1015-00001
· Graymont Brothers Inc · Closing
wire-transfer-instructions-template.xlsx
DOCUMENT
Capital Markets
[sheet: Cover & Instructions]
| Field | Value |
| Document Title | Wire Transfer Instructions — IPO Closing Funds Flow |
| Matter Number | C&H Matter No. 1015-00001 |
| Client / Issuer | Calloway-Briggs Renewables Inc. |
| Proposed Transaction | Initial 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 By | Calderwood & Harkness LLP — Brendan Walsh / Natasha Forbes |
| Date Prepared | [________], 2022 |
| Status | TEMPLATE — ALL ACCOUNT DETAILS TO BE CONFIRMED PRIOR TO CLOSING |
| IMPORTANT NOTE | All 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 Counsel | Calderwood & Harkness LLP — 599 Lexington Avenue, New York, NY 10022 |
| Underwriters' Counsel | Prescott, Danforth & Yee LLP — 1271 Avenue of the Americas, New York, NY 10020 |
| Lead-Left Book-Runner / Representative | Hargrove Keating & Co. — 383 Madison Place, New York, NY 10017 |
| Distribution | CONFIDENTIAL — 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 | $600,000,000 | Base 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 | $428,625,000 | Primary 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 | $138,375,000 | Secondary: $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 | ~$123,125,000 | Net of above disbursements and estimated expenses; subject to final pricing |
[sheet: Underwriter Gross Spread]
| Underwriter | Allocation % | Base Shares | Base Dollar Amount | Gross Spread — Base | Gross Spread — Overallotment | Gross 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 LLC | 25% | 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 LLC | 5% | 1,185,682 | $26,085,004 | $1,434,675 | $215,325 | $1,650,000 |
| TOTAL | 100% | 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 Spread | 100% | $28,693,500 | $4,306,500 | $33,000,000 |
| Underwriter Expense Reimbursement Cap (FINRA-related) | $350,000 |
[sheet: Issuer Wire Instructions]
| Field | Detail |
| Recipient Entity | Calloway-Briggs Renewables Inc. |
| EIN | 83-4027615 |
| Recipient Address | 4200 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 Name | Calloway-Briggs Renewables Inc. |
| Account Number | [To be completed] |
| Reference / Memo | CBR IPO — Primary Offering Proceeds |
| Authorized Contact for Callback Verification | Priya Anand, SVP, Finance & Treasurer |
| Contact Phone | [To be completed] |
| Contact Email | [To be completed] |
[sheet: Selling Stockholder Wire]
| Field | Detail |
| Recipient Entity | Pinnacle Vista Capital Partners III, LP |
| General Partner | Pinnacle Vista Capital Management LLC |
| Recipient Address | 900 Park Avenue, 38th Floor, New York, NY 10021 |
| Secondary Shares Sold | 6,818,182 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 Name | Pinnacle Vista Capital Partners III, LP |
| Account Number | [To be completed] |
| Reference / Memo | CBR IPO — Secondary Offering Proceeds — PVCP III |
| Authorized Contact for Callback Verification | Hugh Pemberton, Co-Founder & Managing Partner |
| Alternate Contact | Diane Kovac, Co-Founder & Managing Partner |
| Contact Phone | [To be completed] |
| Contact Email | [To be completed] |
| Selling Stockholder's Counsel | Whitfield Archer & Doss LLP — Christine Navarro / Philip Archer |
| Counsel Address | 51 West 52nd Street, New York, NY 10019 |
[sheet: Underwriter Wire Instructions]
| Field | Hargrove Keating & Co. | Linden Pratt Securities LLC | Graymont Brothers Inc. | Barfield Stuart & Co. | Crane Whitley Capital LLC |
| Firm Name | Hargrove Keating & Co. | Linden Pratt Securities LLC | Graymont Brothers Inc. | Barfield Stuart & Co. | Crane Whitley Capital LLC |
| Firm Address | 383 Madison Place, New York, NY 10017 | 200 Vesey Street, 40th Floor, New York, NY 10281 | 555 California Street, Suite 3200, San Francisco, CA 94104 | 101 Federal Street, Boston, MA 02110 | 600 Travis Street, Suite 4400, Houston, TX 77002 |
| Role | Lead-Left Book-Runner / Representative | Joint Book-Runner | Joint Book-Runner | Co-Manager | Co-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 / Memo | CBR IPO — Underwriting discount — HK&Co. | CBR IPO — Underwriting discount — Linden Pratt | CBR IPO — Underwriting discount — Graymont | CBR IPO — Underwriting discount — Barfield Stuart | CBR IPO — Underwriting discount — Crane Whitley |
| Authorized Contact | Oliver Marchetti, MD, ECM | Rebecca Innes, MD, ECM | Kenneth 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] |