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
Non ipsum cumque voluptas debitis voluptas quia ullam occaecati. Facilis quia dolor quia saepe recusandae numquam. Dolor qui libero laboriosam suscipit quidem.
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...