| Schedule of Recognized Identified Assets Acquired and Liabilities Assumed |
The following schedule is a preliminary breakdown of the assets acquired and liabilities assumed as of the acquisition date: | | | | | | | | | | | | | | | | | | | Mountain Commerce Bancorp, Inc. | | Acquired from MCBI | | Purchase Accounting Adjustments | | As Recorded by HBI | | (Dollars in thousands) | | Assets | | | | | | | Cash and due from banks | $ | 14,303 | | | $ | (226) | | | $ | 14,077 | | | Interest-bearing deposits with other banks | 74,097 | | | — | | | 74,097 | | | Cash and cash equivalents | 88,400 | | | (226) | | | 88,174 | | | Investment securities - available-for-sale, net of allowance for credit losses | 103,819 | | | (523) | | | 103,296 | | | | | | | | | Total investment securities | 103,819 | | | (523) | | | 103,296 | | | Loans receivable | 1,499,676 | | | (30,777) | | | 1,468,899 | | | Allowance for credit losses | — | | | (31,333) | | | (31,333) | | | Loans receivable, net | 1,499,676 | | | (62,110) | | | 1,437,566 | | | Bank premises and equipment, net | 59,584 | | | 7,211 | | | 66,795 | | | Foreclosed assets held for sale | 6,013 | | | 206 | | | 6,219 | | | Cash value of life insurance | 10,470 | | | — | | | 10,470 | | | Accrued interest receivable | 5,342 | | | — | | | 5,342 | | | Deferred tax asset, net | 7,330 | | | 2,176 | | | 9,506 | | | | | | | | | Core deposit and other intangibles | — | | | 38,075 | | | 38,075 | | | Other assets | 3,282 | | | 414 | | | 3,696 | | | Total assets acquired | $ | 1,783,916 | | | $ | (14,777) | | | $ | 1,769,139 | | | Liabilities | | | | | | | Deposits | | | | | | | Demand and non-interest-bearing | $ | 240,546 | | | $ | — | | | $ | 240,546 | | | Savings and interest-bearing transaction accounts | 700,142 | | | — | | | 700,142 | | | Time deposits | 594,727 | | | 6,918 | | | 601,645 | | | Total deposits | 1,535,415 | | | 6,918 | | | 1,542,333 | | | | | | | | | FHLB and other borrowed funds | 85,000 | | | — | | | 85,000 | | | Accrued interest payable and other liabilities | 8,900 | | | (1,139) | | | 7,761 | | | Subordinated debentures | — | | | — | | | — | | | Total liabilities assumed | $ | 1,629,315 | | | $ | 5,779 | | | $ | 1,635,094 | | | Equity | | | | | | | Total equity assumed | 154,601 | | | (154,601) | | | — | | | Total liabilities and equity assumed | $ | 1,783,916 | | | $ | (148,822) | | | $ | 1,635,094 | | | Net assets acquired | | | | | 134,045 | | | Purchase price | | | | | 146,003 | | | Goodwill | | | | | $ | 11,958 | |
|