The purpose of this discussion and analysis is to focus on significant changes
in the financial condition of MetroCity Bancshares, Inc. and our wholly owned
subsidiary, Metro City Bank, from December 31, 2022 through March 31, 2023 and
on our results of operations for the three months ended March 31, 2023 and 2022.
This discussion and analysis should be read in conjunction with our audited
consolidated financial statements and notes thereto for the year ended
December 31, 2022 included in our Annual Report on Form 10-K, and information
presented elsewhere in this Quarterly Report on Form 10-Q, particularly the
unaudited consolidated financial statements and related notes appearing in
Item 1.

Cautionary Note Regarding Forward-Looking Statements



This Quarterly Report on Form 10-Q contains 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"). These forward-looking statements reflect our
current views with respect to, among other things, future events and our
financial performance. These statements are often, but not always, made through
the use of words or phrases such as "may," "might," "should," "could,"
"predict," "potential," "believe," "expect," "continue," "will," "anticipate,"
"seek," "estimate," "intend," "plan," "strive," "projection," "goal," "target,"
"outlook," "aim," "would," "annualized" and "outlook," or the negative version
of those words or other comparable words or phrases of a future or
forward-looking nature. These forward-looking statements are not historical
facts, and are based on current expectations,  estimates and projections about
our industry, management's beliefs and certain assumptions made by management,
many of which, by their nature, are inherently uncertain and beyond our control.
Accordingly, we caution you that any such forward-looking statements are not
guarantees of future performance and are subject to risks, assumptions,
estimates and uncertainties that are difficult to predict. Although we believe
that the expectations reflected in these forward-looking statements are
reasonable as of the date made, actual results may prove to be materially
different from the results expressed or implied by the forward-looking
statements.

A number of important factors could cause our actual results to differ materially from those indicated in these forward-looking statements, including those factors discussed elsewhere in this quarterly report and the following:

The impact of current and future economic and market conditions generally

(including seasonality) and in the financial services industry, nationally and

within our primary market areas, including the effects of inflationary

? pressures, changes in interest rates, slowdowns in economic growth, and the

potential for high unemployment rates, as well as the financial stress on

borrowers and changes to customer and client behavior (including the velocity

of loan repayment) and credit risk as a result of the foregoing;

changes in interest rate environment (including changes to the federal funds

rate, the level and composition of deposits (as well as the cost of, and

competition for, deposits), loan demand, liquidity and the values of loan

? collateral, securities and market fluctuations, and interest rate sensitive

assets and liabilities), and competition in our markets may result in increased

funding costs or reduced earning assets yields, thus reducing our margins and

net interest income;

recent adverse developments in the banking industry highlighted by high-profile

bank failures and the potential impact of such developments on customer

? confidence, liquidity and regulatory responses to these developments (including

increases in the cost of our deposit insurance assessments), our ability to

effectively manage our liquidity risk and any growth plans and the availability

of capital and funding;

our ability to comply with applicable capital and liquidity requirements,

? including our ability to generate liquidity internally or raise capital on

favorable terms, including continued access to the debt and equity capital


   markets;


   the risk that a future economic downturn and contraction, including a

recession, could have a material adverse effect on our capital, financial

? condition, credit quality, results of operations and future growth, including


   the risk that the strength of the current economic environment could be
   weakened by the continued impact of rising interest rates, supply chain
   challenges and inflation;


                                       33

  Table of Contents

factors that can impact the performance of our loan portfolio, including real

? estate values and liquidity in our primary market areas, the financial health


   of our borrowers and the success of various projects that we finance;

? concentration of our loan portfolio in real estate loans;

? changes in the prices, values and sales volumes of commercial and residential

real estate;

weakness in the real estate market, including the secondary residential

? mortgage market, which can affect, among other things, the value of collateral

securing mortgage loans, mortgage loan originations and delinquencies, profits

on sales of mortgage loans, and the value of mortgage servicing rights;

credit and lending risks associated with our construction and development,

? commercial real estate, commercial and industrial, residential real estate and

SBA loan portfolios;

negative impact in our mortgage banking services, including declines in our

mortgage originations or profitability due to rising interest rates and

? increased competition and regulation, the Bank's or third party's failure to

satisfy mortgage servicing obligations, loan modificaitons, the effects of

judicial or regulatory requirements or guidance, and the possibility of the

Bank being required to repurchase mortgage loans or indemnify buyers;

our ability to attract sufficient loans that meet prudent credit standards,

? including in our construction and development, commercial and industrial

and

owner-occupied commercial real estate loan categories;

our ability to attract and maintain business banking relationships with

? well-qualified businesses, real estate developers and investors with proven

track records in our market areas;

our ability to successfully manage our credit risk and the sufficiency of our

? allowance for credit losses ("ACL"), including the implementation of the

Current Expected Credit Losses ("CECL") model;

? the adequacy of our reserves (including ACL) and the appropriateness of our

methodology for calculating such reserves;

? our ability to successfully execute our business strategy to achieve profitable

growth;

? the concentration of our business within our geographic areas of operation and

to the general Asian-American population within our primary market areas;

? our focus on small and mid-sized businesses;

? our ability to manage our growth;

? our ability to increase our operating efficiency;

? significant turbulence or a disruption in the capital or financial markets and

the effect of a fall in stock market prices on our investment securities;

? risks that our cost of funding could increase, in the event we are unable to

continue to attract stable, low-cost deposits and reduce our cost of deposits;

inability of our risk management framework to effectively mitigate credit risk,

? interest rate risk, liquidity risk, price risk, compliance risk, operational

risk, strategic risk and reputational risk;

? our ability to maintain expenses in line with current projections;




                                       34

  Table of Contents

? the makeup of our asset mix and investments;

external economic, political and/or market factors, such as changes in monetary

and fiscal policies and laws, including the interest rate policies of the

? Federal Reserve, the possibility that the U.S. could default on its debt

obligations, inflation or deflation, changes in the demand for loans, and

fluctuations in consumer spending, borrowing and savings habits, which may have

an adverse impact on our financial condition;

? uncertainty related to the transition away from the London Inter-bank Offered

Rate ("LIBOR");

? the institution and outcome of litigation and other legal proceeding against us

or to which we may become subject to;

? the impact of recent and future legislative and regulatory changes;

? examinations by our regulatory authorities;

continued or increasing competition from other financial institutions, credit

? unions, and non-bank financial services companies (including fintech

companies), many of which are subject to different regulations than we are;

? challenges arising from unsuccessful attempts to expand into new geographic

markets, products, or services;

? restraints on the ability of the Bank to pay dividends to us, which could limit

our liquidity;

increased capital requirements imposed by banking regulators, which may require

? us to raise capital at a time when capital is not available on favorable terms

or at all;

? a failure in the internal controls we have implemented to address the risks

inherent to the business of banking;

inaccuracies in our assumptions about future events, which could result in

? material differences between our financial projections and actual financial

performance;

? changes in our management personnel or our inability to retain motivate and

hire qualified management personnel;

the dependence of our operating model on our ability to attract and retain

? experienced and talented bankers in each of our markets, which may be impacted

as a result of labor shortages;

? our ability to identify and address cyber-security risks, fraud and systems

errors;

? disruptions, security breaches, or other adverse events, failures or

interruptions in, or attacks on, our information technology systems;

? disruptions, security breaches, or other adverse events affecting the

third-party vendors who perform several of our critical processing functions;

? an inability to keep pace with the rate of technological advances due to a lack

of resources to invest in new technologies;

? fraudulent and negligent acts by our clients, employees or vendors and our

ability to identify and address such acts;

? risks related to potential acquisitions;




                                       35

  Table of Contents

? the impact of any claims or legal actions to which we may be subject, including

any effect on our reputation;

compliance with governmental and regulatory requirements, including the

? Dodd-Frank Act and others relating to banking, consumer protection, securities

and tax matters, and our ability to maintain licenses required in connection

with commercial mortgage origination, sale and servicing operations;

? changes in the scope and cost of Federal Deposit Insurance Corporation ("FDIC")

insurance and other coverage;

? changes in our accounting standards;

? changes in tariffs and trade barriers;

? changes in federal tax law or policy;

the effects of war or other conflicts (including Russia's military action in

? Ukraine), acts of terrorism, acts of God, natural disasters, health

emergencies, epidemics or pandemics, climate changes, or other catastrophic

events that may affect general economic conditions;

risks related to environmental, social and governance ("ESG") strategies and

? initiatives, the scope and pace of which could alter the Company's reputation

and shareholder, associate, customer and third-party affiliations; and

other risks and factors identified in our Annual Report on Form 10-K for the

? year ended December 31, 2022, including those identified under the heading

"Risk Factors", and detailed from time to time in our other filings with the

U.S. Securities and Exchange Commission.




The foregoing factors should not be construed as exhaustive and should be read
together with the other cautionary statements included in this Quarterly Report
on Form 10-Q. Because of these risks and other uncertainties, our actual future
results, performance or achievement, or industry results, may be materially
different from the results indicated by the forward looking statements in this
Quarterly Report on Form 10-Q. In addition, our past results of operations are
not necessarily indicative of our future results. You should not rely on any
forward looking statements, which represent our beliefs, assumptions and
estimates only as of the dates on which they were made, as predictions of future
events. Any forward-looking statement speaks only as of the date on which it is
made, and we do not undertake any obligation to update or review any
forward-looking statement, whether as a result of new information, future
developments or otherwise.

CECL Adoption



On January 1, 2023, the Company adopted ASC Topic 326 which replaces the
incurred loss approach for measuring credit losses with an expected loss model,
referred to the current expected credit loss ("CECL") model. CECL applies to
financial assets subject to credit losses and measured at amortized cost and
certain off-balance-sheet credit exposures, which include, but are not limited
to, loans, leases, held-to-maturity securities, loan commitments and financial
guarantees. The adoption of this guidance resulted in an increase of the
allowance for credit losses of $5.1 million, the creation of an allowance for
unfunded commitments of $239,000 and a reduction of retained earnings of $3.9
million, net of the increase in deferred tax assets of $1.4 million.

Going forward, the impact of utilizing the CECL approach to calculate the
allowance for credit losses will be significantly influenced by the composition,
characteristics and quality of our loan portfolio, as well as the prevailing
economic conditions and forecasts utilized. Material changes to these and other
relevant factors may result in greater volatility to the provision for credit
losses, and therefore, greater volatility to our reported earnings. See Note 1
and Note 3 of our consolidated financial statements as of March 31, 2023,
included elsewhere in this Form 10-Q, for additional information on the on the
allowance for credit losses and the allowance for unfunded commitments.

                                       36

Table of Contents

Critical Accounting Policies and Estimates



Our accounting and reporting estimates conform with U.S. GAAP and general
practices within the financial services industry. The preparation of financial
statements in conformity with GAAP requires management to make estimates and
assumptions that affect the amounts reported in the financial statements and
accompanying notes. We consider accounting estimates that can (1) be replaced by
other reasonable estimates and/or (2) changes to an estimate from period to
period that have a material impact on the presentation of our financial
condition, changes in financial condition or results of operations as well as
(3) those estimates that require significant and complex assumptions about
matters that are highly uncertain to be critical accounting estimates. We
consider our critical accounting policies to include the allowance for credit
losses, servicing assets, fair value of financial instruments and income taxes.

Critical accounting estimates include a high degree of uncertainty in the
underlying assumptions. Management bases its estimates on historical experience,
current information and other factors deemed relevant. The development,
selection and disclosure of our critical accounting estimates are reviewed with
the Audit Committee of the Company's Board of Directors. Actual results could
differ from these estimates. For additional information regarding critical
accounting policies, refer to "Part II - Item 7. Management's Discussion and
Analysis of Financial Condition and Results of Operations - Critical Accounting
Policies and Estimates" and Note 1 of our consolidated financial statements as
of December 31, 2022 in the Company's 2022 Form 10-K. Other than our methodology
of estimating allowance for credit losses (mentioned below), there have been no
significant changes in the Company's application of critical accounting policies
since December 31, 2022.

Reserve for Credit Losses

A consequence of lending activities is that we may incur credit losses. The
amount of such losses will vary depending upon the risk characteristics of the
loan lease portfolio as affected by economic conditions such as rising interest
rates and the financial performance of borrowers.

The reserve for credit losses consists of the allowance for credit losses
("ACL") and the allowance for unfunded commitments. As a result of our January
1, 2023 adoption of ASU No. 2016-13, and its related amendments, our methodology
for estimating the reserve for credit losses changed significantly from December
31, 2022. The standard replaced the "incurred loss" approach with an "expected
loss" approach known as the Current Expected Credit Losses ("CECL"). The CECL
approach requires an estimate of the credit losses expected over the life of an
exposure (or pool of exposures). It removes the incurred loss approach's
threshold that delayed the recognition of a credit loss until it was "probable"
a loss event was "incurred."

The estimate of expected credit losses under the CECL approach is based on
relevant information about past events, current conditions, and reasonable and
supportable forecasts that affect the collectability of the reported amounts.
Historical loss experience is generally the starting point for estimating
expected credit losses. We then consider whether the historical loss experience
should be adjusted for loan-specific risk characteristics or current conditions
at the reporting date that did not exist over the period from which historical
experience was used. Finally, we consider forecasts about future economic
conditions that are reasonable and supportable. The allowance for unfunded
commitments represents the expected credit losses on off-balance sheet
commitments such as unfunded commitments to extend credit. This allowance is
estimated by loan segment at each balance sheet date under the CECL model using
the same methodologies as portfolio loans, taking into consideration the
likelihood that funding will occur.

Management's evaluation of the appropriateness of the reserve for credit losses
is often the most critical of accounting estimates for a financial institution.
Our determination of the amount of the reserve for credit losses is a critical
accounting estimate as it requires significant reliance on the credit risk
rating we assign to individual borrowers, the use of estimates and significant
judgment as to the amount and timing of expected future cash flows, reliance on
historical loss rates on homogenous portfolios, consideration of our
quantitative and qualitative evaluation of economic factors, and the reliance on
our reasonable and supportable forecasts. The reserve for credit losses
attributable to each portfolio segment also includes an amount for inherent
risks not reflected in the historical analyses. Relevant factors include, but
are not limited to, concentrations of credit risk (geographic, large borrower,
and industry), local/regional economic trends and conditions,

                                       37

Table of Contents


changes in underwriting standards, changes in collateral values, experience and
depth of lending staff, trends in delinquencies, and the volume and terms of
loans.

Overview

MetroCity Bankshares, Inc. is a bank holding company headquartered in the
Atlanta metropolitan area. We operate through our wholly-owned banking
subsidiary, Metro City Bank, a Georgia state-chartered commercial bank that was
founded in 2006. We currently operate 19 full-service branch locations in
multi-ethnic communities in Alabama, Florida, Georgia, New York, New Jersey,
Texas and Virginia. As of March 31, 2023, we had total assets of $3.42 billion,
total loans of $3.01 billion, total deposits of $2.64 billion and total
shareholders' equity of $353.0 million.

We are a full-service commercial bank focused on delivering personalized service
in an efficient and reliable manner to the small to medium-sized businesses and
individuals in our markets, predominantly Asian-American communities in growing
metropolitan markets in the Eastern U.S. and Texas. We offer a suite of loan and
deposit products  tailored to meet the needs of the businesses and individuals
already established in our communities, as well as first generation  immigrants
who desire to establish and grow their own businesses, purchase a home, or
educate their children in the United States. Through our diverse and experienced
management team and talented employees, we are able to speak the language of our
customers and provide them with services and products in a culturally competent
manner.

                                       38

  Table of Contents

Selected Financial Data

The following table sets forth unaudited selected financial data for the most
recent five quarters. This data should be read in conjunction with the unaudited
consolidated financial statements and accompanying notes included in Item 1 and
the information contained in this Item 2.

                                                                As of or 

for the Three Months Ended


                                         March 31,       December 31,       September 30,       June 30,        March 31,
(Dollars in thousands, except per
share data)                                 2023             2022                2022              2022            2022
Selected income statement data:
Interest income                         $     45,965    $        43,945    $         38,297    $     33,025    $     31,953
Interest expense                              19,732             14,995               8,509           2,805           1,300
Net interest income                           26,233             28,950              29,788          30,220          30,653

Provision for credit losses                        -            (1,168)    

        (1,703)               -             104
Noninterest income                             6,016              1,794               5,101           4,653           7,656
Noninterest expense                           10,679             12,379              12,688          13,119          12,179
Income tax expense                             5,840              9,383               7,011           5,654           6,597
Net income                                    15,730             10,180              16,893          16,100          19,429
Per share data:
Basic income per share                  $       0.63    $          0.40    $           0.66    $       0.63    $       0.76
Diluted income per share                $       0.62    $          0.40    $           0.66    $       0.63    $       0.76
Dividends per share                     $       0.18    $          0.15    $           0.15    $       0.15    $       0.15

Book value per share (at period end) $ 14.04 $ 13.88 $ 13.76 $ 12.69 $ 12.19 Shares of common stock outstanding 25,143,675 25,169,709

          25,370,417      25,451,125      25,465,236
Weighted average diluted shares           25,405,855         25,560,138          25,702,023      25,729,156      25,719,035
Performance ratios:
Return on average assets                        1.87 %             1.19 %              2.07 %          2.16 %          2.52 %
Return on average equity                       18.09              11.57    

          20.56           20.65           26.94
Dividend payout ratio                          28.98              37.55               22.75           23.85           19.76
Yield on total loans                            5.85               5.50                5.11            4.95            5.00

Yield on average earning assets                 5.77               5.43                4.94            4.65            4.34
Cost of average interest bearing
liabilities                                     3.30               2.49                1.51            0.56            0.24
Cost of deposits                                3.48               2.61                1.48            0.55            0.27
Net interest margin                             3.30               3.58                3.84            4.26            4.16
Efficiency ratio(1)                            33.11              40.26               36.37           37.62           31.79
Asset quality data (at period end):
Net charge-offs/(recoveries) to
average loans held for investment             (0.00) %           (0.01) %            (0.00) %        (0.00) %          0.06 %
Nonperforming assets to gross loans
and OREO                                        0.64               0.80                1.09            1.22            0.63
ACL to nonperforming loans                    101.22              68.88               53.25           54.79          134.39
ACL to loans held for investment                0.63               0.45                0.50            0.60            0.66
Balance sheet and capital ratios:
Gross loans held for investment to
deposits                                      114.27 %           114.94 %            116.21 %        115.86 %        105.72 %
Noninterest bearing deposits to
deposits                                       21.83              22.95               23.43           25.87           25.84
Investment securities to assets                 0.87               0.86                0.91            1.02            1.11
Common equity to assets                        10.32              10.20               10.42           10.20            9.88
Leverage ratio                                  9.72               9.57                9.90           10.31            9.46
Common equity tier 1 ratio                     16.55              15.99               16.18           16.70           17.24
Tier 1 risk-based capital ratio                16.55              15.99               16.18           16.70           17.24
Total risk-based capital ratio                 17.51              16.68               16.94           17.60           18.22
Mortgage and SBA loan data:
Mortgage loans serviced for others      $    506,012    $       526,719    $        550,587    $    589,500    $    605,112
Mortgage loan production                      43,335             88,045             255,662         326,973         162,933
Mortgage loan sales                                -                  -                   -          37,928          56,987
SBA loans serviced for others                485,663            465,120    

        489,120         504,894         528,227
SBA loan production                           15,352             42,419              22,193          21,407          50,689
SBA loan sales                                36,458                  -               8,588               -          22,898

(1) Represents noninterest expense divided by total revenue (net interest income


    and total noninterest income).


                                       39

  Table of Contents

Recent Industry Developments

During the first quarter of 2023, the banking industry experienced significant
volatility with multiple high-profile bank failures and industry wide concerns
related to liquidity, deposit outflows, uninsured deposit concentrations,
unrealized securities losses and eroding consumer confidence in the banking
system. Despite these negative industry developments, the Company's liquidity
position and balance sheet remains robust. The Company's total deposits only
decreased by 0.9% as compared to December 31, 2022, to $2.64 billion at March
31, 2023 as we experienced minimal deposit outflow in the first quarter. The
Company's uninsured deposits represented 31.9% of total deposits at March 31,
2023 compared to 32.5% of total deposits at December 31, 2022. The Company also
took a number of preemptive actions, which included proactive outreach to
clients and actions to maximize its funding sources in response to these recent
developments. Furthermore, the Company's capital remains strong with common
equity Tier 1 and total capital ratios of 16.55% and 17.51%, respectively,

as of
March 31, 2023.

Results of Operations

We recorded net income of $15.7 million for the three months ended March 31,
2023 compared to $19.4 million for the same period in 2022, a decrease of $3.7
million, or 19.0%. Basic and diluted earnings per common share for the
three months ended March 31, 2023 was $0.63 and $0.62 compared to $0.76 for both
the basic and diluted earnings per common share for the same period in 2022.

Interest Income


Interest income totaled $46.0 million for the three months ended March 31, 2023,
an increase of $14.0 million, or 43.9%, from the three months ended March 31,
2022, primarily due to an increase in average loan balances of $498.0 million
coupled with an 85 basis points increase in the loan yield. The increase in
average loans is due to an increase of $8.5 million in average construction and
development loans, an increase of $123.0 million in average commercial real
estate loans and an increase of $384.9 million in average residential mortgage
loans, offset by a decrease of $18.3 million in commercial and industrial loans.
As compared to the three months ended March 31, 2022, the yield on average
interest-earning assets increased by 143 basis points to 5.77% from 4.34% with
the yield on average loans increasing by 85 basis points and the yield on
average total investments increasing by 405 basis points.

Interest Expense


Interest expense for the three months ended March 31, 2023 increased $18.4
million, or 1,417.8%, to $19.7 million compared to interest expense of $1.3
million for the three months ended March 31, 2022, primarily due to a 321 basis
points increase in deposit costs and a 223 basis points increase in borrowing
costs coupled with a $308.5 million increase in average interest-bearing deposit
balances. The 321 basis points increase in deposit costs included a 375 basis
point increase in the yield on average money market deposits and a 290 basis
points increase in the yield on average time deposits. Average time deposits
increased by $435.6 million while average money market deposits decreased by
$106.8 million.

Average borrowings outstanding for the three months ended March 31, 2023 decreased by $65.2 million with an increase in rate of 223 basis points compared to the three months ended March 31, 2022.

Net Interest Margin


The net interest margin for the three months ended March 31, 2023 decreased by
86 basis points to 3.30% from 4.16% for the three months ended March 31, 2022,
primarily due to a 306 basis point increase in the cost of average
interest-bearing liabilities of $2.43 billion, offset by a 143 basis point
increase in the yield on average interest-earning assets of $3.23 billion.
Average earning assets for the three months ended March 31, 2023 increased by
$240.0 million from the same period in 2022, primarily due to a $498.0 million
increase in average loans, offset by a $254.3 million decrease in average
interest-earning cash accounts. Average interest-bearing liabilities for the
three months ended March 31, 2023 increased by $243.3 million from the same
period in 2022, driven by an increase in average interest-bearing deposits of
$308.5 million, offset by a decrease in average borrowings of $65.2 million.

                                       40

  Table of Contents

Net interest margin and net interest income are influenced by internal and
external factors. Internal factors include balance sheet changes on both volume
and mix and pricing decisions, and external factors include changes in market
interest rates, competition  and the shape of the interest rate yield curve. The
decline in our net interest margin is primarily the result of our increasing
deposit costs.

Average Balances, Interest and Yields


The following tables present, for the three months ended March 31, 2023 and
2022, information about: (i) weighted average balances, the total dollar amount
of interest income from interest-earning assets and the resultant average
yields; (ii) average balances, the total dollar amount of interest expense on
interest-bearing liabilities and the resultant average rates; (iii) net interest
income; (iv) the interest rate spread; and (v) the net interest margin.

                                                               Three Months Ended March 31,
                                                      2023                                        2022
                                      Average       Interest and     Yield /      Average       Interest and     Yield /

(Dollars in thousands)                Balance           Fees          Rate        Balance           Fees          Rate
Earning Assets:
Federal funds sold and other
investments(1)                      $   145,354    $        1,805       5.04 %  $   399,642    $          365       0.37 %
Investment securities                    32,952               178       2.19         36,842               129       1.42
Total investments                       178,306             1,983       4.51        436,484               494       0.46
Construction and development             39,097               523       5.43         30,583               377       5.00
Commercial real estate                  672,109            13,979       8.44        549,132             7,887       5.82
Commercial and industrial                47,105             1,030       8.87         65,450             1,076       6.67
Residential real estate               2,291,699            28,422       5.03      1,906,847            22,074       4.69
Consumer and other                          166                28      68.41            206                45      88.59
Gross loans(2)                        3,050,176            43,982       5.85      2,552,218            31,459       5.00
Total earning assets                  3,228,482            45,965       5.77      2,988,702            31,953       4.34
Noninterest-earning assets              175,110                                     142,042
Total assets                          3,403,592                                   3,130,744
Interest-bearing liabilities:
NOW and savings deposits                166,962               648       1.57        187,259                75       0.16
Money market deposits                   978,954             9,659       4.00      1,085,751               658       0.25
Time deposits                           876,803             7,069       3.27        441,228               406       0.37
Total interest-bearing deposits       2,022,719            17,376       3.48      1,714,238             1,139       0.27
Borrowings                              403,170             2,356       2.37        468,348               161       0.14
Total interest-bearing
liabilities                           2,425,889            19,732       3.30      2,182,586             1,300       0.24
Noninterest-bearing liabilities:
Noninterest-bearing deposits            578,978                                     588,343
Other noninterest-bearing
liabilities                              46,138                                      67,301
Total noninterest-bearing
liabilities                             625,116                                     655,644
Shareholders' equity                    352,587                                     292,514
Total liabilities and
shareholders' equity                $ 3,403,592                                 $ 3,130,744
Net interest income                                $       26,233                              $       30,653
Net interest spread                                                     2.47                                        4.10
Net interest margin                                                     3.30                                        4.16

(1) Includes income and average balances for term federal funds, interest-earning

cash accounts, and other miscellaneous earning assets.

(2) Average loan balances include nonaccrual loans and loans held for sale.




                                       41

  Table of Contents

Rate/Volume Analysis

Increases and decreases in interest income and interest expense result from
changes in average balances (volume) of interest-earning assets and
interest-bearing liabilities, as well as changes in average interest rates. The
following table sets forth the effects of changing rates and volumes on our net
interest income during the period shown. Information is provided with respect to
(i) effects on interest income attributable to changes in volume (change in
volume multiplied by prior rate) and (ii) effects on interest income
attributable to changes in rate (changes in rate multiplied by prior volume).
Change applicable to both volumes and rate have been allocated to volume.

                                                 Three Months Ended March 

31, 2023 Compared to Three Months


                                                                    Ended March 31, 2022
                                                           Increase (Decrease) Due to Change in:
(Dollars in thousands)                             Volume               Yield/Rate             Total Change
Earning assets:
Federal funds sold and other investments(1)    $         (47)         $    

    1,528         $         1,481
Investment securities                                   (138)                     146                       8
Total investments                                       (185)                   1,674                   1,489

Construction and development                               76              

       70                     146
Commercial real estate                                  1,852                   4,240                   6,092
Commercial and industrial                               (359)                     313                    (46)
Residential real estate                                 4,661                   1,687                   6,348
Consumer and Other                                       (17)                       -                    (17)
Gross loans(2)                                          6,213                   6,310                  12,523
Total earning assets                                    6,028                   7,984                  14,012
Interest-bearing liabilities:
NOW and savings deposits                                 (13)                     586                     573
Money market deposits                                   (116)                   9,117                   9,001
Time deposits                                           1,125                   5,538                   6,663

Total interest-bearing deposits                           996                  15,241                  16,237
Borrowings                                              (305)                   2,500                   2,195
Total interest-bearing liabilities                        691              

   17,741                  18,432
Net interest income                            $        5,337         $       (9,757)         $       (4,420)

(1) Includes income and average balances for term federal funds, interest-earning

cash accounts, and other miscellaneous earning assets.

(2) Average loan balances include nonaccrual loans and loans held for sale.

Provision for Credit Losses



The provision for credit losses reflects our internal calculation and judgment
of the appropriate amount of the allowance for credit losses. The adoption of
ASU No. 2016-13, "Measurement of Credit Losses on Financial Instruments" or
"CECL" has significantly changed the methodology of how we measure credit losses
(see Note 1 to the Consolidated Financial Statements for more information). We
maintain the allowance for credit losses at levels we believe are appropriate to
cover our estimate of expected credit losses over the life of loans in the
portfolio as of the end of the reporting period.  The allowance for credit
losses is determined through detailed quarterly analyses of our loan
portfolio. The allowance for credit losses is based on our loss experience,
changes in the economic environment, reasonable and supportable forecasts, as
well as an ongoing assessment of credit quality and environmental factors not
reflective in historical loss rates. Additional qualititavive factors that are
considered in determining the amount of the allowance for credit losses are
concentrations of credit risk (geographic, large borrower, and industry),
local/regional economic trends and conditions, changes in underwriting
standards, changes in collateral value, experience and depth of lending staff,
trends in delinquencies, and the volume and terms of loans.

We recorded no provision for credit losses during the three months ended March
31, 2023 compared to provision expense of $104,000 during the same period in
2022. Our ACL forecast outlook was relatively stable between the January 1, 2023
CECL implementation date and the period ended March 31, 2023. This resulted in
only a slight increase in estimated reserves; however, the increase was offset
by the decline in loan balances so no provision for credit losses was

                                       42

Table of Contents


needed. Our ACL as a percentage of gross loans for the periods ended March 31,
2023 and 2022 was 0.63% and 0.66%, respectively. Our ACL as a percentage of
gross loans is relatively lower than our peers due to our high percentage of
residential mortgage loans, which tend to have lower allowance for credit loss
ratios compared to other commercial or consumer loans due to their low LTVs.

See the section captioned "Allowance for Credit Losses" elsewhere in this document for further analysis of our provision for credit losses.

Noninterest Income



Noninterest income for the three months ended March 31, 2023 was $6.0 million, a
decrease of $1.6 million, or 21.4%, compared to $7.7 million for the three
months ended March 31, 2022. The following table sets forth the major components
of our noninterest income for the three months ended March 31, 2023 and 2022:

                                                Three Months Ended March 31,
(Dollars in thousands)                   2023          2022        $ Change     % Change
Noninterest income:
Service charges on deposit
accounts                              $      449    $      481    $     (32)       (6.7) %
Other service charges, commissions
and fees                                     874         2,159       (1,285)      (59.5)
Gain on sale of residential
mortgage loans                                 -         1,211       (1,211)       100.0
Mortgage servicing income, net              (96)           101         (197)       195.0
Gain on sale of SBA loans                  1,969         1,568           401        25.6
SBA servicing income, net                  1,814         1,644           170        10.3
Other income                               1,006           492           514       104.5
Total noninterest income              $    6,016    $    7,656    $  (1,640)      (21.4) %

Service charges on deposit accounts decreased $32,000, or 6.7%, to $449,000 for the three months ended March 31, 2023 compared to $481,000 for the same three months during 2022. This decrease was primarily attributable to lower analysis fees and overdraft fees.



Other service charges, commissions and fees decreased $1.3 million, or 59.5%, to
$874,000 for the three months ended March 31, 2023 compared to $2.2 million for
the three months ended March 31, 2022. This decrease was mainly attributable to
lower application, processing, underwriting and origination fees earned from our
origination of residential mortgage loans as mortgage volume declined during the
three months ended March 31, 2023 compared to the same period in 2022. Mortgage
loan originations totaled $43.3 million during the three months ended March 31,
2023 compared to $162.9  million during the same period in 2022.

Total gain on sale of loans was $2.0 million for the three months ended March
31, 2023 compared to $2.8 million for the same period of 2022, a decrease of
$810,000, or 29.1%.

We recorded no gain on sale of residential mortgage loans during the three
months ended March 31, 2023 as no residential mortgage loans were sold during
the period. Gain on sale of residential mortgage loans totaled $1.2 million for
the three months ended March 31, 2022 as we sold $57.0 million in residential
mortgage loans during the period with an average premium of 2.13%.

Gain on sale of SBA loans totaled $2.0 million for the three months ended March
31, 2023 compared to $1.6 million for the same period in 2022. We sold $36.5
million in SBA loans during the three months ended March 31, 2023 with average
premiums of 6.80%. We sold $22.9 million in SBA loans during the three months
ended March 31, 2022 with average premiums of 9.00%.

Mortgage loan servicing income, net of amortization, decreased by $197,000, or
195.0%, to an expense balance of $96,000 during the three months ended March 31,
2023 compared to income of $101,000 for the same period of 2022. The changes in
mortgage loan servicing income were primarily due to decreases in mortgage
servicing fees and capitalized mortage servicing assets, offset by the decrease
in mortgage servicing amortization. Included in mortgage loan servicing

                                       43

Table of Contents


income for the three months ended March 31, 2023 were $672,000 in mortgage
servicing fees compared to $923,000 for the same period in 2022 and capitalized
mortgage servicing assets of $0 for the three months ended March 31, 2023
compared to $413,000 for the same period in 2022. These amounts were offset by
mortgage loan servicing asset amortization of $768,000 for the three months
ended March 31, 2023 compared to $1.3 million during the same period in 2022.
During the three months ended March 31, 2023, we did not record a fair value
impairment on our mortgage servicing assets compared to a fair value impairment
recovery of $75,000 recorded during the three months ended March 31, 2022. Our
total residential mortgage loan servicing portfolio was $506.0 million at March
31, 2023 compared to $605.1 million at March 31, 2022.

SBA servicing income net increased by $170,000, or 10.3%, to $1.8 million for
the three months ended March 31, 2023 compared to $1.6 million for the
three months ended March 31, 2022. Our total SBA loan servicing portfolio was
$485.7 million as of March 31, 2023 compared to $528.2 million as of March 31,
2022. Our SBA servicing rights are carried at fair value and the inputs used to
calculate fair value change from period to period. During the three months ended
March 31, 2023 we recorded a $708,000 fair value increase to our SBA servicing
rights compared to a $323,000 increase to our SBA servicing rights during the
three months ended March 31, 2022.

Other noninterest income increased by $514,000, or 104.5%, to $1.0 million for
the three months ended March 31, 2023 compared to $492,000 for the three months
ended March 31, 2022. The increase was mainly due to a gain on sale of
foreclosed real estate of $547,000 recorded during the three months ended March
31, 2023 compared to a loss on sale of $15,000 recorded during the same period
in 2022. The largest component of other noninterest income is the income on bank
owned life insurance which totaled $435,000 and $404,000 for the three months
ended March 31, 2023 and 2022, respectively.

Noninterest Expense



Noninterest expense for the three months ended March 31, 2023 was $10.7 million
compared to $12.1 million for the three months ended March 31, 2022, a decrease
of $1.5 million, or 12.3%. The following table sets forth the major components
of our noninterest expense for the three months ended March 31, 2023 and 2022:

                                          Three Months Ended March 31,
(Dollars in thousands )             2023        2022      $ Change     % Change
Noninterest Expense:
Salaries and employee benefits    $  6,366    $  7,096    $   (730)      (10.3) %
Occupancy and equipment              1,214       1,227         (13)       (1.1)
Data processing                        275         277          (2)       (0.7)
Advertising                            146         150          (4)       (2.7)
Other expenses                       2,678       3,429        (751)      (21.9)
Total noninterest expense         $ 10,679    $ 12,179    $ (1,500)      (12.3) %


Salaries and employee benefits expense for the three months ended March 31, 2023
was $6.4 million compared to $7.1 million for the three months ended March 31,
2022, a decrease of $730,000, or 10.3%. This decrease was partially attributable
to lower commissions paid to our loan officers as loan volume declined during
the three months ended March 31, 2023.

Occupancy and equipment expense for the three months ended March 31, 2023 was
$1.2 million compared to $1.2 million for the three months ended March 31, 2022,
a slight decrease of $13,000, or 1.1%. This decrease was partially due to lower
depreciation expense.

Data processing expenses for the three months ended March 31, 2023 remained relatively flat compared to the same period in 2022.

Advertising expenses for the three months ended March 31, 2023 remained relatively flat compared to the same period in 2022.



                                       44

Table of Contents


Other expenses for the three months ended March 31, 2023 were $2.7 million
compared to $3.4 million for the three months ended March 31, 2022, a decrease
of $751,000, or 21.9%. This decrease was primarily due to lower FDIC deposit
insurance premiums and security expense, as well as fair value gains on our
equity securities, partially offset by higher other real estate owned expenses.
Included in other expenses for the three months ended March 31, 2023 and 2022
were directors' fees of approximately $137,000 and $139,000, respectively.

Income Tax Expense



Income tax expense for the three months ended March 31, 2023 and 2022 was $5.8
million and $6.6 million, respectively. The Company's effective tax rates were
27.1% and 25.3% for the three months ended March 31, 2023 and 2022,
respectively.

In August 2022, the Inflation Reduction Act of 2022 (the "IRA") was signed into
law, creating a 15% corporate alternative minimum tax on profits of corporations
based on average annual adjusted financial statement income effective for tax
years beginning January 1, 2023. We do not anticipate a material impact on our
financial position or results of operations from the IRA.

Financial Condition


Total assets decreased $8.2 million, or 0.2%, to $3.42 billion at March 31, 2023
as compared to $3.43 billion at December 31, 2022. The decrease in total assets
was primarily attributable to decreases in loans of $43.7 million, federal funds
sold of $20.6 million, interest rate derivatives of $4.8 million and foreclosed
real estate of $3.6 million, as well as an increase in the allowance for credit
losses of $5.1 million, partially offset by increases in cash and due from banks
of $65.2 million and other assests of $2.7 million.

Loans


Gross loans decreased $44.0 million, or 1.4%, to $3.02 billion as of March 31,
2023 as compared to $3.07 billion as of December 31, 2022. Our loan decline
during the three months ended March 31, 2023 was comprised of an increase of
$1.4 million, or 3.0%, in construction and development loans, a decrease of
$17.3 million, or 2.6%, in commercial real estate loans, a decrease of $7.0
million, or 13.1%, in commercial and industrial loans, a decrease of $21.0
million, or 0.9%, in residential real estate loans and a decrease of $166,000,
or 76.9%, in consumer and other loans. There were no loans classified as held
for sale as of March 31, 2023 or December 31, 2022.

The following table presents the ending balance of each major category in our loan portfolio held for investment at the dates indicated.



                                                    March 31, 2023              December 31, 2022
(Dollars in thousands)                           Amount       % of Total      Amount       % of Total
Construction and development                   $    49,209           1.6 %  $    47,779           1.6 %
Commercial real estate                             639,951          21.2 %      657,246          21.4 %
Commercial and industrial                           46,208           1.5 %       53,173           1.7 %
Residential real estate                          2,285,902          75.7 %    2,306,915          75.3 %
Consumer and other                                      50             - %          216             - %
Gross loans                                    $ 3,021,320         100.0 %  $ 3,065,329         100.0 %
Less unearned income                               (9,300)                      (9,640)

Total loans held for investment                $ 3,012,020
$ 3,055,689


SBA Loan Servicing

As of March 31, 2023 and December 31, 2022, we serviced $485.7 million and
$465.1 million, respectively, in SBA loans for others. We carried a servicing
asset of $7.8 million and $7.1 million at March 31, 2023 and December 31, 2022,
respectively. See Note 4 of our consolidated financial statements as of March
31, 2023, included elsewhere in this

                                       45

Table of Contents

Form 10-Q, for additional information on the activity for SBA loan servicing rights for the three months ended March 31, 2023 and 2022.

Residential Mortgage Loan Servicing



As of March 31, 2023, we serviced $506.0 million in residential mortgage loans
for others compared to $526.7 million as of December 31, 2022. We carried a
servicing asset, net of amortization, of $3.2 million and $4.0 million at March
31, 2023 and December 31, 2022, respectively. Amortization relating to the
mortgage loan servicing asset was $768,000 for the three months ended March 31,
2023 compared to $1.3 million for the same period in 2022. During the three
months ended March 31, 2023, we did not record a fair value impairment on our
mortgage servicing asset compared to a $75,000 fair value impairment recovery
recorded for the same period in 2022. See Note 5 of our consolidated financial
statements as of March 31, 2023, included elsewhere in this Form 10-Q, for
additional information on the activity for mortgage loans servicing rights for
the three months ended March 31, 2023 and 2022.

Asset Quality

Nonperforming Loans



Asset quality remained relatively strong during the first quarter of 2023 as our
nonperforming loans to total loans remained low at 0.62% as of March 31, 2023.
Nonperforming loans were $18.7 million at March 31, 2023 compared to $20.2
million at December 31, 2022. The decrease from December 31, 2022 to March 31,
2023 was attributable to a $1.0 million decrease in nonaccrual loans, a $180,000
decrease in loans past due 90 days or more and still accruing, and a $265,000
decrease in accruing restructured loans. We did not recognize any interest
income on nonaccrual loans during the three months ended March 31, 2023 or
the year ended December 31, 2022.

The following table sets forth the allocation of our nonperforming assets among
our different asset categories as of the dates indicated. Nonperforming loans
include nonaccrual loans, loans past due 90 days or more and still accruing
interest, and accruing restructured loans. Nonaccrual loans at March 31, 2023
comprised of $1.6 million of commercial real estate loans, $218,000 in
commercial and industrial loans and $7.3 million in residential real estate
loans. Nonaccrual loans at December 31, 2022 comprised of $4.9 million in
commercial real estate loans, $136,000 in commercial and industrial loans, and
$5.0 million in residential real estate loans.

(Dollars in thousands)                                     March 31, 2023      December 31, 2022
Nonaccrual loans                                           $         9,064    $            10,065
Past due loans 90 days or more and still accruing                        -                    180
Accruing restructured loans                                          9,654                  9,919
Total nonperforming loans                                           18,718                 20,164
Foreclosed real estate                                                 766                  4,328
Total nonperforming assets                                 $        19,484    $            24,492
Nonperforming loans to gross loans                                    0.62 %                 0.66 %
Nonperforming assets to total assets                                  0.57 %                 0.71 %
Allowance for credit losses to nonperforming loans                  101.22

%                68.88 %


Allowance for Credit Losses

The allowance for credit losses was $19.0 million at March 31, 2023 compared to
$13.9 million at December 31, 2022, an increase of $5.1 million or 36.4%. The
increase was entirely due to the CECL adoption during the first quarter of 2023.
The CECL approach requires an estimate of the credit losses expected over the
life of an exposure (or pool of exposures). It removes the incurred loss
approach's threshold that delayed the recognition of a credit loss until it was
probable a loss event was incurred.

We maintain a reserve for credit losses that consist of two components, the
allowance for credit losses and the allowance for unfunded commitments, The
allowance for credit losses provides for the risk of credit losses expected in
our loan portfolio and is based on loss estimates derived from a comprehensive
quarterly evaluation.  The evaluation

                                       46

Table of Contents



reflects analyses of individual borrowers for impairment coupled with analysis
of historical loss experience in various loan pools that have been grouped based
on similar risk characteristics, supplemented as necessary by credit judgment
that considers observable trends, conditions, reasonable and supportable
forecasts, and other relevant environmental and economic factors.  The level of
the allowance for credit losses is adjusted by recording an expense or credit
through the provision for credit losses.  The level of the allowance for
unfunded commitments is adjusted by recording an expense or credit in other
noninterest expense. The allwance for unfunded commitments was created upon
adoption of CECL on January 1, 2023 and had a balance of $239,000 as of March
31, 2023.

Going forward, the impact of utilizing the CECL approach to calculate the
allowance for credit losses will be significantly influenced by the composition,
characteristics and quality of our loan portfolio, as well as the prevailing
economic conditions and forecasts utilized. Material changes to these and other
relevant factors may result in greater volatility to the provision for credit
losses, and therefore, greater volatility to our reported earnings. See Note 1
and Note 3 of our consolidated financial statements as of March 31, 2023,
included elsewhere in this Form 10-Q, for additional information on the on the
allowance for credit losses and the allowance for unfunded commitments.

The following table provides an analysis of the allowance for credit losses,
provision for credit losses and net charge-offs for the periods presented below:

                                                 Three Months Ended March 31,
(Dollars in thousands )                            2023                2022
Balance, beginning of period                  $        13,888     $        16,952
CECL adoption (Day 1) impact                            5,055                   -
Charge-offs:
Construction and development                                -                   -
Commercial real estate                                      -                 390
Commercial and industrial                                   -                   -
Residential real estate                                     -                   -
Consumer and other                                          -                   -
Total charge-offs                                           -                 390
Recoveries:
Construction and development                                -                   -
Commercial real estate                                      2                   2
Commercial and industrial                                   2                   1
Residential real estate                                     -                   -
Consumer and other                                          -                   5
Total recoveries                                            4                   8
Net (recoveries)/charge-offs                              (4)                 382
Provision for credit losses                                 -                 104
Balance, end of period                        $        18,947     $        16,674
Total loans at end of period                  $     3,021,320     $     2,518,351
Average loans(1)                                    3,050,176           2,533,254

Net charge-offs to average loans                         0.00 %              0.06 %
Allowance for credit losses to total loans               0.63 %            

0.66 %

(1) Excludes loans held for sale.

Management believes the allowance for credit losses is adequate to provide for losses inherent in the loan portfolio as of March 31, 2023.

Deposits


Total deposits decreased $22.7 million, or 0.9%, to $2.64 billion at March 31,
2023 compared to $2.67 billion at December 31, 2022. The decrease was primarily
due to a $82.5 million decrease in money market accounts, a $34.7 million
decrease in noninterest-bearing deposits and a $3.1 million decrease in savings
accounts, offset by a $93.2 million increase

                                       47

Table of Contents



in time deposits and a $4.4 million increase interest-bearing demand deposits.
The decrease in money market accounts was partially due to the decrease of $64.8
million in brokered money market balances during the three months ended March
31, 2023. As of March 31, 2023 and December 31, 2022, 21.8% and 22.9% of total
deposits, respectively, were comprised of noninterest-bearing demand accounts
and 78.2% and 77.1%, respectively, of interest-bearing deposit accounts.

We had $461.6 million of brokered deposits, or 17.5% of total deposits, at March
31, 2023 compared to $523.7 million, or 19.6% of total deposits, at December 31,
2022. We use brokered deposits, subject to certain limitations and requirements,
as a source of funding to support our asset growth and augment the deposits
generated from our branch network, which are our principal source of funding.
Our level of brokered deposits varies from time to time depending on competitive
interest rate conditions and other factors and tends to increase as a percentage
of total deposits when the brokered deposits are less costly than issuing
internet certificates of deposit or borrowing from the Federal Home Loan Bank.

Uninsured deposits were 31.9% of total deposits at March 31, 2023, compared to
32.5% and 27.4% at December 31, 2022 and March 31, 2022, respectively. As of
March 31, 2023, we had $1.13 billion of available borrowing capacity at the
Federal Home Loan Bank ($657.0 million), Federal Reserve Discount Window ($429.0
million) and various other financial institutions (fed fund lines totaling $47.5
million).

The following table summarizes our average deposit balances and weighted average rates for the three months ended March 31, 2023 and 2022.



                                                      Three Months Ended March 31,
                                                   2023                            2022
                                         Average         Weighted         Average        Weighted
(Dollars in thousands )                  Balance       Average Rate       Balance      Average Rate
Noninterest-bearing demand             $   578,978                 - %  $   588,343               - %

Interest-bearing demand deposits           149,266              1.74        155,418            0.15
Savings and money market deposits          557,508              3.21        705,643            0.31
Brokered money market deposits             439,142              4.85        411,949            0.14
Time deposits                              876,803              3.27        441,228            0.37
Total interest-bearing deposits          2,022,719              3.48      1,714,238            0.27
Total deposits                         $ 2,601,697              2.71    $ 2,302,581            0.20


Borrowed Funds

Other than deposits, we also utilized FHLB advances as a supplementary funding
source to finance our operations. The advances from the FHLB are collateralized
by residential real estate loans. At March 31, 2023 and December 31, 2022, we
had available borrowing capacity from the FHLB of $657.0 million and $633.6
billion, respectively. At March 31, 2023 and December 31, 2022, we had $375.0
million of outstanding advances from the FHLB.

In addition to our advances with the FHLB, we maintain federal funds agreements
with our correspondent banks. Our available borrowings under these agreements
were $47.5 million at March 31, 2023 and December 31, 2022. We did not have any
advances outstanding under these agreements as of March 31, 2023 and
December 31, 2022.

Liquidity and Capital Resources

Liquidity



Liquidity refers to the measure of our ability to meet the cash flow
requirements of depositors and borrowers, while at the same time meeting our
operating, capital and strategic cash flow needs, all at a reasonable cost. We
continuously  monitor our liquidity position to ensure that assets and
liabilities are managed in a manner that will meet all short-term and long-term
cash requirements. We manage our liquidity position to meet the daily cash

flow
needs of customers, while

                                       48

  Table of Contents

maintaining an appropriate balance between assets and liabilities to meet the return on investment objectives of our shareholders.



Our liquidity position is supported by management of liquid assets and access to
alternative sources of funds. Our liquid assets include cash, interest-bearing
deposits in correspondent banks, federal funds sold, and fair value of unpledged
investment securities. Other available sources of liquidity include wholesale
deposits, and additional borrowings from correspondent banks, FHLB  advances,
and the Federal Reserve discount window.

Our short-term and long-term liquidity requirements are primarily met through
cash flow from operations, redeployment of prepaying and maturing balances in
our loan and investment portfolios, and increases in customer deposits. Other
alternative sources of funds will supplement these primary sources to the extent
necessary to meet additional liquidity requirements on either a short-term or
long-term basis.

As part of our liquidity management strategy, we open federal funds lines with
our correspondent banks. As of March 31, 2023 and December 31, 2022, we had
$47.5 million of unsecured federal funds lines with no amounts advanced. In
addition,  the Company had Federal Reserve Discount Window funds available of
approximately $429.0 million at March 31, 2023. The FRB discount window line is
collateralized by a pool of construction and development, commercial real estate
and commercial and industrial loans with carrying balances totaling $539.1
million as of March 31, 2023, as well as all of the Company's municipal and
mortgage backed securities. There were no outstanding borrowings on this line as
of March 31, 2023 and December 31, 2022.

At both March 31, 2023 and December 31, 2022, we had $375.0 million of
outstanding advances from the FHLB. Based on the values of loans pledged as
collateral, we had $657.0 million and $633.6 million of additional borrowing
availability with the FHLB as of March 31, 2023 and December 31, 2022,
respectively. We also maintain relationships in the capital markets with brokers
to issue certificates of deposit and money market accounts.

Capital Requirements


The Company and the Bank are required under federal law to maintain certain
minimum capital levels based on ratios of capital to total assets and capital to
risk-weighted assets. The required capital ratios are minimums, and the federal
banking agencies may determine that a banking organization, based on its size,
complexity or risk profile, must maintain a higher level of capital in order to
operate in a safe and sound manner. Risks such as concentration of credit risks
and the risk arising from non-traditional activities, as well as the
institution's exposure to a decline in the economic value of its capital due to
changes in interest rates, and an institution's ability to manage those risks
are important factors that are to be taken into account by the federal banking
agencies in assessing an institution's overall capital adequacy.

The table below summarizes the capital requirements applicable to the Company and the Bank in order to be considered "well-capitalized" from a regulatory


 perspective, as well as the Company's and the Bank's capital ratios as of March
31, 2023 and December 31, 2022. The Bank exceeded all regulatory capital
requirements and was considered to be "well-capitalized" as of March 31, 2023
and December 31, 2022. As of December 31, 2022, the FDIC categorized the Bank as
well-capitalized under the prompt corrective action framework. There have been
no conditions or events since December 31, 2022 that management believes would
change this classification. While the Company believes that it has sufficient
capital to withstand an extended economic recession, its reported and regulatory
capital ratios could be adversely impacted in future periods.

                                       49

  Table of Contents

                                                                         Regulatory
                                                                        Capital Ratio
                                                                        Requirements       Minimum
                                                                          including      Requirement
                                                                        fully phased-     for "Well
                                                                         in Capital      Capitalized"
                                                                        Conservation      Depository
                                 March 31, 2023    December 31, 2022       Buffer        Institution
Total capital (to
risk-weighted assets)
Consolidated                              17.51 %              16.68 %          10.50 %           N/A
Bank                                      17.47 %              16.61 %          10.50           10.00 %
Tier 1 capital (to
risk-weighted assets)
Consolidated                              16.55 %              15.99 %           8.50 %           N/A
Bank                                      16.51 %              15.93 %           8.50            8.00 %
CETI capital (to
risk-weighted assets)
Consolidated                              16.55 %              15.99 %           7.00 %           N/A
Bank                                      16.51 %              15.93 %           7.00            6.50 %
Tier 1 capital (to average
assets)
Consolidated                               9.72 %               9.57 %           4.00 %           N/A
Bank                                       9.70 %               9.54 %           4.00            5.00 %


Dividends

On April 19, 2023, the Company declared a cash dividend of $0.18 per share,
payable on May 12, 2023, to common shareholders of record as of May 3, 2023. Any
future determination to pay dividends to holders of our common stock will depend
on our results of operations, financial condition, capital requirements, banking
regulations, contractual restrictions and any other factors that our board of
directors may deem relevant.

Off-Balance Sheet Arrangements


We are a party to financial instruments with off-balance sheet risk in the
normal course of business to meet the financing needs of our customers. These
financial instruments include commitments to extend credit and standby letters
of credit. Those instruments involve, to varying degrees, elements of credit and
interest rate risk in excess of the amount  recognized in our consolidated
balance sheet. The contractual or notional  amounts of those instruments reflect
the extent of involvement we have in particular classes of financial
instruments.

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. Commitments
generally have fixed expiration dates or other termination clauses and may
require payment of a fee. Since many of the commitments are expected to expire
without being drawn upon, the total commitment amount does not necessarily
represent future cash requirements. We evaluate each customer's creditworthiness
on a case-by-case basis. The amount of collateral obtained, if we deem
collateral is necessary upon extension of credit, is based on management's
credit evaluation of the counterparty.

Standby letters of credit are conditional commitments issued by us to guarantee the performance of a customer to a third party. They are intended to be disbursed, subject to certain condition, upon request of the borrower.

See Note 9 of our consolidated financial statements as of March 31, 2023, included elsewhere in this Form 10-Q, for more information regarding our off-balance sheet arrangements as of March 31, 2023 and December 31, 2022.



                                       50

Table of Contents

© Edgar Online, source Glimpses