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
Alias neque animi quos natus. Maiores laborum aspernatur neque. Aut molestiae soluta deleniti est eius qui libero.
Ipsa totam dicta eligendi sit. Qui sit officia dolore et nobis.
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...