|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
2
|
||
|
8
|
||
|
8
|
||
|
10
|
||
|
10
|
||
|
10
|
||
|
11
|
||
|
11
|
||
|
11
|
||
|
12
|
||
|
12
|
||
|
13
|
||
|
15
|
||
|
16
|
||
|
16
|
||
|
16
|
||
|
16
|
||
|
16
|
||
|
17
|
||
|
17
|
||
|
20
|
||
|
21
|
||
|
22
|
||
|
22
|
||
|
22
|
||
|
22
|
||
|
23
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
24
|
||
|
24
|
||
|
24
|
||
|
24
|
||
|
25
|
||
|
25
|
||
|
25
|
||
|
25
|
||
|
26
|
||
|
26
|
||
|
26
|
||
|
26
|
||
|
27
|
||
|
27
|
||
|
27
|
||
|
27
|
||
|
28
|
||
|
28
|
||
|
28
|
||
|
28
|
||
|
28
|
||
|
29
|
||
|
29
|
||
|
30
|
||
|
30
|
||
|
30
|
||
|
31
|
||
|
31
|
||
|
34
|
||
|
35
|
||
|
35
|
||
|
36
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
36
|
||
|
36
|
||
|
36
|
||
|
37
|
||
|
37
|
||
|
37
|
||
|
37
|
||
|
37
|
||
|
37
|
||
|
37
|
||
|
37
|
||
|
38
|
||
|
38
|
||
|
39
|
||
|
39
|
||
|
39
|
||
|
39
|
||
|
SCHEDULES
|
||
|
41
|
||
|
42
|
||
|
43
|
||
|
44
|
||
|
46
|
||
|
47
|
||
|
48
|
||
|
49
|
||
|
EXHIBITS
|
||
|
53
|
||
|
55
|
||
|
91
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
|
(m)
|
all
asset-related offensive litigation liabilities and all asset-related
defensive litigation liabilities, but only to the extent such liabilities
relate to assets subject to a loss share agreement, and provided that all
other defensive litigation and any class actions with respect to credit
card business are retained by the
Receiver.
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
|
(i)
|
a
list of all Assets that the Assuming Bank requires the Receiver to
purchase;
|
|
|
(ii)
|
a
list of all Related Liabilities with respect to the Assets identified
pursuant to (i) above; and
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
|
(iii)
|
a
statement of the estimated Repurchase Price of each Asset identified
pursuant to (i) above as of the applicable Put
Date.
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
|
(i)
|
made
to an officer, director, or other Person engaging in the affairs of the
Failed Bank, its Subsidiaries or Affiliates or any related entities of any
of the foregoing;
|
|
|
(ii)
|
the
subject of any investigation relating to any claim with respect to any
item described in Section 3.5(a) or (b), or the subject of, or potentially
the subject of, any legal
proceedings;
|
|
|
(iii)
|
made
to a Person who is an Obligor on a loan owned by the Receiver or the
Corporation in its corporate capacity or its capacity as receiver of any
institution;
|
|
|
(iv)
|
secured
by collateral which also secures any asset owned by the Receiver;
or
|
|
|
(v)
|
related
to any asset of the Failed Bank not purchased by the Assuming Bank under
this Article III or any liability of the Failed Bank not assumed by the
Assuming Bank under Article II.
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
|
(i)
|
signature
cards, orders, contracts between the Failed Bank and its depositors and
Records of similar character;
|
|
|
(ii)
|
passbooks
of depositors held by the Failed Bank, deposit slips, cancelled checks and
withdrawal orders representing charges to accounts of
depositors;
|
|
|
(iii)
|
records
of deposit balances carried with other banks, bankers or trust
companies;
|
|
|
(iv)
|
Loan
and collateral records and Credit Files and other
documents;
|
|
|
(v)
|
deeds,
mortgages, abstracts, surveys, and other instruments or records of title
pertaining to real estate or real estate
mortgages;
|
|
|
(vi)
|
signature
cards, agreements and records pertaining to Safe Deposit Boxes, if any;
and
|
|
|
(vii)
|
records
pertaining to the credit card business, trust business or safekeeping
business of the Failed Bank, if
any.
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
FEDERAL
DEPOSIT INSURANCE CORPORATION,
|
|||
|
RECEIVER
OF IRWIN UNION BANK AND TRUST
|
|||
|
COMPANY,
COLUMBUS, INDIANA
|
|||
|
BY:
|
|||
|
STEVEN
A. CARR
|
|||
|
RECEIVER-IN-CHARGE
|
|||
|
Attest:
|
|||
|
FEDERAL
DEPOSIT INSURANCE CORPORATION
|
|||
|
BY:
|
|||
|
STEVEN
A. CARR
|
|||
|
ATTORNEY-IN-FACT
|
|||
|
Attest:
|
|||
|
FIRST
FINANCIAL BANK, NATIONAL
|
|||
|
ASSOCIATION
|
|||
|
HAMILTON,
OHIO
|
|||
|
BY:
|
|||
|
NAME:
|
|||
|
TITLE:
|
|||
|
Attest:
|
|||
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
(a)
|
cash
and receivables from depository institutions, including cash items in the
process of collection, plus interest thereon:
|
Book
Value
|
||
|
(b)
|
securities
(exclusive of the capital stock of Acquired Subsidiaries), plus interest
thereon:
|
As
provided in Section 3.2(b)
|
||
|
(c)
|
federal
funds sold and repurchase agreements, if any, including interest
thereon:
|
Book
Value
|
||
|
(d)
|
Loans:
|
Book
Value
|
||
|
(e)
|
credit
card business, if any, including all outstanding extensions of credit and
offensive litigation, but excluding any class action lawsuits related to
the credit card business:
|
Book
Value
|
||
|
(f)
|
Safe
Deposit Boxes and related business, safekeeping business and trust
business, if any:
|
Book
Value
|
||
|
(g)
|
Records
and other documents:
|
Book
Value
|
||
|
(h)
|
capital
stock of any Acquired Subsidiaries:
|
Book
Value
|
||
|
(i)
|
amounts
owed to the Failed Bank by any Acquired Subsidiary:
|
Book
Value
|
||
|
(j)
|
assets
securing Deposits of public money, to the extent not otherwise purchased
hereunder:
|
Book
Value
|
||
|
(k)
|
Overdrafts
of customers:
|
Book
Value
|
||
|
(l)
|
rights,
if any, with respect to Qualified Financial Contracts.
|
As
provided in Section
3.2(c)
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
(m)
|
rights
of the Failed Bank to provide mortgage servicing for others and to have
mortgage servicing provided to the Failed Bank by others and related
contracts.
|
Book
Value
|
|
(a)
|
Bank
Premises:
|
Fair
Market Value
|
||
|
(b)
|
Furniture
and Equipment:
|
Fair
Market Value
|
||
|
(c)
|
Fixtures:
|
Fair
Market Value
|
||
|
(d)
|
Other
Equipment:
|
Fair
Market
Value
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
#
of
|
||||||||||
|
Category
|
Description
|
Accounts
|
Amount
|
|||||||
|
I
|
DO
Brokered Deposits
|
57
|
$ | 597,284,032 | ||||||
|
II
|
Non-
DO Brokered Deposits
|
|
1
|
$ | 31,914,010 | |||||
|
III
|
CDARS
|
|
3
|
$ | 10,932,930 | |||||
|
IIII
|
Market
Place Deposits
|
|||||||||
|
Total
deposits excluded from Calculation of premium
|
$ | 640,130,972 | ||||||||
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
A.
|
Scope
|
|
Interest
Rate Contracts - All interest rate swaps, forward rate agreements,
interest rate futures, caps, collars and floors, whether purchased or
written.
|
|
Option
Contracts - All put and call option contracts, whether purchased or
written, on marketable securities, financial futures, foreign currencies,
foreign exchange or foreign exchange futures
contracts.
|
|
Foreign
Exchange Contracts - All contracts for future purchase or sale of foreign
currencies, foreign currency or cross currency swap contracts, or foreign
exchange futures contracts.
|
|
B.
|
Exclusions
|
|
All
financial contracts used to hedge assets and liabilities that are acquired
by the Assuming Bank but are not subject to adjustment from Book
Value.
|
|
C.
|
Adjustment
|
|
|
The
difference between the Book Value and market value as of Bank
Closing.
|
|
D.
|
Methodology
|
|
|
1.
|
The
price at which the Assuming Bank sells or disposes of Qualified Financial
Contracts will be deemed to be the fair market value of such contracts, if
such sale or disposition occurs at prevailing market rates within a
predefined timetable as agreed upon by the Assuming Bank and the
Receiver.
|
|
|
2.
|
In
valuing all other Qualified Financial Contracts, the following principles
will apply:
|
|
(i)
|
All
known cash flows under swaps or forward exchange contracts shall be
present valued to the swap zero coupon interest rate
curve.
|
|
(ii)
|
All
valuations shall employ prices and interest rates based on the actual
frequency of rate reset or
payment.
|
|
(iii)
|
Each
tranche of amortizing contracts shall be separately valued. The total
value of such amortizing contract shall be the sum of the values of its
component tranches.
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
(iv)
|
For
regularly traded contracts, valuations shall be at the midpoint of the bid
and ask prices quoted by customary sources (e.g.,The Wall Street
Journal, Telerate, Reuters or other similar source) or regularly
traded exchanges.
|
|
(v)
|
For
all other Qualified Financial Contracts where published market quotes are
unavailable, the adjusted price shall be the average of the bid and ask
price quotes from three (3) securities dealers acceptable to the Receiver
and Assuming Bank as of Bank Closing. If quotes from securities dealers
cannot be obtained, an appraiser acceptable to the Receiver and the
Assuming Bank will perform a valuation based on modeling, correlation
analysis, interpolation or other techniques, as
appropriate.]
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
(ii)
|
(B)
for each of the Single Family Shared-Loss Loans for which a Loss is
claimed for that Shared-Loss Month, a schedule showing the calculation of
the Loss Amount using the form and methodology shown in Exhibit 2a,
Exhibit 2b, or Exhibit 2c, as
applicable.
|
|
(iii)
|
(C) For
each of the Restructured Loans where a gain or loss is realized in a sale
under Section 4.1 or 4.2, a schedule showing the calculation using the
form and methodology shown in Exhibit
2d.
|
|
(iv)
|
(D) a
portfolio performance and summary schedule substantially in the form shown
in Exhibit 3.
|
|
(v)
|
(i)
the
servicing file in machine-readable format including but not limited to the
following fields for each outstanding Single Family Shared-Loss Loan, as
applicable:
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
If
to Receiver, to:
|
Federal
Deposit Insurance Corporation as Receiver
|
|
for
IRWIN UNION BANK AND
TRUST
|
|
|
COMPANY
|
|
|
Division
of Resolutions and Receiverships
|
|
|
550
17th Street, N.W.
|
|
|
Washington,
D.C. 20429
|
|
|
Attention:
Ralph Malami, Manager, Capital Markets
|
|
|
with
a copy to:
|
Federal
Deposit Insurance Corporation
|
|
as
Receiver for IRWIN UNION
BANK AND
|
|
|
TRUST
COMPANY
|
|
|
Room
E7056
|
|
|
3501
Fairfax Drive, Arlington, VA 2226
|
|
|
Attn:
Special Issues Unit
|
|
|
With
respect to a notice under Section 3.5 of this Single Family Shared-Loss
Agreement, copies of such notice shall be sent to:
|
|
|
Federal
Deposit Insurance Corporation
|
|
|
Legal
Division 1601 Bryan St.
|
|
|
Dallas,
Texas 75201
|
|
|
Attention:
Regional Counsel
|
|
|
If
to Assuming Bank, to:
|
|
|
J.
Franklin Hall
|
|
|
EVP
& Chief Financial Officer
|
|
|
First
Financial Bank, National Association
|
|
|
4000
Smith Road, Suite 400
|
|
|
Cincinnati,
Ohio 45209
|
|
|
(513)
979-5770
|
|
|
with
a copy to:
|
|
|
Gregory
Gehlmann
|
|
|
Senior
Vice President and General Counsel
|
|
|
(513)
979-5770
|
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|

|
OFFICER
SIGNATURE
|
|
|
OFFICER
NAME:
|
TITLE
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
1
|
Shared-Loss
Month
|
May-09
|
|||
|
2
|
Loan
no:
|
364574
|
|||
|
3
|
REO
#
|
621
|
|||
|
4
|
Foreclosure
date
|
12/18/08
|
|||
|
5
|
Liquidation
date
|
4/12/09
|
|||
|
6
|
Note
Interest rate
|
8.100
|
% | ||
|
7
|
Most
recent BPO
|
228,000
|
|||
|
8
|
Most
recent BPO date
|
1/21/09
|
|||
|
Foreclosure Loss
calculation
|
|||||
|
9
|
Book
value at date of Loss Share agreement
|
244,900
|
|||
|
10
|
Accrued
interest, limited to 90 days or days from failure to sale, whichever is
less
|
3,306
|
|||
|
11
|
Costs
incurred after Loss Share agreement in place:
|
||||
|
12
|
Attorney's
fees
|
0
|
|||
|
Foreclosure
costs, including title search, filing fees,
|
|||||
|
13
|
advertising,
etc.
|
0
|
|||
|
14
|
Property
protection costs, maint. and repairs
|
6,500
|
|||
|
15
|
Tax
and insurance advances
|
0
|
|||
|
Other
Advances
|
|||||
|
16
|
Appraisal/Broker's
Price Opinion fees
|
0
|
|||
|
17
|
Inspections
|
0
|
|||
|
18
|
Other
|
0
|
|||
|
19
|
Gross
balance recoverable by Purchaser
|
254,706
|
|||
|
Cash Recoveries:
|
|||||
|
20
|
Net
liquidation proceeds (from HUD-1 settl stmt)
|
219,400
|
|||
|
21
|
Hazard
Insurance proceeds
|
0
|
|||
|
22
|
Mortgage
Insurance proceeds
|
0
|
|||
|
23
|
T
& I escrow account balances, if positive
|
0
|
|||
|
24
|
Other
credits, if any (itemize)
|
0
|
|||
|
25
|
Total
Cash Recovery
|
219,400
|
|||
|
26
|
Loss
Amount
|
35,306
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
1
|
Shared-Loss
Month
|
May-09
|
|||
|
2
|
Loan
no:
|
292334
|
|||
|
3
|
REO
#
|
477
|
|||
|
4
|
Interest
paid-to-date
|
4/30/08
|
|||
|
5
|
Foreclosure
date
|
1/15/09
|
|||
|
6
|
Liquidation
date
|
4/12/09
|
|||
|
7
|
Note
Interest rate
|
8.000%
|
|||
|
8
|
Owner
occupied?
|
Yes
|
|||
|
9
|
If
owner-occupied:
|
||||
|
10
|
Borrower
current gross annual income
|
42,000
|
|||
|
11
|
Estimated
NPV of loan mod
|
195,000
|
|||
|
12
|
Most
recent BPO
|
235,000
|
|||
|
13
|
Most
recent BPO date
|
1/21/09
|
|||
|
Foreclosure
Loss calculation
|
|||||
|
16
|
Loan
Principal balance after last paid installment
|
300,000
|
|||
|
17
|
Accrued
interest, limited to 90 days
|
6,000
|
|||
|
18
|
Attorney's
fees
|
0
|
|||
|
19
|
Foreclosure
costs, including title search, filing fees, advertising,
etc.
|
4,000
|
|||
|
20
|
Property
protection costs, maint. and repairs
|
5,500
|
|||
|
21
|
Tax
and insurance advances
|
1,500
|
|||
| Other Advances | |||||
|
22
|
Appraisal/Broker's
Price Opinion fees
|
0
|
|||
|
23
|
Inspections
|
50
|
|||
|
24
|
Other
|
0
|
|||
|
25
|
Gross
balance recoverable by Purchaser
|
317,050
|
|||
|
Cash
Recoveries:
|
|||||
|
26
|
Net
liquidation proceeds (from HUD-1 settl stmt)
|
205,000
|
|||
|
27
|
Hazard
Insurance proceeds
|
0
|
|||
|
28
|
Mortgage
Insurance proceeds
|
0
|
|||
|
29
|
T
& I escrow account balances, if positive
|
0
|
|||
|
30
|
Other
credits, if any (itemize)
|
0
|
|||
|
31
|
Total
Cash Recovery
|
205,000
|
|||
|
32
|
Loss
Amount
|
112,050
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
1
|
Shared-Loss
Month
|
May-09
|
|||
|
2
|
Loan
no:
|
138554
|
|||
|
3
|
REO
#
|
843
|
|||
|
4
|
Loan
mod date
|
1/17/08
|
|||
|
5
|
Interest
paid-to-date
|
4/30/08
|
|||
|
6
|
Foreclosure
date
|
1/15/09
|
|||
|
7
|
Liquidation
date
|
4/12/09
|
|||
|
8
|
Note
Interest rate
|
4.000
|
% | ||
|
9
|
Most
recent BPO
|
210,000
|
|||
|
10
|
Most
recent BPO date
|
1/20/09
|
|||
|
|
|||||
|
Foreclosure Loss
calculation
|
|
||||
|
11
|
NPV
of projected cash flows at loan mod
|
285,000
|
|||
|
12
|
Less:
Principal payments between loan mod and deliquency
|
2,500
|
|||
|
13
|
Plus:
|
||||
|
14
|
Attorney's
fees
|
0
|
|||
|
15
|
Foreclosure
costs, including title search, filing fees, advertising,
etc.
|
4,000
|
|||
|
16
|
Property
protection costs, maint. and repairs
|
7,000
|
|||
|
17
|
Tax
and insurance advances
|
2,000
|
|||
|
18
|
Other
Advances
|
||||
|
19
|
Appraisal/Broker's
Price Opinion fees
|
0
|
|||
|
20
|
Inspections
|
0
|
|||
|
21
|
Other
|
0
|
|||
|
22
|
Gross
balance recoverable by Purchaser
|
295,500
|
|||
|
Cash Recoveries:
|
|||||
|
23
|
Net
liquidation proceeds (from HUD-1 settl stmt)
|
201,000
|
|||
|
24
|
Hazard
Insurance proceeds
|
0
|
|||
|
25
|
Mortgage
Insurance proceeds
|
0
|
|||
|
26
|
T
& I escrow account balances, if positive
|
0
|
|||
|
27
|
Other
credits, if any (itemize)
|
0
|
|||
|
28
|
Total
Cash Recovery
|
201,000
|
|||
|
|
|||||
|
29
|
Loss
Amount
|
94,500
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
|
1.
|
The
data shown are for illustrative purpose. The figures will vary
for actual restructurings.
|
|
|
2.
|
The
covered loss is the difference between the gross balance recoverable by
Purchaser and the total cash recovery. There are three methods
of calculation for covered losses from foreclosures, depending upon the
circumstances. They are shown
below:
|
|
a.
|
If
foreclosure occurred prior to the beginning of the Loss Share agreement,
use Exhibit 2a(1). This version uses the book value of the REO
as the starting point for the covered
loss.
|
|
b.
|
If
foreclosure occurred after the Loss Share agreement was in place, and if
the loan was not restructured when the Loss Share agreement was in place,
use Exhibit 2a(2). This version uses the unpaid balance of the
loan as of the last payment as the starting point for the covered
loss.
|
|
c.
|
If
the loan was restructured when the Loss Share agreement was in place, and
then foreclosure occurred, use Exhibit 2a(3). This version uses
the Net Present Value (NPV) of the modified loan as the starting point for
the covered loss.
|
|
3.
|
For
Exhibit 2a(1), the gross balance recoverable by the purchaser is
calculated as the sum of lines 9 – 18; it is shown in line 19. For Exhibit
2a(2), the gross balance recoverable by the purchaser is calculated as the
sum of lines 16 – 24; it is shown in line 25. For Exhibit 2a(3), the gross
balance recoverable by the purchaser is calculated as line 11 minus line
12 plus lines 13 – 21; it is shown in line
22.
|
|
4.
|
For
Exhibit 2a(1), the total cash recovery is calculated as the sum of lines
20 – 24; it is shown in line 25. For Exhibit 2a(2), the total cash
recovery is calculated as the sum of lines 26 – 30; it is shown in line
31. For Exhibit 2a(3), the total cash recovery is calculated as the sum of
lines 23 – 27; it is shown in line
28.
|
|
5.
|
Reasonable
and customary third party attorney’s fees and expenses incurred by or on
behalf of Assuming Bank in connection with any enforcement procedures, or
otherwise with respect to such loan, are reported under Attorney’s
fees.
|
|
6.
|
Assuming
Bank’s (or Third Party Servicer’s) reasonable and customary out-of-pocket
costs paid to either a third party or an affiliate (if affiliate is
pre-approved by the FDIC) for foreclosure, property protection and
maintenance costs, repairs, assessments, taxes, insurance and similar
items are treated as part of the gross recoverable balance, to the extent
they are not paid from funds in the borrower’s escrow
account. Allowable costs are limited to amounts per Freddie Mac
and Fannie Mae guidelines (as in effect from time to time), where
applicable, provided that this limitation shall not apply to costs or
expenses relating to environmental
conditions.
|
|
7.
|
Do
not include late fees, prepayment penalties, or any similar lender fees or
charges by the Failed Bank or Assuming Bank to the loan account, any
allocation of Assuming Bank’s servicing costs, or any allocations of
Assuming Bank’s general and administrative (G&A) or other operating
costs.
|
|
8.
|
If
Exhibit 2a(3) is used, then no accrued interest may be included as a
covered loss. Otherwise, the amount of accrued interest that
may be included as a covered loss is limited to the minimum
of:
|
|
a.
|
90
days
|
|
b.
|
The
number of days that the loan is delinquent when the property was
sold
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
c.
|
The
number of days between the resolution date and the date when the property
was sold
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
1
|
Shared-Loss
Month
|
May-09
|
|||
|
2
|
Loan
no:
|
123456
|
|||
|
Loan before Restructuring
|
|||||
|
3
|
Original
loan amount
|
500,000
|
|||
|
4
|
Current
unpaid principal balance
|
450,000
|
|||
|
5
|
Remaining
term
|
298
|
|||
|
6
|
Interest
rate
|
7.500
|
% | ||
|
7
|
Interest
Paid-To-Date
|
2/29/08
|
|||
|
8
|
Monthly
payment - P&I
|
3,333
|
|||
|
9
|
Monthly
payment - T&I
|
1,000
|
|
||
|
10
|
Total
monthly payment
|
4,333
|
|||
|
11
|
Loan
type (fixed-rate, ARM, I/O, Option ARM, etc.)
|
Option ARM
|
|||
|
12
|
Borrower
current annual income
|
82,000
|
|||
|
Terms
of Modified/Restructured Loan
|
|||||
|
13
|
Closing
date on modified/restructured loan
|
4/19/09
|
|||
|
14
|
New
Principal balance
|
461,438
|
|||
|
15
|
Remaining
term
|
313
|
|||
|
16
|
Interest
rate
|
3.500
|
% | ||
|
17
|
Monthly
payment - P&I
|
1,346
|
|||
|
18
|
Monthly
payment - T&I
|
800
|
|||
|
19
|
Total
monthly payment
|
2,146
|
|||
|
20
|
Loan
type (fixed-rate, ARM, I/O, Option ARM, etc.)
|
IO
Hybrid
|
|||
|
21
|
Lien
type (1st, 2nd)
|
1st
|
|||
|
If
adjustable:
|
|||||
|
22
|
Initial
interest rate
|
3.500
|
% | ||
|
23
|
Term
– initial interest rate
|
60 Months
|
|||
|
24
|
Initial
payment amount
|
2,146
|
|||
|
25
|
Term-initial
payment amount
|
60 Months
|
|
||
|
26
|
Negative
amortization?
|
No
|
|||
|
27
|
Rate
reset frequency after first adjustment
|
6 Months
|
|||
|
28
|
Next
reset date
|
5/1/14
|
|||
|
29
|
Index
|
LIBOR
|
|||
|
30
|
Margin
|
2.750
|
% | ||
|
31
|
Cap
per adjustment
|
2.000
|
% | ||
|
32
|
Lifetime
Cap
|
9.500
|
% | ||
|
33
|
Floor
|
2.750
|
% | ||
|
34
|
Front
end DTI
|
31
|
% | ||
|
35
|
Back
end DTI
|
45
|
% | ||
|
Restructuring
Loss Calculation
|
|||||
|
36
|
Loan
Principal balance before restructuring
|
450,000
|
|||
|
37
|
Accrued
interest, limited to 90 days
|
8,438
|
|||
|
38
|
Tax
and insurance advances
|
3,000
|
|||
|
39
|
3rd
party fees due
|
-
|
|||
|
40
|
Total
loan balance due before restructuring
|
461,438
|
|||
|
Assumptions
for NPV Calculation, Restructured Loan:
|
|||||
|
41
|
Discount
rate for projected cash flows
|
5.530
|
% | ||
|
42
|
Loan
prepayment in full
|
120 Months
|
|||
|
43
|
NPV
of projected cash flows
|
403,000
|
|||
|
44
|
Loss
Amount
|
58,438
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
1.
|
The
data shown are for illustrative purpose. The figures will vary
for actual restructurings.
|
|
2.
|
For
purposes of loss sharing, losses on restructured loans are calculated as
the difference between:
|
|
|
a.
|
The principal, accrued interest, advances due on
the loan, and allowable 3rd
party fees prior to restructuring (lines 36-39),
and
|
|
|
b.
|
The Net Present Value (NPV) of the estimated cash
flows (line 43). The cash flows should assume no default or prepayment for
10 years, followed by prepayment in full at the end of 10 years (120
months).
|
|
3.
|
For
owner-occupied residential loans, the NPV is calculated using the most
recently published Freddie Mac survey rate on 30-year fixed rate loans as
of the restructure date.
|
|
4.
|
For
investor owned or non-owner occupied residential loans, the NPV is
calculated using commercially reasonable rate on 30-year fixed rate loans
as of the restructure date.
|
|
5.
|
If
the new loan is an adjustable-rate loan, interest rate resets and related
cash flows should be projected based on the index rate in effect at the
date of the loan restructuring. If the restructured loan
otherwise provides for specific charges in monthly P&I payments over
the term of the loan, those changes should be reflected in the projected
cash flows. Assuming Bank must retain supporting schedule of
projected cash flows as required by Section 2.1 of the Single Family
Shared-Loss Agreement and provide it to the FDIC if requested for a sample
audit.
|
|
6.
|
Do
not include late fees, prepayment penalties, or any similar lender fees or
charges by the Failed Bank or Assuming Bank to the loan account, any
allocation of Assuming Bank’s servicing costs, or any allocations of
Assuming Bank’s general and administrative (G&A) or other operating
costs.
|
|
7.
|
The
amount of accrued interest that may be added to the balance of the loan is
limited to the minimum of:
|
|
a.
|
90
days
|
|
b.
|
The
number of days that the loan is delinquent at the time of
restructuring
|
|
c.
|
The
number of days between the resolution date and the
restructuring
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
1
|
Shared-Loss
Month:
|
May-09
|
|||
|
2
|
Loan
#
|
58776
|
|||
|
3
|
RO
#
|
542
|
|||
|
4
|
Interest
paid-to-date
|
7/31/08
|
|||
|
5
|
Short
Payoff Date
|
4/17/09
|
|||
|
6
|
Note
Interest rate
|
7.750
|
% | ||
|
7
|
Owner
occupied?
|
Yes
|
|||
|
If
so:
|
|||||
|
8
|
Borrower
current gross annual income
|
38,500
|
|||
|
9
|
Estimated
NPV of loan mod
|
200,000
|
|||
|
10
|
Most
recent BPO
|
380,000
|
|||
|
11
|
Most
recent BPO date
|
1/31/06
|
|||
|
Short-Sale
Loss calculation
|
|||||
|
12
|
Loan
Principal balance
|
375,000
|
|||
|
13
|
Accrued
interest, limited to 90 days
|
7,266
|
|||
|
14
|
Attorney's
fees
|
0
|
|||
|
15
|
Tax
and insurance advances
|
0
|
|||
|
16
|
3rd
party fees due
|
2,800
|
|||
|
17
|
Incentive
to borrower
|
2,000
|
|||
|
18
|
Gross
balance recoverable by Purchaser
|
387,066
|
|||
|
19
|
Amount
accepted in Short-Sale
|
255,000
|
|||
|
20
|
Hazard
Insurance
|
0
|
|||
|
21
|
Mortgage
Insurance
|
0
|
|||
|
22
|
Total
Cash Recovery
|
255,000
|
|||
|
23
|
Loss
Amount
|
132,066
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
1
|
Shared-Loss
Month:
|
May-09
|
|||
|
2
|
Loan
#
|
20076
|
|||
|
3
|
REO
#
|
345
|
|||
|
4
|
Loan
mod date
|
5/12/08
|
|||
|
5
|
Interest
paid-to-date
|
9/30/08
|
|||
|
6
|
Short
Payoff Date
|
4/2/09
|
|||
|
7
|
Note
Interest rate
|
7.500
|
%
|
||
|
8
|
Most
recent BPO
|
230,000
|
|||
|
9
|
Most
recent BPO date
|
1/21/09
|
|||
|
Short-Sale Loss calculation
|
|||||
|
11
|
NPV
of projected cash flows at loan mod
|
311,000
|
|||
|
12
|
Less:
Principal payments between loan mod and deliquency Plus:
|
1,000
|
|||
|
13
|
Attorney's
fees
|
0
|
|||
|
14
|
Tax
and insurance advances
|
1,500
|
|||
|
15
|
3rd
party fees due
|
2,600
|
|||
|
16
|
Incentive
to borrower
|
3,500
|
|||
|
17
|
Gross
balance recoverable by Purchaser
|
317,600
|
|||
|
18
|
Amount
accepted in Short-Sale
|
234,000
|
|||
|
19
|
Hazard
Insurance
|
0
|
|||
|
20
|
Mortgage
Insurance
|
0
|
|||
|
21
|
Total
Cash Recovery
|
234,000
|
|||
|
22
|
Loss
Amount
|
83,600
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
|
1.
|
The
data shown are for illustrative purpose. The figures will vary
for actual short sales.
|
|
|
2.
|
The
covered loss is the difference between the gross balance recoverable by
Purchaser and the total cash recovery. There are two methods of
calculation for covered losses from short sales, depending upon the
circumstances. They are shown
below:
|
|
|
a.
|
If
the loan was restructured when the Loss Share agreement was in place, and
then the short sale occurred, use Exhibit 2c(2). This version
uses the Net Present Value (NPV) of the modified loan as the starting
point for the covered loss.
|
|
|
b.
|
Otherwise,
use Exhibit 2c(1). This version uses the unpaid balance of the
loan as of the last payment as the starting point for the covered
loss.
|
|
|
3.
|
For
Exhibit 2c(1), the gross balance recoverable by the purchaser is
calculated as the sum of lines 12 – 17; it is shown in line 18. For
Exhibit 2a(2), the gross balance recoverable by the purchaser is
calculated as line 11 minus line 12 plus lines 13 – 16; it is shown in
line 17.
|
|
|
4.
|
For
Exhibit 2c(1), the total cash recovery is calculated as the sum of lines
19 – 21; it is shown in line 22. For Exhibit 2c(2), the total cash
recovery is calculated as the sum of lines 18 – 20; it is shown in line
21.
|
|
|
5.
|
Reasonable
and customary third party attorney’s fees and expenses incurred by or on
behalf of Assuming Bank in connection with any enforcement procedures, or
otherwise with respect to such loan, are reported under Attorney’s
fees.
|
|
|
6.
|
Do
not include late fees, prepayment penalties, or any similar lender fees or
charges by the Failed Bank or Assuming Bank to the loan account, any
allocation of Assuming Bank’s servicing costs, or any allocations of
Assuming Bank’s general and administrative (G&A) or other operating
costs.
|
|
|
7.
|
If
Exhibit 2c(2) is used, then no accrued interest may be included as a
covered loss. Otherwise, the amount of accrued interest that
may be included as a covered loss is limited to the minimum
of:
|
|
|
d.
|
90
days
|
|
|
e.
|
The
number of days that the loan is delinquent when the property was
sold
|
|
|
f.
|
The
number of days between the resolution date and the date when the property
was sold
|
|
|
To
calculate accrued interest, apply the note interest rate that would have
been in effect if the loan were performing to the principal balance after
application of the last payment made by the
borrower.
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Shared-Loss
Month:
|
[input
month]
|
|
Loan
no.:
|
[input
loan no.)
|
|
EXAMPLE
CALCULATION
|
||||||||||||
|
Restructuring
Loss Information
|
||||||||||||
|
Loan
principal balance before restructuring
|
$ | 200,000 |
A
|
|||||||||
|
NPV,
restructured loan
|
165,000 |
B
|
||||||||||
|
Loss
on restructured loan
|
$ | 35,000 |
A
– B
|
|||||||||
|
Times
FDIC applicable loss share % (80% or 95%)
|
80 | % | ||||||||||
|
Loss
share payment to purchaser
|
$ | 28,000 |
C
|
|||||||||
|
Calculation
– Recovery amount due to Receiver
|
||||||||||||
|
Loan
sales price
|
$ | 190,000 | ||||||||||
|
NPV
of restructured loan at mod date
|
165,000 | |||||||||||
|
Gain
- step 1
|
25,000 |
D
|
||||||||||
|
PLUS
|
||||||||||||
|
Loan
UPB after restructuring
|
(1)
|
200,000 | ||||||||||
|
Loan
UPB at liquidation date
|
192,000 | |||||||||||
|
Gain
- step 2 (principal collections after restructuring)
|
8,000 |
E
|
||||||||||
|
Recovery
amount
|
33,000 |
D
+ E
|
||||||||||
|
Times
FDIC loss share %
|
80 | % | ||||||||||
|
Recovery
due to FDIC
|
$ | 26,400 |
F
|
|||||||||
|
Net
loss share paid to purchaser (C – F)
|
$ | 1,600 | ||||||||||
|
Proof
Calculation
|
(2)
|
|||||||||||
|
Loan
principal balance
|
$ | 200,000 |
G
|
|||||||||
|
Principal
collections on loan
|
8,000 | |||||||||||
|
Sales
price for loan
|
190,000 | |||||||||||
|
Total
collections on loan
|
198,000 |
H
|
||||||||||
|
Net
loss on loan
|
$ | 2,000 |
G
– H
|
|||||||||
|
Times
FDIC applicable loss share % (80% or 95%)
|
80 | % | ||||||||||
|
Loss
share payment to purchaser
|
$ | 1,600 | ||||||||||
|
(1)
|
This
example assumes that the FDIC loan modification program as shown in
Exhibit 5 is applied and the loan restructuring does not result in a
reduction in the loan principal balance due from the
borrower.
|
|
(2)
|
This
proof calculation is provided to illustrate the concept and the Assuming
Bank is not required to provide this with its Recovery
calculations.
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
MONTH
ENDED:
|
[input
report month]
|
|||||
|
POOL
SUMMARY
|
||||||
|
#
|
$
|
|||||
|
Loans
at Sale Date
|
xx
|
xx
|
||||
|
Loans
as of this month-end
|
xx
|
xx
|
||||
|
STATED
THRESHOLD TRACKING
|
#
|
$
|
||||
|
Stated
Threshold amount
|
A
|
|||||
|
Cumulative
loss payments, prior month
|
||||||
|
Loss
payment for current month
|
||||||
|
Cumulative
loss payment, this month
|
||||||
|
Cumulative
Commercial & Other Loans Net Charge-Offs
|
||||||
|
B
|
||||||
|
Remaining
to Stated Threshold
|
A -
B
|
|||||
|
Percent of Total
|
||||||
|
PORTFOLIO
PERFORMANCE STATUS
|
#
|
$
|
#
|
|||
|
Current
|
||||||
|
30
– 59 days past due
|
||||||
|
60
– 89 days past due
|
||||||
|
90
– 119 days past due
|
||||||
|
120
and over days past due
|
||||||
|
In
foreclosure
|
||||||
|
ORE
|
||||||
|
Total
|
||||||
|
Memo Item:
|
||||||
|
Loans
in process of restructuring – total
|
||||||
|
Loans
in bankruptcy
|
||||||
|
Loans
in process of restructuring by delinquency status
|
||||||
|
Current
|
||||||
|
30
- 59 days past due
|
||||||
|
60
- 89 days past due
|
||||||
|
90
- 119 days past due
|
||||||
|
120
and over days past due In foreclosure
|
||||||
|
Total
|
||||||
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
List
of Loans Paid Off During Month
|
||||||
|
Loan #
|
Principal
Balance
|
|||||
|
List
of Loans Sold During Month
|
||||||
|
Loan #
|
Principal
Balance
|
|||||
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
BANK
RECEIVING WIRE
|
|
|
|
9
DIGIT ABA ROUTING NUMBER
|
|
|
|
ACCOUNT
NUMBER
|
|
|
|
NAME
OF ACCOUNT
|
|
|
|
ATTENTION
TO WHOM
|
|
|
|
PURPOSE
OF WIRE
|
|
|
|
FDIC
RECEIVER WIRING INSTRUCTIONS
|
||
|
BANK
RECEIVING WIRE
|
|
|
|
SHORT
NAME
|
|
|
|
ADDRESS
OF BANK RECEIVING WIRE
|
|
|
|
9
DIGIT ABA ROUTING NUMBER
|
|
|
|
ACCOUNT
NUMBER
|
|
|
|
NAME
OF ACCOUNT
|
|
|
|
ATTENTION
TO WHOM
|
|
|
|
PURPOSE
OF WIRE
|
|
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
|
·
|
The
collateral securing the mortgage loan is owner-occupied and the owner’s
primary residence; and
|
|
|
·
|
The
mortgagor has a first priority lien on the collateral;
and
|
|
|
·
|
Either
the borrower is at least 60 days delinquent or a default is reasonably
foreseeable.
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
|
1.
|
Reduce
the interest rate to the then current Freddie Mac Survey Rate for 30-year
fixed rate mortgage loans, and adjust the term to 30
years.
|
|
|
2.
|
If
the DTI Ratio is still in excess of 31%, reduce the interest rate further,
but no lower than 3%, until the DTI ratio of 31% is
achieved.
|
|
|
3.
|
If
the DTI Ratio is still in excess of 31% after adjusting the interest rate
to 3%, extend the remaining term of the loan by 10
years.
|
|
|
4.
|
If
the DTI Ratio is still in excess of 31%, calculate a new monthly payment
(the “Adjusted Payment Amount”) that will result in the borrower’s monthly
DTI Ratio not exceeding 31%. After calculating the Adjusted Payment
Amount, the lender shall bifurcate the Capitalized Balance into two
portions – the amortizing portion and the non-amortizing portion. The
amortizing portion of the Capitalized Balance shall be the mortgage amount
that will fully amortize over a 40-year term at an annual interest rate of
3% and monthly payments equal to the Adjusted Payment Amount. The
non-amortizing portion of the Capitalized Balance shall be the difference
between the Capitalized Balance and the amortizing portion of the
Capitalized Balance. If the amortizing portion of the Capitalized Balance
is less than 75% of the current estimated value of the collateral, then
the lender may choose not to restructure the loan. If the
lender chooses to restructure the loan, then the lender shall forbear on
collecting the non-amortizing portion of the Capitalized Balance, and such
amount shall be due and payable only upon the earlier of (i) maturity of
the modified loan, (ii) a sale of the property or (iii) a pay-off or
refinancing of the loan. No interest shall be charged on the
non-amortizing portion of the Capitalized Balance, but repayment shall be
secured by a first lien on the
collateral.
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|
|
Module
1 – Whole Bank w/ Loss Share – P&A
|
IRWIN
UNION BANK AND TRUST COMPANY
|
|
Version
1.08
|
COLUMBUS,
INDIANA
|
|
July
24, 2009
|