XML 44 R32.htm IDEA: XBRL DOCUMENT v3.3.1.900
Business Combination (Tables)
12 Months Ended
Dec. 31, 2015
Business Combinations [Abstract]  
Summary of Estimated Fair Values of Assets Acquired and Liabilities Assumed at Date of Acquisition

The following table summarizes the estimated fair values of the assets acquired and the liabilities assumed at the date of the acquisition for Colonial, net of total consideration paid (in thousands):

 

     At July 31, 2015  
     Colonial
Book Value
    Purchase
Accounting
Adjustments
    Estimated
Fair  Value
 

Assets acquired:

      

Securities

   $ 6,758      $      $ 6,758   

Loans

     125,063        (3,597 )(1)      121,466   

Allowance for loan losses

     (1,578     1,578          

Other real estate owned

     405        (148     257   

Deferred tax asset – recognition of net operating loss carryforward

            2,292        2,292   

– relating to purchase accounting adjustments

            935        935   

Other assets

     8,823        (230     8,593   

Core deposit intangible

            277        277   

Goodwill

            1,822        1,822   
  

 

 

   

 

 

   

 

 

 

Total assets acquired

     139,471        2,929        142,400   
  

 

 

   

 

 

   

 

 

 

Liabilities assumed:

      

Deposits

     123,103        243        123,346   

Federal Home Loan Bank advances

     6,800               6,800   

Other liabilities

     309               309   
  

 

 

   

 

 

   

 

 

 

Total liabilities assumed

     130,212        243        130,455   
  

 

 

   

 

 

   

 

 

 

Net assets acquired

   $ 9,259      $ 2,686      $ 11,945   
  

 

 

   

 

 

   

 

 

 

 

(1)

Includes a general credit fair value deduction of $1.7 million; a fair value deduction on credit-impaired loans of $1.2 million; an interest rate fair value benefit of $980,000; and further credited by the write-off of Colonial’s capitalized loan origination costs of $1.7 million.