XML 22 R25.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisition (Tables) (SCB Bancorp [Member])
9 Months Ended
Sep. 30, 2014
SCB Bancorp [Member]
 
Schedule of Preliminary Purchase Price of Assets Acquired and Liabilities Assumed

the preliminary purchase price for the Summit acquisition is allocated as follows:

 

ASSETS

  

Cash and due from banks

   $ 15,161   

Commercial

     70,441   

Residential mortgage

     43,448   

Consumer

     10,192   
  

 

 

 

Total loans

     124,081   

Premises and equipment, net

     2,548   

FRB and FHLB stock

     2,136   

Goodwill

     8,286   

Core deposit intangible

     822   

Interest receivable

     347   

Cash value life insurance

     2,185   

Other assets

     3,019   
  

 

 

 

Total assets purchased

   $ 158,585   
  

 

 

 

Common shares issued

   $ 12,689   

Cash paid

     6,207   

Retirement of Holding Company Debt

     1,029   
  

 

 

 

Total estimated purchase price

   $ 19,925   
  

 

 

 

LIABILITIES

  

Deposits

  

Non-interest bearing

   $ 27,274   

NOW accounts

     16,332   

Savings and money market

     35,045   

Certificates of deposits

     42,368   
  

 

 

 

Total deposits

     121,019   

Borrowings

     16,990   

Interest payable

     52   

Other liabilities

     599   
  

 

 

 

Total liabilities assumed

   $ 138,660   
  

 

 

 
Schedule of Acquired Loans Accounted for in Accordance with ASC 310-30

The following table details the acquired loans that are accounted for in accordance with ASC 310-30 as of April 3, 2014.

 

Contractually required principal and interest at acquisition

   $  14,460   

Contractual cash flows not expected to be collected (nonaccretable differences)

     3,146   
  

 

 

 

Expected cash flows at acquisition

     11,314   

Interest component of expected cash flows (accretable discount)

     1,688   
  

 

 

 

Fair value of acquired loans accounted for under ASC 310-30

   $ 9,626