Bid Summary
Heartland Bank, Leawood, KS
Closing Date: July 20, 2012
| Bidder | Type of Transaction | Deposit Premium % | Asset Premium/(Discount) $(000) | SF Loss Share Tranche 1 | SF Loss Share Tranche 2 | SF Loss Share Tranche 3 | Commercial Loss Share Tranche 1 | Commercial Loss Share Tranche 2 | Commercial Loss Share Tranche 3 | Value Appreciation Instrument | Conforming Bid | Linked |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Winning bid and bidder: Metcalf Bank, Lees Summit, MO | All deposit whole bank with loss share | 1.11% | $ (3,970) | N/A | N/A | N/A | 78% | 50% | N/A | No | Yes | N/A |
| Cover: CrossFirst Bank, Leawood, KS | All deposit whole bank | 2.54% | $ (18,000) | N/A | N/A | N/A | N/A | N/A | N/A | No | No - 1 | N/A |
| Other Bid | All deposit whole bank with loss share | 0.00% | $ (4,500) | N/A | N/A | N/A | 80% | 80% | N/A | No | Yes | N/A |
| Other Bid | All deposit whole bank | 0.00% | $ (6,194) | N/A | N/A | N/A | N/A | N/A | N/A | No | No - 2 | N/A |
| Other Bid | All deposit whole bank | 0.00% | $ (6,344) | N/A | N/A | N/A | N/A | N/A | N/A | No | No - 2 | N/A |
| Other Bid | All deposit whole bank with loss share | 0.00% | $ (8,650) | N/A | N/A | N/A | 80% | 80% | N/A | No | No - 1 | N/A |
| Other Bid | All deposit whole bank with loss share | 0.00% | $ (9,930) | N/A | N/A | N/A | 80% | 80% | N/A | No | No - 3 | N/A |
| Other Bid | All deposit whole bank with loss share | 0.00% | $ (9,930) | N/A | N/A | N/A | 80% | 80% | N/A | No | Yes | N/A |
| Other Bid | All deposit whole bank with loss share | 0.00% | $ (15,450) | N/A | N/A | N/A | 80% | 80% | N/A | No | No - 4 | N/A |
| Other Bid | All deposit whole bank | 0.00% | $ (16,490) | N/A | N/A | N/A | N/A | N/A | N/A | No | No - 3 | N/A |
| Other Bid | All deposit whole bank | 0.00% | $ (20,894) | N/A | N/A | N/A | N/A | N/A | N/A | No | Yes | N/A |
| Other Bid | All deposit whole bank with loss share | 0.00% | $ (21,044) | N/A | N/A | N/A | N/A | N/A | N/A | No | Yes | N/A |
| Other Bid | All deposit whole bank with loss share | 0.00% | $ (21,450) | N/A | N/A | N/A | 0% | 80% | N/A | No | Yes | N/A |
| Other Bid | All deposit whole bank | 0.00% | $ (29,890) | N/A | N/A | N/A | N/A | N/A | N/A | No | No - 4 | N/A |
Conforming Bid Notes:
1- Modifies the market value determination for the fixed price associated with the branch purchase.
2- Excludes $19.3 million in loans and $3.9 million in OREO.
3- Excludes $3.9 million in OREO.
4- Requests approval to close the
Kansas City, Missouri branch.
Other Bidder Names:
ANB Bank, Denver, CO
Arvest Bank, Fayetteville, AR
Bank of the Ozarks, Little Rock, AR
Commercial Bank, Parsons, KS
CrossFirst Bank, Leawood, KS
Simmons First National Bank, Pine Bluff, AR
Notes:
- The winning bidder's acquisition of all the deposits was the least costly resolution compared to a liquidation alternative. The liquidation alternative was valued using valuation models to estimate the market value of the assets. Bids for loss share, if any, were valued using a discounted cash flow analysis for the loss share portfolio over the life of the loss share agreement.
- The cover bid is the bid that: a. Is less costly than liquidation and b. Is the least costly bid after excluding all bids submitted by the winning bidder.
- There are more bids than bidders because one or more bidders submitted more than one bid.
- The Other Bidder Names and the Other Bids are in random order. There is no linkage between bidder names and bids, except in the case of the winning bid and the cover bid.
- For more information on the bid disclosure policy, see https://www.fdic.gov/resources/resolutions/bank-failures/failed-bank-list/biddocs.html