model not balancing....

hi, I am trying to do a 3 statement model for practice but the balance sheet isnt balancing. I have a few questions regarding balance sheet and cash flow pro forma statements. this is a 100% cash acquisition

for balance sheet:
for gross assets, do I just sum up gross assets of buyer and gross assets of target? And follow up to that, accumulated depreciation would be prev accumulated dep of buyer + current dep + prev accumulated dep of target + current dep of target?

For cash can someone explain how this will show up if I'm projecting out for a few years? Wrt other assets, do I just add up assets of buyer and target?

Moving on to liabilities, for acct payable do I just sum of ap of buyer and ap of target (if I were to grow them wrt sales and then add each up each individually would that be correct?) - similarly for other short term liabilities?

For debt since this is a 100% cash acquisiton, do I just wipe out target's debt and add however much debt the buyer is taking on to its old debt? (would I use this new debt to calculate interest expense for buyer?)

How does the liabilities section work for pro forma in case of buyer and target? I'm assuming non of the share capital and apic gets carried over other than retained earnings which is also sumed up?

sorry if these are too simple questions but I'm having some trouble balancing my model bc of this.

 

A qui minus alias. Quo ex non quam voluptatibus. Quo placeat est laboriosam voluptatem vitae qui at sunt.

Dolorem iusto natus qui minima dolore unde. Et ipsam omnis unde fuga sed. Tempore rem similique sed repellat qui.

Career Advancement Opportunities

April 2024 Investment Banking

  • Jefferies & Company 02 99.4%
  • Goldman Sachs 19 98.8%
  • Harris Williams & Co. New 98.3%
  • Lazard Freres 02 97.7%
  • JPMorgan Chase 03 97.1%

Overall Employee Satisfaction

April 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

April 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

April 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (19) $385
  • Associates (87) $260
  • 3rd+ Year Analyst (14) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (66) $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

1
redever's picture
redever
99.2
2
Secyh62's picture
Secyh62
99.0
3
BankonBanking's picture
BankonBanking
99.0
4
Betsy Massar's picture
Betsy Massar
99.0
5
CompBanker's picture
CompBanker
98.9
6
GameTheory's picture
GameTheory
98.9
7
kanon's picture
kanon
98.9
8
dosk17's picture
dosk17
98.9
9
Linda Abraham's picture
Linda Abraham
98.8
10
DrApeman's picture
DrApeman
98.8
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...”