XML 40 R28.htm IDEA: XBRL DOCUMENT v3.2.0.727
Acquisitions (Tables) - Summit [Member]
6 Months Ended
Jun. 30, 2015
Schedule of Preliminary Purchase Price of Assets Acquired and Liabilities Assumed

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

 

ASSETS

     

LIABILITIES

  

Cash and due from banks

   $ 15,161      

Deposits

  
     

Non-interest bearing

   $ 27,274   

Commercial

     70,441      

NOW accounts

     16,332   

Residential mortgage

     43,448      

Savings and money market

     35,045   

 

Consumer

  

 

 

 

10,192

 

  

  

 

Certificates of deposits

     42,368   
  

 

 

       

 

 

 

Total loans

     124,081      

Total deposits

     121,019   

Premises and equipment, net

     2,548      

Borrowings

  

 

 

 

16,990

 

  

FRB and FHLB stock

     2,136      

Interest payable

  

 

 

 

52

 

  

Goodwill

     8,428      

Other liabilities

     599   

Core deposit intangible

     822         

Interest receivable

     347         

Cash value of life insurance

     2,185         

Other assets

     2,877         
  

 

 

       

 

 

 

Total assets purchased

   $ 158,585      

Total liabilities assumed

   $ 138,660   
  

 

 

       

 

 

 

Common shares issued

   $ 12,689         

Cash paid

     6,207         

Retirement of Holding Company Debt

     1,029         
  

 

 

       

Total estimated purchase price

   $ 19,925         
  

 

 

       
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