Sie sind auf Seite 1von 3

PH 503-784-1178 or 503-827-4903

To: Tuck Wilson
From: Conrad Myers
CC: David Levant
Date: 12/20/2007
Re: Colorado Rail Manufacturing (CRM)

Cash Flow Model for CRM through June 2008


My colleague Tim Donovan and I worked with John Thompson, CFO of CRM both before and during
the TriMet group’s latest visit to CRM’s Ft Lupton CO facility this week. The remarks contained in this
memo are a synthesis of the cumulative observations and projection work that we have conducted
since the beginning of our engagement. The purpose of the Cash Flow Model was to determine
whether CRM would have the “cash flow” (ie could it survive financially?) during the time that it is
expected to take to complete the TriMet DMU contract (through July 08). We also sought to determine
the amount of CRM’s cash shortfall during this period so that we could develop some parameters of
the damage mitigation that might be required from TriMet and its other customers in order to secure
delivery of their respective cars.

It is my opinion that it is highly probable, (so as to be a near certainty) that CRM will not be able to get
to successfully deliver TriMet’s project without both; 1) a substantial “front end loading” of the remaining
payments due under the contract, (in other words TriMet will need to substantially prepay contract
installments ahead of the dates when such progress installments would normally be due) , and 2)
“damage mitigation” payments, in order to sustain CRM’s operation sufficient to facilitate completion
and delivery.

The Best (but unlikely) Case:

There was consensus reached between our firm and John Thompson that, based upon certain key
assumptions, that in a best case scenario the minimum amount of damage mitigation payments that
will be needed by CRM would be in the range of $1.5 to $2 million. In this case the existing bond would
suffice to cover damage mitigation payments. The key operative assumptions leading to this result

• No material engineering or manufacturing difficulties on any of CRM’s projects

• Vendor accounts payable brought current during the next month
• New order down payment in March from Ft Worth, TX (providing about $2.4 million of working
capital to CRM between March and June 08)
• The Alaska Railroad contract (ARRC) continues on schedule and with unabated funding,
critical because ARRC in the model provides $3.7 million of projected billings or around $1.8
million of contribution to CRM’s overhead and other costs during the period through February
• Grand Luxe, CRM’s affiliate rail tour operating company receives a total of $600k of cash flow
support from CRM during December 07 and January 08 and then during the period February
of 2008 through April 2008 repays CRM $1.4 million. For a net cash inflow to CRM of $800K
• CRM implements a Reduction in Force on January 1, 2008 which has a cost saving impact of
about $250k per month.
• CRM satisfies its obligations for interest, principal installments and loan fees, a total of $4.2
million through July 08 ($3.7 million through June)
• There is no new equity injection to the company *
• No adverse action by creditors
• The South Florida (single double deck car) contract is completed.

* Although management/ownership of CRM are energetically trying to raise new equity for their
undercapitalized company they are caught in a vicious circle. They cannot attract new capital without
showing that they have successfully garnered substantial incremental customer contracts, they cannot
win these contracts without showing financial ability to perform or a bond.

Likely Case 1

In this case certain unrealistic assumptions of the Best Case model (based on my judgment and
experience) are expunged but there is an assumption of economically rational behavior by Hilco and
cooperativeness by the other customers. The damage mitigation payments that will be needed would
be in the range of $4.5 to $5.0 million, which would be shared by TriMet and ARRC under an
equitable arrangement to be determined (ideally based prorata on remaining costs to be incurred).

• Grand Luxe can’t repay CRM until later in the summer or possibly never
• Fort Worth decides to delay its order because of CRM’s financial condition\
• ARRC agrees to join with TriMet in the Monitoring agreement arrangement or something
substantially similar and shares in the necessary damage mitigation payments
• Hilco agrees to the terms of the monitoring agreement affording them payment of their interest
during the period through July 08 but not the principal amortization or fees they are due.
• There are, say, $500k in overruns due to engineering and manufacturing problems on the

z Page 2
Likely Case (but Less desireable) #2
In this case Hilco remains rational and continues to accept just its interest payment but ARRC doesn’t
particpate. The damage mitigation payments incurred by TriMet, the one remaining customer
,(assumes South Florida is complete or won’t assist) would be in the range of $6.0 to $6.5 million.

• ARRC freezes its contract or cannot decide what to do. The result is that CRM loses the
benefit of $2.6 million of “contribution” to overhead from ARRC.
• CRM cuts its overhead by an additional $100 to $150k per month.

The Receivership Variant

If during the course of the monitoring agreement because of budget variances, misapplication of funds
by CRM or “material adverse changes”, the Monitoring agreement converts to a receivership there
would be an additional several hundred thousand dollars of costs.

“Hilco Doesn’t agree” Case

If Hilco’s fees and principal or a portion thereof became, as a result of Hilco’s bargaining resistance , a
cost of proceeding, or, there was no agreement and TriMet had to move the court for a receivership
appointment the cost would increase to $8 million or more.

Current Cash Risk/Time of the Essence

As of the present we find CRM unable to make its payroll next week without payment of around $400k
of invoices scheduled to be paid by TriMet. There is substantial risk that due to a day or two delay in
funding by Hilco on the credit line or other unforseen circumstance it could be unable to timely or fully
fund its payroll with substantial ramifications to its labor force. It’s paper thin liquidity means it will make
no progress in reducing its delinquent accounts payable until the monitoring agreement is in place.
CRM’s delinquent accounts payable represent the most significant risk to the timely completion of the
contract because:
• Vendors (some of whom have a relatively minor contribution to the overall project in terms of
cost) who have delinquent unpaid bills on the TriMet or other jobs will continue to regard
CRM’s needs as inferior to their other customers, and, in some cases will withhold delivery
until their account is paid in full.
• Unpaid vendors may commence litigation or an involuntary bankruptcy petition, this is a
particular risk amongst the unpaid temporary labor vendors (who collectively have delinquent
payables of over $300,000K)

z Page 3