XML 29 R36.htm IDEA: XBRL DOCUMENT v3.20.1
Acquisition (Tables) - Virginia Community Bankshares, Inc [Member]
12 Months Ended
Dec. 31, 2019
Summary of Assets Received and Liabilities Assumed and Related Adjustments

A summary of the assets received and liabilities assumed and related adjustments are as follows:

 

 

 

As Recorded by

 

 

 

As Recorded by

 

Virginia Community

 

 

 

Blue

Ridge

 

Bankshares, Inc.

 

Adjustments

 

Bankshares, Inc.

Assets

 

 

 

 

 

 

 

 

 

Cash and due from banks

$

9,678,700

 

$

-

 

$

9,678,700

 

Investment securities available-for-sale

 

43,419,481

 

 

(470,191)

(1)

 

42,949,290

 

Restricted equity securities

 

302,700

 

 

-

 

 

302,700

 

Held-for-investment loans

 

173,871,523

 

 

(900,020)

(2)

 

172,971,503

 

Furniture, Fixtures, and equipment

 

6,435,695

 

 

3,296,872

(3)

 

9,732,567

 

Other Real Estate Owned

 

87,427

 

 

(87,427)

(4)

 

-

 

Accrued interest receivable

 

864,154

 

 

-

 

 

864,154

 

Core deposit intangible

 

-

 

 

1,690,000

(5)

 

1,690,000

 

Other assets

 

8,069,497

 

 

549,976

(6)

 

8,619,473

 

   Total assets acquired

$

242,729,177

 

$

4,079,210

 

 

246,808,387

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Deposits

 

217,953,153

 

 

118,621

(7)

 

218,071,774

 

Other liabilities

 

1,296,520

 

 

-

 

 

1,296,520

 

   Total liabilities assumed

$

219,249,673

 

$

118,621

 

 

219,368,294

 

 

 

 

 

 

 

 

 

 

 

Net assets acquired

 

 

 

 

 

 

 

27,440,093

 

Total consideration paid

 

 

 

 

 

 

 

44,048,371

 

Goodwill

 

 

 

 

 

 

$

16,608,278

 

 

Explanation of adjustments:

 

(1)

Adjustment to reflect estimated fair value of security portfolio.

(2)

Adjustment to reflect estimated fair value and credit mark on loans of $(2,318,569), and elimination of VCB’s allowance for loan and lease losses of $1,418,549.

(3)

Adjustment to reflect estimated fair value of furniture, fixtures, and equipment.

(4)

Adjustment to reflect estimated fair value of OREO.

(5)

Adjustment to reflect recording of core deposit intangible.

(6)

Adjustment to reflect estimated fair value of other assets and the recording of deferred taxes related to acquisition.

(7)

Adjustment to reflect estimated fair value of deposits.

Summary of Consideration Paid

A summary of the consideration paid is as follows:

 

 

 

 

Common stock issued (1,312,919 shares)

$

27,401,831

 

Cash payments to common shareholders

 

16,646,540

 

   Total consideration paid

$

44,048,371