XML 54 R35.htm IDEA: XBRL DOCUMENT v3.21.1
Business Combinations (Tables) - Virginia Community Bankshares, Inc [Member]
12 Months Ended
Dec. 31, 2020
Summary of Assets Received and Liabilities Assumed and Related Adjustments

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

 

 

 

As Recorded

by Virginia

Community

Bankshares,

Inc.

 

 

Adjustments

 

 

 

 

 

As Recorded

by Blue

Ridge

Bankshares,

Inc.

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

9,679

 

 

$

 

 

 

 

 

$

9,679

 

Investment securities available-for-sale

 

 

43,419

 

 

 

(470

)

 

(1

)

 

 

42,949

 

Restricted equity securities

 

 

303

 

 

 

 

 

 

 

 

 

303

 

Loans

 

 

173,872

 

 

 

(876

)

 

(2

)

 

 

172,996

 

Premises and equipment

 

 

6,436

 

 

 

3,296

 

 

(3

)

 

 

9,732

 

Other real estate owned

 

 

87

 

 

 

(87

)

 

(4

)

 

 

 

Accrued interest receivable

 

 

864

 

 

 

 

 

 

 

 

 

864

 

Core deposit intangible

 

 

 

 

 

1,690

 

 

(5

)

 

 

1,690

 

Other assets

 

 

8,069

 

 

 

550

 

 

(6

)

 

 

8,619

 

Total assets acquired

 

$

242,729

 

 

$

4,103

 

 

 

 

 

 

246,832

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

217,953

 

 

 

119

 

 

(7

)

 

 

218,072

 

Other liabilities

 

 

1,297

 

 

 

 

 

 

 

 

 

1,297

 

Total liabilities assumed

 

$

219,250

 

 

$

119

 

 

 

 

 

 

219,369

 

Net assets acquired

 

 

 

 

 

 

 

 

 

 

 

 

 

27,463

 

Total consideration paid

 

 

 

 

 

 

 

 

 

 

 

 

 

44,048

 

Goodwill

 

 

 

 

 

 

 

 

 

 

 

 

$

16,585

 

 

Explanation of adjustments:

(1)Adjustment to reflect estimated fair value of securities portfolio.

(2)Adjustment to reflect estimated fair value of loans of $2,295, and elimination of VCB’s allowance for loan and lease losses of $1,419.

(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:

 

(Dollars in thousands)

 

 

 

 

Common stock issued (1,312,919 shares)

 

$

27,402

 

Cash payments to common shareholders

 

 

16,646

 

Total consideration paid

 

$

44,048