing loans item	May 10, 2013 Acquired WSB Holdings, Inc. item	Sep. 30, 2013 Acquired WSB Holdings, Inc.	May 10, 2013 Acquired WSB Holdings, Inc. Performing loans	Sep. 30, 2013 Acquired Real estate	Dec. 31, 2012 Acquired Real estate	Sep. 30, 2013 Acquired Real estate Risk rated 4 at acquisition	Dec. 31, 2012 Acquired Real estate Risk rated 4 at acquisition	Sep. 30, 2013 Acquired Real estate Risk rated 5 at acquisition	Dec. 31, 2012 Acquired Real estate Risk rated 5 at acquisition	Sep. 30, 2013 Acquired Real estate Risk rated 6 at acquisition	Dec. 31, 2012 Acquired Real estate Risk rated 6 at acquisition	Sep. 30, 2013 Acquired Real estate Risk rated 7 at acquisition	May 10, 2013 Acquired Real estate WSB Holdings, Inc.	May 10, 2013 Acquired Real estate WSB Holdings, Inc. Risk rated 4 at acquisition	May 10, 2013 Acquired Real estate WSB Holdings, Inc. Risk rated 5 at acquisition	May 10, 2013 Acquired Real estate WSB Holdings, Inc. Risk rated 6 at acquisition	May 10, 2013 Acquired Real estate WSB Holdings, Inc. Risk rated 7 at acquisition	Sep. 30, 2013 Acquired Commercial	Dec. 31, 2012 Acquired Commercial	Sep. 30, 2013 Acquired Commercial Risk rated 4 at acquisition	Dec. 31, 2012 Acquired Commercial Risk rated 4 at acquisition	Sep. 30, 2013 Acquired Commercial Risk rated 5 at acquisition	Dec. 31, 2012 Acquired Commercial Risk rated 5 at acquisition	Dec. 31, 2012 Acquired Commercial Risk rated 6 at acquisition	May 10, 2013 Acquired Commercial WSB Holdings, Inc.	May 10, 2013 Acquired Commercial WSB Holdings, Inc. Risk rated 5 at acquisition	May 10, 2013 Acquired Commercial WSB Holdings, Inc. Risk rated 6 at acquisition
Contractually required payments receivable, cash flows we expect to receive, non-accretable credit adjustments and the accretable yield for all acquired impaired loans
Provision for loan losses for loans acquired with deteriorated credit quality	$ (150,000)	$ 819,867	$ (175,000)	$ 819,867	$ 0		$ (150,000)	$ 599,624	$ (175,000)	$ 599,624	$ 220,243	$ 220,243
Contractually Required Payments Receivable													15,613,858	24,930,742		33,776,230			15,544,621	23,422,086	4,744,213	3,526,864	2,198,505	3,474,335	8,548,075	16,420,887	53,828	33,509,312	6,352,445	7,346,174	19,385,909	424,784	69,237	1,508,656	63,041	1,371,081	6,196	50,153	87,422	266,918	33,038	233,880
Non-Accretable Credit Adjustments													6,176,135	11,566,860		12,672,309		2,500,000	6,164,455	11,266,286	1,053,341	482,256	418,325	1,706,877	4,660,493	9,077,153	32,296	12,512,159	2,155,197	1,938,104	8,261,491	157,367	11,680	300,574	8,835	205,662	2,845	42,882	52,030	160,150	19,822	140,328
Cash Flows Expected To Be Collected													9,437,723	13,363,882		21,103,921			9,380,166	12,155,800	3,690,872	3,044,608	1,780,180	1,767,458	3,887,582	7,343,734	21,532	20,997,153	4,197,248	5,408,070	11,124,418	267,417	57,557	1,208,082	54,206	1,165,419	3,351	7,271	35,392	106,768	13,216	93,552
Accretable Yield													49,875			2,644,163	49,875		49,875		(14,405)		64,280					2,633,377	655,823	643,135	1,394,568	(60,149)								10,786	21	10,765
Loans Receivable													9,387,848	13,363,882		18,459,758			9,330,291	12,155,800	3,705,277	3,044,608	1,715,900	1,767,458	3,887,582	7,343,734	21,532	18,363,776	3,541,425	4,764,935	9,729,850	327,566	57,557	1,208,082	54,206	1,165,419	3,351	7,271	35,392	95,982	13,195	82,787
Accretable Yield
Beginning balance																			49,875		(14,405)		64,280					2,633,377	655,823	643,135	1,394,568	(60,149)								10,786	21	10,765
Additions																	2,746,647
Accreted to income													(1,664,534)	(3,343,955)
Reclassification from non-accretable													1,655,520	3,343,955
Reclassification to loans held for sale													(2,687,758)
Ending balance													49,875			2,644,163	49,875		49,875		(14,405)		64,280					2,633,377	655,823	643,135	1,394,568	(60,149)								10,786	21	10,765
Additional information
Number of pools in which loan portfolio were segregated																2
Number of loans considered for determination of net discounted value of cash flows															450
Amount of loans considered for determination of net discounted value of cash flows															143,500,000
Contractually required payments receivable on loans sold in orderly transaction between market participants used in the valuation of acquired loans at acquisition date													0	0
Net premium calculated in the valuation at the acquisition date of acquired loans of loans sold in orderly transaction between market participants																		3,200,000
Non-accretable credit adjustments													6,176,135	11,566,860		12,672,309		2,500,000	6,164,455	11,266,286	1,053,341	482,256	418,325	1,706,877	4,660,493	9,077,153	32,296	12,512,159	2,155,197	1,938,104	8,261,491	157,367	11,680	300,574	8,835	205,662	2,845	42,882	52,030	160,150	19,822	140,328
Number of loans impaired						1										128
Re-classified acquired loans to available for sale													$ 21,100,000

XML

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details) (USD $)	3 Months Ended			9 Months Ended
	Sep. 30, 2013	Jun. 30, 2013 item	Sep. 30, 2012	Sep. 30, 2013	Sep. 30, 2012
Activity in the allowance for loan losses by portfolio segment
Allowance for loan losses established at acquisition date for purchased performing loans	$ (150,000)		$ 819,867	$ (175,000)	$ 819,867
Number of critical accounting policy adopted		1
Specific reserve for credit deterioration of loan	590,000		375,000	990,000	1,125,000
MB&T
Activity in the allowance for loan losses by portfolio segment
Number of loan acquired of which further credit deterioration recognized	1
Specific reserve for credit deterioration of loan	290,000
Performing loans
Activity in the allowance for loan losses by portfolio segment
Allowance for loan losses established at acquisition date for purchased performing loans				0
Look back period after change	3 years
Previously used measurement periods for loan losses	3 years
Additional provision for loan losses	$ 0

XML

FAIR VALUE MEASUREMENTS (Tables)

9 Months Ended

Sep. 30, 2013

FAIR VALUE MEASUREMENTS

Schedule of assets and liabilities measured at fair value on a recurring basis

	At September 30, 2013 (In thousands)
			Quoted Prices in		Other		Significant		Total Changes
			Active Markets for		Observable		Unobservable		in Fair Values
	Carrying Value		Identical Assets		Inputs		Inputs		Included in
	September 30, 2013		(Level 1)		(Level 2)		(Level 3)		Period Earnings
Available-for-sale, Treasury securities and Sallie Mae	$	1,511	$	1,511	$	—	$	—	$	—
Available-for-sale, U.S. government agency	45,792		—		45,792		—		—
Available-for-sale, Municipal securities	60,053		—		60,053		—		—
Available-for-sale, FHLMC MBS	5,513		—		5,513		—		—
Available-for-sale, FNMA MBS	19,498		—		19,498		—		—
Available-for-sale, GNMA MBS	42,070		—		42,070		—		—
SBA loan pools	7,352				7,352
	$	181,789	$	1,511	$	180,278	$	—	$	—

	At December 31, 2012 (In thousands)
			Quoted Prices in		Other		Significant		Total Changes
			Active Markets for		Observable		Unobservable		in Fair Values
	Carrying Value		Identical Assets		Inputs		Inputs		Included in
	December 31, 2012		(Level 1)		(Level 2)		(Level 3)		Period Earnings
Available-for-sale, Treasury securities and Sallie Mae	$	1,609	$	1,609	$	—	$	—	$	—
Available-for-sale, U.S. government agency	28,570		—		28,570		—		—
Available-for-sale, Municipal securities	63,854		—		63,854		—		—
Available-for-sale, FHLMC MBS	6,690		—		6,690		—		—
Available-for-sale, FNMA MBS	18,460		—		18,460		—		—
Available-for-sale, GNMA MBS	51,612		—		51,612		—		—
SBA loan pools	1,104				1,104
	$	171,899	$	1,609	$	170,290	$	—	$	—

Schedule of assets and liabilities measured at fair value on a nonrecurring basis

	At September 30, 2013 (In thousands)
			Quoted Prices in		Other		Significant
			Active Markets for		Observable		Unobservable
	Carrying Value		Identical Assets		Inputs		Inputs
	September 30, 2013		(Level 1)		(Level 2)		(Level 3)
Impaired Loans
Legacy:	$	2,344					$	2,344
Acquired:	739						739
Total Impaired Loans	3,083		—		—		3,083
Other real estate owned:
Legacy:	$	725					$	725
Acquired:	5,184						5,184
Total other real estate owned:	5,909		—		—		5,909
Total	$	8,992	$	—	$	—	$	8,992

	At December 31, 2012 (In thousands)
			Quoted Prices in		Other		Significant
			Active Markets for		Observable		Unobservable
	Carrying Value		Identical Assets		Inputs		Inputs
	December 31, 2012		(Level 1)		(Level 2)		(Level 3)
Impaired Loans
Legacy	$	2,316	$	—	$	—	$	2,316
Acquired	4,787		—		—		4,787
Total Impaired Loans	$	7,103	$	—	$	—	$	7,103
							.
Other real estate owned:
Legacy	$	1,651	$	—	$	—	$	1,651
Acquired	2,068		—		—		2,068
Total other real estate owned:	3,719		—		—		3,719
Total	$	10,822	$	—	$	—	$	10,822

Schedule of estimated fair value of financial instruments

	September 30, 2013 (In thousands)										December 31, 2012 (In thousands)
					Quoted Prices		Significant		Significant						Quoted Prices		Significant		Significant
			Total		in Active		Other		Other				Total		in Active		Other		Other
	Carrying		Estimated		Markets for		Observable		Unobservable		Carrying		Estimated		Markets for		Observable		Unobservable
	Amount		Fair		Identical Assets		Inputs		Inputs		Amount		Fair		Identical Assets		Inputs		Inputs
	(000’s)		Value		(Level 1)		(Level 2)		(Level 3)		(000’s)		Value		(Level 1)		(Level 2)		(Level 3)
Assets:
Cash and cash equivalents	$	50,993	$	50,993	$	50,993	$	—	$	—	$	28,691	$	28,691	$	28,691	$	—	$	—
Loans receivable, net	810,316		823,782		—		—		823,782		595,145		599,320		—		—		599,320
Loans held for sale	22,585		22,585		—		22,612		—		—				—		—		—
Investment securities:
Available for sale	181,528		181,528		—		181,528		—		171,541		171,541		—		171,541		—
Equity Securities at cost	5,851		5,851		—		5,851		—		3,615		3,615		—		3,615		—
Bank Owned Life Insurance	30,357		30,357		—		30,357		—		16,869		16,869		—		16,869		—
Accrued interest receivable	3,296		3,296		—		—		3,296		2,639		2,639		—		1,031		1,608
Liabilities:
Deposits:
Non-interest-bearing	223,503		223,503		—		223,503		—		188,896		188,896		—		188,896		—
Interest bearing	781,969		763,967		—		763,967		—		546,563		554,778		—		554,778		—
Short term borrowings	56,204		56,204		—		56,204		—		37,905		37,905		—		37,905		—
Long term borrowings	6,396		6,119		—		6,119		—		6,192		6,488		—		6,488		—
Accrued Interest payable	259		250		—		250		—		547		547		—		547		—

XML

STOCK BASED COMPENSATION (Details 2) (USD $)	9 Months Ended
	Sep. 30, 2013
Outstanding Options
Number of shares at the end of the period	373,983
Weighted average remaining term	5 years 4 months 17 days
Weighted average exercise price (in dollars per share)	$ 9.14
Exercisable options
Number of shares at the end of the period	292,658
Weighted average exercise price (in dollars per share)	$ 8.88
Intrinsic value of outstanding options and exercisable options
Intrinsic value of outstanding options where the market value exceeds the exercise price (in dollars)	$ 1,600,294
Intrinsic value of exercisable options where the market value exceeds the exercise price (in dollars)	$ 1,328,950
$6.30-$7.50
Information related to options
Range of exercise prices, low end of the range (in dollars per share)	$ 6.30
Range of exercise prices, high end of the range (in dollars per share)	$ 7.50
Outstanding Options
Number of shares at the end of the period	67,764
Weighted average remaining term	5 years 6 months 25 days
Weighted average exercise price (in dollars per share)	$ 6.51
Exercisable options
Number of shares at the end of the period	67,764
Weighted average exercise price (in dollars per share)	$ 6.51
$7.51-$8.75
Information related to options
Range of exercise prices, low end of the range (in dollars per share)	$ 7.51
Range of exercise prices, high end of the range (in dollars per share)	$ 8.75
Outstanding Options
Number of shares at the end of the period	108,472
Weighted average remaining term	7 years 2 months 8 days
Weighted average exercise price (in dollars per share)	$ 7.91
Exercisable options
Number of shares at the end of the period	73,134
Weighted average exercise price (in dollars per share)	$ 7.86
$8.76-$9.95
Information related to options
Range of exercise prices, low end of the range (in dollars per share)	$ 8.76
Range of exercise prices, high end of the range (in dollars per share)	$ 9.95
Outstanding Options
Number of shares at the end of the period	33,660
Weighted average remaining term	10 months 24 days
Weighted average exercise price (in dollars per share)	$ 9.74
Exercisable options
Number of shares at the end of the period	33,660
Weighted average exercise price (in dollars per share)	$ 9.74
$9.96-$12.04
Information related to options
Range of exercise prices, low end of the range (in dollars per share)	$ 9.96
Range of exercise prices, high end of the range (in dollars per share)	$ 12.04
Outstanding Options
Number of shares at the end of the period	164,087
Weighted average remaining term	5 years 7 days
Weighted average exercise price (in dollars per share)	$ 10.93
Exercisable options
Number of shares at the end of the period	118,100
Weighted average exercise price (in dollars per share)	$ 10.62

XML

LOANS (Details 2) (USD $)	Sep. 30, 2013	Dec. 31, 2012
Aging analysis of the loan held for investment portfolio
Current	$ 793,371,611	$ 586,827,565
Accruing past due loans:
Total 30-59 days past due	2,551,493	1,185,150
Total 60-89 days past due	2,744,993	1,215,966
Total 90 or more days past due	5,352,685	6,410
Total accruing past due loans	10,649,171	2,407,526
Recorded Investment Non-accruing loans:	1,869,805	5,909,837
Total	805,890,587	595,144,928
Real estate
Accruing past due loans:
Total 30-59 days past due	2,156,280	666,099
Total 60-89 days past due	2,292,249	1,204,631
Total 90 or more days past due	5,251,265
Real estate | Commercial
Accruing past due loans:
Recorded Investment Non-accruing loans:		2,627,198
Real estate | Construction
Accruing past due loans:
Recorded Investment Non-accruing loans:		100,000
Real estate | Residential
Accruing past due loans:
Recorded Investment Non-accruing loans:	552,877	3,147,247
Commercial
Accruing past due loans:
Total 30-59 days past due	34,827	473,729
Total 60-89 days past due	452,647
Recorded Investment Non-accruing loans:	1,302,147	35,392
Consumer
Accruing past due loans:
Total 30-59 days past due	386	45,322
Total 60-89 days past due	97	11,335
Total 90 or more days past due	101,420	6,410
Recorded Investment Non-accruing loans:	14,781
Legacy
Aging analysis of the loan held for investment portfolio
Current	565,917,029	459,073,548
Accruing past due loans:
Total 30-59 days past due	737,044	655,506
Total 60-89 days past due	1,574,507	1,143,232
Total 90 or more days past due	1,951,105
Total accruing past due loans	4,262,656	1,798,738
Recorded Investment Non-accruing loans:	1,869,805	1,817,884
Total	572,049,490	462,690,170
Legacy | Real estate
Accruing past due loans:
Total 30-59 days past due	737,044	218,700
Total 60-89 days past due	1,121,860	1,141,779
Total 90 or more days past due	1,849,685
Legacy | Real estate | Commercial
Accruing past due loans:
Recorded Investment Non-accruing loans:	1,302,147	1,226,011
Legacy | Real estate | Residential
Accruing past due loans:
Recorded Investment Non-accruing loans:	552,877	591,873
Legacy | Commercial
Accruing past due loans:
Total 30-59 days past due		436,806
Total 60-89 days past due	452,647
Recorded Investment Non-accruing loans:	1,302,147
Legacy | Consumer
Accruing past due loans:
Total 60-89 days past due		1,453
Total 90 or more days past due	101,420
Recorded Investment Non-accruing loans:	14,781
Acquired
Aging analysis of the loan held for investment portfolio
Current	227,454,582	127,754,017
Accruing past due loans:
Total 30-59 days past due	1,814,449	529,644
Total 60-89 days past due	1,170,486	72,734
Total 90 or more days past due	3,401,580	6,410
Total accruing past due loans	6,386,515	608,788
Recorded Investment Non-accruing loans:		4,091,953
Total	233,841,097	132,454,758
Acquired | Real estate
Accruing past due loans:
Total 30-59 days past due	1,779,236	447,399
Total 60-89 days past due	1,170,389	62,852
Total 90 or more days past due	3,401,580
Acquired | Real estate | Commercial
Accruing past due loans:
Recorded Investment Non-accruing loans:		1,401,187
Acquired | Real estate | Construction
Accruing past due loans:
Recorded Investment Non-accruing loans:		100,000
Acquired | Real estate | Residential
Accruing past due loans:
Recorded Investment Non-accruing loans:		2,555,374
Acquired | Commercial
Accruing past due loans:
Total 30-59 days past due	34,827	36,923
Recorded Investment Non-accruing loans:		35,392
Acquired | Consumer
Accruing past due loans:
Total 30-59 days past due	386	45,322
Total 60-89 days past due	97	9,882
Total 90 or more days past due		$ 6,410

XML

LOANS (Details 8) (USD $)	3 Months Ended		9 Months Ended								3 Months Ended		9 Months Ended						3 Months Ended		9 Months Ended					3 Months Ended		9 Months Ended				3 Months Ended		9 Months Ended
	Sep. 30, 2013	Sep. 30, 2012	Sep. 30, 2013	Sep. 30, 2012	Sep. 30, 2013 Legacy	Dec. 31, 2012 Legacy	Sep. 30, 2012 Legacy	Sep. 30, 2013 Acquired	Dec. 31, 2012 Acquired	Sep. 30, 2012 Acquired	Sep. 30, 2013 Real estate	Sep. 30, 2012 Real estate	Sep. 30, 2013 Real estate	Sep. 30, 2012 Real estate	Sep. 30, 2013 Real estate Legacy	Sep. 30, 2012 Real estate Legacy	Sep. 30, 2013 Real estate Acquired	Sep. 30, 2012 Real estate Acquired	Sep. 30, 2013 Commercial	Sep. 30, 2012 Commercial	Sep. 30, 2013 Commercial	Sep. 30, 2012 Commercial	Sep. 30, 2013 Commercial Legacy	Sep. 30, 2012 Commercial Legacy	Sep. 30, 2012 Commercial Acquired	Sep. 30, 2013 Boats	Sep. 30, 2012 Boats	Sep. 30, 2013 Boats	Sep. 30, 2012 Boats	Sep. 30, 2013 Boats Legacy	Sep. 30, 2012 Boats Legacy	Sep. 30, 2013 Other Consumer	Sep. 30, 2012 Other Consumer	Sep. 30, 2013 Other Consumer	Sep. 30, 2012 Other Consumer	Sep. 30, 2013 Other Consumer Legacy	Sep. 30, 2012 Other Consumer Legacy
Activity in the allowance for loan losses
Beginning balance	$ 4,237,280	$ 4,109,461	$ 3,965,347	$ 3,741,271	$ 4,184,021	$ 3,648,723		$ 241,624	$ 316,624		$ 2,973,156	$ 2,893,147	$ 2,826,584	$ 2,123,068					$ 884,697	$ 778,571	$ 755,954	$ 922,310				$ 248,538	$ 294,175	$ 248,928	$ 565,240			$ 130,889	$ 143,568	$ 133,881	$ 130,653
Provision for loan losses	740,000	(444,867)	1,165,000	305,133							764,046	(400,494)	996,527	681,096					(28,939)	(34,431)	190,352	(122,412)				(8,330)	(10,375)	(8,720)	(281,440)			13,223	433	(13,159)	27,889
Provision for loan losses for loans acquired with deteriorated credit quality	(150,000)	819,867	(175,000)	819,867							(150,000)	599,624	(175,000)	599,624						220,243		220,243
Recoveries	51,589	60,508	153,805	154,083							24,124	50,582	65,809	63,557					3,129	(11,675)	27,218	20,258										24,336	21,601	60,778	70,268
Allowance for loan losses before charge offs	4,878,869	4,544,969	5,109,152	5,020,354							3,611,326	3,142,859	3,713,920	3,467,345					858,887	952,708	973,524	1,040,399				240,208	283,800	240,208	283,800			168,448	165,602	181,500	228,810
Loans charged off	(453,224)	(51,221)	(683,507)	(526,606)							(439,073)	(23,664)	(541,667)	(348,150)							(114,637)	(87,691)										(14,151)	(27,557)	(27,203)	(90,765)
Ending Balance	4,425,645	4,493,748	4,425,645	4,493,748	4,184,021	3,648,723		241,624	316,624		3,172,253	3,119,195	3,172,253	3,119,195					858,887	952,708	858,887	952,708				240,208	283,800	240,208	283,800			154,297	138,045	154,297	138,045
Amount allocated to:
Individually evaluated for impairment					25,000		309,967	241,624		819,867					25,000	309,967	241,624	599,624							220,243
Collectively evaluated for impairment					4,159,021		3,363,914								2,905,629	2,209,604							858,887	732,465						240,208	283,800					154,297	138,045
Ending balance	$ 4,425,645	$ 4,493,748	$ 4,425,645	$ 4,493,748	$ 4,184,021	$ 3,648,723		$ 241,624	$ 316,624		$ 3,172,253	$ 3,119,195	$ 3,172,253	$ 3,119,195					$ 858,887	$ 952,708	$ 858,887	$ 952,708				$ 240,208	$ 283,800	$ 240,208	$ 283,800			$ 154,297	$ 138,045	$ 154,297	$ 138,045

XML

FAIR VALUE MEASUREMENTS (Details 2) (USD $)	9 Months Ended
	Sep. 30, 2013 item	Dec. 31, 2012
Assets and liabilities measured at fair value
Impaired Loans	$ 3,354,018	$ 7,103,097
Additional disclosures
Number of components in which the other real estate owned were segmented	2
Legacy
Assets and liabilities measured at fair value
Impaired Loans	2,368,927	2,316,070
Acquired
Assets and liabilities measured at fair value
Impaired Loans	985,091	4,787,027
Significant Unobservable Inputs (Level 3)
Additional disclosures
Period over which appraisal evaluations, offers to purchase and/or appraisals were obtained from an outside third party	12 months
Significant Unobservable Inputs (Level 3) | Minimum
Additional disclosures
Discounts (as a percent)	0.00%
Significant Unobservable Inputs (Level 3) | Maximum
Additional disclosures
Discounts (as a percent)	10.00%
Nonrecurring basis | Significant Unobservable Inputs (Level 3)
Assets and liabilities measured at fair value
Impaired Loans	3,083,000	7,103,000
Other real estate owned	5,909,000	3,719,000
Assets	8,992,000	10,822,000
Nonrecurring basis | Significant Unobservable Inputs (Level 3) | Legacy
Assets and liabilities measured at fair value
Impaired Loans	2,344,000	2,316,000
Other real estate owned	725,000	1,651,000
Nonrecurring basis | Significant Unobservable Inputs (Level 3) | Acquired
Assets and liabilities measured at fair value
Impaired Loans	739,000	4,787,000
Other real estate owned	5,184,000	2,068,000
Nonrecurring basis | Carrying Value
Assets and liabilities measured at fair value
Impaired Loans	3,083,000	7,103,000
Other real estate owned	5,909,000	3,719,000
Assets	8,992,000	10,822,000
Nonrecurring basis | Carrying Value | Legacy
Assets and liabilities measured at fair value
Impaired Loans	2,344,000	2,316,000
Other real estate owned	725,000	1,651,000
Nonrecurring basis | Carrying Value | Acquired
Assets and liabilities measured at fair value
Impaired Loans	739,000	4,787,000
Other real estate owned	$ 5,184,000	$ 2,068,000

XML

INVESTMENT SECURITIES (Details 2) (USD $)	3 Months Ended		9 Months Ended
	Sep. 30, 2013 item	Sep. 30, 2012	Sep. 30, 2013 item	Sep. 30, 2012	Dec. 31, 2012 item
Investment securities
Less than 12 months, Fair value	$ 130,865,517		$ 130,865,517		$ 20,765,258
Less than 12 months, Unrealized losses	5,697,631		5,697,631		305,164
12 Months or More, Fair value	1,712,342		1,712,342
12 Months or More, Unrealized losses	158,861		158,861
Total, Fair value	132,577,859		132,577,859		20,765,258
Total, Unrealized losses	5,856,492		5,856,492		305,164
Number of securities in an unrealized loss position for greater than 12 months	3		3		0
Number of securities in an unrealized loss position for less than 12 months	141		141		35
Gross realized gains and proceeds from sales or calls of investment securities
Gross realized gains from the sale or call of investment securities	0	289,511	641,088	849,539
Proceeds from sales, maturities or calls of investment securities			87,300,000	64,300,000
U.S. government agency
Investment securities
Less than 12 months, Fair value	42,786,362		42,786,362		4,498,200
Less than 12 months, Unrealized losses	1,609,748		1,609,748		27,505
Total, Fair value	42,786,362		42,786,362		4,498,200
Total, Unrealized losses	1,609,748		1,609,748		27,505
Municipal securities
Investment securities
Less than 12 months, Fair value	33,720,874		33,720,874		13,470,047
Less than 12 months, Unrealized losses	2,398,106		2,398,106		270,102
12 Months or More, Fair value	1,712,342		1,712,342
12 Months or More, Unrealized losses	158,861		158,861
Total, Fair value	35,433,216		35,433,216		13,470,047
Total, Unrealized losses	2,556,967		2,556,967		270,102
Mortgage backed securities
Investment securities
Less than 12 months, Fair value	47,005,953		47,005,953		2,797,011
Less than 12 months, Unrealized losses	1,395,810		1,395,810		7,557
Total, Fair value	47,005,953		47,005,953		2,797,011
Total, Unrealized losses	1,395,810		1,395,810		7,557
SBA loan pools
Investment securities
Less than 12 months, Fair value	7,352,328		7,352,328
Less than 12 months, Unrealized losses	293,967		293,967
Total, Fair value	7,352,328		7,352,328
Total, Unrealized losses	$ 293,967		$ 293,967

XML

OTHER REAL ESTATE OWNED (Details) (USD $)	3 Months Ended		9 Months Ended
	Sep. 30, 2013	Sep. 30, 2012	Sep. 30, 2013 item	Sep. 30, 2012	May 10, 2013
Other real estate owned
Number of components in which the other real estate owned were segmented			2
Transactions in other real estate owned during the period
Beginning balance			$ 3,719,449		$ 4,232,482
Acquired from WSB Holdings, Inc.			4,232,482
Transferred in			1,159,308
Write down in value			(84,040)	(281,000)
Sales/deposits on sales			(2,905,643)	(810,310)
(Gain)/loss on sales of other real estate owned	11,072	48,509	212,296	(110,704)
Total end of period	5,909,260		5,909,260		4,232,482
Legacy
Transactions in other real estate owned during the period
Beginning balance			1,651,229
Sales/deposits on sales			(725,484)
(Gain)/loss on sales of other real estate owned			(200,454)
Total end of period	725,291		725,291
Acquired
Transactions in other real estate owned during the period
Beginning balance			2,068,220
Acquired from WSB Holdings, Inc.			4,232,482
Transferred in			1,159,308
Write down in value			(66,600)
Sales/deposits on sales			(2,197,599)
(Gain)/loss on sales of other real estate owned			(11,842)
Total end of period	$ 5,183,969		$ 5,183,969

XML

STOCK BASED COMPENSATION (Tables)

9 Months Ended

Sep. 30, 2013

STOCK BASED COMPENSATION

Summary of the stock option activity

	September 30,
	2013				2012
			Weighted				Weighted
	Number		average		Number		average
	of shares		exercise price		of shares		exercise price
Outstanding, beginning of period	398,958		$	8.71	325,331		$	8.65
Options granted	52,712		12.04		94,627		8.47
Options exercised	(63,148	)	8.68		(2,900	)	6.40
Options forfeited	(14,539	)	9.70		(2,000	)	8.00
Outstanding, end of period	373,983		$	9.14	415,058		$	8.62

Schedule of information related to options

	Outstanding options					Exercisable options
	Number of	Weighted		Weighted		Number of	Weighted
	shares at	average		average		shares at	average
Exercise	September	remaining		exercise		September	exercise
price	30, 2013	term		price		30, 2013	price
$6.30-$7.50	67,764	5.57		$	6.51	67,764	$	6.51
$7.51-$8.75	108,472	7.19		7.91		73,134	7.86
$8.76-$9.95	33,660	0.90		9.74		33,660	9.74
$9.96-$12.04	164,087	5.02		10.93		118,100	10.62
	373,983	5.38		$	9.14	292,658	$	8.88
Intrinsic value of outstanding options where the market value exceeds the exercise price.		$	1,600,294
Intrinsic value of exercisable options where the market value exceeds the exercise price		$	1,328,950

Summary of the restricted stock awards

	September 30,					September 30,
	2013					2012
				Weighted					Weighted
				average					average
	Number			grant date		Number			grant date
	of shares			fair value		of shares			fair value
Nonvested, beginning of period	16,210			$	7.70	15,691			$	7.41
Restricted stock granted	8,382			12.04		10,947			8.00
Restricted stock vested	(9,225		)	7.52		(6,788		)	7.34
Restricted stock forfeited	(2,031		)	9.44		(520		)	8.00
Nonvested, end of period	13,336			$	10.29	19,330			$	7.75
Total fair value of shares vested	$	69,347				$	49,853
Intrinsic value of outstanding restricted stock awards where the market value exceeds the exercise price				$	252,457				$	212,823
Intrinsic value of vested restricted stock awards where the market value exceeds the exercise price				$	73,488				$	74,736

Summary of the vesting schedule of the unvested restricted stock awards

Vesting Schedule of Unvested Restricted Stock Awards September 30, 2013
Vesting Date	# of Restricted Shares
12/31/2013	3,900
1/27/2014	3,725
1/26/2015	1,969
2/27/2016	3,742
Total Issued	13,336

XML

Consolidated Statement of Changes in Stockholders' Equity (USD $)	Total	Common stock	Additional paid-in capital	Retained earnings	Accumulated other comprehensive income (loss)	Non-controlling Interest
Balance at Dec. 31, 2012	$ 75,253,161	$ 68,454	$ 53,792,015	$ 18,531,387	$ 2,469,758	$ 391,547
Balance (in shares) at Dec. 31, 2012	6,845,432	6,845,432
Increase (Decrease) in Stockholders' Equity
Net income attributable to Old Line Bancshares, Inc.	3,410,576			3,410,576
Unrealized loss on securities available for sale, net of income tax benefit of $3,321,098	(5,098,468)				(5,098,468)
Net loss attributable to non-controlling interest	(29,732)					(29,732)
Stock options exercised	647,438	631	646,807
Stock options exercised (in shares)		63,149
Acquisition of WSB Holdings, Inc.	37,647,062	29,095	37,617,967
Acquisition of WSB Holdings, Inc. (in shares)		2,909,486
Stock based compensation awards	184,034		184,034
Restricted stock issued		84	(84)
Restricted stock issued (in shares)		8,382
Forfeiture of shares		(20)	20
Forfeiture of shares (in shares)		(2,031)
Private placement - common stock	12,177,569	9,368	12,168,201
Private placement - common stock (in shares)		936,695
Common stock cash dividend $0.12 per share	(1,059,877)			(1,059,877)
Balance at Sep. 30, 2013	$ 123,131,763	$ 107,612	$ 104,408,960	$ 20,882,086	$ (2,628,710)	$ 361,815
Balance (in shares) at Sep. 30, 2013	10,761,113	10,761,113

XML

Consolidated Statements of Cash Flows (USD $)	9 Months Ended
	Sep. 30, 2013	Sep. 30, 2012
Cash flows from operating activities
Interest received	$ 33,053,311	$ 29,092,041
Fees and commissions received	2,620,340	1,573,317
Interest paid	(3,464,679)	(3,959,698)
Cash paid to suppliers and employees	(22,325,531)	(15,432,704)
Loans originated for sale	(22,192,101)
Proceeds from sale of loans originated for sale	24,272,848
Income taxes paid	(539,614)	(2,657,389)
Net cash provided by operating activities	11,424,574	8,615,567
Cash flows from investing activities
Cash and cash equivalents of acquired bank	38,846,599
Purchase of investment securities available for sale	(27,016,237)	(81,559,306)
Proceeds from disposal of investment securities
Available for sale at maturity or call	87,395,951	38,772,596
Available for sale sold		25,572,809
Loans made, net of principal collected	(74,260,660)	(34,950,662)
Proceeds from sale of other real estate owned	2,905,643	810,310
Improvements to other real estate owned		(15,525)
Redemption of equity securities	(2,109,051)	103,550
Purchase of premises, equipment and software	(1,378,263)	(1,556,090)
Net cash provided by investing activities	24,383,982	(52,822,318)
Net increase (decrease) in
Time deposits	(24,202,612)	(24,899,126)
Other deposits	57,922,907	65,209,819
Short term borrowings	(41,951,953)	5,871,951
Long term borrowings	(73,606)	(68,016)
Acquisition cash consideration	(16,966,208)
Stock proceeds from private placement	12,177,568
Stock options exercised	647,439	23,131
Cash dividends paid-common stock	(1,059,878)	(819,512)
Net cash used in financing activities	(13,506,343)	45,318,247
Net increase (decrease) in cash and cash equivalents	22,302,213	1,111,496
Cash and cash equivalents at beginning of period	28,690,761	43,636,724
Cash and cash equivalents at end of period	50,992,974	44,748,220
Reconciliation of net income to net cash provided by operating activities
Net income	3,380,844	5,755,923
Adjustments to reconcile net income to net cash provided by operating activities
Depreciation and amortization	1,265,324	897,150
Provision for loan losses	990,000	1,125,000
Change in deferred loan fees net of costs	118,905	(215,995)
(Gain)/loss on sales or calls of securities	(641,088)	(849,539)
Amortization of premiums and discounts	981,667	799,727
Change in loans held for sale	2,080,747
Gain on the sale of loans	(477,587)
(Gain)/loss on sales of other real estate owned	212,296	(110,704)
Write down of other real estate owned	84,040	281,000
(Gain)/loss on sale of fixed assets	104,639	(9,365)
Amortization of intangible	607,576	549,839
Deferred income taxes	533,499	(66,149)
Stock based compensation awards	184,034	135,381
Increase (decrease) in
Accrued interest payable	(307,987)	(55,717)
Income tax payable	135,703	148,014
Accrued pension	229,156	228,061
Other liabilities	(1,562,724)	528,234
Decrease (increase) in
Accrued interest receivable	269,585	(158,248)
Bank owned life insurance	(501,233)	(341,141)
Other assets	3,737,178	(25,904)
Net cash provided by operating activities	11,424,574	8,615,567
Supplemental disclosure of noncash activities:
Transfer to loans from other real estated owned	233,580	191,921
WSB Holdings, Inc.
Fair value of assets and liabilities from acquisition:
Fair value of tangible assets acquired	264,156,097
Other intangible assets acquired	46,120,580
Fair value of liabilities assumed	(317,436,552)
Net identifiable asset acquired over (under) liabilities assumed	$ (7,159,875)

XML

ACQUISITION OF WSB HOLDINGS, INC.

9 Months Ended

Sep. 30, 2013

ACQUISITION OF WSB HOLDINGS, INC.

ACQUISITION OF WSB HOLDINGS, INC.

3. ACQUISITION OF WSB HOLDINGS, INC.

On May 10, 2013, Old Line Bancshares acquired WSB Holdings, Inc. (WSB Holdings), the parent company of The Washington Savings Bank, F.S.B. (WSB). We converted each share of common stock of WSB Holdings into the right to receive, at the holder’s election, $6.0743 in cash or 0.557 shares of Old Line Bancshares’ common stock. We paid cash for any fractional shares of Old Line Bancshares’ common stock and aggregate cash consideration of $17.0 million.  The total merger consideration was $54.7 million.

In connection with the acquisition, WSB was merged with and into Old Line Bank, with Old Line Bank the surviving bank.

The acquired assets and assumed liabilities of WSB Holdings were measured at estimated fair value. Management made significant estimates and exercised significant judgment in accounting for the acquisition of WSB Holdings. Management judgmentally assigned risk ratings to loans based on appraisals and estimated collateral values, expected cash flows, prepayment speeds and estimated loss factors to measure fair values for loans. Other real estate acquired through foreclosure was valued based upon pending sales contracts and appraised values, adjusted for current market conditions. Premises and equipment was valued based on recent appraised values.  Management used quoted or current market prices to determine the fair value of investment securities, and long-term borrowings that were assumed from WSB Holdings.

The statement of net assets acquired and the resulting acquisition date goodwill recorded is presented in the following table. As explained in the notes that accompany the following table, the purchased assets, assumed liabilities and identifiable intangible assets were recorded at the acquisition date fair value.

							As Recorded by
	As Recorded by			Fair Value			Old Line
	WSB Holdings, Inc			Adjustments			Bancshares, Inc.
Assets
Cash and due from banks	$	5,576,699		$	—		$	5,576,699
Federal funds sold	33,269,900			(16,966,208		)	16,303,692
Total cash and cash equivalents	38,846,599			(16,966,208		)	21,880,391
Investment securities available for sale	79,476,355			(101,654		)(a)	79,374,701
Loans, net of deferred fees and costs	177,204,282			(14,263,180		)(b)	162,941,102
Allowance for loan losses	(2,767,274		)	2,767,274		(b)	—
Premises and equipment	4,705,902			5,673,151		(c)	10,379,053
Accrued interest receivable	886,413			—			886,413
Deferred income taxes	7,396,519			4,005,790		(d)	11,402,309
Bank owned life insurance	12,986,817			—			12,986,817
Other real estate owned	5,225,958			(993,476		)(e)	4,232,482
Core deposit intangible	—			2,434,723		(f)	2,434,723
Other assets	4,326,538			(567,850		)(g)	3,758,688
Total assets	$	328,288,109		$	(18,011,430	)	$	310,276,679
Liabilities and Stockholders’ Equity
Deposits
Non-interest bearing	$	10,863,874		$	—		$	10,863,874
Interest bearing	204,375,389			955,452		(h)	205,330,841
Total deposits	215,239,263			955,452			216,194,715
Long term borrowings	56,000,000			4,250,568		(i)	60,250,568
Accrued interest payable	246,416			—			246,416
Other liabilities	2,979,727			—			2,979,727
Total liabilities	$	274,465,406		$	5,206,020		$	279,671,426
Net identifiable assets acquired over (under) liabilities assumed	53,822,703			(23,217,450		)	30,605,253
Goodwill	—			7,159,875			7,159,875
Net assets acquired over liabilities assumed	53,822,703			(16,057,575		)	37,765,128
Purchase Price Consideration-Common Stock
WSB Holdings shares outstanding exchanged for stock				5,223,633
Exchange ratio				0.557
Old Line Bancshares shares issued to WSB Holdings				2,909,486
Purchase price per WSB Holdings common share				$	6.0743
Cash consideration				$	16,966,208
Purchase price assigned to shares exchanged for stock				$	37,765,128

Explanation of fair value adjustments

(a) Adjustment reflects marking the available for sale portfolio to fair value as of the acquisition date.

(b) Adjustment reflects the fair value adjustments based on Old Line Bancshares’ evaluation of the acquired loan portfolio and excludes the allowance for losses recorded by WSB Holdings.

(c) Adjustment reflects the fair value adjustments based on Old Line Bancshares’ evaluation of the acquired premises and equipment.

(d) Adjustment to record deferred tax asset related to fair value adjustments at 39.45% income tax rate.

(e) Adjustment reflects the fair value adjustments to other real estate owned based on Old Line Bancshares’ evaluation of the acquired other real estate owned portfolio.

(f) Adjustment reflects the recording of the core deposits intangible on the acquired deposit accounts.

(g) Adjustment reflects the impairment of certain WSB Holdings’ prepaid and deferred accounts.

(h) Adjustment arises since the rates on interest-bearing deposits are higher than rates available on similar deposits as of the acquisition date.

(i) Adjustment reflects the fair value of WSB Holdings’ borrowings acquired on acquisition date and is related to the Federal Home Loan Bank of Atlanta (“FHLB”) pre-payment penalty incurred subsequent to the acquisition date in the connection with the repayment of all of WSB’s FHLB advances by Old Line Bancshares.

During the third quarter of 2013, within the measurement period, goodwill was increased $946,241 associated with the acquisition of WSB Holdings.  As outlined in Footnote 2 of our financial statements, this amount represented the difference between the estimated fair value of tangible and intangible assets acquired and liabilities assumed at acquisition date.  This increased represents $102,484 fair value adjustment on one of our lot loans, $2,949 in our deferred tax assets and $8,310 credit on one commercial land loan and $849,118 on fair value of our investments classified as available for sale that we identified during the period.

Pro Forma Results

The following schedule includes consolidated statements of income data for the unaudited pro forma results for the periods ended September 30, 2013 and 2012 as if the WSB Holdings acquisition had occurred as of the beginning of the periods presented.

	Nine Months Ended September 30,
	2013		2012
Net interest income	$	31,405	$	33,137
Other non-interest revenue	5,275		5,402
Total revenue	36,680		38,539
Provision expense	990		1,125
Other non-interest expense	32,825		31,477
Income before income taxes	2,865		5,937
Income tax expense	1,102		2,283
Net income	$	1,763	$	3,654
Basic earnings per share	0.21		0.48
Diluted earnings per share	0.21		0.47

We have not included any provision for loan losses during the periods for loans acquired from WSB.  In accordance with accounting for business combinations, we included the credit losses evident in the loans in the determination of the fair value of loans at the date of acquisition and eliminated the allowance for loan losses maintained by WSB at acquisition date.

We have presented the pro forma financial information for illustrative purposes only and it is not necessarily indicative of the financial results of the combined companies if we actually had completed the acquisition at the beginning of the periods presented, nor does it indicate future results for any other interim or full year period.  Pro forma basic and diluted earnings per common share were calculated using Old Line Bancshares’ actual weighted average shares outstanding for the periods presented, plus the incremental shares issued, assuming the acquisition occurred at the beginning of the periods presented.

XML

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

9 Months Ended

Sep. 30, 2013

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Organization and Description of Business-Old Line Bancshares, Inc. (Old Line Bancshares) was incorporated under the laws of the State of Maryland on April 11, 2003 to serve as the holding company of Old Line Bank (Bank).  The primary business of Old Line Bancshares is to own all of the capital stock of Old Line Bank.  We provide a full range of banking services to customers located in Anne Arundel, Calvert, Charles, Prince George’s, and St. Mary’s counties in Maryland and surrounding areas.

Basis of Presentation and Consolidation-The accompanying condensed consolidated financial statements include the activity of Old Line Bancshares and its wholly owned subsidiary, Old Line Bank, and its majority owned subsidiary Pointer Ridge Office Investments, LLC (Pointer Ridge), a real estate investment company.  We have eliminated all significant intercompany transactions and balances.

We report the non-controlling interests in Pointer Ridge separately in the consolidated balance sheet.  We report the income of Pointer Ridge attributable to Old Line Bancshares on the consolidated statement of income.

The foregoing consolidated financial statements for the periods ended September 30, 2013 and 2012 are unaudited; however, in the opinion of management we have included all adjustments (comprising only normal recurring accruals) necessary for a fair presentation of the results of the interim period.  We derived the balances as of December 31, 2012 from audited financial statements.  These statements should be read in conjunction with Old Line Bancshares’ financial statements and accompanying notes included in Old Line Bancshares’ Form 10-K for the year ended December 31, 2012.  Old Line Bancshares adopted one new critical accounting policy during the second quarter of this year as follows:

Business Combinations and Acquired Loan Accounting.  Accounting principles generally accepted in the United States (US GAAP) requires that the acquisition method of accounting, formerly referred to as purchase method, be used for all business combinations and that an acquirer be identified for each business combination. Under US GAAP, the acquirer is the entity that obtains control of one or more businesses in the business combination, and the acquisition date is the date the acquirer achieves control.  US GAAP requires that the acquirer recognize the fair value of assets acquired, liabilities assumed, and any noncontrolling interest in the acquiree at the acquisition date.

Acquired loans are recorded at fair value at the date of acquisition, and accordingly no allowance for loan losses is transferred to the acquiring entity in connection with purchase accounting. The fair values of loans with evidence of credit deterioration (purchased, credit-impaired loans) are initially recorded at fair value, but thereafter accounted for differently than purchased, non-credit-impaired loans.  For purchased, credit-impaired loans, the excess of all cash flows estimated to be collectable at the date of acquisition over the purchase price of the purchase credit-impaired loan is recognized as interest income, using a level-yield basis over the life of the loan.  This amount is referred to as the accretable yield.  The purchased credit-impaired loan’s contractually-required payments receivable estimated to be in excess of the amount of its future cash flows expected at the date of acquisition is referred to as the non-accretable difference, and is not reflected as an adjustment to the yield, in the form of a loss accrual or a valuation allowance.

Subsequent to the acquisition date, management continues to monitor cash flows on a quarterly basis, to determine the performance of each purchased, credit-impaired loan in comparison to management’s initial performance expectations.  Subsequent decreases to the expected cash flows will generally result in a provision for loan losses. Subsequent significant increases in cash flows result in a reversal of the provision for loan losses to the extent of prior provisions, or a reclassification of amount from non-accretable difference to accretable yield, with a positive impact on the accretion of interest income in future periods.

Acquired performing loans are accounted for using the contractual cash flows method of recognizing discount accretion based on the acquired loans’ contractual cash flows. Acquired performing loans are recorded as of the purchase date at fair value. Credit losses on the acquired performing loans are estimated based on analysis of the performing portfolio. A provision for loan losses is recognized for any further credit deterioration that occurs in these loans subsequent to the acquisition date. We had one acquired loan from MB&T of which we recognized further credit deterioration in the quarter ending September 30, 2013, and recorded a $290,000 specific reserve.

Allowance for Loan Losses - During the third quarter of 2013, management revised the methodology for the loss-rate analysis for the performing loan portfolios due to the increase in total loans and the complexity of the loan portfolio.  The primary changes in the methodology were to segment loans with similar risk characteristics and change the look back period to 12 quarters.  Previously we used various loss measurement periods for the different segments. Some were three year and some had history disregarded because there was so little in losses.

These changes were effective September 30, 2013 and resulted in no additional provision for the quarter ending September 30, 2013. Management made the following changes to the methodology during the third quarter of 2013:

· The portfolio is analyzed in the following segments for the ASC 450 analysis pool and is sorted by the following loan types:

Commercial & Industrial Loans

Commercial Real Estate Loans — Owner Occupied

Commercial Real Estate Loans — Non-owner occupied

Commercial Real Estate Loans — Hotels/Motels/Inns

Residential Land Loans

Residential Acquisition & Development Loans

Commercial Land Loans

Commercial Acquisition & Development Loans

Residential First Lien Loans (including construction) — Investor

Residential First Lien Loans (including construction) — Owner Occupied

HELOC & Closed End Junior Lien Loans

Consumer Installment Loans — Boats

Consumer Installment Loans — Other

Consumer Revolving & Credit Cards

· Within each of the above loan types, each portfolio is sorted by the risk assessment rating of each loan as Pass, Pass-Watch, Special Mention or Substandard.

· The Bank’s loss experience for each of the last 12 quarters is aggregated and that total is used to create a percentage of the loan portfolio as it existed at the beginning of the 12 quarter “look back.”

· The Bank’s loss experience (Loss Factor) is progressively tiered by risk category for Pass, Pass-Watch, Special Mention and Substandard loans by applying a higher loss factor to higher risk rated categories. Loans rated “Doubtful” or “Loss” are, by definition, impaired and will be specifically reserved based upon Bank management’s best estimate of the loss exposure for each loan.

Loans Held-for-Sale-The loans classified in the held-for-sale portfolio consists of loans that have been committed to be purchased by investors in the secondary market at September 30, 2013 and will be settled subsequent to that date.  Only loans purchased by investors with recourse obligations are included in the allowance calculation.

The loans classified in the held-for-sale portfolio also include a pool of acquired impaired loans that we are currently working to market with brokers. These loans are not included in the allowance calculation due to the fair value accounting of the purchased loans.

The accounting and reporting policies of Old Line Bancshares conform with US GAAP.

Reclassifications-We have made certain reclassifications to the 2012 financial presentation to conform to the 2013 presentation.  These reclassifications did not change net income or stockholders’ equity.

XML

LOANS (Details 9) (USD $)	Sep. 30, 2013	Jun. 30, 2013	Dec. 31, 2012	Sep. 30, 2012	Jun. 30, 2012	Dec. 31, 2011
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	$ 4,425,645	$ 4,237,280	$ 3,965,347	$ 4,493,748	$ 4,109,461	$ 3,741,271
Other Consumer
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	154,297	130,889	133,881	138,045	143,568	130,653
Boats
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	240,208	248,538	248,928	283,800	294,175	565,240
Mortgage
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	3,172,253	2,973,156	2,826,584	3,119,195	2,893,147	2,123,068
Commercial
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	858,887	884,697	755,954	952,708	778,571	922,310
Commercial & Industrial Loans
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	437,546
Commercial Real Estate Loans - Owner Occupied
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	833,654
Commercial Real Estate Loans - Non-owner occupied
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	919,550
Commercial Real Estate Loans - Hotels/Motels/Inns
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	278,254
Residential Land Loans
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	4,633
Residential Acquisition & Development Loans
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	125,475
Commercial Land Loans
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	63,731
Commercial Acquisition & Development Loans
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	129,979
Residential First Lien Loans (including construction) - Investor
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	188,448
Residential First Lien Loans (including construction) - Owner Occupied
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	1,327,178
Consumer Installment Loans - Boats
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	2,119
Consumer Installment Loans - Other
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	114,031
Consumer Revolving & Credit Cards
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	1,047
Balance of allowance for loan losses prior to new methodology
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	4,425,645
Balance of allowance for loan losses prior to new methodology | Other Consumer
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	154,297
Balance of allowance for loan losses prior to new methodology | Boats
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	240,208
Balance of allowance for loan losses prior to new methodology | Mortgage
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	3,172,253
Balance of allowance for loan losses prior to new methodology | Commercial
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	858,887
Amount of Transfer | Other Consumer
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	(154,297)
Amount of Transfer | Boats
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	(240,208)
Amount of Transfer | Mortgage
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	(3,172,253)
Amount of Transfer | Commercial
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	(858,887)
Amount of Transfer | Commercial & Industrial Loans
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	437,546
Amount of Transfer | Commercial Real Estate Loans - Owner Occupied
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	833,654
Amount of Transfer | Commercial Real Estate Loans - Non-owner occupied
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	919,550
Amount of Transfer | Commercial Real Estate Loans - Hotels/Motels/Inns
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	278,254
Amount of Transfer | Residential Land Loans
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	4,633
Amount of Transfer | Residential Acquisition & Development Loans
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	125,475
Amount of Transfer | Commercial Land Loans
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	63,731
Amount of Transfer | Commercial Acquisition & Development Loans
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	129,979
Amount of Transfer | Residential First Lien Loans (including construction) - Investor
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	188,448
Amount of Transfer | Residential First Lien Loans (including construction) - Owner Occupied
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	1,327,178
Amount of Transfer | Consumer Installment Loans - Boats
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	2,119
Amount of Transfer | Consumer Installment Loans - Other
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	114,031
Amount of Transfer | Consumer Revolving & Credit Cards
Analysis of the allowance for loan losses with the new methodology
Allowance for loan losses	$ 1,047

XML

POINTER RIDGE OFFICE INVESTMENT, LLC (Details) (USD $)	3 Months Ended		9 Months Ended
	Sep. 30, 2013	Sep. 30, 2012	Sep. 30, 2013	Sep. 30, 2012	May 10, 2013	Dec. 31, 2012
Balance Sheets
Liabilities	$ 1,056,581,692		$ 1,056,581,692		$ 279,671,426	$ 786,603,316
Equity	123,131,763		123,131,763			75,253,161
Statements of Income
Net income	2,203,274	2,007,631	3,380,844	5,755,923
Pointer Ridge
Pointer Ridge Office Investment, LLC
Ownership percentage			62.50%
Balance Sheets
Current assets	278,672		278,672			313,165
Non-current assets	6,820,995		6,820,995			6,938,990
Liabilities	6,134,827		6,134,827			6,208,029
Equity	964,840		964,840			1,044,126
Statements of Income
Revenue	230,223	213,415	676,613	624,669
Expenses	243,936	268,519	755,899	778,478
Net income	$ (13,713)	$ (55,104)	$ (79,286)	$ (153,809)

XML

INVESTMENT SECURITIES (Details 3) (USD $)	Sep. 30, 2013	Dec. 31, 2012
Available for Sale, Amortized cost
Within one year	$ 1,249,400
Over one to five years	11,628,857
Over five to ten years	50,571,838
Over ten years	122,640,037
Total available for sale, Amortized cost	186,090,132	167,475,820
Available for Sale, Fair value
Within one year	1,249,913
Over one to five years	11,658,412
Over five to ten years	49,206,713
Over ten years	119,412,594
Estimated fair value	181,527,632	171,541,222
Pledged securities
Amortized cost	38,229,610
Fair value	$ 37,937,586

XML

LOANS (Details 5) (USD $)	3 Months Ended		9 Months Ended
	Sep. 30, 2013 item	Sep. 30, 2012 item	Sep. 30, 2013 item	Dec. 31, 2012 item
Loans Modified as a TDR
Number of Contracts	6		6	5
Restructured loans	$ 1,242,589		$ 1,242,589	$ 1,193,260
Number of Contracts	0	0	1
Recorded Investment	60,000		60,000
Number of financing receivables that have been modified by troubled debt restructurings	0		0
Acquired | Residential
Loans Modified as a TDR
Number of Contracts			1
Recorded Investment	$ 60,000		$ 60,000

XML

FAIR VALUE MEASUREMENTS (Details 3) (USD $)	Sep. 30, 2013	May 10, 2013	Dec. 31, 2012
Assets:
Loans held-for-sale	$ 22,611,845		$ 0
Investment securities - available for sale at fair value	181,527,632		171,541,222
Bank Owned Life Insurance	30,357,357	12,986,817	16,869,307
Accrued interest receivable	3,256,311		2,639,483
Liabilities:
Non-interest bearing	223,503,418	10,863,874	188,895,263
Interest bearing	761,869,410	205,330,841	546,562,555
Accrued interest payable	250,164	246,416	311,735
Total Estimated Fair Value
Assets:
Cash and cash equivalents	50,993,000		28,691,000
Loans receivable, net	823,782,000		599,320,000
Loans held-for-sale	22,585,000
Investment securities - available for sale at fair value	181,528,000		171,541,000
Equity securities at cost	5,851,000		3,615,000
Bank Owned Life Insurance	30,357,000		16,869,000
Accrued interest receivable	3,296,000		2,639,000
Liabilities:
Non-interest bearing	223,503,000		188,896,000
Interest bearing	763,967,000		554,778,000
Short term borrowings	56,204,000		37,905,000
Long term borrowings	6,119,000		6,488,000
Accrued interest payable	250,000		547,000
Quoted Prices in Active Markets for Identical Assets (Level 1)
Assets:
Cash and cash equivalents	50,993,000		28,691,000
Significant Other Observable Inputs (Level 2)
Assets:
Loans held-for-sale	22,612,000
Investment securities - available for sale at fair value	181,528,000		171,541,000
Equity securities at cost	5,851,000		3,615,000
Bank Owned Life Insurance	30,357,000		16,869,000
Accrued interest receivable			1,031,000
Liabilities:
Non-interest bearing	223,503,000		188,896,000
Interest bearing	763,967,000		554,778,000
Short term borrowings	56,204,000		37,905,000
Long term borrowings	6,119,000		6,488,000
Accrued interest payable	250,000		547,000
Significant Other Unobservable Inputs (Level 3)
Assets:
Loans receivable, net	823,782,000		599,320,000
Accrued interest receivable	3,296,000		1,608,000
Carrying Amount
Assets:
Cash and cash equivalents	50,993,000		28,691,000
Loans receivable, net	810,316,000		595,145,000
Loans held-for-sale	22,585,000
Investment securities - available for sale at fair value	181,528,000		171,541,000
Equity securities at cost	5,851,000		3,615,000
Bank Owned Life Insurance	30,357,000		16,869,000
Accrued interest receivable	3,296,000		2,639,000
Liabilities:
Non-interest bearing	223,503,000		188,896,000
Interest bearing	781,969,000		546,563,000
Short term borrowings	56,204,000		37,905,000
Long term borrowings	6,396,000		6,192,000
Accrued interest payable	$ 259,000		$ 547,000

XML

STOCK BASED COMPENSATION (Details) (USD $)	3 Months Ended		9 Months Ended
	Sep. 30, 2013	Sep. 30, 2012	Sep. 30, 2013 item	Sep. 30, 2012
Stock based compensation
Stock-based compensation expense	$ 26,120	$ 49,521	$ 184,034	$ 135,381
Number of equity incentive plans			2
Unrecognized compensation cost related to non-vested stock options	258,857		258,857
Period over which unrecognized compensation cost is expected to be realized			1 year 2 months 12 days
Shares available for future issuance	103,153		103,153
Maximum
Stock based compensation
Term from the date of issuance			10 years
Stock options
Number of shares
Outstanding, beginning of period (in shares)			398,958	325,331
Options granted (in shares)			52,712	94,627
Options exercised (in shares)			(63,148)	(2,900)
Options forfeited (in shares)			(14,539)	(2,000)
Outstanding, end of period (in shares)	373,983	415,058	373,983	415,058
Weighted average exercise price
Outstanding, beginning of period (in dollars per share)			$ 8.71	$ 8.65
Options granted (in dollars per share)			$ 12.04	$ 8.47
Options exercised (in dollars per share)			$ 8.68	$ 6.40
Options forfeited (in dollars per share)			$ 9.70	$ 8.00
Outstanding, end of period (in dollars per share)	$ 9.14	$ 8.62	$ 9.14	$ 8.62
Stock options | Vesting period one
Stock based compensation
Vesting period			2 years
Stock options | Vesting period two
Stock based compensation
Vesting period			3 years
Stock options | Vesting period three
Stock based compensation
Vesting period			5 years
Non-qualified options
Stock based compensation
Recognition of tax benefits associated with the portion of the expense			$ 33,838	$ 15,097
Restricted stock | Maximum
Stock based compensation
Vesting period			3 years
Restricted stock | Minimum
Stock based compensation
Vesting period			12 months

XML

Consolidated Balance Sheets (Parenthetical) (USD $)	Sep. 30, 2013	Dec. 31, 2012
Consolidated Balance Sheets
Loans held for sale, fair value (in dollars)	$ 22,611,845	$ 0
Loans held for investment, allowance for loan losses (in dollars)	$ 4,425,645	$ 3,965,347
Common stock, par value (in dollars per share)	$ 0.01	$ 0.01
Common stock, authorized shares	25,000,000	15,000,000
Common stock, shares issued	10,761,113	6,845,432
Common stock, shares outstanding	10,761,113	6,845,432

XML

OTHER REAL ESTATE OWNED

9 Months Ended

Sep. 30, 2013

OTHER REAL ESTATE OWNED

OTHER REAL ESTATE OWNED

6. OTHER REAL ESTATE OWNED

At September 30, 2013 and December 31, 2012, the fair value of other real estate owned was $5,909,260 and $3,719,449, respectively.  As a result of the acquisitions of Maryland Bankcorp and WSB Holdings, we have segmented the other real estate owned into two components, real estate obtained as a result of loans originated by Old Line Bank (legacy) and other real estate acquired from MB&T and WSB or obtained as a result of loans originated by MB&T and WSB (acquired).

The following outlines the transactions in other real estate owned during the period.

Nine months ended September 30, 2013	Legacy			Acquired			Total
Beginning balance	$	1,651,229		$	2,068,220		$	3,719,449
Acquired from WSB Holdings, Inc.	—			4,232,482			4,232,482
Transferred in	—			1,159,308			1,159,308
Write down in value	—			(66,600		)	(66,600		)
Sales/deposits on sales	(725,484		)	(2,197,599		)	(2,923,083		)
Net realized loss	(200,454		)	(11,842		)	(212,296		)
Total end of period	$	725,291		$	5,183,969		$	5,909,260

XML

Consolidated Statements of Comprehensive Income (Loss) (USD $)	3 Months Ended		9 Months Ended
	Sep. 30, 2013	Sep. 30, 2012	Sep. 30, 2013	Sep. 30, 2012
Consolidated Statements of Comprehensive Income (Loss)
Net income available to common stockholders	$ 2,208,416	$ 2,028,295	$ 3,410,576	$ 5,813,601
Other comprehensive income (loss)
Unrealized gain (loss) on securities available for sale	2,175,946	1,753,314	(7,778,478)	2,140,983
Reclassification adjustment for realized gain on securities available for sale included in net income		(289,511)	(641,088)	(849,539)
Income tax effect	(858,302)	(577,397)	3,321,098	(509,410)
Other comprehensive income (loss)	1,317,644	886,406	(5,098,468)	782,034
Total comprehensive income (loss)	$ 3,526,060	$ 2,914,701	$ (1,687,892)	$ 6,595,635

XML

Consolidated Balance Sheets (USD $)	Sep. 30, 2013	Dec. 31, 2012
Assets
Cash and due from banks	$ 49,957,119	$ 28,332,456
Interest bearing accounts	30,364	130,192
Federal funds sold	1,005,491	228,113
Total cash and cash equivalents	50,992,974	28,690,761
Investment securities available for sale-at fair value	181,527,632	171,541,222
Loans held for sale, fair value of $22,611,845 and $0	22,584,730
Loans held for investment (net of allowance for loan losses of $4,425,645 and $3,965,347, respectively)	805,890,587	595,144,928
Equity securities at cost	5,850,652	3,615,444
Premises and equipment	35,520,366	25,133,013
Accrued interest receivable	3,256,311	2,639,483
Deferred income taxes	21,451,728	7,139,545
Bank owned life insurance	30,357,357	16,869,307
Other real estate owned	5,909,260	3,719,449
Goodwill	7,793,665	633,790
Core deposit intangible	5,518,619	3,691,471
Other assets	3,059,574	3,038,064
Total assets	1,179,713,455	861,856,477
Deposits
Non-interest bearing	223,503,418	188,895,263
Interest bearing	761,869,410	546,562,555
Total deposits	985,372,828	735,457,818
Short term borrowings	56,204,082	37,905,467
Long term borrowings	6,118,744	6,192,350
Accrued interest payable	250,164	311,735
Income taxes payable	371,026	235,323
Accrued pension	4,844,855	4,615,699
Other liabilities	3,419,993	1,884,924
Total liabilities	1,056,581,692	786,603,316
Stockholders' equity
Common stock, par value $0.01 per share; authorized 25,000,000 in 2013 and 15,000,000 for 2012; issued and outstanding 10,761,113 in 2013 and 6,845,432 in 2012	107,612	68,454
Additional paid-in capital	104,408,960	53,792,015
Retained earnings	20,882,086	18,531,387
Accumulated other comprehensive income (loss)	(2,628,710)	2,469,758
Total Old Line Bancshares, Inc. stockholders' equity	122,769,948	74,861,614
Non-controlling interest	361,815	391,547
Total stockholders' equity	123,131,763	75,253,161
Total liabilities and stockholders' equity	$ 1,179,713,455	$ 861,856,477

XML

ACQUISITION OF WSB HOLDINGS, INC. (Details) (USD $)								0 Months Ended	9 Months Ended		3 Months Ended
	Sep. 30, 2013	Jun. 30, 2013	May 10, 2013	Dec. 31, 2012	Sep. 30, 2012	Jun. 30, 2012	Dec. 31, 2011	May 10, 2013 WSB Holdings	Sep. 30, 2013 WSB Holdings	Sep. 30, 2012 WSB Holdings	Sep. 30, 2013 WSB Holdings Fair Value Adjustments item	May 10, 2013 WSB Holdings Fair Value Adjustments
Acquisition of WSB Holdings, Inc.
Holder's right to receive cash for conversion of each share of common stock of acquiree (in dollars per share)								$ 6.0743
Holder's right to receive shares for conversion of each share of common stock of acquiree								0.557
Aggregate cash consideration								$ 16,966,208
Total merger consideration								54,700,000
Assets
Cash and due from banks	49,957,119		5,576,699	28,332,456				5,576,699
Federal funds sold	1,005,491		16,303,692	228,113				33,269,900				(16,966,208)
Total cash and cash equivalents	50,992,974		21,880,391	28,690,761				38,846,599				(16,966,208)
Investment securities available for sale-at fair value	181,527,632		79,374,701	171,541,222				79,476,355			849,118	(101,654)
Loans, net of deferred fees and costs			162,941,102					177,204,282			102,484	(14,263,180)
Allowance for loan losses	(4,425,645)	(4,237,280)		(3,965,347)	(4,493,748)	(4,109,461)	(3,741,271)	(2,767,274)				2,767,274
Premises and equipment	35,520,366		10,379,053	25,133,013				4,705,902				5,673,151
Accrued interest receivable			886,413					886,413
Deferred income taxes	21,451,728		11,402,309	7,139,545				7,396,519			2,949	4,005,790
Bank owned life insurance	30,357,357		12,986,817	16,869,307				12,986,817
Other real estate owned	5,909,260		4,232,482	3,719,449				5,225,958				(993,476)
Core deposit intangible			2,434,723									2,434,723
Other assets	3,059,574		3,758,688	3,038,064				4,326,538				(567,850)
Total assets	1,179,713,455		310,276,679	861,856,477				328,288,109				(18,011,430)
Deposits
Non-interest bearing	223,503,418		10,863,874	188,895,263				10,863,874
Interest bearing	761,869,410		205,330,841	546,562,555				204,375,389				955,452
Total deposits	985,372,828		216,194,715	735,457,818				215,239,263				955,452
Long term borrowings	6,118,744		60,250,568	6,192,350				56,000,000				4,250,568
Accrued interest payable	250,164		246,416	311,735				246,416
Other liabilities	3,419,993		2,979,727	1,884,924				2,979,727
Total liabilities	1,056,581,692		279,671,426	786,603,316				274,465,406				5,206,020
Net assets acquired over liabilities assumed
Net identifiable assets acquired over (under) liabilities assumed			30,605,253					53,822,703	(7,159,875)			(23,217,450)
Goodwill	7,793,665		7,159,875	633,790					946,241			7,159,875
Net assets acquired over liabilities assumed			37,765,128					53,822,703				(16,057,575)
Purchase Price Consideration-Common Stock
WSB Holdings shares outstanding exchanged for stock								5,223,633
Exchange ratio								0.557
Old Line Bancshares shares issued to WSB Holdings								2,909,486
Purchase price per WSB Holdings common share (in dollar per share)								$ 6.0743
Cash consideration								16,966,208
Purchase price assigned to shares exchanged for stock								37,765,128
Income tax rate used to record deferred tax asset at fair value (as a percent)								39.45%
Number of commercial land loans											1
Credit on the commercial land loan											8,310
Pro Forma Results
Net interest income									31,405	33,137
Other non-interest revenue									5,275	5,402
Total revenue									36,680	38,539
Provision expense									990	1,125
Other non-interest expense									32,825	31,477
Income before income taxes									2,865	5,937
Income tax expense									1,102	2,283
Net income									$ 1,763	$ 3,654
Basic earnings per share									$ 0.21	$ 0.48
Diluted earnings per share									$ 0.21	$ 0.47

XML

OTHER REAL ESTATE OWNED (Tables)

9 Months Ended

Sep. 30, 2013

OTHER REAL ESTATE OWNED

Schedule of transactions in other real estate owned during the period

Nine months ended September 30, 2013	Legacy			Acquired			Total
Beginning balance	$	1,651,229		$	2,068,220		$	3,719,449
Acquired from WSB Holdings, Inc.	—			4,232,482			4,232,482
Transferred in	—			1,159,308			1,159,308
Write down in value	—			(66,600		)	(66,600		)
Sales/deposits on sales	(725,484		)	(2,197,599		)	(2,923,083		)
Net realized loss	(200,454		)	(11,842		)	(212,296		)
Total end of period	$	725,291		$	5,183,969		$	5,909,260

XML

EARNINGS PER COMMON SHARE (Details)	3 Months Ended		9 Months Ended
	Sep. 30, 2013	Sep. 30, 2012	Sep. 30, 2013	Sep. 30, 2012
EARNINGS PER COMMON SHARE
Weighted average number of shares	10,004,138	6,829,785	8,464,112	6,826,390
Dilutive average number of shares	10,117,380	6,909,147	8,565,602	6,886,147

XML

LOANS (Details 7) (USD $)																	9 Months Ended	3 Months Ended											9 Months Ended
	Sep. 30, 2013	Dec. 31, 2012	Sep. 30, 2012	Sep. 30, 2013 Real estate	Sep. 30, 2012 Real estate	Sep. 30, 2013 Real estate Commercial	Dec. 31, 2012 Real estate Commercial	Sep. 30, 2013 Real estate Construction	Dec. 31, 2012 Real estate Construction	Sep. 30, 2013 Real estate Residential	Dec. 31, 2012 Real estate Residential	Sep. 30, 2013 Commercial	Dec. 31, 2012 Commercial	Sep. 30, 2012 Commercial	Sep. 30, 2013 Consumer	Dec. 31, 2012 Consumer	Sep. 30, 2013 Installment and other consumer loans and real estate loans	Sep. 30, 2013 Performing loans	Sep. 30, 2013 Pass (1-4) Real estate Commercial	Dec. 31, 2012 Pass (1-4) Real estate Commercial	Sep. 30, 2013 Pass (1-4) Real estate Construction	Dec. 31, 2012 Pass (1-4) Real estate Construction	Sep. 30, 2013 Pass (1-4) Real estate Residential	Dec. 31, 2012 Pass (1-4) Real estate Residential	Sep. 30, 2013 Pass (1-4) Commercial	Dec. 31, 2012 Pass (1-4) Commercial	Sep. 30, 2013 Pass (1-4) Consumer	Dec. 31, 2012 Pass (1-4) Consumer	Sep. 30, 2013 Good Quality (2) Commercial	Sep. 30, 2013 Special Mention (5)	Dec. 31, 2012 Special Mention (5)	Sep. 30, 2013 Substandard (6)	Dec. 31, 2012 Substandard (6)	Sep. 30, 2013 Doubtful (7)	Sep. 30, 2013 Legacy	Dec. 31, 2012 Legacy	Sep. 30, 2013 Legacy Real estate Commercial	Dec. 31, 2012 Legacy Real estate Commercial	Sep. 30, 2013 Legacy Real estate Construction	Dec. 31, 2012 Legacy Real estate Construction	Sep. 30, 2013 Legacy Real estate Residential	Dec. 31, 2012 Legacy Real estate Residential	Sep. 30, 2013 Legacy Commercial	Dec. 31, 2012 Legacy Commercial	Sep. 30, 2013 Legacy Consumer	Dec. 31, 2012 Legacy Consumer	Sep. 30, 2013 Legacy Pass (1-4) Real estate Commercial	Dec. 31, 2012 Legacy Pass (1-4) Real estate Commercial	Sep. 30, 2013 Legacy Pass (1-4) Real estate Construction	Dec. 31, 2012 Legacy Pass (1-4) Real estate Construction	Sep. 30, 2013 Legacy Pass (1-4) Real estate Residential	Dec. 31, 2012 Legacy Pass (1-4) Real estate Residential	Sep. 30, 2013 Legacy Pass (1-4) Commercial	Dec. 31, 2012 Legacy Pass (1-4) Commercial	Sep. 30, 2013 Legacy Pass (1-4) Consumer	Dec. 31, 2012 Legacy Pass (1-4) Consumer	Sep. 30, 2013 Legacy Special Mention (5)	Dec. 31, 2012 Legacy Special Mention (5)	Sep. 30, 2013 Legacy Substandard (6)	Dec. 31, 2012 Legacy Substandard (6)	Sep. 30, 2013 Acquired	Dec. 31, 2012 Acquired	Sep. 30, 2013 Acquired Real estate Commercial	Dec. 31, 2012 Acquired Real estate Commercial	Sep. 30, 2013 Acquired Real estate Construction	Dec. 31, 2012 Acquired Real estate Construction	Sep. 30, 2013 Acquired Real estate Residential	Dec. 31, 2012 Acquired Real estate Residential	Sep. 30, 2013 Acquired Commercial	Dec. 31, 2012 Acquired Commercial	Sep. 30, 2013 Acquired Consumer	Dec. 31, 2012 Acquired Consumer	Sep. 30, 2013 Acquired Pass (1-4) Real estate Commercial	Dec. 31, 2012 Acquired Pass (1-4) Real estate Commercial	Sep. 30, 2013 Acquired Pass (1-4) Real estate Construction	Dec. 31, 2012 Acquired Pass (1-4) Real estate Construction	Sep. 30, 2013 Acquired Pass (1-4) Real estate Residential	Dec. 31, 2012 Acquired Pass (1-4) Real estate Residential	Sep. 30, 2013 Acquired Pass (1-4) Commercial	Dec. 31, 2012 Acquired Pass (1-4) Commercial	Sep. 30, 2013 Acquired Pass (1-4) Consumer	Dec. 31, 2012 Acquired Pass (1-4) Consumer	Sep. 30, 2013 Acquired Special Mention (5)	Dec. 31, 2012 Acquired Special Mention (5)	Sep. 30, 2013 Acquired Substandard (6)	Dec. 31, 2012 Acquired Substandard (6)	Sep. 30, 2013 Acquired Doubtful (7)
Credit quality indicators
Look back period after change																		3 years
Delinquency trend period considered for determining loss ratio																	12 months
Loss ratio period considered																	3 years
Minimum cash flow coverage ratio																													1.25
Account Balance	$ 809,341,154	$ 598,016,292	$ 576,673,464	$ 681,531,615	$ 468,479,744	$ 434,076,346	$ 344,885,482	$ 93,083,372	$ 52,778,391	$ 154,371,896	$ 90,971,426	$ 116,550,735	$ 98,376,536	$ 95,946,143	$ 4,445,775	$ 11,004,457			$ 420,212,229	$ 330,342,318	$ 87,767,926	$ 48,195,817	$ 146,322,078	$ 81,294,523	$ 110,256,401	$ 95,932,815	$ 11,258,805	$ 11,004,459		$ 20,977,537	$ 17,898,483	$ 12,524,648	$ 13,347,877	$ 21,531	$ 575,270,344	$ 465,244,910	$ 334,552,174	$ 279,489,013	$ 68,310,288	$ 48,603,640	$ 56,697,617	$ 38,901,489	$ 105,516,338	$ 88,306,302	$ 3,380,897	$ 9,944,466	$ 326,450,400	$ 269,370,808	$ 64,025,900	$ 44,512,690	$ 53,602,708	$ 35,877,467	$ 100,020,432	$ 85,862,581	$ 10,193,927	$ 9,944,467	$ 15,599,835	$ 14,182,357	$ 5,377,142	$ 5,494,540	$ 234,070,810	$ 132,771,382	$ 99,524,172	$ 65,396,469	$ 24,773,084	$ 4,174,751	$ 97,674,279	$ 52,069,937	$ 11,034,397	$ 10,070,234	$ 1,064,878	$ 1,059,991	$ 93,761,830	$ 60,971,510	$ 23,742,025	$ 3,683,127	$ 92,719,370	$ 45,417,057	$ 10,235,969	$ 10,070,234	$ 1,064,878	$ 1,059,992	$ 5,377,702	$ 3,716,126	$ 7,147,505	$ 7,853,337	$ 21,531

XML

LOANS (Details 3) (USD $)	3 Months Ended	9 Months Ended	12 Months Ended
	Sep. 30, 2013	Sep. 30, 2013	Dec. 31, 2012
Unpaid Principal Balance
Total	$ 3,394,895	$ 3,394,895	$ 13,870,537
Recorded Investment
Total	3,354,018	3,354,018	7,103,097
Related Allowance
Total	266,624	266,624	441,624
Average Recorded Investment
Total	3,363,457	3,409,954	9,244,125
Interest Income Recognized
Total	14,838	40,102	252,639
Legacy
Unpaid Principal Balance
Total	2,368,927	2,368,927	2,316,070
Recorded Investment
Total	2,368,927	2,368,927	2,316,070
Related Allowance
Total	25,000	25,000	125,000
Average Recorded Investment
Total	2,377,240	2,419,091	3,903,559
Interest Income Recognized
Total	4,903	12,589	107,868
Legacy | Real estate | Commercial
Unpaid Principal Balance
With no related allowance recorded	1,302,147	1,302,147	874,735
With an allowance recorded	241,624	241,624	849,462
Recorded Investment
With no related allowance recorded	1,302,147	1,302,147	874,735
With an allowance recorded	241,624	241,624	849,462
Related Allowance
Total	241,624	241,624	125,000
Average Recorded Investment
With no related allowance recorded	1,314,245	1,341,363	686,724
With an allowance recorded	241,624	241,624	1,769,664
Interest Income Recognized
With an allowance recorded			31,559
Legacy | Real estate | Construction
Average Recorded Investment
With no related allowance recorded			727,003
Legacy | Real estate | Residential
Unpaid Principal Balance
With no related allowance recorded	426,989	426,989	591,873
With an allowance recorded	499,122	499,122
Recorded Investment
With no related allowance recorded	426,989	426,989	591,873
With an allowance recorded	499,122	499,122
Related Allowance
Total	25,000	25,000
Average Recorded Investment
With no related allowance recorded	427,156	433,529	353,680
With an allowance recorded	499,122	499,122
Interest Income Recognized
With no related allowance recorded			76,309
With an allowance recorded	4,839	12,525
Legacy | Commercial
Unpaid Principal Balance
With no related allowance recorded	125,888	125,888
Recorded Investment
With no related allowance recorded	125,888	125,888
Average Recorded Investment
With no related allowance recorded	126,790	130,163	145,841
With an allowance recorded			77,976
Legacy | Consumer
Unpaid Principal Balance
With no related allowance recorded	14,781	14,781
Recorded Investment
With no related allowance recorded	14,781	14,781
Average Recorded Investment
With no related allowance recorded	9,927	14,914
With an allowance recorded			142,671
Interest Income Recognized
With no related allowance recorded	64	64
Acquired
Unpaid Principal Balance
Total	1,025,968	1,025,968	11,554,467
Recorded Investment
Total	985,091	985,091	4,787,027
Related Allowance
Total	241,624	241,624	316,624
Average Recorded Investment
Total	986,217	990,863	5,340,566
Interest Income Recognized
Total	9,935	27,513	144,771
Acquired | Real estate | Commercial
Unpaid Principal Balance
With no related allowance recorded			2,180,807
With an allowance recorded			1,628,156
Recorded Investment
With no related allowance recorded			1,159,563
With an allowance recorded			241,624
Related Allowance
Total			241,624
Average Recorded Investment
With no related allowance recorded			1,664,384
With an allowance recorded			657,812
Interest Income Recognized
With no related allowance recorded			39,476
With an allowance recorded			6,319
Acquired | Real estate | Construction
Unpaid Principal Balance
With no related allowance recorded			2,538,565
Recorded Investment
With no related allowance recorded			100,000
Average Recorded Investment
With no related allowance recorded			683,201
Interest Income Recognized
With no related allowance recorded			4,186
Acquired | Real estate | Residential
Unpaid Principal Balance
With no related allowance recorded	696,110	696,110	3,371,582
Recorded Investment
With no related allowance recorded	655,233	655,233	1,798,180
Average Recorded Investment
With no related allowance recorded	656,080	659,818	1,567,514
Interest Income Recognized
With no related allowance recorded	8,424	24,107	34,931
Acquired | Commercial
Unpaid Principal Balance
With no related allowance recorded	88,234	88,234	214,697
With an allowance recorded			1,620,660
Recorded Investment
With no related allowance recorded	88,234	88,234	126,140
With an allowance recorded			1,361,520
Related Allowance
Total			75,000
Average Recorded Investment
With no related allowance recorded	88,513	89,421	172,982
With an allowance recorded			543,133
Interest Income Recognized
With no related allowance recorded	1,511	3,406	13,896
With an allowance recorded			45,963
Acquired | Consumer
Average Recorded Investment
With no related allowance recorded			$ 51,540

XML

LOANS (Details 4) (USD $)	9 Months Ended	12 Months Ended
	Sep. 30, 2013 item	Dec. 31, 2012 item
Contract amount due and recorded book balance of the non-accrual loans
Recorded Investment	$ 1,869,805	$ 5,909,837
Real estate | Commercial
Contract amount due and recorded book balance of the non-accrual loans
Recorded Investment		2,627,198
Real estate | Construction
Contract amount due and recorded book balance of the non-accrual loans
Recorded Investment		100,000
Real estate | Residential
Contract amount due and recorded book balance of the non-accrual loans
Recorded Investment	552,877	3,147,247
Commercial
Contract amount due and recorded book balance of the non-accrual loans
Recorded Investment	1,302,147	35,392
Consumer
Contract amount due and recorded book balance of the non-accrual loans
Recorded Investment	14,781
Legacy
Contract amount due and recorded book balance of the non-accrual loans
# of Contracts	6	4
Unpaid Principal Balance	2,828,669	1,817,884
Recorded Investment	1,869,805	1,817,884
Interest Not Accrued	131,867	128,978
Legacy | Real estate | Commercial
Contract amount due and recorded book balance of the non-accrual loans
# of Contracts	2	2
Unpaid Principal Balance	2,261,011	1,226,011
Recorded Investment	1,302,147	1,226,011
Interest Not Accrued	85,660	103,529
Legacy | Real estate | Residential
Contract amount due and recorded book balance of the non-accrual loans
# of Contracts	2	2
Unpaid Principal Balance	552,877	591,873
Recorded Investment	552,877	591,873
Interest Not Accrued	46,176	25,449
Legacy | Commercial
Contract amount due and recorded book balance of the non-accrual loans
Recorded Investment	1,302,147
Legacy | Consumer
Contract amount due and recorded book balance of the non-accrual loans
# of Contracts	2
Unpaid Principal Balance	14,781
Recorded Investment	14,781
Interest Not Accrued	31
Acquired
Contract amount due and recorded book balance of the non-accrual loans
# of Contracts		25
Unpaid Principal Balance		10,817,841
Recorded Investment		4,091,953
Interest Not Accrued		1,814,198
Acquired | Real estate | Commercial
Contract amount due and recorded book balance of the non-accrual loans
# of Contracts		8
Unpaid Principal Balance		3,808,963
Recorded Investment		1,401,187
Interest Not Accrued		649,266
Acquired | Real estate | Construction
Contract amount due and recorded book balance of the non-accrual loans
# of Contracts		4
Unpaid Principal Balance		2,538,565
Recorded Investment		100,000
Interest Not Accrued		592,476
Acquired | Real estate | Residential
Contract amount due and recorded book balance of the non-accrual loans
# of Contracts		10
Unpaid Principal Balance		4,346,364
Recorded Investment		2,555,374
Interest Not Accrued		526,669
Acquired | Commercial
Contract amount due and recorded book balance of the non-accrual loans
# of Contracts		3
Unpaid Principal Balance		123,949
Recorded Investment		35,392
Interest Not Accrued		$ 45,787

XML

LOANS

9 Months Ended

Sep. 30, 2013

LOANS

LOANS

5. LOANS

Major classifications of loans held for investment are as follows:

	September 30, 2013									December 31, 2012
Held-for-investment	Legacy (1)			Acquired			Total			Legacy (1)			Acquired			Total
Real estate
Commercial	$	334,552,174		$	99,524,172		$	434,076,346		$	279,489,013		$	65,396,469		$	344,885,482
Construction	68,310,288			24,773,084			93,083,372			48,603,640			4,174,751			52,778,391
Residential	56,697,617			97,674,279			154,371,896			38,901,489			52,069,937			90,971,426
Commercial	105,516,338			11,034,397			116,550,735			88,306,302			10,070,234			98,376,536
Boats	6,813,030			—			6,813,030						—			—
Other consumer	3,380,897			1,064,878			4,445,775			9,944,466			1,059,991			11,004,457
	575,270,344			234,070,810			809,341,154			465,244,910			132,771,382			598,016,292
Allowance for loan losses	(4,184,021		)	(241,624		)	(4,425,645		)	(3,648,723		)	(316,624		)	(3,965,347		)
Deferred loan costs, net	963,167			11,911			975,078			1,093,983			—			1,093,983
	$	572,049,490		$	233,841,097		$	805,890,587		$	462,690,170		$	132,454,758		$	595,144,928

(1) As a result of the acquisitions of Maryland Bankcorp, Inc. (Maryland Bankcorp), the parent company of Maryland Bank & Trust Company, N.A. (MB&T), in April 2011 and of WSB Holdings, we have segmented the portfolio into two components, loans originated by Old Line Bank (legacy) and loans acquired from MB&T and WSB (acquired).

Credit policies and Administration

We have adopted a comprehensive lending policy, which includes stringent underwriting standards for all types of loans.  We have designed our underwriting standards to promote a complete banking relationship rather than a transactional relationship.  In an effort to manage risk, prior to funding, the loan committee consisting of the Executive Officers and seven members of the Board of Directors must approve by a majority vote all credit decisions in excess of a lending officer’s lending authority.  Management believes that it employs experienced lending officers, secures appropriate collateral and carefully monitors the financial condition of its borrowers and loan concentrations.

In addition to the internal business processes employed in the credit administration area, the Bank retains an outside independent firm to review the loan portfolio.  This firm performs a detailed annual review and an interim update.

We use the results of the firm’s report to validate our internal ratings and we review the commentary on specific loans and on our loan administration activities in order to improve our operations.

Commercial Real Estate Loans

Commercial real estate lending entails significant risks.  Risks inherent in managing our commercial real estate portfolio relate to sudden or gradual drops in property values as well as changes in the economic climate that may detrimentally impact the borrower’s ability to repay.  We attempt to mitigate these risks by carefully underwriting these loans.  We also generally require the personal or corporate guarantee(s) of the owners and/or occupant(s) of the property.  For loans of this type in excess of $250,000, we monitor the financial condition and operating performance of the borrower through a review of annual tax returns and updated financial statements.  In addition, we meet with the borrower and/or perform site visits as required.  Many of the loans acquired do not comply with underwriting standards that we maintain.  Accordingly, during our due diligence process, we evaluated these loans using our underwriting standards and discounted the book value of these loans.  We subsequently incorporated this discounted book value into our initial purchase price.

Management tracks all loans secured by commercial real estate.  With the exception of loans to the hospitality industry, the properties secured by commercial real estate are diverse in terms of type.  This diversity helps to reduce our exposure to economic events that affect any single market or industry.  As a general rule, we avoid financing single purpose properties unless other underwriting factors are present to help mitigate the risk.  As previously mentioned, we do have a concentration in the hospitality industry.  At September 30, 2013 and December 31, 2012, we had approximately $66.7 million and $61.3 million, respectively, of commercial real estate loans to the hospitality industry.  An individual review of these loans indicates that they generally have a low loan to value, more than acceptable existing or projected cash flow, are to experienced operators and are generally dispersed throughout the region.

Real Estate Construction Loans

This segment of our portfolio consists of funds advanced for construction of single family residences, multi-family housing and commercial buildings.  These loans generally have short durations, meaning maturities typically of nine months or less.  Residential houses, multi-family dwellings and commercial buildings under construction and the underlying land for which the loan was obtained secure the construction loans.  All of these loans are concentrated in our primary market area.

Construction lending also entails significant risk.  These risks involve larger loan balances concentrated with single borrowers with funds advanced upon the security of the land or the project under construction.  An appraisal of the property estimates the value of the project prior to completion of construction.  Thus, it is more difficult to accurately evaluate the total loan funds required to complete a project and related loan to value ratios.  To mitigate the risks, we generally limit loan amounts to 80% of appraised values and obtain first lien positions on the property.  We generally only offer real estate construction financing to experienced builders, commercial entities or individuals who have demonstrated the ability to obtain a permanent loan “take-out.”  We also perform a complete analysis of the borrower and the project under construction.  This analysis includes a review of the cost to construct, the borrower’s ability to obtain a permanent “take-out”, the cash flow available to support the debt payments and construction costs in excess of loan proceeds, and the value of the collateral.  During construction, we advance funds on these loans on a percentage of completion basis.  We inspect each project as needed prior to advancing funds during the term of the construction loan.

Residential Real Estate Loans

We offer a variety of consumer oriented residential real estate loans including home equity lines of credit, home improvement loans and first or second mortgages on investment properties.  Our residential loan portfolio consists of a diverse client base.  Although most of these loans are in our primary market area, the diversity of the individual loans in the portfolio reduces our potential risk.  Usually, we secure our residential real estate loans with a security interest in the borrower’s primary or secondary residence with a loan to value not exceeding 85%.  Our initial underwriting includes an analysis of the borrower’s debt/income ratio which generally may not exceed 40%, collateral value, length of employment and prior credit history.  We do not originate any subprime residential real estate loans.

Commercial Business Lending

Our commercial business lending consists of lines of credit, revolving credit facilities, accounts receivable financing, term loans, equipment loans, SBA loans, standby letters of credit and unsecured loans.  We originate commercial business loans for any business purpose including the financing of leasehold improvements and equipment, the carrying of accounts receivable, general working capital, and acquisition activities.  We have a diverse client base and we do not have a concentration of these types of loans in any specific industry segment.  We generally secure commercial business loans with accounts receivable, equipment, deeds of trust and other collateral such as marketable securities, cash value of life insurance and time deposits at Old Line Bank.

Commercial business loans generally depend on the success of the business for repayment.  They may also involve high average balances, increased difficulty monitoring and a high risk of default.  To help manage this risk, we typically limit these loans to proven businesses and we generally obtain appropriate collateral and personal guarantees from the borrower’s principal owners and monitor the financial condition of the business.  For loans in excess of $250,000, monitoring generally includes a review of the borrower’s annual tax returns and updated financial statements.

Consumer Installment Lending

We offer various types of secured and unsecured consumer loans.  We make consumer loans for personal, family or household purposes as a convenience to our customer base.  However, these loans are not a focus of our lending activities.  As a general guideline, a consumer’s total debt service should not exceed 40% of his or her gross income.  The underwriting standards for consumer loans include a determination of the applicant’s payment history on other debts and an assessment of his or her ability to meet existing obligations and payments on the proposed loan.

Consumer loans are risky because they are unsecured or rapidly depreciating assets secure these loans.  Repossessed collateral for a defaulted consumer loan may not provide an adequate source of repayment of the outstanding loan balance because of the greater likelihood of damage, loss or depreciation.  Consumer loan collections depend on the borrower’s continuing financial stability.  If a borrower suffers personal financial difficulties, the consumer may not repay the loan.  Also, various federal and state laws, including bankruptcy and insolvency laws, may limit the amount we can recover on such loans.

Concentrations of Credit

Most of our lending activity occurs within the state of Maryland within the suburban Washington D.C. market area in Anne Arundel, Calvert, Charles, Prince George’s and St. Mary’s counties.  The majority of our loan portfolio consists of commercial real estate loans and commercial and industrial loans.  As of September 30, 2013 and December 31, 2012, the only industry in which we had a concentration of loans was the hospitality industry, as previously mentioned.

Non-Accrual and Past Due Loans

We consider all loans past due if the borrower has not paid the required principal and interest payments when due under the original or modified terms of the promissory note and place a loan on non-accrual status when the payment of principal or interest has become 90 days past due.  When we classify a loan as non-accrual, we no longer accrue interest on such loan and we reverse any interest previously accrued but not collected.  We will generally restore a non-accrual loan to accrual status when the borrower brings delinquent principal and interest payments current and we expect to collect future monthly principal and interest payments.  We recognize interest on non-accrual legacy loans only when received.  We originally recorded purchased, credit-impaired loans at fair value upon acquisition, and an accretable yield is established and recognized as interest income on purchased loans to the extent subsequent cash flows support the estimated accretable yield.  Purchased, credit-impaired loans that perform consistent with the accretable yield expectations are not reported as non-accrual or non-performing.  However, purchased, credit-impaired loans that do not continue to perform according to accretable yield expectations are considered impaired, and presented as non-accrual and non-performing.  Currently, management expects to fully collect the carrying value of acquired, credit-impaired loans.

The table below presents an aging analysis of the loan held for investment portfolio at September 30, 2013 and December 31, 2012.

Age Analysis of Past Due Loans

	September 30, 2013						December 31, 2012
	Legacy		Acquired		Total		Legacy		Acquired		Total
Current	$	565,917,029	$	227,454,582	$	793,371,611	$	459,073,548	$	127,754,017	$	586,827,565
Accruing past due loans:
30-59 days past due
Real estate	737,044		1,779,236		2,516,280		218,700		447,399		666,099
Commercial	—		34,827		34,827		436,806		36,923		473,729
Consumer	—		386		386		—		45,322		45,322
Total 30-59 days past due	737,044		1,814,449		2,551,493		655,506		529,644		1,185,150
60-89 days past due
Real estate	1,121,860		1,170,389		2,292,249		1,141,779		62,852		1,204,631
Commercial	452,647		—		452,647		—		—		—
Consumer	—		97		97		1,453		9,882		11,335
Total 60-89 days past due	1,574,507		1,170,486		2,744,993		1,143,232		72,734		1,215,966
90 or more days past due
Real estate	1,849,685		3,401,580		5,251,265		—		—		—
Consumer	101,420		—		101,420		—		6,410		6,410
Total 90 or more days past due	1,951,105		3,401,580		5,352,685		—		6,410		6,410
Total accruing past due loans	4,262,656		6,386,515		10,649,171		1,798,738		608,788		2,407,526
Recorded Investment Non-accruing loans: (1)
Real estate:
Commercial	—		—		—		1,226,011		1,401,187		2,627,198
Construction	—		—		—		—		100,000		100,000
Residential	552,877		—		552,877		591,873		2,555,374		3,147,247
Commercial	1,302,147		—		1,302,147		—		35,392		35,392
Consumer	14,781		—		14,781		—		—		—
Total Recorded Investment Non-accruing past due loans:	1,869,805		—		1,869,805		1,817,884		4,091,953		5,909,837
Total Financing Receivables (Loans)	$	572,049,490	$	233,841,097	$	805,890,587	$	462,690,170	$	132,454,758	$	595,144,928

(1) Acquired, credit-impaired loans performing in accordance with accretable yield estimates are reported as accruing loans.

We consider all non-performing loans and troubled debt restructurings (TDRs) to be impaired. We do not recognize interest income on non-performing loans during the time period that the loans are non-performing. We only recognize interest income on non-performing loans when we receive payment in full for all amounts due of all contractually required principle and interest, and the loan is current with its contractual terms.

The tables below present our impaired loans at September 30, 2013 and December 31, 2012.

					Three months September 30, 2013						Nine months September 30, 2013
	Unpaid Principal Balance		Recorded Investment		Related Allowance		Average Recorded Investment		Interest Income Recognized		Average Recorded Investment		Interest Income Recognized
Legacy
With no related allowance recorded:
Real Estate
Commercial	$	1,302,147	$	1,302,147	$	—	$	1,314,245	$	—	$	1,341,363	$	—
Construction	—		—		—		—		—		—		—
Residential	426,989		426,989		—		427,156		—		433,529		—
Commercial	125,888		125,888		—		126,790		—		130,163		—
Consumer	14,781		14,781		—		9,927		64		14,914		64
With an allowance recorded:
Real Estate
Commercial	—		—		—		—		—		—		—
Construction	—		—		—		—		—		—		—
Residential	499,122		499,122		25,000		499,122		4,839		499,122		12,525
Commercial	—		—		—		—		—		—
Total legacy impaired	2,368,927		2,368,927		25,000		2,377,240		4,903		2,419,091		12,589
Acquired (1)
With no related allowance recorded:
Real Estate
Commercial	—		—		—		—		—		—		—
Construction	—		—		—		—		—		—		—
Residential	696,110		655,233		—		656,080		8,424		659,818		24,107
Commercial	88,234		88,234		—		88,513		1,511		89,421		3,406
With an allowance recorded:
Real Estate
Commercial	241,624		241,624		241,624		241,624		—		241,624		—
Construction	—		—		—		—		—		—		—
Residential	—		—		—		—		—		—		—
Commercial	—		—		—		—		—		—		—
Total acquired impaired	1,025,968		985,091		241,624		986,217		9,935		990,863		27,513
Total impaired	$	3,394,895	$	3,354,018	$	266,624	$	3,363,457	14,838		3,409,954		40,102

(1) Generally accepted accounting principles require that we initially record acquired loans at fair value which includes a discount for loans with credit impairment. These loans are not performing according to their contractual terms and meet the definition of an acquired, credit-impaired loan. Although we do not accrue interest income at the contractual rate on these loans, we do recognize an accretable yield as interest income to the extent such yield is supported by cash flow analysis of the underlying loans.     Acquired, credit-impaired loans where the cash flows do not perform according to initial accretable yield estimates are considered impaired.

Impaired Loans

Twelve months ended December 31, 2012

	Unpaid Principal Balance		Recorded Investment		Related Allowance		Average Recorded Investment		Interest Income Recognized
Legacy
With no related allowance recorded:
Real Estate
Commercial	$	874,735	$	874,735	$	—	$	686,724	$	—
Construction	—		—		—		727,003		—
Residential	591,873		591,873		—		353,680		76,309
Commercial	—		—		—		145,841		—
With an allowance recorded:
Real Estate
Commercial	849,462		849,462		125,000		1,769,664		31,559
Construction	—		—		—		—		—
Residential	—		—		—		—		—
Commercial	—		—		—		77,976		—
Consumer	—		—		—		142,671		—
Total legacy impaired	2,316,070		2,316,070		125,000		3,903,559		107,868
Acquired (1)
With no related allowance recorded:
Real Estate
Commercial	2,180,807		1,159,563		—		1,664,384		39,476
Construction	2,538,565		100,000		—		683,201		4,186
Residential	3,371,582		1,798,180		—		1,567,514		34,931
Commercial	214,697		126,140		—		172,982		13,896
Consumer	—		—		—		51,540		—
With an allowance recorded:
Real Estate
Commercial	1,628,156		241,624		241,624		657,812		6,319
Construction	—		—		—		—		—
Residential	—		—		—		—		—
Commercial	1,620,660		1,361,520		75,000		543,133		45,963
Total acquired impaired	11,554,467		4,787,027		316,624		5,340,566		144,771
Total impaired	$	13,870,537	$	7,103,097	$	441,624	$	9,244,125	$	252,639

(1) Generally accepted accounting principles require that we initially record acquired loans at fair value which includes a discount for loans with credit impairment. These loans are not performing according to their contractual terms and meet the definition of an acquired, credit-impaired loan. Although we do not accrue interest income at the contractual rate on these loans, we do recognize an accretable yield as interest income to the extent such yield is supported by cash flow analysis of the underlying loans.     Acquired, credit-impaired loans where the cash flows do not perform according to initial accretable yield estimates are considered impaired.

The table below presents the contract amount due and recorded book balance of the non-accrual loans at September 30, 2013 and December 31, 2012.

Loans on Non-accrual Status

	September 30, 2013							December 31, 2012
	# of Contracts	Unpaid Principal Balance		Recorded Investment		Interest Not Accrued		# of Contracts	Unpaid Principal Balance		Recorded Investment		Interest Not Accrued
Legacy
Real Estate
Commercial	2	$	2,261,011	$	1,302,147	$	85,660	2	$	1,226,011	$	1,226,011	$	103,529
Residential	2	552,877		552,877		46,176		2	591,873		591,873		25,449
Consumer	2	14,781		14,781		31		—	—		—		—
Total non-accrual loans	6	2,828,669		1,869,805		131,867		4	1,817,884		1,817,884		128,978
Acquired (1)
Real Estate
Commercial	—	—		—		—		8	3,808,963		1,401,187		649,266
Construction	—	—		—		—		4	2,538,565		100,000		592,476
Residential	—	—		—		—		10	4,346,364		2,555,374		526,669
Commercial	—	—		—		—		3	123,949		35,392		45,787
Total non-accrual loans	—	—		—		—		25	10,817,841		4,091,953		1,814,198

(1) Generally accepted accounting principles require that we initially record acquired loans at fair value which includes a discount for loans with credit impairment. These loans are not performing according to their contractual terms and meet the definition of an acquired, credit-impaired loan. Although we do not accrue interest income at the contractual rate on these loans, we do recognize an accretable yield as interest income to the extent such yield is supported by cash flow analysis of the underlying loans.     Acquired, credit-impaired loans where the cash flows do not perform according to initial accretable yield estimates are considered impaired.

We consider a loan a TDR when we conclude that both of the following conditions exist: the restructuring constitutes a concession and the debtor is experiencing financial difficulties.

Restructured loans at September 30, 2013 consisted of six loans for $1,242,589 compared to five loans at December 31, 2012 for $1,193,260.

We had no loans that were modified to a TDR during the three months ending September 30, 2013 and 2012.

The following presents, by class, information related to loans modified in a TDR during the nine months ending September 30, 2013 and 2012.

	Loans Modified as a TDR for the Nine Months Ended
	September 30, 2013			September 30, 2012
Troubled Debt Restructurings:	Number of	Recorded Investment		Number of	Recorded Investment
(dollars in thousands)	Contracts	(as of period end)		Contracts	(as of period end)
Acquired:
Residential Real Estate	1	$	60	—	$	—
Total TDRs	1	$	60	—	$	—

We had no loans that were modified as a TDR that defaulted within twelve months of the modification date during the three and nine month periods ending September 30, 2013.

Acquired impaired loans

Acquired loans are recorded at fair value at the date of acquisition, and accordingly no allowance for loan losses is transferred to the acquiring entity in connection with purchase accounting. The fair values of loans with evidence of credit deterioration (purchased, credit-impaired loans) are initially recorded at fair value, but thereafter accounted for differently than purchased, non-credit-impaired loans.  For purchased, credit-impaired loans, the excess of all cash flows estimated to be collectable at the date of acquisition over the purchase price of the purchase credit-impaired loan is recognized as interest income, using a level-yield basis over the life of the loan.  This amount is referred to as the accretable yield.  The purchased credit-impaired loan’s contractually-required payments receivable estimated to be in excess of the amount of its future cash flows expected at the date of acquisition is referred to as the non-accretable difference, and is not reflected as an adjustment to the yield, in the form of a loss accrual or a valuation allowance.

Subsequent to the acquisition date, management continues to monitor cash flows on a quarterly basis, to determine the performance of each purchased, credit-impaired loan in comparison to management’s initial performance expectations.  Subsequent decreases to the expected cash flows will generally result in a provision for loan losses. Subsequent significant increases in cash flows result in a reversal of the provision for loan losses to the extent of prior provisions, or a reclassification of amount from non-accretable difference to accretable yield, with a positive impact on the accretion of interest income in future periods.

Acquired performing loans are accounted for using the contractual cash flows method of recognizing discount accretion based on the acquired loans’ contractual cash flows. Acquired performing loans are recorded as of the purchase date at fair value. Credit losses on the acquired performing loans are estimated based on analysis of the performing portfolio. A provision for loan losses is recognized for any further credit deterioration that occurs in these loans subsequent to the acquisition date.

The following table outlines the contractually required payments receivable, cash flows we expect to receive, non-accretable credit adjustments and the accretable yield for all acquired impaired loans as of the acquisition date.

WSB Acquired Impaired Loans as of May 10, 2013

May 10, 2013	Contractually Required Payments Receivable		Non-Accretable Credit Adjustments		Cash Flows Expected To Be Collected		Accretable Yield			Loans Receivable
Business loans risk rated 4 at acquisition	$	—	$	—	$	—	$	—		$	—
Business loans risk rated 5 at acquisition	33,038		19,822		13,216		21			13,195
Business loans risk rated 6 at acquisition	233,880		140,328		93,552		10,765			82,787
Total business loans	266,918		160,150		106,768		10,786			95,982
Real estate loans risk rated 4 at acquisition	6,352,445		2,155,197		4,197,248		655,823			3,541,425
Real estate loans risk rated 5 at acquisition	7,346,174		1,938,104		5,408,070		643,135			4,764,935
Real estate loans risk rated 6 at acquisition	19,385,909		8,261,491		11,124,418		1,394,568			9,729,850
Real estate loans risk rated 7 at acquisition	424,784		157,367		267,417		(60,149		)	327,566
Total real estate loans	33,509,312		12,512,159		20,997,153		2,633,377			18,363,776
Total impaired loans acquired	$	33,776,230	$	12,672,309	$	21,103,921	$	2,644,163		$	18,459,758

At our acquisition of WSB Holdings, we recorded all loans acquired at the estimated fair value on their purchase date with no carryover of the related allowance for loan and lease losses.  On the acquisition date, we segregated the loan portfolio into two loan pools, performing and non-performing.

We had an independent third party determine the net discounted value of cash flows on approximately 450 performing loans totaling $143.5 million. The valuation took into consideration the loans’ underlying characteristics, including account types, remaining terms, annual interest rates, interest types, past delinquencies, timing of principal and interest payments, current market rates, loan to value ratios, loss exposures, and remaining balances.  These performing loans were segregated into pools based on loan and payment type and in some cases, risk grade.  The effect of this fair valuation process was a net premium of $3.2 million at acquisition. We then adjusted these values for inherent credit risk within each pool, which resulted in a total non-accretable credit adjustment of $2.5 million.

We also individually evaluated 128 impaired loans totaling $33.7 million to determine the fair value as of the May 10, 2013 measurement date.  In determining the fair value for each individually evaluated impaired loan, we considered a number of factors including the remaining life of the acquired loans, estimated prepayments, estimated loss ratios, estimated value of the underlying collateral and net present value of cash flows we expect to receive, among others.

We established a credit risk related non-accretable difference of $12.7 million relating to these acquired, credit impaired loans, reflected in the recorded net fair value.  We further estimated the timing and amount of expected cash flows in excess of the estimated fair value and established an accretable discount of $2.6 million on the acquisition date relating to these impaired loans.

We have re-classified $21.1 million (net of credit marks) of our acquired loans to available for sale.  These loans consist primarily of purchase credit impaired loans that we are currently working to market with brokers.  We expect settlement on these loans to occur in the fourth quarter of 2013.  However, at this time, we cannot estimate the current amount of gain or loss on these loans.

The following table outlines the contractually required payments receivable, cash flows we expect to receive, non-accretable credit adjustments and the accretable yield for all acquired impaired loans from MB&T and WSB as of September 30, 2013.

Acquired Impaired Loans as of September 30, 2013

September 30, 2013	Contractually Required Payments Receivable		Non-Accretable Credit Adjustments		Cash Flows Expected To Be Collected		Accretable Yield			Loans Receivable
Business loans risk rated 4 at acquisition	$	63,041	$	8,835	$	54,206	$	—		$	54,206
Business loans risk rated 5 at acquisition	6,196		2,845		3,351		—			3,351
Business loans risk rated 6 at acquisition	—		—		—		—			—
Total business loans	69,237		11,680		57,557		—			57,557
Real estate loans risk rated 4 at acquisition	4,744,213		1,053,341		3,690,872		(14,405		)	3,705,277
Real estate loans risk rated 5 at acquisition	2,198,505		418,325		1,780,180		64,280			1,715,900
Real estate loans risk rated 6 at acquisition	8,548,075		4,660,493		3,887,582		—			3,887,582
Real estate loans risk rated 7 at acquisition	53,828		32,296		21,532		—			21,532
Total real estate loans	15,544,621		6,164,455		9,380,166		49,875			9,330,291
Total impaired loans acquired	$	15,613,858	$	6,176,135	$	9,437,723	$	49,875		$	9,387,848

Accretable Yield

Beginning balance December 31, 2012	$	—
Additions due to WSB acquisition	2,746,647
Accreted to income	(1,664,534		)
Reclassification from non-accretable (1)	1,655,520
Reclassification to loans held for sale (2)	(2,687,758		)
Ending balance September 30, 2013	$	49,875

(1) Represents amounts paid in full on loans, payments on loans with zero balances and an increase in cash flows expected to be collected.

(2) Represent loans reclassified as held for sale.  We have pooled the previously acquired impaired loans which are scheduled for sale in the fourth quarter.

The following table outlines the contractually required payments receivable, cash flows we expect to receive, non-accretable credit adjustments and the accretable yield for all acquired impaired loans as of December 31, 2012.

Acquired Impaired Loans as of December 31, 2012

December 31, 2012	Contractually Required Payments Receivable		Non-Accretable Credit Adjustments		Cash Flows Expected To Be Collected		Loans Receivable
Business loans risk rated 4 at acquisition	$	1,371,081	$	205,662	$	1,165,419	$	1,165,419
Business loans risk rated 5 at acquisition	50,153		42,882		7,271		7,271
Business loans risk rated 6 at acquisition	87,422		52,030		35,392		35,392
Total business loans	1,508,656		300,574		1,208,082		1,208,082
Real estate loans risk rated 4 at acquisition	3,526,864		482,256		3,044,608		3,044,608
Real estate loans risk rated 5 at acquisition	3,474,335		1,706,877		1,767,458		1,767,458
Real estate loans risk rated 6 at acquisition	16,420,887		9,077,153		7,343,734		7,343,734
Total real estate loans	23,422,086		11,266,286		12,155,800		12,155,800
Total impaired loans acquired	$	24,930,742	$	11,566,860	$	13,363,882	$	13,363,882

Accretable Yield

Beginning balance December 31, 2011	$	—
Accreted to income	(3,343,955		)
Reclassification from non-accretable (1)	3,343,955
Ending balance December 31, 2012	$	—

(1) Represents amounts paid in full on loans, payments on loans with zero balances and an increase in cash flows expected to be collected.

Credit Quality Indicators

We review the adequacy of the allowance for loan losses at least quarterly.  Our review includes evaluation of impaired loans as required by ASC Topic 310-Receivables, and ASC Topic 450 Contingencies.  Also, incorporated in determining the adequacy of the allowance is guidance contained in the Securities and Exchange Commission’s SAB No. 102, Loan Loss Allowance Methodology and Documentation; the Federal Financial Institutions Examination Council’s Policy Statement on Allowance for Loan and Lease Losses Methodologies and Documentation for Banks and Savings Institutions, and the Interagency Policy Statement on the Allowance for Loan and Lease Losses provided by the Office of the Comptroller of the Currency, Board of Governors of the Federal Reserve System, Federal Deposit Insurance Corporation, National Credit Union Administration and Office of Thrift Supervision.

We base the evaluation of the adequacy of the allowance for loan losses upon loan categories.  We categorize loans as installment and other consumer loans (other than boat loans), boat loans, real estate loans and commercial loans.  We further divide commercial and real estate loans by risk rating and apply loss ratios by risk rating, to determine estimated loss amounts.  We evaluate delinquent loans and loans for which management has knowledge about possible credit problems of the borrower or knowledge of problems with collateral separately and assign loss amounts based upon the evaluation.

During the third quarter of 2013, management revised the methodology for the loss-rate analysis for the performing loan portfolios due to the increase in total loans and the complexity of the loan portfolio.  The primary changes in the methodology were to change the way loans are segmented with similar risk characteristics and change the look back period of charge-off history to 12 quarters.  These changes were effective September 30, 2013 but did not result in a material change for the quarter ending September 30, 2013.

We determine loss ratios for installment and other consumer loans and real estate loans based upon a review of prior 12 months delinquency trends for the category, the three year loss ratio for the category, peer group loss ratios and industry standards.

With respect to commercial loans, management assigns a risk rating of one through eight as follows:

· Risk rating 1 (Highest Quality) is normally assigned to investment grade risks, meaning that level of risk is associated with entities having access (or capable of access) to the public capital markets and the loan underwriting in question conforms to the standards of institutional credit providers.  We also include in this category loans with a perfected security interest in U.S. government securities, investment grade government sponsored entities’ bonds, investment grade municipal bonds, insured savings accounts, and insured certificates of deposits drawn on high quality financial institutions.

· Risk rating 2 (Good Quality) is normally assigned to a loan with a sound primary and secondary source of repayment.  The borrower may have access to alternative sources of financing.  This loan carries a normal level

· of risk, with minimal loss exposure.  The borrower has the ability to perform according to the terms of the credit facility.  Cash flow coverage is greater than 1.25:1 but may be vulnerable to more rapid deterioration than the higher quality loans.  We may also include loans secured by high quality traded stocks, lower grade municipal bonds and uninsured certificates of deposit.

Characteristics of such credits should include: (a) sound primary and secondary repayment sources; (b) strong debt capacity and coverage; and (c) good management in all key positions.  A credit secured by a properly margined portfolio of marketable securities, but with some portfolio concentration, also would qualify for this risk rating.  Additionally, individuals with significant liquidity, low leverage and a defined source of repayment would fall within this risk rating.

· Risk rating 3 (Acceptable Quality) is normally assigned when the borrower is a reasonable credit risk and demonstrates the ability to repay the debt from normal business operations.  Risk factors may include reliability of margins and cash flows, liquidity, dependence on a single product or industry, cyclical trends, depth of management, or limited access to alternative financing sources.  Historic financial information may indicate erratic performance, but current trends are positive.  Quality of financial information is adequate, but is not as detailed and sophisticated as information found on higher graded loans.  If adverse circumstances arise, they may significantly impact the borrower. We classify many small business loans in this category unless deterioration occurs or we believe the loan requires additional monitoring, such as construction loans, asset based (accounts receivable/inventory) loans, and Small Business Administration (SBA) loans.

· Risk rating 4 (Pass/Watch) loans exhibit all the characteristics of a loan graded as a “3” with the exception that there is a greater than normal concern that an external factor may impact the viability of the borrower at some later date; or that the Bank is uncertain if the borrower has adequate financial resources to repay because of the lack of financial information available. We will generally grant this risk rating to credits that require additional monitoring such as construction loans, SBA loans and other loans deemed in need of additional monitoring.

· Risk rating 5 (Special Mention) is assigned to risks in need of close monitoring.  These are defined as classified assets.  Loans generally in this category may have either inadequate information, lack sufficient cash flow or some other problem that requires close scrutiny.  The current worth and debt service capacity of the borrower or of any pledged collateral are insufficient to ensure repayment of the loan.  These risk ratings may also apply to an improving credit previously criticized but some risk factors remain.  All loans in this classification or below should have an action plan.

· Risk rating 6 (Substandard) is assigned to loans where there is insufficient debt service capacity.  These obligations, even if apparently protected by collateral value, have well defined weaknesses related to adverse financial, managerial, economic, market, or political conditions that have clearly jeopardized repayment of principal and interest as originally intended.  There is also the possibility that the Bank will sustain some future loss if the weaknesses are not corrected.  Clear loss potential, however, does not have to exist in any individual loan we may classify as substandard.

· Risk rating 7 (Doubtful) corresponds to the doubtful asset categories defined by regulatory authorities. A loan classified as doubtful has all the weaknesses inherent in one classified substandard with the added characteristic that the weaknesses make collection or liquidation in full improbable.  The possibility of loss is extremely high, but because of certain important and reasonable specific pending factors that may work to strengthening of the asset we have deferred its classification as loss until we may determine a more exact status and estimation of the potential loss.

· Risk rating 8 (Loss) is assigned to charged off loans. We consider assets classified as loss as uncollectible and of such little value that their continuance as bankable assets is not warranted.  This classification does not mean that the asset has no recovery value, but that it is not practical to defer writing off the worthless assets, even though partial recoveries may occur in the future.  We charge off assets in this category.

The following table outlines the class of loans by risk rating.

September 30, 2013	Account Balance
Risk Rating	Legacy		Acquired		Total
Pass (1-4)
Real Estate
Commercial	$	326,450,400	$	93,761,830	$	420,212,229
Construction	64,025,900		23,742,025		87,767,926
Residential	53,602,708		92,719,370		146,322,078
Commercial	100,020,432		10,235,969		110,256,401
Consumer	10,193,927		1,064,878		11,258,805
Special Mention (5)	15,599,835		5,377,702		20,977,537
Substandard (6)	5,377,142		7,147,505		12,524,648
Doubtful (7)	—		21,531		21,531
Loss (8)	—		—		—
Total	$	575,270,344	$	234,070,810	$	809,341,154

December 31, 2012	Account Balance
Risk Rating	Legacy		Acquired		Total
Pass (1-4)
Real Estate
Commercial	$	269,370,808	$	60,971,510	$	330,342,318
Construction	44,512,690		3,683,127		48,195,817
Residential	35,877,467		45,417,057		81,294,523
Commercial	85,862,581		10,070,234		95,932,815
Consumer	9,944,467		1,059,992		11,004,459
Special Mention (5)	14,182,357		3,716,126		17,898,483
Substandard (6)	5,494,540		7,853,337		13,347,877
Doubtful (7)	—		—		—
Loss (8)	—		—		—
Total	$	465,244,910	$	132,771,382	$	598,016,292

The following table details activity in the allowance for loan losses by portfolio segment for the three and nine month periods ended September 30, 2013 and 2012.  Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.

Three Months Ended September 30, 2013	Real Estate			Commercial			Boats			Other Consumer			Total
Beginning balance	$	2,973,156		$	884,697		$	248,538		$	130,889		$	4,237,280
Provision for loan losses	764,046			(28,939		)	(8,330		)	13,223			740,000
Provision for loan losses for loans acquired with deteriorated credit quality	(150,000		)	—			—			—			(150,000		)
Recoveries	24,124			3,129			—			24,336			51,589
	3,611,326			858,887			240,208			168,448			4,878,869
Loans charged off	(439,073		)	—			—			(14,151		)	(453,224		)
Ending Balance	$	3,172,253		$	858,887		$	240,208		$	154,297		$	4,425,645

Nine Months Ending September 30, 2013	Real Estate			Commercial			Boats			Other Consumer			Total
Beginning balance	$	2,826,584		$	755,954		$	248,928		$	133,881		$	3,965,347
Provision for loan losses	996,527			190,352			(8,720		)	(13,159		)	1,165,000
Provision for loan losses for loans acquired with deteriorated credit quality	(175,000		)	—			—			—			(175,000		)
Recoveries	65,809			27,218			—			60,778			153,805
	3,713,920			973,524			240,208			181,500			5,109,152
Loans charged off	(541,667		)	(114,637		)	—			(27,203		)	(683,507		)
Ending Balance	$	3,172,253		$	858,887		$	240,208		$	154,297		$	4,425,645
Amount allocated to:
Legacy Loans:
Individually evaluated for impairment	$	25,000		$	—		$	—		$	—		$	25,000
Collectively evaluated for impairment	2,905,629			858,887			240,208			154,297			4,159,021
Acquired Loans:
Individually evaluated for impairment	241,624			—			—			—			241,624
Ending balance	$	3,172,253		$	858,887		$	240,208		$	154,297		$	4,425,645

The following table provides an analysis of the allowance for loan losses with the new methodology for the period ending September 30, 2013:

Provision balance transferred as of September 30, 2013	Beginning balance prior to new methodology		Amount of Transfer			Ending balance with new methodology
Other consumer	$	154,297	$	(154,297	)	$	—
Boat	240,208		(240,208		)	—
Mortgage	3,172,253		(3,172,253		)	—
Commercial	858,887		(858,887		)	—
Commercial & Industrial Loans	—		437,546			437,546
Commercial Real Estate Loans — Owner Occupied	—		833,654			833,654
Commercial Real Estate Loans — Non-owner occupied	—		919,550			919,550
Commercial Real Estate Loans — Hotels/Motels/Inns	—		278,254			278,254
Residential Land Loans	—		4,633			4,633
Residential Acquisition & Development Loans	—		125,475			125,475
Commercial Land Loans	—		63,731			63,731
Commercial Acquisition & Development Loans	—		129,979			129,979
Residential First Lien Loans (including construction) — Investor	—		188,448			188,448
Residential First Lien Loans (including construction) — Owner Occupied	—		1,327,178			1,327,178
Consumer Installment Loans — Boats	—		2,119			2,119
Consumer Installment Loans — Other	—		114,031			114,031
Consumer Revolving & Credit Cards	—		1,047			1,047
	$	4,425,645	$	—		$	4,425,645

Three Months Ended September 30, 2012	Real Estate			Commercial			Boats			Other Consumer			Total
Beginning balance	$	2,893,147		$	778,571		$	294,175		$	143,568		$	4,109,461
Provision for loan losses	(400,494		)	(34,431		)	(10,375		)	433			(444,867		)
Provision for loan losses for loans acquired with deteriorated credit quality	599,624			220,243			—			—			819,867
Recoveries	50,582			(11,675		)	—			21,601			60,508
	3,142,859			952,708			283,800			165,602			4,544,969
Loans charged off	(23,664		)	—			—			(27,557		)	(51,221		)
Ending Balance	$	3,119,195		$	952,708		$	283,800		$	138,045		$	4,493,748

Nine Months Ending September 30, 2012	Real Estate			Commercial			Boats			Other Consumer			Total
Beginning balance	$	2,123,068		$	922,310		$	565,240		$	130,653		$	3,741,271
Provision for loan losses	681,096			(122,412		)	(281,440		)	27,889			305,133
Provision for loan losses for loans acquired with deteriorated credit quality	599,624			220,243			—			—			819,867
Recoveries	63,557			20,258			—			70,268			154,083
	3,467,345			1,040,399			283,800			228,810			5,020,354
Loans charged off	(348,150		)	(87,691		)	—			(90,765		)	(526,606		)
Ending Balance	$	3,119,195		$	952,708		$	283,800		$	138,045		$	4,493,748
Amount allocated to:
Legacy Loans:
Individually evaluated for impairment	$	309,967		$	—		$	—		$	—		$	309,967
Collectively evaluated for impairment	2,209,604			732,465			283,800			138,045			3,363,914
Acquired Loans:
Individually evaluated for impairment	599,624			220,243			—			—			819,867
Ending balance	$	3,119,195		$	952,708		$	283,800		$	138,045		$	4,493,748

We individually evaluate all legacy substandard loans risk rated six, certain legacy special mention loans risk rated five and all legacy TDRs for impairment. We individually evaluate all acquired loans that we risk rated substandard six subsequent to the acquisition, certain acquired special mention loans risk rated five and all acquired TDRs for impairment. We also evaluate the accretable yield established for all acquired, credit-impaired loans for impairment.

Our recorded investment in loans at September 30, 2013 and 2012 related to each balance in the allowance for possible loan losses by portfolio segment and disaggregated on the basis of our impairment methodology was as follows:

September 30, 2013	Real Estate		Commercial		Boats		Other Consumer		Total
Legacy loans:
Individually evaluated for impairment with specific reserve	$	499,122	$	—	$	—	$	—	$	499,122
Individually evaluated for impairment without specific reserve	3,230,535		1,647,484		—		—		4,878,019
Collectively evaluated for impairment with reserve	455,830,423		103,868,853		6,813,030		3,380,897		569,893,203
Acquired loans:
Individually evaluated for impairment with specific reserve subsequent to acquisition (ASC 310-20 at acquisition)	241,624		—		—		—		241,624
Individually evaluated for impairment without specific reserve (ASC 310-30 at acquisition)	9,360,431		57,557		—		—		9,417,988
Collectively evaluated for impairment without reserve (ASC 310-20 at acquisition)	212,369,480		10,976,840		—		1,064,878		224,411,198
Ending balance	$	681,531,615	$	116,550,734	$	6,813,030	$	4,445,775	$	809,341,154

September 30, 2012	Real Estate		Commercial		Boats		Other Consumer		Total
Legacy loans:
Individually evaluated for impairment with specific reserve	$	1,315,642	$	—	$	—	$	—	$	1,315,642
Individually evaluated for impairment without specific reserve	3,652,420		1,901,658		—		—		5,554,078
Collectively evaluated for impairment with reserve	336,384,610		83,422,187		8,036,872		2,992,918		430,836,587
Acquired loans:
Individually evaluated for impairment with specific reserve subsequent to acquisition (ASC 310-20 at acquisition)	957,624		220,243		—		—		1,177,867
Individually evaluated for impairment without specific reserve (ASC 310-30 at acquisition)	12,954,203		1,269,171		—		—		14,223,374
Collectively evaluated for impairment without reserve (ASC 310-20 at acquisition)	113,215,245		9,132,884		—		1,217,787		123,565,916
Ending balance	$	468,479,744	$	95,946,143	$	8,036,872	$	4,210,705	$	576,673,464

XML

INVESTMENT SECURITIES (Details) (USD $)	Sep. 30, 2013	Dec. 31, 2012
Investment securities
Amortized cost	$ 186,090,132	$ 167,475,820
Gross unrealized gains	1,293,992	4,370,566
Gross unrealized losses	(5,856,492)	(305,164)
Estimated fair value	181,527,632	171,541,222
U. S. treasury
Investment securities
Amortized cost	1,249,400	1,249,708
Gross unrealized gains	513	1,542
Estimated fair value	1,249,913	1,251,250
U.S. government agency
Investment securities
Amortized cost	47,396,111	28,493,293
Gross unrealized gains	5,250	105,183
Gross unrealized losses	(1,609,748)	(27,505)
Estimated fair value	45,791,613	28,570,971
Municipal securities
Investment securities
Amortized cost	61,815,232	61,670,324
Gross unrealized gains	794,982	2,453,427
Gross unrealized losses	(2,556,967)	(270,102)
Estimated fair value	60,053,247	63,853,649
FHLMC certificates
Investment securities
Amortized cost	5,473,276	6,448,848
Gross unrealized gains	86,789	245,541
Gross unrealized losses	(47,436)	(4,858)
Estimated fair value	5,512,629	6,689,531
FNMA certificates
Investment securities
Amortized cost	19,629,429	17,600,875
Gross unrealized gains	236,141	858,903
Gross unrealized losses	(367,592)
Estimated fair value	19,497,978	18,459,778
GNMA certificates
Investment securities
Amortized cost	42,880,388	50,914,071
Gross unrealized gains	170,317	700,339
Gross unrealized losses	(980,782)	(2,699)
Estimated fair value	42,069,923	51,611,711
SBA loan pools
Investment securities
Amortized cost	7,646,296	1,098,701
Gross unrealized gains		5,631
Gross unrealized losses	(293,967)
Estimated fair value	$ 7,352,329	$ 1,104,332

XML

LOANS (Details 10) (USD $)	Sep. 30, 2013	Dec. 31, 2012	Sep. 30, 2012
Recorded investment in loans related to each balance in the allowance for possible loan losses by portfolio segment and disaggregated on the basis of impairment methodology
Ending balance	$ 809,341,154	$ 598,016,292	$ 576,673,464
Real estate
Recorded investment in loans related to each balance in the allowance for possible loan losses by portfolio segment and disaggregated on the basis of impairment methodology
Ending balance	681,531,615		468,479,744
Commercial
Recorded investment in loans related to each balance in the allowance for possible loan losses by portfolio segment and disaggregated on the basis of impairment methodology
Ending balance	116,550,735	98,376,536	95,946,143
Boats
Recorded investment in loans related to each balance in the allowance for possible loan losses by portfolio segment and disaggregated on the basis of impairment methodology
Ending balance	6,813,030		8,036,872
Other Consumer
Recorded investment in loans related to each balance in the allowance for possible loan losses by portfolio segment and disaggregated on the basis of impairment methodology
Ending balance	4,445,775		4,210,705
Legacy
Recorded investment in loans related to each balance in the allowance for possible loan losses by portfolio segment and disaggregated on the basis of impairment methodology
Individually evaluated for impairment with specific reserve	499,122		1,315,642
Individually evaluated for impairment without specific reserve	4,878,019		5,554,078
Collectively evaluated for impairment with reserve	569,893,203		430,836,587
Ending balance	575,270,344	465,244,910
Legacy | Real estate
Recorded investment in loans related to each balance in the allowance for possible loan losses by portfolio segment and disaggregated on the basis of impairment methodology
Individually evaluated for impairment with specific reserve	499,122		1,315,642
Individually evaluated for impairment without specific reserve	3,230,535		3,652,420
Collectively evaluated for impairment with reserve	455,830,423		336,384,610
Legacy | Commercial
Recorded investment in loans related to each balance in the allowance for possible loan losses by portfolio segment and disaggregated on the basis of impairment methodology
Individually evaluated for impairment without specific reserve	1,647,484		1,901,658
Collectively evaluated for impairment with reserve	103,868,853		83,422,187
Ending balance	105,516,338	88,306,302
Legacy | Boats
Recorded investment in loans related to each balance in the allowance for possible loan losses by portfolio segment and disaggregated on the basis of impairment methodology
Collectively evaluated for impairment with reserve	6,813,030		8,036,872
Ending balance	6,813,030
Legacy | Other Consumer
Recorded investment in loans related to each balance in the allowance for possible loan losses by portfolio segment and disaggregated on the basis of impairment methodology
Collectively evaluated for impairment with reserve	3,380,897		2,992,918
Acquired
Recorded investment in loans related to each balance in the allowance for possible loan losses by portfolio segment and disaggregated on the basis of impairment methodology
Individually evaluated for impairment with specific reserve	241,624		1,177,867
Individually evaluated for impairment without specific reserve	9,417,988		14,223,374
Collectively evaluated for impairment without reserve	224,411,198		123,565,916
Ending balance	234,070,810	132,771,382
Acquired | Real estate
Recorded investment in loans related to each balance in the allowance for possible loan losses by portfolio segment and disaggregated on the basis of impairment methodology
Individually evaluated for impairment with specific reserve	241,624		957,624
Individually evaluated for impairment without specific reserve	9,360,431		12,954,203
Collectively evaluated for impairment without reserve	212,369,480		113,215,245
Acquired | Commercial
Recorded investment in loans related to each balance in the allowance for possible loan losses by portfolio segment and disaggregated on the basis of impairment methodology
Individually evaluated for impairment with specific reserve			220,243
Individually evaluated for impairment without specific reserve	57,557		1,269,171
Collectively evaluated for impairment without reserve	10,976,840		9,132,884
Ending balance	11,034,397	10,070,234
Acquired | Other Consumer
Recorded investment in loans related to each balance in the allowance for possible loan losses by portfolio segment and disaggregated on the basis of impairment methodology
Collectively evaluated for impairment without reserve	$ 1,064,878		$ 1,217,787

XML

STOCK BASED COMPENSATION

9 Months Ended

Sep. 30, 2013

STOCK BASED COMPENSATION

STOCK BASED COMPENSATION

8. STOCK BASED COMPENSATION

We account for stock options and restricted stock awards under the fair value method of accounting using a Black-Scholes valuation model to measure stock based compensation expense at the date of grant.  We recognize compensation expense related to stock based compensation awards in our income statements over the period during which we require an individual to provide service in exchange for such award.  For the nine months ended September 30, 2013 and 2012, we recorded stock-based compensation expense of $184,034 and $135,381, respectively. For the three months ending September 30, 2013 and 2012, we recorded stock-based compensation expense of $26,120 and $49,521, respectively.

We only recognize tax benefits for options that ordinarily will result in a tax deduction when the grant is exercised (non-qualified options).  For the nine months ended September 30, 2013 and 2012, we recognized $33,838 and $15,097, respectively, of tax benefits associated with the portion of the expense that was related to the issuance of non-qualified options.

We have two equity incentive plans under which we may issue stock options and restricted stock, the 2010 Equity Incentive Plan, approved at the 2010 Annual Meeting of stockholders and the 2004 Equity Incentive Plan.  Our Compensation Committee administers the equity incentive plans.  As the plans outline, the Compensation Committee approves stock option and restricted stock grants to directors and employees, determines the number of shares, the type of award, the option or share price, the term (not to exceed 10 years from the date of issuance), the restrictions, and the vesting period of options and restricted stock issued.  The Compensation Committee has approved and we have granted options vesting immediately as well as over periods of two, three and five years and restricted stock awards that vest over periods of twelve months to three years.  We recognize the compensation expense associated with these grants over their respective vesting periods.  At September 30, 2013, there was $258,857 of total unrecognized compensation cost related to non-vested stock options and restricted stock awards that we expect to realize over the next 1.2 years.  As of September 30, 2013, there were 103,153 shares remaining available for future issuance under the equity incentive plans.  Directors and officers exercised 63,148 options during the nine month period ended September 30, 2013, as compared to 2,900 options exercised during the nine month period ended September 30, 2012.

A summary of the stock option activity during the nine month periods follows:

	September 30,
	2013				2012
			Weighted				Weighted
	Number		average		Number		average
	of shares		exercise price		of shares		exercise price
Outstanding, beginning of period	398,958		$	8.71	325,331		$	8.65
Options granted	52,712		12.04		94,627		8.47
Options exercised	(63,148	)	8.68		(2,900	)	6.40
Options forfeited	(14,539	)	9.70		(2,000	)	8.00
Outstanding, end of period	373,983		$	9.14	415,058		$	8.62

Information related to options at September 30, 2013 follows:

	Outstanding options					Exercisable options
	Number of	Weighted		Weighted		Number of	Weighted
	shares at	average		average		shares at	average
Exercise	September	remaining		exercise		September	exercise
price	30, 2013	term		price		30, 2013	price
$6.30-$7.50	67,764	5.57		$	6.51	67,764	$	6.51
$7.51-$8.75	108,472	7.19		7.91		73,134	7.86
$8.76-$9.95	33,660	0.90		9.74		33,660	9.74
$9.96-$12.04	164,087	5.02		10.93		118,100	10.62
	373,983	5.38		$	9.14	292,658	$	8.88
Intrinsic value of outstanding options where the market value exceeds the exercise price.		$	1,600,294
Intrinsic value of exercisable options where the market value exceeds the exercise price		$	1,328,950

During the nine months ended September 30, 2013 and 2012, we granted 8,382 and 10,947 restricted common stock awards, respectively.  During the period ended September 30, 2013, 2,031 restricted shares were forfeited and there were 520 restricted shares forfeited for the nine month period ending September 30, 2012.  The following table provides a summary of the restricted stock awards during the nine month period and their vesting schedule.

	September 30,					September 30,
	2013					2012
				Weighted					Weighted
				average					average
	Number			grant date		Number			grant date
	of shares			fair value		of shares			fair value
Nonvested, beginning of period	16,210			$	7.70	15,691			$	7.41
Restricted stock granted	8,382			12.04		10,947			8.00
Restricted stock vested	(9,225		)	7.52		(6,788		)	7.34
Restricted stock forfeited	(2,031		)	9.44		(520		)	8.00
Nonvested, end of period	13,336			$	10.29	19,330			$	7.75
Total fair value of shares vested	$	69,347				$	49,853
Intrinsic value of outstanding restricted stock awards where the market value exceeds the exercise price				$	252,457				$	212,823
Intrinsic value of vested restricted stock awards where the market value exceeds the exercise price				$	73,488				$	74,736

The following table outlines the vesting schedule of the unvested restricted stock awards.

Vesting Schedule of Unvested Restricted Stock Awards September 30, 2013
Vesting Date	# of Restricted Shares
12/31/2013	3,900
1/27/2014	3,725
1/26/2015	1,969
2/27/2016	3,742
Total Issued	13,336

XML

INVESTMENT SECURITIES

9 Months Ended

Sep. 30, 2013

INVESTMENT SECURITIES

INVESTMENT SECURITIES

4. INVESTMENT SECURITIES

Presented below is a summary of the amortized cost and estimated fair value of securities.

	Amortized cost		Gross unrealized gains		Gross unrealized losses			Estimated fair value
September 30, 2013
Available for sale
U. S. treasury	$	1,249,400	$	513	$	—		$	1,249,913
U.S. government agency	47,396,111		5,250		(1,609,748		)	45,791,613
Municipal securities	61,815,232		794,982		(2,556,967		)	60,053,247
Mortgage backed securities:
FHLMC certificates	5,473,276		86,789		(47,436		)	5,512,629
FNMA certificates	19,629,429		236,141		(367,592		)	19,497,978
GNMA certificates	42,880,388		170,317		(980,782		)	42,069,923
SBA loan pools	7,646,296		—		(293,967		)	7,352,329
	$	186,090,132	$	1,293,992	$	(5,856,492	)	$	181,527,632
December 31, 2012
Available for sale
U. S. treasury	$	1,249,708	$	1,542	$	—		$	1,251,250
U.S. government agency	28,493,293		105,183		(27,505		)	28,570,971
Municipal securities	61,670,324		2,453,427		(270,102		)	63,853,649
Mortgage backed securities
FHLMC certificates	6,448,848		245,541		(4,858		)	6,689,531
FNMA certificates	17,600,875		858,903		—			18,459,778
GNMA certificates	50,914,071		700,339		(2,699		)	51,611,711
SBA loan pools	1,098,701		5,631		—			1,104,332
	$	167,475,820	$	4,370,566	$	(305,164	)	$	171,541,222

As of September 30, 2013, securities with unrealized losses segregated by length of impairment were as follows:

	September 30, 2013
	Less than 12 months				12 Months or More				Total
	Fair value		Unrealized losses		Fair value		Unrealized losses		Fair value		Unrealized losses
Unrealized losses less than 12 months
U.S. government agency	$	42,786,362	$	1,609,748	$	—	$	—	$	42,786,362	$	1,609,748
Municipal securities	33,720,874		2,398,106		1,712,342		158,861		35,433,216		2,556,967
Mortgage backed securities	47,005,953		1,395,810		—		—		47,005,953		1,395,810
SBA loan pools	7,352,328		293,967						7,352,328		293,967
Total unrealized losses less than 12 months	$	130,865,517	$	5,697,631	$	1,712,342	$	158,861	$	132,577,859	$	5,856,492

	December 31,2012
	Less than 12 months				12 Months or More				Total
	Fair value		Unrealized losses		Fair value		Unrealized losses		Fair value		Unrealized losses
Unrealized losses less than 12 months
U.S. government agency	$	4,498,200	$	27,505	$	—	$	—	$	4,498,200	$	27,505
Municipal securities	13,470,047		270,102		—		—		13,470,047		270,102
Mortgage backed securities	2,797,011		7,557		—		—		2,797,011		7,557
Total unrealized losses less than 12 months	$	20,765,258	$	305,164	$	—	$	—	$	20,765,258	$	305,164

At September 30, 2013 we had three municipal securities in an unrealized loss position greater than the 12 months time frame and 141 securities in an unrealized loss position less than the 12 months time frame.  At December 31, 2012 we had 35 securities in an unrealized loss position less than the 12 months time frame and no securities in an unrealized loss position greater than the 12 months time frame.

We consider all unrealized losses on securities as of September 30, 2013 to be temporary losses because we will redeem each security at face value at or prior to maturity.  We have the ability and intent to hold these securities until recovery or maturity.  As of September 30, 2013, we do not have the intent to sell any of the securities classified as available for sale and believe that it is more likely than not that we will not have to sell any such securities before a recovery of cost.  In most cases, market interest rate fluctuations cause a temporary impairment in value.  We expect the fair value to recover as the investments approach their maturity date or re-pricing date or if market yields for these investments decline.  We do not believe that credit quality caused the impairment in any of these securities.  Because we believe these impairments are temporary, we have not realized any loss in our consolidated statement of income.

We have recorded no gross realized gains for the three month period ending September 30, 2013 compared to $289,511 for the same three month period last year from the sale or call of investment securities.  Recorded gross realized gains for the nine month period ended September 30, 2013 was $641,088 compared to $849,539 for the same nine month period last year.  During the nine month periods ended September 30, 2013 and 2012, we received $87.3 million and $64.3 million, respectively, in proceeds from sales, maturities or calls of investment securities.

Contractual maturities and pledged securities at September 30, 2013 are shown below.  Actual maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without prepayment penalties.  We classify mortgage backed securities based on maturity date.  However, we receive payments on a monthly basis.

	Available for Sale
September 30, 2013	Amortized cost		Fair value
Maturing
Within one year	$	1,249,400	$	1,249,913
Over one to five years	11,628,857		11,658,412
Over five to ten years	50,571,838		49,206,713
Over ten years	122,640,037		119,412,594
	$	186,090,132	$	181,527,632
Pledged securities	$	38,229,610	$	37,937,586

XML

Consolidated Statement of Changes in Stockholders' Equity (Parenthetical) (USD $)	9 Months Ended
	Sep. 30, 2013
Consolidated Statement of Changes in Stockholders' Equity
Unrealized loss on securities available for sale, income tax benefit (in dollars)	$ 3,321,098
Dividend per common share (in dollars per share)	$ 0.12

XML

STOCK BASED COMPENSATION (Details 3) (Restricted stock, USD $)	9 Months Ended
	Sep. 30, 2013	Sep. 30, 2012
Number of shares
Nonvested, beginning of period (in shares)	16,210	15,691
Restricted stock granted (in shares)	8,382	10,947
Restricted stock vested (in shares)	(9,225)	(6,788)
Restricted stock forfeited (in shares)	(2,031)	(520)
Nonvested, end of period (in shares)	13,336	19,330
Weighted average grant date fair value
Nonvested, beginning of period (in dollars per share)	$ 7.70	$ 7.41
Restricted stock granted (in dollars per share)	$ 12.04	$ 8.00
Restricted stock vested (in dollars per share)	$ 7.52	$ 7.34
Restricted stock forfeited (in dollars per share)	$ 9.44	$ 8.00
Nonvested, end of period (in dollars per share)	$ 10.29	$ 7.75
Additional disclosures
Total fair value of shares vested (in dollars)	$ 69,347	$ 49,853
Intrinsic value of outstanding restricted stock awards where the market value exceeds the exercise price (in dollars)	252,457	212,823
Intrinsic value of vested restricted stock awards where the market value exceeds the exercise price (in dollars)	$ 73,488	$ 74,736
12/31/2013
Number of shares
Nonvested, end of period (in shares)	3,900
1/27/2014
Number of shares
Nonvested, end of period (in shares)	3,725
1/26/2015
Number of shares
Nonvested, end of period (in shares)	1,969
2/27/2016
Number of shares
Nonvested, end of period (in shares)	3,742

XML

LOANS (Details) (USD $)	9 Months Ended
	Sep. 30, 2013 item	Jun. 30, 2013	Dec. 31, 2012	Sep. 30, 2012	Jun. 30, 2012	Dec. 31, 2011
Held-for-investment
Total before allowance and deferred loan cost	$ 809,341,154		$ 598,016,292	$ 576,673,464
Allowance for loan losses	(4,425,645)	(4,237,280)	(3,965,347)	(4,493,748)	(4,109,461)	(3,741,271)
Deferred loan costs, net	975,078		1,093,983
Total	805,890,587		595,144,928
Number of components segmented in loan portfolio	2
Number of members of board of directors forming loan committee	7
Real estate
Held-for-investment
Total before allowance and deferred loan cost	681,531,615			468,479,744
Allowance for loan losses	(3,172,253)	(2,973,156)	(2,826,584)	(3,119,195)	(2,893,147)	(2,123,068)
Real estate | Commercial
Held-for-investment
Total before allowance and deferred loan cost	434,076,346		344,885,482
Minimum threshold amount of loan for which financial condition and operating performance of the borrower is monitored	250,000
Real estate | Commercial | Hospitality industry
Held-for-investment
Total	66,700,000		61,300,000
Real estate | Construction
Held-for-investment
Total before allowance and deferred loan cost	93,083,372		52,778,391
Real estate | Construction | Maximum
Held-for-investment
Maturity period of short duration loans	9 months
Loan to value ratio (as a percent)	80.00%
Real estate | Residential
Held-for-investment
Total before allowance and deferred loan cost	154,371,896		90,971,426
Real estate | Residential | Maximum
Held-for-investment
Loan to value ratio (as a percent)	85.00%
Debt to income ratio required (as a percent)	40.00%
Commercial
Held-for-investment
Total before allowance and deferred loan cost	116,550,735		98,376,536	95,946,143
Allowance for loan losses	(858,887)	(884,697)	(755,954)	(952,708)	(778,571)	(922,310)
Minimum threshold amount of loan for which financial condition and operating performance of the borrower is monitored	250,000
Boats
Held-for-investment
Total before allowance and deferred loan cost	6,813,030			8,036,872
Allowance for loan losses	(240,208)	(248,538)	(248,928)	(283,800)	(294,175)	(565,240)
Consumer Portfolio Segment [Member]
Held-for-investment
Total before allowance and deferred loan cost	4,445,775		11,004,457
Consumer Portfolio Segment [Member] | Maximum
Held-for-investment
Debt to income ratio required (as a percent)	40.00%
Legacy
Held-for-investment
Total before allowance and deferred loan cost	575,270,344		465,244,910
Allowance for loan losses	(4,184,021)		(3,648,723)
Deferred loan costs, net	963,167		1,093,983
Total	572,049,490		462,690,170
Legacy | Real estate | Commercial
Held-for-investment
Total before allowance and deferred loan cost	334,552,174		279,489,013
Legacy | Real estate | Construction
Held-for-investment
Total before allowance and deferred loan cost	68,310,288		48,603,640
Legacy | Real estate | Residential
Held-for-investment
Total before allowance and deferred loan cost	56,697,617		38,901,489
Legacy | Commercial
Held-for-investment
Total before allowance and deferred loan cost	105,516,338		88,306,302
Legacy | Boats
Held-for-investment
Total before allowance and deferred loan cost	6,813,030
Legacy | Consumer Portfolio Segment [Member]
Held-for-investment
Total before allowance and deferred loan cost	3,380,897		9,944,466
Acquired
Held-for-investment
Total before allowance and deferred loan cost	234,070,810		132,771,382
Allowance for loan losses	(241,624)		(316,624)
Deferred loan costs, net	11,911
Total	233,841,097		132,454,758
Acquired | Real estate | Commercial
Held-for-investment
Total before allowance and deferred loan cost	99,524,172		65,396,469
Acquired | Real estate | Construction
Held-for-investment
Total before allowance and deferred loan cost	24,773,084		4,174,751
Acquired | Real estate | Residential
Held-for-investment
Total before allowance and deferred loan cost	97,674,279		52,069,937
Acquired | Commercial
Held-for-investment
Total before allowance and deferred loan cost	11,034,397		10,070,234
Acquired | Consumer Portfolio Segment [Member]
Held-for-investment
Total before allowance and deferred loan cost	$ 1,064,878		$ 1,059,991

XML

POINTER RIDGE OFFICE INVESTMENT, LLC (Tables)

9 Months Ended

Sep. 30, 2013

POINTER RIDGE OFFICE INVESTMENT, LLC

Summary of condensed Balance Sheets and Statements of Income information

	September 30,		December 31,
Balance Sheets	2013		2012
Current assets	$	278,672	$	313,165
Non-current assets	6,820,995		6,938,990
Liabilities	6,134,827		6,208,029
Equity	964,840		1,044,126

	Three Months Ended						Nine Months Ended
	September 30,						September 30,
	2013			2012			2013			2012
Statements of Income
Revenue	$	230,223		$	213,415		$	676,613		$	624,669
Expenses	243,936			268,519			755,899			778,478
Net loss	$	(13,713	)	$	(55,104	)	$	(79,286	)	$	(153,809	)

XML

EARNINGS PER COMMON SHARE

9 Months Ended

Sep. 30, 2013

EARNINGS PER COMMON SHARE

EARNINGS PER COMMON SHARE

7. EARNINGS PER COMMON SHARE

We determine basic earnings per common share by dividing net income available to common stockholders by the weighted average number of shares of common stock outstanding giving retroactive effect to stock dividends.

We calculate diluted earnings per common share by including the average dilutive common stock equivalents outstanding during the period.  Dilutive common equivalent shares consist of stock options, calculated using the treasury stock method.

	Three Months Ended		Nine Months Ended
	September 30,		September 30,
	2013	2012	2013	2012
Weighted average number of shares	10,004,138	6,829,785	8,464,112	6,826,390
Dilutive average number of shares	10,117,380	6,909,147	8,565,602	6,886,147

XML

LOANS (Tables)

9 Months Ended

Sep. 30, 2013

LOANS

Summary of major classifications of loans held for investment

	September 30, 2013									December 31, 2012
Held-for-investment	Legacy (1)			Acquired			Total			Legacy (1)			Acquired			Total
Real estate
Commercial	$	334,552,174		$	99,524,172		$	434,076,346		$	279,489,013		$	65,396,469		$	344,885,482
Construction	68,310,288			24,773,084			93,083,372			48,603,640			4,174,751			52,778,391
Residential	56,697,617			97,674,279			154,371,896			38,901,489			52,069,937			90,971,426
Commercial	105,516,338			11,034,397			116,550,735			88,306,302			10,070,234			98,376,536
Boats	6,813,030			—			6,813,030						—			—
Other consumer	3,380,897			1,064,878			4,445,775			9,944,466			1,059,991			11,004,457
	575,270,344			234,070,810			809,341,154			465,244,910			132,771,382			598,016,292
Allowance for loan losses	(4,184,021		)	(241,624		)	(4,425,645		)	(3,648,723		)	(316,624		)	(3,965,347		)
Deferred loan costs, net	963,167			11,911			975,078			1,093,983			—			1,093,983
	$	572,049,490		$	233,841,097		$	805,890,587		$	462,690,170		$	132,454,758		$	595,144,928

(1) As a result of the acquisitions of Maryland Bankcorp, Inc. (Maryland Bankcorp), the parent company of Maryland Bank & Trust Company, N.A. (MB&T), in April 2011 and of WSB Holdings, we have segmented the portfolio into two components, loans originated by Old Line Bank (legacy) and loans acquired from MB&T and WSB (acquired).

Summary of aging analysis of the loan held for investment portfolio

Age Analysis of Past Due Loans

	September 30, 2013						December 31, 2012
	Legacy		Acquired		Total		Legacy		Acquired		Total
Current	$	565,917,029	$	227,454,582	$	793,371,611	$	459,073,548	$	127,754,017	$	586,827,565
Accruing past due loans:
30-59 days past due
Real estate	737,044		1,779,236		2,516,280		218,700		447,399		666,099
Commercial	—		34,827		34,827		436,806		36,923		473,729
Consumer	—		386		386		—		45,322		45,322
Total 30-59 days past due	737,044		1,814,449		2,551,493		655,506		529,644		1,185,150
60-89 days past due
Real estate	1,121,860		1,170,389		2,292,249		1,141,779		62,852		1,204,631
Commercial	452,647		—		452,647		—		—		—
Consumer	—		97		97		1,453		9,882		11,335
Total 60-89 days past due	1,574,507		1,170,486		2,744,993		1,143,232		72,734		1,215,966
90 or more days past due
Real estate	1,849,685		3,401,580		5,251,265		—		—		—
Consumer	101,420		—		101,420		—		6,410		6,410
Total 90 or more days past due	1,951,105		3,401,580		5,352,685		—		6,410		6,410
Total accruing past due loans	4,262,656		6,386,515		10,649,171		1,798,738		608,788		2,407,526
Recorded Investment Non-accruing loans: (1)
Real estate:
Commercial	—		—		—		1,226,011		1,401,187		2,627,198
Construction	—		—		—		—		100,000		100,000
Residential	552,877		—		552,877		591,873		2,555,374		3,147,247
Commercial	1,302,147		—		1,302,147		—		35,392		35,392
Consumer	14,781		—		14,781		—		—		—
Total Recorded Investment Non-accruing past due loans:	1,869,805		—		1,869,805		1,817,884		4,091,953		5,909,837
Total Financing Receivables (Loans)	$	572,049,490	$	233,841,097	$	805,890,587	$	462,690,170	$	132,454,758	$	595,144,928

(1) Acquired, credit-impaired loans performing in accordance with accretable yield estimates are reported as accruing loans.

Summary of impaired loans

					Three months September 30, 2013						Nine months September 30, 2013
	Unpaid Principal Balance		Recorded Investment		Related Allowance		Average Recorded Investment		Interest Income Recognized		Average Recorded Investment		Interest Income Recognized
Legacy
With no related allowance recorded:
Real Estate
Commercial	$	1,302,147	$	1,302,147	$	—	$	1,314,245	$	—	$	1,341,363	$	—
Construction	—		—		—		—		—		—		—
Residential	426,989		426,989		—		427,156		—		433,529		—
Commercial	125,888		125,888		—		126,790		—		130,163		—
Consumer	14,781		14,781		—		9,927		64		14,914		64
With an allowance recorded:
Real Estate
Commercial	—		—		—		—		—		—		—
Construction	—		—		—		—		—		—		—
Residential	499,122		499,122		25,000		499,122		4,839		499,122		12,525
Commercial	—		—		—		—		—		—
Total legacy impaired	2,368,927		2,368,927		25,000		2,377,240		4,903		2,419,091		12,589
Acquired (1)
With no related allowance recorded:
Real Estate
Commercial	—		—		—		—		—		—		—
Construction	—		—		—		—		—		—		—
Residential	696,110		655,233		—		656,080		8,424		659,818		24,107
Commercial	88,234		88,234		—		88,513		1,511		89,421		3,406
With an allowance recorded:
Real Estate
Commercial	241,624		241,624		241,624		241,624		—		241,624		—
Construction	—		—		—		—		—		—		—
Residential	—		—		—		—		—		—		—
Commercial	—		—		—		—		—		—		—
Total acquired impaired	1,025,968		985,091		241,624		986,217		9,935		990,863		27,513
Total impaired	$	3,394,895	$	3,354,018	$	266,624	$	3,363,457	14,838		3,409,954		40,102

(1) Generally accepted accounting principles require that we initially record acquired loans at fair value which includes a discount for loans with credit impairment. These loans are not performing according to their contractual terms and meet the definition of an acquired, credit-impaired loan. Although we do not accrue interest income at the contractual rate on these loans, we do recognize an accretable yield as interest income to the extent such yield is supported by cash flow analysis of the underlying loans.     Acquired, credit-impaired loans where the cash flows do not perform according to initial accretable yield estimates are considered impaired.

Impaired Loans

Twelve months ended December 31, 2012

	Unpaid Principal Balance		Recorded Investment		Related Allowance		Average Recorded Investment		Interest Income Recognized
Legacy
With no related allowance recorded:
Real Estate
Commercial	$	874,735	$	874,735	$	—	$	686,724	$	—
Construction	—		—		—		727,003		—
Residential	591,873		591,873		—		353,680		76,309
Commercial	—		—		—		145,841		—
With an allowance recorded:
Real Estate
Commercial	849,462		849,462		125,000		1,769,664		31,559
Construction	—		—		—		—		—
Residential	—		—		—		—		—
Commercial	—		—		—		77,976		—
Consumer	—		—		—		142,671		—
Total legacy impaired	2,316,070		2,316,070		125,000		3,903,559		107,868
Acquired (1)
With no related allowance recorded:
Real Estate
Commercial	2,180,807		1,159,563		—		1,664,384		39,476
Construction	2,538,565		100,000		—		683,201		4,186
Residential	3,371,582		1,798,180		—		1,567,514		34,931
Commercial	214,697		126,140		—		172,982		13,896
Consumer	—		—		—		51,540		—
With an allowance recorded:
Real Estate
Commercial	1,628,156		241,624		241,624		657,812		6,319
Construction	—		—		—		—		—
Residential	—		—		—		—		—
Commercial	1,620,660		1,361,520		75,000		543,133		45,963
Total acquired impaired	11,554,467		4,787,027		316,624		5,340,566		144,771
Total impaired	$	13,870,537	$	7,103,097	$	441,624	$	9,244,125	$	252,639

(1) Generally accepted accounting principles require that we initially record acquired loans at fair value which includes a discount for loans with credit impairment. These loans are not performing according to their contractual terms and meet the definition of an acquired, credit-impaired loan. Although we do not accrue interest income at the contractual rate on these loans, we do recognize an accretable yield as interest income to the extent such yield is supported by cash flow analysis of the underlying loans.     Acquired, credit-impaired loans where the cash flows do not perform according to initial accretable yield estimates are considered impaired.

Summary of contract amount due and recorded book balance of the non-accrual loans

Loans on Non-accrual Status

	September 30, 2013							December 31, 2012
	# of Contracts	Unpaid Principal Balance		Recorded Investment		Interest Not Accrued		# of Contracts	Unpaid Principal Balance		Recorded Investment		Interest Not Accrued
Legacy
Real Estate
Commercial	2	$	2,261,011	$	1,302,147	$	85,660	2	$	1,226,011	$	1,226,011	$	103,529
Residential	2	552,877		552,877		46,176		2	591,873		591,873		25,449
Consumer	2	14,781		14,781		31		—	—		—		—
Total non-accrual loans	6	2,828,669		1,869,805		131,867		4	1,817,884		1,817,884		128,978
Acquired (1)
Real Estate
Commercial	—	—		—		—		8	3,808,963		1,401,187		649,266
Construction	—	—		—		—		4	2,538,565		100,000		592,476
Residential	—	—		—		—		10	4,346,364		2,555,374		526,669
Commercial	—	—		—		—		3	123,949		35,392		45,787
Total non-accrual loans	—	—		—		—		25	10,817,841		4,091,953		1,814,198

(1) Generally accepted accounting principles require that we initially record acquired loans at fair value which includes a discount for loans with credit impairment. These loans are not performing according to their contractual terms and meet the definition of an acquired, credit-impaired loan. Although we do not accrue interest income at the contractual rate on these loans, we do recognize an accretable yield as interest income to the extent such yield is supported by cash flow analysis of the underlying loans.     Acquired, credit-impaired loans where the cash flows do not perform according to initial accretable yield estimates are considered impaired.

Summary of information related to loans modified in a TDR

	Loans Modified as a TDR for the Nine Months Ended
	September 30, 2013			September 30, 2012
Troubled Debt Restructurings:	Number of	Recorded Investment		Number of	Recorded Investment
(dollars in thousands)	Contracts	(as of period end)		Contracts	(as of period end)
Acquired:
Residential Real Estate	1	$	60	—	$	—
Total TDRs	1	$	60	—	$	—

Summary of contractually required payments receivable, cash flows we expect to receive, non-accretable credit adjustments and the accretable yield for all acquired impaired loans

WSB Acquired Impaired Loans as of May 10, 2013

May 10, 2013	Contractually Required Payments Receivable		Non-Accretable Credit Adjustments		Cash Flows Expected To Be Collected		Accretable Yield			Loans Receivable
Business loans risk rated 4 at acquisition	$	—	$	—	$	—	$	—		$	—
Business loans risk rated 5 at acquisition	33,038		19,822		13,216		21			13,195
Business loans risk rated 6 at acquisition	233,880		140,328		93,552		10,765			82,787
Total business loans	266,918		160,150		106,768		10,786			95,982
Real estate loans risk rated 4 at acquisition	6,352,445		2,155,197		4,197,248		655,823			3,541,425
Real estate loans risk rated 5 at acquisition	7,346,174		1,938,104		5,408,070		643,135			4,764,935
Real estate loans risk rated 6 at acquisition	19,385,909		8,261,491		11,124,418		1,394,568			9,729,850
Real estate loans risk rated 7 at acquisition	424,784		157,367		267,417		(60,149		)	327,566
Total real estate loans	33,509,312		12,512,159		20,997,153		2,633,377			18,363,776
Total impaired loans acquired	$	33,776,230	$	12,672,309	$	21,103,921	$	2,644,163		$	18,459,758

Acquired Impaired Loans as of September 30, 2013

September 30, 2013	Contractually Required Payments Receivable		Non-Accretable Credit Adjustments		Cash Flows Expected To Be Collected		Accretable Yield			Loans Receivable
Business loans risk rated 4 at acquisition	$	63,041	$	8,835	$	54,206	$	—		$	54,206
Business loans risk rated 5 at acquisition	6,196		2,845		3,351		—			3,351
Business loans risk rated 6 at acquisition	—		—		—		—			—
Total business loans	69,237		11,680		57,557		—			57,557
Real estate loans risk rated 4 at acquisition	4,744,213		1,053,341		3,690,872		(14,405		)	3,705,277
Real estate loans risk rated 5 at acquisition	2,198,505		418,325		1,780,180		64,280			1,715,900
Real estate loans risk rated 6 at acquisition	8,548,075		4,660,493		3,887,582		—			3,887,582
Real estate loans risk rated 7 at acquisition	53,828		32,296		21,532		—			21,532
Total real estate loans	15,544,621		6,164,455		9,380,166		49,875			9,330,291
Total impaired loans acquired	$	15,613,858	$	6,176,135	$	9,437,723	$	49,875		$	9,387,848

Accretable Yield

Beginning balance December 31, 2012	$	—
Additions due to WSB acquisition	2,746,647
Accreted to income	(1,664,534		)
Reclassification from non-accretable (1)	1,655,520
Reclassification to loans held for sale (2)	(2,687,758		)
Ending balance September 30, 2013	$	49,875

(1) Represents amounts paid in full on loans, payments on loans with zero balances and an increase in cash flows expected to be collected.

(2) Represent loans reclassified as held for sale.  We have pooled the previously acquired impaired loans which are scheduled for sale in the fourth quarter.

Acquired Impaired Loans as of December 31, 2012

December 31, 2012	Contractually Required Payments Receivable		Non-Accretable Credit Adjustments		Cash Flows Expected To Be Collected		Loans Receivable
Business loans risk rated 4 at acquisition	$	1,371,081	$	205,662	$	1,165,419	$	1,165,419
Business loans risk rated 5 at acquisition	50,153		42,882		7,271		7,271
Business loans risk rated 6 at acquisition	87,422		52,030		35,392		35,392
Total business loans	1,508,656		300,574		1,208,082		1,208,082
Real estate loans risk rated 4 at acquisition	3,526,864		482,256		3,044,608		3,044,608
Real estate loans risk rated 5 at acquisition	3,474,335		1,706,877		1,767,458		1,767,458
Real estate loans risk rated 6 at acquisition	16,420,887		9,077,153		7,343,734		7,343,734
Total real estate loans	23,422,086		11,266,286		12,155,800		12,155,800
Total impaired loans acquired	$	24,930,742	$	11,566,860	$	13,363,882	$	13,363,882

Accretable Yield

Beginning balance December 31, 2011	$	—
Accreted to income	(3,343,955		)
Reclassification from non-accretable (1)	3,343,955
Ending balance December 31, 2012	$	—

(1) Represents amounts paid in full on loans, payments on loans with zero balances and an increase in cash flows expected to be collected.

Summary of class of loans by risk rating

September 30, 2013	Account Balance
Risk Rating	Legacy		Acquired		Total
Pass (1-4)
Real Estate
Commercial	$	326,450,400	$	93,761,830	$	420,212,229
Construction	64,025,900		23,742,025		87,767,926
Residential	53,602,708		92,719,370		146,322,078
Commercial	100,020,432		10,235,969		110,256,401
Consumer	10,193,927		1,064,878		11,258,805
Special Mention (5)	15,599,835		5,377,702		20,977,537
Substandard (6)	5,377,142		7,147,505		12,524,648
Doubtful (7)	—		21,531		21,531
Loss (8)	—		—		—
Total	$	575,270,344	$	234,070,810	$	809,341,154

December 31, 2012	Account Balance
Risk Rating	Legacy		Acquired		Total
Pass (1-4)
Real Estate
Commercial	$	269,370,808	$	60,971,510	$	330,342,318
Construction	44,512,690		3,683,127		48,195,817
Residential	35,877,467		45,417,057		81,294,523
Commercial	85,862,581		10,070,234		95,932,815
Consumer	9,944,467		1,059,992		11,004,459
Special Mention (5)	14,182,357		3,716,126		17,898,483
Substandard (6)	5,494,540		7,853,337		13,347,877
Doubtful (7)	—		—		—
Loss (8)	—		—		—
Total	$	465,244,910	$	132,771,382	$	598,016,292

Summary of activity in the allowance for loan losses by portfolio segment

Three Months Ended September 30, 2013	Real Estate			Commercial			Boats			Other Consumer			Total
Beginning balance	$	2,973,156		$	884,697		$	248,538		$	130,889		$	4,237,280
Provision for loan losses	764,046			(28,939		)	(8,330		)	13,223			740,000
Provision for loan losses for loans acquired with deteriorated credit quality	(150,000		)	—			—			—			(150,000		)
Recoveries	24,124			3,129			—			24,336			51,589
	3,611,326			858,887			240,208			168,448			4,878,869
Loans charged off	(439,073		)	—			—			(14,151		)	(453,224		)
Ending Balance	$	3,172,253		$	858,887		$	240,208		$	154,297		$	4,425,645

Nine Months Ending September 30, 2013	Real Estate			Commercial			Boats			Other Consumer			Total
Beginning balance	$	2,826,584		$	755,954		$	248,928		$	133,881		$	3,965,347
Provision for loan losses	996,527			190,352			(8,720		)	(13,159		)	1,165,000
Provision for loan losses for loans acquired with deteriorated credit quality	(175,000		)	—			—			—			(175,000		)
Recoveries	65,809			27,218			—			60,778			153,805
	3,713,920			973,524			240,208			181,500			5,109,152
Loans charged off	(541,667		)	(114,637		)	—			(27,203		)	(683,507		)
Ending Balance	$	3,172,253		$	858,887		$	240,208		$	154,297		$	4,425,645
Amount allocated to:
Legacy Loans:
Individually evaluated for impairment	$	25,000		$	—		$	—		$	—		$	25,000
Collectively evaluated for impairment	2,905,629			858,887			240,208			154,297			4,159,021
Acquired Loans:
Individually evaluated for impairment	241,624			—			—			—			241,624
Ending balance	$	3,172,253		$	858,887		$	240,208		$	154,297		$	4,425,645

Schedule of analysis of the allowance for loan losses with the new methodology

Provision balance transferred as of September 30, 2013	Beginning balance prior to new methodology		Amount of Transfer			Ending balance with new methodology
Other consumer	$	154,297	$	(154,297	)	$	—
Boat	240,208		(240,208		)	—
Mortgage	3,172,253		(3,172,253		)	—
Commercial	858,887		(858,887		)	—
Commercial & Industrial Loans	—		437,546			437,546
Commercial Real Estate Loans — Owner Occupied	—		833,654			833,654
Commercial Real Estate Loans — Non-owner occupied	—		919,550			919,550
Commercial Real Estate Loans — Hotels/Motels/Inns	—		278,254			278,254
Residential Land Loans	—		4,633			4,633
Residential Acquisition & Development Loans	—		125,475			125,475
Commercial Land Loans	—		63,731			63,731
Commercial Acquisition & Development Loans	—		129,979			129,979
Residential First Lien Loans (including construction) — Investor	—		188,448			188,448
Residential First Lien Loans (including construction) — Owner Occupied	—		1,327,178			1,327,178
Consumer Installment Loans — Boats	—		2,119			2,119
Consumer Installment Loans — Other	—		114,031			114,031
Consumer Revolving & Credit Cards	—		1,047			1,047
	$	4,425,645	$	—		$	4,425,645

Three Months Ended September 30, 2012	Real Estate			Commercial			Boats			Other Consumer			Total
Beginning balance	$	2,893,147		$	778,571		$	294,175		$	143,568		$	4,109,461
Provision for loan losses	(400,494		)	(34,431		)	(10,375		)	433			(444,867		)
Provision for loan losses for loans acquired with deteriorated credit quality	599,624			220,243			—			—			819,867
Recoveries	50,582			(11,675		)	—			21,601			60,508
	3,142,859			952,708			283,800			165,602			4,544,969
Loans charged off	(23,664		)	—			—			(27,557		)	(51,221		)
Ending Balance	$	3,119,195		$	952,708		$	283,800		$	138,045		$	4,493,748

Nine Months Ending September 30, 2012	Real Estate			Commercial			Boats			Other Consumer			Total
Beginning balance	$	2,123,068		$	922,310		$	565,240		$	130,653		$	3,741,271
Provision for loan losses	681,096			(122,412		)	(281,440		)	27,889			305,133
Provision for loan losses for loans acquired with deteriorated credit quality	599,624			220,243			—			—			819,867
Recoveries	63,557			20,258			—			70,268			154,083
	3,467,345			1,040,399			283,800			228,810			5,020,354
Loans charged off	(348,150		)	(87,691		)	—			(90,765		)	(526,606		)
Ending Balance	$	3,119,195		$	952,708		$	283,800		$	138,045		$	4,493,748
Amount allocated to:
Legacy Loans:
Individually evaluated for impairment	$	309,967		$	—		$	—		$	—		$	309,967
Collectively evaluated for impairment	2,209,604			732,465			283,800			138,045			3,363,914
Acquired Loans:
Individually evaluated for impairment	599,624			220,243			—			—			819,867
Ending balance	$	3,119,195		$	952,708		$	283,800		$	138,045		$	4,493,748

Summary of recorded investment in loans related to each balance in the allowance for possible loan losses by portfolio segment and disaggregated on the basis of impairment methodology

September 30, 2013	Real Estate		Commercial		Boats		Other Consumer		Total
Legacy loans:
Individually evaluated for impairment with specific reserve	$	499,122	$	—	$	—	$	—	$	499,122
Individually evaluated for impairment without specific reserve	3,230,535		1,647,484		—		—		4,878,019
Collectively evaluated for impairment with reserve	455,830,423		103,868,853		6,813,030		3,380,897		569,893,203
Acquired loans:
Individually evaluated for impairment with specific reserve subsequent to acquisition (ASC 310-20 at acquisition)	241,624		—		—		—		241,624
Individually evaluated for impairment without specific reserve (ASC 310-30 at acquisition)	9,360,431		57,557		—		—		9,417,988
Collectively evaluated for impairment without reserve (ASC 310-20 at acquisition)	212,369,480		10,976,840		—		1,064,878		224,411,198
Ending balance	$	681,531,615	$	116,550,734	$	6,813,030	$	4,445,775	$	809,341,154

September 30, 2012	Real Estate		Commercial		Boats		Other Consumer		Total
Legacy loans:
Individually evaluated for impairment with specific reserve	$	1,315,642	$	—	$	—	$	—	$	1,315,642
Individually evaluated for impairment without specific reserve	3,652,420		1,901,658		—		—		5,554,078
Collectively evaluated for impairment with reserve	336,384,610		83,422,187		8,036,872		2,992,918		430,836,587
Acquired loans:
Individually evaluated for impairment with specific reserve subsequent to acquisition (ASC 310-20 at acquisition)	957,624		220,243		—		—		1,177,867
Individually evaluated for impairment without specific reserve (ASC 310-30 at acquisition)	12,954,203		1,269,171		—		—		14,223,374
Collectively evaluated for impairment without reserve (ASC 310-20 at acquisition)	113,215,245		9,132,884		—		1,217,787		123,565,916
Ending balance	$	468,479,744	$	95,946,143	$	8,036,872	$	4,210,705	$	576,673,464

XML

ACQUISITION OF WSB HOLDINGS, INC. (Tables)

9 Months Ended

Sep. 30, 2013

ACQUISITION OF WSB HOLDINGS, INC.

Schedule of purchased assets, assumed liabilities and identifiable intangible assets recorded at acquisition date fair value

							As Recorded by
	As Recorded by			Fair Value			Old Line
	WSB Holdings, Inc			Adjustments			Bancshares, Inc.
Assets
Cash and due from banks	$	5,576,699		$	—		$	5,576,699
Federal funds sold	33,269,900			(16,966,208		)	16,303,692
Total cash and cash equivalents	38,846,599			(16,966,208		)	21,880,391
Investment securities available for sale	79,476,355			(101,654		)(a)	79,374,701
Loans, net of deferred fees and costs	177,204,282			(14,263,180		)(b)	162,941,102
Allowance for loan losses	(2,767,274		)	2,767,274		(b)	—
Premises and equipment	4,705,902			5,673,151		(c)	10,379,053
Accrued interest receivable	886,413			—			886,413
Deferred income taxes	7,396,519			4,005,790		(d)	11,402,309
Bank owned life insurance	12,986,817			—			12,986,817
Other real estate owned	5,225,958			(993,476		)(e)	4,232,482
Core deposit intangible	—			2,434,723		(f)	2,434,723
Other assets	4,326,538			(567,850		)(g)	3,758,688
Total assets	$	328,288,109		$	(18,011,430	)	$	310,276,679
Liabilities and Stockholders’ Equity
Deposits
Non-interest bearing	$	10,863,874		$	—		$	10,863,874
Interest bearing	204,375,389			955,452		(h)	205,330,841
Total deposits	215,239,263			955,452			216,194,715
Long term borrowings	56,000,000			4,250,568		(i)	60,250,568
Accrued interest payable	246,416			—			246,416
Other liabilities	2,979,727			—			2,979,727
Total liabilities	$	274,465,406		$	5,206,020		$	279,671,426
Net identifiable assets acquired over (under) liabilities assumed	53,822,703			(23,217,450		)	30,605,253
Goodwill	—			7,159,875			7,159,875
Net assets acquired over liabilities assumed	53,822,703			(16,057,575		)	37,765,128
Purchase Price Consideration-Common Stock
WSB Holdings shares outstanding exchanged for stock				5,223,633
Exchange ratio				0.557
Old Line Bancshares shares issued to WSB Holdings				2,909,486
Purchase price per WSB Holdings common share				$	6.0743
Cash consideration				$	16,966,208
Purchase price assigned to shares exchanged for stock				$	37,765,128

Explanation of fair value adjustments

(a) Adjustment reflects marking the available for sale portfolio to fair value as of the acquisition date.

(b) Adjustment reflects the fair value adjustments based on Old Line Bancshares’ evaluation of the acquired loan portfolio and excludes the allowance for losses recorded by WSB Holdings.

(c) Adjustment reflects the fair value adjustments based on Old Line Bancshares’ evaluation of the acquired premises and equipment.

(d) Adjustment to record deferred tax asset related to fair value adjustments at 39.45% income tax rate.

(e) Adjustment reflects the fair value adjustments to other real estate owned based on Old Line Bancshares’ evaluation of the acquired other real estate owned portfolio.

(f) Adjustment reflects the recording of the core deposits intangible on the acquired deposit accounts.

(g) Adjustment reflects the impairment of certain WSB Holdings’ prepaid and deferred accounts.

(h) Adjustment arises since the rates on interest-bearing deposits are higher than rates available on similar deposits as of the acquisition date.

(i) Adjustment reflects the fair value of WSB Holdings’ borrowings acquired on acquisition date and is related to the Federal Home Loan Bank of Atlanta (“FHLB”) pre-payment penalty incurred subsequent to the acquisition date in the connection with the repayment of all of WSB’s FHLB advances by Old Line Bancshares.

Schedule of consolidated statements of income data for the unaudited pro forma results

	Nine Months Ended September 30,
	2013		2012
Net interest income	$	31,405	$	33,137
Other non-interest revenue	5,275		5,402
Total revenue	36,680		38,539
Provision expense	990		1,125
Other non-interest expense	32,825		31,477
Income before income taxes	2,865		5,937
Income tax expense	1,102		2,283
Net income	$	1,763	$	3,654
Basic earnings per share	0.21		0.48
Diluted earnings per share	0.21		0.47

XML

Document and Entity Information	9 Months Ended
	Sep. 30, 2013	Oct. 31, 2013
Document and Entity Information
Entity Registrant Name	OLD LINE BANCSHARES INC
Entity Central Index Key	0001253317
Document Type	10-Q
Document Period End Date	Sep. 30, 2013
Amendment Flag	false
Current Fiscal Year End Date	--12-31
Entity Current Reporting Status	Yes
Entity Filer Category	Smaller Reporting Company
Entity Common Stock, Shares Outstanding		10,766,212
Document Fiscal Year Focus	2013
Document Fiscal Period Focus	Q3

XML

INVESTMENT SECURITIES (Tables)

9 Months Ended

Sep. 30, 2013

INVESTMENT SECURITIES

Summary of the amortized cost and estimated fair value of securities

	Amortized cost		Gross unrealized gains		Gross unrealized losses			Estimated fair value
September 30, 2013
Available for sale
U. S. treasury	$	1,249,400	$	513	$	—		$	1,249,913
U.S. government agency	47,396,111		5,250		(1,609,748		)	45,791,613
Municipal securities	61,815,232		794,982		(2,556,967		)	60,053,247
Mortgage backed securities:
FHLMC certificates	5,473,276		86,789		(47,436		)	5,512,629
FNMA certificates	19,629,429		236,141		(367,592		)	19,497,978
GNMA certificates	42,880,388		170,317		(980,782		)	42,069,923
SBA loan pools	7,646,296		—		(293,967		)	7,352,329
	$	186,090,132	$	1,293,992	$	(5,856,492	)	$	181,527,632
December 31, 2012
Available for sale
U. S. treasury	$	1,249,708	$	1,542	$	—		$	1,251,250
U.S. government agency	28,493,293		105,183		(27,505		)	28,570,971
Municipal securities	61,670,324		2,453,427		(270,102		)	63,853,649
Mortgage backed securities
FHLMC certificates	6,448,848		245,541		(4,858		)	6,689,531
FNMA certificates	17,600,875		858,903		—			18,459,778
GNMA certificates	50,914,071		700,339		(2,699		)	51,611,711
SBA loan pools	1,098,701		5,631		—			1,104,332
	$	167,475,820	$	4,370,566	$	(305,164	)	$	171,541,222

Schedule of securities with unrealized losses segregated by length of impairment

	September 30, 2013
	Less than 12 months				12 Months or More				Total
	Fair value		Unrealized losses		Fair value		Unrealized losses		Fair value		Unrealized losses
Unrealized losses less than 12 months
U.S. government agency	$	42,786,362	$	1,609,748	$	—	$	—	$	42,786,362	$	1,609,748
Municipal securities	33,720,874		2,398,106		1,712,342		158,861		35,433,216		2,556,967
Mortgage backed securities	47,005,953		1,395,810		—		—		47,005,953		1,395,810
SBA loan pools	7,352,328		293,967						7,352,328		293,967
Total unrealized losses less than 12 months	$	130,865,517	$	5,697,631	$	1,712,342	$	158,861	$	132,577,859	$	5,856,492

	December 31,2012
	Less than 12 months				12 Months or More				Total
	Fair value		Unrealized losses		Fair value		Unrealized losses		Fair value		Unrealized losses
Unrealized losses less than 12 months
U.S. government agency	$	4,498,200	$	27,505	$	—	$	—	$	4,498,200	$	27,505
Municipal securities	13,470,047		270,102		—		—		13,470,047		270,102
Mortgage backed securities	2,797,011		7,557		—		—		2,797,011		7,557
Total unrealized losses less than 12 months	$	20,765,258	$	305,164	$	—	$	—	$	20,765,258	$	305,164

Schedule of contractual maturities and pledged securities

	Available for Sale
September 30, 2013	Amortized cost		Fair value
Maturing
Within one year	$	1,249,400	$	1,249,913
Over one to five years	11,628,857		11,658,412
Over five to ten years	50,571,838		49,206,713
Over ten years	122,640,037		119,412,594
	$	186,090,132	$	181,527,632
Pledged securities	$	38,229,610	$	37,937,586