UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

FORM 10-Q

(Mark One)

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~June~~September 30, 2021

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Commission File Number: 000-12436

COLONY BANKCORP, INC.

(Exact Name of Registrant as Specified in Its Charter)


Georgia			58-1492391
(State or Other Jurisdiction of Incorporation or Organization)			(I.R.S. Employer Identification No.)

115 South Grant Street, Fitzgerald, Georgia 31750

(Address of principal executive offices) (Zip Code)

(229) 426-6000

(Registrant’s Telephone Number, Including Area Code)

Securities Registered Pursuant to Section 12(b) of the Act:


Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common Stock, Par Value $1.00 per share	CBAN	The NASDAQ Stock Market

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Sections 13 or 15(d) of the Securities Exchange Act of 1934 during the 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large Accelerate Filer ☐ Accelerated Filer ☐ Non-accelerated Filer ☒

Smaller Reporting Company ☒ Emerging Growth Company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with the new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: As of ~~August~~November 10, 2021, the registrant had 13,674,198 shares of common stock, $1.00 par value per share, issued and outstanding.

TABLE OF CONTENTS


		Page
PART I – Financial Information

Item 1.	Financial Statements

	Consolidated Balance ~~Sheets –June~~Sheet – September 30, 2021 (unaudited) and December ~~31,~~30, 2020 (audited)	3

	Consolidated Statements of Income – For the Three and ~~Six~~Nine Months Ended ~~June~~September 30, 2021 and 2020 (unaudited)	4

	Consolidated Statements of Comprehensive Income – For the Three and ~~Six~~Nine Months Ended ~~June~~September 30, 2021 and 2020 (unaudited)	5

	Consolidated Statements of Changes in ~~Stockholders’~~Stockholder's Equity – ~~For~~F or the Three and ~~Six~~Nine Months Ended ~~June~~September 30, 2021 and 2020 (unaudited)	6

	Consolidated Statements of Cash Flows – For the ~~Six~~Nine Months Ended ~~June~~September 30, 2021 and 2020 (unaudited)	8

	Notes to Consolidated Financial Statements (unaudited)	10

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	3941

Item 3.	Quantitative and Qualitative Disclosures About Market Risk	5962

Item 4.	Controls and Procedures	5962


PART II – Other Information

Item 1.	Legal Proceedings	6063

Item 1A.	Risk Factors	6063

Item 2.	Unregistered Sale of Equity Securities and Use of Proceeds	6063

Item 3.	Defaults Upon Senior Securities	6063

Item 4.	Mine Safety Disclosures	6063

Item 5.	Other Information	6063

Item 6.	Exhibits	6164

Signatures		6265

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

COLONY BANKCORP, INC. AND SUBSIDIARIES

Consolidated Balance Sheets


		June 30, 2021		December 31, 2020			September 30, 2021		December 31, 2020
(in thousands, except per share data)		(Unaudited)		(Audited)
(dollars in thousands, except per share data)						(dollars in thousands, except per share data)	(Unaudited)		(Audited)
ASSETS	ASSETS					ASSETS
Cash and due from banks	Cash and due from banks	$	16,897	$	17,218	Cash and due from banks	$	24,170	$	17,218
Federal funds sold	Federal funds sold	4,208		2,227		Federal funds sold	28,742		2,227
Interest-bearing deposits in banks	Interest-bearing deposits in banks	125,161		164,061		Interest-bearing deposits in banks	124,085		164,061
Cash and cash equivalents	Cash and cash equivalents	146,266		183,506		Cash and cash equivalents	176,997		183,506
Investment securities available for sale, at fair value	Investment securities available for sale, at fair value	469,714		380,814		Investment securities available for sale, at fair value	820,625		380,814
Other investments, at cost	Other investments, at cost	2,703		3,296		Other investments, at cost	13,977		3,296
Loans held for sale	Loans held for sale	30,910		52,386		Loans held for sale	26,697		52,386
Loans	Loans	1,022,618		1,059,503		Loans	1,309,860		1,059,503
Allowance for loan losses	Allowance for loan losses	(12,871)		(12,127)		Allowance for loan losses	(12,877)		(12,127)
Loans, net	Loans, net	1,009,747		1,047,376		Loans, net	1,296,983		1,047,376
Premises and equipment	Premises and equipment	32,689		32,057		Premises and equipment	41,762		32,057
Other real estate owned	Other real estate owned	270		1,006		Other real estate owned	807		1,006
Goodwill	Goodwill	15,992		15,992		Goodwill	52,706		15,992
Other intangible assets	Other intangible assets	1,929		2,271		Other intangible assets	8,253		2,271
Bank-owned life insurance	Bank-owned life insurance	31,805		31,547		Bank-owned life insurance	54,822		31,547

Other assets	Other assets	13,493		13,723		Other assets	18,952		13,723
Total assets	Total assets	$	1,755,518	$	1,763,974	Total assets	$	2,512,581	$	1,763,974

LIABILITIES AND STOCKHOLDERS' EQUITY	LIABILITIES AND STOCKHOLDERS' EQUITY					LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:	Liabilities:					Liabilities:
Deposits	Deposits					Deposits
Noninterest-bearing	Noninterest-bearing	$	393,677	$	326,999	Noninterest-bearing	$	539,251	$	326,999
Interest-bearing	Interest-bearing	1,148,537		1,118,028		Interest-bearing	1,655,871		1,118,028
Total deposits	Total deposits	1,542,214		1,445,027		Total deposits	2,195,122		1,445,027

Federal Home Loan Bank advances	Federal Home Loan Bank advances	22,500		22,500		Federal Home Loan Bank advances	51,601		22,500
Paycheck Protection Program Liquidity Facility	Paycheck Protection Program Liquidity Facility	0		106,789		Paycheck Protection Program Liquidity Facility	—		106,789
Other borrowings	Other borrowings	37,292		37,792		Other borrowings	37,042		37,792
Other liabilities	Other liabilities	6,618		7,378		Other liabilities	11,686		7,378
Total liabilities	Total liabilities	1,608,624		1,619,486		Total liabilities	2,295,451		1,619,486

Stockholders' equity:	Stockholders' equity:					Stockholders' equity:
Preferred stock, 0 par value; 10,000,000 shares authorized, NaN issued or outstanding as of June 30, 2021 and December 31, 2020, respectively		0		0
Common stock, par value $1.00 per share; 20,000,000 shares authorized, 9,498,783 shares issued and outstanding as of June 30, 2021 and December 31, 2020, respectively		9,499		9,499
Preferred stock, no par value; 10,000,000 shares authorized, none issued or outstanding as of September 30, 2021 and December 31, 2020, respectively						Preferred stock, no par value; 10,000,000 shares authorized, none issued or outstanding as of September 30, 2021 and December 31, 2020, respectively	—		—
Common stock, par value $1.00 per share; 20,000,000 shares authorized, 13,674,198 and 9,498,783 shares issued and outstanding as of September 30, 2021 and December 31, 2020, respectively						Common stock, par value $1.00 per share; 20,000,000 shares authorized, 13,674,198 and 9,498,783 shares issued and outstanding as of September 30, 2021 and December 31, 2020, respectively	13,674		9,499
Paid in capital	Paid in capital	43,232		43,215		Paid in capital	110,722		43,215
Retained earnings	Retained earnings	91,963		84,993		Retained earnings	96,145		84,993
Accumulated other comprehensive income, net of tax	Accumulated other comprehensive income, net of tax	2,200		6,781		Accumulated other comprehensive income, net of tax	(3,411)		6,781
Total stockholders' equity	Total stockholders' equity	146,894		144,488		Total stockholders' equity	217,130		144,488
Total liabilities and stockholders' equity	Total liabilities and stockholders' equity	$	1,755,518	$	1,763,974	Total liabilities and stockholders' equity	$	2,512,581	$	1,763,974

See accompanying notes to consolidated financial statements (unaudited).

COLONY BANKCORP, INC. AND SUBSIDIARIES

Consolidated Statements of Income (unaudited)


		Three Months Ended				Six Months Ended					Three Months Ended				Nine Months Ended
(dollars in thousands, except per share data)	(dollars in thousands, except per share data)	June 30, 2021		June 30, 2020		June 30, 2021		June 30, 2020		(dollars in thousands, except per share data)	September 30, 2021		September 30, 2020		September 30, 2021		September 30, 2020
Interest income	Interest income									Interest income
Loans, including fees	Loans, including fees	$	14,099	$	13,699	$	27,672	$	26,989	Loans, including fees	$	16,013	$	13,743	$	43,684	$	40,733
Investment securities	Investment securities	1,893		1,794		3,591		3,788		Investment securities	2,954		1,747		6,546		5,536
Federal funds sold, deposits with other banks and short term investments		44		48		98		332
Federal funds sold, interest bearing deposits in banks and short term investments										Federal funds sold, interest bearing deposits in banks and short term investments	58		52		154		384
Total interest income	Total interest income	16,036		15,541		31,361		31,109		Total interest income	19,025		15,542		50,384		46,653

Interest expense	Interest expense									Interest expense
Deposits	Deposits	569		1,403		1,223		3,621		Deposits	698		1,144		1,921		4,766
Federal Home Loan Bank Advances	Federal Home Loan Bank Advances	115		211		230		468		Federal Home Loan Bank Advances	170		159		401		626
Paycheck Protection Program Liquidity Facility	Paycheck Protection Program Liquidity Facility	25		87		93		87		Paycheck Protection Program Liquidity Facility	—		118		93		205
Other borrowings	Other borrowings	258		299		515		688		Other borrowings	289		273		802		962
Total interest expense	Total interest expense	967		2,000		2,061		4,864		Total interest expense	1,157		1,694		3,217		6,559
Net interest income	Net interest income	15,069		13,541		29,300		26,245		Net interest income	17,868		13,848		47,167		40,094
Provision for loan losses	Provision for loan losses	0		2,200		500		4,156		Provision for loan losses	150		1,106		650		5,262
Net interest income after provision for loan losses	Net interest income after provision for loan losses	15,069		11,341		28,800		22,089		Net interest income after provision for loan losses	17,718		12,742		46,517		34,832

Noninterest income	Noninterest income									Noninterest income
Service charges on deposits	Service charges on deposits	1,264		1,091		2,486		2,590		Service charges on deposits	1,792		1,316		4,278		3,906
Mortgage fee income	Mortgage fee income	3,005		1,827		7,000		3,089		Mortgage fee income	3,107		2,616		10,107		5,706
Gain on sale of SBA loans		1,263		46		2,735		255
Gain on sale of securities		141		0		137		293
Gain on sales of SBA loans										Gain on sales of SBA loans	1,813		748		4,548		1,004
Gain on sales of securities										Gain on sales of securities	—		716		137		1,009
Interchange fees	Interchange fees	1,667		1,250		3,197		2,283		Interchange fees	1,745		1,342		4,941		3,624
BOLI Income	BOLI Income	222		160		430		311		BOLI Income	280		237		710		548

Other	Other	189		469		367		583		Other	701		579		754		1,032
Total noninterest income	Total noninterest income	7,751		4,843		16,352		9,404		Total noninterest income	9,438		7,554		25,475		16,829

Noninterest expense	Noninterest expense									Noninterest expense
Salaries and employee benefits	Salaries and employee benefits	10,126		7,729		20,081		15,227		Salaries and employee benefits	11,826		9,103		31,907		24,331
Occupancy and equipment	Occupancy and equipment	1,245		1,316		2,571		2,634		Occupancy and equipment	1,599		1,338		4,169		3,972
Acquisition related expenses	Acquisition related expenses	865		220		1,040		507		Acquisition related expenses	1,994		207		3,031		714
Information technology expenses	Information technology expenses	1,856		1,380		3,448		2,696		Information technology expenses	2,045		1,440		5,493		4,135

Professional fees	Professional fees	690		480		1,177		862		Professional fees	804		481		1,975		1,343
Advertising and public relations	Advertising and public relations	566		385		1,146		1,020		Advertising and public relations	674		459		1,817		1,478
Communications	Communications	308		229		527		420		Communications	310		212		837		631

Writedown of building										Writedown of building	—		582		—		582
FHLB prepayment penalty	FHLB prepayment penalty	0		276		0		276		FHLB prepayment penalty	—		925		—		925
Other	Other	1,809		1,360		3,229		3,111		Other	1,959		1,566		4,884		4,827
Total noninterest expense	Total noninterest expense	17,465		13,375		33,219		26,753		Total noninterest expense	21,211		16,313		54,113		42,938
Income before income taxes	Income before income taxes	5,355		2,809		11,933		4,740		Income before income taxes	5,945		3,983		17,879		8,723
Income taxes	Income taxes	1,358		595		3,016		923		Income taxes	362		884		3,379		1,807
Net income	Net income	$	3,997	$	2,214	$	8,917	$	3,817	Net income	$	5,583	$	3,099	$	14,500	$	6,916
Earnings per common share:	Earnings per common share:									Earnings per common share:
Basic	Basic	$	0.42	$	0.23	$	0.94	$	0.40	Basic	$	0.45	$	0.33	$	1.39	$	0.73
Diluted	Diluted	0.42		0.23		0.94		0.40		Diluted	0.45		0.33		1.39		0.73
Dividends declared per share	Dividends declared per share	0.10		0.10		0.21		0.20		Dividends declared per share	0.10		0.10		0.31		0.30
Weighted average common shares outstanding:	Weighted average common shares outstanding:									Weighted average common shares outstanding:
Basic	Basic	9,498,783		9,498,783		9,498,783		9,498,783		Basic	12,344,926		9,498,783		10,447,496		9,498,783
Diluted	Diluted	9,498,783		9,498,783		9,498,783		9,498,783		Diluted	12,344,926		9,498,783		10,447,496		9,498,783

See accompanying notes to consolidated financial statements (unaudited).

COLONY BANKCORP, INC. AND SUBSIDIARIES

Consolidated Statements of Comprehensive (Loss) Income (unaudited)


		Three Months Ended				Six Months Ended					Three Months Ended				Nine Months Ended
(in thousands)		June 30, 2021		June 30, 2020		June 30, 2021		June 30, 2020
(dollars in thousands)										(dollars in thousands)	September 30, 2021		September 30, 2020		September 30, 2021		September 30, 2020
Net income	Net income	$	3,997	$	2,214	$	8,917	$	3,817	Net income	$	5,583	$	3,099	$	14,500	$	6,916
Other comprehensive income:	Other comprehensive income:									Other comprehensive income:
Unrealized (losses) gains on securities arising during the period	Unrealized (losses) gains on securities arising during the period	629		2,195		(5,851)		8,697		Unrealized (losses) gains on securities arising during the period	(7,335)		203		(13,186)		8,900
Tax effect	Tax effect	(146)		(461)		1,375		(1,827)		Tax effect	1,724		(43)		3,099		(1,869)
Realized gains on sale of available for sale securities		(141)		0		(137)		(293)
Realized gains on sales of available for sale securities										Realized gains on sales of available for sale securities	—		(716)		(137)		(1,009)
Tax effect	Tax effect	33		0		32		62		Tax effect	—		151		32		212
Change in unrealized (losses) gains on securities available for sale, net of reclassification adjustment and tax effects	Change in unrealized (losses) gains on securities available for sale, net of reclassification adjustment and tax effects	375		1,734		(4,581)		6,639		Change in unrealized (losses) gains on securities available for sale, net of reclassification adjustment and tax effects	(5,611)		(405)		(10,192)		6,234
Comprehensive income		$	4,372	$	3,948	$	4,336	$	10,456
Comprehensive (loss) income										Comprehensive (loss) income	$	(28)	$	2,694	$	4,308	$	13,150

See accompanying notes to consolidated financial statements (unaudited).

COLONY BANKCORP, INC. AND SUBSIDIARIES

Consolidated Statements of Changes in Stockholders' Equity (unaudited)


(in thousands, except per share data)		Common Stock
(dollars in thousands, except per share data)													(dollars in thousands, except per share data)	Common Stock
Three Months Ended	Three Months Ended	Shares	Amount		Paid-In Capital		Retained Earnings		Accumulated Other Comprehensive Income (Loss)		Total		Three Months Ended	Shares	Amount		Paid-In Capital		Retained Earnings		Accumulated Other Comprehensive Income (Loss)		Total
Balance, March 31, 2021		9,499	$	9,499	$	43,224	$	88,939	$	1,825	$	143,487
Balance, June 30, 2021													Balance, June 30, 2021	9,499	$	9,499	$	43,232	$	91,963	$	2,200	$	146,894
Change in net unrealized gains on securities available for sale, net of reclassification adjustment and tax effects	Change in net unrealized gains on securities available for sale, net of reclassification adjustment and tax effects	—	—		—		—		375		375		Change in net unrealized gains on securities available for sale, net of reclassification adjustment and tax effects	—	—		—		—		(5,611)		(5,611)
Dividends on common shares ($0.1025 per share)	Dividends on common shares ($0.1025 per share)	—	—		—		(973)		—		(973)		Dividends on common shares ($0.1025 per share)	—	—		—		(1,401)		—		(1,401)

Issuance of common stock													Issuance of common stock	3,988	3,988		67,395		—		—		71,383
Issuance of restricted stock													Issuance of restricted stock	187	187		—		—		—		187
Stock-based compensation expense	Stock-based compensation expense	—	—		8		—		—		8		Stock-based compensation expense	—	—		95		—		—		95
Net income	Net income	—	—		—		3,997		—		3,997		Net income	—	—		—		5,583		—		5,583
Balance, June 30, 2021		9,499	$	9,499	$	43,232	$	91,963	$	2,200	$	146,894
Balance, September 30, 2021													Balance, September 30, 2021	13,674	$	13,674	$	110,722	$	96,145	$	(3,411)	$	217,130

Balance, March 31, 2020		9,499	$	9,499	$	43,675	$	77,631	$	5,267	$	136,072
Balance, June 30, 2020													Balance, June 30, 2020	9,499	$	9,499	$	43,199	$	78,895	$	7,001	$	138,594
Change in net unrealized gains on securities available for sale, net of reclassification adjustment and tax effects	Change in net unrealized gains on securities available for sale, net of reclassification adjustment and tax effects	—	—		—		—		1,734		1,734		Change in net unrealized gains on securities available for sale, net of reclassification adjustment and tax effects	—	—		—		—		(405)		(405)
Dividends on common shares ($0.10 per share)	Dividends on common shares ($0.10 per share)	—	—		—		(950)		—		(950)		Dividends on common shares ($0.10 per share)	—	—		—		(950)		—		(950)
Goodwill adjustment	Goodwill adjustment	—	—		(485)		—		—		(485)		Goodwill adjustment	—	—		—		—		—		—
Stock-based compensation expense	Stock-based compensation expense	—	—		9		—		—		9		Stock-based compensation expense	—	—		8		—		—		8
Net income	Net income	—	—		—		2,214		—		2,214		Net income	—	—		—		3,099		—		3,099
Balance, June 30, 2020		9,499	$	9,499	$	43,199	$	78,895	$	7,001	$	138,594
Balance, September 30, 2020													Balance, September 30, 2020	9,499	$	9,499	$	43,207	$	81,044	$	6,596	$	140,346

See accompanying notes to consolidated financial statements (unaudited).

COLONY BANKCORP, INC. AND SUBSIDIARIES

Consolidated Statements of Changes in Stockholders' Equity (unaudited)


(in thousands, except per share data)		Common Stock
Six Months Ended		Shares		Amount		Paid-In Capital		Retained Earnings		Accumulated Other Comprehensive Income (Loss)		Total
(dollars in thousands, except per share data)														(dollars in thousands, except per share data)	Common Stock
Nine Months Ended														Nine Months Ended	Shares		Amount		Paid-In Capital		Retained Earnings		Accumulated Other Comprehensive Income (Loss)		Total
Balance, December 31, 2020	Balance, December 31, 2020	9,499		$	9,499	$	43,215	$	84,993	$	6,781	$	144,488	Balance, December 31, 2020	9,499		$	9,499	$	43,215	$	84,993	$	6,781	$	144,488
Change in net unrealized losses on securities available for sale, net of reclassification adjustment and tax effects	Change in net unrealized losses on securities available for sale, net of reclassification adjustment and tax effects	—		—		—		—		(4,581)		(4,581)		Change in net unrealized losses on securities available for sale, net of reclassification adjustment and tax effects	—		—		—		—		(10,192)		(10,192)
Dividends on common shares ($0.21 per share)		—		—		—		(1,947)		—		(1,947)

Dividends on common shares ($0.3075 per share)														Dividends on common shares ($0.3075 per share)	—		—		—		(3,348)		—		(3,348)
Issuance of common stock														Issuance of common stock	3,988		3,988		67,395		—		—		71,383
Issuance of restricted stock														Issuance of restricted stock	187		187		—		—		—		187
Stock-based compensation expense	Stock-based compensation expense	—		—		17		—		—		17		Stock-based compensation expense	—		—		112		—		—		112
Net income	Net income	—		—		—		8,917		—		8,917		Net income	—		—		—		14,500		—		14,500
Balance, June 30, 2021		9,499		$	9,499	$	43,232	$	91,963	$	2,200	$	146,894
Balance, September 30, 2021														Balance, September 30, 2021	13,674		$	13,674	$	110,722	$	96,145	$	(3,411)	$	217,130

Balance, December 31, 2019	Balance, December 31, 2019	$	9,499	$	9,499	$	43,667	$	76,978	$	362	$	130,506	Balance, December 31, 2019	$	9,499	$	9,499	$	43,667	$	76,978	$	362	$	130,506
Change in net unrealized gains on securities available for sale, net of reclassification adjustment and tax effect	Change in net unrealized gains on securities available for sale, net of reclassification adjustment and tax effect	—		—		—		—		6,639		6,639		Change in net unrealized gains on securities available for sale, net of reclassification adjustment and tax effect	—		—		—		—		6,234		6,234
Dividends on common shares ($0.20 per share)		—		—		—		(1,900)		—		(1,900)
Dividends on common shares ($0.30 per share)														Dividends on common shares ($0.30 per share)	—		—		—		(2,850)		—		(2,850)
Goodwill adjustment	Goodwill adjustment	—		—		(485)		—		—		(485)		Goodwill adjustment	—		—		(485)		—		—		(485)
Stock-based compensation expense	Stock-based compensation expense	—		—		17		—		—		17		Stock-based compensation expense	—		—		25		—		—		25
Net income	Net income	—		—		—		3,817		—		3,817		Net income	—		—		—		6,916		—		6,916
Balance, June 30, 2020		9,499		$	9,499	$	43,199	$	78,895	$	7,001	$	138,594
Balance, September 30, 2020														Balance, September 30, 2020	9,499		$	9,499	$	43,207	$	81,044	$	6,596	$	140,346

COLONY BANKCORP, INC. AND SUBSIDIARIES

Consolidated Statements of Cash Flows (unaudited)


		Six Months Ended					Nine Months Ended
(in thousands)		June 30, 2021		June 30, 2020
(dollars in thousands)						(dollars in thousands)	September 30, 2021		September 30, 2020
Operating Activities	Operating Activities					Operating Activities
Net income	Net income	$	8,917	$	3,817	Net income	$	14,500	$	6,916
Adjustments reconciling net income to net cash provided by operating activities:
Adjustments reconciling net income to net cash provided by (used in) operating activities:						Adjustments reconciling net income to net cash provided by (used in) operating activities:
Provision for loan losses	Provision for loan losses	500		4,156		Provision for loan losses	650		5,262
Depreciation, amortization, and accretion	Depreciation, amortization, and accretion	3,231		2,042		Depreciation, amortization, and accretion	5,592		4,007
Share-based compensation expense	Share-based compensation expense	17		17		Share-based compensation expense	112		25
Net change in servicing asset	Net change in servicing asset	(485)		(46)		Net change in servicing asset	(656)		(207)
Gain on sales of securities	Gain on sales of securities	(137)		(293)		Gain on sales of securities	(137)		(1,009)
Gain on sales of SBA loans	Gain on sales of SBA loans	(2,735)		(255)		Gain on sales of SBA loans	(4,548)		(1,004)
Gain on sales of other real estate owned		(36)		0
(Gain)/ loss on sales of other real estate owned						(Gain)/ loss on sales of other real estate owned	54		(56)
(Recovery)/Writedown on other real estate owned	(Recovery)/Writedown on other real estate owned	80		(98)		(Recovery)/Writedown on other real estate owned	21		68
Loss on sales of premises & equipment	Loss on sales of premises & equipment	0		104		Loss on sales of premises & equipment	—		56

Writedown of building						Writedown of building	—		582
Originations of loans held for sale	Originations of loans held for sale	(207,531)		(83,007)		Originations of loans held for sale	(294,759)		(75,268)
Proceeds from sales of loans held for sale	Proceeds from sales of loans held for sale	231,742		76,802		Proceeds from sales of loans held for sale	324,996		30,484
Change in bank-owned life insurance	Change in bank-owned life insurance	(258)		(334)		Change in bank-owned life insurance	(538)		290
Deferred tax benefit	Deferred tax benefit	(518)		0		Deferred tax benefit	(2,794)		1,198
Change in other assets	Change in other assets	2,261		(2,165)		Change in other assets	1,924		(1,715)
Change in other liabilities	Change in other liabilities	(760)		2,651		Change in other liabilities	(3,426)		1,187
Net cash provided by operating activities		34,288		3,391
Net cash provided by (used in) operating activities						Net cash provided by (used in) operating activities	40,991		(29,184)
Investing Activities	Investing Activities					Investing Activities
Purchases of investment securities available for sale	Purchases of investment securities available for sale	(166,995)		(79,988)		Purchases of investment securities available for sale	(230,868)		(124,864)
Proceeds from maturities, calls, and paydowns of investment securities available for sale	Proceeds from maturities, calls, and paydowns of investment securities available for sale	53,620		46,302		Proceeds from maturities, calls, and paydowns of investment securities available for sale	75,830		71,564
Proceeds from sales of investment securities available for sale	Proceeds from sales of investment securities available for sale	17,559		15,314		Proceeds from sales of investment securities available for sale	17,559		44,495

Purchase of bank owned life insurance						Purchase of bank owned life insurance	—		(10,000)
Change in loans, net	Change in loans, net	36,671		(147,129)		Change in loans, net	56,679		(135,801)
Purchase of premises and equipment	Purchase of premises and equipment	(1,764)		(2,011)		Purchase of premises and equipment	(2,924)		(2,796)
Proceeds from sales of other real estate owned	Proceeds from sales of other real estate owned	837		1,125		Proceeds from sales of other real estate owned	807		1,139

Redemption of Federal Home Loan Bank Stock		593		334

Purchase of other investments						Purchase of other investments	(9,582)		—
Redemption/sales of other investments						Redemption/sales of other investments	585		992
Proceeds from sales of premises and equipment						Proceeds from sales of premises and equipment	2,307		144
Net cash and cash equivalents received from acquisition						Net cash and cash equivalents received from acquisition	34,087		—
Net cash used in investing activities	Net cash used in investing activities	(59,479)		(166,053)		Net cash used in investing activities	(55,520)		(155,127)
Financing Activities	Financing Activities					Financing Activities
Change in noninterest-bearing customer deposits	Change in noninterest-bearing customer deposits	66,678		96,215		Change in noninterest-bearing customer deposits	72,982		91,500
Change in interest-bearing customer deposits	Change in interest-bearing customer deposits	30,509		31,801		Change in interest-bearing customer deposits	45,738		31,158
Dividends paid for common stock	Dividends paid for common stock	(1,947)		(1,900)		Dividends paid for common stock	(3,348)		(2,850)
Proceeds from Paycheck Protection Program Liquidity Fund	Proceeds from Paycheck Protection Program Liquidity Fund	0		134,500		Proceeds from Paycheck Protection Program Liquidity Fund	—		140,700
Repayment on Paycheck Protection Program Liquidity Fund	Repayment on Paycheck Protection Program Liquidity Fund	(106,789)		0		Repayment on Paycheck Protection Program Liquidity Fund	(106,789)		(6,200)
Repayments on Federal Home Loan Bank Advances	Repayments on Federal Home Loan Bank Advances	0		(24,500)		Repayments on Federal Home Loan Bank Advances	—		(38,500)
Proceeds from Federal Home Loan Bank Advances	Proceeds from Federal Home Loan Bank Advances	0		14,000		Proceeds from Federal Home Loan Bank Advances	—		14,000
Repayments on Other borrowings	Repayments on Other borrowings	(500)		(500)		Repayments on Other borrowings	(750)		(750)

Net cash provided by (used in) financing activities		(12,049)		249,616
Issuance of restricted stock						Issuance of restricted stock	187		—
Net cash provided by financing activities						Net cash provided by financing activities	8,020		229,058
Net (decrease) increase in cash and cash equivalents	Net (decrease) increase in cash and cash equivalents	(37,240)		86,954		Net (decrease) increase in cash and cash equivalents	(6,509)		44,747
Cash and cash equivalents at beginning of period	Cash and cash equivalents at beginning of period	183,506		104,092		Cash and cash equivalents at beginning of period	183,506		104,092
Cash and cash equivalents at end of period	Cash and cash equivalents at end of period	$	146,266	$	191,046	Cash and cash equivalents at end of period	$	176,997	$	148,839

COLONY BANKCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

~~SIX~~NINE MONTHS ENDED ~~JUNE~~SEPTEMBER 30, 2021 AND 2020

(UNAUDITED)

(DOLLARS IN THOUSANDS)


		Six Months Ended					Nine Months Ended
		June 30, 2021		June 30, 2020			September 30, 2021		September 30, 2020
Supplemental Disclosure of Cash Flow Information	Supplemental Disclosure of Cash Flow Information					Supplemental Disclosure of Cash Flow Information
Cash paid during the period for interest	Cash paid during the period for interest	$	2,377	$	5,179	Cash paid during the period for interest	$	3,189	$	6,230
Cash paid during the period for income taxes	Cash paid during the period for income taxes	3,600		0		Cash paid during the period for income taxes	4,923		1,250
Noncash Investing and Financing Activities	Noncash Investing and Financing Activities					Noncash Investing and Financing Activities
Goodwill adjustment	Goodwill adjustment	0		485		Goodwill adjustment	—		485
Acquisition of real estate through foreclosure	Acquisition of real estate through foreclosure	145		1,476		Acquisition of real estate through foreclosure	145		1,706

See accompanying notes to consolidated financial statements (unaudited).

COLONY BANKCORP, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)

(1) Summary of Significant Accounting Policies

Presentation

Colony Bankcorp, Inc. (the “Company”) is a bank holding company located in Fitzgerald, Georgia. The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiary, Colony Bank, Fitzgerald, Georgia (the “Bank”). The “Company” or “our,” as used herein, includes Colony Bank, except where the ~~content~~context requires otherwise.

In July 2019, a new subsidiary of the Company was incorporated under the name Colony Risk Management, Inc. Colony Risk Management, Inc. is a subsidiary of the Company and is located in Las Vegas, Nevada. It is a captive insurance subsidiary which insures various liability and property damage policies for the Company and its related subsidiaries. Colony Risk Management is regulated by the State of Nevada Division of Insurance.

All adjustments consisting of normal recurring accruals which are, in the opinion of management, necessary for fair presentation of the interim consolidated financial statements, have been included and fairly and accurately present the financial position, results of operations and cash flows of the Company. All significant intercompany accounts have been eliminated in consolidation.

The accounting and reporting policies of the Company conform to generally accepted accounting principles and practices utilized in the commercial banking industry for interim financial information and Regulation S-X. Accordingly, the accompanying unaudited interim consolidated financial statements do not include all of the information or notes required for complete financial statements.

The results of operations for the ~~six~~nine months ended ~~June~~September 30, 2021 are not necessarily indicative of the results which may be expected for the year ending December 31, 2021. These statements should be read in conjunction with the consolidated financial statements and notes thereto in the Company's Annual Report on Form 10-K for the year ended December 31, 2020 (“2020 Form 10-K”).

Nature of Operations

The Bank provides a full range of retail, commercial and mortgage banking services for consumers and small- to medium-size businesses located primarily in central, south and coastal Georgia. The Bank is headquartered in Fitzgerald, Georgia with banking and mortgage offices in Albany, Ashburn, Athens, Broxton, Centerville, Columbus, Cordele, Douglas, Eastman, Fitzgerald, LaGrange, Leesburg, Macon, Moultrie, Quitman, Rochelle, Savannah, Soperton, Statesboro, Sylvester, ~~Statesboro,~~ Tifton, Valdosta and Warner Robins. Lending and investing activities are funded primarily by deposits gathered through its retail banking office network.

Use of Estimates

In preparing the consolidated financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the balance sheet date and revenues and expenses for the period. Actual results could differ significantly from those estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses, the valuation of real estate acquired in connection with foreclosures or in satisfaction of loans and fair value of assets acquired and liabilities assumed in a business combination, including goodwill impairment.

Reclassifications

In certain instances, amounts reported in prior years’ consolidated financial statements have been reclassified to conform to statement presentations selected for 2021. Such reclassifications have not materially affected previously reported stockholders’ equity or net income.

COLONY BANKCORP, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)

Concentrations of Credit Risk

Concentrations of credit risk can exist in relation to individual borrowers or groups of borrowers, certain types of collateral, certain types of industries, or certain geographic regions. The Company has a concentration in real estate loans as well as a geographic concentration that could pose an adverse credit risk. At ~~June~~September 30, 2021, approximately ~~82%~~86% of the Company’s loan portfolio was concentrated in loans secured by real estate. A substantial portion of borrowers’ ability to honor their contractual obligations is dependent upon the viability of the real estate economic sector. Management continues to monitor these concentrations and has considered these concentrations in its allowance for loan loss analysis.

The success of the Company is dependent, to a certain extent, upon the economic conditions in the geographic markets it serves. Adverse changes in the economic conditions in these geographic markets would likely have a material adverse effect on the Company’s results of operations and financial condition. The operating results of the Company depend primarily on its net interest income. Accordingly, operations are subject to risks and uncertainties surrounding the exposure to changes in the interest rate environment.

At times, the Company may have cash and cash equivalents at financial institutions in excess of federal deposit insurance limits. The Company places its cash and cash equivalents with high credit quality financial institutions whose credit ratings are monitored by management to minimize credit risk.

Changes in Accounting Principles and Effects of New Accounting Pronouncements

ASU 2016-13, Financial Instruments – Credit Losses (Topic 326). This ASU sets forth a “current expected credit loss” (CECL) model which requires the Company to measure all expected credit losses for financial instruments held at the reporting date based on historical experience, current conditions and reasonable supported forecasts. This replaces the existing incurred loss model and is applicable to the measurement of credit losses on financial assets measured at amortized cost and applies to some off-balance sheet credit exposures. This ASU is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. On October 16, 2019, the Financial Accounting Standards Board ("FASB") voted to extend the delay of the effective date of this ASU for smaller reporting companies, such as the Company, until fiscal years beginning after December 15, 2022. The Company is currently assessing the impact of the adoption of this ASU on its consolidated financial statements.

In December 2019, the FASB issued ASU No. 2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes. This update removes several exceptions related to intraperiod tax allocation when there is a loss from continuing operations and income from other items, foreign subsidiaries becoming equity method investments and vice versa, and calculating income taxes in an interim period when a year-to-date loss exceeds the anticipated loss for the year. The guidance also amends requirements related to franchise tax that is partially based on income, a step up in the tax basis of goodwill, allocation of consolidated tax expense to a legal entity not subject to tax in its separate financial statements, the effects of enacted changes in tax laws and other minor codification improvements regarding employee stock ownership plans and investments in qualified affordable housing projects. For public entities, this guidance is effective for fiscal years beginning after December 15, 2020. The Company adopted this standard as of January 1, 2021. The adoption of this standard did not have a material impact on the consolidated financial statements.

In January 2020, the FASB issued ASU No. 2020-01, Investments—Equity Securities (Topic 321), Investments—Equity Method and Joint Ventures (Topic 323), and Derivatives and Hedging (Topic 815)—Clarifying the Interactions between Topic 321, Topic 323, and Topic 815 (a consensus of the Emerging Issues Task Force). This update clarifies whether an entity should consider observable transactions that require it to either apply or discontinue the equity method of accounting for the purposes of applying the measurement alternative and how to account for certain forward contracts and purchased options to purchase securities. For public entities, this guidance is effective for fiscal years beginning after December 15, 2020. The Company adopted this standard as of January 1, 2021. The adoption of this standard did not have a material impact on the consolidated financial statements.

In March 2020, the FASB issued ASU No. 2020-04, Reference Reform (Topic 848) Facilitation of the Effects of Reference Rate Reform on Financial Reporting ("ASU 2020-04"). ASU 2020-04 provides optional guidance for a limited period of time to ease the potential burden in accounting for (or recognizing the effects of) reference rate reform on financial reporting. The amendments are effective for the Company as of March 12, 2020 through December 31, 2022. The provisions of ASU 2020-04 did not have a material impact on the consolidated financial statements.

~~Operating, Accounting and Reporting Considerations Related to COVID-19~~

COLONY BANKCORP, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)

Operating, Accounting and Reporting Considerations Related to COVID-19

The COVID-19 pandemic has negatively impacted the global economy, including the Company’s primary metropolitan markets. In response to this crisis, the Coronavirus Aid, Relief, and Economic Security (“CARES”) Act was passed by Congress and signed into law on March 27, 2020. The CARES Act initially provided approximately $2.2 trillion to fight the COVID-19 pandemic and related variants and stimulate the economy by supporting individuals and businesses through loans, grants, tax changes, and other types of relief. The CARES Act was later amended to provide additional funding and to make additional changes to the programs it implemented. Some of the provisions applicable to the Company include, but are not limited to:

•Accounting for Loan Modifications - The CARES Act ~~provides~~provided that financial institutions may elect to suspend (1) the requirements under GAAP for certain loan modifications that would otherwise by categorized as a troubled debt restructure (“TDR”) and (2) any determination that such loan modifications would be considered a TDR, including the related impairment for accounting purposes. The Consolidated Appropriations Act (“CAA”), signed into law on December 27, 2020, extended the applicable period to include modification to loans held by financial institutions executed between March 1, 2020 and the earlier of (i) January 1, 2022, or (ii) 60 days after the date of termination of the COVID-19 national emergency.

•Paycheck Protection Program - The CARES Act established the Paycheck Protection Program (“PPP”), an expansion of the Small Business Administration’s 7(a) loan program and the Economic Injury Disaster Loan Program (“EIDL”), administered directly by the SBA. The CAA provided several amendments to the PPP, including additional funding for first and second draws of PPP loans up to March 31, 2021. On March 30, 2021, the PPP Extension Act of 2021 was signed into law, which extended the program to May 31, 2021.

Also in response to the COVID-19 pandemic and related variants, the Board of Governors of the Federal Reserve System (“FRB”), the Federal Deposit Insurance Corporation (“FDIC”), the National Credit Union Administration (“NCUA”), the Office of the Comptroller of the Currency (“OCC”), and the Consumer Financial Protection Bureau (“CFPB”), in consultation with the state financial regulators (collectively, the “agencies”) issued a joint interagency statement (issued March 22, 2020; revised statement issued April 7, 2020). Some of the provisions applicable to the Company include, but are not limited to:

•Accounting for Loan Modifications - Loan modifications that do not meet the conditions of the CARES Act may still qualify as a modification that does not need to be accounted for as a TDR. The agencies confirmed with FASB staff that short-term modifications made on a good faith basis in response to COVID-19 pandemic and related variants to borrowers who were current prior to any relief are not TDRs. This includes short-term (e.g., three months) modifications such as payment deferrals, fee waivers, extensions of repayment terms, or insignificant delays in payment, as long as such modifications are (1) related to COVID-19; (2) executed on a loan that was not more than 30 days past due as of December 31, 2019; and (3) executed between March 1, 2020, and the earlier of (a) 60 days after the date of termination of the national emergency declaration or (b) December 31, ~~2020.~~2021, as extended by the CAA.

•Past Due Reporting - With regard to loans not otherwise reportable as past due, financial institutions are not expected to designate loans with deferrals granted due to COVID-19 as past due because of the deferral. A loan’s payment date is governed by the due date stipulated in the legal agreement. If a financial institution agrees to a payment deferral, these loans would not be considered past due reporting during the period of the deferral.

•Nonaccrual Status and Charge-offs - During short-term COVID-19 modifications, these loans generally should not be reported as nonaccrual or as classified.

As such, beginning in late March 2020, the Company provided relief programs consisting primarily of 90-day payment deferral relief of principal and interest to borrowers negatively impacted by COVID-19 and has accounted for these loan modifications in accordance with ASC 310-40. In addition, the Company also provided principal only payment deferral relief to borrowers of which interest income has been recognized during the deferment period on these interest-only loans.

COLONY BANKCORP, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)

(2) Business Acquisitions

Acquisition of SouthCrest Financial Group

On August 1, 2021, the Company completed its acquisition of SouthCrest Financial Group, Inc. (“SouthCrest”), a bank holding company headquartered in Atlanta, Georgia. Upon consummation of the acquisition, SouthCrest was merged with and into the Company, with Colony Bankcorp, Inc. as the surviving entity in the merger. Immediately following the holding company merger, SouthCrest’s wholly owned bank subsidiary, SouthCrest Bank, N.A. was also merged with and into the Bank. The acquisition expanded the Company’s market presence, as SouthCrest Bank, N.A. had 8 full-service banking locations, one in Cedartown, Chickamauga, Cumming, Fayetteville, Luthersville, Manchester, Rockmart and Thomaston, Georgia. Under the terms of the Agreement and Plan of Merger, each SouthCrest shareholder had the option to receive either $10.45 in cash or 0.7318 shares of the Company’s common stock in exchange for each share of SouthCrest common stock. As a result, the Company issued 3,987,898 common shares at a fair value of $71.4 million and paid $21.6 million in cash to the former shareholders of SouthCrest as merger consideration.

The merger was effected by the issuance of shares of the Company’s common stock along with cash consideration to shareholders of SouthCrest. The assets and liabilities of SouthCrest as of the effective date of the merger were recorded at their respective estimated fair values and combined with those of the Company. The excess of the purchase price over the net estimated fair values of the acquired assets and liabilities was allocated to identifiable intangible assets with the remaining excess allocated to goodwill. Goodwill of approximately $35.0 million was recorded as part of the SouthCrest acquisition and is not expected to be deductible for income tax purposes.

In periods following the merger, the financial statements of the combined entity will include the results attributable to SouthCrest beginning on the date the merger was completed. In the three and nine month period ended September 30, 2021, the revenues attributable to SouthCrest were approximately $3.0 million. In the three and nine month period ended September 30, 2021, the net income attributable to SouthCrest was approximately $2.3 million.

The supplemental consolidated pro-forma impact to 2020 revenues if the merger had occurred on January 1, 2020 would have been $29.5 million and $82.6 million for the three and nine month period ended September 30, 2020, respectively. The supplemental consolidated pro-forma impact to 2020 net income if the merger had occurred on January 1, 2020 would have been $5.5 million and $5.8 million for the three and nine month period ended September 30, 2020, respectively. The supplemental consolidated pro-forma impact to 2021 revenues if the merger had occurred on January 1, 2020 would have been $28.9 million and $90.9 million for the three and nine month period ended September 30, 2021, respectively. The supplemental consolidated pro-forma impact to 2021 net income if the merger had occurred on January 1, 2020 would have been $4.3 million and $16.6 million for the three and nine month period ended September 30, 2021, respectively. While certain adjustments were made for the estimated impact of certain fair value adjustments, they are not indicative of what would have occurred had the merger taken place on the indicated date nor are they intended to represent or be indicative of future results of operations. In particular, no adjustments have been made to eliminate the amount of SouthCrest’s provision for credit losses or any adjustments to estimate any additional income that would have been recorded as a result of fair value adjustments for the first nine months of 2020 that may have occurred had the acquired loans been recorded at fair value as of the beginning of 2020. In addition, there are no adjustments to reflect any expenses that potentially could have been reduced for the first nine months of 2020 had the merger occurred on January 1, 2020.

The following table presents the assets acquired and liabilities assumed of SouthCrest as of August 1, 2021, and their fair value estimates. The fair value estimates were subject to refinement for up to one year after the closing date of the acquisition for new information obtained about facts and circumstances that existed at the acquisition date. The Company continues its evaluation of the facts and circumstances available as of August 1, 2021, to assign fair values to assets acquired and liabilities assumed, which could result in further adjustments to the fair values presented below.

COLONY BANKCORP, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)


(dollars in thousands, except market price)	Initial Fair Value Adjustments
Purchase price consideration:
Shares of CBAN common stock issued to SouthCrest shareholders as of August 1, 2021	3,987,815
Market price of CBAN common stock on July 30, 2021	$	17.90
Estimated fair value of CBAN common stock issued	71,382
Cash consideration paid	21,620
Total consideration	$	93,002

Assets acquired at fair value:
Cash and cash equivalents	$	59,131
Investments securities available for sale	317,857

Restricted investments	3,196
Loans	307,456
Premises and equipment	8,543
Core deposit intangible	4,025
Other real estate	538
Prepaid and other assets	25,393
Total fair value of assets acquired	$	726,139

Liabilities assumed at fair value:
Deposits	$	(631,375)
FHLB advances	(29,064)
Payables and other liabilities	(7,735)
Total fair value of liabilities assumed	$	(668,174)

Net assets acquired at fair value:	$	57,965

Amount of goodwill resulting from acquisition	$	35,037

In the acquisition, the Company purchased $307.5 million of loans at fair value, net of $635,000, or 2.07%, estimated discount to the outstanding principal balance. Of the total loans acquired, management identified $1.2 million that were considered to be credit impaired and are accounted for under ASC Topic 310-30. The table below summarizes the total contractually required principal and interest cash payments, management’s estimate of expected total cash payments and fair value of the loans as of the acquisition date for purchased credit impaired loans. Contractually required principal and interest payments have been adjusted for estimated prepayments.


(dollars in thousands)
Contractually required principal and interest	$	1,154
Non-accretable difference	—
Cash Flows expected to be collected	1,154
Accretable yield	—
Total purchased credit-impaired loans acquired	$	1,154

COLONY BANKCORP, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)

The following table presents the acquired loan data for the SouthCrest acquisition.


(dollars in thousands)	Fair Value of Acquired Loans at Acquisition Date		Gross Contractual Amounts Receivable at Acquisition Date		Estimate at Acquisition Date of Contractual Cash Flows Not Expected to be Collected
Acquired receivables subject to ASC 310-30	$	1,154	$	1,154	$	—
Acquired receivables not subject to ASC 310-30	$	306,302	$	306,933	—

Formation of Colony Insurance

On August 1, 2021 and September 1, 2021, the Company acquired several insurance agencies and formed Colony Insurance and recorded goodwill of $1.7 million and customer deposit intangibles of $1.7 million.

COLONY BANKCORP, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)

(3) Investment Securities

The amortized cost and estimated fair value of securities available for sale along with gross unrealized gains and losses are summarized as follows:


(dollars in thousands)	(dollars in thousands)									(dollars in thousands)
June 30, 2021		Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Fair Value
September 30, 2021										September 30, 2021	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Fair Value
Securities Available for Sale:	Securities Available for Sale:									Securities Available for Sale:

U.S. treasury securities										U.S. treasury securities	$	43,034	$	—	$	(652)	$	42,382
U.S. agency	U.S. agency	18,234		51		(113)		18,172		U.S. agency	18,172		82		(165)		18,089

State, county & municipal securities	State, county & municipal securities	82,805		688		(1,090)		82,403		State, county & municipal securities	199,074		486		(3,520)		196,040
Corporate debt securities	Corporate debt securities	4,750		20		0		4,770		Corporate debt securities	39,448		120		(163)		39,405
Other securities		8,058		0		(20)		8,038
Mortgage-backed securities	Mortgage-backed securities	352,894		5,303		(1,866)		356,331		Mortgage-backed securities	525,507		3,952		(4,750)		524,709
		$	466,741	$	6,062	$	(3,089)	$	469,714		$	825,235	$	4,640	$	(9,250)	$	820,625

December 31, 2020	December 31, 2020									December 31, 2020
Securities Available for Sale:	Securities Available for Sale:									Securities Available for Sale:
U.S. treasury securities	U.S. treasury securities	$	245	$	0	$	0	$	245	U.S. treasury securities	$	245	$	—	$	—	$	245
U.S. agency	U.S. agency	1,000		4		0		1,004		U.S. agency	1,000		4		—		1,004
State, county & municipal securities	State, county & municipal securities	61,298		1,155		(65)		62,388		State, county & municipal securities	61,298		1,155		(65)		62,388
Corporate debt securities	Corporate debt securities	4,250		1		(1)		4,250		Corporate debt securities	4,250		1		(1)		4,250
Mortgage-backed securities	Mortgage-backed securities	305,438		7,837		(348)		312,927		Mortgage-backed securities	305,438		7,837		(348)		312,927
		$	372,231	$	8,997	$	(414)	$	380,814		$	372,231	$	8,997	$	(414)	$	380,814

The amortized cost and fair value of investment securities as of ~~June~~September 30, 2021, by contractual maturity, are shown hereafter. Expected maturities may differ from contractual maturities for certain investments because issuers may have the right to call or prepay obligations with or without call or prepayment penalties. This is often the case with mortgage-backed securities, which are disclosed separately in the table below.


		Securities Available for Sale					Securities Available for Sale
(dollars in thousands)	(dollars in thousands)	Amortized Cost		Fair Value		(dollars in thousands)	Amortized Cost		Fair Value
Due in one year or less	Due in one year or less	$	4,058	$	4,038	Due in one year or less	$	453	$	453
Due after one year through five years	Due after one year through five years	1,897		1,937		Due after one year through five years	13,395		13,457
Due after five years through ten years	Due after five years through ten years	44,757		44,615		Due after five years through ten years	109,852		108,879
Due after ten years	Due after ten years	63,135		62,793		Due after ten years	176,028		173,127
		$	113,847	$	113,383		$	299,728	$	295,916

Mortgage-backed securities	Mortgage-backed securities	352,894		356,331		Mortgage-backed securities	525,507		524,709
		$	466,741	$	469,714		$	825,235	$	820,625

1316

COLONY BANKCORP, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)

Proceeds from the sale of investment securities totaled $17.6 million and ~~$15.3~~$44.5 million for the ~~six~~nine months ended ~~June~~September 30, 2021 and 2020, respectively. The sale of investment securities for the ~~six~~nine months ended ~~June~~September 30, 2021 and 2020 resulted in gross realized gains of $209,000 and ~~$355,000~~$1,200,000 and losses of $72,000 and ~~$62,000,~~$191,000, respectively.

Investment securities having a carrying value approximating ~~$113.5~~$203.9 million and $126.5 million were pledged to secure public deposits and for other purposes as of ~~June~~September 30, 2021 and December 31, 2020, respectively.

Information pertaining to securities with gross unrealized losses at ~~June~~September 30, 2021 and December 31, 2020 aggregated by investment category and length of time that individual securities have been in a continuous loss position, follows:


		Less Than 12 Months				12 Months or Greater				Total					Less Than 12 Months				12 Months or Greater				Total
(dollars in thousands)	(dollars in thousands)	Fair Value		Gross Unrealized Losses		Fair Value		Gross Unrealized Losses		Fair Value		Gross Unrealized Losses		(dollars in thousands)	Fair Value		Gross Unrealized Losses		Fair Value		Gross Unrealized Losses		Fair Value		Gross Unrealized Losses
June 30, 2021
September 30, 2021														September 30, 2021
U.S. Treasury														U.S. Treasury	$	42,382	$	(652)	$	—	$	—	$	42,382	$	(652)
U.S. agency	U.S. agency	$	11,992	$	(113)	$	0	$	0	$	11,992	$	(113)	U.S. agency	8,473		(165)		—		—		8,473		(165)
State, county & municipal securities	State, county & municipal securities	40,321		(1,081)		593		(9)		40,914		(1,090)		State, county & municipal securities	158,260		(3,446)		2,476		(74)		160,736		(3,520)
Corporate debt securities	Corporate debt securities	1,750		0		0		0		1,750		0		Corporate debt securities	18,711		(163)		—		—		18,711		(163)
Other securities		4,058		(20)		0		0		4,058		(20)
Mortgage-backed securities	Mortgage-backed securities	126,644		(1,637)		6,042		(229)		132,686		(1,866)		Mortgage-backed securities	299,693		(4,520)		13,837		(230)		313,530		(4,750)
		$	184,765	$	(2,851)	$	6,635	$	(238)	$	191,400	$	(3,089)		$	527,519	$	(8,946)	$	16,313	$	(304)	$	543,832	$	(9,250)

December 31, 2020	December 31, 2020													December 31, 2020
State, county & municipal securities	State, county & municipal securities	$	8,282	$	(65)	$	0	$	0	$	8,282	$	(65)	State, county & municipal securities	$	8,282	$	(65)	$	—	$	—	$	8,282	$	(65)
Corporate debt securities	Corporate debt securities	999		(1)		0		0		999		(1)		Corporate debt securities	999		(1)		—		—		999		(1)
Mortgage-backed securities	Mortgage-backed securities	28,835		(77)		3,949		(271)		32,784		(348)		Mortgage-backed securities	28,835		(77)		3,949		(271)		32,784		(348)
		$	38,116	$	(143)	$	3,949	$	(271)	$	42,065	$	(414)		$	38,116	$	(143)	$	3,949	$	(271)	$	42,065	$	(414)

Management evaluates securities for other-than-temporary impairment at least on a quarterly basis, and more frequently when economic or market concerns warrant such evaluation. Consideration is given to (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer and (3) the intent and ability of the Company to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value.

At ~~June~~September 30, 2021, 94220 securities have unrealized losses. These securities are guaranteed by either the U.S. Government, other governments or U.S. corporations. In analyzing an issuer’s financial condition, management considers whether the securities are issued by the federal government or its agencies, whether downgrades by bond rating agencies have occurred and the results of reviews of the issuer’s financial condition. The unrealized losses are largely due to increases in market interest rates over the yields available at the time the underlying securities were purchased. As management has the ability to hold debt securities until maturity, or for the foreseeable future if classified as available-for-sale, 0no declines are deemed to be other than temporary.

1417

COLONY BANKCORP, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)

~~(3)~~(4) Loans

The following table presents the composition of loans segregated by legacy and purchased loans and by class of loans, as of ~~June~~September 30, 2021 and December 31, 2020. Purchased loans are defined as loans that were acquired in bank acquisitions.


		June 30, 2021							September 30, 2021
(dollars in thousands)	(dollars in thousands)	Legacy Loans		Purchased Loans		Total		(dollars in thousands)	Legacy Loans		Purchased Loans		Total
Construction, land and land development	Construction, land and land development	$	112,843	$	6,097	$	118,940	Construction, land and land development	$	101,433	$	51,558	$	152,991
Other commercial real estate	Other commercial real estate	514,225		31,658		545,883		Other commercial real estate	543,883		208,750		752,633
Total commercial real estate	Total commercial real estate	627,068		37,755		664,823		Total commercial real estate	645,316		260,308		905,624
Residential real estate	Residential real estate	159,527		10,646		170,173		Residential real estate	163,750		54,474		218,224
Commercial, financial, & agricultural (*)	Commercial, financial, & agricultural (*)	161,295		6,422		167,717		Commercial, financial, & agricultural (*)	125,213		41,015		166,228
Consumer and other	Consumer and other	17,974		1,931		19,905		Consumer and other	16,417		3,367		19,784
Total Loans	Total Loans	$	965,864	$	56,754	$	1,022,618	Total Loans	$	950,696	$	359,164	$	1,309,860


	December 31, 2020
(dollars in thousands)	Legacy Loans		Purchased Loans		Total
Construction, land and land development	$	109,577	$	11,516	$	121,093
Other commercial real estate	477,445		42,946		520,391
Total commercial real estate	587,022		54,462		641,484
Residential real estate	167,714		15,307		183,021
Commercial, financial, & agricultural (*)	200,800		12,580		213,380
Consumer and other	19,037		2,581		21,618
Total Loans	$	974,573	$	84,930	$	1,059,503

(*) Includes ~~$58.8~~$17.0 million and $101.1 million in PPP loans at ~~June~~September 30, 2021 and December 31, 2020

Commercial and industrial loans are extended to a diverse group of businesses within the Company’s market area. These loans are often underwritten based on the borrower’s ability to service the debt from income from the business. Real estate construction loans often require loan funds to be advanced prior to completion of the project. Due to uncertainties inherent in estimating construction costs, changes in interest rates and other economic conditions, these loans often pose a higher risk than other types of loans. Consumer loans are originated at the Bank level.

Credit Quality Indicators. As part of the ongoing monitoring of the credit quality of the loan portfolio, management tracks certain credit quality indicators including trends related to (1) the risk grade assigned to commercial and consumer loans, (2) the level of classified commercial loans, (3) net charge-offs, (4) nonperforming loans, and (5) the general economic conditions in the Company’s geographic markets.

The Company uses an eight category risk grading system to assign a risk grade to each loan in the portfolio. The following is a description of the general characteristics of the grades:

•Grades 1 and 2 – Borrowers with these assigned grades range in risk from virtual absence of risk to minimal risk. Such loans may be secured by Company-issued and controlled certificates of deposit or properly margined equity securities or bonds. Other loans comprising these grades are made to companies that have been in existence for a long period of time with many years of consecutive profits and strong equity, good liquidity, excellent debt service ability and unblemished past performance, or to exceptionally strong individuals with collateral of unquestioned value that fully secures the loans. Loans in this category fall into the “pass” classification.

•Grades 3 and 4 – Loans assigned these “pass” risk grades are made to borrowers with acceptable credit quality and risk. The risk ranges from loans with no significant weaknesses in repayment capacity and collateral protection to acceptable loans with one or more risk factors considered to be more than average.

1518

COLONY BANKCORP, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)

•Grade 5 – This grade includes “special mention” loans on management’s watch list and is intended to be used on a temporary basis for pass grade loans where risk-modifying action is intended in the short-term.

•Grade 6 – This grade includes “substandard” loans in accordance with regulatory guidelines. This category includes borrowers with well-defined weaknesses that jeopardize the payment of the debt in accordance with the agreed terms. Loans considered to be impaired are assigned this grade, and these loans often have assigned loss allocations as part of the allowance for loan and lease losses. Generally, loans on which interest accrual has been stopped would be included in this grade.

•Grades 7 and 8 – These grades correspond to regulatory classification definitions of “doubtful” and “loss,” respectively. In practice, any loan with these grades would be for a very short period of time, of which the Company has no loans with these assigned grades at ~~June~~September 30, 2021. Management manages the Company’s problem loans in such a way that uncollectible loans or uncollectible portions of loans are charged off immediately with any residual, collectible amounts assigned a risk grade of 6.

The following table presents the loan portfolio, excluding purchased loans, by credit quality indicator (risk grade) as of ~~June~~September 30, 2021 and December 31, 2020. Those loans with a risk grade of 1, 2, 3 or 4 have been combined in the pass column for presentation purposes.


(dollars in thousands)	(dollars in thousands)	Pass		Special Mention		Substandard		Total Loans		(dollars in thousands)	Pass		Special Mention		Substandard		Total Loans
June 30, 2021
September 30, 2021										September 30, 2021
Construction, land and land development	Construction, land and land development	$	102,379	$	2,812	$	7,652	$	112,843	Construction, land and land development	$	98,619	$	2,078	$	736	$	101,433
Other commercial real estate	Other commercial real estate	478,547		19,132		16,546		514,225		Other commercial real estate	504,951		22,107		16,825		543,883
Total commercial real estate	Total commercial real estate	580,926		21,944		24,198		627,068		Total commercial real estate	603,570		24,185		17,561		645,316
Residential real estate	Residential real estate	150,077		2,787		6,663		159,527		Residential real estate	153,983		3,560		6,207		163,750
Commercial, financial, & agricultural	Commercial, financial, & agricultural	157,574		2,139		1,582		161,295		Commercial, financial, & agricultural	122,991		1,332		890		125,213
Consumer and other	Consumer and other	17,726		117		131		17,974		Consumer and other	16,047		144		226		16,417
Total Loans	Total Loans	$	906,303	$	26,987	$	32,574	$	965,864	Total Loans	$	896,591	$	29,221	$	24,884	$	950,696

(dollars in thousands)	(dollars in thousands)									(dollars in thousands)
December 31, 2020	December 31, 2020									December 31, 2020
Construction, land and land development	Construction, land and land development	$	99,430	$	2,940	$	7,207	$	109,577	Construction, land and land development	$	99,430	$	2,940	$	7,207	$	109,577
Other commercial real estate	Other commercial real estate	430,515		33,579		13,351		477,445		Other commercial real estate	430,515		33,579		13,351		477,445
Total commercial real estate	Total commercial real estate	529,945		36,519		20,558		587,022		Total commercial real estate	529,945		36,519		20,558		587,022
Residential real estate	Residential real estate	157,927		3,855		5,932		167,714		Residential real estate	157,927		3,855		5,932		167,714
Commercial, financial, & agricultural	Commercial, financial, & agricultural	196,749		2,870		1,181		200,800		Commercial, financial, & agricultural	196,749		2,870		1,181		200,800
Consumer and other	Consumer and other	18,734		124		179		19,037		Consumer and other	18,734		124		$	179	19,037
Total Loans	Total Loans	$	903,355	$	43,368	$	27,850	$	974,573	Total Loans	$	903,355	$	43,368	$	27,850	$	974,573

1619

COLONY BANKCORP, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)

The following table presents the purchased loan portfolio by credit quality indicator (risk grade) as of ~~June~~September 30, 2021 and December 31, 2020. Those loans with a risk grade of 1, 2, 3 or 4 have been combined in the pass column for presentation purposes. For the period ending ~~June~~September 30, 2021, the Company did not have any loans classified as “doubtful” or a “loss”.


(dollars in thousands)	(dollars in thousands)	Pass		Special Mention		Substandard		Total Loans		(dollars in thousands)	Pass		Special Mention		Substandard		Total Loans
June 30, 2021
September 30, 2021										September 30, 2021
Construction, land and land development	Construction, land and land development	$	5,936	$	161	$	0	$	6,097	Construction, land and land development	$	50,713	$	803	$	42	$	51,558
Other commercial real estate	Other commercial real estate	27,392		3,403		863		31,658		Other commercial real estate	194,696		10,802		3,252		208,750
Total commercial real estate	Total commercial real estate	33,328		3,564		863		37,755		Total commercial real estate	245,409		11,605		3,294		260,308
Residential real estate	Residential real estate	10,258		299		89		10,646		Residential real estate	47,407		3,886		3,181		54,474
Commercial, financial, & agricultural	Commercial, financial, & agricultural	6,076		0		346		6,422		Commercial, financial, & agricultural	39,965		666		384		41,015
Consumer and other	Consumer and other	1,832		3		96		1,931		Consumer and other	3,118		17		232		3,367
Total Loans	Total Loans	$	51,494	$	3,866	$	1,394	$	56,754	Total Loans	$	335,899	$	16,174	$	7,091	$	359,164

December 31, 2020	December 31, 2020									December 31, 2020
Construction, land and land development	Construction, land and land development	$	11,275	$	241	$	0	$	11,516	Construction, land and land development	$	11,275	$	241	$	—	$	11,516
Other commercial real estate	Other commercial real estate	40,825		53		2,068		42,946		Other commercial real estate	40,825		53		2,068		42,946
Total commercial real estate	Total commercial real estate	52,100		294		2,068		54,462		Total commercial real estate	52,100		294		2,068		54,462
Residential real estate	Residential real estate	14,909		312		86		15,307		Residential real estate	14,909		312		86		15,307
Commercial, financial, & agricultural	Commercial, financial, & agricultural	10,198		1,803		579		12,580		Commercial, financial, & agricultural	10,198		1,803		579		12,580
Consumer and other	Consumer and other	2,364		25		192		2,581		Consumer and other	2,364		25		192		2,581
Total Loans	Total Loans	$	79,571	$	2,434	$	2,925	$	84,930	Total Loans	$	79,571	$	2,434	$	2,925	$	84,930

A loan’s risk grade is assigned at loan origination and is based on the financial strength of the borrower and the type of collateral. Loan risk grades are subject to review at various times throughout the year as part of the Company’s ongoing loan review process. Loans with an assigned risk grade of six or below and an outstanding balance of $250,000 or more are reassessed on a quarterly basis. During this reassessment process individual reserves may be identified and placed against certain loans which are not considered impaired.

In assessing the overall economic condition of the markets in which it operates, the Company monitors the unemployment rates for its major service areas. The unemployment rates are reviewed on a quarterly basis as part of the allowance for loan loss determination.

Loans are placed on nonaccrual status if principal or interest payments become 90 days past due or when, in management’s opinion, the borrower may be unable to meet payment obligations as they become due, as well as when required by regulatory guidelines. Loans may be placed on nonaccrual status regardless of whether or not such loans are considered past due.

1720

COLONY BANKCORP, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)

The following table presents the aging of the amortized cost basis in legacy loans by aging category and accrual status as of ~~June~~September 30, 2021 and December 31, 2020:


(dollars in thousands)	(dollars in thousands)	30-89 Days Past Due		90 Days or More Past Due		Total Accruing Loans Past Due		Nonaccrual Loans		Current Loans		Total Loans		(dollars in thousands)	30-89 Days Past Due		90 Days or More Past Due		Total Accruing Loans Past Due		Nonaccrual Loans		Current Loans		Total Loans
June 30, 2021
September 30, 2021														September 30, 2021
Construction, land and land development	Construction, land and land development	$	25	$	0	$	25	$	47	$	112,771	$	112,843	Construction, land and land development	$	59	$	—	$	59	$	46	$	101,328	$	101,433
Other commercial real estate	Other commercial real estate	161		0		161		4,870		509,194		514,225		Other commercial real estate	59		—		59		4,430		539,394		543,883
Total commercial real estate	Total commercial real estate	186		0		186		4,917		621,965		627,068		Total commercial real estate	118		—		118		4,476		640,722		645,316
Residential real estate	Residential real estate	383		0		383		3,237		155,907		159,527		Residential real estate	579		—		579		3,582		159,589		163,750
Commercial, financial, & agricultural	Commercial, financial, & agricultural	164		0		164		654		160,477		161,295		Commercial, financial, & agricultural	132		—		132		675		124,406		125,213
Consumer and other	Consumer and other	15		0		15		88		17,871		17,974		Consumer and other	70		—		70		84		16,263		16,417
Total Loans	Total Loans	$	748	$	0	$	748	$	8,896	$	956,220	$	965,864	Total Loans	$	899	$	—	$	899	$	8,817	$	940,980	$	950,696

December 31, 2020	December 31, 2020													December 31, 2020
Construction, land and land development	Construction, land and land development	$	1,314	$	0	$	1,314	$	80	$	108,183	$	109,577	Construction, land and land development	$	1,314	$	—	$	1,314	$	80	$	108,183	$	109,577
Other commercial real estate	Other commercial real estate	229		0		229		2,545		474,671		477,445		Other commercial real estate	229		—		229		2,545		474,671		477,445
Total commercial real estate	Total commercial real estate	1,543		0		1,543		2,625		582,854		587,022		Total commercial real estate	1,543		—		1,543		2,625		582,854		587,022
Residential real estate	Residential real estate	667		0		667		2,873		164,174		167,714		Residential real estate	667		—		667		2,873		164,174		167,714
Commercial, financial, & agricultural	Commercial, financial, & agricultural	150		0		150		1,010		199,640		200,800		Commercial, financial, & agricultural	150		—		150		1,010		199,640		200,800
Consumer and other	Consumer and other	48		0		48		102		18,887		19,037		Consumer and other	48		—		48		102		18,887		19,037
Total Loans	Total Loans	$	2,408	$	0	$	2,408	$	6,610	$	965,555	$	974,573	Total Loans	$	2,408	$	—	$	2,408	$	6,610	$	965,555	$	974,573

1821

COLONY BANKCORP, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)

The following table presents the aging of the amortized cost basis in purchased loans by aging category and accrual status as of ~~June~~September 30, 2021 and December 31, 2020:


(dollars in thousands)	(dollars in thousands)	30-89 Days Past Due		90 Days or More Past Due		Total Accruing Loans Past Due		Nonaccrual Loans		Current Loans		Total Loans		(dollars in thousands)	30-89 Days Past Due		90 Days or More Past Due		Total Accruing Loans Past Due		Nonaccrual Loans		Current Loans		Total Loans
June 30, 2021
September 30, 2021														September 30, 2021
Construction, land and land development	Construction, land and land development	$	0	$	0	$	0	$	0	$	6,097	$	6,097	Construction, land and land development	$	2,688	$	—	$	2,688	$	8	$	48,862	$	51,558
Other commercial real estate	Other commercial real estate	0		0		0		87		31,571		31,658		Other commercial real estate	—		—		—		1,350		207,400		208,750
Total commercial real estate	Total commercial real estate	0		0		0		87		37,668		37,755		Total commercial real estate	2,688		—		2,688		1,358		256,262		260,308
Residential real estate	Residential real estate	0		0		0		79		10,567		10,646		Residential real estate	76		—		76		1,790		52,608		54,474
Commercial, financial, & agricultural	Commercial, financial, & agricultural	0		0		0		47		6,375		6,422		Commercial, financial, & agricultural	97		—		97		47		40,871		41,015
Consumer and other	Consumer and other	0		0		0		96		1,835		1,931		Consumer and other	17		—		17		234		3,116		3,367
Total Loans	Total Loans	$	0	$	0	$	0	$	309	$	56,445	$	56,754	Total Loans	$	2,878	$	—	$	2,878	$	3,429	$	352,857	$	359,164

December 31, 2020	December 31, 2020													December 31, 2020
Construction, land and land development	Construction, land and land development	$	0	$	0	$	0	$	117	$	11,399	$	11,516	Construction, land and land development	$	—	$	—	$	—	$	117	$	11,399	$	11,516
Other commercial real estate	Other commercial real estate	544		0		544		2,068		40,334		42,946		Other commercial real estate	544		—		544		2,068		40,334		42,946
Total commercial real estate	Total commercial real estate	544		0		544		2,185		51,733		54,462		Total commercial real estate	544		—		544		2,185		51,733		54,462
Residential real estate	Residential real estate	15		0		15		85		15,207		15,307		Residential real estate	15		—		15		85		15,207		15,307
Commercial, financial, & agricultural	Commercial, financial, & agricultural	125		0		125		55		12,400		12,580		Commercial, financial, & agricultural	125		—		125		55		12,400		12,580
Consumer and other	Consumer and other	0		0		0		193		2,388		2,581		Consumer and other	—		—		—		193		2,388		2,581
Total Loans	Total Loans	$	684	$	0	$	684	$	2,518	$	81,728	$	84,930	Total Loans	$	684	$	—	$	684	$	2,518	$	81,728	$	84,930

1922

COLONY BANKCORP, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)

The following table details impaired loan data, including purchased credit impaired loans, as of ~~June~~September 30, 2021.


		June 30, 2021									September 30, 2021
(dollars in thousands)	(dollars in thousands)	Unpaid Contractual Principal Balance		Recorded Investment		Related Allowance		Average Recorded Investment		(dollars in thousands)	Unpaid Contractual Principal Balance		Recorded Investment		Related Allowance		Average Recorded Investment
With No Related Allowance Recorded	With No Related Allowance Recorded									With No Related Allowance Recorded
Construction, land and land development	Construction, land and land development	$	6,968	$	6,967	$	—	$	7,143	Construction, land and land development	$	62	$	61	$	—	$	5,373
Commercial real estate	Commercial real estate	7,383		6,510		—		9,245		Commercial real estate	7,334		6,460		—		8,549
Residential real estate	Residential real estate	1,036		1,036		—		1,075		Residential real estate	1,194		1,194		—		1,105
Commercial, financial & agriculture	Commercial, financial & agriculture	85		85		—		43		Commercial, financial & agriculture	80		80		—		52
Consumer & other	Consumer & other	0		0		—		0		Consumer & other	—		—		—		—
		15,472		14,598		—		17,506			8,670		7,795		—		15,079

With An Allowance Recorded	With An Allowance Recorded									With An Allowance Recorded
Construction, land and land development	Construction, land and land development	0		0		0		0		Construction, land and land development	—		—		—		—
Commercial real estate	Commercial real estate	5,283		5,283		1,350		5,619		Commercial real estate	4,806		4,806		880		5,415
Residential real estate	Residential real estate	1,130		1,130		224		1,197		Residential real estate	778		778		113		1,093
Commercial, financial & agriculture	Commercial, financial & agriculture	0		0		0		132		Commercial, financial & agriculture	—		—		—		99
Consumer & other	Consumer & other	0		0		0		2		Consumer & other	—		—		—		2
		6,413		6,413		1,574		6,950			5,584		5,584		993		6,609

Purchased Credit Impaired Loans	Purchased Credit Impaired Loans									Purchased Credit Impaired Loans
Construction, land and land development	Construction, land and land development	115		91		0		85		Construction, land and land development	—		—		—		64
Commercial real estate	Commercial real estate	863		862		38		415		Commercial real estate	851		851		26		524
Residential real estate	Residential real estate	12		12		9		9		Residential real estate	11		8		8		8
Commercial, financial & agriculture	Commercial, financial & agriculture	55		47		4		43		Commercial, financial & agriculture	55		47		4		44
Consumer & other	Consumer & other	192		96		96		64		Consumer & other	192		96		96		72
		1,237		1,108		147		616			1,109		1,002		134		712
Total	Total									Total
Construction, land and land development	Construction, land and land development	7,083		7,058		0		7,228		Construction, land and land development	62		61		—		5,437
Commercial real estate	Commercial real estate	13,529		12,655		1,388		15,279		Commercial real estate	12,991		12,117		906		14,488
Residential real estate	Residential real estate	2,178		2,178		233		2,281		Residential real estate	1,983		1,980		121		2,206
Commercial, financial & agriculture	Commercial, financial & agriculture	140		132		4		218		Commercial, financial & agriculture	135		127		4		195
Consumer & other	Consumer & other	192		96		96		66		Consumer & other	192		96		96		74
		$	23,122	$	22,119	$	1,721	$	25,072		$	15,363	$	14,381	$	1,127	$	22,400

2023

COLONY BANKCORP, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)

The following table details impaired loan data as of December 31, 2020.


		December 31, 2020									December 31, 2020
(dollars in thousands)	(dollars in thousands)	Unpaid Contractual Principal Balance		Recorded Investment		Related Allowance		Average Recorded Investment		(dollars in thousands)	Unpaid Contractual Principal Balance		Recorded Investment		Related Allowance		Average Recorded Investment
With No Related Allowance Recorded	With No Related Allowance Recorded									With No Related Allowance Recorded
Construction, land and land development	Construction, land and land development	$	6,969	$	6,982	$	—	$	2,841	Construction, land and land development	$	6,969	$	6,982	$	—	$	2,841
Commercial real estate	Commercial real estate	11,978		11,105		—		12,190		Commercial real estate	11,978		11,105		—		12,190
Residential real estate	Residential real estate	1,140		1,122		—		2,142		Residential real estate	1,140		1,122		—		2,142
Commercial, financial & agriculture	Commercial, financial & agriculture	42		40		—		203		Commercial, financial & agriculture	42		40		—		203
Consumer & other	Consumer & other	0		0		—		0		Consumer & other	—		—		—		—
		20,129		19,249		—		17,376			20,129		19,249		—		17,376

With An Allowance Recorded	With An Allowance Recorded									With An Allowance Recorded
Construction, land and land development	Construction, land and land development	0		0		0		0		Construction, land and land development	—		—		—		—
Commercial real estate	Commercial real estate	6,292		6,325		1,436		5,945		Commercial real estate	6,292		6,325		1,436		5,945
Residential real estate	Residential real estate	1,274		1,230		226		703		Residential real estate	1,274		1,230		226		703
Commercial, financial & agriculture	Commercial, financial & agriculture	310		310		263		1,118		Commercial, financial & agriculture	310		310		263		1,118
Consumer & other	Consumer & other	0		0		0		0		Consumer & other	—		—		—		—
		7,876		7,865		1,925		7,766			7,876		7,865		1,925		7,766
Purchased Credit Impaired Loans	Purchased Credit Impaired Loans									Purchased Credit Impaired Loans
Construction, land and land development	Construction, land and land development	118		94		0		96		Construction, land and land development	118		94		—		96
Commercial real estate	Commercial real estate	0		0		0		63		Commercial real estate	—		—		—		63
Residential real estate	Residential real estate	14		11		4		13		Residential real estate	14		11		4		13
Commercial, financial & agriculture	Commercial, financial & agriculture	55		46		0		49		Commercial, financial & agriculture	55		46		—		49
Consumer & other	Consumer & other	192		96		81		113		Consumer & other	192		96		81		113
		379		247		85		334			379		247		85		334
Total	Total									Total
Construction, land and land development	Construction, land and land development	7,087		7,076		0		2,937		Construction, land and land development	7,087		7,076		—		2,937
Commercial real estate	Commercial real estate	18,270		17,430		1,436		18,198		Commercial real estate	18,270		17,430		1,436		18,198
Residential real estate	Residential real estate	2,428		2,363		230		2,858		Residential real estate	2,428		2,363		230		2,858
Commercial, financial & agriculture	Commercial, financial & agriculture	407		396		263		1,370		Commercial, financial & agriculture	407		396		263		1,370
Consumer & other	Consumer & other	192		96		81		113		Consumer & other	192		96		81		113
		$	28,384	$	27,361	$	2,010	$	25,476		$	28,384	$	27,361	$	2,010	$	25,476

Interest income recorded on impaired loans during the three and ~~six~~nine months ended ~~June~~September 30, 2021 and 2020 were ~~$325,000, , $563,000, $104,000~~$261,000,$104,000, $825,000, and $154,000 respectively.

2124

COLONY BANKCORP, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)

Troubled Debt Restructurings

The restructuring of a loan is considered a troubled debt restructuring ("TDRs") if both the borrower is experiencing financial difficulties and the Company has granted a concession to the terms of the loan. Concessions may include interest rate reductions to below market interest rates, principal forgiveness, restructuring amortization schedules and other actions intended to minimize potential losses.

As discussed in Note 1 of the Notes to Consolidated Financial Statements for the year ended December 31, 2020, which are included in the Company’s 2020 Form 10-K, once a loan is identified as a TDR, it is accounted for as an impaired loan. The Company had 0no unfunded commitments to lend to a customer that has a troubled debt restructured loan as of ~~June~~September 30, 2021. The Company had 1 construction, land and land development loan restructured during the ~~six~~nine month period ended ~~June~~September 30, 2021 with outstanding principal balance of $511,000. Loans modified in a troubled debt restructuring are considered to be in default once the loan becomes 90 days past due. A TDR may cease being classified as impaired if the loan is subsequently modified at market terms and, has performed according to the modified terms for at least six months, and there has not been any prior principal forgiveness on a cumulative basis.

The Company had 0no loans that subsequently defaulted during the ~~six~~three and nine months ended ~~June~~September 30, 2021 and 2020.

2225

COLONY BANKCORP, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)

~~(4)~~(5) Allowance for Loan Losses

The following tables detail activity in the allowance for loan losses, segregated by class of loan, for the ~~six~~three and nine month periods ended ~~June~~September 30, 2021 and ~~June~~September 30, 2020. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other loan categories and periodically may result in reallocation within the provision categories.


(dollars in thousands)	(dollars in thousands)	Construction, land and land development		Other commercial real estate		Residential real estate		Commercial, financial & agricultural		Consumer and other		Total		(dollars in thousands)	Construction, land and land development		Other commercial real estate		Residential real estate		Commercial, financial & agricultural		Consumer and other		Total
Three Months Ended June 30, 2021
Three Months Ended September 30, 2021														Three Months Ended September 30, 2021
Beginning Balance	Beginning Balance	$	1,053	$	7,128	$	2,411	$	1,666	$	435	$	12,693	Beginning Balance	$	1,125	$	7,277	$	2,273	$	1,773	$	423	$	12,871
Charge-offs	Charge-offs	0		(36)		0		0		(32)		(68)		Charge-offs	—		(531)		—		(209)		(3)		(743)
Recoveries	Recoveries	70		95		44		15		22		246		Recoveries	363		14		143		66		13		599
Provision	Provision	2		90		(182)		92		(2)		0		Provision	(439)		540		(126)		203		(28)		150
Ending balance	Ending balance	1,125		7,277		2,273		1,773		423		12,871		Ending balance	$	1,049	$	7,300	$	2,290	$	1,833	$	405	$	12,877

Six Months Ended June 30, 2021
Nine Months Ended September 30, 2021														Nine Months Ended September 30, 2021
Beginning Balance	Beginning Balance	$	1,013	$	6,880	$	2,278	$	1,713	$	243	$	12,127	Beginning Balance	$	1,013	$	6,880	$	2,278	$	1,713	$	243	$	12,127
Charge-offs	Charge-offs	0		(36)		0		(15)		(43)		(94)		Charge-offs	—		(568)		—		(225)		(44)		(837)
Recoveries	Recoveries	85		95		110		18		30		338		Recoveries	448		108		254		83		44		937
Provision	Provision	27		338		(115)		57		193		500		Provision	(412)		880		(242)		262		162		650
Ending balance	Ending balance	1,125		7,277		2,273		1,773		423		12,871		Ending balance	$	1,049	$	7,300	$	2,290	$	1,833	$	405	$	12,877

Period end amount allocated to	Period end amount allocated to													Period end amount allocated to
Individually evaluated for impairment	Individually evaluated for impairment	0		1,350		224		0		0		1,574		Individually evaluated for impairment	$	—	$	880	$	113	$	—	$	—	$	993
Collectively evaluated for impairment	Collectively evaluated for impairment	1,125		5,889		2,040		1,769		327		11,150		Collectively evaluated for impairment	1,049		6,394		2,169		1,829		309		11,750
Purchase credit impaired	Purchase credit impaired	0		38		9		4		96		147		Purchase credit impaired	—		26		8		4		96		134
Ending Balance	Ending Balance	1,125		7,277		2,273		1,773		423		12,871		Ending Balance	$	1,049	$	7,300	$	2,290	$	1,833	$	405	$	12,877

Loans	Loans													Loans
Individually evaluated for impairment	Individually evaluated for impairment	6,968		11,793		2,166		85		0		21,012		Individually evaluated for impairment	$	61	$	11,266	$	1,972	$	80	$	—	$	13,379
Collectively evaluated for impairment	Collectively evaluated for impairment	111,881		533,228		167,995		167,585		19,809		1,000,498		Collectively evaluated for impairment	152,930		740,516		216,244		166,101		19,688		1,295,479
Purchase credit impaired	Purchase credit impaired	91		862		12		47		96		1,108		Purchase credit impaired	—		851		8		47		96		1,002
Ending balance	Ending balance	$	118,940	$	545,883	$	170,173	$	167,717	$	19,905	$	1,022,618	Ending balance	$	152,991	$	752,633	$	218,224	$	166,228	$	19,784	$	1,309,860

2326

COLONY BANKCORP, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)


(dollars in thousands)	(dollars in thousands)	Construction, land and land development		Other commercial real estate		Residential real estate		Commercial, financial & agricultural		Consumer and other		Total		(dollars in thousands)	Construction, land and land development		Other commercial real estate		Residential real estate		Commercial, financial & agricultural		Consumer and other		Total
Three Months Ended June 30, 2020
Three Months Ended September 30, 2020														Three Months Ended September 30, 2020
Beginning Balance	Beginning Balance	$	354	$	4,821	$	1,203	$	1,780	$	226	$	8,384	Beginning Balance	$	759	$	5,711	$	1,631	$	1,913	$	275	$	10,289
Charge-offs	Charge-offs	(4)		0		(16)		0		(364)		(384)		Charge-offs	—		(226)		(144)		(153)		(36)		(559)
Recoveries	Recoveries	12		21		6		19		31		89		Recoveries	6		3		120		1		54		184
Provision	Provision	397		869		438		114		382		2,200		Provision	199		127		317		346		117		1,106
Ending balance	Ending balance	759		5,711		1,631		1,913		275		10,289		Ending balance	$	964	$	5,615	$	1,924	$	2,107	$	410	$	11,020
Six Months Ended June 30, 2020
Nine Months Ended September 30, 2020														Nine Months Ended September 30, 2020
Beginning Balance	Beginning Balance	$	215	$	3,908	$	980	$	1,657	$	103	$	6,863	Beginning Balance	$	215	$	3,908	$	980	$	1,657	$	103	$	6,863
Charge-offs	Charge-offs	(4)		(30)		(80)		(68)		(715)		(897)		Charge-offs	(4)		(226)		(159)		(221)		(846)		(1,456)
Recoveries	Recoveries	25		26		10		20		86		167		Recoveries	31		29		130		21		140		351
Provision	Provision	523		1,807		721		304		801		4,156		Provision	722		1,904		973		650		1,013		5,262
Ending balance	Ending balance	759		5,711		1,631		1,913		275		10,289		Ending balance	$	964	$	5,615	$	1,924	$	2,107	$	410	$	11,020

December 31, 2020	December 31, 2020													December 31, 2020
Period end amount allocated to	Period end amount allocated to													Period end amount allocated to
Individually evaluated for impairment	Individually evaluated for impairment	0		1,436		226		263		0		1,925		Individually evaluated for impairment	$	—	$	1,436	$	226	$	263	$	—	$	1,925
Collectively evaluated for impairment	Collectively evaluated for impairment	1,013		5,444		2,048		1,450		162		10,117		Collectively evaluated for impairment	1,013		5,444		2,048		1,450		162		10,117
Purchase credit impaired	Purchase credit impaired	0		0		4		0		81		85		Purchase credit impaired	—		—		4		—		81		85
Ending Balance	Ending Balance	1,013		6,880		2,278		1,713		243		12,127		Ending Balance	$	1,013	$	6,880	$	2,278	$	1,713	$	243	$	12,127

Loans	Loans													Loans
Individually evaluated for impairment	Individually evaluated for impairment	6,982		17,430		2,352		350		0		27,114		Individually evaluated for impairment	$	6,982	$	17,430	$	2,352	$	350	$	—	$	27,114
Collectively evaluated for impairment	Collectively evaluated for impairment	114,017		502,961		180,658		212,984		21,522		1,032,142		Collectively evaluated for impairment	114,017		502,961		180,658		212,984		21,522		1,032,142
Purchase credit impaired	Purchase credit impaired	94		0		11		46		96		247		Purchase credit impaired	94		—		11		46		96		247
Ending Balance	Ending Balance	$	121,093	$	520,391	$	183,021	$	213,380	$	21,618	$	1,059,503	Ending Balance	$	121,093	$	520,391	$	183,021	$	213,380	$	21,618	$	1,059,503

Management continually evaluates the allowance for loan losses methodology seeking to refine and enhance this process as appropriate, and it is likely that the methodology will continue to evolve over time.

The Company determines its individual reserves during its quarterly review of substandard loans. This process involves reviewing all loans with a risk grade of 6 or greater and an outstanding balance of $250,000 or more, regardless of the loans impairment classification.

2427

COLONY BANKCORP, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)

~~(5)~~(6) Leases

A lease is defined as a contract, or part of a contract, that conveys the right to control the use of identified property, plant or equipment for a period of time in exchange for consideration. On January 1, 2019, the Company adopted ASU No. 2016-02 and all subsequent ASUs that modified this topic (collectively referred to as “Topic 842”). For the Company, Topic 842 primarily affected the accounting treatment for operating lease agreements in which the Company is the lessee.

Substantially all of the leases in which the Company is the lessee are comprised of real estate for branches and office space with terms extending through 2027. All leases are classified as operating leases, and therefore, were previously not recognized on the Company’s consolidated balance sheet. With the adoption of Topic 842, operating lease arrangements are required to be recognized on the consolidated balance sheet as a right-of-use (“ROU”) asset and a corresponding lease liability.

The following table represents the consolidated balance sheet classification of the Company’s ROU assets and liabilities. The Company elected not to include short-term leases (i.e., leases with initial terms of twelve months or less), or equipment leases (deemed immaterial) on the consolidated balance sheet.

(dollars in thousands)

Classification

June 30, 2021

December 31, 2020

(dollars in thousands)

Classification

September 30, 2021

December 31, 2020

Assets

Operating lease right-of-use assets

Other assets

324

511

Operating lease right-of-use assets

Other assets

773

511

Liabilities

Operating lease liabilities

Other liabilities

332

517

Operating lease liabilities

Other liabilities

787

517

The calculated amount of the ROU assets and lease liabilities in the table above are impacted by the length of the lease term and the discount rate used to present value the minimum lease payments. The Company’s lease agreements often include one or more options to renew at the Company’s discretion. If at lease inception the Company considers the exercising of a renewal option to be reasonably certain, the Company will include the extended term in the calculation of the ROU asset and lease liability. Regarding the discount rate, Topic 842 requires the use of the rate implicit in the lease whenever this rate is readily determinable. As this rate is rarely determinable, the Company utilizes its incremental borrowing rate at lease inception, on a collateralized basis, over a similar term. For operating leases existing prior to January 1, 2020, the rate for the remaining lease term as of January 1, 2020 was used.

Operating lease cost was ~~$39,000,~~$10,000, $64,000, ~~$98,000,~~$108,000, and ~~$116,000~~$180,000 for the three and ~~six~~nine months ended ~~June~~September 30, 2021 and 2020, respectively.

As of ~~June~~September 30, 2021, the weighted average remaining lease term was ~~1.74~~1.65 years and the weighted average discount rate was ~~1.34%~~0.52%.

2528

COLONY BANKCORP, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)

The following table represents the future maturities of the operating lease liabilities and other lease information as of ~~June~~September 30, 2021.


(dollars in thousands)	(dollars in thousands)			Lease Liability		(dollars in thousands)			Lease Liability
2021				$	165
2022				116
2023				54
September 30, 2022						September 30, 2022			$	536
September 30, 2023						September 30, 2023			215
September 30, 2024						September 30, 2024			39

Total lease payments	Total lease payments			$	335	Total lease payments			$	790
Less: interest	Less: interest			(3)		Less: interest			(3)
Present value of lease liabilities	Present value of lease liabilities			$	332	Present value of lease liabilities			$	787

Supplemental lease information:	Supplemental lease information:					Supplemental lease information:
Cash paid for amounts included in the measurement of lease liabilities:	Cash paid for amounts included in the measurement of lease liabilities:	June 30, 2021		June 30, 2020		Cash paid for amounts included in the measurement of lease liabilities:	September 30, 2021		September 30, 2020
Operating cash flows from operating leases (cash payments)	Operating cash flows from operating leases (cash payments)	$	92	$	116	Operating cash flows from operating leases (cash payments)	$	102	$	176
Operating cash flows from operating leases (lease liability addition)		0		110
Operating lease right-of-use assets obtained in exchange for leases entered into during the period		170		196
Operating cash flows from operating leases (lease liability reduction)						Operating cash flows from operating leases (lease liability reduction)	237		167
Operating lease right-of-use assets obtained in exchange for leases entered into during the period, net of business combinations						Operating lease right-of-use assets obtained in exchange for leases entered into during the period, net of business combinations	—		196

~~(6)~~(7) Borrowings

The following table presents information regarding the Company’s outstanding borrowings at ~~June~~September 30, 2021 and December 31, 2020:


(dollars in thousands)	(dollars in thousands)	June 30, 2021		December 31, 2020		(dollars in thousands)	September 30, 2021		December 31, 2020
Federal Home Loan Bank advances	Federal Home Loan Bank advances	$	22,500	$	22,500	Federal Home Loan Bank advances	$	51,601	$	22,500
Paycheck Protection Program (PPP) Liquidity Facility	Paycheck Protection Program (PPP) Liquidity Facility	0		106,789		Paycheck Protection Program (PPP) Liquidity Facility	—		106,789
Other borrowings	Other borrowings	37,292		37,792		Other borrowings	37,042		37,792
		$	59,792	$	167,081		$	88,643	$	167,081

Advances from the Federal Home Loan Bank (“FHLB”) have maturities ranging from ~~2021~~2023 to 2029 and interest rates ranging from ~~1.05%~~1.07% to 3.51%. As collateral on the outstanding FHLB advances, the Company has provided a blanket lien on its portfolio of qualifying residential first mortgage loans, commercial loans, multifamily loans and HELOC loans. At ~~June~~September 30, 2021, the lendable collateral of those loans pledged is ~~$88.6~~$136.2 million. At ~~June~~September 30, 2021, the Company had remaining credit availability from the FHLB of ~~$426.5~~$385.4 million. The Company may be required to pledge additional qualifying collateral in order to utilize the full amount of the remaining credit line.

On May 1, 2019, the Company entered into 2 borrowing arrangements with a correspondent bank for $10.0 million each. The term note is secured by the Bank’s stock, expiring on May 1, 2024, and bears a fixed interest rate of 4.70%. The line of credit is also secured by the Bank’s stock, expiring on July 30, 2022, and bears a variable interest rate of Wall Street Journal Prime minus 0.40%.The proceeds were used for the acquisition of LBC Bancshares, Inc. and its subsidiary, Calumet Bank. As of ~~June~~September 30, 2021, the outstanding balance of the term note and the line of credit totaled ~~$7.8~~$7.5 million and $5.3 million, respectively.

On April 20, 2020 the Company completed a Paycheck Protection Program Liquidity Facility ~~(PPPLF)~~("PPPLF") credit arrangement with the Federal Reserve. This line of credit was secured by PPP loans and bore a fixed interest rate of 0.35% with a maturity date equal to the maturity date of the related PPP loans, with the PPP loans maturing either two or five years from the origination date of the PPP loan. An advance of $140.7 million through the PPPLF was used for the funding of PPP loans. The Company's PPPLF was paid off in second quarter of 2021.

2629

COLONY BANKCORP, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)

The Company's debentures issued in connection with trust preferred securities are recorded as subordinated debentures on the consolidated balance sheets, but, subject to certain limitations, qualify as Tier 1 capital for regulatory capital purposes. At September 30, 2021 and December 31, 2020, $24.2 million of debentures underlying trust preferred securities were outstanding. The proceeds from the offerings were used to fund certain acquisitions, pay off holding company debt and inject capital into the bank subsidiary. The debentures underlying the trust preferred securities require quarterly interest payments.

The aggregate stated maturities of other borrowed money at ~~June~~September 30, 2021 are as follows:


(dollars in thousands)	(dollars in thousands)			(dollars in thousands)
Year	Year	Amount		Year	Amount

2021	2021	$	5,313	2021	$	—
2022	2022	0		2022	5,313
2023	2023	3,000		2023	3,000
2024	2024	7,750		2024	7,500
2025	2025	4,500		2025	4,500
2026 and After	2026 and After	39,229		2026 and After	69,229
PPPLF		0
Fair Value adjustment for FHLB borrowings acquired from SouthCrest				Fair Value adjustment for FHLB borrowings acquired from SouthCrest	(899)
		$	59,792		$	88,643

The Company also has available federal funds lines of credit with various financial institutions totaling ~~$41.5~~$53.0 million, ~~NaN~~none of which were outstanding at ~~June~~September 30, 2021.

The Company has the ability to borrow funds from the Federal Reserve Bank (“FRB”) of Atlanta utilizing the discount window. The discount window is an instrument of monetary policy that allows eligible institutions to borrow money from the FRB on a short-term basis to meet temporary liquidity shortages caused by internal or external disruptions. At ~~June~~September 30, 2021, the Company had borrowing capacity available under this arrangement, with 0no outstanding balances. The Company would be required to pledge certain available-for-sale investment securities as collateral under this agreement.

The Company's debentures issued in connection with trust preferred securities are recorded as subordinated debentures on the consolidated balance sheets, but, subject to certain limitations, qualify as Tier 1 capital for regulatory capital purposes. At June 30, 2021 and December 31, 2020, $24.2 million of debentures underlying trust preferred securities were outstanding. The proceeds from the offerings were used to fund certain acquisitions, pay off holding company debt and inject capital into the bank subsidiary. The debentures underlying the trust preferred securities require quarterly interest payments.

(8) Earnings Per Share

Basic earnings per share is computed by dividing net income available to common stockholders by the weighted average number of common shares outstanding during each period. Diluted earnings per share reflects the potential dilution of restricted stock.

The following table presents earnings per share for the three and ~~six~~nine months ended ~~June~~September 30, 2021 and 2020.


(in thousands)		Three Months Ended June 30,				Six Months Ended June 30,
(dollars in thousands, except per share data)										(dollars in thousands, except per share data)	Three Months Ended September 30,				Nine Months Ended September 30,
		2021		2020		2021		2020			2021		2020		2021		2020
Numerator	Numerator									Numerator
Net income available to common stockholders	Net income available to common stockholders	$	3,997	$	2,214	$	8,917	$	3,817	Net income available to common stockholders	$	5,583	$	3,099	$	14,500	$	6,916

Denominator	Denominator									Denominator
Weighted average number of common shares	Weighted average number of common shares									Weighted average number of common shares
Outstanding for basic earnings per common share	Outstanding for basic earnings per common share	9,499		9,499		9,499		9,499		Outstanding for basic earnings per common share	12,345		9,499		10,447		9,499

Weighted-average number of shares outstanding for diluted earnings per common share	Weighted-average number of shares outstanding for diluted earnings per common share	9,499		9,499		9,499		9,499		Weighted-average number of shares outstanding for diluted earnings per common share	12,345		9,499		10,447		9,499

Earnings per share - basic	Earnings per share - basic	$	0.42	$	0.23	$	0.94	$	0.40	Earnings per share - basic	$	0.45	$	0.33	$	1.39	$	0.73

Earnings per share - diluted	Earnings per share - diluted	$	0.42	$	0.23	$	0.94	$	0.40	Earnings per share - diluted	$	0.45	$	0.33	$	1.39	$	0.73

2730

COLONY BANKCORP, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)

~~(8)~~(9) Commitments and Contingencies

Credit-Related Financial Instruments. The Company is a party to credit related financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit, standby letters of credit and commercial letters of credit. Such commitments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the consolidated balance sheets.

The Company’s exposure to credit loss is represented by the contractual amount of these commitments. The Company follows the same credit policies in making commitments as it does for on-balance sheet instruments. The Company evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary, upon extension of credit, is based on management’s credit evaluation of the borrower. Collateral held varies, but may include cash or cash equivalents, negotiable instruments, real estate, accounts receivable, inventory, oil, gas and mineral interests, property, plant, and equipment.

At ~~June~~September 30, 2021 and December 31, 2020 the following financial instruments were outstanding whose contract amounts represent credit risk:


		Contract Amount					Contract Amount
(dollars in thousands)	(dollars in thousands)	June 30, 2021		December 31, 2020		(dollars in thousands)	September 30, 2021		December 31, 2020
Loan commitments	Loan commitments	$	238,679	$	198,029	Loan commitments	$	85,573	$	198,029
Letters of credit	Letters of credit	5,200		3,634		Letters of credit	5,836		3,634

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. The commitments for equity lines of credit may expire without being drawn upon. Therefore, the total commitment amounts do not necessarily represent future cash requirements. The amount of collateral obtained, if it is deemed necessary by the Company, is based on management’s credit evaluation of the customer.

Unfunded commitments under commercial lines of credit, revolving credit lines and overdraft protection agreements are commitments for possible future extensions of credit to existing customers. These lines of credit are uncollateralized and usually do not contain a specified maturity date and may not be drawn upon to the total extent to which the Company is committed.

Standby and performance letters of credit are conditional lending commitments issued by the Company to guarantee the performance of a customer to a third party. Those letters of credit are primarily issued to support public and private borrowing arrangements. Essentially all letters of credit issued have expiration dates within one year. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers.

Legal Contingencies. In the ordinary course of business, there are various legal proceedings pending against the Company and the Bank. As of ~~June~~September 30, 2021, the aggregate liabilities, if any, arising from such proceedings would not, in the opinion of management, have a material adverse effect on the Company’s consolidated financial position.

~~(9)~~(10) Fair Value of Financial Instruments and Fair Value Measurements

Generally accepted accounting standards in the U.S. require disclosure of fair value information about financial instruments, whether or not recognized on the face of the balance sheet, for which it is practicable to estimate that value. The assumptions used in the estimation of the fair value of the Company and the Bank’s financial instruments are detailed hereafter. Where quoted prices are not available, fair values are based on estimates using discounted cash flows and other valuation techniques. The use of discounted cash flows can be significantly affected by the assumptions used, including the discount rate and estimates of future cash flows.

2831

COLONY BANKCORP, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)

Generally accepted accounting principles related to Fair Value Measurements define fair value, establish a framework for measuring fair value, establish a three-level valuation hierarchy for disclosure of fair value measurement and enhance disclosure requirements for fair value measurements. The valuation hierarchy is based upon the transparency of inputs to the valuation of an asset or liability as of the measurement date. The three levels are defined as follows:

•Level 1 inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.

•Level 2 inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.

•Level 3 inputs to the valuation methodology are unobservable and represent the Company’s own assumptions about the assumptions that market participants would use in pricing the assets or liabilities.

The following disclosures should not be considered a surrogate of the liquidation value of the Company, but rather a good-faith estimate of the increase or decrease in value of financial instruments held by the Company since purchase, origination or issuance.

Cash and short-term investments – For cash, due from banks, bank-owned deposits and federal funds sold, the carrying amount is a reasonable estimate of fair value and is classified as Level 1.

Investment securities – Fair values for investment securities are based on quoted market prices where available and classified as Level 1. If quoted market prices are not available, estimated fair values are based on quoted market prices of comparable instruments and classified as Level 2. If a comparable is not available, the investment securities are classified as Level 3.

Other investments, at cost– The fair value of Federal Home Loan Bank stock approximates carrying value and is classified as Level 1. If quoted market prices are not available, estimated fair values are based on quoted market prices of comparable instruments and classified as Level 2.

Loans held for sale – The fair value of loans held for sale is determined on outstanding commitments from third party investors in the secondary markets and is classified within Level 2 of the valuation hierarchy.

Loans – The fair value of fixed rate loans is estimated by discounting the future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings. For variable rate loans, the carrying amount is a reasonable estimate of fair value. Most loans are classified as Level 3.

Deposit liabilities – The fair value of demand deposits, savings accounts and certain money market deposits is the amount payable on demand at the reporting date and is classified as Level 2. The fair value of deposits is estimated by discounting the future cash flows using the rates currently offered for deposits of similar remaining maturities and is classified as Level 2.

Federal Home Loan Bank advances– The fair value of Federal Home Loan Bank advances is estimated by discounting the future cash flows using the current rates at which similar advances would be obtained. Federal Home Loan Bank advances are classified as Level 2.

Paycheck Protection Liquidity Facility– The fair value of ~~Paycheck Protection Liquidity Facility~~PPPLF is estimated by discounting the future cash flows using the current rates at which similar advances would be obtained. ~~Paycheck Protection Liquidity Facility~~PPPLF are classified as Level 2.

Other borrowings – The fair value of other borrowings is calculated by discounting contractual cash flows using an estimated interest rate based on current rates available to the Company for debt of similar remaining maturities and collateral terms. Other borrowings is classified as Level 2 due to their expected maturities.

~~COLONY BANKCORP, INC. AND SUBSIDIARIES~~

~~Notes to Consolidated Financial Statements (Unaudited)~~

Disclosures of the fair value of financial assets and financial liabilities, including those financial assets and financial liabilities that are not measured and reported at fair value on a recurring basis or non-recurring basis, are required in the financial statements.

COLONY BANKCORP, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)

The carrying amount, estimated fair values, and placement in the fair value hierarchy of the Company’s financial instruments as of ~~June~~September 30, 2021 and December 31, 2020 are as follows:


		Fair Value Measurements											Fair Value Measurements
(dollars in thousands)	(dollars in thousands)	Carrying Value		Estimated Fair Value		Level 1		Level 2		Level 3		(dollars in thousands)	Carrying Value		Estimated Fair Value		Level 1		Level 2		Level 3
June 30, 2021
September 30, 2021												September 30, 2021
Assets	Assets											Assets
Cash and short-term investments	Cash and short-term investments	$	146,266	$	146,266	$	146,266	$	0	$	0	Cash and short-term investments	$	176,997	$	176,997	$	176,997	$	—	$	—
Investment securities available for sale	Investment securities available for sale	469,714		469,714		0		469,714		0		Investment securities available for sale	820,625		820,625		42,382		778,243		—
Other investments, at cost	Other investments, at cost	2,703		2,703		0		2,703		0		Other investments, at cost	13,977		13,977		—		13,977		—
Loans held for sale	Loans held for sale	30,910		30,910		0		30,910		0		Loans held for sale	26,697		26,697		—		26,697		—
Loans, net	Loans, net	1,009,747		1,021,651		0		0		1,021,651		Loans, net	1,296,983		1,303,994		—		—		1,303,994

Liabilities	Liabilities											Liabilities
Deposits	Deposits	1,542,214		1,542,836		0		1,542,836		0		Deposits	2,195,122		2,195,624		—		2,195,624		—

Federal Home Loan Bank advances	Federal Home Loan Bank advances	22,500		21,257		0		21,257		0		Federal Home Loan Bank advances	51,601		50,528		—		50,528		—
Other borrowings	Other borrowings	37,292		37,267		0		37,267		0		Other borrowings	37,042		36,767		—		36,767		—


		Fair Value Measurements											Fair Value Measurements
(dollars in thousands)	(dollars in thousands)	Carrying Value		Estimated Fair Value		Level 1		Level 2		Level 3		(dollars in thousands)	Carrying Value		Estimated Fair Value		Level 1		Level 2		Level 3
December 31, 2020	December 31, 2020											December 31, 2020
Assets	Assets											Assets
Cash and short-term investments	Cash and short-term investments	$	183,506	$	183,506	$	183,506	$	0	$	0	Cash and short-term investments	$	183,506	$	183,506	$	183,506	$	—	$	—
Investment securities available for sale	Investment securities available for sale	380,814		380,814		245		380,569		0		Investment securities available for sale	380,814		380,814		245		380,569		—
Other investments, at cost	Other investments, at cost	3,296		3,296		0		3,296		0		Other investments, at cost	3,296		3,296		—		3,296		—
Loans held for sale	Loans held for sale	52,386		52,386		0		52,386		0		Loans held for sale	52,386		52,386		—		52,386		—
Loans, net	Loans, net	1,047,376		1,063,785		0		0		1,063,785		Loans, net	1,047,376		1,063,785		—		—		1,063,785

Liabilities	Liabilities											Liabilities
Deposits	Deposits	1,445,027		1,445,984		0		1,445,984		0		Deposits	1,445,027		1,445,984		—		1,445,984		—
Paycheck Protection Program Liquidity Facility	Paycheck Protection Program Liquidity Facility	106,789		106,789		0		106,789		0		Paycheck Protection Program Liquidity Facility	106,789		106,789		—		106,789		0
Federal Home Loan Bank advances	Federal Home Loan Bank advances	22,500		20,817		0		20,817		0		Federal Home Loan Bank advances	22,500		20,817		—		20,817		—
Other borrowings	Other borrowings	37,792		37,792		0		37,792		0		Other borrowings	37,792		37,792		—		37,792		—

Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument. These estimates do not reflect any premium or discount that could result from offering for sale at one time the Company’s entire holdings of a particular financial instrument. Because no market exists for a significant portion of the Company’s financial instruments, fair value estimates are based on many judgments. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision. Changes in assumptions could significantly affect the estimates.

~~COLONY BANKCORP, INC. AND SUBSIDIARIES~~

~~Notes to Consolidated Financial Statements (Unaudited)~~

Fair value estimates are based on existing on and off-balance sheet financial instruments without attempting to estimate the value of anticipated future business and the value of assets and liabilities that are not considered financial instruments. Significant assets and liabilities that are not considered financial instruments include deferred income taxes and premises and equipment. In addition, the tax ramifications related to the realization of the unrealized gains and losses can have a significant effect on fair value estimates and have not been considered in the estimates.

COLONY BANKCORP, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)

Following is a description of the valuation methodologies used for instruments measured at fair value on a recurring and nonrecurring basis, as well as the general classification of such instruments pursuant to the valuation hierarchy:

Securities – Where quoted prices are available in an active market, securities are classified within level 1 of the valuation hierarchy. Level 1 inputs include securities that have quoted prices in active markets for identical assets. If quoted market prices are not available, then fair values are estimated by using pricing models, quoted prices of securities with similar characteristics, or discounted cash flow. Examples of such instruments, which would generally be classified within level 2 of the valuation hierarchy, include certain collateralized mortgage and debt obligations and certain high-yield debt securities. In certain cases where there is limited activity or less transparency around inputs to the valuation, securities are classified within level 3 of the valuation hierarchy. When measuring fair value, the valuation techniques available under the market approach, income approach and/or cost approach are used. The Company’s evaluations are based on market data and the Company employs combinations of these approaches for its valuation methods depending on the asset class.

Impaired Loans – Impaired loans are those loans which the Company has measured impairment generally based on the fair value of the loan’s collateral. Fair value is generally determined based upon independent third-party appraisals of the properties, or discounted cash flows based upon the expected proceeds. These assets are included as Level 3 fair values, based upon the lowest level of input that is significant to the fair value measurements.

Other Real Estate Owned – Other real estate owned assets are adjusted to fair value less estimated selling costs upon transfer of the loans to other real estate owned. Typically, an external, third-party appraisal is performed on the collateral upon transfer into the other real estate owned account to determine the asset’s fair value. Subsequent adjustments to the collateral’s value may be based upon either updated third-party appraisals or management’s knowledge of the collateral and the current real estate market conditions. Appraised amounts used in determining the asset’s fair value, whether internally or externally prepared, are discounted 10% to account for selling and marketing costs. Adjustments are routinely made in the appraisal process by the appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are typically significant and result in a level 3 classification of the inputs for determining fair value. Because of the high degree of judgment required in estimating the fair value of other real estate owned assets and because of the relationship between fair value and general economic conditions, we consider the fair value of other real estate owned assets to be highly sensitive to changes in market conditions.

~~COLONY BANKCORP, INC. AND SUBSIDIARIES~~

~~Notes to Consolidated Financial Statements (Unaudited)~~

Assets Measured at Fair Value on a Recurring and Nonrecurring Basis – The following table presents the recorded amount of the Company’s assets measured at fair value on a recurring and nonrecurring basis as of ~~June~~September 30, 2021 and December 31, 2020, aggregated by the level in the fair value hierarchy within which those measurements fall. The table below includes only impaired loans with a specific reserve and only other real estate properties with a valuation allowance at ~~June~~September 30, 2021 and December 31, 2020. Those impaired loans and other real estate properties are shown net of the related specific reserves and valuation allowances.


				Fair Value Measurements at Reporting Date Using									Fair Value Measurements at Reporting Date Using
(dollars in thousands)	(dollars in thousands)	Total Fair Value		(Level 1)		(Level 2)		(Level 3)		(dollars in thousands)	Total Fair Value		(Level 1)		(Level 2)		(Level 3)
June 30, 2021
September 30, 2021										September 30, 2021
Nonrecurring	Nonrecurring									Nonrecurring
Collateral dependent impaired loans	Collateral dependent impaired loans	$	4,839	$	0	$	0	$	4,839	Collateral dependent impaired loans	$	4,590	$	—	$	—	$	4,590
Other real estate owned	Other real estate owned	270		0		0		270		Other real estate owned	807		—		—		807
Total nonrecurring assets	Total nonrecurring assets	$	5,109	$	0	$	0	$	5,109	Total nonrecurring assets	$	5,397	$	—	$	—	$	5,397


				Fair Value Measurements at Reporting Date Using									Fair Value Measurements at Reporting Date Using
(dollars in thousands)	(dollars in thousands)	Total Fair Value		(Level 1)		(Level 2)		(Level 3)		(dollars in thousands)	Total Fair Value		(Level 1)		(Level 2)		(Level 3)
December 31, 2020	December 31, 2020									December 31, 2020
Nonrecurring	Nonrecurring									Nonrecurring
Collateral dependent impaired loans	Collateral dependent impaired loans	$	5,939	$	0	$	0	5,939		Collateral dependent impaired loans	$	5,939	$	—	$	—	$	5,939
Other real estate owned	Other real estate owned	1,006		0		0		1,006		Other real estate owned	1,006		—		—		1,006
Total nonrecurring assets	Total nonrecurring assets	$	6,945	$	0	$	0	$	6,945	Total nonrecurring assets	$	6,945	$	—	$	—	$	6,945

COLONY BANKCORP, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)

Fair Value Measurements Using Significant Unobservable Inputs (Level 3)

The following table presents quantitative information about the significant unobservable inputs used in the fair value measurements for assets in level 3 of the fair value hierarchy measured on a nonrecurring basis at ~~June~~September 30, 2021 and December 31, 2020. This table is comprised primarily of collateral dependent impaired loans and other real estate owned:


(dollars in thousands)	(dollars in thousands)	June 30, 2021		Valuation Techniques	Unobservable Inputs	Range Weighted Avg				(dollars in thousands)	September 30, 2021		Valuation Techniques	Unobservable Inputs	Range Weighted Avg
Collateral dependent impaired loans	Collateral dependent impaired loans	$	4,839	Appraised Value	Discounts to reflect current market conditions, ultimate collectability, and estimated costs to sell	25	%	100	%	Collateral dependent impaired loans	$	4,590	Appraised Value	Discounts to reflect current market conditions, ultimate collectability, and estimated costs to sell	25	%	100	%
Other real estate owned	Other real estate owned	270		Appraised Value/Comparable Sales	Discounts to reflect current market conditions and estimated costs to sell	0	%	20	%	Other real estate owned	807		Appraised Value/Comparable Sales	Discounts to reflect current market conditions and estimated costs to sell	—	%	20	%

(dollars in thousands) December 31, 2020 Valuation
Techniques Unobservable
Inputs Range
Weighted Avg
Collateral dependent impaired loans $ 5,939 Appraised Value Discounts to reflect current market conditions, ultimate collectability, and estimated costs to sell 25 % 100 %
Other real estate owned 1,006 Appraised Value/Comparable Sales Discounts to reflect current market conditions and estimated costs to sell 0 % 20 %

~~COLONY BANKCORP, INC. AND SUBSIDIARIES~~

~~Notes to Consolidated Financial Statements (Unaudited)~~


(dollars in thousands)	December 31, 2020		Valuation Techniques	Unobservable Inputs	Range Weighted Avg
Collateral dependent impaired loans	$	5,939	Appraised Value	Discounts to reflect current market conditions, ultimate collectability, and estimated costs to sell	25	%	100	%
Other real estate owned	1,006		Appraised Value/Comparable Sales	Discounts to reflect current market conditions and estimated costs to sell	—	%	20	%

The table below presents a reconciliation and statement of income classification of gains and losses for all assets measured at fair value on a recurring basis using significant unobservable inputs (level 3) for the ~~six~~nine months ended ~~June~~September 30, 2020.


	Available for Sale Securities
(dollars in thousands)	~~June~~September 30, 2020
Balance, Beginning	$	2,022
Transfers out of Level 3	0—
Sales	0—
Paydowns	~~(16)~~—
Realized Loss on Sale of Security	0—
Unrealized gains (losses) included in Other Comprehensive Income	0 (20)
Balance, Ending	$	~~2,006~~2,002

The Company’s policy is to recognize transfers in and transfers out of levels 1, 2 and 3 as of the end of a reporting period. There were no transfers of securities between levels for the ~~six~~nine months ended ~~June~~September 30, 2020.

3335

COLONY BANKCORP, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)

~~(10)~~(11) Segment Information

The Company’s operating segments include banking, mortgage banking and small business specialty lending division. The reportable segments are determined by the products and services offered, and internal reporting. The Bank segment derives its revenues from the delivery of full-service financial services, including retail and commercial banking services and deposit accounts. The Mortgage Banking segment derives its revenues from the origination and sales of residential mortgage loans held for sale. The Small Business Specialty Lending Division segment derives its revenue from the origination, sales and servicing of Small Business Administration loans and other government guaranteed loans. Segment performance is evaluated using net interest income and noninterest income. Income taxes are allocated based on income before income taxes, and indirect expenses (includes management fees) are allocated based on various internal factors for each segment. Transactions among segments are made at fair value. Information reported internally for performance assessment follows. The following tables present information reported internally for performance assessment for the three and ~~six~~nine months ended ~~June~~September 30, 2021 and 2020:


(dollars in thousands)	(dollars in thousands)	Bank		Mortgage Banking		Small Business Specialty Lending Division		Totals		(dollars in thousands)	Bank		Mortgage Banking		Small Business Specialty Lending Division		Totals
Three months ended June 30, 2021
Three months ended September 30, 2021										Three months ended September 30, 2021
Net Interest Income	Net Interest Income	$	14,864	$	123	$	82	$	15,069	Net Interest Income	$	17,181	$	138	$	549	$	17,868
Provision for Loan Losses	Provision for Loan Losses	0		0		0		0		Provision for Loan Losses	150		—		—		150
Noninterest Income	Noninterest Income	3,354		2,997		1,400		7,751		Noninterest Income	4,340		3,104		1,994		9,438
Noninterest Expenses	Noninterest Expenses	13,366		2,887		1,212		17,465		Noninterest Expenses	16,941		2,765		1,505		21,211
Income Taxes	Income Taxes	1,241		60		57		1,358		Income Taxes	434		(290)		218		362
Segment Profit	Segment Profit	$	3,611	$	173	$	213	$	3,997	Segment Profit	$	3,996	$	767	$	820	$	5,583

Segments Assets at June 30, 2021		$	1,710,345	$	25,149	$	20,024	$	1,755,518
Segments Assets at September 30, 2021										Segments Assets at September 30, 2021	$	2,468,106	$	21,184	$	23,291	$	2,512,581

Full time employees at June 30, 2021		291		51		23		365
Full time employees at September 30, 2021										Full time employees at September 30, 2021	417		53		24		494


(dollars in thousands)	(dollars in thousands)	Bank		Mortgage Banking		Small Business Specialty Lending Division		Totals		(dollars in thousands)	Bank		Mortgage Banking		Small Business Specialty Lending Division		Totals
Three months ended June 30, 2020
Three months ended September 30, 2020										Three months ended September 30, 2020
Net Interest Income	Net Interest Income	$	13,440	$	82	$	19	$	13,541	Net Interest Income	$	13,631	$	188	$	29	$	13,848
Provision for Loan Losses	Provision for Loan Losses	2,200		0		0		2,200		Provision for Loan Losses	1,106		—		—		1,106
Noninterest Income	Noninterest Income	2,901		1,821		121		4,843		Noninterest Income	4,139		2,612		803		7,554
Noninterest Expenses	Noninterest Expenses	10,158		1,697		1,520		13,375		Noninterest Expenses	12,415		2,410		1,488		16,313
Income Taxes	Income Taxes	842		43		(290)		595		Income Taxes	940		82		(138)		884
Segment Profit (Loss)	Segment Profit (Loss)	$	3,141	$	163	$	(1,230)	$	2,214	Segment Profit (Loss)	$	3,309	$	308	$	(1,350)	$	3,099

Segments Assets at December 31, 2020	Segments Assets at December 31, 2020	$	1,709,696	$	50,266	$	4,012	$	1,763,974	Segments Assets at December 31, 2020	$	1,709,696	$	50,266	$	4,012	$	1,763,974

Full time employees at June 30, 2020		321		40		13		374
Full time employees at September 30, 2020										Full time employees at September 30, 2020	312		41		15		368

3436

COLONY BANKCORP, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)


		Bank		Mortgage Banking		Small Business Specialty Lending Division		Totals
Six months ended June 30, 2021
(dollars in thousands)										(dollars in thousands)	Bank		Mortgage Banking		Small Business Specialty Lending Division		Totals
Nine months ended September 30, 2021										Nine months ended September 30, 2021
Net Interest Income	Net Interest Income	$	28,797	$	291	$	212	$	29,300	Net Interest Income	$	45,977	$	429	$	761	$	47,167
Provision for Loan Losses	Provision for Loan Losses	500		0		0		500		Provision for Loan Losses	650		—		—		650
Noninterest Income	Noninterest Income	6,384		6,983		2,985		16,352		Noninterest Income	10,409		10,087		4,979		25,475
Noninterest Expenses	Noninterest Expenses	25,298		5,680		2,241		33,219		Noninterest Expenses	41,922		8,445		3,746		54,113
Income Taxes	Income Taxes	2,401		414		201		3,016		Income Taxes	2,836		124		419		3,379
Segment Profit	Segment Profit	$	6,982	$	1,180	$	755	$	8,917	Segment Profit	$	10,978	$	1,947	$	1,575	$	14,500


		Bank		Mortgage Banking		Small Business Specialty Lending Division		Totals
Six months ended June 30, 2020
(dollars in thousands)										(dollars in thousands)	Bank		Mortgage Banking		Small Business Specialty Lending Division		Totals
Nine months ended September 30, 2020										Nine months ended September 30, 2020
Net Interest Income	Net Interest Income	$	26,096	$	116	$	33	$	26,245	Net Interest Income	$	39,727	$	305	$	62	$	40,094
Provision for Loan Losses	Provision for Loan Losses	4,156		0		0		4,156		Provision for Loan Losses	5,262		—		—		5,262
Noninterest Income	Noninterest Income	5,950		3,074		380		9,404		Noninterest Income	9,960		5,686		1,183		16,829
Noninterest Expenses	Noninterest Expenses	21,825		2,892		2,036		26,753		Noninterest Expenses	34,112		5,302		3,524		42,938
Income Taxes	Income Taxes	1,210		54		(341)		923		Income Taxes	2,149		137		(479)		1,807
Segment Profit (Loss)	Segment Profit (Loss)	$	4,855	$	244	$	(1,695)	$	3,817	Segment Profit (Loss)	$	8,164	$	552	$	(1,800)	$	6,916

3537

COLONY BANKCORP, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)

~~(11)~~(12) Regulatory Capital Matters

The amount of dividends payable to the parent company from the subsidiary bank is limited by various banking regulatory agencies. Upon approval by regulatory authorities, the Bank may pay cash dividends to the parent company in excess of regulatory limitations.

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

Quantitative measures established by regulation to ensure capital adequacy require the Company to maintain minimum amounts and ratios of total and Tier 1 capital to risk-weighted assets, and of Tier 1 capital to average assets. As of ~~June~~September 30, 2021, the interim final Basel III rules (“Basel III”) require the Company to also maintain minimum amounts and ratios of common equity Tier 1 capital to risk-weighted assets. These amounts and ratios as defined in regulations are presented hereafter. Management believes, as of ~~June~~September 30, 2021, the Company meets all capital adequacy requirements to which it is subject under the regulatory framework for prompt corrective action. In the opinion of management, there are no events or conditions since prior notification of capital adequacy from the regulators that have changed the institution’s category.

The Basel III rules also require the implementation of a new capital conservation buffer comprised of common equity Tier 1 capital. The capital conservation buffer was phased in beginning January 1, 2016 at 0.625% of risk-weighted assets and increase each subsequent year by 0.625% until reaching its final level of 2.5% on January 1, 2019.

The Bank participated in the PPP and the PPPLF to fund PPP Loans. In accordance with regulatory guidance, PPP loans pledged as collateral for PPPLF, and PPPLF advances, are excluded from leverage capital ratios. PPP loans will also carry a 0% risk-weight for risk-based capital rules. All PPPLF advances were repaid in full during the second quarter of 2021.

The Board of Governors of the Federal Reserve raised the threshold for determining applicable of the Small Bank Holding Company and Savings and Loan Company Policy Statement in August 2018 from $1 billion to $3 billion in consolidated total assets to provide regulatory burden relief, therefore, the Company is no longer subject to the minimum capital requirements on a consolidated basis.

The following table summarizes regulatory capital information as of ~~June~~September 30, 2021 and December 31, 2020 on a consolidated basis and for the subsidiary, as defined. Regulatory capital ratios for ~~June~~September 30, 2021 and December 31, ~~2020 were calculated~~

3638

COLONY BANKCORP, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)

2020 were calculated in accordance with the Basel III rules.


(dollars in thousands)	(dollars in thousands)	Actual				For Capital Adequacy Purposes				To Be Well Capitalized Under Prompt Corrective Action Provisions				(dollars in thousands)	Actual				For Capital Adequacy Purposes				To Be Well Capitalized Under Prompt Corrective Action Provisions
		Amount		Ratio		Amount		Ratio		Amount		Ratio			Amount		Ratio		Amount		Ratio		Amount		Ratio
As of June 30, 2021
As of September 30, 2021														As of September 30, 2021
Total Capital to Risk-Weighted Assets	Total Capital to Risk-Weighted Assets													Total Capital to Risk-Weighted Assets
Consolidated	Consolidated	$	163,144	14.56	%	$	89,640	8.00	%	N/A		N/A		Consolidated	$	201,537	12.80	%	$	125,961	8.00	%	N/A		N/A
Colony Bank	Colony Bank	163,639		14.99		87,332		8.00		$	109,165	10.00	%	Colony Bank	199,675		12.68		125,938		8.00		$	157,423	10.00	%

Tier 1 Capital to Risk-Weighted Assets	Tier 1 Capital to Risk-Weighted Assets													Tier 1 Capital to Risk-Weighted Assets
Consolidated	Consolidated	150,273		13.41		67,236		6.00		N/A		N/A		Consolidated	188,660		11.98		94,487		6.00		N/A		N/A
Colony Bank	Colony Bank	150,946		13.85		65,392		6.00		87,189		8.00		Colony Bank	186,798		11.87		94,454		6.00		125,938		8.00

Common Equity Tier 1 Capital to Risk-Weighted Assets	Common Equity Tier 1 Capital to Risk-Weighted Assets													Common Equity Tier 1 Capital to Risk-Weighted Assets
Consolidated	Consolidated	126,773		11.31		50,440		4.50		N/A		N/A		Consolidated	165,160		10.49		70,850		4.50		N/A		N/A
Colony Bank	Colony Bank	150,946		13.85		49,044		4.50		70,841		6.50		Colony Bank	186,798		11.87		70,840		4.50		102,325		6.50

Tier 1 Capital to Average Assets	Tier 1 Capital to Average Assets													Tier 1 Capital to Average Assets
Consolidated	Consolidated	150,273		8.45		71,135		4.00		N/A		N/A		Consolidated	188,660		8.37		90,117		4.00		N/A		N/A
Colony Bank	Colony Bank	150,946		8.84		68,301		4.00		85,377		5.00		Colony Bank	186,798		8.55		87,422		4.00		109,277		5.00


(dollars in thousands)	Actual				For Capital Adequacy Purposes				To Be Well Capitalized Under Prompt Corrective Action Provisions
	Amount		Ratio		Amount		Ratio		Amount		Ratio
As of December 31, 2020
Total Capital to Risk-Weighted Assets
Consolidated	$	155,447	13.78	%	$	90,245	8.00	%	N/A		N/A
Colony Bank	164,050		14.55		90,199		8.00		$	112,749	10.00	%

Tier 1 Capital to Risk-Weighted Assets
Consolidated	143,320		12.71		67,657		6.00		N/A		N/A
Colony Bank	151,923		13.48		67,622		6.00		90,162		8.00

Common Equity Tier 1 Capital to Risk-Weighted Assets
Consolidated	119,820		10.62		50,771		4.50		N/A		N/A
Colony Bank	151,923		13.48		50,716		4.50		73,257		6.50

Tier 1 Capital to Average Assets
Consolidated	143,320		8.49		67,524		4.00		N/A		N/A
Colony Bank	151,923		9.12		66,633		4.00		83,291		5.00

3739

COLONY BANKCORP, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)

(13) Subsequent Events

Effective August 1, 2021, the Company completed its acquisition (the “Merger”) of SouthCrest Financial Group, Inc. ("SouthCrest"), the holding company for SouthCrest Bank, N.A., pursuant to the Agreement and Plan of Merger, dated April 22, 2021 (the “Merger Agreement”). On August 1, 2021, SouthCrest was merged with and into the Company, and SouthCrest Bank, N.A. was merged with and into Colony Bank.

Pursuant to the terms of the Merger Agreement, each share of SouthCrest common and preferred stock was converted into the right to receive either $10.45 in cash or 0.7318 shares of the Company’s common stock, subject to customary proration and allocation procedures such that approximately 27.5% of SouthCrest shares were converted to cash consideration and the remaining 72.5% of SouthCrest shares were converted to Company common stock. Based on the Company’s closing stock price of $17.90 per share as of July 30, 2021, the last trading day prior to consummation of the Merger, the value of the merger consideration is estimated to be $96 million. In aggregate, the Company issued approximately 4.0 million shares of its common stock in the Merger.

Dividend

On ~~July 22,~~October 21, 2021, the Board of Directors declared a quarterly cash dividend of $0.1025 per share, to be paid on its common stock on ~~August~~November 17, 2021, to shareholders of record as of the close of business on ~~August~~November 3, 2021.

3840

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

The purpose of this discussion and analysis is to focus on significant changes in the financial condition of Colony Bankcorp, Inc. and our wholly owned subsidiary, Colony Bank, from December 31, 2020 through ~~June~~September 30, 2021 and on our results of operations for the three and nine months ended ~~June~~September 30, 2021 and 2020. This discussion and analysis should be read in conjunction with our audited consolidated financial statements and notes thereto in the Company's 2020 Form 10-K, and information presented elsewhere in this Quarterly Report on Form 10-Q, particularly the unaudited consolidated financial statements and related notes appearing in Item 1.

Forward-looking Statements

This Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”) and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). These forward-looking statements reflect our current views with respect to, among other things, future events and our financial performance. These statements are often, but not always, made through the use of words or phrases such as “may,” “might,” “should,” “could,” “predict,” “potential,” “believe,” “expect,” “continue,” “will,” “anticipate,” “seek,” “estimate,” “intend,” “plan,” “strive,” “projection,” “goal,” “target,” “outlook,” “aim,” “would,” “annualized” and “outlook,” or the negative version of those words or other comparable words or phrases of a future or forward-looking nature. These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about our industry, management’s beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond our control, particularly with regard to developments related to the COVID-19 (and the variants thereof) pandemic. Accordingly, we caution you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions, estimates and uncertainties that are difficult to predict. Although we believe that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements.

A number of important factors could cause our actual results to differ materially from those indicated in these forward-looking statements, including those factors discussed elsewhere in this quarterly report and the following:

•business and economic conditions, particularly those affecting the financial services industry and our primary market areas;

•the economic impact of the COVID-19 pandemic and related variants on our business, including the impact of the actions taken by governmental authorities to try and contain the virus (including variants) or address the impact of the virus on the United States economy (including, without limitations, the CARES Act), and the resulting effect of all of such items on our operations, liquidity and capital position, and on the financial condition of our borrowers and other customers;

•adverse results from current or future litigation, regulatory examinations or other legal and/or regulatory actions related to the COVID-19 pandemic and related variants, including as a result of our participation in and execution of government programs related to the COVID-19 pandemic and related variants, including, but not limited to, the PPP;

•factors that can impact the performance of our loan portfolio, including real estate values and liquidity in our primary market areas, the financial health of our borrowers and the success of various projects that we finance;

•concentration of our loan portfolio in real estate loans and changes in the prices, values and sales volumes of commercial and residential real estate;

•credit and lending risks associated with our construction and development, commercial real estate, commercial and industrial and residential real estate loan portfolios;

•our ability to attract sufficient loans that meet prudent credit standards, including in our construction and development, commercial and industrial and owner-occupied commercial real estate loan categories;

•our ability to attract and maintain business banking relationships with well-qualified businesses, real estate developers and investors with proven track records in our market areas;

•changes in interest rate environment, including changes to the federal funds rate, and competition in our markets may result in increased funding costs or reduced earning assets yields, thus reducing our margins and net interest income;

•our ability to successfully manage our credit risk and the sufficiency of our allowance for loan losses (“ALL”);

•the adequacy of our reserves (including ALL) and the appropriateness of our methodology for calculating such reserves;

•our ability to successfully execute our business strategy to achieve profitable growth;

•the concentration of our business within our geographic areas of operation in Georgia and neighboring markets;

•our focus on small and mid-sized businesses;

•our ability to manage our growth;

•risks that our expected revenue synergies and cost savings from our recent acquisition of SouthCrest Financial Group, Inc. (“SouthCrest”) are not fully realized or may take longer than anticipated to be realized;

•failure to successfully integrate SouthCrest’s business with our business;

•the risk of lower than expected revenue following the acquisition of SouthCrest;

•our ability to manage the combined company’s growth ~~following~~with the acquisition of SouthCrest;

•the dilution caused by the Company’s issuance of additional shares of its common stock in connection with the acquisition of SouthCrest;

•our ability to increase our operating efficiency;

•liquidity issues, including fluctuations in the fair value and liquidity of the securities we hold for sale and our ability to raise additional capital, if necessary;

•failure to maintain adequate liquidity and regulatory capital and comply with evolving federal and state banking regulations;

•risks that our cost of funding could increase, in the event we are unable to continue to attract stable, low-cost deposits and reduce our cost of deposits;

•inability of our risk management framework to effectively mitigate credit risk, interest rate risk, liquidity risk, price risk, compliance risk, operational risk, strategic risk and reputational risk;

•the makeup of our asset mix and investments;

•external economic, political and/or market factors, such as changes in monetary and fiscal policies and laws, including the interest rate policies of the Federal Reserve, inflation or deflation, changes in the demand for loans, and fluctuations in consumer spending, borrowing and savings habits, which may have an adverse impact on our financial condition;

•continued or increasing competition from other financial institutions, credit unions, and non-bank financial services companies, many of which are subject to different regulations than we are;

•challenges arising from unsuccessful attempts to expand into new geographic markets, products, or services;

•restraints on the ability of the Bank to pay dividends to us, which could limit our liquidity;

•increased capital requirements imposed by banking regulators, which may require us to raise capital at a time when capital is not available on favorable terms or at all;

•a failure in the internal controls we have implemented to address the risks inherent to the business of banking;

•inaccuracies in our assumptions about future events, which could result in material differences between our financial projections and actual financial performance;

•changes in our management personnel or our inability to retain motivate and hire qualified management personnel;

•the dependence of our operating model on our ability to attract and retain experienced and talented bankers in each of our markets;

•our ability to identify and address cyber-security risks, fraud and systems errors;

•disruptions, security breaches, or other adverse events, failures or interruptions in, or attacks on, our information technology systems;

•disruptions, security breaches, or other adverse events affecting the third-party vendors who perform several of our critical processing functions;

•an inability to keep pace with the rate of technological advances due to a lack of resources to invest in new technologies;

•fraudulent and negligent acts by our clients, employees or vendors and our ability to identify and address such acts;

•risks related to potential acquisitions;

•the impact of any claims or legal actions to which we may be subject, including any effect on our reputation;

•compliance with governmental and regulatory requirements, including the Dodd-Frank Act and others relating to banking, consumer protection, securities and tax matters, and our ability to maintain licenses required in connection with commercial mortgage origination, sale and servicing operations;

•changes in the scope and cost of FDIC insurance and other coverage;

•changes in our accounting standards;

•changes in tariffs and trade barriers;

•changes in federal tax law or policy; and

•other risks and factors identified in our 2020 Form 10-K, and this Quarterly Report on Form 10-Q for the period ended ~~June~~September 30, 2021, and in any of the Company's ~~subsequent~~other reports filed with the ~~SEC~~U.S. Securities and Exchange Commission and available on its website at www.sec.gov.

The foregoing factors should not be construed as exhaustive and should be read together with the other cautionary statements included in this Quarterly Report on Form 10-Q. Because of these risks and other uncertainties, our actual future results, performance or achievement, or industry results, may be materially different from the results indicated by the forward looking statements in this Quarterly Report on Form 10-Q. In addition, our past results of operations are not necessarily indicative of our future results. You should not rely on any forward looking statements, which represent our beliefs, assumptions and estimates only as of the dates on which they were made, as predictions of future events. Any forward-looking statement speaks only as of the date on which it is made, and we do not undertake any obligation to update or review any forward-looking statement, whether as a result of new information, future developments or otherwise.

COVID-19 Pandemic

During March 2020, the World Health Organization declared the novel strain of coronavirus (COVID-19) a global pandemic in response to the rapidly growing outbreak of the virus. COVID-19 has significantly impacted local, national and global economies due to stay-at-home orders and social distancing guidelines, and has caused economic and social disruption on an unprecedented scale. While some industries have been impacted more severely than others, all businesses have been impacted to some degree. This disruption has resulted in the shuttering of businesses across the country, significant job loss, and aggressive measures by the federal government.

Congress, the President, and the Federal Reserve have taken several actions designed to cushion the economic fallout. Most notably, the Coronavirus Aid, Relief and Economic Security (“CARES”) Act was signed into law on March 27, 2020 as a $2 trillion legislative package. The goal of the CARES Act was to prevent a severe economic downturn through various measures, including direct financial aid to American families and economic stimulus to significantly impacted industry

sectors. The legislative package also includes extensive emergency funding for hospitals and providers. In addition to the

general impact of COVID-19, certain provisions of the CARES Act as well as other recent legislative and regulatory relief efforts have had and continue to have a material impact on our operations.

On December 27, 2020, the Economic Aid to Hard-Hit Businesses, Nonprofits, and Venues Act (the “Economic Aid Act”) was signed into law, and authorized the SBA to reopen the PPP for first draw loans, as well as guarantee second draw PPP loans of up to $2 million for certain eligible borrowers that previously received a PPP loan. These loans carry a fixed rate of 1.00% and a term of five years, if not forgiven, in whole or in part. The loans are guaranteed by the SBA. The SBA pays the originating bank a processing fee based on the size of the loan.

On March 11, 2021, the American Rescue Plan Act of 2021 was enacted which primarily expanded and clarified eligibility for first and second draw PPP loans and revised the exclusions from payroll costs for purposes of loan forgiveness.

In response to the COVID-19 pandemic, the Company has prioritized the health and safety of its teammates and customers, and has taken protective measures such as implementing remote work arrangements to the full extent possible and by adjusting banking center hours and operational measures to promote social distancing, and it will continue to do so throughout the duration of the pandemic. At the same time, the Company is closely monitoring the effects of the COVID-19 pandemic on our loan and deposit customers, and is assessing the risks in our loan portfolio and working with our customers to reduce the pandemic’s impact on them while minimizing losses for the Company. In addition, the Company remains focused on improving shareholder value, managing credit exposure, challenging expenses, enhancing the customer experience and supporting the communities it serves.

We implemented loan programs to allow customers who are experiencing hardships from the COVID-19 pandemic to defer loan principal and interest payments for up to 90 days. The Small Business Administration ("SBA") has also guaranteed the principal and interest payments of all our SBA loan customers for six months.

In addition, we have been participating in the SBA Paycheck Protection Program (“PPP”) under CARES Act to help provide loans to our business customers in need. As of ~~June~~September 30, 2021, the Company has closed with the SBA $46.9 million of PPP loans related to the Economic Aid Act. During the quarter ended ~~June~~September 30, 2021, ~~$45.4~~$40.0 million in PPP loans related to CARES Act were forgiven. ~~Loan fees collected related to these loans is approximately $3.6 million.~~ In accordance with U.S. generally accepted accounting principles ("GAAP"), recognition of these fees was deferred and recognized over the life of the loans, with all fees to be recognized when the loan is repaid in full, including as a result of forgiveness.

Despite recent improvements in certain economic indicators ~~significant constraints~~and while the overall outlook has improved based on the availability of the vaccine to ~~commerce remain in place,~~all adults and ~~significant uncertainty~~older children, the emergence and spread of variants remains ~~over~~as a risk to containing and ending the ~~timing and scope of additional government stimulus packages, and the~~pandemic, as well as to full economic ~~impact resulting from~~recovery in our footprint. Even with improvements in certain economic indicators, the ~~outcome of the November 2020 elections. The~~ duration and extent of the downturn and speed of the related recovery on our business, customers and the economy as a whole remains uncertain.

SouthCrest Acquisition

On August 1, 2021, the Company completed its previously announced acquisition (the “Merger”) of SouthCrest Financial Group, Inc. (“SouthCrest”), a Georgia corporation and the parent holding company of SouthCrest Bank, N.A.

The Merger was completed pursuant to the Agreement and Plan of Merger (the “Merger Agreement”), dated April 22, 2021, by and between the Company and SouthCrest. In accordance with the terms of the Merger Agreement, at the effective time, SouthCrest was merged with and into the Company, with the Company surviving the Merger. Immediately following the holding company Merger, SouthCrest Bank, N.A. was merged with and into Colony Bank, with Colony Bank as the surviving bank.

Pursuant to the terms of the Merger Agreement, each issued and outstanding share of SouthCrest common stock was converted into the right to receive either $10.45 in cash or 0.07318 shares of Colony common stock. In aggregate, Colony issued approximately 4.0 million shares of its common stock and paid approximately $21.6 million cash in the Merger.

Overview

The following discussion and analysis presents the more significant factors affecting the Company’s financial condition as of ~~June~~September 30, 2021 and December 31, 2020, and results of operations for each of the ~~six~~three and nine month periods ended ~~June~~

September 30, 2021 and 2020. This discussion and analysis should be read in conjunction with the Company’s consolidated financial statements, notes thereto and other financial information appearing elsewhere in this report.

At ~~June~~September 30, 2021, the Company had total consolidated assets of ~~$1.8~~$2.5 billion, total loans of ~~$1.0~~$1.3 billion, total deposits of ~~$1.5~~$2.2 billion, and stockholders’ equity of ~~$146.9~~$217.1 million. The Company reported net income of ~~$8.9~~$14.5 million, or ~~$0.94~~$1.39 per diluted share, for the first ~~six~~nine months of 2021, compared to net income of ~~$3.8~~$6.9 million, or ~~$0.40~~$0.73 per diluted share, for the ~~six~~nine months of 2020. The Company reported net income of ~~$4.0~~$5.6 million, or ~~$0.42~~$0.45 per diluted share, for the ~~second~~third quarter of 2021, compared to net income of ~~$2.2~~$3.1 million, or ~~$0.23~~$0.33 per diluted share, for the ~~second~~third quarter of 2020. The increase in net income for the three and ~~six~~nine months ended ~~June~~September 30, 2021 was primarily driven by the acquisition of SouthCrest, a decrease in provision for loan loss and interest expense and an increase in mortgage fee income, interchange fees and gain on sale of SBA loans.

Net interest income on a tax equivalent basis increased to ~~$29.6~~$47.4 million for the first ~~six~~nine months of 2021, compared to ~~$26.3~~$40.3 million for the ~~six~~nine months of 2020, primarily due to a decrease in interest expense on deposits. The net interest margin increased to ~~3.57%~~3.49% for the ~~six~~nine months ended ~~June~~September 30, 2021 from 3.53% for the same period in 2020. The reason for the decrease in net interest margin is primarily due to a decrease in yield on investments, which was offset by lower borrowing and deposit rates. Net interest income on a tax equivalent basis increased to $15.2 million for the second quarter of 2021, compared to $13.6 million for the second quarter of 2020, due to a decrease in interest expense on deposits. The net interest margin increased to 3.68% for the second quarter of 2021 from 3.46% for the same period in 2020. The reason for the increase in net interest margin is primarily due to an increase in yield on loans and a decrease in deposit and borrowing rates, which was offset by a decrease in yield on investments.Net interest income on a tax equivalent basis increased to $18.0 million for the third quarter of 2021, compared to $13.9 million for the third quarter of 2020, primarily due to a decrease in interest expense on deposits. The net interest margin increased to 3.48% for the third quarter of 2021 from 3.34% for the same period in 2020. The reason for the increase in net interest margin is primarily due to an increase in yield on loans, a decrease in yield on borrowings and deposits, which was offset by lower yield on investments.

The provision for loan losses was ~~$500,000~~$650,000 for the first ~~six~~nine months of 2021, compared to ~~$4.2~~$5.3 million for the first ~~six~~nine months of 2020. The provision for loan losses was ~~zero~~$150,000 for the ~~second~~third quarter of 2021, compared to ~~$2.2~~$1.1 million for the ~~second~~third quarter of 2020. Net recoveries for the first ~~six~~nine months of 2021 were ~~$244,000~~$100,000 compared to net charge-offs of ~~$730,000~~$1,105,000 for the same period in 2020. Net ~~recoveries~~charge-offs for the ~~second~~third quarter of 2021 were ~~$178,000~~$144,000 compared to net charge-offs of ~~$295,000~~$375,000 for the same period in 2020. As of ~~June~~September 30, 2021, Colony’s allowance for loan losses was $12.9 million, or ~~1.26%~~0.98% of total loans, compared to $12.1 million, or ~~1.19%~~1.26% of total loans, at December 31, 2020. At ~~June~~September 30, 2021 and December 31, 2020, nonperforming assets were ~~$9.5~~$13.1 million and $10.2 million, or ~~0.54%~~0.52% and 0.69% of total assets, respectively. While asset quality remains stable period over period, social and economic disruption in response to the COVID-19 pandemic continued to result in business closures and job losses during 2021. As such, additional qualitative measures were incorporated in first ~~and second quarter~~three quarters of 2021 allowance for loan losses calculation.

Noninterest income of ~~$16.4~~$25.5 million for the first ~~six~~nine months of 2021 was up ~~$6.9~~$8.6 million, or ~~73.88%~~51.38%, from the first ~~six~~nine months of 2020. Noninterest income of ~~$7.8~~$9.4 million for the ~~second~~third quarter of 2021 was up ~~$2.9~~$1.9 million or ~~60.0%~~24.9%, from the ~~second~~third quarter of 2020. The increase was primarily due to increases in mortgage fee income, gain on sale of SBA loans, and interchange ~~fees.~~fees, offset by a decrease in gain on sales of securities.

For the first ~~six~~nine months of 2021, noninterest expense of ~~$33.2~~$54.1 million ~~increased $6.5~~an increase of $11.2 million, or ~~24.17%~~26.03%, from the same period in 2020. For the ~~second~~third quarter of 2021, noninterest expense of ~~$17.5~~$21.2 million ~~increased $4.1~~an increase of $4.9 million, or ~~30.58%~~30.03%, from the same period in 2020. Increases in noninterest expense are in part due to the growth experienced by ~~Colony~~the Company and changes to the organizational structure that are associated with that ~~growth.~~growth, along with acquisition expenses related to the SouthCrest merger. Those expenses that were the primary contributors to the increase year over year include salaries and employee benefits. See "Table 6 - Noninterest expense" for more detail and discussion on the primary drivers to the increase in noninterest expense.

Critical Accounting Policies

Our accounting and reporting policies are in accordance with GAAP and conform to general practices within the banking industry. There have been no significant changes to the Significant Accounting Policies as described in Note 1 of the Notes to Consolidated Financial Statements for the year ended December 31, 2020, which are included in the Company’s 2020 ~~Annual Report on~~ Form 10-K.

4345

Non-GAAP Reconciliation and Explanation

Management uses non-GAAP financial measures in its analysis of the Company's performance and believes these presentations provide useful supplemental information, and a clearer understanding of the Company's performance, and if not provided would be requested by the investor community. The Company believes the non-GAAP measures enhance investors' understanding of the Company's business and performance. These measures are also useful in understanding performance trends and facilitate comparisons with the performance of other financial institutions. The limitations associated with operating measures are the risk that persons might disagree as to the appropriateness of items comprising these measures and that different companies might calculate these measures differently.

The measures entitled operating net income, adjusted earnings per diluted share and tangible common book value per share are not measures recognized under GAAP and therefore are considered non-GAAP financial measures. The most comparable GAAP measures are net income, earnings per diluted share, and common book value per share, respectively. These measures should be considered supplemental and should not be considered an alternative to the Company’s results reported in accordance with GAAP for the periods presented. These non-GAAP financial measures should not be considered in isolation and do not purport to be an alternative to the most directly comparable measures as reported in accordance with GAAP. To the extent applicable, reconciliation of these non-GAAP measures to the most directly comparable measures as reported in accordance with GAAP are included in the table below.


Table 1 - Non-GAAP Performance Measures Reconciliation	Table 1 - Non-GAAP Performance Measures Reconciliation						Table 1 - Non-GAAP Performance Measures Reconciliation
(dollars in thousands, except per share data)	(dollars in thousands, except per share data)						(dollars in thousands, except per share data)
		2021		2020				2021			2020
		Second Quarter	First Quarter	Fourth Quarter	Third Quarter	Second Quarter		Third Quarter	Second Quarter	First Quarter	Fourth Quarter	Third Quarter
Non-GAAP Measures	Non-GAAP Measures						Non-GAAP Measures

Operating net income reconciliation	Operating net income reconciliation						Operating net income reconciliation
Net income (GAAP)	Net income (GAAP)	$3,997	$4,919	$4,900	$3,098	$2,214	Net income (GAAP)	$5,583	$3,997	$4,919	$4,900	$3,099
Acquisition-related expenses	Acquisition-related expenses	865	176	148	207	220	Acquisition-related expenses	1,994	861	176	148	207
Thomaston building writedown		—	—	—	582	—

Gain on sale of Thomaston Branch	Gain on sale of Thomaston Branch	—	—	(1,026)	—	—	Gain on sale of Thomaston Branch	—	—	—	(1,026)	—
Income tax benefit of acquisition-related expenses	Income tax benefit of acquisition-related expenses	(225)	(46)	184	(166)	(46)	Income tax benefit of acquisition-related expenses	(518)	(225)	(46)	184	(166)
Operating net income	Operating net income	$4,637	$5,049	$4,206	$3,721	$2,388	Operating net income	$7,059	$4,633	$5,049	$4,206	$3,140
Weighted average diluted shares	Weighted average diluted shares	9,498,783	9,498,783	9,498,783	9,498,783	9,498,783	Weighted average diluted shares	12,344,926	9,498,783	9,498,783	9,498,783	9,498,783
Adjusted earnings per diluted share	Adjusted earnings per diluted share	$0.49	$0.53	$0.44	$0.39	$0.25	Adjusted earnings per diluted share	$0.57	$0.49	$0.53	$0.44	$0.39

Tangible common book value per share reconciliation	Tangible common book value per share reconciliation						Tangible common book value per share reconciliation
Common book value per share (GAAP)	Common book value per share (GAAP)	$15.46	$15.11	$15.21	$14.78	$14.59	Common book value per share (GAAP)	$15.88	$15.46	$15.11	$15.21	$14.78
Effect of goodwill and other intangibles	Effect of goodwill and other intangibles	(1.89)	(1.97)	(1.95)	(1.96)	(1.96)	Effect of goodwill and other intangibles	(4.46)	(1.89)	(1.97)	(1.95)	(1.96)
Tangible common book value per share	Tangible common book value per share	$13.57	$13.14	$13.26	$12.82	$12.63	Tangible common book value per share	$11.42	$13.57	$13.14	$13.26	$12.82

4446

Results of Operations

We reported net income and diluted earnings per share of ~~$8.9~~$14.5 million and ~~$0.94,~~$1.39, respectively, for the first ~~six~~nine months of 2021. This compared to net income and diluted earnings per share of ~~$3.8~~$6.9 million and ~~$0.40,~~$0.73, respectively, for the same period in ~~2020.We~~2020. We reported net income and diluted earnings per share of ~~$4.0~~$5.6 million and ~~$0.42,~~$0.45, respectively, for the ~~second~~third quarter of 2021. This compared to net income and diluted earnings per share of ~~$2.2~~$3.1 million and ~~$0.23,~~$0.33, respectively, for the same period in 2020.

We reported operating net income, a non-GAAP financial measure, of ~~$9.7~~$16.7 million for the first ~~six~~nine months of 2021, compared to ~~$4.2~~$7.9 million for the same period in 2020. For the first ~~six~~nine months of 2021, operating net income, a non-GAAP financial measure, excludes acquisition-related expenses, which, net of tax, totaled $2.2 million. For the first nine months of 2020, operating net income, a non-GAAP financial measure, excludes acquisition-related expenses, and Thomaston building writedown which, net of tax, totaled $1.0 million. We reported operating net income, a non-GAAP financial measure, of $7.1 million for the third quarter 2021, compared to $3.7 million for the same period in 2020. For the third quarter 2021, operating net income, a non-GAAP financial measure, excludes acquisition-related expenses, which, net of tax, totaled $1.0 million. For the first six months of 2020, operating net income excludes acquisition-related expenses, which, net of tax, totaled $770,000. We reported operating net income of $4.6 million for the second quarter 2021, compared to $2.4 million for the same period in 2020. For the second quarter 2021, operating net income excludes acquisition-related expenses, which, net of tax, totaled $865,000. For the secondthird quarter of 2020, operating net income, a non-GAAP financial measure, excludes acquisition-related expenses and Thomaston building writedown, which, net of tax, totaled ~~$640,000.~~$623,000. See reconciliation of non-GAAP financial measures provided above.


Table 2 - Selected Financial Information	Table 2 - Selected Financial Information											Table 2 - Selected Financial Information
		2021				2020							2021			2020
(dollars in thousands, except per share data)	(dollars in thousands, except per share data)	Second Quarter		First Quarter		Fourth Quarter		Third Quarter		Second Quarter		(dollars in thousands, except per share data)	Third Quarter	Second Quarter	First Quarter	Fourth Quarter	Third Quarter
EARNINGS SUMMARY	EARNINGS SUMMARY											EARNINGS SUMMARY
Net interest income	Net interest income	$15,069		$14,283		$15,151		$13,848		$13,541		Net interest income	$17,868	$15,069	$14,283	$15,151	$13,848
Provision for loan losses	Provision for loan losses	—		500		1,296		1,106		2,200		Provision for loan losses	150	—	500	1,296	1,106
Non-interest income	Non-interest income	7,751		8,576		8,039		7,554		4,843		Non-interest income	9,438	7,751	8,576	8,039	7,554
Non-interest expense	Non-interest expense	17,465		15,782		15,986		16,313		13,375		Non-interest expense	21,211	17,465	15,782	15,986	16,313
Income taxes	Income taxes	1,358		1,658		1,008		884		595		Income taxes	362	1,358	1,658	1,008	884
Net income	Net income	$3,997		$4,919		$4,900		$3,098		$2,214		Net income	$5,583	$3,997	$4,919	$4,900	$3,098
PERFORMANCE MEASURES	PERFORMANCE MEASURES											PERFORMANCE MEASURES
Per common share:	Per common share:											Per common share:
Common shares outstanding	Common shares outstanding	9,498,783		9,498,783		9,498,783		9,498,783		9,498,783		Common shares outstanding	13,674,198	9,498,783	9,498,783	9,498,783	9,498,783
Weighted average basic shares	Weighted average basic shares	9,498,783		9,498,783		9,498,783		9,498,783		9,498,783		Weighted average basic shares	12,344,926	9,498,783	9,498,783	9,498,783	9,498,783
Weighted average diluted shares	Weighted average diluted shares	9,498,783		9,498,783		9,498,783		9,498,783		9,498,783		Weighted average diluted shares	12,344,926	9,498,783	9,498,783	9,498,783	9,498,783
Earnings per basic share	Earnings per basic share	$0.42		$0.52		$0.52		$0.33		$0.23		Earnings per basic share	$0.45	$0.42	$0.52	$0.52	$0.33
Earnings per diluted share	Earnings per diluted share	0.42		0.52		0.52		0.33		0.23		Earnings per diluted share	0.45	0.42	0.52	0.52	0.33
Adjusted earnings per diluted share(a)	Adjusted earnings per diluted share(a)	0.49		0.53		0.44		0.39		0.25		Adjusted earnings per diluted share(a)	0.57	0.49	0.53	0.44	0.39
Cash dividends declared per share	Cash dividends declared per share	0.10		0.10		0.10		0.10		0.10		Cash dividends declared per share	0.1025	0.1025	0.1025	0.1000	0.1000
Book value per common share	Book value per common share	15.46		15.11		15.21		14.78		14.59		Book value per common share	15.88	15.46	15.11	15.21	14.78
Tangible book value per common share (a)	Tangible book value per common share (a)	13.50		13.22		13.29		12.83		12.63		Tangible book value per common share (a)	11.42	13.57	13.22	13.26	12.82

Performance ratios:	Performance ratios:											Performance ratios:
Net interest margin	Net interest margin	3.68%		3.50%		3.58%		3.34%		3.46%		Net interest margin	3.48%	3.68%	3.50%	3.58%	3.34%
Return on average assets	Return on average assets	0.91		1.12		1.08		0.70		0.52		Return on average assets	1.00	0.91	1.12	1.08	0.70
Return on average total equity	Return on average total equity	11.14		13.71		13.73		8.80		6.47		Return on average total equity	11.49	11.14	13.71	13.73	8.80
Average total equity to average assets	Average total equity to average assets	76.53		8.20		7.87		7.91		8.06		Average total equity to average assets	8.67	8.14	8.20	7.87	7.91

ASSET QUALITY	ASSET QUALITY											ASSET QUALITY
Nonperforming loans (NPLs)	Nonperforming loans (NPLs)	$	9,205	$	10,676	$	9,128	$	9,926	$	11,459	Nonperforming loans (NPLs)	$12,246	$9,205	$10,676	$9,128	$9,926
Other real estate owned	Other real estate owned	270		518		1,006		1,875		1,769		Other real estate owned	807	270	518	1,006	1,875
Repossessions	Repossessions	29		29		30		11		17		Repossessions	3	29	29	30	11
Total nonperforming assets (NPAs)		9,504		11,223		10,164		11,812		13,245
Classified loans		30,852		35,182		30,404		21,388		20,619
Criticized loans		64,818		80,288		75,633		72,076		52,200

4547


Total nonperforming assets (NPAs)							Total nonperforming assets (NPAs)	13,056	9,504	11,223	10,164	11,812
Classified loans							Classified loans	30,300	30,852	35,182	30,404	21,388
Criticized loans							Criticized loans	61,857	64,818	80,288	75,633	72,076
Net loan (recoveries)/charge-offs	Net loan (recoveries)/charge-offs	(244)	(66)	189	375	295								Net loan (recoveries)/charge-offs	144	(178)	(66)	189	375
Allowance for loan losses to total loans	Allowance for loan losses to total loans	1.26%	1.19%	1.14%	1.00%	0.92%								Allowance for loan losses to total loans	0.98%	1.26%	1.19%	1.14%	1.00%
Allowance for loan losses to total NPLs	Allowance for loan losses to total NPLs	140.15	118.89	132.85	111.02	89.79								Allowance for loan losses to total NPLs	105.15	140.15	118.89	132.85	111.02
Allowance for loan losses to total NPAs	Allowance for loan losses to total NPAs	135.73	113.10	119.31	93.29	77.68								Allowance for loan losses to total NPAs	98.63	135.73	113.10	119.31	93.29
Net (recoveries)/charge-offs to average loans (annualized)	Net (recoveries)/charge-offs to average loans (annualized)	(0.09)	(0.02)	0.07	0.13	0.12								Net (recoveries)/charge-offs to average loans (annualized)	0.05	(0.09)	(0.02)	0.07	0.13
NPLs to total loans	NPLs to total loans	0.90	1.00	0.86	0.90	1.03								NPLs to total loans	0.93	0.90	1.00	0.86	0.90
NPAs to total assets	NPAs to total assets	0.54	0.62	0.58	0.67	0.75								NPAs to total assets	0.52	0.54	0.62	0.58	0.67
NPAs to total loans and other real estate owned	NPAs to total loans and other real estate owned	0.93	1.06	0.96	1.07	1.19								NPAs to total loans and other real estate owned	1.00	0.93	1.06	0.96	1.07

AVERAGE BALANCES	AVERAGE BALANCES													AVERAGE BALANCES
Total assets	Total assets	$1,777,559	$1,774,123	$1,797,749	$1,766,717	$1,702,902								Total assets	$2,272,904	$1,777,559	$1,774,123	$1,797,749	$1,766,717
Loans, net	Loans, net	1,076,784	1,079,007	1,151,872	1,130,231	1,094,299								Loans, net	1,243,066	1,076,784	1,079,007	1,151,872	1,140,487
Deposits	Deposits	1,547,139	1,475,944	1,456,287	1,140,487	1,384,739								Deposits	1,975,418	1,547,139	1,475,944	1,456,287	1,417,724
Total stockholders’ equity	Total stockholders’ equity	144,761	145,515	141,570	139,721	137,213								Total stockholders’ equity	197,109	144,761	145,515	141,570	139,721

(a) Non-GAAP measure - see “Non-GAAP Reconciliation and Explanation” for more information and reconciliation to GAAP	(a) Non-GAAP measure - see “Non-GAAP Reconciliation and Explanation” for more information and reconciliation to GAAP												(a) Non-GAAP measure - see “Non-GAAP Reconciliation and Explanation” for more information and reconciliation to GAAP

Net Interest Income

Net interest income, which is the difference between interest earned on assets and the interest paid on deposits and borrowed funds, is the single largest component of total revenue. Management strives to optimize this income while balancing interest rate, credit and liquidity risks.

The banking industry uses two key ratios to measure relative profitability of net interest income. The net interest spread measures the difference between the average yield on interest-earning assets and the average rate paid on interest-bearing liabilities. The interest rate spread eliminates the effect of noninterest-bearing deposits and gives a direct perspective on the effect of market interest rate movements. The net interest margin is an indication of the profitability of a company's balance sheet and is defined as net interest income as a percent of average total interest-earning assets, which includes the positive effect of funding a portion of interest-earning assets with noninterest-bearing deposits and stockholders' equity.

Fully taxable equivalent net interest income for the first ~~six~~nine months of 2021 and 2020 was ~~$29.6~~$47.4 million and ~~$26.3~~$40.3 million, respectively. The net interest margin for the first ~~six~~nine months of 2021 and 2020 was ~~3.57%~~3.49% and ~~3.53%~~3.46%, respectively. Fully taxable equivalent net interest income for the ~~second~~third quarter of 2021 and 2020 was ~~$15,197 ,~~$18.0 million and $13.9 million, respectively. The net interest margin for the ~~second~~third quarter of 2021 and 2020 was ~~3.68%~~3.48% and ~~3.46%~~3.34% respectively. The slight increase in net interest margin for the first nine months of 2021 compared to 2020 is a result of the increase in yields on loans related to loan fees and decreases in cost of funds from lower rates on deposits and borrowings offset by decreases in ~~rates~~yields on ~~all~~investment. The increase in net interest ~~earnings assets.~~margin for the first three months of 2021 compared to 2020 is a result of decrease in cost of funds and increase in yields on loans offset by a decrease in yield on investments.

The following tables indicate the relationship between interest income and interest expense and the average amounts of assets and liabilities for the periods indicated. As shown in the tables, both average assets and average liabilities for the three and ~~six~~nine months ended ~~June~~September 30, 2021 increased compared to the same period in 2020. The increase in average assets was primarily driven by the increase in investment securities of ~~and $110.9~~$325.6 million and ~~$87.3~~$167.6 million ~~from~~and the increase in loans of $102.6 million and $61.6 million for the three and ~~six~~nine months ended ~~June~~September 30, ~~2021.~~2021 compared to the same period in 2020. Both of these increases are primarily due to the SouthCrest acquisition. The increase in average liabilities for the three and ~~six~~nine months ended ~~June~~September 30, 2021 was funded primarily through an increase in deposits from the SouthCrest merger offset by a decrease in ~~borrowings.~~borrowings from the payoff of the PPPLF.

The yield on total interest-bearing liabilities decreased from ~~0.82%~~0.71% in the first ~~six~~nine months 2020 to 0.33% in the first ~~six~~nine months of 2021. The yield on total interest-bearing liabilities decreased from ~~0.65%~~0.52% in the ~~second~~third quarter 2020 to ~~0.32%~~0.30% in the ~~second~~third quarter of 2021. The main driver in both of these decreases is the decrease in deposit costs associated with market driven changes impacting our cost of funds attributable to falling interest rates throughout 2020 and that remained low in 2021. In March of 2020, the Federal Reserve's Federal Open Market Committee ("FOMC") lowered interest rates twice for a total reduction of 150 basis points in response to the COVID-19 pandemic, which was the most aggressive action taken by the FOMC since the financial crisis in 2008.



	Three Months Ended September 30,
	2021						2020
(dollars in thousands)	Average Balances		Income/ Expense		Yields/ Rates		Average Balances		Income/ Expense		Yields/ Rates
Assets
Interest-earning assets:
Loans, net of unearned income(1)	$	1,243,066	$	16,085	5.25	%	$	1,140,486	$	13,809	4.80	%
Investment securities, taxable	614,404		2,668		1.76		339,094		1,644		1.92
Investment securities, tax-exempt(2)	77,255		362		1.90		26,916		130		1.92
Deposits in banks and short term investments	166,064		57		0.14		151,508		52		0.14
Total interest-earning assets	2,100,789		19,172		3.70		1,658,004		15,635		3.74
Noninterest-earning assets	172,115						108,712
Total assets	$	2,272,904					$	1,766,716
Liabilities and stockholders' equity
Interest-bearing liabilities:
Interest-earning demand and savings	$	1,169,693	$	319	0.11	%	$	793,831	$	324	0.16	%
Other time	320,484		380		0.48		295,559		820		1.10
Total interest-bearing deposits	1,490,177		699		0.19		1,089,390		1,144		0.42
Federal Home Loan Bank advances	42,391		171		1.64		28,587		159		2.21
Paycheck Protection Program Liquidity Facility	—		—		—		134,500		118		0.35
Other borrowings	37,289		289		3.14		38,289		273		2.83
Total other interest-bearing liabilities	79,680		460		2.34		201,376		550		1.08
Total interest-bearing liabilities	1,569,857		1,159		0.30		1,290,766		1,694		0.52
Noninterest-bearing liabilities:
Demand deposits	485,241						328,334
Other liabilities	20,697						7,895
Stockholders' equity	197,109						139,721
Total noninterest-bearing liabilities and stockholders' equity	703,047						475,950
Total liabilities and stockholders' equity	$	2,272,904					$	1,766,716
Interest rate spread					3.40	%					3.22	%
Net interest income			$	18,013					$	13,941
Net interest margin					3.48	%					3.34	%

4649

Three Months Ended June 30,
2021 2020
(dollars in thousands) Average
Balances Income/
Expense Yields/
Rates Average
Balances Income/
Expense Yields/
Rates
Assets
Interest-earning assets:
Loans, net of unearned income(1)
$ 1,076,784 $ 14,165 5.34 % $ 1,094,299 $ 13,763 5.10 %
Investment securities, taxable 417,343 1,794 1.74 330,649 1,757 2.16
Investment securities, tax-exempt(2)
33,156 160 1.96 8,959 46 2.08
Deposits in banks and short term investments 146,591 45 0.12 159,902 48 0.12
Total interest-earning assets 1,673,874 16,164 3.92 1,593,809 15,614 3.97
Noninterest-earning assets $ 103,685 109,093
Total assets $ 1,777,559 $ 1,702,902
Liabilities and stockholders' equity
Interest-bearing liabilities:
Interest-earning demand and savings $ 901,978 $ 146 0.07 % $ 766,692 $ 407 0.22 %
Other time 253,944 423 0.68 311,334 996 1.30
Total interest-bearing deposits 1,155,922 569 0.20 1,078,026 1,403 0.53
Federal Home Loan Bank advances 22,500 116 2.09 36,500 211 2.34
Paycheck Protection Program Liquidity Facility 19,031 25 0.53 99,124 87 0.36
Other borrowings 37,536 257 2.78 38,694 299 3.13
Total other interest-bearing liabilities 79,067 398 2.04 174,318 597 1.39
Total interest-bearing liabilities 1,234,989 967 0.32 1,252,344 2,000 0.65
Noninterest-bearing liabilities:
Demand deposits $ 391,217 $ 306,713
Other liabilities 6,592 6,632
Stockholders' equity 144,761 137,213
Total noninterest-bearing liabilities and stockholders' equity $ 542,570 $ 450,558
Total liabilities and stockholders' equity $ 1,777,559 $ 1,702,902
Interest rate spread 3.60 % 3.32 %
Net interest income $ 15,197 $ 13,614
Net interest margin 3.68 % 3.46 %

(1)The average balance of loans includes the average balance of nonaccrual loans. Income on such loans is recognized and recorded on the cash basis. Taxable equivalent adjustments totaling ~~$67,000~~$73,000 and ~~$62,000~~$66,000 for the quarter ended ~~June~~September 30, 2021 and 2020, respectively, are included in loans, net of unearned income. Accretion income of $104,000 and $82,000 for the quarter ended ~~June~~September 30, 2021 and 2020, respectively are also included in income and fees on loans.

(2)Taxable-equivalent adjustments totaling ~~$43,000~~$72,000 and ~~$12,000~~$27,000 for quarter ended ~~June~~September 30, 2021 and 2020, respectively, are included in tax-exempt interest on investment securities. The adjustments are based on a federal tax rate of 21% and a Georgia state tax rate of 2.5% with appropriate reductions for the effect of disallowed interest expense incurred in carrying tax-exempt obligations.


Table 3 - Average Balance Sheet and Net Interest Analysis	Table 3 - Average Balance Sheet and Net Interest Analysis													Table 3 - Average Balance Sheet and Net Interest Analysis
		Six Months Ended June 30,													Nine Months Ended September 30,
		2021						2020							2021						2020
(dollars in thousands)	(dollars in thousands)	Average Balances		Income/ Expense		Yields/ Rates		Average Balances		Income/ Expense		Yields/ Rates		(dollars in thousands)	Average Balances		Income/ Expense		Yields/ Rates		Average Balances		Income/ Expense		Yields/ Rates
Assets	Assets													Assets
Interest-earning assets:	Interest-earning assets:													Interest-earning assets:
Loans, net of unearned income (1)	Loans, net of unearned income (1)	$	1,077,859	$	27,805	5.20	%	$	1,037,242	$	27,114	5.27	%	Loans, net of unearned income (1)	$	1,133,533	$	43,890	5.18	%	$	1,071,908	$	40,923	5.09	%
Investment securities, taxable	Investment securities, taxable	394,431		3,401		1.74		335,107		3,650		2.20	%	Investment securities, taxable	468,561		6,011		1.72		336,446		5,390		2.13	%
Investment securities, tax-exempt(2)	Investment securities, tax-exempt(2)	32,887		314		1.93		4,941		54		2.20	%	Investment securities, tax-exempt(2)	47,839		677		1.89		12,319		184		1.99	%
Deposits in banks and short term investments	Deposits in banks and short term investments	164,882		97		0.12		122,885		332		0.54	%	Deposits in banks and short term investments	165,280		155		0.13		132,496		384		0.39	%
Total interest-earning assets	Total interest-earning assets	1,670,059		31,617		3.82		1,500,175		31,150		4.19	%	Total interest-earning assets	1,815,213		50,733		3.74		1,553,169		46,881		4.02	%
Noninterest-earning assets	Noninterest-earning assets	105,746						107,661						Noninterest-earning assets	121,417						107,013
Total assets	Total assets	$	1,775,805					$	1,607,836					Total assets	$	1,936,630					$	1,660,182
Liabilities and stockholders' equity	Liabilities and stockholders' equity													Liabilities and stockholders' equity
Interest-bearing liabilities:	Interest-bearing liabilities:													Interest-bearing liabilities:
Interest-earning demand and savings	Interest-earning demand and savings	$	880,838	$	311	0.07	%	$	747,273	$	1,342	0.36	%	Interest-earning demand and savings	$	978,181	$	630	0.09	%	$	762,906	$	1,667	0.29	%
Other time	Other time	257,173		912		0.72		323,073		2,279		1.42		Other time	278,508		1,291		0.62		313,834		3,099		1.32
Total interest-bearing deposits	Total interest-bearing deposits	1,138,011		1,223		0.22		1,070,346		3,621		0.68		Total interest-bearing deposits	1,256,689		1,921		0.20		1,076,740		4,766		0.59

Federal Home Loan Bank advances	Federal Home Loan Bank advances	22,500		230		2.06		41,038		468		2.30		Federal Home Loan Bank advances	29,203		401		1.84		36,858		626		2.27
Paycheck Protection Program Liquidity Facility	Paycheck Protection Program Liquidity Facility	51,516		93		0.36		49,561		87		0.35		Paycheck Protection Program Liquidity Facility	34,155		93		0.36		78,081		205		0.35
Other borrowings	Other borrowings	37,715		514		2.75		38,745		688		3.58		Other borrowings	37,536		896		3.19		38,591		962		3.32
Total other interest-bearing liabilities	Total other interest-bearing liabilities	111,731		837		1.51		129,344		1,243		1.94		Total other interest-bearing liabilities	100,894		1,390		1.84		153,530		1,793		1.56
Total interest-bearing liabilities	Total interest-bearing liabilities	1,249,742		2,060		0.33		1,199,690		4,864		0.82		Total interest-bearing liabilities	1,357,583		3,311		0.33		1,230,270		6,559		0.71
Noninterest-bearing liabilities:	Noninterest-bearing liabilities:													Noninterest-bearing liabilities:
Demand deposits	Demand deposits	373,728						266,163						Demand deposits	411,307						287,038
Other liabilities	Other liabilities	6,791						6,223						Other liabilities	11,411						6,134
Stockholders' equity	Stockholders' equity	145,544						135,760						Stockholders' equity	162,650						136,740
Total noninterest-bearing liabilities and stockholders' equity	Total noninterest-bearing liabilities and stockholders' equity	$	526,063					$	408,146					Total noninterest-bearing liabilities and stockholders' equity	585,368						429,912
Total liabilities and stockholders' equity	Total liabilities and stockholders' equity	$	1,775,805					$	1,607,836					Total liabilities and stockholders' equity	$	1,942,951					$	1,660,182
Interest rate spread	Interest rate spread					3.49	%					3.37	%	Interest rate spread					3.41	%					3.31	%
Net interest income	Net interest income			$	29,557					$	26,286			Net interest income			$	47,422					$	40,322
Net interest margin	Net interest margin					3.57	%					3.53	%	Net interest margin					3.49	%					3.46	%

(1)The average balance of loans includes the average balance of nonaccrual loans. Income on such loans is recognized and recorded on the cash basis. Taxable equivalent adjustments totaling ~~$66,000~~$206,000 and ~~$55,000~~$190,000 for the ~~quarter~~nine months ended ~~June~~September 30, 2021 and 2020, respectively, are included in loans, net of unearned income. Accretion income of ~~$133,000~~$375,000 and ~~$124,000~~$198,000 for the ~~six~~nine months ended ~~June~~September 30, 2021 and 2020, respectively, are also included in income and fees on loans.

(2)Taxable-equivalent adjustments totaling ~~$84,000~~$135,000 and ~~$14,000~~$38,000 for ~~six~~nine months ended ~~June~~September 30, 2021 and 2020, respectively, are included in tax-exempt interest on investment securities. The adjustments are based on a federal tax rate of 21% and a Georgia state tax rate of 2.5% with appropriate reductions for the effect of disallowed interest expense incurred in carrying tax-exempt obligations.

The following table presents the effect of net interest income for changes in the average outstanding volume amounts of interest-earning assets and interest-bearing liabilities and the rates earned and paid on these assets and liabilities from ~~June~~September 30, 2020 to ~~June~~September 30, 2021.


Table 4 - Change in Interest Revenue and Expense on a Taxable Equivalent Basis	Table 4 - Change in Interest Revenue and Expense on a Taxable Equivalent Basis							Table 4 - Change in Interest Revenue and Expense on a Taxable Equivalent Basis
		Six Months Ended June 30, 2021							Nine Months Ended September 30, 2021
		Compared to Six Months Ended June 30, 2020 Increase (Decrease) Due to Changes in							Compared to Nine Months Ended September 30, 2020 Increase (Decrease) Due to Changes in
(dollars in thousands)	(dollars in thousands)	Volume		Rate		Total		(dollars in thousands)	Volume		Rate		Total
Interest-earning assets:	Interest-earning assets:							Interest-earning assets:
Loans, net of unearned fees	Loans, net of unearned fees	$	2,141	$	(1,450)	$	691	Loans, net of unearned fees	$	3,137	$	(170)	$	2,967
Investment securities, taxable	Investment securities, taxable	1,303		(1,552)		(249)		Investment securities, taxable	2,814		(2,193)		621
Investment securities, tax-exempt	Investment securities, tax-exempt	616		(356)		260		Investment securities, tax-exempt	707		(214)		493
Deposits in banks and short term investments	Deposits in banks and short term investments	229		(464)		(235)		Deposits in banks and short term investments	127		(356)		(229)
Total interest-earning assets (FTE)	Total interest-earning assets (FTE)	4,289		(3,822)		467		Total interest-earning assets (FTE)	6,785		(2,933)		3,852
Interest-bearing liabilities:	Interest-bearing liabilities:							Interest-bearing liabilities:
Interest-Bearing Demand and Savings Deposits	Interest-Bearing Demand and Savings Deposits	484		(1,515)		(1,031)		Interest-Bearing Demand and Savings Deposits	(93)		(944)		(1,037)
Time Deposits	Time Deposits	(937)		(430)		(1,367)		Time Deposits	(466)		(1,342)		(1,808)
Federal Home Loan Bank Advances	Federal Home Loan Bank Advances	(426)		188		(238)		Federal Home Loan Bank Advances	(174)		(51)		(225)
Paycheck Protection Program Liquidity Facility	Paycheck Protection Program Liquidity Facility	7		(1)		6		Paycheck Protection Program Liquidity Facility	(154)		42		(112)
Other Borrowed Money	Other Borrowed Money	(37)		(137)		(174)		Other Borrowed Money	(35)		(31)		(66)
Total interest-bearing liabilities	Total interest-bearing liabilities	(909)		(1,895)		(2,804)		Total interest-bearing liabilities	(922)		(2,326)		(3,248)
Increase in net interest income (FTE)	Increase in net interest income (FTE)	$	5,198	$	(1,927)	$	3,271	Increase in net interest income (FTE)	$	7,707	$	(607)	$	7,100

Provision for Loan Losses

The provision for loan losses is based on management's evaluation of probable, inherent losses in the loan portfolio and unfunded commitments and the corresponding analysis of the allowance for loan losses at quarter-end. Provision for loan losses for the three and ~~six~~nine months ended ~~June~~September 30, 2021 ~~was $0~~were $150,000 and ~~$500,000,~~$650,000, respectively, compared to ~~$2.2~~$1.1 million and ~~$4.2~~$5.3 million for the same periods in ~~2020.~~2020, respectively. The amount of provision expense recorded in each period was the amount required such that the total allowance for loan losses reflected the appropriate balance, in the estimation of management, sufficient to cover probable, inherent loan losses in the loan portfolio. The decrease in provision for loan losses in the three and ~~six~~nine months ended ~~June~~September 30, 2021 compared to the same periods in 2020 is largely due to the reserve levels that have already been established ~~as a result of unprecedented economic disruptions and uncertainty surrounding~~in response to the COVID-19 pandemic. See the section captioned “Loans and Allowance for Loan Losses” elsewhere in this discussion for further analysis of the provision for loan losses.

4951

Noninterest Income

The following table represents the major components of noninterest income for the periods indicated.


Table 5 - Noninterest Income	Table 5 - Noninterest Income																					Table 5 - Noninterest Income
		Three Months Ended June 30,				Change				Six months ended June 30,				Change				Three Months Ended September 30,			Change						Nine months ended September 30,						Change
(dollars in thousands)	(dollars in thousands)	2021		2020		Amount		Percent		2021		2020		Amount		Percent						(dollars in thousands)		2021			2020			Amount			Percent			2021			2020			Amount		Percent
Service charges on deposits	Service charges on deposits	$	1,264	$	1,091	$	173	15.9	%	$	2,486	$	2,590	$	(104)	(4.0)	%					Service charges on deposits		$	1,792		$	1,316		$	476		36.2	%		$	4,278		$	3,906		$	372	9.5	%
Mortgage fee income	Mortgage fee income	3,005		1,827		1,178		64.5		7,000		3,089		3,911		126.6						Mortgage fee income		3,107			2,616			491			18.8			10,107			5,706			4,401		77.1
Gain on sale of SBA loans		1,263		46		1,217		2,645.7		2,735		255		2,480		972.5
(Loss)/gain on sale of securities		141		—		141		100.0		137		293		(156)		(53.2)
Gain on sales of SBA loans																			Gain on sales of SBA loans	1,813			748			1,065			142.4			4,548			1,004			3,544			353.0
(Loss)/gain on sales of securities																			(Loss)/gain on sales of securities	—			716			(716)			100.0			137			1,009			(872)			(86.4)
Interchange fee	Interchange fee	1,667		1,250		417		33.4		3,197		2,283		914		40.0						Interchange fee		1,745			1,342			403			30.0			4,941			3,624			1,317		36.3
BOLI income	BOLI income	222		160		62		38.8		430		311		119		38.3						BOLI income		280			237			43			18.1			710			548			162		29.6
Other noninterest income	Other noninterest income	189		469		(280)		(59.7)		367		583		(216)		(37.0)						Other noninterest income		701			579			122			21.1			754			1,032			(278)		(26.9)
Total noninterest income	Total noninterest income	$	7,751	$	4,843	$	2,908	60.05	%	$	16,352	$	9,404	$	6,948	73.88	%					Total noninterest income		$	9,438		$	7,554		$	1,884		24.94	%		$	25,475		$	16,829		$	8,646	51.38	%

For the three and ~~six~~nine months ended ~~June~~September 30, 2021, noninterest income increased ~~$2.9~~$1.9 million and ~~$6.9~~$8.6 million, respectively, compared to the same periods in 2020. The primary reason for this increase iswas primarily due to increases in mortgage loan fee income, interchange fees and gain on ~~sale~~sales of non- PPP SBA loans.

Service charges on deposit accounts. For the three and ~~six~~nine months ended ~~June~~September 30, 2021, ~~remained stable~~ ~~$1.3~~services charges on deposits was $1.8 million and ~~$2.5~~$4.3 million, ~~with only slight~~an increase of $476,000, or 36.2%, and ~~decrease, respectively,~~$372,000, or 9.5%, compared to the same ~~period~~periods in ~~2020.~~2020, respectively. This increases in service charges on deposits were primarily attributable to the additional deposits acquired from SouthCrest acquisition.

Mortgage Fee Income. For the three and ~~six~~nine months ended ~~June~~September 30, 2021, mortgage fee income was ~~$3.0~~$3.1 million and ~~$7.0~~$10.1 million, an increase of ~~$1.2~~$491,000, or 18.8%, and $4.4 million, or ~~64.5%, $3.9 million, or 126.6%~~77.1%, compared to the same ~~period~~periods in 2020, respectively. During the three and ~~six~~nine months ended ~~June~~September 30, 2021, there was ana continued increase in the demand for mortgage rate locks and mortgage closings due to a historically low interest rate environment. The decrease in mortgage rates was partially attributable to the 150 basis point decrease in the national federal funds rate in 2020 in response to the COVID-19 pandemic.

Gain on Sale of SBA loans. For the three months ended ~~June~~September 30, 2021 and 2020, net realized gains on the sale of the guaranteed portion of SBA loans totaled ~~$1.3~~$1.8 million and ~~$46,000,~~$748,000, respectively. For the ~~six~~nine months ended ~~June~~September 30, 2021 and 2020, net realized gains on the sale of the guaranteed portion of SBA loans totaled ~~$2.7~~$4.5 million and ~~$255,000,~~$1.0 million, respectively. The increase in 2021 is primarily attributable to the growth in the Small Business Specialty Lending division compared to the same ~~period~~periods in 2020.

Interchange Fees. For the three and nine months ended September 30, 2021, interchange fee income was $1.7 million and $5.0 million, an increase of $403,000, or 30.0%, and $1.3 million, or 36.3%, compared to the same periods in 2020, respectively. The increases in interchange fees were primarily attributable to the Discover® Card program becoming the Bank's primary program in late 2020. The Bank receives a larger portion of the fees charged from Discover®.

5052

Noninterest Expense

The following table represents the major components of noninterest expense for the periods indicated.


Table 6 - Noninterest Expense	Table 6 - Noninterest Expense																				Table 6 - Noninterest Expense
		Three months ended June 30,				Change				Six months ended June 30,				Change				Three months ended September 30,	Change							Nine months ended September 30,						Change
(dollars in thousands)	(dollars in thousands)	2021		2020		Amount		Percent		2021		2020		Amount		Percent					(dollars in thousands)		2021			2020			Amount			Percent			2021			2020			Amount			Percent
Salaries and employee benefits	Salaries and employee benefits	$	10,126	$	7,729	$	2,397	31.0	%	$	20,081	$	15,227	$	4,854	31.9	%				Salaries and employee benefits		$	11,826		$	9,103		$	2,723		29.9	%		$	31,907		$	24,331		$	7,576		31.1	%
Occupancy and equipment	Occupancy and equipment	1,245		1,316		(71)		(5.4)		2,571		2,634		(63)		(2.4)					Occupancy and equipment		1,599			1,338			261			19.5			4,169			3,972			197			5.0
Acquisition-related expenses	Acquisition-related expenses	865		220		645		292.6		1,040		507		533		105.1					Acquisition-related expenses		1,994			207			1,787			863.3			3,031			714			2,317			324.5
Information technology expenses	Information technology expenses	1,856		1,380		476		34.5		3,448		2,696		752		27.9					Information technology expenses		2,045			1,440			605			42.0			5,493			4,135			1,358			32.8
Professional fees	Professional fees	690		480		210		43.7		1,177		862		315		36.5					Professional fees		804			481			323			67.1			1,975			1,343			632			47.1
Advertising and public relations	Advertising and public relations	566		385		181		47.1		1,146		1,020		126		12.4					Advertising and public relations		674			459			215			46.9			1,817			1,478			339			22.9
Communications	Communications	308		229		79		34.5		527		420		107		25.5					Communications		310			212			98			46.3			837			631			206			32.6

Writedown of building																				Writedown of building		—			582			(582)			100.0			—			582			(582)			100.0
FHLB prepayment penalty	FHLB prepayment penalty	—		276		(276)		100.0		—		276		(276)		100.0					FHLB prepayment penalty		—			925			(925)			100.0			—			925			(925)			100.0
Other noninterest expense	Other noninterest expense	1,809		1,360		449		33.0		3,229		3,111		118		3.8					Other noninterest expense		1,959			1,566			393			25.1			4,884			4,827			57			1.2
Total noninterest expense	Total noninterest expense	$	17,465	$	13,375	$	4,090	30.6	%	$	33,219	$	26,753	$	6,466	24.2	%				Total noninterest expense		$	21,211		$	16,313		$	4,898		30.0	%		$	54,113		$	42,938		$	11,175		26.0	%

Noninterest expense for the ~~six~~nine months ended ~~June~~September 30, 2021 totaled ~~$33.2~~$54.1 million, up ~~$6.5~~$11.2 million, or ~~24.2%~~26.0%, from the same period in 2020. Noninterest expense for the three months ended ~~June~~September 30, 2021 totaled ~~$17.5~~$21.2 million, up ~~$4.1~~$4.9 million, or ~~30.6%~~30.0%, from the same period in 2020. Increases in salaries and employee benefits, information technology expenses, and acquisition expenses accounted for the majority of these increases which was offset by a FHLB prepayment penalty and writedown of building recognized in the prior year period.

Salaries and Employee Benefits. Salaries and employee benefits for the ~~six~~nine months ended ~~June~~September 30, 2021 increased ~~$4.9~~$7.6 million, or ~~31.9%~~31.1%, compared to the same period in 2020. Salaries and employee benefits for the three months ended ~~June~~September 30, 2021 increased ~~$2.4~~$2.7 million, or ~~31.0%~~29.9%, compared to the same period in 2020. The increase in 2021 is primarily attributable to the growth in the Small Business Specialty Lending and mortgage divisions, along with two months of salary and employee benefits from the additional employees from SouthCrest acquisition compared to the same period in 2020.

Acquisition-related Expenses. Acquisition-related expense for the ~~six~~nine months ended ~~June~~September 30, 2021 increased ~~$533,000,~~$2.3 million, or ~~105.1%~~324.5%, compared to the same period in 2020. Acquisition-related expense for the three months ended ~~June~~September 30, 2021 increased ~~$645,000,~~$1.8 million, or ~~292.6%~~863.3%, compared to the same period in 2020. Both increases are ~~a result of~~primarily attributed to expenses related to the SouthCrest merger that ~~took place~~closed on August 1, 2021.

Information technology Expenses. Information technology expense for the ~~six~~nine months ended ~~June~~September 30, 2021 increased ~~$752,000,~~$1.4 million, or ~~27.9%~~32.8%, compared to the same period in 2020. Information technology expense for the three months ended ~~June~~September 30, 2021 increased ~~$476,000,~~$605,000, or ~~34.5%~~42.0%, compared to the same period in 2020. ~~The~~These increases relate to increases in data processing costs as the ~~bank~~Bank prepares data processing conversion for the SouthCrest merger and software costs due to the implementation of new software implementation.

Income Tax Expense

Income tax expense for the three and ~~six~~nine months ended ~~June~~September 30, 2021 and 2020 was ~~$1.4~~$362,000, $3.4 million, ~~$3.0~~$884,000 and $1.8 million, ~~$595,000 and $923,000,~~ respectively. The Company’s effective tax rates were a federal tax rate of ~~21%~~15.0% and a Georgia state tax rate of ~~2.5%~~4.0% for the ~~six~~nine months ended ~~June~~September 30, 2021 and 2020.

Balance Sheet Review

Total assets ~~remained stable~~increased as part of the SouthCrest acquisition to $2.5 billion at September 30, 2021 from $1.8 billion at ~~June 30, 2021 and~~ December 31, 2020.

5154

Loans and Allowance for Loan Losses

At ~~June~~September 30, 2021, gross loans outstanding (excluding loans held for sale) were ~~$1.0~~$1.3 billion, ~~a slight decrease~~an increase of ~~$36.9~~$250.4 million, or ~~3.5%~~23.6%, compared ~~with~~to $1.1 billion at December 31, 2020. During the three and ~~six~~nine months ended ~~June~~September 30, 2021, PPP loans totaling approximately ~~$44.6~~$40.0 million and ~~$90.0~~$83.1 million, respectively, were forgiven through the SBA.

At ~~June~~September 30, 2021, approximately ~~65.0%~~69.1% of our loans are secured by commercial real estate. The following table presents a summary of the loan portfolio as of ~~June~~September 30, 2021 and December 31, 2020.


Table 7 - Loans Outstanding	Table 7 - Loans Outstanding							Table 7 - Loans Outstanding
(dollars in thousands)	(dollars in thousands)	June 30, 2021			December 31, 2020			(dollars in thousands)	September 30, 2021			December 31, 2020
Construction, land and land development	Construction, land and land development	$	118,940		$	121,093		Construction, land and land development	$	152,991		$	121,093
Other commercial real estate	Other commercial real estate	545,883			520,391			Other commercial real estate	752,633			520,391
Total commercial real estate	Total commercial real estate	664,823			641,484			Total commercial real estate	905,624			641,484
Residential real estate	Residential real estate	170,173			183,021			Residential real estate	218,224			183,021
Commercial, financial, & agricultural (*)	Commercial, financial, & agricultural (*)	167,717			213,380			Commercial, financial, & agricultural (*)	166,228			213,380
Consumer and other	Consumer and other	19,905			21,618			Consumer and other	19,784			21,618
Total loans	Total loans	$	1,022,618		$	1,059,503		Total loans	$	1,309,860		$	1,059,503

As a percentage of total loans:	As a percentage of total loans:							As a percentage of total loans:
Construction, land and land development	Construction, land and land development	11.6		%	11.4		%	Construction, land and land development	11.7		%	11.4		%
Other commercial real estate	Other commercial real estate	53.4		%	49.1		%	Other commercial real estate	57.3		%	49.2		%
Total commercial real estate	Total commercial real estate	65.0		%	60.5		%	Total commercial real estate	69.0		%	60.6		%
Residential real estate	Residential real estate	16.7		%	17.3		%	Residential real estate	16.8		%	17.3		%
Commercial, financial & agricultural	Commercial, financial & agricultural	16.4		%	20.1		%	Commercial, financial & agricultural	12.7		%	20.1		%
Consumer and other	Consumer and other	1.9		%	2.0		%	Consumer and other	1.5		%	2.0		%
Total loans	Total loans	100		%	100		%	Total loans	100		%	100		%

(*) Includes ~~$58.8~~$17.0 million and $101.1 million in PPP loans at ~~June~~September 30, 2021 and December 31, 2020, respectively.

The Company's risk mitigation processes include an independent loan review designed to evaluate the credit risk in the loan portfolio and to ensure credit grade accuracy. The analysis serves as a tool to assist management in assessing the overall credit quality of the loan portfolio and the adequacy of the allowance for loan losses. Loans classified as "substandard" are loans which are inadequately protected by the current credit worthiness and paying capacity of the borrower and/or the collateral pledged. These assets exhibit well-defined weaknesses or are showing signs there is a distinct possibility the Company will sustain some loss if the deficiencies are not corrected. These weaknesses may be characterized by past due performance, operating losses and/or questionable collateral values. Loans classified as "doubtful" are those loans that have characteristics similar to substandard loans but have an increased risk of loss. Loans classified as "loss" are those loans which are considered uncollectable and are in the process of being charged off.

The Company regularly monitors the composition of the loan portfolio as part of its evaluation over the adequacy of the allowance for loan losses. The Company focuses on the following loan categories: (1) construction, land and land development; (2) commercial, financial and agricultural; (3) commercial and farmland real estate; (4) residential real estate; and (5) consumer.

The allowance for loan losses is a reserve established through charges to earnings in the form of a provision for loan losses. The provision for loan losses is based on management’s evaluation of the size and composition of the loan portfolio, the level of non-performing and past-due loans, historical trends of charged off loans and recoveries, prevailing economic conditions and other factors management deems appropriate. The Company’s management has established an allowance for loan losses which it believes is adequate for the probable incurred losses in the loan portfolio. Based on a credit evaluation of the loan portfolio, management presents a quarterly review of the allowance for loan losses to the Company’s Board of Directors, which primarily focuses on risk by evaluating individual loans in certain risk categories. These categories have also been established by management and take the form of loan grades. By grading the loan portfolio in this manner the Company’s

5255

management is able to effectively evaluate the portfolio by risk, which management believes is the most effective way to analyze the loan portfolio and thus analyze the adequacy of the allowance for loan losses.

The allowance for loan losses is established by examining (1) the large classified loans, nonaccrual loans and loans considered impaired and evaluating them individually to determine the specific reserve allocation and (2) the remainder of the loan portfolio to allocate a portion of the allowance based on past loss experience and the economic conditions for the particular loan category. The Company also considers other factors such as changes in lending policies and procedures; changes in national, regional and/or local economic and business conditions; changes in the nature and volume of the loan portfolio; changes in the experience, ability and depth of either the market president or lending staff; changes in the volume and severity of past-due and classified loans; changes in the quality of the loan review system; and other factors management deems appropriate.

The allowance for loan losses was $12.9 million at ~~June~~September 30, 2021 compared to ~~$10.3~~$11.0 million at ~~June~~September 30, 2020, an increase of ~~$2.6~~$1.9 million, or ~~25.1%~~16.9%. While asset quality remains stable period over period, social and economic disruption in response to the COVID-19 pandemic continue to result in businesses closures and job losses during 2020 and ~~into~~ 2021. The decrease in provision for loan losses in the three and ~~six~~nine months ended ~~June~~September 30, 2021 compared to the same period in 2020 is largely due to the reserve levels that had been established ~~as a result of unprecedented economic disruptions and uncertainty surrounding~~in response to the COVID-19 pandemic.

Additional information about the Company’s allowance for loan losses is provided in Note 45 to our consolidated financial statements as of ~~June~~September 30, 2021, included elsewhere in this Form 10-Q.

The following table presents an analysis of the allowance for loan losses as of and for the ~~six~~nine months ended ~~June~~September 30, 2021 and 2020:


Table 8 - Analysis of Allowance for Loan Loss	Table 8 - Analysis of Allowance for Loan Loss									Table 8 - Analysis of Allowance for Loan Loss
		June 30, 2021				June 30, 2020					September 30, 2021				September 30, 2020
(dollars in thousands)	(dollars in thousands)	Reserve		%*		Reserve		%*		(dollars in thousands)	Reserve		%*		Reserve		%*
Construction, land and land development	Construction, land and land development	$	1,125	11.6	%	$	759	11.8	%	Construction, land and land development	$	1,049	11.7	%	$	964	11.4	%
Other commercial real estate	Other commercial real estate	7,277		53.4	%	5,711		46.5	%	Other commercial real estate	7,300		57.3	%	5,615		49.2	%
Residential real estate	Residential real estate	2,273		16.7	%	1,631		16.9	%	Residential real estate	2,290		16.8	%	1,924		17.3	%
Commercial, financial, & agricultural	Commercial, financial, & agricultural	1,773		16.5	%	1,913		22.6	%	Commercial, financial, & agricultural	1,833		12.8	%	2,107		20.1	%
Consumer and other	Consumer and other	423		1.9	%	275		2.2	%	Consumer and other	405		1.5	%	410		2.0	%
		$	12,871	100	%	$	10,289	100	%		$	12,877	100	%	$	11,020	100	%

*Percentage represents the loan balance in each category expressed as a percentage of total end of period loans.

5356

The following table presents a summary of allowance for loan loss for the three and ~~six~~nine months ended ~~June~~September 30, 2021 and 2020.


Table 9 - Summary of Allowance for Loan Loss	Table 9 - Summary of Allowance for Loan Loss														Table 9 - Summary of Allowance for Loan Loss
		Three Months Ended							Six Months Ended							Three Months Ended							Nine Months Ended
(dollars in thousands)	(dollars in thousands)		June 30, 2021			June 30, 2020			June 30, 2021			June 30, 2020			(dollars in thousands)		September 30, 2021			September 30, 2020			September 30, 2021			September 30, 2020
Allowance for loan loss - beginning balance	Allowance for loan loss - beginning balance		$	12,693		$	8,384		$	12,127		$	6,863		Allowance for loan loss - beginning balance		$	12,871		$	10,289		$	12,127		$	6,863
Charge-offs:	Charge-offs:														Charge-offs:
Construction, land and land development	Construction, land and land development		—			4			—			4			Construction, land and land development		—			—			—			4
Other commercial real estate	Other commercial real estate		36			—			36			30			Other commercial real estate		531			226			568			226
Residential real estate	Residential real estate		—			16			—			80			Residential real estate		—			144			—			159
Commercial, financial, & agricultural	Commercial, financial, & agricultural		—			—			15			68			Commercial, financial, & agricultural		209			153			225			221
Consumer and other	Consumer and other		32			364			43			715			Consumer and other		3			36			44			846
Total loans charged-off	Total loans charged-off		68			384			94			897			Total loans charged-off		743			559			837			1,456
Recoveries:	Recoveries:														Recoveries:
Construction, land and land development	Construction, land and land development		70			12			85			25			Construction, land and land development		363			6			448			31
Other commercial real estate	Other commercial real estate		95			21			95			26			Other commercial real estate		14			3			108			29
Residential real estate	Residential real estate		44			6			110			10			Residential real estate		143			120			254			130
Commercial, financial, & agricultural	Commercial, financial, & agricultural		15			19			18			20			Commercial, financial, & agricultural		66			1			83			21
Consumer and other	Consumer and other		22			31			30			86			Consumer and other		13			54			44			140
Total recoveries	Total recoveries		246			89			338			167			Total recoveries		599			184			937			351
Net (recoveries)/charge-offs	Net (recoveries)/charge-offs		(178)			295			(244)			730			Net (recoveries)/charge-offs		144			375			(100)			1,105
Provision for loan loss	Provision for loan loss		—			2,200			500			4,156			Provision for loan loss		150			1,106			650			5,262
Allowance for loan loss - ending balance	Allowance for loan loss - ending balance		$	12,871		$	10,289		$	12,871		$	10,289		Allowance for loan loss - ending balance		$	12,877		$	11,020		$	12,877		$	11,020

Net (recoveries)/charge-offs to average loans (annualized)	Net (recoveries)/charge-offs to average loans (annualized)		(0.07)		%	0.11		%	(0.05)		%	0.18		%	Net (recoveries)/charge-offs to average loans (annualized)		0.05		%	0.13		%	(0.02)		%	0.18		%
Allowance for loan losses to total loans	Allowance for loan losses to total loans		1.26			0.92			1.26			0.92			Allowance for loan losses to total loans		0.98			1.00			0.98			1.00
Allowance to nonperforming loans	Allowance to nonperforming loans		139.83			89.79			139.83			89.79			Allowance to nonperforming loans		105.15			111.02			105.15			111.02

Management believes the allowance for loan losses is adequate to provide for losses inherent in the loan portfolio as of ~~June~~September 30, 2021; provided, however, that with the continuing economic impact of the COVID-19 pandemic ~~during 2020 and~~ through the first ~~six~~nine months of 2021 leading to significant market changes, high levels of unemployment and increasing degrees of uncertainty in the U.S. economy, the impact on collectability is not currently known, and it is possible that additional provisions for credit losses could be needed in future periods.

5457

Nonperforming Assets

~~Asset~~Excluding assets acquired from SouthCrest, asset quality remained stable during the first ~~six~~nine months of 2021. The continuing effects of the COVID-19 pandemic will likely have an impact on our asset quality, but the full extent is unknown at this point. Nonperforming assets include nonaccrual loans, accruing loans contractually past due 90 days or more, repossessed personal property and other real estate owned ("OREO"). Pursuant to the provisions of the CARES Act, loans granted payment deferrals related to the COVID-19 pandemic are not reported as past due or placed on nonaccrual status (provided the loans were not past due or on nonaccrual status prior to the deferral), and there were no loans under these terms deemed past due or nonaccrual as of ~~June~~September 30, 2021. Nonaccrual loans totaled ~~$9.2~~$12.2 million at ~~June~~September 30, 2021, an increase of ~~$26,000,~~$3.1 million, or ~~0.3%~~34.2%, from ~~$9.2~~$9.1 million at December 31, 2020. There were no loans contractually past due 90 days or more and still accruing for either period presented. At ~~June~~September 30, 2021, OREO totaled ~~$270,000,~~$807,000, a decrease of ~~$736,000,~~$199,000, or ~~73.2%~~19.8%, compared with $1.0 million at December 31, 2020. The change in OREO is a combination of sales of assets during first ~~six~~nine months of 2021 offset by a few small OREO property ~~additions.~~additions and additions from the SouthCrest acquisition. At the end of the ~~second~~third quarter 2021, total nonperforming assets as a percent of total assets decreased to ~~0.54%~~0.52% compared with 0.69% at December 31, 2020.

At ~~June~~September 30, 2021, ~~6.0%~~4.7% of the Company’s loan portfolio, or ~~$61.0~~$61.6 million, is in the hotel sector which was one of the most sensitive sectors to the COVID-19 pandemic. While our entire loan portfolio is being continuously assessed, enhanced monitoring for the hotel and other sensitive sectors is ongoing. We are continuously working with these customers to evaluate how the current economic conditions are impacting, and will continue to impact, their business operations.

Generally, loans are placed on non-accrual status if principal or interest payments become 90 days past due and/or management deems the collectability of the principal and/or interest to be in question, as well as when required by regulatory requirements. Loans to a customer whose financial condition has deteriorated are considered for non-accrual status whether or not the loan is 90 days or more past due. Once interest accruals are discontinued, accrued but uncollected interest is charged to current year operations. Subsequent loan payments made on nonaccrual loans are recorded as a reduction of principal, and interest income is recorded only after principal recovery is reasonably assured. Classification of a loan as nonaccrual does not preclude the ultimate collection of loan principal or interest.

Foreclosed property is initially recorded at fair value, less estimated costs to sell. If the fair value, less estimated costs to sell, at the time of foreclosure is less than the loan balance, the deficiency is charged against the allowance for loan losses. If the lesser of the fair value, less estimated costs to sell, or the listed selling price, less the costs to sell, of the foreclosed property decreases during the holding period, a valuation allowance is established with a charge to foreclosed property expense. When the foreclosed property is sold, a gain or loss is recognized on the sale for the difference between the sales proceeds and the carrying amount of the property.

Nonperforming assets at ~~June~~September 30, 2021 and December 31, 2020 were as follows:


Table 10 - Nonperforming Assets(1)	Table 10 - Nonperforming Assets(1)							Table 10 - Nonperforming Assets(1)
(dollars in thousands)	(dollars in thousands)	June 30, 2021			December 31, 2020			(dollars in thousands)	September 30, 2021			December 31, 2020
Nonaccrual loans	Nonaccrual loans	$	9,205		$	9,179		Nonaccrual loans	$	12,246		$	9,128
Loans past due 90 days and accruing	Loans past due 90 days and accruing	—			—			Loans past due 90 days and accruing	—			—
Other real estate owned	Other real estate owned	270			1,006			Other real estate owned	807			1,006
Repossessed assets	Repossessed assets	9			30			Repossessed assets	3			30
Total nonperforming assets	Total nonperforming assets	$	9,484		$	10,215		Total nonperforming assets	$	13,056		$	10,164
Nonaccrual loans by loan segment	Nonaccrual loans by loan segment							Nonaccrual loans by loan segment
Construction, land and land development	Construction, land and land development	$	47		$	32		Construction, land and land development	$	54		$	197
Commercial real estate	Commercial real estate	4,957			3,738			Commercial real estate	5,780			4,613
Residential real estate	Residential real estate	3,316			3,643			Residential real estate	5,372			2,958
Commercial, financial & agriculture	Commercial, financial & agriculture	701			1,628			Commercial, financial & agriculture	722			1,065
Consumer & other	Consumer & other	184			138			Consumer & other	318			295
Total nonaccrual loans	Total nonaccrual loans	$	9,205		$	9,179		Total nonaccrual loans	$	12,246		$	9,128

NPAs as a percentage of total loans and OREO	NPAs as a percentage of total loans and OREO	0.93		%	1.08		%	NPAs as a percentage of total loans and OREO	1.00		%	1.08		%
NPAs as a percentages of total assets	NPAs as a percentages of total assets	0.54		%	0.69		%	NPAs as a percentages of total assets	0.52		%	0.69		%
Nonaccrual loans as a percentage of total loans	Nonaccrual loans as a percentage of total loans	0.90		%	0.95		%	Nonaccrual loans as a percentage of total loans	0.93		%	0.95		%

5558

(1) Loans granted payment deferrals related to the COVID-19 pandemic are not reported as past due or placed on nonaccrual status (provided the loans were not past due or on nonaccrual status prior to the deferral). There were no loans under these terms deemed past due or nonaccrual as of ~~June~~September 30, 2021.

The restructuring of a loan is considered a TDR if both (i) the borrower is experiencing financial difficulties and (ii) the Company has granted the borrower a concession that we would not consider otherwise. At ~~June~~September 30, 2021, TDRs decreased slightly to $12.4 million from $12.6 million reported at December 31, 2020. At ~~June~~September 30, 2021 and December 31, 2020, all TDRs were performing according to their modified terms and were therefore not considered to be nonperforming assets.

Deposits

Deposits at ~~June~~September 30, 2021 and December 31, 2020 were as follows:


Table 11 - Deposits	Table 11 - Deposits					Table 11 - Deposits
(dollars in thousands)	(dollars in thousands)	June 30, 2021		December 31, 2020		(dollars in thousands)	September 30, 2021		December 31, 2020
Noninterest-bearing deposits	Noninterest-bearing deposits	$	393,677	$	326,999	Noninterest-bearing deposits	$	539,251	$	326,999
Interest-bearing deposits	Interest-bearing deposits	508,914		433,554		Interest-bearing deposits	790,474		433,554
Savings	Savings	388,591		422,860		Savings	509,306		422,860
Time, $250,000 and over	Time, $250,000 and over	38,322		34,653		Time, $250,000 and over	97,246		34,653
Other time	Other time	212,710		226,961		Other time	258,844		226,961
Total deposits	Total deposits	1,542,214		$	1,445,027	Total deposits	$	2,195,121	$	1,445,027

Total deposits were ~~$1.5~~$2.2 billion and $1.4 billion at ~~June~~September 30, 2021 and December 31, 2020, respectively. As of ~~June~~September 30, 2021, ~~25.5%~~24.6% of total deposits were comprised of noninterest-bearing accounts and ~~74.5%~~75.4% comprised of interest-bearing deposit accounts, compared to 22.6% and 77.4% as of December 31, 2020, respectively. The growth in our deposits is due primarily tothe acquisition of SouthCrest deposits of $631.4 million and the combination of government stimulus programs, PPP loan proceeds retained on deposits by corporate borrowers, and customer expense and savings habits in response to the COVID-19 pandemic.

We had ~~$1.1 million~~$883,000 and ~~$1.4~~$1.1 million in brokered deposits at ~~June~~September 30, 2021 and December 31, 2020, respectively. We use brokered deposits, subject to certain limitations and requirements, as a source of funding to support our asset growth and augment the deposits generated from our branch network, which are our principal source of funding. Our level of brokered deposits varies from time to time depending on competitive interest rate conditions and other factors, and tends to increase as a percentage of total deposits when the brokered deposits are less costly than issuing internet certificates of deposit or borrowing from the FHLB.

Off-Balance Sheet Arrangements

The Company is a party to credit related financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit, standby letters of credit and commercial letters of credit. Such commitments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the consolidated balance sheets.

The Company’s exposure to credit loss is represented by the contractual amount of these commitments. The Company follows the same credit policies in making commitments as it does for on-balance sheet instruments. The Company evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary, upon extension of credit, is based on management’s credit evaluation of the borrower. The type of collateral held varies, but may include cash or cash equivalents, unimproved or improved real estate, personal property or other acceptable collateral.

See Note 89 to our consolidated financial statements as of ~~June~~September 30, 2021, included elsewhere in this Form 10-Q, for a table setting forth the financial instruments that were outstanding whose contract amounts represent credit risk and more information regarding our off-balance sheet arrangements as of ~~June~~September 30, 2021 and December 31, 2020.

Liquidity

An important part of the Bank's liquidity resides in the asset portion of the balance sheet, which provides liquidity primarily through loan interest and principal repayments and the maturities and sales of securities, as well as the ability to use these assets as collateral for borrowings on a secured basis.

The Bank's main source of liquidity is customer interest-bearing and noninterest-bearing deposit accounts. Liquidity is also available from wholesale funding sources consisting primarily of Federal funds purchased, FHLB advances and brokered deposits. These sources of liquidity are generally short-term in nature and are used as necessary to fund asset growth and meet other short-term liquidity needs.

To plan for contingent sources of funding not satisfied by both local and out-of-market deposit balances, the Company and the Bank have established multiple borrowing sources to augment their funds management. The Company has borrowing capacity through membership of the Federal Home Loan Bank program. The Bank has also established overnight borrowing for Federal Funds purchased through various correspondent banks.

Cash and cash equivalents at ~~June~~September 30, 2021 and December 31, 2020 were ~~$146.3~~$177.0 million and $183.5 million, respectively. ~~Cash and cash equivalents decreased since year-end 2020. The~~This decrease is primarily attributable to the deployment of funds that came from PPP loans and the repayment of Paycheck Protection Program Liquidity Facility (“PPPLF”).Management believes the various funding sources discussed above are adequate to meet the Company’s liquidity needs without any material adverse impact on our operating results.

Liquidity management involves the matching of cash flow requirements of customers and the ability of the Company to manage those requirements. These requirements of customers include, but are not limited to, deposits being withdrawn or providing assurance to borrowers that sufficient funds are available to meet their credit needs. We strive to maintain an adequate liquidity position by managing the balances and maturities of interest-earning assets and interest-bearing liabilities so that the balance we have in short-term assets at any given time will adequately cover any reasonably anticipated need for funds. Additionally, we maintain relationships with correspondent banks, which could provide funds on short notice, if needed. We have also invested in FHLB stock for the purpose of establishing credit lines with the FHLB. At ~~June~~September 30, 2021 and December 31, 2020, we had ~~$22.5~~$51.6 million of outstanding advances from the FHLB. Based on the values of loans pledged as collateral, we had ~~$426.5~~$385.4 million and $416.1 million of additional borrowing availability with the FHLB at ~~June~~September 30, 2021 and December 31, 2020, respectively.

The Company is a separate entity from the Bank, and as such it must provide for its own liquidity. The Company is responsible for the payment of dividends declared for its common shareholders and payment of interest and principal on any outstanding debt or trust preferred securities. These obligations are met through internal capital resources such as service fees and dividends from the Bank, which are limited by applicable laws and regulations.

Capital Resources

The Bank is required under federal law to maintain certain minimum capital levels based on ratios of capital to total assets and capital to risk-weighted assets. The required capital ratios are minimums, and the federal banking agencies may determine that a banking organization, based on its size, complexity or risk profile, must maintain a higher level of capital in order to operate in a safe and sound manner. Risks such as concentration of credit risks and the risk arising from non-traditional activities, as well as the institution’s exposure to a decline in the economic value of its capital due to changes in interest rates, and an institution’s ability to manage those risks are important factors that are to be taken into account by the federal banking agencies in assessing an institution’s overall capital adequacy.

In addition, the Bank participated in the PPP and the PPPLF to fund PPP loans. In accordance with regulatory guidance, PPP loans pledged as collateral for PPPLF, and PPPLF advances, are excluded from leverage capital ratios. PPP loans also carry a 0% risk-weight for risk-based capital rules.

The table below summarizes the capital requirements applicable to the Bank in order to be considered “well-capitalized” from a regulatory perspective, as well as the Bank’s capital ratios as of ~~June~~September 30, 2021 and December 31, 2020. The Bank exceeded all regulatory capital requirements and was considered to be “well-capitalized” as of ~~June~~September 30, 2021 and December 31, 2020. There have been no conditions or events since December 31, 2020 that management believes would change this classification. While the Company believes that it has sufficient capital to withstand an extended economic recession brought

about by COVID-19, its reported and regulatory capital ratios could be adversely impacted in future

periods.


Table 12 - Capital Ratio Requirements
	Minimum Requirement		Well-capitalized¹
Risk-based ratios:
Common equity tier 1 capital (CET1)	4.5	%	6.5	%
Tier 1 capital	6.0		8.0
Total capital	8.0		10.0
Leverage ratio	4.0		5.0
(1) The prompt corrective action provisions are only applicable at the bank level.


Table 13 - Capital Ratios	Table 13 - Capital Ratios					Table 13 - Capital Ratios
Company	Company	June 30, 2021		December 31, 2020		Company	September 30, 2021		December 31, 2020
CET1 risk-based capital ratio	CET1 risk-based capital ratio	11.31	%	10.62	%	CET1 risk-based capital ratio	10.49	%	10.62	%
Tier 1 risk-based capital ratio	Tier 1 risk-based capital ratio	13.41		12.71		Tier 1 risk-based capital ratio	11.98		12.71
Total risk-based capital ratio	Total risk-based capital ratio	14.56		13.78		Total risk-based capital ratio	12.80		13.78
Leverage ratio	Leverage ratio	8.45		8.49		Leverage ratio	8.37		8.49

Colony Bank	Colony Bank					Colony Bank
CET1 risk-based capital ratio	CET1 risk-based capital ratio	13.85	%	13.48	%	CET1 risk-based capital ratio	11.87	%	13.48	%
Tier 1 risk-based capital ratio	Tier 1 risk-based capital ratio	13.85		13.48		Tier 1 risk-based capital ratio	11.87		13.48
Total risk-based capital ratio	Total risk-based capital ratio	14.99		14.55		Total risk-based capital ratio	12.68		14.55
Leverage ratio	Leverage ratio	8.84		9.12		Leverage ratio	8.55		9.12

5861

ITEM 3 – QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company's primary market risk exposures are credit risk, interest rate risk, and to a lesser degree, liquidity risk. The Bank operates under an Asset Liability Management Policy which is approved by the ALCO, which is a Board committee that meets regularly. The policy outlines limits on interest rate risk in terms of changes in net interest income and changes in the net market values of assets and liabilities over certain changes in interest rate environments. These measurements are made through a simulation model which projects the impact of changes in interest rates on the Bank's assets and liabilities. The policy also outlines responsibility for monitoring interest rate risk and the process for the approval, implementation and monitoring of interest rate risk strategies to achieve the Bank's interest rate risk objectives.

In addition to interest rate risk, the ongoing COVID-19 pandemic and the related stay-at-home and social-distancing mandates will likely expose us to additional market value risk. Protracted closures, furloughs and lay-offs have curtailed economic activity, and will likely continue to curtail economic activity and could result in lower fair values for collateral in our loan portfolio.

The following table presents our interest sensitivity position at the dates indicated.

Table 14 - Interest Sensitivity

Increase (Decrease) in Net Interest Income from Base Scenario at

June 30, 2021

December 31, 2020

September 30, 2021

December 31, 2020

Changes in rates

200 basis point increase

8.15%

12.55%

200 basis point increase

7.73%

12.55%

100 basis point increase

4.37

6.71

100 basis point increase

4.06

6.71

100 basis point decrease

(3.07)

(2.91)

100 basis point decrease

(2.47)

(2.91)

See Part II, Item 7A, “Quantitative and Qualitative Disclosures About Market Risk,” of the Company’s Annual Report on Form 10-K as of and for the year ended December 31, 2020 for additional disclosures related to market and interest rate risk.

ITEM 4 – CONTROLS AND PROCEDURES

Under the supervision and with the participation of management, including the Company’s Chief Executive Officer and Chief Financial Officer, the Company has evaluated its disclosure controls and procedures (as such term is defined in Rules 13a-15(e) or 15d-15(e) promulgated under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)), as of the end of the period covered by this report, as required by paragraph (b) of Rules 13a-15 or 15d-15 of the Exchange Act. Based on such evaluation, the Company's Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of the period covered by this report, the Company’s disclosure controls and procedures were effective for ensuring that information the Company is required to disclose in reports that it files or submits under the Exchange Act, as amended, is recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms and that such information is accumulated and communicated to the Company's senior management, including its Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

During the quarter ended ~~June~~September 30, 2021, there were no changes in the Company’s internal control over financial reporting identified in connection with the evaluation required by paragraph (d) of Rules 13a-15 or 15d-15 of the Exchange Act that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.

5962

Part II – OTHER INFORMATION

ITEM 1 – LEGAL PROCEEDINGS

In the ordinary course of business, there are various legal proceedings pending against the Company and the Bank. The aggregate liabilities, if any, arising from such proceedings would not, in the opinion of management, have a material adverse effect on the Company’s consolidated financial position.

ITEM 1A – RISK FACTORS

In addition to the other information set forth in this Quarterly Report, you should carefully consider the factors discussed in "Part I - Item IA - Risk Factors” of the Company’s 2020 Form 10-K, which could materially affect its business, financial position, results of operations, cash flows, or future results. Please be aware that these risks may change over time and other risks may prove to be important in the future. In addition, these risks may be heightened by the disruption and uncertainty resulting from COVID-19. New risks may emerge at any time, and we cannot predict such risks or estimate the extent to which they may affect our business, financial condition or results of operations, or the trading price of our securities.

There are no material changes during the period covered by this Report to the risk factors previously disclosed in the Company's 2020 Form 10-K.

ITEM 2 – UNREGISTERED SALE OF EQUITY SECURITIES AND USE OF PROCEEDS

(a) There were no unregistered shares of the Company’s common stock sold during the three-month period ended ~~June~~September 30, 2021.

(b) Not applicable.

(c) There were no purchases of the Company's equity securities by the Company or its affiliates during the three-month period ended ~~June~~September 30, 2021.

ITEM 3 – DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4 – MINE SAFETY DISCLOSURES

Not applicable.

ITEM 5 – OTHER INFORMATION

None.

6063

ITEM 6 – EXHIBITS



2.1			Agreement and Plan of Merger, dated April 22, 2021, by and between Colony Bankcorp, Inc. and SouthCrest Financial Group, Inc. – filed as Exhibit 2.1 to the Registrant’s Current Report on Form 8-K (File No. 0 00 -12436), filed with the Commission on April 22, 2021 and incorporated herein by reference.

3.1			Articles of Incorporation, As Amended -filed as Exhibit 99.1 to the Registrant’s Quarterly Report on Form 10-Q (File No. 0-12436), filed with the Commission on August 4, 2014 and incorporated herein by reference.

3.2			Amended and Restated Bylaws -filed as Exhibit 3.1 to the Registrant’s Current Report on Form 8-K (File No. 000-12436), filed with the Commission on September 18, 2020 and incorporated herein by reference.

10.1			Employment Agreement, dated as of ~~June 24,~~July 30, 2021, between Colony Bankcorp, Inc. and ~~Tracie Youngblood,~~T. Heath Fountain – filed as Exhibit 10.2 to the Company’s Current Report on Form 8-K (File No. 00 0-12436) filed with the Commission on ~~June 28,~~August 2, 2021 and incorporated herein by ~~reference~~reference.





31.1			Certificate of Chief Executive Officer Pursuant to Section 302 of Sarbanes-Oxley Act of 2002

31.2			Certificate of Chief Financial Officer Pursuant to Section 302 of Sarbanes – Oxley Act of 2002

32.1			Certification of Chief Executive Officer and Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

101			Interactive data files pursuant to Rule 405 of Regulation S-T, formatted in Inline XBRL: (i) Condensed Consolidated Balance Sheets as of ~~June~~September 30, 2021 and December 31, 2020; (ii) Condensed Consolidated Statements of Income for the Three and ~~Six~~Nine Months Ended ~~June~~September 30, 2021 and 2020; (iii) Condensed Consolidated Statements of Comprehensive Income for the Three and ~~Six~~Nine Months Ended ~~June~~September 30, 2021 and 2020; (iv) Condensed Consolidated Statements of Changes in Stockholders’ Equity for the Three and ~~Six~~Nine Months Ended ~~June~~September 30, 2021 and 2020; (v) Condensed Consolidated Statements of Cash Flows for the ~~Six~~Nine Months Ended ~~June~~September 30, 2021 and 2020; and (vi) Notes to Unaudited Condensed Consolidated Financial Statements*

104			The cover page from Colony Bankcorp’s Quarterly Report on Form 10-Q for the three months ended ~~June~~September 30, 2021 (formatted in Inline XBRL and included in Exhibit 101)

6164

SIGNATURES

Pursuant to the requirements of the Securities and Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


			Colony Bankcorp, Inc.


			/s/ T. Heath Fountain
Date: ~~August 13,~~November 12, 2021			T. Heath Fountain
			President and Chief Executive Officer
			(Principal Executive Officer)

			/s/ Tracie Youngblood
Date: ~~August 13,~~November 12, 2021			Tracie Youngblood
			Executive Vice President and Chief Financial Officer
			(Principal Financial Officer)

6265