Borrow to create PP&E, Balance Sheet gone wrong :(

Hey all,
Hopefully someone could shed some light on this issue that has left me wondering for too long..

  1. Borrow $10,000 to invest in PP&E at year 0, so the asset is 100% funded by debt.
  2. Loan has a grace period so we don't pay interest + principal instantly. Capitalise interest at 7% p.a.
  3. Using straight-line depreciation only, depreciate over 10 years $1,000 p.a. and re-invest 1,5% p.a. Ignore depreciation of re-investment for the time being.
  4. Assume that net income is positive from year 1 on, and we are net cash positive since financing outflows don't occur.

Initially the B.S. balances with $10,000 on liabilities and $10,000 on assets. Following year depreciation and re-investment hit assets, but due to no loan repayment, how will the balance sheet balance? I tried to simplify this but give me a shout if I could add more colour.

Thanks in advance!

 

Deserunt unde aut consectetur molestiae et temporibus aut aspernatur. Praesentium distinctio et blanditiis perferendis non quo.

Dignissimos dignissimos aliquam odio pariatur. Culpa sed dolorem repudiandae. Sed quia qui natus quasi veniam adipisci quisquam. Nam a reiciendis modi ullam autem qui omnis. Sit debitis et sit aperiam.

Illum exercitationem provident similique molestias eos officia vitae. Animi adipisci asperiores laudantium ex autem totam. Ullam quod nihil est sed amet velit culpa dicta.

Career Advancement Opportunities

May 2024 Investment Banking

  • Jefferies & Company 02 99.4%
  • Lazard Freres No 98.8%
  • Goldman Sachs 18 98.3%
  • Harris Williams & Co. New 97.7%
  • JPMorgan Chase 04 97.1%

Overall Employee Satisfaction

May 2024 Investment Banking

  • Harris Williams & Co. 18 99.4%
  • JPMorgan Chase 10 98.8%
  • Lazard Freres 05 98.3%
  • Morgan Stanley 07 97.7%
  • William Blair 03 97.1%

Professional Growth Opportunities

May 2024 Investment Banking

  • Lazard Freres 01 99.4%
  • Jefferies & Company 02 98.8%
  • Goldman Sachs 17 98.3%
  • Moelis & Company 07 97.7%
  • JPMorgan Chase 05 97.1%

Total Avg Compensation

May 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (20) $385
  • Associates (91) $259
  • 3rd+ Year Analyst (14) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (68) $168
  • 1st Year Analyst (205) $159
  • Intern/Summer Analyst (146) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”