CORRESP 1 filename1.htm BAY BANKS OF VIRGINIA

December 14, 2007

 

BY EDGAR TRANSMISSION   
Paul Cline   
Senior Accountant    For Use of the
Division of Corporation Finance    Commission Only
Securities and Exchange Commission   
450 5th Street, N.W.   
Washington, D.C. 20549-1004   

 

  RE:    Bay Banks of Virginia, Inc.
     Form 10-K for the Fiscal Year Ended December 31, 2006
     Filed March 23, 2007
     File No. 000-22955

Dear Mr. Cline:

Bay Banks of Virginia, Inc. (the “Company”) has received your letter dated November 8, 2007 concerning the Company’s response to your previous letter dated October 9, 2007 regarding the Company’s most recently filed Form 10-K. This letter on behalf of the Company responds to the comment set forth in your letter. For convenience of reference, we have included the comment set forth in your letter, and the Company’s response to the comment follows thereafter.

Form 10-K, filed March 23, 2007

Financial Statements

Note 2, Unidentifiable Intangibles, page 34

1. Please refer to prior comment 1. Your response seems to focus on the definition of a business. Our comment asked you to explain in detail why you believe the previously identified core deposit intangible assets qualified as an unidentifiable intangible asset under the provisions of SFAS 147. SFAS 147 established the accounting for unidentifiable intangible assets that were accounted


for or aggregated with goodwill. Based on your disclosures and fact that these intangible assets were identified as core deposit intangibles assets, we believe that you should amortize them. Please revise accordingly.

Response: In the period from 11/15/94 through 10/27/00, the Company acquired five branches through three separate transactions. Copies of the settlement agreements and purchase price allocations are included as Exhibits A, B, and C to this letter.

In conjunction with each acquisition, the Company engaged a third-party advisor to assist in determining a fair offering price for the branch acquisitions. As noted in the attached letter, Exhibit D, from the advisor, the analyses performed did not separate the core deposit intangible from the goodwill nor did they include analyses of the life of core deposits acquired. As such, the Company originally amortized the intangibles over fifteen years consistent with the life assigned to goodwill at date of acquisition. Copies of our internal amortization schedules are included as Exhibits E, F and G. Amortization of the intangibles ceased upon adoption of FAS 147, when the Company was required to follow the guidance in FAS 141 requiring that the amount of any unidentifiable intangible be recognized and accounted for as goodwill if the transaction creating the intangible was the result of a business combination.

We recognize that the Company inadvertently titled the entire intangible resulting from the branch acquisitions as a core deposit intangible in prior filings. However, please note that this terminology is inconsistent with that used on the attached internal schedules and is also inconsistent with the useful life originally assigned to these assets. Furthermore, the Company did not, at any time, have information to separate a core deposit intangible component from the goodwill component arising from the acquisitions nor did it have a useful life to be used to amortize any core deposit intangible.

*        *        *        *        *         *        *        *        *        *         *        *

As requested, the Company acknowledges that:

 

   

The Company is responsible for the adequacy and accuracy of the disclosure in the filings;

 

   

Staff comments or changes to disclosure in response to staff comments do not foreclose the Securities and Exchange Commission (the “Commission”) from taking any action with respect to the filing; and

 

   

The Company may not assert staff comments as a defense in any proceeding initiated by the Commission or any person under the federal securities laws of the United States.


If you have any questions concerning the foregoing responses, please do not hesitate to contact me at (804) 435-1171.

Thank for your assistance in this matter.

 

Yours truly,

/s/ Austin L. Roberts, III

Austin L. Roberts, III

President and Chief Executive Officer


Exhibit A

 

LOGO      TideMark Bank
     301 Hiden Boulevard
     P.O. Box 6040
     Newport News, Virginia 23606-0040
     Telephone 804-599-1400

 

To:    Paul T. Sciacchitano    Date:    November 14, 1994
   Executive Vice President      
   Bank of Lancaster      
From:    Johnny G. Evans      
   First Vice President/Controller      
   TideMark Bank      

By Fax: (804)435-0545

Breakdown of initial settlement wired for preliminary closing on your purchase of our Kilmarnock branch office as of November 10, 1994:

 

Deposits

   $ 4,578,544.92  

Closing payment percentage per Section 4.2(a)

     97.625 %
        
     4,469,804.48  

Fed Funds @ 5.25% for 3 days

     1,928.75  
        
     4,471,733.23  
        

Less:

  

Book value of Realty:

  

Land

     112,350.50  

Building

     326,900.94  

Share loans receivable

     5,114.32  

Premium on Deposits

  

($4,446,530.76 X 2.5%)

     111,663.27  

Premium on IRA’s

  

($112,014.16 X 2.375%)

     2,660.34  
        
     558,689.37  
        

Net Funds Wired

   $ 3,913,043.86  
        

cc by FAX:

Ray Suttle, Jr. (804)873-8103

Ammon Dunton (804)435-1614


Preliminary Allocation of Purchase Price

Schedule 2.7

Based on Balances as of September 30, 1994

Reference Section

 

2.2 (A)    Net Book Value of Fixed Assets      $ 4,901.62  
2.2 (B)    Net Book Value of Realty        441,010.19  
2.4(A)   

Deposits

   $ 4,738,675.50    
  

Accrued Interest

     11,685.23    
             
  

Total Deposits

     4,750,360.73    
  

X Premium

     2.5 %  
             
2.2(C)    Premium on Deposits        118,759.02  
2.4(A)   

IRA accounts

     100,000.00    
  

X Premium

     2.375 %  
             
2.2(D)    Premium on IRA accounts        2,375.00  
2.2(E)    Cash on Hand        28,032.17  
2.5    Personal Property and Real Estate Taxes Due        (2,457.33 )
2.6    Deposit Insurance        3,376.37  
             
  

Total Due From Buyers

     $ 595,997.04  
             
2.4(A)    Deposits including Accrued     
   Interest Payable        4,750,360.73  
2.4(A)    IRA accounts including Accrued     
   Interest Payable        100,000.00  
   Less:     
2.4(D)    Savings Account loans    $ 17,733.56    
   Accrued Interest Receivable      136.74       17,870.30  
                   
  

Total Due From Sellers

     $ 4,832,490.43  
             
   Net Due Seller      $ 4,236,493.39  
             


Exhibit B

Union Bankshares Corporation

Signet Settlement

 

    

Montross

1246-owned

   

Warsaw

1247-owned

   

Divestiture

Total

 

Deposit Balances Outstanding:

      

Deposits

   14,592,173.13     7,621,657.13     22,213,830.26  

Overdrafts

   (505.76 )   (1,943.06 )   (2,448.82 )

Accrued Interest

   38,488.23     16,836.90     55,325.13  

less Pregenerated interest on CDs

   (458.88 )   —       (458.88 )

Total Deposits

   14,629,696.72     7,636,550.97     22,266,247.69  

Safe Deposit Fees

   1,409.69     1,096.01     2,505.70  

Total Gross due to purchaser

   14,631,106.41     7,637,646.98     22,268,753.39  

Deposit Premium @ 10.05% (the total deposits at the effective date at the divestiture branches)(1)

   1,470,284.52     767,473.37     2,237,757.89  

Personal Property (BV)

   6,219.48     18,337.40     24,556.88  

ATMs (BV)

   —       —       —    

Owned Branches (stated amount)

   570,000.00     530,000.00     1,100,000.00  

Loans

      

Consumer

   67,239.93     14,696.31     81,936.24  

Commercial

   755,264.39     88,607.36     843,871.75  

Coin/Currency

   331,377.55     242,642.33     574,019.88  

Sales & Use Tax

   279.87     825.18     1,105.05  

Real Property Taxes

   (625.85 )   (519.94 )   (1,145.79 )

Other fees – Grantor’s tax

   (570.00 )   (530.00 )   (1,100.00 )

Prorata FDIC insurance

   227.91     118.96     346.87  

Total deductions from gross due to purchaser

   3,199,697.80     1,661,650.97     4,861,348.77  

Net payment by seller to purchaser

   11,431,408.61     5,975,996.01     17,407,404.62  

Notes:

(1) Original intangible reduced by $249,740 due to increased value of real property and $11,184 due to post-closing adjustments.


Exhibit C

First Virginia Bank

Callao and Healthville Branch Divestiture Settlement

Purchaser: Bank of Lancaster

Seller: First Virginia Bank

Effective Date: October 27, 2000

Current Date: October 30, 2000

 

    

Preliminary

(Work of October 27)

(Calculated 10/28/00)

   

Adjusted

(Work of October 27)

(Calculated 10/30/00)

 
Amount of Liabilities Assumed     
Branch Deposits:     

Total Principal

   $ 18,691,300.18     $ 18,691,300.18  

Plus: Accrued interest on CDs

     141,862.65       141,862.65  

Less: CD Interest checks mailed*

     (0.00 )     (1,439.69 )

Less: Prorated FDIC Insurance Expense (1)

     (635.43 )     (635.43 )

Less: Total Overdrawn Accounts

     (5,783.50 )     (5,783.50 )

*- Information will be available 10/30/00

    
(Less) Value of Assets Sold     

Branch Real Property:

    

Sales Price

     (359,820.00 )     (359,820.00 )

Prorated Taxes (2)

     (473.80 )     (473.80 )
Personal Property:     

Net Book Value

     (32,372.51 )     (32,372.51 )
CAM Loans:     

Principal

     (53,760.69 )     (53,760.69 )

Accrued Interest

     (0.00 )     (0.00 )
Coins & Currency      (184,052.16 )     (184,052.41 )
Unearned Safe Deposit Box Rent      2,271.15       2,271.15  
Other Tax and or Expense Items:     

Recording Grantor’s Tax

     360.50       360.50  
(Less) Deposit Premium (3)(a)      (1,378,483.00 )     (1,378,483.00 )
                
Payment Amount Effective 10/27/00      16,820,413.39       16,818,973.45  
Plus: Interest (2 Days) (4)      6,074.04       6,131.92  
                
Total Due to Buyer On 10/27/00    $ 16,826,487.43     $ 16,825,105.37  
                

Notes:

(a) Original intangible increased by $23,000 post-closing adjustment.


First Virginia Bank

Callao and Healthsville Branch Divestiture Settlement

 

SUPPORTING SCHEDULES    Preliminary (Work of October 27, calculated 10/28/00)     Adjusted (Work of October 27, calculated 10/30/00)  
     60 Healthsville     79 Callao     Total     60 Healthsville     79 Callao     Total  

(1) Prorated FDI C Insurance Expense

            

Deposits Assumed:

            

Demand

   $ 1,446,957.81     $ 2,988,865.54     $ 4,435,823.35     $ 1,446,957.81     $ 2,988,865.54     $ 4,435,823.35  

Time & Savings

     4,211,690.78       10,043,786.05       14,255,476.83       4,211,690.78       10,043,786.05       14,255,476.83  
                                                

Total

   $ 5,658,648.59     $ 13,032,651.59     $ 18,691,300.18     $ 5,658,648.59     $ 13,032,651.59     $ 18,691,300.18  

Demand (net of .1667% deduct)

   $ 1,205,749.94     $ 2,490,621.65     $ 3,696,371.59     $ 1,205,749.94     $ 2,490,621.65     $ 3,696,371.59  

Time & Savings (net of 1% deduct)

     4,169,573.87       9,943,348.19       14,112,922.06       4,169,573.87       9,943,348.19       14,112,922.06  
                                                

Total

   $ 5,375,323.81     $ 12,433,969.84     $ 17,809,293.65     $ 5,375,323.81     $ 12,433,969.84     $ 17,809,293.65  

Fourth Quarter BIF & SAIF FICO Multiplier

     0.0000505       0.0000505       0.0000505       0.0000505       0.0000505       0.0000505  

Prorated Fourth Quarter Reimbursement (65/92)

   $ 191.79     $ 443.64     $ 635.43     $ 191.79     $ 443.64     $ 635.43  

(2) Prorated Real Estate Taxes

            

Factor (65/366)

     0.18       0.18       0.18       0.18       0.18       0.18  

Real Property:

            

Total:

   $ 1,306.48     $ 1,361.36     $ 2,667.84     $ 1,306.48     $ 1,361.36     $ 2,667.84  

Reimbursement Due FVB

   $ 232.03     $ 241.77     $ 473.80     $ 232.03     $ 241.77     $ 473.80  

(3) Deposit Premium

            

Total Deposits Assumed

   $ 5,658,648.59     $ 13,032,651.59     $ 18,691,300.18     $ 5,658,648.59     $ 13,032,651.59     $ 18,691,300.18  

Less: Increase Non-Premium Eligible Deposits > $100,000*

     0.00       0.00       0.00       0.00       0.00       0.00  
                                                
   $  5,658,648.59     $ 13,032,651.59     $ 18,691,300.18     $ 5,658,648.59     $ 13,032,651.59     $ 18,691,300.18  

Total Premium (7.375%)

   $ 417,325.00     $ 961,158.00     $ 1,378,483.00     $ 417,325.00     $ 961,158.00     $ 1,378,483.00  

* Deposits >$100,000 as of 3/31/00

   $ 864,297.46     $ 1,956,974.05     $ 2,821,271.51     $ 864,297.46     $ 1,956,974.05     $ 2,821,271.51  

Deposits >$100,000 as of 10/27/00

     582,252.53       1,392,618.47       1,974,871.00       582,252.53       1,392,618.47       1,974,871.00  
                                                

Change in Deposits >$100,000

   $ (282,044.93 )   $ (564,355.58 )   $ (846,400.51 )   $ (282,044.93 )   $ (564,355.58 )   $ (846,400.51 )

(4) Fed Funds Rate

            

WSJ High

     6.500 %     6.500 %     6.500 %     6.625 %     6.625 %     6.625 %

WSJ Low

     6.500 %     6.500 %     6.500 %     6.500 %     6.500 %     6.500 %

Average

     6.500 %     6.500 %     6.500 %     6.563 %     6.563 %     6.563 %


Exhibit D

LOGO

December 11, 2007

Mr. Austin L. Roberts, III

President and CEO

Bay Banks of Virginia

P.O. Box 1869

Kilmarnock, VA 22482

Dear Mr. Roberts,

As you know, Anonick Financial Corporation assisted Bay Banks of Virginia in their acquisitions of five branches from three different sellers as listed below.

 

Seller

  

Branch

  

Date

Tidemark Savings Bank    Kilmarnock    Nov 1994
Signet Bank    Warsaw and Montross    Feb 1998
First Virginia Bank    Healthville and Callao    Oct 2000

In each case, Anonick Financial Corporation provided financial analysis and assisted in the determination of the price to offer for these branches. The analyses were based upon market conditions at the time of each transaction. In each case, our analysis did not separate the core deposit intangible from the total goodwill paid during each transaction. Furthermore, we did not identify any core deposit intangible at the time of these transactions or anytime thereafter. Additionally, we advised the Bank to amortize the deposit premium on a 15-year straight-line basis, which was consistent with industry practice at the time of the transactions.

Should you have any questions regarding this letter or these transactions, please do not hesitate to call me at (804) 378-2270

 

Very truly yours,
LOGO
Timothy A. Anonick

 


2500 Lander Court • Midlothian, Virginia 23113

(804) 378-2270 • fax (804) 378-8032


LOGO

LOGO

“INVESTMENT BANKERS”

(804) 378-2270

Anonick Financial Corporation provides experience, leadership and innovative solutions to financial institutions pursuing major strategic objectives.

AREAS OF EXPERTISE

 

   

Merger, Acquisition & Divestiture Transactions

 

   

Branch Purchases and Sales

 

   

Strategic Planning to Maximize Shareholder Value

 

   

Stock Valuations

 

   

Private Placement of Debt or Equity

 

   

Hostile Takeover Preparation/Defense

 

   

Capital Planning

 

   

Fairness Opinions

 

   

Employee Stock Ownership Plan Valuations

 

   

Asset Acquisition Searches

 

   

Resolution Trust Corporation Transactions

ADVANTAGES

 

   

The company’s professionals have successfully completed or managed over 75 valuation, merger, acquisition, divestiture and financing transactions during the 1980’s, 1990’s and 2000’s.

 

   

With over 20 years experience, the company’s professionals apply a high level of market knowledge and technical skill to each transaction. We use our expertise to structure transactions to our client’s advantage from both an organizational and financial vantage point. Our market information is critical to avoid leaving money on the table and/or losing a deal to your competitor.

 

   

The company renders quality services without the high overhead costs associated with larger investment or commercial banks.

 

   

The company specializes in strategic advisory services for financial institutions. We are not part of a larger company that primarily focuses on selling stocks or bonds, or one that has potential conflicts of interests with the client.


LOGO

QUALIFICATIONS

Timothy A. Anonick

President and CEO

Prior to founding the Company, Tim had accumulated over 15 years experience in the banking industry. Most recently, with another nationally ranked investment banking firm as Director of their Financial Institutions Mergers and Acquisitions division. Tim also served as Chief Financial Officer of Peoples Bank of Virginia for five years.

He has also worked with two “Big Six” public accounting firms where he served as engagement manager for some of the largest banks in the Mid-Atlantic and a number of community banks. His other clients included brokerage companies, mutual funds and investment companies. Tim also worked as a Federal Reserve Bank Examiner, examining banks throughout the Fifth District for the Federal Reserve Bank of Richmond.

He has served as a Vice President in the Richmond Chapters of both the Virginia Bankers Association and the Bank Administration Institute. In addition, he has taught courses for the American Institute of Bankers. Tim graduated from Western Michigan University with a Bachelors of Business Administration (major Accounting). He is a Certified Public Accountant and a member of both the Virginia Society and American Institute of CPA’s.

He has been a guest lecturer for various professional groups and universities around the country.


LOGO

Top Financial Advisers

Branch Sales 2003

Ranked by Number of Branches

 

2003
Rank

  

Firm

   Number of
Branches
  

Deposits
Sold

($000)

1    DD&F Consulting Group    7    477,915
2    Keefe Bruyette & Woods, Inc.    6    849,300
2    Hovde Financial LLC    6    227,600
4    Sander O’Neill & Partners    5    1,121,270
4    McDonald Investments    5    336,991
6    Anonick Financial Corporation    2    53,730
            
6    Friedman Billings Ramsey    2    132,000
6    Stifel Nicolaus & Co.    2    105,717
6    McConnell Bud & Romano    2    70,000
6    Columbia Financial Advisors    2    44,736
6    RSM McGladrey, Inc.    2    17,595
12    Austin Associates    1    161,000
12    UBS Securities    1    856,000
12    DA Davidson    1    66,405
12    Carson Medlin    1    50,000
12    SAMCO Capital Markets    1    44,000
12    Janney Montgomery Scott    1    40,000
12    Hancock Securities    1    24,600
12    Ostrowski & Co.    1    21,000
12    RBC Capital Markets    1    21,000
12    Triangle Capital Partners    1    17,000
12    Alford Spencer Group    1    6,000

Source: SNL Bank M&A DataSource


Tim Anonick (age 46). Tim Anonick began his banking career as a Federal Reserve Bank Examiner, examining member banks throughout the Fifth District for the Federal Reserve Bank of Richmond. He has also held managerial positions with two national public accounting firms where he specialized in providing public accounting services to financial institutions throughout the mid-Atlantic region, including a number of community banks. Thereafter, Mr. Anonick was the chief financial officer of Peoples Bank of Virginia, located in Richmond, Virginia. Mr. Anonick subsequently founded and was the chief executive officer of Anonick Financial Corporation, focusing on merger and acquisition transactions for financial institutions. Anonick Financial Corporation was ranked fifth nationally by SNL Financial, LC in the number of merger and acquisition deals advised from 1995-2004. Currently, Mr. Anonick is Senior Vice President in the investment banking division of Anderson & Strudwick and serves on its board of directors. He is a director of Rocky Mountain Bank located in Rock Springs, Wyoming, and First Bank (in formation), located in Williamstown, New Jersey. Mr. Anonick graduated from Western Michigan University with a B.B.A. in Accountancy. He is a certified public accountant and a member of both the Virginia Society and American Institute of CPAs. Mr. Anonick has served as Vice President in the Richmond Chapters of the Virginia Bankers Association and the Bank Administration Institute.


Exhibit E

TIDEMARK INTANGIBLE

 

INTANGIBLE

         MONTH OF       DECEMBER 2001            

DESCRIPTION

  

CREDIT

   DEBIT    ACQUIRED   

ORIGINAL

COST

   FACTOR   

THIS PERIOD

  

MONTHS IN

   ACCUM   

BOOK

VALUE

INTANGIBLE

   187000103    568850103    11/15/94    114,323.61    180    635.13    86    54,621.28    59,702.33
                            
         Dec-96 ADDITIONAL EXPENSE    5000         
                              
            TOTAL ADDITIONAL EXPENSE    5000       ADJ BOOK    54,702.33
                              

 

1999

 

MONTH IN

 

2000

 

MONTH IN

 

2001

 

MONTH IN

 

2002

1

  51   1   63   1   75   1

2

  52   2   64   2   76   2

3

  53   3   65   3   77   3

4

  54   4   66   4   78   4

5

  55   5   67   5   79   5

6

  56   6   68   6   80   6

7

  57   7   69   7   81   7

8

  58   8   70   8   82   8

9

  59   9   71   9   83   9

10

  60   10   72   10   84   10

11

  61   11   73   11   85   11

12

  62   12   74   12   86   12

 

Page 1


Exhibit F

SIGNET INTANGIBLE

 

SIGNET INTANGIBLE

    MONTH OF DECEMBER 2001   35% WARSAW, 65% MONTR

DESCRIPTION

 

CREDIT

 

DEBIT

  ACQUIRED  

ORIGINAL
COST(1)

  FACTOR  

THIS PERIOD

  MONTHS IN   ACCUM   BOOK
VALUE

INTANGIBLE

  100018700   100056885   2/17/98   1,976,834.00   180   10,982.41   47   516,173.32   1,460,660.68
            3843.84 -WARSAW   1870001105   568850105
        1,976,834.00     7138.57 -MONTROSS   187000106   568850106
          MONTHS   10,982.41      

 

1998

 

MONTH IN

 

1999

 

MONTH IN

 

2000

 

MONTH IN

 

2001

 

MONTH IN

1

  0   1   12   1   24   1   36

2

  1   2   13   2   25   2   37

3

  2   3   14   3   26   3   38

4

  3   4   15   4   27   4   39

5

  4   5   16   5   28   5   40

6

  5   6   17   6   29   6   41

7

  6   7   18   7   30   7   42

8

  7   8   19   8   31   8   43

9

  8   9   20   9   32   9   44

10

  9   10   21   10   33   10   45

11

  10   11   22   11   34   11   46

12

  11   12   23   12   35   12   47

Notes:

(1) Original intangible reduced by $249,740 due to increased value of real property and $11,184 due to post-closing adjustments.

 

15


Exhibit G

FIRST VA INTANGIBLE

 

FIRST VA INTANGIBLE

   MONTH OF DECEMBER 2001    30% HEATHSVILLE, 70% CALLAO

 

DESCRIPTION

 

CREDIT

  DEBIT  

ACQUIRED

  ORIGINAL
COST(1)
 

FACTOR

  THIS PERIOD  

MONTHS IN

  ACCUM  

BOOK
VALUE

INTANGIBLE

  100018700   100056885   10/27/00   1,401.483.00   180   7786.02   14   109,004.23   1,292,478.77
                   
            2335.81 - HEATH     187000107   568850107
            5450.21 - CALLAO     187000108   568850108

2000

 

MONTH IN

  2001  

MONTH IN

  2002  

MONTH IN

  2003  

MONTH IN

  2004  

MONTH IN

1

  0   1   3   1   15   1   27   1   39

2

  0   2   4   2   16   2   28   2   40

3

  0   3   5   3   17   3   29   3   41

4

  0   4   6   4   18   4   30   4   42

5

  0   5   7   5   19   5   31   5   43

6

  0   6   8   6   20   6   32   6   44

7

  0   7   9   7   21   7   33   7   45

8

  0   8   10   8   22   8   34   8   46

9

  0   9   11   9   23   9   35   9   47

10

  0   10   12   10   24   10   36   10   48

11

  1   11   13   11   25   11   37   11   49

12

  2   12   14   12   26   12   38   12   50

2005

 

MONTH IN

  2006  

MONTH IN

  2007  

MONTH IN

  2008  

MONTH IN

  2009  

MONTH IN

1

  51   1   63   1   75   1   87   1   99

2

  52   2   64   2   76   2   88   2   100

3

  53   3   65   3   77   3   89   3   101

4

  54   4   66   4   78   4   90   4   102

5

  55   5   67   5   79   5   91   5   103

6

  56   6   68   6   80   6   92   6   104

7

  57   7   69   7   81   7   93   7   105

8

  58   8   70   8   82   8   94   8   106

9

  59   9   71   9   83   9   95   9   107

10

  60   10   72   10   84   10   96   10   108

11

  61   11   73   11   85   11   97   11   109

12

  62   12   74   12   86   12   98   12   110

Notes:

(1) Original intangible increased by $23,000 post-closing adjustment.

 

Page 1