
| 22 Consolidated Historical Balance Sheet Source: Company Documents; Financial data as of March 31, 2022 At Year Ended At Quarter Ended 2019Y 2020Y 2021Y 2021Q2 2021Q3 2021Q4 2022Q1 Assets ($000) Total Cash and Cash Due from Banks 35,202 101,857 104,948 208,860 198,995 104,948 114,346 Available for Sale Securities 346,723 349,332 517,679 391,881 437,857 517,679 532,913 Total Cash & Securities 381,925 451,189 622,627 600,741 636,852 622,627 647,259 Gross Loans Held for Investment 1,182,222 1,644,209 1,564,849 1,597,856 1,575,708 1,564,849 1,538,190 Loan Loss Reserve (9,836) (11,385) (13,537) (12,375) (12,700) (13,537) (14,271) Total Net Loans 1,172,386 1,632,824 1,551,312 1,585,481 1,563,008 1,551,312 1,523,919 OREO 2,886 1,338 684 1,332 1,374 684 531 Total Servicing Rights 1,277 1,689 2,329 2,116 2,247 2,329 2,429 Bank Premises and Equipment, Net 17,170 21,526 20,683 20,620 20,526 20,683 21,169 Bank-owned Life Insurance 18,641 30,096 30,669 30,391 30,530 30,669 30,804 Goodwill and Core Deposit Intangible, Net 28,388 56,356 55,821 56,088 55,955 55,821 55,711 Total Other Assets 31,472 44,082 43,523 42,294 44,404 43,523 48,549 Total Assets 1,654,145 2,239,100 2,327,648 2,339,063 2,354,896 2,327,648 2,330,371 3 Liabilities ($000) Non-Interest Bearing 285,904 465,332 521,206 525,592 521,561 521,206 552,255 Interest Bearing 966,756 1,355,137 1,403,854 1,391,217 1,418,580 1,403,854 1,408,697 Total Deposits 1,252,660 1,820,469 1,925,060 1,916,809 1,940,141 1,925,060 1,960,952 FHLB Borrowings 136,419 72,674 28,042 44,325 38,680 28,042 20,581 Senior and Subordinated Debt 6,500 16,553 47,710 47,637 47,673 47,710 47,748 Total Other Liabilities 14,114 29,648 25,431 26,159 29,000 25,431 24,882 Total Liabilities 1,409,693 1,939,344 2,026,243 2,034,930 2,055,494 2,026,243 2,054,163 Equity ($000) Equity, Excluding AOCI (1) 240,761 287,961 296,379 294,857 292,997 296,379 296,386 AOCI (1) 3,691 11,795 5,026 9,276 6,405 5,026 (20,178) Total Equity 244,452 299,756 301,405 304,133 299,402 301,405 276,208 Total Liabilities and Equity 1,654,145 2,239,100 2,327,648 2,339,063 2,354,896 2,327,648 2,330,371 (1) Accumulated Other Comprehensive Income (Loss) |