FR EA
1020-00001 · Client 1020 · Closing
preliminary-closing-checklist.xlsx DOCUMENT M&A / Corporate
3 / 40 ← → ✕
Contract analysis Extract to table

[sheet: Closing Checklist]

Item No.CategoryDocument / DeliverableDescriptionResponsible PartyCounterparty / RecipientStatusDate Delivered / Target DateNotes / Comments
1Credit Agreement & AmendmentsCredit AgreementRevolving Credit Agreement among Greenfield Agricultural Partners LLC, as Borrower, the Guarantors, the Lenders, and Heartland Commerce Bank, N.A., as Administrative Agent and Collateral Agent — $80,000,000 Senior Secured ABL Revolving Credit Facility; governed by Illinois law; 4-year maturityKBW (initial draft) / C&H (markup)All partiesIn Progress — Third markup delivered 11/1/2022; open items remain (MAC definition, cure rights, minimum excess availability)2022-11-01KBW third draft dated 10/28/2022; C&H third markup dated 11/1/2022; remaining open items flagged in comment letter
2Credit Agreement & AmendmentsSchedules to Credit AgreementAll schedules to the Credit Agreement including: Schedule of Commitments (HCB $40,000,000 / 50.00%; MACC $25,000,000 / 31.25%; Tallgrass $15,000,000 / 18.75%), Existing Indebtedness, Existing Liens, Subsidiaries, Real Property, Insurance, Material Contracts, Litigation, Environmental Matters, ERISA Plans, Deposit Accounts, intellectual PropertyC&H / Greenfield (data)KBW / HCBIn ProgressGreenfield management to provide disclosure schedules; C&H to compile and format
3Credit Agreement & AmendmentsBorrowing Base Certificate — InitialInitial Borrowing Base Certificate as of closing date; AR advance rate 85%, crop inventory (NOLV) advance rate 65%, crop-input inventory advance rate 70%, warehouse receipts advance rate 80%; less $3,500,000 availability reservesGreenfield (Calloway)HCB (Kuo)Not StartedTemplate to be attached as exhibit to Credit Agreement; Greenfield to populate with closing-date figures
4Security Documents — Personal PropertySecurity AgreementSecurity Agreement granting first-priority security interest in substantially all personal property of GAP, Greenfield Grain Storage LLC, and Greenfield Crop Inputs Inc. in favor of HCB as Collateral Agent; covers accounts receivable, inventory (harvested grain, crop inputs, warehouse receipts), equipment, deposit accounts, general intangibles, instruments, chattel paper, supporting obligations, and proceeds; governed by Illinois lawC&H (draft)KBW (review)Draft — Delivered 11/4/20222022-11-04C&H draft dated November 4, 2022; awaiting KBW comments
5Security Documents — Personal PropertyPledge AgreementPledge Agreement by GAP pledging 100% of membership interests in Greenfield Grain Storage LLC and 100% of issued and outstanding stock of Greenfield Crop Inputs Inc. to HCB as Collateral AgentC&H (draft)KBW (review)Draft — Delivered 11/4/20222022-11-04C&H draft dated November 4, 2022; stock certificates and blank stock powers to be delivered at closing
6GuarantyGuaranty AgreementJoint and several guaranty by Greenfield Holdings Corp., Greenfield Grain Storage LLC, and Greenfield Crop Inputs Inc. of all obligations of GAP under the Credit Agreement, in favor of HCB as Administrative Agent and the LendersC&H (draft)KBW (review)Draft — Delivered 11/4/20222022-11-04C&H draft dated November 4, 2022; awaiting KBW comments
7Security Documents — Real Property (Iowa)Mortgage, Assignment of Leases and Rents, and Security Agreement — Iowa (Form)Form mortgage for recording in Polk County, Iowa (GAP HQ at 4100 Grand Prairie Blvd, Suite 300, Des Moines, IA 50309) and 8 additional Iowa counties covering 14 grain elevator sites owned by Greenfield Grain Storage LLC; first-priority mortgage lien in favor of HCB as Collateral AgentC&H (draft)KBW (review)Draft — Delivered 11/4/20222022-11-04Form delivered; site-specific legal descriptions and parcel IDs to be inserted per Real Property Collateral Schedule; aggregate appraised value of Iowa properties TBD (part of $64,800,000 total)
8Security Documents — Real Property (Illinois)Mortgage, Assignment of Leases and Rents, and Security Agreement — Illinois (Form)Form mortgage for recording in McLean County, Illinois, covering Greenfield Crop Inputs Inc. distribution center at 780 Commerce Drive, Bloomington, IL 61701 and other applicable Illinois properties; first-priority mortgage lien in favor of HCB as Collateral AgentC&H (draft)KBW (review)Draft — Delivered 11/4/20222022-11-04Form delivered; site-specific legal descriptions to be inserted
9Security Documents — Deposit AccountsDeposit Account Control Agreement(s) — PNB AccountsDACA for GAP operating deposit accounts maintained at Prairie National Bank, N.A. (600 Locust Street, Suite 1500, Des Moines, Iowa 50309); HCB as Collateral Agent to have controlC&H (form draft)PNB (execution) / KBW (review)In Progress — Form delivered; PNB execution timeline TBD2022-11-04PNB to confirm form acceptability; discussed on 11/10 call; timeline for PNB countersignature remains open
10Security Documents — Deposit AccountsDeposit Account Control Agreement(s) — HCB AccountsDACA for GAP operating deposit accounts to be opened at Heartland Commerce Bank, N.A.; HCB as both depository bank and Collateral AgentC&H (form draft) / HCB (internal)KBW (review)In Progress — Form delivered 11/4/20222022-11-04HCB internal form may be substituted
11InsuranceAssignment of Insurance — Crop InsuranceAssignment of crop insurance proceeds under policies issued by Northstar Mutual Insurance Company to HCB as Collateral Agent; Redwood Insurance Group, Inc. as brokerC&H (form draft)KBW (review) / Redwood Insurance Group / Northstar MutualDraft — Delivered 11/4/20222022-11-04Form delivered; Redwood Insurance Group (Brian Templeton) to coordinate endorsements with Northstar Mutual Insurance Company
12InsuranceAssignment of Insurance — Property/Casualty and Business InterruptionAssignment of property/casualty and business interruption insurance proceeds to HCB as Collateral Agent; carrier: Northstar Mutual Insurance Company; broker: Redwood Insurance Group, Inc.C&H (form draft)KBW (review) / Redwood / NorthstarDraft — Delivered 11/4/20222022-11-04Combined with crop insurance assignment form; endorsements to name HCB as loss payee and additional insured
13InsuranceInsurance Certificates and EndorsementsCertificates of insurance and required endorsements (loss payee, additional insured) for all policies required under the Credit Agreement: crop insurance, property/casualty, commercial general liability, business interruption, equipment coverageGreenfield / Redwood Insurance Group (Templeton)HCB / KBWNot StartedInsurance compliance checklist prepared by C&H; gaps identified — endorsement timing discussed on 11/10 call
14UCC Filings — New LiensUCC-1 Financing Statements — IowaUCC-1 filing with Iowa Secretary of State for GAP (EIN 47-3918265, Iowa SOS Filing No. 622847) and Greenfield Grain Storage LLC (EIN 84-2093417); secured party: HCB as Collateral AgentC&H (prepare)Iowa SOS (filing)Not StartedTo be filed upon closing; collateral description: all assets
15UCC Filings — New LiensUCC-1 Financing Statement — IllinoisUCC-1 filing with Illinois Secretary of State for Greenfield Crop Inputs Inc. (EIN 37-6182049, Illinois SOS File No. 08294731); secured party: HCB as Collateral AgentC&H (prepare)Illinois SOS (filing)Not StartedTo be filed upon closing
16UCC Filings — New LiensUCC-1 Financing Statement — DelawareUCC-1 filing with Delaware Secretary of State for Greenfield Holdings Corp. (EIN 82-5047391, Delaware SOS File No. 7291538) — if required for pledge of equity interestsC&H (prepare)Delaware SOS (filing)Not StartedConfirm whether Delaware filing required for equity pledge perfection
17UCC Filings — New LiensUCC-1 Financing Statement — IndianaUCC-1 filing with Indiana Secretary of State for GAP operations in Indiana — if required based on collateral locationC&H (prepare)Indiana SOS (filing)Not StartedConfirm whether Indiana filing required; GAP operates across Iowa, Illinois, and Indiana
18Existing Lien ReleasesUCC-3 Termination Statements — Prairie National BankTermination of existing UCC filings by Prairie National Bank, N.A.: Iowa SOS Filing Nos. 2018-0041729 and 2018-0041730 (originally filed April 2, 2018)PNB (Braddock) / PNB counselIowa SOS / HCBPending — Contingent on payoffTo be delivered at closing simultaneously with payoff; Janet Braddock (PNB) to coordinate
19Existing Lien ReleasesMortgage Releases / Satisfactions — Prairie National BankReleases of existing PNB mortgages recorded in Polk County, Iowa (HQ), McLean County, Illinois (Bloomington distribution center), and 8 additional Iowa counties covering elevator sitesPNB (Braddock) / PNB counselCounty recorders / HCBPending — Contingent on payoffExisting mortgages to be released upon payoff of $55,000,000 PNB revolving facility (outstanding balance $38,750,000 as of 9/30/2022)
20Payoff & RefinancingPayoff Letter — Prairie National Bank, N.A.Payoff letter from PNB confirming outstanding balance under existing $55,000,000 Revolving Credit Agreement dated April 1, 2018 (as amended), per diem interest, and wire instructions; authorization for UCC terminations and mortgage releases upon receipt of payoff fundsPNB (Braddock)C&H / Greenfield / HCBNot StartedPNB facility maturing March 31, 2023; current rate SOFR + 2.75%, unused fee 0.50%; payoff amount to be confirmed 2 business days prior to closing
21Payoff & RefinancingFunds Flow MemorandumFunds flow memorandum detailing all closing-day wire transfers: (i) payoff to PNB, (ii) upfront fees ($400,000 = 0.50% × $80,000,000, split pro rata among Lenders), (iii) administrative agent fee ($75,000 to HCB), (iv) legal fees (C&H and KBW), (v) Pryor & Associates field examination fees, (vi) initial draw proceeds to Greenfield operating accountC&H (prepare) / Greenfield (approve)All partiesNot StartedTo be prepared 3-5 business days prior to closing
22Legal OpinionsBorrower's Counsel Legal Opinion — Calderwood & Harkness LLPLegal opinion of C&H as borrower's counsel covering: (i) due organization and good standing of each Loan Party, (ii) due authorization and execution, (iii) enforceability of Loan Documents, (iv) no conflicts with organizational documents or applicable law, (v) perfection of security interests (UCC filings, mortgage recordings), (vi) no governmental consents required; subject to customary assumptions, qualifications, and exceptions; governed by Illinois lawC&H (Tremblay / Blackwood)HCB / Lenders / KBWIn Progress — Outline preparedDraft outline prepared by Sophie Tremblay; full opinion to be finalized prior to closing
23Officer's CertificatesOfficer's Certificate — Greenfield Agricultural Partners LLCCertificate of authorized officer of GAP certifying: (i) accuracy of representations and warranties, (ii) no default or event of default, (iii) no material adverse change since June 30, 2022, (iv) compliance with conditions precedent; with attached certified copies of organizational documents, board/member resolutions, and incumbencyGreenfield (Vasquez or Calloway)HCB / KBWIn Progress — Form preparedDraft form prepared by C&H; Greenfield management to review and confirm certifications
24Officer's CertificatesOfficer's Certificate — Greenfield Holdings Corp.Certificate of authorized officer of Holdings certifying representations, warranties, and authorization of guaranty and pledgeGreenfield HoldingsHCB / KBWNot Started
25Officer's CertificatesOfficer's Certificate — Greenfield Grain Storage LLCCertificate of authorized officer of GGS certifying representations, warranties, and authorization of guaranty and security documentsGGSHCB / KBWNot Started
26Officer's CertificatesOfficer's Certificate — Greenfield Crop Inputs Inc.Certificate of authorized officer of GCI certifying representations, warranties, and authorization of guaranty and security documentsGCIHCB / KBWNot Started
27Good Standing CertificatesGood Standing Certificate — GAP (Iowa)Certificate of good standing for Greenfield Agricultural Partners LLC from Iowa Secretary of State (Iowa SOS Filing No. 622847)Greenfield / C&H (order)HCB / KBWNot StartedTo be dated within 30 days of closing
28Good Standing CertificatesGood Standing Certificate — Holdings (Delaware)Certificate of good standing for Greenfield Holdings Corp. from Delaware Secretary of State (Delaware SOS File No. 7291538)Greenfield / C&H (order)HCB / KBWNot StartedTo be dated within 30 days of closing; registered agent: National Corporate Services Inc., 1209 Orange Street, Wilmington, DE 19801
29Good Standing CertificatesGood Standing Certificate — GGS (Iowa)Certificate of good standing for Greenfield Grain Storage LLC from Iowa Secretary of StateGreenfield / C&H (order)HCB / KBWNot Started
30Good Standing CertificatesGood Standing Certificate — GCI (Illinois)Certificate of good standing for Greenfield Crop Inputs Inc. from Illinois Secretary of State (Illinois SOS File No. 08294731)Greenfield / C&H (order)HCB / KBWNot Started
31Good Standing CertificatesForeign Qualification Certificates — GAPCertificates of foreign qualification/good standing for GAP in Illinois and Indiana (operating states)Greenfield / C&H (order)HCB / KBWNot StartedGAP operates across Iowa, Illinois, and Indiana
32Secretary's CertificatesSecretary's Certificate — GAPCertificate of Nina Vasquez (General Counsel, Corporate Secretary) certifying organizational documents (operating agreement), member resolutions authorizing the transaction, and incumbency of officers (Marcus J. Lindstrom — CEO; Patricia Calloway — CFO; Raymond Foss — VP of Operations; Nina Vasquez — GC and Secretary)Greenfield (Vasquez)HCB / KBWNot Started
33Secretary's CertificatesSecretary's Certificate — HoldingsCertificate certifying certificate of incorporation, bylaws, board resolutions authorizing guaranty, and incumbencyGreenfield HoldingsHCB / KBWNot StartedHoldings owned 62% Lindstrom Family Trust, 28% Calloway-Foss Investments LP, 10% management equity plan
34Secretary's CertificatesSecretary's Certificate — GGSCertificate certifying organizational documents, member resolutions, and incumbencyGGSHCB / KBWNot Started
35Secretary's CertificatesSecretary's Certificate — GCICertificate certifying articles of incorporation, bylaws, board resolutions, and incumbencyGCIHCB / KBWNot Started
36Organizational DocumentsCertified Copy — GAP Operating Agreement (as amended)Certified copy of the operating agreement of Greenfield Agricultural Partners LLCGreenfield (Vasquez)HCB / KBWNot StartedTo be attached to Secretary's Certificate
37Organizational DocumentsCertified Copy — Holdings Certificate of Incorporation and BylawsCertified copies of organizational documents of Greenfield Holdings Corp.Greenfield HoldingsHCB / KBWNot Started
38Organizational DocumentsCertified Copy — GGS Operating AgreementCertified copy of operating agreement of Greenfield Grain Storage LLCGGSHCB / KBWNot Started
39Organizational DocumentsCertified Copy — GCI Articles of Incorporation and BylawsCertified copies of organizational documents of Greenfield Crop Inputs Inc.GCIHCB / KBWNot Started
40Field Examination & AppraisalPryor & Associates Field Examination ReportIndependent field examination report by Pryor & Associates LLC (Thomas Pryor, Managing Partner) covering collateral examinations and appraisals of Greenfield's crop inventory and accounts receivable at Des Moines HQ and select elevator sites; commenced 10/17/2022, substantially completed 11/7/2022Pryor & AssociatesHCB (Kuo / Nolan)In Progress — Field exam substantially complete 11/7/2022; report pending2022-11-07Pryor engaged by HCB on 9/19/2022; field exam fee cap: $50,000 per exam, 2 per year at Borrower expense; on-site work commenced 10/17/2022; findings discussed on 11/10 call
41Field Examination & AppraisalInventory Appraisal — NOLV DeterminationNet orderly liquidation value (NOLV) appraisal of eligible crop inventory by Pryor & Associates for borrowing base calculation purposes; 65% advance rate applied to NOLVPryor & AssociatesHCBIn Progress — Included in field exam scopePeak crop inventory (NOLV) estimated at $78,100,000 (October 2022)
42Financial Statements & ProjectionsAudited Financial Statements — GAP (FY 2021)Audited financial statements of Greenfield Agricultural Partners LLC for fiscal year ended December 31, 2021 (FY2021 Revenue: $347,200,000); auditor: Ashford, Kline & Pearce LLP (Catherine Drummond, Audit Partner)Greenfield (Calloway)HCB / KBWComplete — Previously deliveredPer AKP audited financials
43Financial Statements & ProjectionsInterim Financial Statements — GAP (6/30/2022)Unaudited interim financial statements of GAP as of and for the six months ended June 30, 2022 (total assets: $289,600,000)Greenfield (Calloway)HCB / KBWComplete — Previously delivered
44Financial Statements & ProjectionsManagement Projections — FY2022 and FY2023Management financial projections including FY2022 projected revenue of $391,500,000 and seasonal borrowing base projections (peak October: $109.2M gross / $80.0M capped; trough April: $45.9M gross / $42.4M net)Greenfield (Calloway)HCB / KBWComplete — Previously delivered
45Lien SearchesUCC, Tax Lien, and Judgment Search Results — All JurisdictionsResults of UCC, federal and state tax lien, and judgment searches in Iowa, Illinois, Indiana, and Delaware for GAP, Holdings, GGS, and GCI; identifies existing PNB UCC filings (Iowa SOS Filing Nos. 2018-0041729 and 2018-0041730, filed April 2, 2018)C&H (Obi / Tremblay)HCB / KBWComplete — Memo deliveredUCC Search Summary and Lien Analysis Memo prepared by Daniel Obi, reviewed by Sophie Tremblay
46Real PropertyReal Property Collateral ScheduleSchedule of 14 grain elevator sites and 3 regional distribution centers with addresses, county, state, parcel IDs, and appraised values; aggregate appraised value: $64,800,000C&H (Obi) / GreenfieldHCB / KBWIn Progress — Last updated November 2022Prepared by Daniel Obi
47Real PropertyTitle Searches and Commitments — Iowa PropertiesTitle searches for all Iowa real property collateral (Polk County HQ and 8 additional Iowa counties covering 14 elevator sites)C&H (coordinate)HCB / KBWNot StartedTo be ordered from title company
48Real PropertyTitle Search and Commitment — Illinois PropertyTitle search for McLean County, Illinois property (GCI distribution center at 780 Commerce Drive, Bloomington, IL 61701)C&H (coordinate)HCB / KBWNot Started
49Real PropertyEnvironmental Reports / Phase I ESAsPhase I environmental site assessments for mortgaged properties, if required by Credit AgreementGreenfield / Environmental consultantHCB / KBWNot StartedConfirm whether required for all 17 sites or select sites
50Real PropertySurveys and Flood CertificationsALTA surveys and flood zone certifications for mortgaged properties, if requiredGreenfield / Survey firmHCB / KBWNot Started
51SolvencySolvency CertificateCertificate of CFO (Patricia Calloway) certifying solvency of GAP and its subsidiaries on a consolidated basis after giving effect to the transactionsGreenfield (Calloway)HCB / KBWNot Started
52Fee Letters & Side LettersFee Letter — Upfront FeeFee letter confirming upfront fee of $400,000 (0.50% × $80,000,000) payable at closing, split pro rata: HCB $200,000 (50%), MACC $125,000 (31.25%), Tallgrass $75,000 (18.75%)HCB / KBW (prepare)Greenfield / C&H (review)In ProgressPer agreed term sheet dated 9/9/2022
53Fee Letters & Side LettersAdministrative Agent Fee LetterFee letter confirming annual administrative agent fee of $75,000 payable to HCBHCB / KBW (prepare)Greenfield / C&H (review)Not Started
54Syndicate DocumentsLender Joinder / Commitment Documentation — MACCDocumentation of Meridian Agricultural Credit Corporation's $25,000,000 commitment (31.25% pro rata share); contact: Franklin Osei, SVPKBW / MACC counselHCB / C&HNot StartedMACC HQ: 555 East Wells Street, Suite 1200, Milwaukee, WI 53202
55Syndicate DocumentsLender Joinder / Commitment Documentation — TallgrassDocumentation of Tallgrass Capital Fund II, LP's $15,000,000 commitment (18.75% pro rata share); contact: Monica Herrera, PartnerKBW / Tallgrass counselHCB / C&HNot StartedTallgrass HQ: 120 South LaSalle Street, Suite 2800, Chicago, IL 60603
56NoticesNotice of Borrowing — Initial DrawForm of notice of borrowing for initial draw under the ABL facility on the closing dateGreenfieldHCBNot Started
57NoticesNotice to PNB — Intent to RepayLetter from Greenfield notifying Prairie National Bank of intent to repay existing $55M facility in full and requesting payoff statementGreenfield (Vasquez) / C&HPNB (Braddock)Not Started
58Compliance CertificatesCompliance Certificate — InitialInitial compliance certificate confirming compliance with all financial covenants as of closing: minimum excess availability of $5,000,000; springing FCCR of 1.10:1.00 (tested only in Trigger Period when excess availability < greater of 12.5% of BB or $10,000,000)Greenfield (Calloway)HCBNot Started
59MiscellaneousLegal Expense Reimbursement — KBWConfirmation of Borrower's obligation to reimburse reasonable legal fees and expenses of KBW (lender's counsel) at closingKBWGreenfield / C&HPendingKBW: Kessler, Brandt & Whitfield LLP, 311 South Wacker Drive, Suite 5400, Chicago, IL 60606
60MiscellaneousPerfection CertificatePerfection certificate completed by Greenfield and each Loan Party identifying exact legal names, prior names, jurisdictions of organization, locations of collateral, trade names, and chief executive officesC&H (form) / Greenfield (data)KBW / HCBNot StartedAddresses: GAP — 4100 Grand Prairie Blvd, Suite 300, Des Moines, IA 50309; GGS — Suite 310 same address; GCI — 780 Commerce Drive, Bloomington, IL 61701; registered agents: Capitol Registered Agents, Inc. (Iowa), National Corporate Services Inc. (Delaware)
61MiscellaneousClosing Signature PagesExecution signature pages for all Loan Documents from all partiesC&H (coordinate) / KBW (coordinate)All partiesNot StartedSignature pages to be circulated in advance and held in escrow pending closing
62MiscellaneousClosing Binder / Document IndexCompilation of fully executed closing documents and indexC&HAll partiesNot StartedTo be prepared post-closing

[sheet: Party Directory]

Party Full Legal NameShort NameRoleEntity TypeJurisdictionAddressKey Contact(s)TitleEIN / Filing No.
Greenfield Agricultural Partners LLCGAPBorrowerIowa LLCIowa4100 Grand Prairie Boulevard, Suite 300, Des Moines, Iowa 50309Marcus J. Lindstrom (CEO); Patricia Calloway (CFO); Nina Vasquez (GC/Secretary); Raymond Foss (VP Operations)See prior columnEIN: 47-3918265; Iowa SOS: 622847
Greenfield Holdings Corp.HoldingsParent GuarantorDelaware CorporationDelaware1209 Orange Street, Wilmington, DE 19801 (c/o National Corporate Services Inc.)——EIN: 82-5047391; DE SOS: 7291538
Greenfield Grain Storage LLCGGSSubsidiary Guarantor / GrantorIowa LLCIowa4100 Grand Prairie Boulevard, Suite 310, Des Moines, Iowa 50309——EIN: 84-2093417
Greenfield Crop Inputs Inc.GCISubsidiary Guarantor / GrantorIllinois CorporationIllinois780 Commerce Drive, Bloomington, Illinois 61701——EIN: 37-6182049; IL SOS: 08294731
Heartland Commerce Bank, N.A.HCBAdministrative Agent / Collateral Agent / Lead Arranger / Sole Bookrunner / Issuing BankNational banking associationOCC-chartered; HQ Illinois200 South Wacker Drive, 40th Floor, Chicago, Illinois 60606Gregory Thorn (MD); Allison Kuo (VP); Derek Nolan (Associate)Agribusiness Lending / ABL Structuring / Credit AnalysisCommitment: $40,000,000 (50.00%)
Meridian Agricultural Credit CorporationMACCSyndicate LenderDelaware CorporationDelaware555 East Wells Street, Suite 1200, Milwaukee, Wisconsin 53202Franklin OseiSVP, Structured Ag LendingCommitment: $25,000,000 (31.25%)
Tallgrass Capital Fund II, LPTallgrassSyndicate LenderDelaware LPDelaware120 South LaSalle Street, Suite 2800, Chicago, Illinois 60603Monica HerreraPartner, Credit InvestmentsCommitment: $15,000,000 (18.75%)
Prairie National Bank, N.A.PNBIncumbent Lender / Payoff BankNational banking associationOCC-chartered; HQ Iowa600 Locust Street, Suite 1500, Des Moines, Iowa 50309Janet BraddockSVP, Agricultural BankingExisting facility: $55,000,000; outstanding 9/30/22: $38,750,000
Kessler, Brandt & Whitfield LLPKBWLender's CounselIllinois LLPIllinois311 South Wacker Drive, Suite 5400, Chicago, Illinois 60606Richard Whitfield (Partner); Lauren Chisholm (Sr. Associate)Lead lender's counsel—
Calderwood & Harkness LLPC&HBorrower's CounselLLP(Multi-jurisdiction); Chicago office150 North Michigan Avenue, Suite 3600, Chicago, Illinois 60601Ian Blackwood (Responsible Partner); Stephanie Okafor (Billing Partner); Sophie Tremblay (Lead Associate); Daniel Obi (Working Associate)Banking & FinanceMatter No. 1020-00001; Billing Code: GAPABF-2022
Pryor & Associates LLCPryorField Examiner / AppraiserOhio LLCOhio1200 Prospect Avenue, Suite 700, Cleveland, Ohio 44115Thomas PryorManaging Partner—
Ashford, Kline & Pearce LLPAKPIndependent AuditorIowa LLPIowa801 Grand Avenue, Suite 2200, Des Moines, Iowa 50309Catherine DrummondAudit Partner—
Redwood Insurance Group, Inc.RedwoodInsurance BrokerIowa CorporationIowa2500 Ingersoll Avenue, Des Moines, Iowa 50312Brian TempletonAccount Executive—
Northstar Mutual Insurance CompanyNorthstarCrop & Property InsurerIowa mutual insurance companyIowa400 First Avenue NE, Cedar Rapids, Iowa 52401———
Capitol Registered Agents, Inc.—Registered Agent (Iowa)Iowa CorporationIowa221 East Walnut Street, Des Moines, Iowa 50309———
National Corporate Services Inc.—Registered Agent (Delaware)Delaware CorporationDelaware1209 Orange Street, Wilmington, Delaware 19801———

[sheet: Borrowing Base Summary]

Collateral ComponentPeak Eligible Value — Oct 2022 Est.Advance RatePeak ContributionTrough Eligible Value — Apr 2023 Est.Trough Contribution
Eligible Accounts Receivable$42,300,00085%$35,955,000$19,700,000$16,745,000
Eligible Crop Inventory (NOLV)$78,100,00065%$50,765,000$8,200,000$5,330,000
Eligible Crop-Input Inventory (lower of cost or market)$18,400,00070%$12,880,000$31,600,000$22,120,000
Eligible Grain Warehouse Receipts (market value — CBOT settlement less basis)$12,000,00080%$9,600,000$2,100,000$1,680,000
Gross Borrowing Base (Subtotal)$109,200,000$45,875,000
Less: Availability Reserves($3,500,000)($3,500,000)
Net Availability (before cap)$105,700,000$42,375,000
Commitment Cap$80,000,000N/A
Effective Availability$80,000,000$42,375,000

[sheet: Syndicate Commitments]

LenderCommitment AmountPro Rata ShareUpfront Fee (0.50%)
Heartland Commerce Bank, N.A.$40,000,00050.00%$200,000
Meridian Agricultural Credit Corporation$25,000,00031.25%$125,000
Tallgrass Capital Fund II, LP$15,000,00018.75%$75,000
TOTAL$80,000,000100.00%$400,000