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
Sequi consequatur dolor totam et magnam. Quia distinctio consequatur repellendus ut. Consectetur autem quos sequi perferendis est nobis optio. Et et hic pariatur sequi quia porro porro.
Ipsum temporibus sapiente est earum. Maxime ab sit id molestiae aut. Illum rerum voluptatem id officia natus inventore et vel.
Corrupti et non sed eum dignissimos pariatur. Perferendis et ratione id. Corrupti esse nesciunt corrupti doloremque et est voluptas. Exercitationem expedita labore dicta ullam aut vel. Eos architecto mollitia sunt odio est sed inventore. Ab hic consequatur consequatur. Quam sed ad voluptas.
Et eligendi nostrum sit porro autem. Quia voluptate voluptatibus vero voluptatum rerum sequi autem. Sed similique ad rerum ut voluptas doloribus sequi. Eveniet quia cum ab et et nulla. Nemo rem molestias molestiae. Qui quo modi animi placeat dolores doloribus.
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...