The following discussion explains our financial condition and results of
operations as of and for the three months ended March 31, 2022. The following
discussion and analysis should be read in conjunction with the consolidated
financial statements and related notes presented elsewhere in this report and
our Annual Report on Form 10-K for the year ended December 31, 2021, filed with
the SEC on March 30, 2022. Annualized results for these interim periods may not
be indicative of results for the full year or future periods.

In addition to the historical information contained herein, this Form 10-Q
includes "forward-looking statements" within the meaning of such term in the
Private Securities Litigation Reform Act of 1995. These statements are subject
to many risks and uncertainties, including, but not limited to, the effects of
the COVID-19 pandemic, including its effects on the economic environment, our
customers and our operations, as well as any changes to federal, state or local
government laws, regulations or orders in connection with the pandemic; the
ability of the Company to implement its strategy and expand its lending
operations; changes in interest rates and other general economic, business and
political conditions, including changes in the financial markets or global
military hostilities; changes in business plans as circumstances warrant; risks
related to mergers and acquisitions; changes in benchmark interest rates used to
price loans and deposits, including the elimination of LIBOR and the development
of substitutes; changes in tax laws, regulations and guidance; and other risks
detailed from time to time in filings made by the Company with the SEC. Readers
should note that the forward-looking statements included herein are not a
guarantee of future events, and that actual events may differ materially from
those made in or suggested by the forward-looking statements. Forward-looking
statements generally can be identified by the use of forward-looking terminology
such as "will," "propose," "may," "plan," "seek," "expect," "intend,"
"estimate," "anticipate," "believe," "continue," or similar terminology. Any
forward-looking statements presented herein are made only as of the date of this
document, and we do not undertake any obligation to update or revise any
forward-looking statements to reflect changes in assumptions, the occurrence of
unanticipated events, or otherwise.

                                    Overview

The following discussion and analysis presents our financial condition and
results of operations on a consolidated basis. However, because we conduct all
of our material business operations through the Bank, the discussion and
analysis relates to activities primarily conducted at the subsidiary level. The
following discussion should be read in conjunction with our consolidated
financial statements.

As a one-bank holding company, we generate most of our revenue from interest on
loans and gain-on-sale income derived from the sale of loans into the secondary
market. Our primary source of funding for our loans is deposits. We are
dependent on noninterest income, which is derived primarily from residential
loan fee income and net gain on the sales of the guaranteed portion of
government guaranteed loans. Our largest expenses are interest on those deposits
and salaries plus related employee benefits. We measure our performance through
our net interest income after provision for loan losses, return on average
assets, and return on average common equity, while maintaining appropriate
regulatory leverage and risk-based capital ratios.

           Application of Critical Accounting Policies and Estimates

The preparation of consolidated financial statements in accordance with GAAP
requires the Company to make estimates and judgments that affect reported
amounts of assets, liabilities, income and expenses and related disclosure of
contingent assets and liabilities. The Company bases those estimates on
historical experience and on various other assumptions that are believed to be
reasonable under current circumstances, results of which form the basis for
making judgments about the carrying value of certain assets and liabilities that
are not readily available from other sources. Estimates are evaluated on an
ongoing basis. Actual results may differ from these estimates.

Accounting policies, as described in detail in the notes to the Company's
consolidated financial statements, are an integral part of the Company's
consolidated financial statements. A thorough understanding of these accounting
policies is essential when reviewing the Company's reported results of
operations and financial position. Management believes that the critical
accounting policies and estimates listed below require the Company to make
difficult, subjective or complex judgments about matters that are inherently
uncertain. At March 31, 2022, the most critical of these significant accounting
policies in understanding the estimates and assumptions involved in preparing
our consolidated financial statements were the policies
                                       30

--------------------------------------------------------------------------------

Table of Contents

related to the allowance for loan losses, and fair value measurement of SBA servicing rights, residential loans held for sale and residential derivatives, which are discussed more fully below.

Allowance for Loan Losses



The allowance for loan losses is calculated with the objective of maintaining a
reserve sufficient to absorb estimated probable losses. Management's
determination of the appropriateness of the allowance is based on periodic
evaluations of the loan portfolio, lending-related commitments, and other
relevant factors. This evaluation is inherently subjective as it requires
numerous estimates, including the loss content for internal risk ratings,
collateral values, and the amounts and timing of expected future cash flows. In
addition, management may include qualitative adjustments intended to capture the
impact of other uncertainties in the lending environment such as underwriting
standards, current economic and political conditions, and other factors
affecting the credit quality. Changes to one or more of the estimates used could
result in a different estimated allowance for loan losses.

Fair Value Measurements



Mortgage derivatives, loans held for sale, investments, and certain other loans
are recorded at fair value on a recurring basis. Additionally, from time to
time, other assets and liabilities may be recorded at fair value on a
nonrecurring basis, such as impaired loans, other real estate, SBA servicing
rights, and certain other assets and liabilities. Fair value is an estimate of
the exchange price that would be received to sell an asset or paid to transfer a
liability in an orderly transaction (i.e., not a forced transaction, such as a
liquidation or distressed sale) between market participants at the measurement
date and is based on the assumptions market participants would use when pricing
an asset or liability. Fair value measurement and disclosure guidance
establishes a three-level hierarchy for disclosure of assets and liabilities
recorded at fair value. Valuations generated from model-based techniques that
use at least one significant assumption not observable in the market are
considered Level 3 and reflect estimates of assumptions market participants
would use in pricing the asset or liability.

Changes in these estimates that are likely to occur from period to period, or
the use of different estimates that the Company could have reasonably used in
the current period, could have a material impact on the Company's financial
position or results of operation.

Further, the Company is an emerging growth company. The JOBS Act exempts
emerging growth companies from being required to comply with new or revised
financial accounting standards until private companies are required to comply
with the new or revised financial accounting standards. The JOBS Act provides
that an emerging growth company can elect to opt out of the extended transition
period and comply with the requirements that apply to non-emerging growth
companies but any such election to opt out is irrevocable. We have elected to
take advantage of this extended transition period. This means that when a
standard is issued or revised and it has different application dates for public
or private companies, the Company, as an emerging growth company, can adopt the
new or revised standard at the time private companies do so. This may make the
Company's financial statements not comparable with those of public companies
which are neither an emerging growth company nor an emerging growth company
which has opted out of using the extended transition period because of the
potential differences in accounting standards used.

                              Recent Developments

Final Approval to Convert to a National Bank - On April 19, 2022, the Bank
received final approval from the Office of the Comptroller of the Currency to
convert First Home Bank to BayFirst National Bank. The conversion is expected to
take place on May 16, 2022.

Second Quarter Common Stock Dividend. On April 26, 2022, BayFirst's Board of
Directors declared a second quarter 2022 cash dividend of $0.08 per common
share. The dividend will be payable June 15, 2022 to common shareholders of
record as of June 1, 2022. This dividend marks the 24th consecutive quarterly
cash dividend paid since BayFirst initiated cash dividends in 2016.

Second Quarter Preferred Series A Stock Dividend. On April 26, 2022, BayFirst's
Board of Directors declared a quarterly cash dividend of $22.50 on our Series A
Preferred Stock. The dividend will be payable June 15, 2022 to shareholders of
record as of June 1, 2022. The amount and timing of the dividend is in
accordance with the terms of the Series A Preferred Stock.

Second Quarter Preferred Series B Stock Dividend. On April 26, 2022, BayFirst's
Board of Directors declared a quarterly cash dividend of $20.00 on our Series B
Convertible Preferred Stock. The dividend will be payable June 15, 2022
                                       31

--------------------------------------------------------------------------------

Table of Contents

to shareholders of record as of June 1, 2022. The amount and timing of the dividend is in accordance with the terms of the Series B Convertible Preferred Stock.


                                       32

--------------------------------------------------------------------------------

Table of Contents


                      Selected Financial Data - Unaudited
                                                                          As of and for the Three Months Ended
(Dollars in thousands, except per share data)                       3/31/2022           12/31/2021          3/31/2021
Income Statement Data:

Net interest income                                              $     6,406           $   6,693          $    12,630
Provision for loan losses                                             (2,400)             (2,500)               2,000
Noninterest income                                                    18,868              24,214               33,159
Noninterest expense                                                   27,647              30,224               33,721
Income tax expense                                                        14                 372                2,557
Net income                                                                13               2,811                7,511
Preferred stock dividends                                                208                 208                  332

Net income (loss attributable to) available to common shareholders

$      (195)          $   2,603          $     7,179
Balance Sheet Data:

Average loans held for investment, excluding PPP loans               520,559             518,697              413,558
Average total assets                                                 872,311             923,485            1,636,211

Average common shareholders' equity                                   83,990              83,056               57,944
Total loans held for investment                                      561,797             583,948            1,388,533
Total loans held for investment, excluding PPP loans                 517,434             504,525              421,259

Total loans held for investment, excl gov't gtd loan
balances                                                             365,584             323,363              288,960
Allowance for loan losses                                             10,170              13,452               22,017
Total assets                                                         888,541             917,095            1,716,831

Common shareholders' equity                                           85,274              86,685               66,046

Per Share Data: (2)
Basic earnings (loss) per common share                           $     (0.05)          $    0.66          $      2.05
Diluted earnings (loss) per common share                         $     (0.05)          $    0.61          $      1.82
Dividends per common share                                       $     0.080           $   0.070          $     0.067
Book value per common share                                      $     21.25           $   21.77          $     17.95
Tangible book value per common share (1)                         $     21.22           $   21.75          $     17.93

Performance Ratios:
Return on average assets                                                0.01   %            1.22  %              1.84  %
Return on average common equity                                        (0.93)  %           12.54  %             49.56  %

Net interest margin                                                     3.25   %            3.07  %              3.21  %
Dividend payout ratio                                                (164.25)  %           10.65  %              3.26  %
Asset Quality Data:
Net charge-offs                                                  $       882           $     664          $     1,145
Net charge-offs/avg loans held for investment excl PPP                  0.68   %            0.51  %              1.11  %
Nonperforming loans                                              $     8,834           $  11,909          $     9,741

Nonperforming loans (excluding gov't gtd balance)                $     2,660           $   3,967          $     3,242

Nonperforming loans/total loans held for investment                     1.57   %            2.04  %              0.70  %

Nonperforming loans (excl gov't gtd balance)/total loans held for investment

                                                     0.47   %            0.68  %              0.57  %

ALLL/Total loans held for investment                                    1.81   %            2.30  %              1.59  %
ALLL/Total loans held for investment, excl PPP loans                    1.97   %            2.67  %              5.23  %
Other Data:
Full-time equivalent employees                                               575                637                  649
Banking center offices                                                         7                  7                    6
Loan production offices                                                       20                 23                   22

(1) See section entitled "GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures" below for a reconciliation to most comparable GAAP equivalent. (2) Adjusted for the three-for-two stock split, effective May 10, 2021.


                                       33

--------------------------------------------------------------------------------

Table of Contents

GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures



Some of the financial measures included in this report are not measures of
financial condition or performance recognized by GAAP. These non-GAAP financial
measures include tangible common shareholders' equity and tangible book value
per common share. Our management uses these non-GAAP financial measures in its
analysis of our performance, and we believe that providing this information to
financial analysts and investors allows them to evaluate capital adequacy.

The following presents these non-GAAP financial measures along with their most directly comparable financial measures calculated in accordance with GAAP:



                     Tangible Common Shareholders' Equity and Tangible Book 

Value Per Common Share


                                                                                 As of
(Dollars in thousands, except per share
data)                                             March 31, 2022           December 31, 2021           March 31, 2021
                                                   (Unaudited)                (Unaudited)               (Unaudited)
Total shareholders' equity                      $        94,879          $           96,290          $        79,421
Less: Preferred stock liquidation
preference                                               (9,605)                     (9,605)                 (13,375)
Total equity available to common
shareholders                                             85,274                      86,685                   66,046
Less: Goodwill                                             (100)                       (100)                    (100)
Tangible common shareholders' equity            $        85,174          $  

86,585 $ 65,946



Common shares outstanding                             4,013,173                   3,981,117                3,678,566
Tangible book value per common share            $         21.22          $            21.75          $         17.93


                             Results of Operations

BayFirst's operating results depend on our net interest income, which is the
difference between interest income on interest-earning assets and interest
expense on interest-bearing liabilities, consisting primarily of deposits. Net
interest income is determined by the difference between yields earned on
interest-earning assets and rates paid on interest-bearing liabilities
("interest rate spread") and the relative amounts of interest-earning assets and
interest-bearing liabilities. Our interest rate spread is affected by
regulatory, economic, and competitive factors which influence interest rates,
loan demand, and deposit flows. In addition, our operating results can be
affected by the level of nonperforming loans, as well as the level of
our noninterest income, and our noninterest expenses, such as salaries and
employee benefits, occupancy and equipment costs, and income taxes.

We are dependent on noninterest income, which is derived primarily from
residential loan fee income and net gain on the sales of the guaranteed portion
of government guaranteed loans. We operate residential mortgage loan production
offices in a number of states. We sell a substantial portion of the mortgage
loans that we originate on the secondary market which generates gains on the
sale of these loans. Additionally, while we retained some of our government
guaranteed loans on our balance sheet, we sell both the guaranteed balance of
our government guaranteed loans, as well as a percentage of the unguaranteed
portions of such loans. This activity generates gains on sales on the guaranteed
portions of the loans.

Net Income

We had net income for the three months ended March 31, 2022 of $13 thousand, or
$(0.05) per diluted common share, compared to net income for the three months
ended March 31, 2021 of $7.51 million, or $1.82 per diluted common share. The
decrease of $7.50 million in net income was the result of lower PPP income and
residential loan fee income, partially offset by higher income from the sale of
SBA loans, and lower noninterest expense.

Net Interest Income



Net interest income was $6.41 million for the three months ended March 31, 2022,
a decrease of $6.22 million or 49.28% compared to net interest income for the
three months ended March 31, 2021 of $12.63 million. This decrease was primarily
due to lower net PPP loan interest and origination fee income. The net interest
margin for the three months ended March 31, 2022 was 3.25% compared to 3.21% for
the three months ended March 31, 2021. With the recent rate increase enacted by
the Federal Reserve, the net interest margin in future periods could improve as
the majority of our SBA loan portfolio rates are tied to Prime resetting
quarterly at the beginning of each quarter with a lag in rate increases on
deposit accounts.
                                       34

--------------------------------------------------------------------------------

Table of Contents

Average Balance Sheet and Analysis of Net Interest Income



The following tables set forth, for the periods indicated, information
regarding: (i) the total dollar amount of interest and dividend income of
BayFirst from interest-earning assets and the resultant average yields; (ii) the
total dollar amount of interest expense on interest-bearing liabilities and the
resultant average cost; (iii) net interest income; (iv) interest rate spread;
(v) net interest margin; and (vi) ratio of average interest-earning assets to
average interest-bearing liabilities. Loans in nonaccrual status, for the
purposes of the following computations, are included in the average loan
balances. FRB, FHLB, and FNBB restricted equity holdings are included in other
interest-earning assets. The Company did not have a significant amount of
tax-exempt assets.

                                                                            

Three Months Ended March 31,


                                                          2022                                                              2021

(Dollars in thousands) Average Balance Interest


    Yield             Average  Balance          Interest              Yield

Interest-earning assets:
Investment securities          $        30,647          $      97                  1.28  %       $              -          $      -                  0.00  %
Loans, excluding PPP (1)               604,055              7,112                  4.77  %                591,050             6,599                  4.53  %
PPP loans                               58,058                443                  3.09  %                878,532             8,212                  3.79  %
Other                                  106,472                 88                  0.34  %                123,907                81                  0.27  %
Total interest-earning assets          799,232              7,740                  3.93  %              1,593,489            14,892                  3.79  %
Noninterest-earning assets              73,079                                                             42,722
Total assets                   $       872,311                                                   $      1,636,211
Interest-bearing liabilities:
NOW, MMDA and savings          $       609,467          $   1,086                  0.72  %       $        444,612          $  1,033                  0.94  %
Time deposits                           39,344                131                  1.35  %                 96,152               287                  1.21  %
PPPLF advances                          22,983                 20                  0.35  %                885,028               766                  0.35  %
Other borrowings                         9,258                 97                  4.25  %                 57,732               176                  1.24  %
Total interest-bearing
liabilities                            681,052              1,334                  0.79  %              1,483,524             2,262                  0.62  %
Demand deposits                         95,457                                                             71,894
Noninterest-bearing
liabilities                              2,207                                                              7,804
Shareholders' equity                    93,595                                                             72,989
Total liabilities and
shareholders' equity           $       872,311                                                   $      1,636,211
Net interest income                                     $   6,406                                                          $ 12,630
Interest rate spread                                                               3.13  %                                                           3.17  %
Net interest margin (2)                                                            3.25  %                                                           3.21  %
Ratio of average
interest-earning assets to
average interest-bearing
liabilities                             117.35  %                                                          107.41  %

(1) Includes nonaccrual loans. (2) Net interest margin represents net interest income divided by average total interest-earning assets.


                                       35

--------------------------------------------------------------------------------

Table of Contents

Rate/Volume Analysis



The tables below present the effects of volume and rate changes on interest
income and expense for the periods indicated. Changes in volume are changes in
the average balance multiplied by the previous period's average rate. Changes in
rate are changes in the average rate multiplied by the average balance from the
previous period. The net changes attributable to the combined impact of both
rate and volume have been allocated proportionately to the changes due to volume
and the changes due to rate. Loans in nonaccrual status, for the purpose of the
following computations, are included in the average loan balances. FRB, FHLB,
and FNBB restricted equity holdings are included in other interest-earning
assets. The Company did not have a significant amount of tax-exempt assets.

(Dollars in thousands)                                     Rate         

Volume Total



Three Months Ended March 31, 2022 vs. March 31, 2021:
Interest-earning assets:
Investment securities                                    $     -      $     97      $     97
Loans, excluding PPP                                         366           147           513
PPP loans                                                 (1,277)       (6,492)       (7,769)
Other interest-earning assets                                 19           (12)            7
Total interest-earning assets                               (892)       (6,260)       (7,152)
Interest-bearing liabilities:
NOW, MMDA, and savings                                      (275)          328            53
Time deposits                                                 30          (186)         (156)
PPPLF advances                                                 -          (746)         (746)
Other borrowings                                             161          (240)          (79)
Total interest-bearing liabilities                           (84)         (844)         (928)
Net change in net interest income                        $  (808)     $ (5,416)     $ (6,224)


Provision for Loan Losses

The provision for loan losses is charged to operations to increase the total
allowance to a level deemed appropriate by management and is based upon the
volume and type of lending we conduct, industry standards, the amount of
nonperforming loans, general economic conditions, particularly as they relate to
our market area, and other factors that may affect our ability to collect on the
loans in our portfolio.

As the financial impact of the COVID-19 pandemic became more predictable
throughout 2021, the Company began adjusting its allowance for loan losses from
the historic high levels reached in 2020 at the onset of the pandemic. The
Company continued this trend in the first quarter of 2022 which resulted in a
negative provision for the three months ended March 31, 2022 of $2.40 million.
This compared to a $2.00 million provision for the three months ended March 31,
2021. During the three months ended March 31, 2022, we charged off $882 thousand
in loans compared to $1.15 million during the three months ended March 31, 2021.
Our ALLL was $10.17 million at March 31, 2022 and $22.02 million at March 31,
2021.
                                       36

--------------------------------------------------------------------------------

Table of Contents

Noninterest Income

The following table presents noninterest income for the three months ended March 31, 2022 and March 31, 2021.



                                                                    For the Three Months Ended March 31,
(Dollars in thousands)                                                  2022                       2021
Noninterest income:
Residential loan fee income                                    $            13,191          $        32,029
Loan servicing income, net                                                     461                      704
Gain on sale of government guaranteed loans, net                             4,621                        -
Service charges and fees                                                       282                      222
SBA loan fair value gain (loss)                                               (197)                      72
Other noninterest income                                                       510                      132
Total noninterest income                                       $            

18,868 $ 33,159




Noninterest income was $18.87 million during the three months ended March 31,
2022, a decrease of $14.29 million or 43.10% from $33.16 million during the
three months ended March 31, 2021. The decrease was primarily due to the
decrease in residential loan fee income of $18.84 million or 58.82% as a result
of a decrease in residential mortgage volume of $380.29 million partially offset
by an increase in gains on SBA loan sales.

Noninterest Expense

The following table presents noninterest expense for the three months ended March 31, 2022 and March 31, 2021.



                                                                        For the Three Months Ended March 31,
(Dollars in thousands)                                                    2022                         2021
Noninterest expense:
Salaries and benefits                                            $            13,697           $          13,167
Bonus, commissions, and incentives                                             4,606                      11,873
Mortgage banking                                                               1,002                       1,695
Occupancy and equipment                                                        1,421                       1,332
Data processing                                                                1,467                       1,269
Marketing and business development                                             1,742                       1,642
Professional services                                                          1,307                         924
Loan origination and collection                                                  670                         496
Employee recruiting and development                                              871                         614
Regulatory assessments                                                            69                         102
Other noninterest expense                                                        795                         607
Total noninterest expense                                        $            27,647           $          33,721


Noninterest expense was $27.65 million during the three months ended March 31,
2022, a decrease of $6.07 million or 18.01% from $33.72 million during the three
months ended March 31, 2021. The decrease was primarily due to lower residential
mortgage commissions. Additionally, the Company reduced headcount in the first
quarter of 2022 by 65 with 62 of those from the Residential Mortgage Division.
With a decline in production volume in the Residential Mortgage Division, the
Company reduced its workforce to adjust to the expectations for volume moving
forward. The impact to expense from the reduction of the workforce in the first
quarter 2022 will not provide a meaningful reduction of noninterest expenses
until the second quarter of 2022 and beyond.

Income Taxes



Income tax expense was $14 thousand for the three months ended March 31, 2022, a
decrease of $2.54 million from income tax expense of $2.56 million for the three
months ended March 31, 2021. The decrease was primarily due to the
                                       37

--------------------------------------------------------------------------------

Table of Contents

decrease in pre-tax earnings. The effective income tax rate was 24.07% for the three months ended March 31, 2022 and 25.40% for the three months ended March 31, 2021.



                              Financial Condition

Investment Securities

The following table presents the fair value of the Company's investment securities portfolio classified as available-for-sale as of March 31, 2022 and December 31, 2021.



(Dollars in thousands)                                           March 31, 2022           December 31, 2021
Asset-backed securities                                        $         7,571          $            7,535
Mortgaged-backed securities:
U.S. Government-sponsored enterprises                                    4,065                       4,394
Collateralized mortgage obligations:
U.S. Government-sponsored enterprises                                   22,146                      18,964
Corporate bonds                                                          7,874                           -
Total investment securities available for sale                 $        41,656          $           30,893


The Company held one security held to maturity at March 31, 2022 and December 31, 2021, which matures in August 2039. The security is a debt security issued by a government-sponsored enterprise and its amortized cost and fair value was $2 thousand at March 31, 2022 and December 31, 2021.



No securities were pledged as of March 31, 2022 or December 31, 2021, and there
were no sales of securities during the three months ended March 31, 2022 or the
year ended December 31, 2021.

The securities available-for-sale presented in the following tables are reported
at amortized cost and by contractual maturity as of March 31, 2022 and
December 31, 2021. Actual timing may differ from contractual maturities if
borrowers have the right to call or prepay obligations with or without call or
prepayment penalties. Additionally, residential mortgage-backed securities and
collateralized mortgage obligations receive monthly principal payments, which
are not reflected below.

                                                                                                              March 31, 2022
                                         One year or less                            One to five years                             Five to ten years                             After ten years
                                   Amortized                                   Amortized                                     Amortized                                    Amortized
(Dollars in thousands)               Cost             Average Yield              Cost               Average Yield              Cost               Average Yield             Cost              Average Yield
Asset-backed securities         $          -                   -  %       $              -                   -  %       $              -                   -  %       $        7,621                1.80  %
Mortgaged-backed securities:
U.S. Government-sponsored
enterprises                                -                   -  %                      -                   -  %                      -                   -  %                4,388                1.53  %
Collateralized mortgage
obligations:
U.S. Government-sponsored
enterprises                                -                   -  %                      -                   -  %                      -                   -  %               23,721                1.64  %
Corporate bonds                            -                   -  %                  5,018                1.18  %                  2,856                2.98  %                    -                   -  %
Total investment securities
available for sale              $          -                   -  %       $          5,018                1.18  %       $          2,856                2.98  %       $       35,730                1.66  %


                                       38

--------------------------------------------------------------------------------


  Table of Contents

                                                                                                           December 31, 2021
                                         One year or less                           One to five years                           Five to ten years                            After ten years
                                   Amortized                                  Amortized                                   Amortized                                   Amortized
(Dollars in thousands)               Cost             Average Yield             Cost              Average Yield             Cost              Average Yield             Cost              Average Yield
Asset-backed securities         $          -                   -  %       $            -                   -  %       $            -                   -  %       $        7,624                0.90  %
Mortgaged-backed securities:
U.S. Government-sponsored
enterprises                                -                   -  %                    -                   -  %                    -                   -  %                4,470                1.32  %
Collateralized mortgage
obligations:
U.S. Government-sponsored
enterprises                                -                   -  %                    -                   -  %                    -                   -  %               19,370                1.31  %

Total investment securities
available for sale              $          -                   -  %       $            -                   -  %       $            -                   -  %       $       31,464                1.21  %


                                       39

--------------------------------------------------------------------------------

Table of Contents

Loan Portfolio Composition



Through the efforts of our management and loan officers, strong loan production
resulted from our ability to take advantage of the economic recovery and
consolidation in our markets. Senior management and loan officers have continued
to develop new sources of loan referrals, particularly among centers of local
influence and real estate professionals, and have also enjoyed repeat business
from loyal customers in the markets the Bank serves. We have no concentration of
credit in any industry that represents 10% or more of our loan portfolio. The
following table sets forth the composition of our loan portfolio, including LHFS
as of the dates indicated.

                                                         March 31, 2022                                 December 31, 2021
(Dollars in thousands)                         Amount                  % of Total               Amount                % of Total
Residential loans held for sale           $       75,022                                     $  114,131
Government guaranteed loans, held for
sale                                               1,445                                          1,460
SBA loans held for investment, at fair
value                                              8,769                                          9,614
Loans held for investment, at amortized
cost:
Residential real estate                          102,897                       18.7  %           87,235                       15.3  %
Commercial real estate                           189,684                       34.5  %          163,477                       28.7  %
Construction and land                             18,038                        3.3  %           18,632                        3.3  %
Commercial and industrial                        180,163                       32.8  %          217,155                       38.0  %
Commercial and industrial - PPP                   44,792                        8.2  %           80,158                       14.1  %
Consumer and other                                13,502                        2.5  %            3,581                        0.6  %
Loans held for investment, at amortized
cost, gross                                      549,076                      100.0  %          570,238                      100.0  %
Discount on SBA 7(a) loans sold                   (3,335)                                        (3,866)
Discount on PPP loans purchased                      (10)                                           (13)
Deferred loan costs (fees), net                    7,297                                          7,975
Allowance for loan losses                        (10,170)                                       (13,452)
Loans held for investment, at amortized
cost, net                                 $      542,858                                     $  560,882

In general, construction loans are originated as construction-to-permanent loans. Third party take-out financing, where applicable, is typically in the form of permanent first mortgage conforming loans.



During the three months ended March 31, 2022, we originated approximately $63.59
million in loans through conventional lending channels, $47.33 million in loans
through CreditBench (our SBA lending function), and $335.56 million through the
Residential Mortgage Lending Division. During the three months ended March 31,
2021, we originated approximately $20.56 million in loans through conventional
lending channels, $15.52 million through CreditBench, exclusive of PPP loans,
$285.84 million of PPP loans, and $715.85 million through the Residential
Mortgage Lending Division.

In 2021, we originated approximately $94.90 million in new loans through
conventional lending channels, $169.47 million in loans through CreditBench,
exclusive of PPP loans, $329.32 million of PPP loans, and $2.22 billion through
the Residential Mortgage Lending Division.
                                       40

--------------------------------------------------------------------------------

Table of Contents

Loan Maturity/Rate Sensitivity



The following table shows the contractual maturities of our loans at March 31,
2022. Loan balances in this table include loans held for investment at fair
value, loans held for investment at amortized cost, discount on retained
balances of loans sold, discount on PPP loans purchased, and deferred loan
costs, net.

                                                               Due After One
                                     Due in One Year           Year to Five             Due After Five             Due After 15
 (Dollars in thousands)                  or Less                   Years               Years to 15 Years              Years                Total
Real estate:
Residential                        $          4,362          $          326          $            8,669          $      89,512          $ 102,869
Commercial                                    5,271                   1,839                      24,319                163,104            194,533
Construction and land                         2,676                     773                         635                 13,954             18,038
Commercial and industrial                     6,947                   9,578                     165,307                  6,565            188,397
Commercial and industrial - PPP              21,234                  23,129                           -                      -             44,363
Consumer and other                              585                   9,317                       3,136                    559             13,597
Total loans                        $         41,075          $       44,962          $          202,066          $     273,694          $ 561,797

The following table shows our loans with contractual maturities of greater than one year that have fixed or adjustable interest rates at March 31, 2022.



                                        Fixed             Adjustable
(Dollars in thousands)              Interest Rate       Interest Rate
Real estate:
Residential                        $       23,590      $       74,917
Commercial                                  2,428             186,834
Construction and land                       5,596               9,766
Commercial and industrial                  19,089             162,361
Commercial and industrial - PPP            23,129                   -
Consumer and other                          3,917               9,095
Total loans                        $       77,749      $      442,973


Credit Risk

The Bank's primary business is making commercial, consumer, and real estate
loans. This activity inevitably has risks for potential loan losses, the
magnitude of which depends on a variety of economic factors affecting borrowers,
which are beyond our control. We have developed policies and procedures for
evaluating the overall quality of our credit portfolio and the timely
identification of potential problem loans. Management's judgment as to the
adequacy of the allowance is based upon a number of assumptions about the
economic environment that it believes impacts credit quality as of the balance
sheet date that it believes to be reasonable, but which may or may not prove
accurate. Thus, there can be no assurance that charge-offs in future periods
will not exceed the ALLL, or that additional increases in the ALLL will not be
required.

Allowance for Loan Losses. The Bank must maintain an adequate ALLL based on a
comprehensive methodology that assesses the probable losses inherent in our loan
portfolio. We maintain an ALLL based on a number of quantitative and qualitative
factors, including levels and trends of past due and nonaccrual loans, asset
classifications, loan grades, change in volume and mix of loans, collateral
value, historical loss experience, size and complexity of individual credits and
economic conditions. Provisions for loan losses are provided on both a specific
and general basis. Specific allowances are provided for impaired credits for
which the expected/anticipated loss is measurable. General valuation allowances
are determined by a portfolio segmentation based on collateral type with a
further evaluation of various quantitative and qualitative factors noted above.

We periodically review the assumptions and formulate methodologies by which
additions are made to the specific and general valuation allowances for loan
losses in an effort to refine such allowances in light of the current status of
the factors described above. The methodology is presented to and approved by the
Bank's Board of Directors. Future additional provisions to the loan loss reserve
may be made as appropriate as new loans are originated or as existing loans may
deteriorate.
                                       41

--------------------------------------------------------------------------------

Table of Contents



All adversely classified loans are evaluated for impairment. If a loan is deemed
impaired, it is evaluated for potential loss exposure. The evaluation occurs at
the time the loan is classified and on a regular basis thereafter (at least
quarterly). This evaluation is documented in a status report relating to a
specific loan or relationship. Specific allocation of reserves on impaired loans
considers the value of the collateral, the financial condition of the borrower,
and industry and current economic trends. We review the collateral value, cash
flow, and tertiary support on each impaired credit. Any deficiency outlined by a
real estate collateral evaluation analysis, or cash flow shortfall, is accounted
for through a specific allocation for the loan.

For performing loans which are evaluated collectively, we perform a portfolio
segmentation based on loan type. The government guaranteed loan balances are
included in the collectively evaluated for portfolio balances. The loss factors
for each segment are calculated using actual loan loss history for each segment
of loans over the most recent one to three years, depending on the segment and
vintage year of the loans in the segment of SBA loans. The Bank's actual loss
experience is supplemented with other economic factors based on the risks
present for each portfolio segment.

These economic factors include consideration of the following: levels of, and
trends in delinquencies and impaired loans; levels of, and trends in charge-offs
and recoveries; migration of loans to the classification of special mention,
substandard, or doubtful; trends in volume and terms of loans; effects of any
changes in risk selection and underwriting standards; other changes in lending
policies, procedures, and practices; experience, ability, and depth of lending
management and other relevant staff; national and local economic trends and
conditions; industry conditions; and effects of changes in credit concentration.

While management believes our ALLL is adequate as of March 31, 2022, future adjustments to our allowance may be necessary if economic conditions differ substantially from the assumptions used in making the determination.



Nonperforming Assets. At March 31, 2022, we had $2.66 million in nonperforming
assets, excluding government guaranteed loan balances, and our ALLL represented
1.81% of total loans. At March 31, 2021, we had $3.24 million in nonperforming
assets, excluding government guaranteed loan balances, and our ALLL represented
1.59% of total loans held for investment. Total loans at March 31, 2022 and
March 31, 2021 include government guaranteed loans, as well as PPP loans, which
have no reserves allocated to them. ALLL as a percentage of loans, not including
residential loans held for sale and government guaranteed loan balances, was
2.71% at March 31, 2022, compared to 7.35% at March 31, 2021.

At December 31, 2021, we had $3.97 million in nonperforming assets, excluding
government guaranteed loan balances, and our ALLL represented 2.30% of total
loans, including PPP loans. Total loans at December 31, 2021 include government
guaranteed loans which have no reserves allocated to them. ALLL as a percentage
of loans, not including residential loans held for sale and government
guaranteed loan balances, was 4.04% at December 31, 2021.

The following table sets forth certain information on nonaccrual loans and foreclosed assets, the ratio of such loans and foreclosed assets to total assets as of the dates indicated, and certain other related information.



                                                         March 31,           March 31,          December 31,
(Dollars in thousands)                                     2022                2021                 2021

Nonperforming loans (government guaranteed balances) $ 6,174 $ 6,499 $ 7,942 Nonperforming loans (unguaranteed balances)

                 2,660               3,242                 3,967
Total nonperforming loans                                   8,834               9,741                11,909
OREO                                                            3                   -                     3
Total nonperforming assets                             $    8,837

$ 9,741 $ 11,912 Nonperforming loans as a percentage of total loans held for investment

                                          1.57  %             0.70  %               2.04  %

Nonperforming loans (excluding government guaranteed balances) to total loans held for investment

                 0.47  %             0.23  %               0.68  %

Nonperforming assets as a percentage of total assets 0.99 %

      0.57  %               1.30  %

Nonperforming assets (excluding government guaranteed balances) to total assets

                                    0.30  %             0.19  %               0.43  %
ALLL to nonperforming loans                                115.12  %           226.02  %             112.96  %
ALLL to nonperforming loans (excluding government
guaranteed balances)                                       382.33  %           679.12  %             339.10  %


                                       42

--------------------------------------------------------------------------------

Table of Contents



The following table sets forth information with respect to activity in the ALLL
for the periods shown:

                                                                            At and for the
                                                                          Three Months Ended
(Dollars in thousands)                                                        March 31,
                                                                                    2022                2021
Allowance at beginning of period                                                $  13,452          $    21,162
Charge-offs:

Commercial and industrial                                                          (1,031)              (1,137)
Consumer and other                                                                    (15)                 (16)
Total charge-offs                                                                  (1,046)              (1,153)
Recoveries:

Commercial real estate                                                                  8                    -
Commercial and industrial                                                             153                    5
Consumer and other                                                                      3                    3
Total recoveries                                                                      164                    8
Net charge-offs                                                                      (882)              (1,145)
Provision for loan losses                                                          (2,400)               2,000
Allowance at end of period                                                      $  10,170          $    22,017
Net charge-offs to average loans held for investment                                 0.61  %              0.35  %
Allowance as a percent of total loans held for investment                            1.81  %              1.59  %

Allowance as a percent of loans held for investment, not including government guaranteed loans

                                                          2.71  %              7.35  %
Allowance as a percent of nonperforming loans                                      115.12  %            226.02  %
Total loans held for investment                                                 $ 563,242          $ 1,388,533
Average loans held for investment                                               $ 578,617          $ 1,292,090
Nonperforming loans (including government guaranteed balances)                  $   8,834          $     9,741
Nonperforming loans (excluding government guaranteed balances)                  $   2,660          $     3,242
Guaranteed balance of all government guaranteed loans                           $ 187,444          $ 1,089,098
Loans held for sale, residential                                            

$ 75,022 $ 208,762

The following table details net charge-offs to average loans outstanding by loan category for the years ended March 31:



                                                                                2022                                                                                                     2021
(Dollars in thousands)            Net Charge-off/(Recovery)           Average Loans HFI           Net Charge-off/(Recovery) Ratio           Net Charge-off/(Recovery)           Average Loans HFI           Net Charge-off/(Recovery) Ratio
Residential real estate          $                       -          $           76,881                                         -  %       $                        -          $           54,987                                         -  %
Commercial real estate                                  (8)                    216,373                                     (0.01)                                  -                     151,259                                         -
Commercial and industrial                              878                     222,305                                      1.58                               1,132                     205,889                                      2.20
Commercial and industrial - PPP                          -                      58,058                                         -                                   -                     878,532                                         -
Consumer and other                                      12                       5,000                                      0.96                                  13                       1,423                                      3.65
Total loans                      $                     882          $          578,617                                      0.61  %       $                    1,145          $        1,292,090                                      0.35  %


We recorded a negative provision of $2.40 million during the three months ended
March 31, 2022, compared to a provision of $2.00 million for the same period in
2021. For the year ended 2021, the provision for loan losses was $3.50 million.
During 2020 and the first quarter of 2021, we increased the qualitative factors
in the allowance for loan losses calculation for the decline in economic
indicators caused by the COVID-19 pandemic resulting in significant provision
expense in those periods. As asset quality has remained stable and as many of
the Company's SBA loans were bolstered by additional government support,
additional provision for loan losses was not deemed necessary. Since 2016, the
Company's loan
                                       43

--------------------------------------------------------------------------------

Table of Contents



losses have been incurred primarily in its SBA unguaranteed loan portfolio,
particularly loans originated under the SBA 7(a) Small Loan Program. The Small
Loan Program represents loans of $350,000 or less and such loans carry an SBA
guarantee of 75% to 90% of the loan, depending on the original principal
balance. The default rate on loans originated in the SBA 7(a) Small Loan Program
is significantly higher than the Bank's other SBA 7(a) loans, conventional
commercial loans, or residential mortgage loans.

Nonperforming assets to total assets, excluding government guaranteed loan
balances, were 0.30%, as of March 31, 2022, as compared to 0.19% as of March 31,
2021. This percentage was 0.43% as of December 31, 2021. Since the majority of
the Company's loan portfolio consisted of SBA loans, most of which received from
the SBA principal and interest payments under Section 1112 of the CARES Act
during 2020 and 2021, asset quality trends may appear more favorable than they
otherwise would without the SBA's support under the CARES Act.

As of March 31, 2022, a total of 13 loans with principal balances of $676
thousand were under payment deferrals. Of those, all were government guaranteed
loans with $358 thousand in outstanding unguaranteed balances. As expected, the
level of SBA loans on deferral increased with the expiration of the Section 1112
payment support afforded under the CARES Act at which point certain borrowers
requested payment deferrals. With the Economic Aid Act signed into law on
December 27, 2020, Section 1112 CARES Act payments were extended, with some
stipulations, which assisted the majority of our SBA borrowers for three months
and, depending on the type of business, up to eight months of additional
principal and interest payments with a cap of $9,000 per month per borrower,
beginning in February 2021. Although the Company's asset quality trends indicate
minimal stress on the portfolio, management incorporated a qualitative measure
in the allowance for loan losses calculation.

SBA and Other Government Guaranteed Loans



The following table sets forth, for the periods indicated, information regarding
our SBA and other government guaranteed lending activity, excluding PPP loans.

                                                                                                   At and for the
                                                         At and for the Three Months Ended           Year Ended
(Dollars in thousands)                                               March 31,                      December 31,
Government Guaranteed, Excluding PPP                         2022                 2021                  2021
Number of loans originated                                           86                  49                     374
Amount of loans originated                              $     47,332          $   15,520          $      169,467
Average loan size originated                            $        550          $      317          $          453
Government guaranteed loan balances sold                $     71,345          $        -          $       44,854
Government unguaranteed loan balances sold              $      4,351          $        -                   5,034
Total government guaranteed loans                       $    271,317          $  261,502          $      300,415
Government guaranteed loan balances                     $    143,081          $  121,824          $      171,548
Government unguaranteed loan balances                   $    128,236          $  147,258          $      128,867
Government guaranteed loans serviced for others         $    507,986

$ 505,289 $ 459,670


                                       44

--------------------------------------------------------------------------------

Table of Contents



We make government guaranteed loans throughout the United States. The following
table sets forth, at the dates indicated, information regarding the geographic
disbursement of our SBA loan portfolio. The "All Other" category includes states
with less than 5% in any period presented.

                                                                       March 31,                                                         December 31,
                                                   2022                                        2021                                          2021
(Dollars in thousands)                Amount              % of Total              Amount              % of Total               Amount                % of Total
Florida                            $  83,129                       31  %       $  65,622                       25  %       $     89,143                       30  %
California                            29,967                       11  %          34,163                       13  %             32,924                       11  %
Texas                                 17,835                        7  %          17,992                        7  %             20,976                        7  %
Georgia                               12,512                        5  %          14,093                        5  %             13,894                        5  %
All Other                            127,874                       46  %         129,632                       50  %            143,478                       47  %
Total government guaranteed
loans, excluding PPP loans         $ 271,317                      100  %       $ 261,502                      100  %       $    300,415                      100  %


Residential Mortgage Loans

The following table sets forth, for the periods indicated, information regarding our residential mortgage lending activity.



                                             For the Three Months Ended March 31,
   (Dollars in thousands)                             2022                        2021
   Number of loans originated                                         1,051          2,372
   Amount of loans originated        $          335,560                        $ 715,849
   Average loan size originated      $              319                        $     302
   Loan balances sold                $          371,929                        $ 710,465


Deposits

General. In addition to deposits, sources of funds available for lending and for
other purposes include loan repayments and proceeds from the sales of loans.
Loan repayments are a relatively stable source of funds, while deposit inflows
and outflows are influenced significantly by general interest rates and market
conditions. Borrowings, as well as available lines of credit, may be used on a
short-term basis to compensate for reductions in other sources, such as deposits
at less than projected levels.

Deposits. Deposits are attracted principally from within our primary service
area of Pinellas, Hillsborough, Manatee, Pasco, and Sarasota Counties, Florida.
We offer a wide selection of deposit instruments including demand deposit
accounts, NOW accounts, money-market accounts, regular savings accounts,
certificate of deposit accounts, and retirement savings plans (such as IRA
accounts).

Certificate of deposit rates are set to encourage longer maturities as cost and
market conditions will allow. Deposit account terms vary, with the primary
differences being the minimum balance required, the time period the funds must
remain on deposit and the interest rate. We emphasize commercial banking
relationships in an effort to increase demand deposits as a percentage of total
deposits. Deposit interest rates are set by management at least monthly or more
often if conditions require it, based on a review of loan demand, deposit flows
for the previous period and a survey of rates among competitors and other
financial institutions in Florida.
                                       45

--------------------------------------------------------------------------------

Table of Contents



The amounts of each of the following categories of deposits, at the dates
indicated, are as follows:

(Dollars in thousands)                                       March 31, 2022                                December 31, 2021
Noninterest-bearing deposits                     $       92,680                  12.0  %       $         83,638                  11.6  %
Interest-bearing transaction accounts                   180,815                  23.5  %                163,495                  22.7  %
Money market accounts                                   447,837                  58.2  %                408,257                  56.5  %
Savings                                                  17,010                   2.2  %                 15,607                   2.2  %
Subtotal                                                738,342                  95.9  %                670,997                  93.0  %
Total time deposits                                      31,787                   4.1  %                 50,688                   7.0  %
Total deposits                                   $      770,129                 100.0  %       $        721,685                 100.0  %

At March 31, 2022, we held approximately $322.05 million of deposits that exceeded the FDIC insurance limit.



The following table provides information on the maturity distribution of the
time deposits exceeding the FDIC insurance limit of $250,000 as of March 31,
2022.

                  (Dollars in thousands)
                  Three months or less                   $ 1,100
                  Over three months through six months       312
                  Over six months through 12 months        3,766
                  Over 12 months                             979
                  Total                                  $ 6,157


Other Borrowings

In June 2021, the Company issued $6.00 million of Subordinated Debentures (the
"Debentures") that mature June 30, 2031 and are redeemable after five years. The
Debentures carry interest at a fixed rate of 4.50% per annum for the initial
five years of their term and carry interest at a floating rate for the final
five years of their term. Under the terms of the Debentures, the floating rates
are based on a SOFR benchmark plus 3.78% per annum. The Debentures were issued
to redeem a $6.00 million Subordinated Debenture which was issued in December
2018 and which carried interest at a fixed rate of 6.875% per annum.

The balance of Subordinated Debentures outstanding at the Company, net of offering costs, amounted to $5.99 million and $5.99 million at March 31, 2022 and December 31, 2021, respectively.



In March 2020, the Company renegotiated the terms of its outstanding senior debt
and combined its line of credit and term note into one amortizing note with
quarterly principal and interest payments with interest at Prime (3.50% at
March 31, 2022). The new note matures on March 10, 2029 and the balance of the
note was $3.19 million and $3.30 million at March 31, 2022 and December 31,
2021, respectively. The note is secured by 100% of the stock of the Bank and
requires the Company to comply with certain loan covenants during the term of
the note.

In April 2020, the Company entered into the Federal Reserve Bank's PPPLF. Under
the PPPLF, advances were secured by pledges of loans to small businesses
originated by the Company under the PPP. The PPPLF accrued interest at 0.35% per
annum and matured at various dates equal to the maturity date of the PPPLF
collateral pledged to secure the advance, and accelerated on and to the extent
of any PPP loan forgiveness reimbursement by the SBA for any PPPLF collateral or
the date of purchase by the SBA from the borrower of any PPPLF collateral. On
the maturity date of each advance, the Company repaid the advance plus accrued
interest. The balance outstanding on this facility was $69.65 million at
December 31, 2021. In the first quarter of 2022, the Company repaid the
remaining balance of the advance.

Capital Resources

Shareholders' equity is influenced primarily by earnings, dividends, the Company's sales and repurchases of its common and preferred stock and changes in accumulated other comprehensive income caused primarily by fluctuations in unrealized gains or losses, net of taxes, on available for sale investment securities.



Shareholders' equity decreased $1.41 million to $94.88 million at March 31, 2022
as compared to $96.29 million at December 31, 2021. The decrease was the result
of decreases of $1.04 million of accumulated other comprehensive income
                                       46

--------------------------------------------------------------------------------

Table of Contents



due to increases in net unrealized losses on available-for-sale securities, $208
thousand of dividends declared on our preferred stock, and $321 thousand of
dividends declared on our common stock during the three months ended March 31,
2022.

We strive to maintain an adequate capital base to support our activities in a
safe and sound manner while at the same time attempting to maximize shareholder
value. We assess capital adequacy against the risk inherent in our balance
sheet, recognizing that unexpected loss is the common denominator of risk and
that common equity has the greatest capacity to absorb unexpected loss.

The Bank is subject to regulatory capital requirements imposed by various
regulatory banking agencies. Failure to meet minimum capital requirements can
initiate certain mandatory and discretionary actions by banking regulators that,
if undertaken, could have a direct material effect on BayFirst's and the Bank's
financial statements. Under capital adequacy guidelines and the regulatory
framework for prompt corrective action, we must meet specific capital guidelines
that involve quantitative measures of our assets, liabilities, and
certain off-balance sheet items as calculated under regulatory accounting
practices. Our capital amounts and classification are also subject to
qualitative judgments by regulators about components, risk weightings, and other
factors.

In 2020, the Federal banking regulatory agencies adopted a rule to simplify the
methodology for measuring capital adequacy for smaller, uncomplicated banks.
This CBLR is calculated as the ratio of tangible equity capital divided by
average total consolidated assets. CBLR tangible equity is defined as total
equity capital, prior to including minority interests, and excluding accumulated
other comprehensive income, deferred tax assets arising from net operating loss
and tax credit carryforwards, goodwill, and other intangible assets (other than
mortgage servicing assets). Under the proposal, a qualifying organization may
elect to use the CBLR framework if its CBLR is greater than 9%. The Bank has
elected not to use the CBLR framework.

At March 31, 2022 and December 31, 2021,the Bank's capital ratios were in excess of the requirement to be "well capitalized" under the regulatory guidelines.



As of the dates indicated, the Bank met all capital adequacy requirements to
which it is subject. The Bank's actual capital amounts and percentages are as
shown in the table below (dollars in thousands):

                                                     Actual                                 Minimum(1)                               Well Capitalized(2)
(Dollars in thousands)                    Amount              Percent              Amount              Percent                  Amount                   Percent
As of March 31, 2022
Total Capital (to risk-weighted
assets)                                $ 106,128                 19.45  %       $  43,656                  8.00  %       $           54,570                 10.00  %
Tier 1 Capital (to risk-weighted
assets)                                   99,247                 18.19  %          32,742                  6.00  %                   43,656                  8.00  %
Common Equity Tier 1 Capital (to
risk-weighted assets)                     99,247                 18.19  %          24,556                  4.50  %                   35,470                  6.50  %
Tier 1 Capital (to total assets)          99,247                 11.75  %          33,774                  4.00  %                   42,218                  5.00  %
As of December 31, 2021
Total Capital (to risk-weighted
assets)                                  106,002                 21.25  %          39,909                  8.00  %                   49,886                 10.00  %
Tier 1 Capital (to risk-weighted
assets)                                   99,656                 19.98  %          29,932                  6.00  %                   39,909                  8.00  %
Common Equity Tier 1 Capital (to
risk-weighted assets)                     99,656                 19.98  %          22,449                  4.50  %                   32,426                  6.50  %
Tier 1 Capital (to total assets)          99,656                 12.22  %          32,619                  4.00  %                   40,774                  5.00  %


____________

(1) To be considered "adequately capitalized" under the FDIC's Prompt Corrective Action regulations.

(2) To be considered "well capitalized" under the FDIC's Prompt Corrective Action regulations.

Contractual Obligations



In the ordinary course of our operations, we enter into certain contractual
obligations. Total contractual obligations at March 31, 2022 were $45.89
million, a decrease of $89.08 million from $134.97 million at December 31, 2021.
The decrease was primarily due to the payoff of $69.65 million in PPP Liquidity
Facility and a decrease in time deposits of $18.90 million.
                                       47

--------------------------------------------------------------------------------

Table of Contents

The following tables present our contractual obligations as of March 31, 2022 and December 31, 2021.

Contractual Obligations as of March 31, 2022


                                                                       One to Three        Three to Five
(Dollars in thousands)                       Less than One Year            Years               Years              Over Five Years            Total
Operating lease obligations                 $        1,409             $    2,161          $     1,211          $            151          $   4,932

Long-term borrowings                                     -                      -                    -                     3,186              3,186

Subordinated notes                                       -                      -                    -                     5,987              5,987
Time deposits                                       25,097                  5,773                  917                         -             31,787
Total                                       $       26,506             $    7,934          $     2,128          $          9,324          $  45,892

Contractual Obligations as of December 31, 2021


                                                                       One to Three        Three to Five
(Dollars in thousands)                       Less than One Year            Years               Years              Over Five Years            Total
Operating lease obligations                 $        1,454             $    2,249          $     1,279          $            301          $   5,283

Long-term borrowings                                     -                      -                    -                     3,299              3,299
PPP Liquidity Facility                              44,647                      -               25,007                         -             69,654
Subordinated notes                                       -                      -                    -                     6,050              6,050
Time deposits                                       40,868                  9,210                  610                         -             50,688
Total                                       $       86,969             $   11,459          $    26,896          $          9,650          $ 134,974

Off-Balance Sheet Arrangements



The Bank is a party to financial instruments with off-balance sheet risk in the
normal course of business. These financial instruments primarily include
unfunded loan commitments, undisbursed loans in process, unfunded lines of
credit, and standby letters of credit. The Bank 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 do not present unusual risks and management does not anticipate any
accounting losses that would have a material effect on the Bank.

A summary of the amounts of the Bank's financial instruments, with off-balance sheet risk as of the dates indicated, is as follows:



                                             March 31,      December 31,
                (Dollars of thousands)         2022             2021
                Unfunded loan commitments   $  15,411      $      18,567
                Unused lines of credit         62,470             52,076
                Standby letters of credit          68                 68
                Total                       $  77,949      $      70,711


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 some of the commitments are expected to expire
without being drawn upon, the total commitment amounts do not necessarily
represent future cash requirements. Management evaluates each customer's credit
worthiness on a case-by-case basis. The amount of collateral obtained if deemed
necessary by the Bank upon extension of credit is based on management's credit
evaluation of the counterparty.

Standby letters-of-credit are conditional lending commitments that we issue to
guarantee the performance of a customer to a third party and to support private
borrowing arrangements. Essentially, letters of credit issued have expiration
dates within one year of the issue date. The credit risk involved in
issuing letters of credit is essentially the same as that involved in extending
credit. The Bank may hold collateral supporting those commitments. Newly issued
or modified guarantees that are not derivative contracts have been recorded on
the Bank's balance sheet at their fair value at inception.

In general, loan commitments and letters of credit are made on the same terms, including with respect to collateral, as outstanding loans. Each customer's creditworthiness and the collateral required are evaluated on a case-by-case basis.


                                       48

--------------------------------------------------------------------------------

Table of Contents

Liquidity



Liquidity management is the process by which we manage the flow of funds
necessary to meet our financial commitments on a timely basis and at a
reasonable cost and to take advantage of earnings enhancement opportunities.
These financial commitments include withdrawals by depositors, credit
commitments to borrowers, expenses of our operations, and capital expenditures.
The Bank generally maintains a liquidity ratio of liquid assets to total assets,
excluding PPP loans pledged to the PPPLF, of at least 7.0%. Liquid assets
include cash and due from banks, federal funds sold, interest-bearing deposits
with banks and unencumbered investment securities available-for-sale. Our
on-balance sheet liquidity ratio at March 31, 2022 was 18.77%, as compared to
16.76% at December 31, 2021.

During the three months ended March 31, 2022, the Bank purchased additional
investment securities, all of which were classified as investment securities
available for sale. The fair value of all of our investment securities available
for sale totaled $41.66 million at March 31, 2022.

During each of the quarters of 2021 and the first quarter of 2022,the Bank paid
a dividend of $250 thousand to BayFirst. Prior to that, the Bank retained its
earnings to support its growth. Therefore, BayFirst's liquidity had historically
been dependent soley on funds received from the issuance and sale of debt and
equity securities. BayFirst's liquidity needs are to make interest payments on
its debt obligations, dividends on shares of its Series A Preferred Stock,
Series B Convertible Preferred Stock, and common stock, and payment of certain
operating expenses. As of March 31, 2022, BayFirst held $1.51 million in cash
and cash equivalents.

A description of BayFirst's and the Bank's debt obligations is set forth above under the heading "Other Borrowings."

© Edgar Online, source Glimpses