HomeMy WebLinkAboutIowa Economic Development-12/27/2012Debi V. Durham, Director
Iowa Economic Development Authority
Business Financial Assistance
Application
Business Finance
Business Development Division
Iowa Economic Development Authority
200 East Grand Avenue
Des Moines, Iowa 50309-1819
lowaeconomidevelopment.com
Telephone: 515.725.3133
businessflnanceCa7_iowa.gov
v.04.20.2012
Application Instructions
To Complete Electronic Form: Click on TEXT BOX to add text. Double click on YES/NO boxes and select °Checked".
1. All applicants must complete the Business Financial Assistance Application and attach onlv those
additional sections for the components to which the applicant is applying.
Direct Financial Assistance — STATE of IOWA
❑ 130% Component
(no supplement)
❑ 100% Component
(no supplement)
❑ Entrepreneurial Component (and Supplement)
Supplemental information required
Tax Credits — STATE of IOWA
Enterprise Zone Program (EZ)
Supplemental information required
Direct Financial Assistance — FEDERAL
❑ Economic Development Set -Aside Program (EDSA)
Program (PFSA)
Supplemental information required
►t
❑ Infrastructure Component
(no supplement)
❑ Value -Added Agriculture Component
Supplemental information required
❑ Disaster Relief Component
Supplemental information required
El High Quality Jobs Program (HQ)
(no supplement)
❑ Public Faclities Set -Aside
Supplemental information required
2. Please visit the 1DED Web site at www.iowalifechanging.com or contact IDED at 515.725.3133 to
confirm that this is the most current application version.
3. Before filling out this application form, please read all applicable sections of the 2009 Iowa Code and
Iowa Administrative Code (rules). www.leois.state.ia.us/lowaLaw.html
4. Only typed or computer-generated applications will be accepted and reviewed. Any material change to
the format, questions, or wording of questions presented in this application will render the application
invalid and it will not be accepted.
5. Complete the applicable sections of the application fully. If questions are left unanswered or required
attachments are not submitted, an explanation must be included.
6. Use clear and concise language. Attachments should only be used when requested or as supporting
documentation.
7. Any inaccurate information of a significant nature may disqualify the application from consideration.
8. The following must be submitted to Business Finance at IDED in order to initiate the review process:
• One original, signed application form and all required attachments
• One electronic copy of the application form and all required attachments
Facsimile copies will not be accepted.
Business Finance
Iowa Department of Economic Development
200 East Grand Avenue
Des Moines, IA 50309-1819
Telephone: 515.725.3133
businessfinance@iowa.gov
Applications are must be submitted to IDED Business Finance before 4:OOpm on the fourth
Monday of the month.
Applications will be reviewed by the IDED Board on the third Thursday of the following
month.
IDED — Business Financial Assistance Application 2 v.04.20.2012
Public Records Policies
Information Submitted to IDED. The Iowa Department of Economic Development (IDED) is subject to the
Open Records law (Iowa Code. Chapter 22). Treatment of information submitted to IDED in this application
is governed by the provisions of the Open Records law. All public records are available for public inspection.
Some public records are considered confidential and will not be disclosed to the public unless ordered by a
court, the lawful custodian of the record, or by another person duly authorized to release the information.
Confidential Records. IDED automatically treats the following records as confidential and they are
withheld from public disclosure:
• Tax Records
• Quarterly Iowa Employer's Contribution and Payroll Report prepared for the Iowa Workforce
Development Department
• Payroll Registers
• Business Financial Statements and Projections
• Personal Financial Statements
Other information supplied to IDED as part of this application may be treated as confidential under Iowa
Code section 22.7. Following are the classifications of records which are recognized as confidential under
Iowa law and which are most frequently applicable to business information submitted to IDED:
• Trade secrets [Iowa Code §22.7(3)]
• Reports to governmental agencies which, if released, would give advantage to competitors and serve no
public purpose. [Iowa Code §22.7(6)]
• Information on an industrial prospect with which the IDED is currently negotiating. [lowa Code §22.7(8)]
• Communications not required by law, rule or regulation made to IDED by persons outside the
govemment to the extent that IDED could reasonably believe that those persons would be discouraged
from making them to the Department if they were made available for general public examination. [Iowa
Code §22.7(18)]
Information supplied to IDED as part of this application that is material to the application and/or the
state program to which the applicant is applying including, but not limited to the number and type of
jobs to be created or retained, wages for those jobs, employee benefit information, and project
budget, are considered open records and will not be treated as confidential.
Additional Information Available. Copies of Iowa's Open Record law and IDED's administrative rules
relating to public records are available from the IDED upon request.
IDED — Business Financial Assistance Application 3 v.04.20.2012
Applicant Information
Name of Business: HYDRITE CHEMICAL COMPANY
Address: 300 NORTH PATRICK BOULEVARD
City, State & Zip Code: BROOKFIELD, WI 53045
Contact Person: BOB HINTZ Title: CORPORATE CONTROLLER
Phone: 262-792-1450 Fax: 262-792-8721 Email: BOB.HINTZ@HYDRITE.COM
Federal ID Number: 39-0364390
NAICS Code for primary business operations: 325100
US DOT Number: 100011
Does the Business file a consolidated tax retum under a different tax ID number?
❑ Yes >Z1 No
If yes, please also provide that tax ID number:
Is the contact person listed above authorized to obligate the Business?
® Yes ❑No
If no, please provide the name and title of a company officer authorized to obligate the Business:
If the application was prepared by someone other than the contact person listed above, please complete the
following:
Name of Business: BAKER TILLY VIRCHOW KRAUSE, LLP
BEFORE DECEMBER 7,_2012:
Address: 115 SOUTH 84TH STREET, SUITE 400
City, State & Zip Code: MILWAUKEE, WI 53214
AFTER DECEMBER 7, 2012:
Address: 777 EAST WISCONSIN AVE, 32ND FLOOR
City, State & Zip Code: MILWAUKEE, WI 53202
Contact Person: CHRISTINA BERGER Title: SENIOR MANAGER
Phone: 414-777-5438 Fax: 414-777-5555
Email: CHRISTINA.BERGERta.BAKERTILLY.COM
Contact Person: ALYSSA SCHMITZ Title: ACCOUNTANT
Phone: 414-777-5483 Fax: 414-777-5555
Email: ALYSSA.SCHMITZan.BAKERTILLY.COM
Contact Person: CHRISTINA CORBO-TRAVIS Title: SENIOR ACCOUNTANT
Phone: 414-777-5365 Fax: 414-777-5555
Email: CHRISTINA.CORBO-TRAVIS(BAKERTILLY.COM
IDED — Business Finandal Assistance Application 4 v.04.20.2012
Sponsor Information
Sponsor Organization: CITY OF WATERLOO
Official Contact (e.g. Mayor, Chairperson, etc.): MAYOR BUCK CLARK Title: MAYOR
Address: CITY HALL, 715 MULBERRY STREET
City, State & Zip Code: WATERLOO, IA 50703
Phone: Fax:
Email:
If IDED needs to contact the sponsor organization with questions, should we contact the person listed
above?
❑ Yes /1 No, please contact the following person:
Name: USA SKUBAL Title: CEcD
Address: GREAT CEDAR VALLEY ALLIANCE & CHAMBER
City, State & Zip Code:
Phone: 319-232-1156 Fax:
Email: LSKUBAL@CEDARVALLEYALLIANCE.COM
If necessary, please list information on additional sponsors in an attachment.
IDED — Business Financlai Assistance Application 5 v.04.20.2012
Certification & Release of Information
1 hereby give permission to the Iowa Department of Economic Development (IDED) to research the Business' history,
make credit checks, contact the Business' financial institutions, insurance carriers, and perform other related activities
necessary for reasonable evaluation of this application. I also hereby authorize the Iowa Department of Revenue to
provide to IDED state tax information pertinent to the Business' state income tax, sales and use tax, and state tax
credits claimed.
I understand that all information submitted to IDED related to this application is subject to Iowa's Open Record Law
(Iowa Code, Chapter 22).
I understand this application Is subject to final approval by (DED and the Project may not be initiated until final approval
is secured.
I understand that IDED reserves the right to negotiate the financial assistance. Furthermore, I am aware that financial
assistance Is not available until an agreement is executed within a reasonable time period following approval.
I hereby certify that all representations, warranties, or statements made or furnished to IDED in connection with this
application are true and correct in all material respect. I understand that it Is a criminal violation under Iowa law to
engage in deception and knowingly make, or cause to be made, directly or indirectly, a false statement in writing for the
purpose of procuring economic development assistance from a state agency or subdivision.
Fort
Signature
NeOSer''t -11 kfr t'd2—// Conor - (on4 roj teir
me and Title (typed or prir(ed)
For th ponsar(
Signature
C i 611
Name and Title (typed or printed)
Date
.1
Date
Please use the following if more than one sponsor is required. (For example, use this if a signature from the local
Enterprise Zone Commission is required in addition to the signature from the Mayor of the sponsoring city)
Signature Date
Name and Title (typed or printed)
IDED will not provide assistance in situations where it is determined that any representation, warranty, or statement
made in connection with this application is incorrect, false, misleading or erroneous in any material respect. If
assistance has already been provided prior to discovery of the incorrect, false, or misleading representation, IDED may
initiate legal action to recover incentives and assistance awarded to the Business.
ICER — Business Financial Assistance Application 6 v.04.20.2012
Business information
Provide a brief description and history of the Business. Include information about the Business' products or services
and its markets and/or customers.
HYDRITE CHEMICAL COMPANY WAS ESTABLISHED IN 1929. THEY ARE ONE OF THE LARGEST
MANUFACTURERS AND DISTRIBUTORS OF CHEMICAL PRODUCTS IN THE UNITED STATES. TO DATE THEY
HAVE LOCATIONS IN CALIFORNIA, ILLINOIS, INDIANA, IOWA, AND WISCONSIN. THEY OFFER EXPERTISE IN
CHEMICAL DISTRIBUTION, FOOD AND DAIRY SANITATION, FOOD INGREDIENTS, ORGANIC PROCESSING,
LIQUID SULFUR SALTS, WATER TREATMENT, FOAM CONTROL, AND COMPLIANCE MANGEMENT.
Business Structure:
❑ Cooperative 0 Corporation
❑ Partnership ® S -Corporation
❑ Limited Liability Company 0 Not for Profit
❑ Sole Proprietorship
State of Incorporation: WISCONSIN
Identify the Business' owners and percent ownership: SEE ATTACHMENT A
Does a woman, minority, or person with a disability own the Business?
If yes, is the Business certified as a Targeted Small Business?
❑ Yes
❑ Yes
List the Business' Iowa locations and the current number of employees at each location.
2815 WCF & N DRIVE
WATERLOO, IA 50703
75 FULL TIME EMPLOYEES
® No
❑ No
What is the Business' worldwide employment? Please include employees of parent company, subsidiaries, and other
affiliated entities in this figure. 680 FULL TIME EMPLOYEES
Project Information
Project Street Address: 2815 WCF & N DRIVE
Project City: WATERLOO Project County: BLACK HAWK COUNTY
Type of Business Project:
❑ Startup
❑ New Location in Iowa
® Expansion of lowa Company
0 Relocation from another State
Briefly describe the proposed project for which assistance is being sought. (Include project timeline with dates, facility
size, infrastructure improvements, proposed products/services, any new markets, etc.)
THE PROJECT WILL ENCOMPASS AN EXPANSION OF OUR EXISTING WATERLOO FACILITY. HYDRITE
WOULD LIKE ADDITIONAL PRODUCTION AT THE FACILITY TO BEGIN DURING 2013.
Project Timeline (add additional rows as needed)
Activity Completion Date
PRODUCTION AT TF -IE NEW FACILITY TO BEGIN IN 2013.
Please identify the project management for the project location and experience. BOB HINTZ
Has any part of the project started?
If yes, please explain.
Fees for preliminary engineering services related to the design of the project and a down -payment to secure
procurement of a burner have been paid.
Yes
❑ No
IDED — Business Financial Assistance Application 7 v.04.20.2012
Identify the Business' competitors. If any of these competitors have Iowa locations, please explain the nature of the
competition (e.g. competitive business segment, estimated market share, etc.) and explain what impact the proposed
project may have on the Iowa competitor.
BRENNTAG NORTH AMERICA, INC
UNIVAR USA
BARTON SOLVENTS
ALL THREE COMPETITIORS ARE LOCATED IN IOWA. THE PROPOSED PROJECT IS NOT EXPECTED TO HAVE
ANY MATERIAL OR SIGNIFICANT IMPACT ON THESE COMPANIES.
Will any of the current Iowa employees lose their jobs if this project does not proceed in Iowa?
❑ Yes ® No
If yes, please explain why and identify those jobs as "retained jobs" in the Project Jobs section.
IDED — Business Financial Assistance Application B v.0420.2012
Project Budget
AMOUNT BUDGETED
Use of Funds
Source A
Source B
Source C
Source D
Source E
Source F Source G
Land Acquisition
Site Preparation
1,085,000
Building Acquisition
Building Construction
1,067,069
Building Remodeling
Mfg. Machinery & Equip.
6,683,494
Other Machinery &
Equip.
Racking, Shelving, etc.'
Computer Hardware
Computer Software
Fumiture & Fbctures
Working Capital
Research &
Development
NVVIESI
:.:24141-3t0
524,000
50.000
Job Training
TOT
1 Racking, shelving and conveyor equipment used in distribution center projects only
Does the Business plan to lease the facility? ❑ Yes No If yes, please provide the Annual Base Rent Payment
(lease payment minus property taxes, insurance, and operating/maintenance expenses) and the length of the lease
agreement.
PROPOSED FINANCING
Source of Funds
Amount
Form of Funds
Rate and
Term
Commitm
ent
Status
Conditions/Additional
Information
(List tax benefits separately below, not
as a source of direct financing)
(Loan, Grant, In -Kind,
Donation, etc.)
Include when funds will be
disbursed; If loan, whether
payments are a level term,
balloon, etc
Source A: IDED*
$
Source B: Other State
(Community College,
IDOT, etc.)
$
Source C: Local Government
$
Source D: Business
$9,409,563
Cash/Equity
committed
Source E: Other Private
Sources
$
Source F:
$
Source G: 1
$
TOTAL
$8,408,$63
,
1 :
IDED - Business Financial Assistance Application 9 v.04.20.2012
* Identify the collateral used to secure IDED funds: NIA
TAX CREDITS AND INDIRECT FINANCING
Source of Funds
Amount
Description
Investment Tax Credit
$234,690
EZ Program
Sales, Service & Use Tax
Refund
$64,560
EZ Program
Research Activities Credit
(3%110%)
$750
EZ Program
Withholding
Local Property Tax Exemption
$28,500
50% PPT rebate - 5 nears
Tax Increment Financing
260E Job Training Funds
In-kind Contribution
Other
TOTAL
$328,500:
",
What measures were analyzed to determine the amount and form of assistance needed? THE COMPANY LOOKED
AT THE COST OF EXPANSION AT THE WATERLOO PLANT AND DETERMINED A GAP OF $300,000 NEEDED IN
ORDER TO FULLY FINANCE THE PROJECT
Is the Business actively considering locations outside of Iowa? ® Yes ❑ No
If yes, where and what assistance is being offered? HYDRITE IS A NATIONAL COMPANY WTH LOCATIONS
IN CALIFORNIA, ILLINOIS, INDIANA, IOWA, AND WISCONSIN. AS HYDRITE GROWS THEY WILL CONTINUE TO
EXPAND THEIR CURRENT FACILITIES AND OPEN NEW WHERE DEMAND IS HIGH. IT HAS BECOME
PRACTICE TO TAKE ADVANTAGE OF CREDITS AND INCENTIVES OFFERED BY STATES AND LOCALITIES.
There are three general justifiable reasons for assistance. Check the box next to the reason why assistance is needed
to complete this project.
Financing Gap - The Business can only raise a portion of the debt and equity necessary to complete
the project. A gap between sources and uses exists and state and/or federal funds are needed to fill the gap.
❑ Rate of Return Gap — The Business can raise sufficient debt and equity to complete the project, but
the returns are inadequate to motivate an "economic person' to proceed with the project. Project risks outweigh
the rewards.
❑ Location Disadvantage (Incentive) — The Business is deciding between a site in Iowa (site A) and a
site in another state (site B) for its project. The Business argues that the project will cost less at site B and will
require a subsidy to equalize costs in order to locate at site A. The objective here is to quantify the cost
differential between site A and site B.
IDED — Business Financial Assistance Application 10 v.04.20.2012
Project Jobs
List the jobs that will be created and/or retained as the result of this project. (A retained job is an existing job that would
be eliminated or moved to another state if the project does not proceed in Iowa.) For jobs to be created, include the
starting and final hourly wage rate. For retained jobs, include the current hourly wage rate.
Is the hourly wage rate based on a 40 hour work week, 52 weeks per year? ® Yes ❑ No
If no please explain:
Full -Time CREATED Jobs
(Add additional rows as needed)
Job Title
Number of
CREATED
Jobs
Starling
Hourly
Wage
Hourly Wage
at End of
Year Three
Supervisor
1
$45,0001yr
$45,000/yr
Production
8
$38,4801yr
$38,4801yr
Total CREATED Jobs
9
Full -Time RETAINED Jobs
(Add additional rows as needed)
Job Title
Number of
RETAINED Jobs
Current Hourly
Wage
Administrative
1
$31,824/yr
Total RETAINED Jobs
1
TOTAL JOBS
10
[DED — Business Financial Assistance Application 11 v.04.20.2012
Employee Benefits
Please identify all employee benefits provided by and paid for in full or in part) by the Business.
Employee
Benefits
Provided by
Business
Total Annual Cost
(show on a per
employee basis)
Portion of Total
Annual Cost Paid
by the Business
Plan Provisions
Employee
Family
Employe
Family
Deductible
(Include coinsurance %, office visit
co -payments, annual out-of-pocket
maximums, face amounts, etc.)
Medical
Insurance
$5340
$16,832
75%
75%
Employe
e
$500
15% coinsurance (In -network
PPO)(Both Single & Family)OOP
Max- S)$1500, F)$4500
Family
$1500
Dental Insurance
$420
$1,320
75%
75%
Employe
e
$0
Cleaning/simple restorative $0 co -
pay. Major services -50% up to
annual max 31250/per person
Family
$0
Vision Insurance
Employe
e
$0
Voluntary Benefit —100% Ee paid
Family
$0
Life Insurance
$120
n/a
75%
75%
N/a
n/a
Value =1x annual salary up to
$150,000
Short-term
DISablllty
$196
n/a
100%
100%
nla
n/a
Benefit based on length of service
>5 years:l'` 4 weeks @ 000%
salary, next 9 wks @ 60% salary
Long-term
Disability
ty
$168
Na
75%
75%
n/a
n/a
After 90 day wait period: 60% of
salary up to 2 yrs in own
occupation;
Health Savings
Account
Na
Na
Na
Na
n/a
Na
Does the Business offer a pension plan, 401(k) plan, and/or retirement -plan? ® Yes ❑ No
If yes, please indicate the amount contributed on a per employee basis by the Business to the plan for the last
three years. For 401(k) plans, please provide information on the company match and indicate the average
annual match per employee (show average as a percentage of salary).
Year Ending
2011
Average Actual
Match per
Employee (%)
401(k)
1.5% (at 5%
deferral)
Money Purchase
Pension
3% of gross salary
Profit Sharing
5% of gross salary
Three-year
Average:
9.5% of salary -
total of 3
retirement plans
Does the Business offer a profit-sharing plan? ❑ Yes ® No
If yes, please indicate total amount paid out each year for the past three years and then, determine the average
annual bonus or contribution per employee for that three year period.
Year Ending
Average Actual
Share per
Employee ($)
Three-year
Average:
IDED — Business Finandai Assistance Application 12 v.04.20.2012
Business Taxes
IDED is required to calculate the return on state and local government investments in this project. Data from other parts
of the application will be combined with the estimates requested below to calculate the required return on investment
information. Please read the following directions carefully:
• IDED is asking for a best estimate on the increase in taxes associated with this project.
• Estimates should only include the expected increase in tax liability resulting from this project.
• At minimum, IDED needs estimates for the first three years of the project.
• Show data as if no tax abatements or tax credits awarded for this project were taken.
• For partnership forms of ownership (e.g. limited partnerships, s -corporations, LLC, etc.), please
estimate the partners' increase in Iowa tax liability due to this project.
• Sales and use taxes refer to the taxes paid on materials, etc. that the Business purchases, not taxes
you collect from sales to your customers.
• Applicants will not be held to these numbers with respect to any award from or contract with IDED.
• This page of the application will automatically be treated as confidential.
Increase in Tax Collections Associated with this Project
State Business Taxes
Year 1
Year 2
Year 3
Year 4
Year 5
State Corporate Income Tax*
20,000
40,000
60,000
80,000
100,000
State Business Sales and Use Tax
31,000
31,000
0
0
0
* Insurance Companies: Provide State Insurance Premium Tax
Local Business Taxes
Year 1
Year 2
Year 3
Year 4
Year 5
Local Real Estate Property
Tax
Local Option Sales Tax
CONFIDENTIAL
IDED — Business Financial Assistance Application 13 v.04.20.2012
Attachments
Please attach the following documents:
Al Business Plan
At a minimum, include:
• Marketing study
• Feasibility study
• Projected profit and loss statements for three years Into the future
• Project budget
• Production operations
• Management structure
• Personnel needs
• Descriptions of product or process
• Status of product/process development
• Patent status (if applicable)
(Any information outlined above not included in the business plan should be submitted as supplemental
information via a separate attachment.)
A2 Copies of the Business' Quarterly Iowa Employer's Contribution and Payroll Report Summary Page
(Page 1) for the past year and a copy of the most recent payroll report for one pay period. The copy of the most
recent payroll report for one pay period must be in Excel format and include the following information:
• Company name, date of payroll and source of payroll information
• Employee name andlor employee identification number
• Current hourly wage - do not include bonuses or other benefit values
• Indicate if the employee is full time (40 hours per week, 52 weeks per year) or part time.
A sample Excel spreadsheet can be found at
http://www.iowalifechanging.com/applications/bus dev/payroll_template.xls
A3 Affidavit that states the Business has not, within the last five years, violated state or federal statutes, rules,
and regulations, including environmental and worker safety regulations, or, if such violations have occurred,
that there were mitigating circumstances or such violations did not seriously affect public health or safety or the
environment. A sample affidavit can be found at
http:llwww.iowalifechanging.com/applications/bus dev/sampleaffidavit.doc.
A4 Financial Information (Existing Businesses Only)
• Profit and loss statements and balance sheets for past three year -ends;
• Current YTD profit and loss statement and balance sheet;
• Schedule of aged accounts receivable;
• Schedule of aged accounts payable; and
• Schedule of other debts.
IDED — Business Financial Assistance Application 14 v.04.20.2012
Hydrite Chemical Co.
List of Shareholders
Effective ownership percentages as of 09.30.12
JOHN HONKAMP
JOHN HONKAMP 2002 TRUST- ESBT
KEVIN HONKAMP
KEVIN HONKAMP TRUST
CHRISTOPHER HONKAMP
CHRISTOPHER HONKAMP TRUST
ANDREW HONKAMP
ANDREW HONKAMP TRUST
KERRY HONKAMP
KERRY HONKAMP TRUST
KERRY HONKAMP TRUST 96
MICHAEL HONKAMP
MICHAEL HONKAMP 2002 TRUST- ESBT
DOUGLAS HONKAMP
DOUGLAS HONKAMP TRUST
MICHAEL HONKAMP II
MICHAEL HONKAMP II TRUST
JEFFREY HONKAMP
JEFFREY HONKAMP TRUST
PAUL HONKAMP
PAUL HONKAMP 2002 TRUST- ESBT
NICHOLAS HONKAMP
NICHOLAS HONKAMP TRUST
NICHOLAS HONKAMP TRUST 96
JOSEPH HONKAMP TRUST 96
JOSEPH HONKAMP
JOSEPH HONKAMP TRUST
SAMUEL HONKAMP TRUST
MARGARET HONKAMP
MARGARET HONKAMP 96 TRUST
MOLLY HONKAMP
MOLLY HONKAMP TRUST
MOLLY HONKAMP TRUST
ANN DEFRANCESCO
ANN DEFRANCESCO 2002 TRUST- ESBT
KATHERINE DEFRANCESCO TRT
BETH DEFRANCESCO TRUST
MARY MUSGROVE TRUST
LYNN BYRNE
LYNN BYRNE TRUST
ALEXANDRA E. BYRNE
MARGARET M. BYRNE
ATTACHMENT
10.597%
9.757%
1.597%
1.317%
1.304%
1.317%
1.792%
1.317%
1.012%
1.317%
0.781%
10.724%
8.781%
0.022%
1.073%
0.159%
1.158%
0.217%
1.249%
10.108%
9.757%
1.012%
1.317%
0.120%
0.120%
1.012%
1.317%
2.449%
0.489%
1.960%
1.012%
1.317%
0.120%
1.565%
5.366%
1.317%
1.317%
1.317%
0.036%
1.244%
0.130%
0.109%
100.000%
Debi V. Durham, Director
Iowa Economic Development Authority
Business Financial Assistance
Application
Business Finance
Business Development Division
Iowa Economic Development Authority
200 East Grand Avenue
Des Moines, Iowa 50309-1819
Iowaeconomidevelopment.com
Telephone: 515.725.3133
businessfinance@iowa.gov
v.04.20.2012
Application Instructions
To Complete Electronic Form: Click on TEXT BOX to add text. Double click on YES/NO boxes and select "Checked°.
1. All applicants must complete the Business Financial Assistance Application and attach only those
additional sections for the components to which the applicant is applying.
Direct Financial Assistance — STATE of IOWA
❑ 130% Component
(no supplement)
❑ 100% Component
(no supplement)
❑ Entrepreneurial Component (and Supplement)
Supplemental information required
Tax Credits — STATE of IOWA
® Enterprise Zone Program (EZ)
Supplemental information required
Direct Financial Assistance — FEDERAL
❑ Economic Development Set -Aside Program (EDSA)
Program (PFSA)
Supplemental information required
❑ infrastructure Component
(no supplement)
❑ Value -Added Agriculture Component
Supplemental information required
❑ Disaster Relief Component
Supplemental information required
❑ High Quality Jobs Program (HQ)
(no supplement)
❑ Public Faclities Set -Aside
Supplemental information required
2. Please visit the IDED Web site at www.iowalifechanging.com or contact IDED at 515.725.3133 to
confirm that this is the most current application version.
3. Before filling out this application form, please read all applicable sections of the 2009 Iowa Code and
Iowa Administrative Code (rules). www.legis.state.ia.us/IowaLaw.html
4. Only typed or computer-generated applications will be accepted and reviewed. Any material change to
the format, questions, or wording of questions presented in this application will render the application
invalid and it will not be accepted.
5. Complete the applicable sections of the application fully. If questions are left unanswered or required
attachments are not submitted, an explanation must be included.
6. Use clear and concise language. Attachments should only be used when requested or as supporting
documentation.
7. Any inaccurate information of a significant nature may disqualify the application from consideration.
8. The following must be submitted to Business Finance at IDED in order to initiate the review process:
• One original, signed application form and all required attachments
• One electronic copy of the application form and all required attachments
Facsimile copies will not be accepted.
Business Finance
Iowa Department of Economic Development
200 East Grand Avenue
Des Moines, IA 50309-1819
Telephone: 515.725.3133
businessfinance@iowa.gov
Applications are must be submitted to IDED Business Finance before 4:OOpm on the fourth
Monday of the month.
Applications will be reviewed by the IDED Board on the third Thursday of the following
month.
IDED — Business Financial Assistance Application 2 v.04.20.2012
Public Records Policies
Information Submitted to IDED. The Iowa Department of Economic Development (IDED) is subject to the
Open Records law (Iowa Code, Chapter 22). Treatment of information submitted to IDED in this application
is governed by the provisions of the Open Records law. All public records are available for public inspection.
Some public records are considered confidential and will not be disclosed to the public unless ordered by a
court, the lawful custodian of the record, or by another person duly authorized to release the information.
Confidential Records. IDED automatically treats the following records as confidential and they are
withheld from public disclosure:
• Tax Records
• Quarterly Iowa Employer's Contribution and Payroll Report prepared for the Iowa Workforce
Development Department
• Payroll Registers
• Business Financial Statements and Projections
• Personal Financial Statements
Other information supplied to IDED as part of this application may be treated as confidential under Iowa
Code section 22.7. Following are the classifications of records which are recognized as confidential under
Iowa law and which are most frequently applicable to business information submitted to IDED:
• Trade secrets [Iowa Code §22.7(3)]
• Reports to governmental agencies which, if released, would give advantage to competitors and serve no
public purpose. [Iowa Code §22.7(6)]
• Information on an industrial prospect with which the IDED is currently negotiating. [Iowa Code §22.7(8)]
• Communications not required by law, rule or regulation made to IDED by persons outside the
govemment to the extent that IDED could reasonably believe that those persons would be discouraged
from making them to the Department if they were made available for general public examination. [Iowa
Code §22.7(18)]
Information supplied to IDED as part of this application that is material to the application and/or the
state program to which the applicant is applying including, but not limited to the number and type of
jobs to be created or retained, wages for those jobs, employee benefit information, and project
budget, are considered open records and will not be treated as confidential.
Additional Information Available. Copies of Iowa's Open Record law and IDED's administrative rules
relating to public records are available from the IDED upon request.
IDED — Business Financial Assistance Application 3 v.04.20.2012
Applicant Information
Name of Business: HYDRITE CHEMICAL COMPANY
Address: 300 NORTH PATRICK BOULEVARD
City, State & Zip Code: BROOKFIELD, WI 53045
Contact Person: BOB HINTZ Title: CORPORATE CONTROLLER
Phone: 262-792-1450 Fax: 262-792-8721 Email: BOB.HINTZ@HYDRITE.COM
Federal ID Number: 39-0364390
NAICS Code for primary business operations: 325100
US DOT Number: 100011
Does the Business file a consolidated tax retum under a different tax ID number?
❑ Yes /1 No
If yes, please also provide that tax ID number:
Is the contact person listed above authorized to obligate the Business?
Yes ❑No
If no, please provide the name and title of a company officer authorized to obligate the Business:
If the application was prepared by someone other than the contact person listed above, please complete the
following:
Name of Business: BAKER TILLY VIRCHOW KRAUSE, LLP
BEFORE DECEMBER 7 2012:
Address: 115 SOUTH 84TH STREET, SUITE 400
City, State & Zip Code: MILWAUKEE, WI 53214
AFTER DECEMBER 7, 2012:
Address: 777 EAST WISCONSIN AVE, 32ND FLOOR
City, State & Zip Code: MILWAUKEE, WI 53202
Contact Person: CHRISTINA BERGER Title: SENIOR MANAGER
Phone: 414-777-5438 Fax: 414-777-5555
Email: CHRISTINA.BERGER(c�BAKERTILLY.COM
Contact Person: ALYSSA SCHMITZ Title: ACCOUNTANT
Phone: 414-777-5483 Fax: 414-777-5555
Email: ALYSSA.SCHMITZ(a7BAKERTILLY.COM
Contact Person: CHRISTINA CORBO-TRAVIS Title: SENIOR ACCOUNTANT
Phone: 414-777-5365 Fax: 414-777-5555
Email: CHRISTINA.CORBO-TRAVISABAKERTILLY.COM
IDED — Business Financial Assistance Application 4 v.04.20.2012
Sponsor Information
Sponsor Organization: CITY OF WATERLOO
Official Contact (e.g. Mayor, Chairperson, etc.): MAYOR BUCK CLARK Title: MAYOR
Address: CITY HALL, 715 MULBERRY STREET
City, State & Zip Code: WATERLOO, IA 50703
Phone: Fax:
Email:
If IDE) needs to contact the sponsor organization with questions, should we contact the person listed
above?
❑ Yes ® No, please contact the following person:
Name: LISA SKUBAL Title: CEcD •
Address: GREAT CEDAR VALLEY ALLIANCE & CHAMBER
City, State & Zip Code:
Phone: 319-232-1156 Fax:
Email: LSKUBAL@CEDARVALLEYALLIANCE.COM
If necessary, please list information on additional sponsors in an attachment.
IDED — Business Financial Assistance Application 5 v.04.20.2012
Certification & Release of Information
I hereby give permission to the Iowa Department of Economic Development (IDED) to research the Business' history,
make credit checks, contact the Business' financial institutions, insurance carriers, and perform other related activities
necessary for reasonable evaluation of this application. I also hereby authorize the Iowa Department of Revenue to
provide to IDED state tax information pertinent to the Business' state income tax, sales and use tax, and state tax
credits claimed.
I understand that all information submitted to IDED related to this application is subject to Iowa's Open Record Law
(Iowa Code, Chapter 22).
I understand this application is subject to final approval by IDED and the Project may not be initiated until final approval
is secured.
I understand that IDED reserves the right to negotiate the financial assistance. Furthermore, I am aware that financial
assistance is not available until an agreement is executed within a reasonable time period following approval.
I hereby certify that all representations, warranties, or statements made or furnished to IDED in connection with this
application are true and correct in all material respect. 1 understand that it is a criminal violation under Iowa law to
engage in deception and knowingly make, or cause to be made, directly or indirectly, a false statement in writing for the
purpose of procuring economic development assistance from a state agency or subdivision.
Signature /' i
Ie/r4.3 /f 142-1(orppr L D o! l.&r
me and Title (typed or prited)
For they onsor s)
Si
n - re
Date
Date
( i . (W -k 1 bIt t-►:
Name and Title (typed or printed)
Please use the following if more than one sponsor is required. (For example, use this if a signature from the local
Enterprise Zone Commission is required in addition to the signature from the Mayor of the sponsoring city.)
Signature Date
Name and Title (typed or printed)
IDED will not provide assistance in situations where it is determined that any representation, warranty, or statement
made in connection with this application is incorrect, false, misleading or erroneous in any material respect. If
assistance has already been provided prior to discovery of the incorrect, false, or misleading representation, IDED may
initiate legal action to recover incentives and assistance awarded to the Business.
IDED — Business Financial Assistance Application 6 v.04.20.2012
Business Information
Provide a brief description and history of the Business. Include information about the Business' products or services
and its markets and/or customers.
HYDRITE CHEMICAL COMPANY WAS ESTABLISHED IN 1929. THEY ARE ONE OF THE LARGEST
MANUFACTURERS AND DISTRIBUTORS OF CHEMICAL PRODUCTS IN THE UNITED STATES. TO DATE THEY
HAVE LOCATIONS IN CALIFORNIA, ILLINOIS, INDIANA, IOWA, AND WISCONSIN. THEY OFFER EXPERTISE IN
CHEMICAL DISTRIBUTION, FOOD AND DAIRY SANITATION, FOOD INGREDIENTS, ORGANIC PROCESSING,
LIQUID SULFUR SALTS, WATER TREATMENT, FOAM CONTROL, AND COMPLIANCE MANGEMENT.
Business Structure:
❑ Cooperative 0 Corporation Q Limited Liability Company ❑ Not for Profit
O Partnership S -Corporation [i Sole Proprietorship
State of Incorporation: WISCONSIN
Identify the Business' owners and percent ownership: SEE ATTACHMENT A
Does a woman, minority, or person with a disability own the Business?
If yes, is the Business certified as a Targeted Small Business?
❑ Yes
❑ Yes
List the Business' Iowa locations and the current number of employees at each location.
2815 WCF & N DRIVE
WATERLOO, IA 50703
75 FULL TIME EMPLOYEES
11
No
❑ No
What is the Business' worldwide employment? Please include employees of parent company, subsidiaries, and other
affiliated entities in this figure. 680 FULL TIME EMPLOYEES
Project Information
Project Street Address: 2815 WCF & N DRIVE
Project City: WATERLOO Project County: BLACK HAWK COUNTY
Type of Business Project:
O Startup
❑ New Location in Iowa
® Expansion of Iowa Company
0 Relocation from another State
Briefly describe the proposed project for which assistance is being sought. (Include project timeline with dates, facility
size, infrastructure improvements, proposed products/services, any new markets, etc.)
THE PROJECT WILL ENCOMPASS AN EXPANSION OF OUR EXISTING WATERLOO FACILITY. HYDRITE
WOULD LIKE ADDITIONAL PRODUCTION AT THE FACILITY TO BEGIN DURING 2013.
Project Timeline (add additional rows as needed)
Activity Completion Date
PRODUCTION AT THE NEW FACILITY TO BEGIN IN 2013.
Please identify the project management for the project location and experience. BOB HINTZ
Has any part of the project started?
If yes, please explain.
Fees for preliminary engineering services related to the design of the project and a down -payment to secure
procurement of a burner have been paid.
Yes
❑ No
IDED — Business Financial Assistance Application 7 v.04.20.2012
Identify the Business' competitors. If any of these competitors have Iowa locations, please explain the nature of the
competition (e.g. competitive business segment, estimated market share, etc.) and explain what impact the proposed
project may have on the Iowa competitor.
BRENNTAG NORTH AMERICA, INC
UNIVAR USA
BARTON SOLVENTS
ALL THREE COMPETITIORS ARE LOCATED IN IOWA. THE PROPOSED PROJECT IS NOT EXPECTED TO HAVE
ANY MATERIAL OR SIGNIFICANT IMPACT ON THESE COMPANIES.
Will any of the current Iowa employees lose their jobs if this project does not proceed in Iowa?
❑ Yes ® No
If yes, please explain why and identify those jobs as "retained jobs" in the Project Jobs section.
IDED — Business Financial Assistance Application 8 v.04.20.2012
Project Budget
AMOUNT BUDGETED
Use of Funds
Cost
Source A
Source B
Source C
Source D
Source E
Source F
Source G
Land Acquisition
$
Source B: Other State
(Community College,
IDOT, etc.)
$
Site Preparation
1,085,000
Source C: Local Govemment
$
1,085,000
Building Acquisition
$9,409,563
Cash/Equity
committed
Source E: Other Private
Sources
$
Building Construction
1,067,069
Source F:
$
1,067,069
Building Remodeling
$
TOTAL
$9,409,563
Mfg. Machinery & Equip.
6,683,494
6,683,494
Other Machinery &
Equip.
Racking, Shelving, etc.'
Computer Hardware
Computer Software
Fumiture & Fixtures
Working Capital
524,000
524,000
Research&
Development
50,000
50,000
Job Training
TOTAL
$9,409,563
$
$
$
$9,409,563
$
$
$
1 Racking, shelving and conveyor equipment used in distribution center projects only
Does the Business plan to lease the facility? ❑ Yes ® No If yes, please provide the Annual Base Rent Payment
(lease payment minus property taxes, insurance, and operating/maintenance expenses) and the length of the lease
agreement.
PROPOSED FINANCING
Source of Funds
amount
Form of Funds
and
Term
Commltm
ent
Status
Conditions/Additional
Information
(List tax benefits separatelybelow, not
as a source of dired financing)
(Loan,Rate
Grant, In Kind,
Donation, etc.)
Include when funds will be
disbursed; If loan, whether
payments are a level term,
balloon, etc
Source A: IDED*
$
Source B: Other State
(Community College,
IDOT, etc.)
$
Source C: Local Govemment
$
Source D: Business
$9,409,563
Cash/Equity
committed
Source E: Other Private
Sources
$
Source F:
$
Source G:
$
TOTAL
$9,409,563
IDED — Business Financial Assistance Application 9 v.04.20.2012
* Identify the collateral used to secure IDED funds: N/A
TAX CREDITS AND INDIRECT FINANCING
Source of Funds
Amount
Description
Investment Tax Credit
$234,690
EZ Program
Sales, Service & Use Tax
Refund
$64,560
EZ Program
Research Activities Credit
(3%/10%)
$750
EZ Program
Withholding
Local Property Tax Exemption
$28,500
50% PPT rebate - 5 years
Tax Increment Financing
260E Job Training Funds
In-kind Contribution
Other
TOTAL
$328,500
What measures were analyzed to determine the amount and form of assistance needed? THE COMPANY LOOKED
AT THE COST OF EXPANSION AT THE WATERLOO PLANT AND DETERMINED A GAP OF $300,000 NEEDED IN
ORDER TO FULLY FINANCE THE PROJECT
Is the Business actively considering locations outside of Iowa? 0 Yes 0 No
If yes, where and what assistance is being offered? HYDRITE IS A NATIONAL COMPANY WITH LOCATIONS
IN CALIFORNIA, ILLINOIS, INDIANA, IOWA, AND WISCONSIN. AS HYDRITE GROWS THEY WILL CONTINUE TO
EXPAND THEIR CURRENT FACILITIES AND OPEN NEW WHERE DEMAND IS HIGH. IT HAS BECOME
PRACTICE TO TAKE ADVANTAGE OF CREDITS AND INCENTIVES OFFERED BY STATES AND LOCALITIES.
There are three general justifiable reasons for assistance. Check the box next to the reason why assistance is needed
to complete this project.
® Financing Gap - The Business can only raise a portion of the debt and equity necessary to complete
the project. A gap between sources and uses exists and state and/ot federal funds are needed to fill the gap.
0 Rate of Return Gap — The Business can raise sufficient debt and equity to complete the project, but
the returns are inadequate to motivate an "economic person" to proceed with the project. Project risks outweigh
the rewards.
❑ Location Disadvantage (Incentive) — The Business is deciding between a site in Iowa (site A) and a
site in another state (site B) for its project. The Business argues that the project will cost Tess at site B and will
require a subsidy to equalize costs in order to locate at site A. The objective here is to quantify the cost
differential between site A and site B.
IDED — Business Financial Assistance Application 10 v.04.20.2012
Project Jobs
List the jobs that will be created and/or retained as the result of this project. (A retained job is an existing job that would
be eliminated or moved to another state if the project does not proceed in Iowa.) For jobs to be created, include the
starting and final hourly wage rate. For retained jobs, include the current hourly wage rate.
Is the hourly wage rate based on a 40 hour work week, 52 weeks per year? ® Yes ❑ No
If no please explain:
Full -Time CREATED Jobs
(Add additional rows as needed)
Job Title
Number of
CREATED
Jobs
Starting
Hourly
Wage
Hourly Wage
at End of
Year Three
Supervisor
1
$45,000/yr
$45,000/yr
Production
8
$38,480/yr
$38,480/yr
Total CREATED Jobs
9
Full -Time RETAINED Jobs
(Add additional rows as needed)
Job Title
Number of
RETAINED Jobs
Current Hourly
Wage
Administrative
1
$31,824/yr
Total RETAINED Jobs
1
TOTAL JOBS
10
IDED — Business Financial Assistance Application 11 v.04.20.2012
Employee Benefits
Please identify all employee benefits provided by and paid for (in full or in part) by the Business.
Employee
Benefits
Provided by
Business
Total Annual Cost
(show on a per
employee basis)
Portion of Total
Annual Cost Paid
by the Business
Plan Provisions
Employee
Family
Emeloye
Family
Deductible
(Include coinsurance %, office visit
co -payments, annual out-of-pocket
maximums, face amounts, etc.)
Medical
Insurance
$5340
$16,632
75%
75%
Employe
e
$500
15% coinsurance (In -network
PPO)(Both Single & Family)OOP
Max- S)$1500, F)$4500
Family
$1500
Dental Insurance
$420
$1,320
75%
75%
Employe
e
$0
Cleaning/simple restorative $0 co -
pay. Major services -50% up to
annual max $1250/per person
Family
$0
Vision Insurance
Employe
e
$0
Voluntary Benefit — 100% Ee paid
Family
$0
Life Insurance
$120
Na
75%
75°/,
N/a
Na
Value = 1x annual salary up to
$150,000
Short-term
Disability
$196
Na
100%
100%
Na
Na
Benefit based on length of service
>5 years: 1s` 4 weeks @ 1°00%
salary, next 9 wks @ 60% salary
Long-term
Disability
$168
n/a
75%
75%
Na
Na
After 90 day wait period: 60% of
salary up to 2 yrs in own
occupation;
Health Savings
Account
Na
Na
Na
Na
Na
Na
Does the Business offer a pension plan, 401(k) plan, and/or retirement -plan? ►1 Yes ❑ No
If yes, please indicate the amount contributed on a per employee basis by the Business to the plan for the last
three years. For 401(k) plans, please provide information on the company match and indicate the average
annual match oer employee (show average as a percentage of salary).
Year Ending
2011
Average Actual
Match per
Employee (%)
401(k)
1.5% (at 5%
deferral)
Money Purchase
Pension
3% of gross salary
Profit Sharing
5% of gross salary
Three-year
Average:
9.5% of salary -
total of 3
retirement plans
Does the Business offer a profit-sharing plan? 0 Yes 1/ No
If yes, please indicate total amount paid out each year for the past three years and then, determine the average
annual bonus or contribution per employee for that three year period.
Year Ending
Average Actual
Share per
Employee ($)
Three-year
Average:
IDED — Business Financial Assistance Application 12 v.04.20.2012
Business Taxes
IDED is required to calculate the return on state and local govemment investments in this project. Data from other parts
of the application will be combined with the estimates requested below to calculate the required retum on investment
information. Please read the following directions carefully:
• IDED is asking for a best estimate on the increase in taxes associated with this project.
• Estimates should only include the expected increase in tax liability resulting from this project.
• At minimum, IDED needs estimates for the first three years of the project.
• Show data as if no tax abatements or tax credits awarded for this project were taken.
• For partnership forms of ownership (e.g. limited partnerships, s -corporations, LLC, etc.), please
estimate the partners' increase in Iowa tax liability due to this project.
• Sales and use taxes refer to the taxes paid on materials, etc. that the Business purchases, not taxes
you collect from sales to your customers.
• Applicants will not be held to these numbers with respect to any award from or contract with IDED.
• This page of the application will automatically be treated as confidential.
Increase in Tax Collections Associated with this Project
State Business Taxes
Year 1
Year 2
Year 3
Year 4
Year 5
State Corporate Income Tax*
20,000
40,000
60,000
80,000
100,000
State Business Sales and Use Tax
31,000
31,000
0
0
0
nsurance Companies: Provide State Insurance Premium Tax
Local Business Taxes
Year 1
Year 2
Year 3
Year 4
Year 5
Local Real Estate Property
Tax
Local Option Sales Tax
IDED — Business Financial Assistance Application 13 v.04.20.2012
Attachments
Please attach the following documents:
Al Business Plan
At a minimum, include:
• Marketing study
• Feasibility study
• Projected profit and loss statements for three years into the future
• Project budget
• Production operations
• Management structure
• Personnel needs
• Descriptions of product or process
• Status of product/process development
• Patent status (if applicable)
(Any information outlined above not included in the business plan should be submitted as supplemental
information via a separate attachment.)
A2 Copies of the Business' Quarterly Iowa Employer's Contribution and Payroll Report Summary Page
(Page 1) for the past year and a copy of the most recent payroll report for one pay period. The copy of the most
recent payroll report for one pay period must be in Excel format and include the following information:
• Company name, date of payroll and source of payroll information
• Employee name and/or employee identification number
• Current hourly wage - do not include bonuses or other benefit values
• Indicate if the employee is full time (40 hours per week, 52 weeks per year) or part time.
A sample Excel spreadsheet can be found at
http://www.iowalifechanging.com/applications/bus dev/payroll_template.xls
A3 Affidavit that states the Business has not, within the last five years, violated state or federal statutes, rules,
and regulations, including environmental and worker safety regulations, or, if such violations have occurred,
that there were mitigating circumstances or such violations did not seriously affect public health or safety or the
environment. A sample affidavit can be found at
http://www. iowalifechanging. com/applications/bus_dev/sampleaffidavit.doc.
A4 Financial Information (Existing Businesses Only)
• Profit and loss statements and balance sheets for past three year -ends;
• Current YTD profit and loss statement and balance sheet;
• Schedule of aged accounts receivable;
• Schedule of aged accounts payable; and
• Schedule of other debts.
IDED — Business Financial Assistance Application 14 v.04.20.2012
Hydrite Chemical Co.
List of Shareholders
Effective ownership percentages as of 09.30.12
JOHN HONKAMP
JOHN HONKAMP 2002 TRUST- ESBT
KEVIN HONKAMP
KEVIN HONKAMP TRUST
CHRISTOPHER HONKAMP
CHRISTOPHER HONKAMP TRUST
ANDREW HONKAMP
ANDREW HONKAMP TRUST
KERRY HONKAMP
KERRY HONKAMP TRUST
KERRY HONKAMP TRUST 96
MICHAEL HONKAMP
MICHAEL HONKAMP 2002 TRUST- ESBT
DOUGLAS HONKAMP
DOUGLAS HONKAMP TRUST
MICHAEL HONKAMP II
MICHAEL HONKAMP II TRUST
JEFFREY HONKAMP
JEFFREY HONKAMP TRUST
PAUL HONKAMP
PAUL HONKAMP 2002 TRUST- ESBT
NICHOLAS HONKAMP
NICHOLAS HONKAMP TRUST
NICHOLAS HONKAMP TRUST 96
JOSEPH HONKAMP TRUST 96
JOSEPH HONKAMP
JOSEPH HONKAMP TRUST
SAMUEL HONKAMP TRUST
MARGARET HONKAMP
MARGARET HONKAMP 96 TRUST
MOLLY HONKAMP
MOLLY HONKAMP TRUST
MOLLY HONKAMP TRUST
ANN DEFRANCESCO
ANN DEFRANCESCO 2002 TRUST- ESBT
KATHERINE DEFRANCESCO TRT
BETH DEFRANCESCO TRUST
MARY MUSGROVE TRUST
LYNN BYRNE
LYNN BYRNE TRUST
ALEXANDRA E. BYRNE
MARGARET M. BYRNE
ATTACHMENT
10.597%
9.757%
1.597%
1.317%
1.304%
1.317%
1.792%
1.317%
1.012%
1.317%
0.781%
10.724%
8.781%
0.022%
1.073%
0.159%
1.158%
0.217%
1.249%
10.108%
9.757%
1.012%
1.317%
0.120%
0.120%
1.012%
1.317%
2.449%
0.489%
1.960%
1.012%
1.317%
0.120%
1.565%
5.366%
1.317%
1.317%
1.317%
0.036%
1.244%
0.130%
0.109%
100.000%