[GLEN BURNIE BANCORP LETTERHEAD]
March 11, 2010
Via EDGAR and FEDEX
Mr. Hugh West
Accounting Branch Chief
Division of Corporation Finance
Securities and Exchange Commission
100 F Street, NE
Washington, DC 20549
RE: | Glen Burnie Bancorp (the “Company”) |
Form 10-K for the Fiscal Year ended December 31, 2008
Form 10-Q for the Quarter ended September 30, 2009
File No. 000-24047
Dear Mr. West:
In response to Mr. Marc Thomas’ telephone request, attached is a copy of cash flow analysis performed by FTN Financial Securities Corporation.
The Company hereby acknowledges that the Company is responsible for the adequacy and accuracy of the disclosure in the filing, and staff comments or changes to disclosure in response to staff comments do not foreclose the Commission from taking any action with respect to the filing. The Company further acknowledges that 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.
Should you require any further information or have additional comments, please contact me.
Sincerely,
GLEN BURNIE BANCORP |
|
/s/ John E. Porter |
John E. Porter |
Chief Financial Officer |
cc: | Mr. Michael G. Livingston |
Chief Executive Officer
Marc Thomas, Staff Accountant
Deal Cashflows Assumptions:
No Prepays:
Prepayments - - 0% annually; 100% at maturity.
Scenario 4 (Base) | | Defaults - 75 bps applied annually; 15% recovery with 2 yr lag. |
Scenario 5 (Worse) | | Defaults - 150 bps applied annually; 0% recovery. |
Scenario 6 (Better) | | Defaults - 37.5 bps applied annually; 50% recovery with 2 yr lag. |
Scenario 7 (Burst) | | Defaults - Qtr 2 2009: 4% (not annualized) |
| | Qtr 3 2009: 3% |
| | Qtr 4 2009: 2% |
| | Qtr 1 2010: 1% |
| | Thereafter 50 bps applied annually; 15% recovery with 2 yr lag. |
Asset Specific Assumptions:
Bank 10 - | | Defaults with 15% recovery with a two year lag. |
Bank 26 - | | Defaults with 15% recovery with a two year lag. |
Bank 6 - | | Defaults with 0% recovery. |
Although this information has been obtained from sources, which we believe to be reliable, we do not guarantee its accuracy, and it may be incomplete or condensed. This is for informational purposes only and is not intended as an offer or solicitation with respect to the purchase or sale of any security. All herein listed securities are subject to availability and change in price. Past performance is not indicative of future results while changes in any assumptions may have a material effect on projected results.
FTN Financial Group and FTN Financial Capital Markets are divisions of First Tennessee Bank National Association (FTB). FTN Financial Securities Corp (FFSC), FTN Financial Capital Assets Corporation, and FTN Equity Capital Markets Corp (FTN Equity Capital) are wholly owned subsidiaries of FTB. FFSC and FTN Equity Capital are members of the FINRA and SIPC—http://www.sipc.org/. Equity research is provided by FTN Equity Capital. FTN Financial Group, through First Tennessee Bank or its affiliates, offers investment products and services.
This message is intended only for the use of the individual or entity to which it is addressed and may contain information that is privileged, confidential and exempt from disclosure under applicable law. If the reader of this message is not the intended recipient, employee or agent responsible to deliver it to the intended recipient, you are hereby notified that reading, disseminating, distributing or copying this communication is strictly prohibited.
© 2009 First Tennessee Bank. All rights reserved.
EITF 99-20 Other Than Temporary Impairment Cash Flow Testing 12/31/09 | | |
| | | | 9.30.09 | | | 12.31.09 | | | | | | | | | | | | |
Input-----> | | Original Face: | | 1,000,000 | | | | 945,300 | | current face | | | | | | | |
Input--> | | Book Value | | | 924,823 | | | | 887,735 | | | | 93.91 | | book price | | | | | | | |
Input-----> | | Scenario # | | | 5 | | | | 5 | | | | | | | | RESULTS | | | |
Input-----> | | Original Purchase Date: | | 9/1/2000 | | | | | | | | Current Book Value | | | 887,735 | | | |
Input-----> | | Original Purchase Price: | | 100.6030 | | | | | | | | PV for Current Qtr Projected Cash Flows | | | 900,043 | | | |
| | | | | | | | | | | | | | | | | Change | | | 12,308 | | | |
Discount Rate | | 9.190 | % | | | | | | | | | | | | | | % Change | | | 1.39 | % | | |
Previously Projected Cashflows | September 30, 2009 | | Currently Projected Cashflows | December 31, 2009 |
Deal | | Class | | Description | | Type | | Cusip | |
Reg Div | | Senior | | Senior | | Fixed | | 75902AAA6 | |
Assumptions: | | Assumptions: |
| | |
Prepayments - 0% annually; 100% at maturity. | | Prepayments - 0% annually; 100% at maturity. |
| | |
Scenario 5 (Worse) Defaults - 150 bps applied annually; 0% recovery. | | Scenario 5 (Worse) Defaults - 150 bps applied annually; 0% recovery. |
| | |
Specific Deferals/ Defaults: | | Specific Deferals/ Defaults: |
As per Intex | | As per Intex |
| | | | | Implied Discount Rate | | | 9.401% | | | | | | | | | Implied Discount Rate | | | 9.401% | | | | |
Date | | Balance | | | Principal | | | Interest | | | Total Cashflow | | | Discounted Cashflow Value | | | Balance | | | Principal | | | Interest | | | Total Cashflow | | | Discounted Cashflow Value | |
Book Value-----------------------> | | | | | (924,823 | ) | | | | | Book Value-----------------------> | | | | (887,735 | ) | | | |
Net PV-----------------------------> | | | | | | | | | 900,016 | | | Net PV-----------------------------> | | | | | | | | 900,043 | |
9/15/2009 | | | 945,300 | | | | | | | | | | | | | | | | | | 945,300 | | | | | | | | | | | | | | | | |
3/15/2010 | | | 941,823 | | | | 3,477 | | | | 43,720 | | | | 47,198 | | | | 900,016 | | | | 941,761 | | | | 3,539 | | | | 43,720 | | | | 47,259 | | | | 900,043 | |
9/15/2010 | | | 938,181 | | | | 3,641 | | | | 43,559 | | | | 47,201 | | | | 894,173 | | | | 938,117 | | | | 3,644 | | | | 43,556 | | | | 47,201 | | | | 894,140 | |
3/15/2011 | | | 935,084 | | | | 3,098 | | | | 43,391 | | | | 46,489 | | | | 888,059 | | | | 935,016 | | | | 3,101 | | | | 43,388 | | | | 46,489 | | | | 888,024 | |
9/15/2011 | | | 931,843 | | | | 3,241 | | | | 43,248 | | | | 46,489 | | | | 882,376 | | | | 931,772 | | | | 3,244 | | | | 43,244 | | | | 46,489 | | | | 882,339 | |
3/15/2012 | | | 915,486 | | | | 16,356 | | | | 43,098 | | | | 59,454 | | | | 876,432 | | | | 915,412 | | | | 16,360 | | | | 43,094 | | | | 59,454 | | | | 876,393 | |
9/15/2012 | | | 912,033 | | | | 3,453 | | | | 42,341 | | | | 45,795 | | | | 857,249 | | | | 911,956 | | | | 3,457 | | | | 42,338 | | | | 45,795 | | | | 857,209 | |
3/15/2013 | | | 909,111 | | | | 2,922 | | | | 42,182 | | | | 45,104 | | | | 850,844 | | | | 909,030 | | | | 2,926 | | | | 42,178 | | | | 45,104 | | | | 850,803 | |
9/15/2013 | | | 906,052 | | | | 3,058 | | | | 42,046 | | | | 45,105 | | | | 844,836 | | | | 905,968 | | | | 3,062 | | | | 42,043 | | | | 45,105 | | | | 844,792 | |
3/15/2014 | | | 903,533 | | | | 2,519 | | | | 41,905 | | | | 44,424 | | | | 838,551 | | | | 903,445 | | | | 2,523 | | | | 41,901 | | | | 44,424 | | | | 838,505 | |
9/15/2014 | | | 900,896 | | | | 2,637 | | | | 41,788 | | | | 44,425 | | | | 832,658 | | | | 900,804 | | | | 2,641 | | | | 41,784 | | | | 44,425 | | | | 832,610 | |
3/15/2015 | | | 898,808 | | | | 2,088 | | | | 41,666 | | | | 43,755 | | | | 826,493 | | | | 898,711 | | | | 2,093 | | | | 41,662 | | | | 43,755 | | | | 826,442 | |
9/15/2015 | | | 896,622 | | | | 2,186 | | | | 41,570 | | | | 43,756 | | | | 820,714 | | | | 896,521 | | | | 2,190 | | | | 41,565 | | | | 43,756 | | | | 820,662 | |
3/15/2016 | | | 894,995 | | | | 1,627 | | | | 41,469 | | | | 43,096 | | | | 814,670 | | | | 894,889 | | | | 1,631 | | | | 41,464 | | | | 43,096 | | | | 814,615 | |
9/15/2016 | | | 893,293 | | | | 1,703 | | | | 41,394 | | | | 43,096 | | | | 809,008 | | | | 893,182 | | | | 1,708 | | | | 41,389 | | | | 43,096 | | | | 808,950 | |
3/15/2017 | | | 892,161 | | | | 1,131 | | | | 41,315 | | | | 42,446 | | | | 803,085 | | | | 892,045 | | | | 1,136 | | | | 41,310 | | | | 42,446 | | | | 803,025 | |
9/15/2017 | | | 890,977 | | | | 1,184 | | | | 41,262 | | | | 42,447 | | | | 797,540 | | | | 890,855 | | | | 1,190 | | | | 41,257 | | | | 42,447 | | | | 797,477 | |
3/15/2018 | | | 890,378 | | | | 599 | | | | 41,208 | | | | 41,806 | | | | 791,739 | | | | 890,251 | | | | 604 | | | | 41,202 | | | | 41,806 | | | | 791,673 | |
9/15/2018 | | | 889,751 | | | | 627 | | | | 41,180 | | | | 41,807 | | | | 786,312 | | | | 889,618 | | | | 633 | | | | 41,174 | | | | 41,807 | | | | 786,244 | |
3/15/2019 | | | 889,726 | | | | 25 | | | | 41,151 | | | | 41,176 | | | | 780,636 | | | | 889,586 | | | | 31 | | | | 41,145 | | | | 41,176 | | | | 780,564 | |
9/15/2019 | | | 889,698 | | | | 27 | | | | 41,150 | | | | 41,177 | | | | 775,329 | | | | 889,553 | | | | 34 | | | | 41,143 | | | | 41,177 | | | | 775,254 | |
3/15/2020 | | | 889,698 | | | | - | | | | 41,149 | | | | 41,149 | | | | 769,778 | | | | 889,553 | | | | - | | | | 41,142 | | | | 41,142 | | | | 769,699 | |
9/15/2020 | | | 889,698 | | | | - | | | | 41,149 | | | | 41,149 | | | | 764,000 | | | | 889,553 | | | | - | | | | 41,142 | | | | 41,142 | | | | 763,924 | |
3/15/2021 | | | 889,698 | | | | - | | | | 40,982 | | | | 40,982 | | | | 757,956 | | | | 889,553 | | | | - | | | | 40,906 | | | | 40,906 | | | | 757,884 | |
9/15/2021 | | | 889,698 | | | | - | | | | 39,945 | | | | 39,945 | | | | 751,802 | | | | 889,553 | | | | - | | | | 39,945 | | | | 39,945 | | | | 751,802 | |
3/15/2022 | | | 889,698 | | | | - | | | | 39,342 | | | | 39,342 | | | | 746,402 | | | | 889,553 | | | | - | | | | 39,342 | | | | 39,342 | | | | 746,402 | |
9/15/2022 | | | 889,698 | | | | - | | | | 39,343 | | | | 39,343 | | | | 741,356 | | | | 889,553 | | | | - | | | | 39,343 | | | | 39,343 | | | | 741,356 | |
3/15/2023 | | | 889,698 | | | | - | | | | 38,749 | | | | 38,749 | | | | 736,078 | | | | 889,553 | | | | - | | | | 38,749 | | | | 38,749 | | | | 736,078 | |
9/15/2023 | | | 889,698 | | | | - | | | | 38,750 | | | | 38,750 | | | | 731,151 | | | | 889,553 | | | | - | | | | 38,750 | | | | 38,750 | | | | 731,151 | |
3/15/2024 | | | 889,698 | | | | - | | | | 38,165 | | | | 38,165 | | | | 725,997 | | | | 889,553 | | | | - | | | | 38,165 | | | | 38,165 | | | | 725,997 | |
9/15/2024 | | | 889,698 | | | | - | | | | 38,166 | | | | 38,166 | | | | 721,192 | | | | 889,553 | | | | - | | | | 38,166 | | | | 38,166 | | | | 721,192 | |
3/15/2025 | | | 889,698 | | | | - | | | | 37,589 | | | | 37,589 | | | | 716,164 | | | | 889,553 | | | | - | | | | 37,589 | | | | 37,589 | | | | 716,164 | |
9/15/2025 | | | 889,698 | | | | - | | | | 37,590 | | | | 37,590 | | | | 711,482 | | | | 889,553 | | | | - | | | | 37,590 | | | | 37,590 | | | | 711,482 | |
3/15/2026 | | | 889,698 | | | | - | | | | 37,022 | | | | 37,022 | | | | 706,584 | | | | 889,553 | | | | - | | | | 37,022 | | | | 37,022 | | | | 706,584 | |
9/15/2026 | | | 889,698 | | | | - | | | | 37,023 | | | | 37,023 | | | | 702,028 | | | | 889,553 | | | | - | | | | 37,023 | | | | 37,023 | | | | 702,028 | |
3/15/2027 | | | 889,698 | | | | - | | | | 36,464 | | | | 36,464 | | | | 697,263 | | | | 889,553 | | | | - | | | | 36,464 | | | | 36,464 | | | | 697,263 | |
9/15/2027 | | | 889,698 | | | | - | | | | 36,465 | | | | 36,465 | | | | 692,837 | | | | 889,553 | | | | - | | | | 36,465 | | | | 36,465 | | | | 692,837 | |
3/15/2028 | | | 889,698 | | | | - | | | | 35,914 | | | | 35,914 | | | | 688,208 | | | | 889,553 | | | | - | | | | 35,914 | | | | 35,914 | | | | 688,208 | |
9/15/2028 | | | 889,698 | | | | - | | | | 35,915 | | | | 35,915 | | | | 683,916 | | | | 889,553 | | | | - | | | | 35,915 | | | | 35,915 | | | | 683,916 | |
3/15/2029 | | | 889,698 | | | | - | | | | 35,915 | | | | 35,915 | | | | 679,427 | | | | 889,553 | | | | - | | | | 35,915 | | | | 35,915 | | | | 679,427 | |
9/15/2029 | | | 889,698 | | | | - | | | | 35,916 | | | | 35,916 | | | | 674,731 | | | | 889,553 | | | | - | | | | 35,916 | | | | 35,916 | | | | 674,731 | |
3/15/2030 | | | 230,250 | | | | 659,448 | | | | 41,149 | | | | 700,596 | | | | 669,819 | | | | 230,098 | | | | 659,455 | | | | 41,142 | | | | 700,596 | | | | 669,819 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | 715,050 | | | | 1,643,343 | | | | 2,358,393 | | | | | | | | | | | | 715,202 | | | | 1,643,163 | | | | 2,358,366 | | | | | |
Although this information has been obtained from sources, which we believe to be reliable, we do not guarantee its accuracy, and it may be incomplete or condensed. This is for informational purposes only and is not intended as an offer or solicitation with respect to the purchase or sale of any security. All herein listed securities are subject to availability and change in price. Past performance is not indicative of future results while changes in any assumptions may have a material effect on projected results.
FTN Financial Group and FTN Financial Capital Markets are divisions of First Tennessee Bank National Association (FTB). FTN Financial Securities Corp (FFSC), FTN Financial Capital Assets Corporation, and FTN Equity Capital Markets Corp (FTN Equity Capital) are wholly owned subsidiaries of FTB. FFSC and FTN Equity Capital are members of the FINRA and SIPC—http://www.sipc.org/. Equity research is provided by FTN Equity Capital. FTN Financial Group, through First Tennessee Bank or its affiliates, offers investment products and services.
This message is intended only for the use of the individual or entity to which it is addressed and may contain information that is privileged, confidential and exempt from disclosure under applicable law. If the reader of this message is not the intended recipient, employee or agent responsible to deliver it to the intended recipient, you are hereby notified that reading, disseminating, distributing or copying this communication is strictly prohibited.
EITF 99-20 Other Than Temporary Impairment Cash Flow Testing 12/31/09 | | |
| | | | 9.30.09 | | | 12.31.09 | | | | | | | | | | | | |
Input-----> | | Original Face: | | 250,000 | | | | 236,325 | | current face | | | | | | | |
Input--> | | Book Value | | | 249,730 | | | | 240,230 | | | | 101.65 | | book price | | | | | | | |
Input-----> | | Scenario # | | | 5 | | | | 5 | | | | | | | | RESULTS | | | |
Input-----> | | Original Purchase Date: | | 11/8/2002 | | | | | | | | Current Book Value | | | 240,230 | | | |
Input-----> | | Original Purchase Price: | | 109.8980 | | | | | | | | PV for Current Qtr Projected Cash Flows | | | 242,004 | | | |
| | | | | | | | | | | | | | | | | Change | | | 1,774 | | | |
Discount Rate | | 8.325 | % | | | | | | | | | | | | | | % Change | | | 0.74 | % | | |
Previously Projected Cashflows | September 30, 2009 | | Currently Projected Cashflows | December 31, 2009 |
Deal | | Class | | Description | | Type | | Cusip |
Reg Div | | Senior | | Senior | | Fixed | | 75902AAA6 |
Assumptions: | | Assumptions: |
| | |
Prepayments - 0% annually; 100% at maturity. | | Prepayments - 0% annually; 100% at maturity. |
| | |
Scenario 5 (Worse) Defaults - 150 bps applied annually; 0% recovery. | | Scenario 5 (Worse) Defaults - 150 bps applied annually; 0% recovery. |
| | |
Specific Deferals/ Defaults: | | Specific Deferals/ Defaults: |
As per Intex | | As per Intex |
| | | | | Implied Discount Rate | | | 8.498% | | | | | | | | | Implied Discount Rate | | | 8.498% | | | | |
Date | | Balance | | | Principal | | | Interest | | | Total Cashflow | | | Discounted Cashflow Value | | | Balance | | | Principal | | | Interest | | | Total Cashflow | | | Discounted Cashflow Value | |
Book Value-----------------------> | | | | (249,730 | ) | | | | | Book Value-----------------------> | | | | (240,230 | ) | | | |
Net PV-----------------------------> | | | | | | | | 241,998 | | | Net PV-----------------------------> | | | | | | | | 242,004 | |
9/15/2009 | | | 236,325 | | | | | | | | | | | | | | | | | | 236,325 | | | | | | | | | | | | | | | |
3/15/2010 | | | 235,456 | | | | 869 | | | | 10,930 | | | | 11,799 | | | | 241,998 | | | | 235,440 | | | | 885 | | | | 10,930 | | | | 11,815 | | | | 242,004 | |
9/15/2010 | | | 234,545 | | | | 910 | | | | 10,890 | | | | 11,800 | | | | 240,272 | | | | 234,529 | | | | 911 | | | | 10,889 | | | | 11,800 | | | | 240,263 | |
3/15/2011 | | | 233,771 | | | | 774 | | | | 10,848 | | | | 11,622 | | | | 238,473 | | | | 233,754 | | | | 775 | | | | 10,847 | | | | 11,622 | | | | 238,463 | |
9/15/2011 | | | 232,961 | | | | 810 | | | | 10,812 | | | | 11,622 | | | | 236,777 | | | | 232,943 | | | | 811 | | | | 10,811 | | | | 11,622 | | | | 236,767 | |
3/15/2012 | | | 228,872 | | | | 4,089 | | | | 10,774 | | | | 14,863 | | | | 235,011 | | | | 228,853 | | | | 4,090 | | | | 10,774 | | | | 14,863 | | | | 235,000 | |
9/15/2012 | | | 228,008 | | | | 863 | | | | 10,585 | | | | 11,449 | | | | 229,930 | | | | 227,989 | | | | 864 | | | | 10,584 | | | | 11,449 | | | | 229,919 | |
3/15/2013 | | | 227,278 | | | | 731 | | | | 10,545 | | | | 11,276 | | | | 228,052 | | | | 227,257 | | | | 731 | | | | 10,544 | | | | 11,276 | | | | 228,040 | |
9/15/2013 | | | 226,513 | | | | 765 | | | | 10,512 | | | | 11,276 | | | | 226,268 | | | | 226,492 | | | | 766 | | | | 10,511 | | | | 11,276 | | | | 226,257 | |
3/15/2014 | | | 225,883 | | | | 630 | | | | 10,476 | | | | 11,106 | | | | 224,411 | | | | 225,861 | | | | 631 | | | | 10,475 | | | | 11,106 | | | | 224,398 | |
9/15/2014 | | | 225,224 | | | | 659 | | | | 10,447 | | | | 11,106 | | | | 222,646 | | | | 225,201 | | | | 660 | | | | 10,446 | | | | 11,106 | | | | 222,633 | |
3/15/2015 | | | 224,702 | | | | 522 | | | | 10,417 | | | | 10,939 | | | | 220,807 | | | | 224,678 | | | | 523 | | | | 10,416 | | | | 10,939 | | | | 220,794 | |
9/15/2015 | | | 224,156 | | | | 546 | | | | 10,392 | | | | 10,939 | | | | 219,059 | | | | 224,130 | | | | 548 | | | | 10,391 | | | | 10,939 | | | | 219,045 | |
3/15/2016 | | | 223,749 | | | | 407 | | | | 10,367 | | | | 10,774 | | | | 217,239 | | | | 223,722 | | | | 408 | | | | 10,366 | | | | 10,774 | | | | 217,224 | |
9/15/2016 | | | 223,323 | | | | 426 | | | | 10,348 | | | | 10,774 | | | | 215,507 | | | | 223,295 | | | | 427 | | | | 10,347 | | | | 10,774 | | | | 215,492 | |
3/15/2017 | | | 223,040 | | | | 283 | | | | 10,329 | | | | 10,612 | | | | 213,703 | | | | 223,011 | | | | 284 | | | | 10,327 | | | | 10,612 | | | | 213,688 | |
9/15/2017 | | | 222,744 | | | | 296 | | | | 10,316 | | | | 10,612 | | | | 211,987 | | | | 222,714 | | | | 297 | | | | 10,314 | | | | 10,612 | | | | 211,971 | |
3/15/2018 | | | 222,595 | | | | 150 | | | | 10,302 | | | | 10,452 | | | | 210,200 | | | | 222,563 | | | | 151 | | | | 10,301 | | | | 10,452 | | | | 210,183 | |
9/15/2018 | | | 222,438 | | | | 157 | | | | 10,295 | | | | 10,452 | | | | 208,497 | | | | 222,404 | | | | 158 | | | | 10,294 | | | | 10,452 | | | | 208,480 | |
3/15/2019 | | | 222,431 | | | | 6 | | | | 10,288 | | | | 10,294 | | | | 206,724 | | | | 222,397 | | | | 8 | | | | 10,286 | | | | 10,294 | | | | 206,706 | |
9/15/2019 | | | 222,425 | | | | 7 | | | | 10,287 | | | | 10,294 | | | | 205,035 | | | | 222,388 | | | | 8 | | | | 10,286 | | | | 10,294 | | | | 205,016 | |
3/15/2020 | | | 222,425 | | | | - | | | | 10,287 | | | | 10,287 | | | | 203,275 | | | | 222,388 | | | | - | | | | 10,285 | | | | 10,285 | | | | 203,255 | |
9/15/2020 | | | 222,425 | | | | - | | | | 10,287 | | | | 10,287 | | | | 201,449 | | | | 222,388 | | | | - | | | | 10,285 | | | | 10,285 | | | | 201,430 | |
3/15/2021 | | | 222,425 | | | | - | | | | 10,245 | | | | 10,245 | | | | 199,548 | | | | 222,388 | | | | - | | | | 10,227 | | | | 10,227 | | | | 199,530 | |
9/15/2021 | | | 222,425 | | | | - | | | | 9,986 | | | | 9,986 | | | | 197,608 | | | | 222,388 | | | | - | | | | 9,986 | | | | 9,986 | | | | 197,608 | |
3/15/2022 | | | 222,425 | | | | - | | | | 9,836 | | | | 9,836 | | | | 195,847 | | | | 222,388 | | | | - | | | | 9,836 | | | | 9,836 | | | | 195,847 | |
9/15/2022 | | | 222,425 | | | | - | | | | 9,836 | | | | 9,836 | | | | 194,164 | | | | 222,388 | | | | - | | | | 9,836 | | | | 9,836 | | | | 194,164 | |
3/15/2023 | | | 222,425 | | | | - | | | | 9,687 | | | | 9,687 | | | | 192,410 | | | | 222,388 | | | | - | | | | 9,687 | | | | 9,687 | | | | 192,410 | |
9/15/2023 | | | 222,425 | | | | - | | | | 9,687 | | | | 9,687 | | | | 190,732 | | | | 222,388 | | | | - | | | | 9,687 | | | | 9,687 | | | | 190,732 | |
3/15/2024 | | | 222,425 | | | | - | | | | 9,541 | | | | 9,541 | | | | 188,984 | | | | 222,388 | | | | - | | | | 9,541 | | | | 9,541 | | | | 188,984 | |
9/15/2024 | | | 222,425 | | | | - | | | | 9,541 | | | | 9,541 | | | | 187,309 | | | | 222,388 | | | | - | | | | 9,541 | | | | 9,541 | | | | 187,309 | |
3/15/2025 | | | 222,425 | | | | - | | | | 9,397 | | | | 9,397 | | | | 185,564 | | | | 222,388 | | | | - | | | | 9,397 | | | | 9,397 | | | | 185,564 | |
9/15/2025 | | | 222,425 | | | | - | | | | 9,398 | | | | 9,398 | | | | 183,891 | | | | 222,388 | | | | - | | | | 9,398 | | | | 9,398 | | | | 183,891 | |
3/15/2026 | | | 222,425 | | | | - | | | | 9,256 | | | | 9,256 | | | | 182,148 | | | | 222,388 | | | | - | | | | 9,256 | | | | 9,256 | | | | 182,148 | |
9/15/2026 | | | 222,425 | | | | - | | | | 9,256 | | | | 9,256 | | | | 180,474 | | | | 222,388 | | | | - | | | | 9,256 | | | | 9,256 | | | | 180,474 | |
3/15/2027 | | | 222,425 | | | | - | | | | 9,116 | | | | 9,116 | | | | 178,731 | | | | 222,388 | | | | - | | | | 9,116 | | | | 9,116 | | | | 178,731 | |
9/15/2027 | | | 222,425 | | | | - | | | | 9,116 | | | | 9,116 | | | | 177,054 | | | | 222,388 | | | | - | | | | 9,116 | | | | 9,116 | | | | 177,054 | |
3/15/2028 | | | 222,425 | | | | - | | | | 8,979 | | | | 8,979 | | | | 175,308 | | | | 222,388 | | | | - | | | | 8,979 | | | | 8,979 | | | | 175,308 | |
9/15/2028 | | | 222,425 | | | | - | | | | 8,979 | | | | 8,979 | | | | 173,627 | | | | 222,388 | | | | - | | | | 8,979 | | | | 8,979 | | | | 173,627 | |
3/15/2029 | | | 222,425 | | | | - | | | | 8,979 | | | | 8,979 | | | | 171,875 | | | | 222,388 | | | | - | | | | 8,979 | | | | 8,979 | | | | 171,875 | |
9/15/2029 | | | 222,425 | | | | - | | | | 8,979 | | | | 8,979 | | | | 170,051 | | | | 222,388 | | | | - | | | | 8,979 | | | | 8,979 | | | | 170,051 | |
3/15/2030 | | | 57,563 | | | | 164,862 | | | | 10,287 | | | | 175,149 | | | | 168,150 | | | | 57,525 | | | | 164,864 | | | | 10,285 | | | | 175,149 | | | | 168,150 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | 178,762 | | | | 410,836 | | | | 589,598 | | | | | | | | | | | | 178,801 | | | | 410,791 | | | | 589,591 | | | | | |
Although this information has been obtained from sources, which we believe to be reliable, we do not guarantee its accuracy, and it may be incomplete or condensed. This is for informational purposes only and is not intended as an offer or solicitation with respect to the purchase or sale of any security. All herein listed securities are subject to availability and change in price. Past performance is not indicative of future results while changes in any assumptions may have a material effect on projected results.
FTN Financial Group and FTN Financial Capital Markets are divisions of First Tennessee Bank National Association (FTB). FTN Financial Securities Corp (FFSC), FTN Financial Capital Assets Corporation, and FTN Equity Capital Markets Corp (FTN Equity Capital) are wholly owned subsidiaries of FTB. FFSC and FTN Equity Capital are members of the FINRA and SIPC—http://www.sipc.org/. Equity research is provided by FTN Equity Capital. FTN Financial Group, through First Tennessee Bank or its affiliates, offers investment products and services.
This message is intended only for the use of the individual or entity to which it is addressed and may contain information that is privileged, confidential and exempt from disclosure under applicable law. If the reader of this message is not the intended recipient, employee or agent responsible to deliver it to the intended recipient, you are hereby notified that reading, disseminating, distributing or copying this communication is strictly prohibited.