FR EA
1015-00001 · Graymont Brothers Inc · Closing
wire-transfer-instructions-template.xlsx DOCUMENT Capital Markets
17 / 167 ← → ✕
Contract analysis Extract to table

[sheet: Cover & Instructions]

FieldValue
Document TitleWire Transfer Instructions — IPO Closing Funds Flow
Matter NumberC&H Matter No. 1015-00001
Client / IssuerCalloway-Briggs Renewables Inc.
Proposed TransactionInitial Public Offering of Common Stock — NYSE: CBRI
Aggregate Offering Size (Target)$600,000,000 (inclusive of overallotment option)
Assumed IPO Price (Midpoint)$22.00 per share
Par Value$0.01 per share
Prepared ByCalderwood & Harkness LLP — Brendan Walsh / Natasha Forbes
Date Prepared[________], 2022
StatusTEMPLATE — ALL ACCOUNT DETAILS TO BE CONFIRMED PRIOR TO CLOSING
IMPORTANT NOTEAll wire instructions must be verified by callback to authorized representatives at each receiving institution prior to closing. Do NOT rely solely on emailed instructions. ABA routing numbers and account numbers marked '[To be completed]' must be populated with confirmed information no later than two business days prior to the anticipated closing date.
Issuer's CounselCalderwood & Harkness LLP — 599 Lexington Avenue, New York, NY 10022
Underwriters' CounselPrescott, Danforth & Yee LLP — 1271 Avenue of the Americas, New York, NY 10020
Lead-Left Book-Runner / RepresentativeHargrove Keating & Co. — 383 Madison Place, New York, NY 10017
DistributionCONFIDENTIAL — For use by counsel, issuer, selling stockholder, and underwriters only. Do not distribute without prior authorization from Calderwood & Harkness LLP.

[sheet: Funds Flow Summary]

Line Item

GROSS PROCEEDS:

Gross Proceeds — Total Offering$521,700,000$78,300,000$600,000,000Base shares: 23,713,636; Overallotment shares: 3,559,091; Total: 27,272,727 at $22.00/share
Less: Underwriting discount (5.50%)($28,693,500)($4,306,500)($33,000,000)Gross spread: 5.50% of public offering price
Net Proceeds — Total$493,006,500$73,993,500$567,000,000

ALLOCATION OF NET PROCEEDS:

Net Proceeds to CBR (Primary Offering)$354,631,500$73,993,500$428,625,000Primary base gross: $371,700,000 ($521.7M – $150.0M secondary); Net base: $371,700,000 – $17,068,500 discount = $354,631,500; Company receives all overallotment net proceeds
Net Proceeds to Pinnacle Vista Capital Partners III, LP (Secondary Offering)$138,375,000$0$138,375,000Secondary: $150,000,000 gross – $8,250,000 underwriting discount (5.50% × $150M); 6,818,182 shares
Less: Estimated Offering Expenses (Issuer)~($3,500,000)~($3,500,000)SEC/FINRA fees, printing, legal, accounting, listing, transfer agent, misc.
Net Proceeds to CBR After Expenses~$351,131,500$73,993,500~$425,125,000

ISSUER USE OF PROCEEDS — DISBURSEMENTS:

Term Loan B Prepayment — Veltrano National Bank($200,000,000)($200,000,000)Partial prepayment of $650M Term Loan B (outstanding $612.5M)
Prepayment Premium (1.00%)($2,000,000)($2,000,000)1.00% × $200,000,000
Cimarron Solar Project Funding($100,000,000)($100,000,000)Construction funding — Cimarron Solar Development LLC
Subtotal Disbursements($302,000,000)($302,000,000)
General Corporate Purposes (Retained)~$49,131,500$73,993,500~$123,125,000Net of above disbursements and estimated expenses; subject to final pricing

[sheet: Underwriter Gross Spread]

UnderwriterAllocation %Base SharesBase Dollar AmountGross Spread — BaseGross Spread — OverallotmentGross Spread — Total Full Exercise
Hargrove Keating & Co.40%9,485,454$208,679,988$11,477,400$1,722,600$13,200,000
Linden Pratt Securities LLC25%5,928,409$130,424,998$7,173,375$1,076,625$8,250,000
Graymont Brothers Inc.20%4,742,727$104,339,994$5,738,700$861,300$6,600,000
Barfield Stuart & Co.10%2,371,364$52,170,008$2,869,350$430,650$3,300,000
Crane Whitley Capital LLC5%1,185,682$26,085,004$1,434,675$215,325$1,650,000
TOTAL100%23,713,636$521,699,992$28,693,500$4,306,500$33,000,000

GROSS SPREAD BREAKDOWN (Full Exercise):

Management Fee (20%)20%$5,738,700$861,300$6,600,000
Underwriting Fee (20%)20%$5,738,700$861,300$6,600,000
Selling Concession (60%)60%$17,216,100$2,583,900$19,800,000
Total Gross Spread100%$28,693,500$4,306,500$33,000,000
Underwriter Expense Reimbursement Cap (FINRA-related)$350,000

[sheet: Issuer Wire Instructions]

FieldDetail
Recipient EntityCalloway-Briggs Renewables Inc.
EIN83-4027615
Recipient Address4200 Ridgeline Parkway, Suite 1100, Austin, TX 78746
Receiving Bank[To be completed]
Bank Address[To be completed]
ABA Routing Number[To be completed]
SWIFT Code (if applicable)[To be completed]
Account NameCalloway-Briggs Renewables Inc.
Account Number[To be completed]
Reference / MemoCBR IPO — Primary Offering Proceeds
Authorized Contact for Callback VerificationPriya Anand, SVP, Finance & Treasurer
Contact Phone[To be completed]
Contact Email[To be completed]

[sheet: Selling Stockholder Wire]

FieldDetail
Recipient EntityPinnacle Vista Capital Partners III, LP
General PartnerPinnacle Vista Capital Management LLC
Recipient Address900 Park Avenue, 38th Floor, New York, NY 10021
Secondary Shares Sold6,818,182 shares
Gross Proceeds (Secondary)$150,000,000
Less: Underwriting discount (5.50%)($8,250,000)
Net Proceeds to Selling Stockholder$138,375,000 (estimated, subject to final pricing)
Receiving Bank[To be completed]
Bank Address[To be completed]
ABA Routing Number[To be completed]
SWIFT Code (if applicable)[To be completed]
Account NamePinnacle Vista Capital Partners III, LP
Account Number[To be completed]
Reference / MemoCBR IPO — Secondary Offering Proceeds — PVCP III
Authorized Contact for Callback VerificationHugh Pemberton, Co-Founder & Managing Partner
Alternate ContactDiane Kovac, Co-Founder & Managing Partner
Contact Phone[To be completed]
Contact Email[To be completed]
Selling Stockholder's CounselWhitfield Archer & Doss LLP — Christine Navarro / Philip Archer
Counsel Address51 West 52nd Street, New York, NY 10019

[sheet: Underwriter Wire Instructions]

FieldHargrove Keating & Co.Linden Pratt Securities LLCGraymont Brothers Inc.Barfield Stuart & Co.Crane Whitley Capital LLC
Firm NameHargrove Keating & Co.Linden Pratt Securities LLCGraymont Brothers Inc.Barfield Stuart & Co.Crane Whitley Capital LLC
Firm Address383 Madison Place, New York, NY 10017200 Vesey Street, 40th Floor, New York, NY 10281555 California Street, Suite 3200, San Francisco, CA 94104101 Federal Street, Boston, MA 02110600 Travis Street, Suite 4400, Houston, TX 77002
RoleLead-Left Book-Runner / RepresentativeJoint Book-RunnerJoint Book-RunnerCo-ManagerCo-Manager
Allocation %40%25%20%10%5%
Gross Spread — Full Exercise$13,200,000$8,250,000$6,600,000$3,300,000$1,650,000
Receiving Bank[To be completed][To be completed][To be completed][To be completed][To be completed]
Bank Address[To be completed][To be completed][To be completed][To be completed][To be completed]
ABA Routing Number[To be completed][To be completed][To be completed][To be completed][To be completed]
SWIFT Code[To be completed][To be completed][To be completed][To be completed][To be completed]
Account Name[To be completed][To be completed][To be completed][To be completed][To be completed]
Account Number[To be completed][To be completed][To be completed][To be completed][To be completed]
Reference / MemoCBR IPO — Underwriting discount — HK&Co.CBR IPO — Underwriting discount — Linden PrattCBR IPO — Underwriting discount — GraymontCBR IPO — Underwriting discount — Barfield StuartCBR IPO — Underwriting discount — Crane Whitley
Authorized ContactOliver Marchetti, MD, ECMRebecca Innes, MD, ECMKenneth Sato, MD, ECM[To be completed][To be completed]
Contact Phone[To be completed][To be completed][To be completed][To be completed][To be completed]