Linked Quarter Analysis 17 2Q’22 NIM Changes Linked Quarter Average Balances and FTE
Rates 2Q22 1Q22 Change Avg Bal Inc/Exp Yield Avg Bal Inc/Exp Yield Avg Bal Inc/Exp Yield ($ in thousands) Cash $18,032 $29 0.65% $87,317 $37
0.17% ($69,285) ($8) 0.47% Investments 1,330,587 7,343 2.21% 1,425,342 6,747 1.89% (94,755) 596 0.31% Commercial loans 1,291,582 13,924 4.32% 1,211,319 12,239 4.10% 80,263 1,685
0.23% Mortgage loans 1,242,488 11,626 3.74% 1,204,008 10,590 3.52% 38,480 1,036 0.22% Consumer loans 611,025 5,923 3.89% 564,771 5,610 4.03% 46,254 313 -0.14% Earning assets $4,493,714
$38,845 3.47% $4,492,757 $35,223 3.16% $957 $3,622 0.31% Nonmaturity deposits $2,534,242 $788 0.12% $2,503,014 $641 0.10% $31,228 147 0.02% Time deposits 354,209
428 0.48% 338,354 126 0.15% 15,855 302 -0.24% Other borrowings 116,652 1,087 3.74% 108,969 973 3.62% 7,683 114 0.12% Costing funds $3,005,103 $2,303 0.31% $2,950,337 $1,740
0.24% $54,766 $563 0.07% Free funds $1,488,611 $1,542,420 ($53,809) Net interest income $36,542 $33,483 $3,059 Net interest
margin 3.26% 3.00% 0.26% Q1'22 3.00% Decline in cash and investments 0.06% Decline in PPP balances net of PPP accretion -0.03% Change in loan yield and mix excluding PPP 0.18% Increase in investment
yield 0.10% Increase in funding costs -0.05% Q2'22 3.26%