Financial Analysis Marble Mountain Ranch, Inc. Bryan Elder, MBA, PE Senior Water Resource Control Engineer Office of Enforcement - Special Investigations Unit State Water Resources Control Board Qualifications BS Chemical Engineering UC
"Financial Analysis Marble Mountain Ranch, Inc." is the property of its rightful owner. Permission is granted to
download and print the materials on this website for personal, non-commercial use only, and to display it
on your personal computer provided you do not modify the materials and that you retain all copyright
notices contained in the materials. By downloading content from our website, you accept the terms of this
agreement.
Presentation Transcript
01
Financial Analysis Marble Mountain Ranch, Inc. Bryan Elder, MBA, PE
Senior Water Resource Control Engineer
Office of Enforcement - Special Investigations Unit
State Water Resources Control Board<br>
02
Qualifications BS Chemical Engineering – UC Santa Barbara
MS Civil Engineering – UC Los Angeles
PE – Civil Engineer
MBA – Pepperdine University
Graduate coursework in accounting, finance, asset valuation
US EPA training on economic benefit and ability to pay financial models
Completed >100 economic benefit and >25 ability to pay analyses since 2014
Provide financial training to enforcement staff statewide<br>
03
Basis of Ability to Pay Net Cash Flow
Cash receipts (revenue) – Cash payments (expenses)
Measure of financial health and company value
Net Worth
Assets
Liabilities
Ability to Finance<br>
04
Information Reviewed Tax filings 2013 – 2016 – MMR-16
Ability to Pay Claim Form (December 12, 2016) – MMR-16
Public Records Search (attached to memorandum)
Mr. Cole’s written testimony – MMR-1
KASL Engineering Proposal - MMR-15
Alternative Energy Quotes – MMR-19<br>
05
IRS Tax Filing Summary Taxable income is not representative of financial health or ability to pay.<br>
06
Cash Flow Analysis Based only on cash expenses incurred
Exclude non-cash expenses
Depreciation & Amortization<br>
Net Worth Analysis Assets
Property
Water/Mineral Rights
Structures
Equipment/Vehicles
Livestock
Accounts Receivables
Cash/Investments<br>
09
Net Worth Analysis Assets
Marble Mountain Ranch properties
$913,000 (2017 Assessed Tax Value)
Market value unknown
Known Assets
$212,054
Cash
$2,000<br>
10
Net Worth Analysis Liabilities
Mortgages
Loans Payable
Accounts Payable
Liens<br>
11
Net Worth Analysis Liabilities
Mortgages
$246,802 (as of 12/2016)
Loans Payable
$148,000 (as of 12/2016)<br>
12
Net Worth Analysis Net Worth = Assets – Liabilities
Net Worth = $1,127,055 - $394,802
Net Worth = $732,253<br>
13
Excessive Expenses Analysis<br>
14
Alternative Analysis KASL Consulting Engineers
Engineering & survey services - $44,250
Design implementation costs unknown
Alternative energy
$425 – 526,000
Golden West Energy
6 Year Lease - $55,130 per year + $142,000 buyout
Annual increase of ~$21,000 over existing utility expense
7.9% of Gross Revenue (2016)<br>
15
Summary Net Cash Flow (2016) = $127,168
Net Worth = $732,253
No indication of excessive expenses
Alternatives feasible (financially)<br>
