Company: OSBC
Filing Date: 2025-05-06
Form Type: S-4/A
Source: 0001104659-25-045103
Chunk: 131

Company: OLD SECOND BANCORP INC
Filing Date: 2025-05-06
Form: S-4/A
Chunk 131
---
 ​ |

84

TABLE OF CONTENTS

| ​                                            
 Cash Consideration:                          
 Common shares of Bancorp Financial           | ​ 
 ​ 
 ​ | ​ 
 ​ 
 ​ | March 14,2025 
 ​             
 ​             | ​ 
 ​ |           ​ 
   3,139,058 | ​ 
 ​ | ​ 
 ​ 
 ​ | ​ 
 ​ 
 ​ | 10% Increase 
 ​            
 ​            | ​ 
 ​ |           ​ 
   3,139,058 | ​ 
 ​ | ​ 
 ​ 
 ​ | ​ 
 ​ 
 ​ | 10% Decrease 
 ​            
 ​            | ​ 
 ​ |           ​ 
   3,139,058 | ​ 
 ​ | ​ 
 ​ 
 ​ |
|:---------------------------------------------|:--|:--|:--------------|:--|------------:|:--|:--|:--|:-------------|:--|------------:|:--|:--|:--|:-------------|:--|------------:|:--|:--|
| Fixed cash consideration rate per share      | ​ | ​ | ​             | $ |      15.930 | ​ | ​ | ​ | ​            | $ |      15.930 | ​ | ​ | ​ | ​            | $ |      15.930 | ​ | ​ |
| Preliminary fair value of cash consideration | ​ | ​ | ​             | $ |  50,005,194 | ​ | ​ | ​ | ​            | $ |  50,005,194 | ​ | ​ | ​ | ​            | $ |  50,005,194 | ​ | ​ |
| Total pro forma purchase price consideration | ​ | ​ | ​             | $ | 183,854,627 | ​ | ​ | ​ | ​            | $ | 197,258,405 | ​ | ​ | ​ | ​            | $ | 170,482,240 | ​ | ​ |
| Preliminary goodwill                         | ​ | ​ | ​             | $ |  50,568,000 | ​ | ​ | ​ | ​            | $ |  63,971,778 | ​ | ​ | ​ | ​            | $ |  37,195,613 | ​ | ​ |
| ​                                            |   |   |               |   |             |   |   |   |              |   |             |   |   |   |              |