Need Some Help
I know a variation of this question is posted almost everyday, but I can't figure this one out. Friend of mine got this in a first round. Just a simple accounting question:
Purchase $100 PPE (10 yr straight line) Financed by 50% Equity, 50% Debt (10% Interest) 40% Tax
Flow through stmts for year 1:
Here's what I can come up with...
I/S Dep (10) Int Exp (5) Taxable Income (15) NI (15)(1-.4)=(9)
C/F NI (9) Dep +10 Invest PPE (100) Equity +50 Net Cash=(49)
B/S Cash (49) PPE 90 (100-10dep) Total Assets=41
Liab/OE Debt 50 Equity 50 RE (9) Total Liab/OE=91
Obviously that doesn't balance, but that seems like I'm pretty close. Am I making a mistake on the CF statement? Thanks for the help.
Everything balances. You forgot Debt in CF.
Balance Sheet: Asset: Cash [SPACEHOLDER] >>> CF = +1 PPE +100
Acc. Depreciation (10)Total Asset: +91
Liability: Debt +50
Shareholder's EQ: Stock +50
R.Earning [SPACEHOLDER] >>> Net Income = (-9)L + S EQ: 91
Income Statement: Depreciation (10) Interest (5)
Tax (0.4*15)Net Income (15*0.6)=(9)
Cash Flow: Net Income (9) Depreciation +10 CapEx -100 Debt +50
Stock +50CF: +1
Architecto sit ea ipsam aut quia dolores nobis. Praesentium consequatur minus corporis praesentium dolorum dolore. Eos distinctio in voluptatem ut qui quis. Nisi ut sit molestias natus dolorem ipsam consequatur impedit. Voluptatem minus aut aut in temporibus reprehenderit dolore.
Sint doloremque doloremque minima. Nam facilis qui vitae quis molestiae doloribus dicta.
See All Comments - 100% Free
WSO depends on everyone being able to pitch in when they know something. Unlock with your email and get bonus: 6 financial modeling lessons free ($199 value)
or Unlock with your social account...