A Simple Model

Integrating Financial
Statements

NOTES TO ACCOMPANY VIDEOS
These notes are intended to supplement the videos on ASimpleModel.com. They are not to be used
as stand‐alone study aids, and are not written as comprehensive overviews of the topic detailed. The
purpose of these notes is to provide a tangible collection of the visuals used in the videos with
comments highlighting the more important aspects covered.

2013 A Simple Model, LLC. All rights reserved.

Integrating Financial Statements
002 Overview of the Process

The objective of the first video in this series is to explain and briefly walk through the
process of building a fully integrated financial statement model.
Initially a brief outline is provided detailing the sequence in which this model will be
built:

Overview of Building an Integrated Financial Statement Model

1. Input Historical Data

2. Project Financial Statements

I. Income Statement

II. Balance Sheet

III. Cash Flow Statement

3. Build the Supporting Schedules

I. Debt Schedule

II. PP&E Schedule

Keeping this sequence in mind as you build the model provides a good reference for
progress made.

A Simple Model
Integrating Financial Statements
002 Overview of the Process

The video then walks through these steps using a fully integrated financial statement
model that has been formatted to fit on the screen.
The relationships between the financial statements and supporting schedules are
pointed out individually and color coded to make it easier to identify the source of
information.
• A red arrow, for example, indicates that data from the PP&E Schedule is being used
at the location referenced.

Financial Statements Supporting Schedules

INCOME STATEMENT 20X1 20X2 20X3 20X4 DEBT SCHEDULE 20X1 20X2 20X3 20X4
Revenue 1,331 1,464 1,611 1,772 Cash Balance @ Beg of Year (End of Last Year) 478 627 809
Cost of Goods Sold 799 878 966 1,063 Plus: Free Cash Flow from Operations and Investing 199 232 267
Gross Profit 532 586 644 709 Less: Minimum Cash Balance 0 0 0
Operating Expenses (SG&A) 200 220 242 266 Total Cash Available or (Required) for Debt Service 677 859 1,076
Operating Incom e (EBIT) 333 366 403 443
Interest Expense 43 38 33 28 Debt
Pretax Incom e 290 329 370 415 Current Portion of LT Debt 50 50 50
Income Tax Expense 102 115 130 145 Long Term Debt 350 300 250
Net Incom e 189 214 241 270
Total Cash Surplus 627 809 1,026
BALANCE SHEET 20X1 20X2 20X3 20X4
Cash 478 627 809 1,026 Line of Credit 0 0 0
Accounts Receivable 109 120 132 146
Inventory 131 144 159 175 INTEREST EXPENSE
Total Current Assets 718 892 1,100 1,346 Interest Rate on Long Term Debt 10% 10% 10%
Property Plant & Equipment (PP&E) 840 837 827 808 Interest Rate on Line of Credit 8% 8% 8%
TOTAL ASSETS 1,559 1,729 1,927 2,155 Interest Expense on Long Term Debt 37.5 32.5 27.5
Accounts Payable 66 72 79 87 Interest Expense on Line of Credit 0 0 0
Current Portion on Long Term Debt 50 50 50 50 Total Interest Expense 38 33 28
Total Current Liabilities 116 122 129 137
Long Term Debt 400 350 300 250 PP&E SCHEDULE 20X1 20X2 20X3 20X4
TOTAL LIABILITIES 516 472 429 387 Beg: PP&E, Net of Accum. Depreciation 840 837 827
Common Stock 100 100 100 100 Plus: Capital Expenditures 70 70 70
Retained Earnings 943 1,157 1,397 1,667 Less: Depreciation 73 81 89
TOTAL EQUITY 1,043 1,257 1,497 1,767 End: PP&E, Net of Accum. Depreciation 837 827 808
TOTAL LIABILITIES & EQUITY 1,559 1,729 1,927 2,155
Check 0.0 0.0 0.0 0.0

CASH FLOW STATEMENT 20X1 20X2 20X3 20X4

CASH FLOW FROM OPERATING ACTIVITIES
Net Incom e 214 241 270
Add Back Non-Cash Item s
Depreciation 73 81 89
Amortization 0 0 0
Changes in Working Capital
Accounts Receivable (11) (12) (13)
Inventory (13) (14) (16)
Accounts Payable 7 7 8
Net Cash Provided by Operating Activities 269 302 337
CASH FLOW FROM INVESTING ACTIVITIES
Capital Expenditures - Purchase of PP&E (70) (70) (70)
Net Cash Used in Investing Activities (70) (70) (70)
CASH FLOW FROM FINANCING ACTIVITIES
Revolving Credit Facility 0 0 0
Long Term Debt (Current Portion) (50) (50) (50)
Net Cash Provided by (Used in) Fnce Activities (50) (50) (50)
Net Cash Flow 149 182 217

This is merely used to provide a visual reference. The model built in the video that
follows incorporates a greater level of detail.

A Simple Model
Integrating Financial Statements
003 Integrating Financial Statements

This video walks through a fully integrated financial statement model, and provides
instruction and an Excel file so that the user can follow along.
A strong grasp of this process is the single most important thing you can learn to excel
at building financial models (author’s opinion).
In the video two years of historical financial data are used to build the model. The
historical data pictured below does not pertain to any company, and was created for
the purpose of this exercise.

Income Statement Balance Sheet

Company Name Company Name
(000s) (000s)
INCOME STATEMENT 20X1 20X2 BALANCE SHEET 20X1 20X2
ASSETS
Revenue 74,452 83,492
Current Assets
Growth (%) NA 12.1%
Cash 1,773 2,000
Accounts Receivable 7,750 8,852
Cost of Goods Sold 64,440 72,524
Inventory 4,800 5,700
% of Sales 86.6% 86.9%
Prepaid Expenses 456 1,849
Total Current Assets 14,779 18,401
Gross Profit 10,012 10,968
% of Sales 13.4% 13.1% Fixed Assets
PP&E, Net of Accum. Depreciation 10,913 10,932
Operating Expenses (SG&A) 6,389 6,545 TOTAL ASSETS 25,692 29,333
% of Sales 8.6% 7.8% LIABILITIES
Current Liabilities
Operating Incom e (EBIT) 3,623 4,423
Accounts Payable 5,665 6,656
Line of Credit 792 1,375
Interest Expense 518 474
Current Maturities of Long Term Debt 500 500
Total Current Liabilities 6,957 8,531
Pretax Incom e 3,105 3,949
Long Term Liabilities
Income Tax Expense 1,087 1,382 Long Term Debt, Net of Current Maturities 5,000 4,500
Tax Rate NM NM TOTAL LIABILITIES 11,957 13,031
EQUITY
Net Incom e 2,018 2,567
Common Stock 15 15
Additional Paid In Capital 5,000 5,000
Operating Income (EBIT) 3,623 4,423
Retained Earnings 8,720 11,287
Depreciation 2,648 2,981
TOTAL EQUITY 13,735 16,302
Amortization 0 0
EBITDA 6,271 7,404 TOTAL LIABILITIES & EQUITY 25,692 29,333
Check 0 .0 0 .0

A Simple Model
Integrating Financial Statements
003 Integrating Financial Statements

Integrated Financial Statements

For this exercise you will be provided Company Name
(000s)

the template pictured to build the INCOME STATEMENT

Historical
20X1
Historical
20X2
Project ed
20X3
Project ed
20X4
Project ed
20X5
Project ed
20X6
Project ed
20X7

model.
Revenue
Growth (%)
Cost of Goods Sold
% of Sales

With a blank template the first step is

Gross Profit
% of Sales

to input the historical data provided.

Operating Expenses (SG&A)
% of Sales
Operating Incom e (EBIT)
Interest Expense
Pretax Incom e
Income Tax Expense
Tax Rate
Net Incom e
Operating Income (EBIT)
Depreciation
Amortization
EBITDA
BALANCE SHEET 20X1 20X2 20X3 20X4 20X5 20X6 20X7
Current Assets
Cash
Accounts Receivable
Inventory
Prepaid Expenses
Total Current Assets
Fixed Assets
PP&E, Net of Accum. Depreciation
TOTAL ASSETS
Current Liabilities
Accounts Payable
Line of Credit
Current Maturities of Long Term Debt
Total Current Liabilities
Long Term Liabilities
Long Term Debt, Net of Current Maturities
TOTAL LIABILITIES
Common Stock
Additional Paid In Capital
Retained Earnings
TOTAL EQUITY
TOTAL LIABILITIES & EQUITY
Check

BALANCE SHEET ASSUMPTIONS

AR Days
Inventory Days
AP Days
CASH FLOW STATEMENT 20X1 20X2 20X3 20X4 20X5 20X6 20X7
CASH FLOW FROM OPERATING ACTIVITIES
Net Incom e
Add Back Non-Cash Item s
Depreciation
Amortization
Changes in Working Capital
Accounts Receivable
Inventory
Accounts Payable
Net Cash Provided by Operating Activities
CASH FLOW FROM INVESTING ACTIVITIES
Capital Expenditures - Purchase of PP&E
Net Cash Used in Investing Activities
CASH FLOW FROM FINANCING ACTIVITIES
Revolving Credit Facility (Line of Credit)
Long Term Debt
Net Cash Provided by (Used in) Fnce Activities
Net Cash Flow
Beginning Cash Balance
Ending Cash Balance

Supporting Schedules
Company Name
(000s)

DEBT SCHEDULE 20X1 20X2 20X3 20X4 20X5 20X6 20X7

Cash Balance @ Beg of Year (End of Last Year)
Plus: Free Cash Flow from Operations and Investing
Plus: Free Cash Flow from Financing (BEFORE L.O.C.)
Less: Minimum Cash Balance
Total Cash Available or (Required) from L.O.C.
Line of Credit
Debt
Long Term Debt, Net of Current Maturities
Current Portion of Long Term Debt
Interest Expense
Interest Rate on Long Term Debt
Interest Rate on Line of Credit
Interest Expense on Long Term Debt
Interest Expense on Line of Credit
Total Interest Expense

PP&E SCHEDULE 20X1 20X2 20X3 20X4 20X5 20X6 20X7

Beg: PP&E, Net of Accum. Depreciation
Plus: Capital Expenditures
Less: Depreciation Used To Project
Depreciation as % of Revenues
End: PP&E, Net of Accum. Depreciation

A Simple Model
Integrating Financial Statements
003 Integrating Financial Statements

Once the historical data has been included in the template, the next step is to project
the income statement.
For most items on the financial statements historical information provides sufficient
data to project the future. Some items, however, must first be calculated on a different
financial statement or supporting schedule. All such items will be shaded purple to
indicate that this data will be linked later in the process.
Two items will be shaded purple:
1. Interest Expense: This is calculated on the Debt Schedule.
2. Depreciation: Depreciation is calculated on the PP&E Schedule.

Integrated Financial Statements

Company Name
(000s)
Historical Historical Projected Projected Projected Projected Projected
INCOME STATEMENT 20X1 20X2 20X3 20X4 20X5 20X6 20X7
Revenue 74,452 83,492 91,841 101,025 111,128 122,241 134,465
Growth (%) NA 12.1% 10.0% 10.0% 10.0% 10.0% 10.0%
Cost of Goods Sold 64,440 72,524 79,634 87,597 96,357 105,992 116,592
% of Sales 86.6% 86.9% 86.7% 86.7% 86.7% 86.7% 86.7%
Gross Profit 10,012 10,968 12,208 13,428 14,771 16,248 17,873
% of Sales 13.4% 13.1% 13.3% 13.3% 13.3% 13.3% 13.3%
Operating Expenses (SG&A) 6,389 6,545 7,540 8,294 9,124 10,036 11,040
% of Sales 8.6% 7.8% 8.2% 8.2% 8.2% 8.2% 8.2%
Operating Incom e (EBIT) 3,623 4,423 4,667 5,134 5,647 6,212 6,833
Interest Expense 518 474
Pretax Incom e 3,105 3,949 4,667 5,134 5,647 6,212 6,833
Income Tax Expense 1,087 1,382 1,634 1,797 1,977 2,174 2,392
Tax Rate NM NM 35.0% 35.0% 35.0% 35.0% 35.0%
Net Incom e 2,018 2,567 3,034 3,337 3,671 4,038 4,442
Operating Income (EBIT) 3,623 4,423 4,667 5,134 5,647 6,212 6,833
Depreciation 2,648 2,981
Amortization 0 0 0 0 0 0 0
EBITDA 6,271 7,404 4,667 5,134 5,647 6,212 6,833

A Simple Model
Integrating Financial Statements
003 Integrating Financial Statements

With the income statement projected, the next step is to project the balance sheet.
Five items will be shaded purple:
1. Cash: Cash must first be calculated on the cash flow statement.
2. PP&E, Net of Accum. Depreciation: This is calculated on the PP&E schedule.
3. Line of Credit: This is calculated on the Debt Schedule.
4. Current Maturities of Long Term Debt: This is calculated on the Debt Schedule.
5. Long Term Debt, Net of Current Maturities: This is calculated on the Debt
Schedule.

BALANCE SHEET 20X1 20X2 20X3 20X4 20X5 20X6 20X7

Current Assets
Cash 1,773 2,000
Accounts Receivable 7,750 8,852 9,649 10,614 11,675 12,842 14,127
Inventory 4,800 5,700 6,095 6,705 7,375 8,113 8,924
Prepaid Expenses 456 1,849 1,849 1,849 1,849 1,849 1,849
Total Current Assets 14,779 18,401 17,593 19,167 20,899 22,804 24,900
Fixed Assets
PP&E, Net of Accum. Depreciation 10,913 10,932
TOTAL ASSETS 25,692 29,333 17,593 19,167 20,899 22,804 24,900
Current Liabilities
Accounts Payable 5,665 6,656 7,155 7,870 8,657 9,523 10,475
Line of Credit 792 1,375
Current Maturities of Long Term Debt 500 500
Total Current Liabilities 6,957 8,531 7,155 7,870 8,657 9,523 10,475
Long Term Liabilities
Long Term Debt, Net of Current Maturities 5,000 4,500
TOTAL LIABILITIES 11,957 13,031 7,155 7,870 8,657 9,523 10,475
Common Stock 15 15 15 15 15 15 15
Additional Paid In Capital 5,000 5,000 5,000 5,000 5,000 5,000 5,000
Retained Earnings 8,720 11,287 14,320 17,658 21,328 25,366 29,808
TOTAL EQUITY 13,735 16,302 19,335 22,673 26,343 30,381 34,823
TOTAL LIABILITIES & EQUITY 25,692 29,333 26,490 30,543 35,000 39,904 45,298
Check 0.0 0.0 (8,897.1) (11,375.3) (14,101.2) (17,099.8) (20,398.2)

BALANCE SHEET ASSUMPTIONS

AR Days 38 39 38 38 38 38 38
Inventory Days 27 29 28 28 28 28 28
AP Days 32 33 33 33 33 33 33

A Simple Model
Integrating Financial Statements
003 Integrating Financial Statements

With the balance sheet projected, the next step is to project the cash flow statement.
Four items will be shaded purple:
1. Depreciation: Depreciation is calculated on the PP&E Schedule
2. Capital Expenditures – Purchase of PP&E: This is calculated on the PP&E schedule.
3. Revolving Credit Facility (Line of Credit): This is calculated on the Debt Schedule.
4. Long Term Debt: This is calculated on the Debt Schedule.

CASH FLOW STATEMENT 20X1 20X2 20X3 20X4 20X5 20X6 20X7
CASH FLOW FROM OPERATING ACTIVITIES
Net Incom e 3,034 3,337 3,671 4,038 4,442
Add Back Non-Cash Item s
Depreciation
Amortization 0 0 0 0 0
Changes in Working Capital
Accounts Receivable (797) (965) (1,061) (1,167) (1,284)
Inventory (395) (610) (670) (738) (811)
Accounts Payable 499 715 787 866 952
Net Cash Provided by Operating Activities 2,340 2,478 2,726 2,999 3,298
CASH FLOW FROM INVESTING ACTIVITIES
Capital Expenditures - Purchase of PP&E
Net Cash Used in Investing Activities 0 0 0 0 0
CASH FLOW FROM FINANCING ACTIVITIES
Revolving Credit Facility (Line of Credit)
Long Term Debt
Net Cash Provided by (Used in) Fnce Activities 0 0 0 0 0
Net Cash Flow 2,340 2,478 2,726 2,999 3,298
Beginning Cash Balance 2,000 4,340 6,819 9,545 12,543
Ending Cash Balance 4,340 6,819 9,545 12,543 15,841

A Simple Model
Integrating Financial Statements
003 Integrating Financial Statements

With the three financial statements projected, the next step is to build the supporting
schedules.
As these schedules are built the items shaded in purple can be appropriately linked to
complete the model.

DEBT SCHEDULE 20X1 20X2 20X3 20X4 20X5 20X6 20X7

Cash Balance @ Beg of Year (End of Last Year) 2,000 2,196 3,953 5,984 8,313
Plus: Free Cash Flow from Operations and Investing 2,071 2,257 2,531 2,830 3,155
Plus: Free Cash Flow from Financing (BEFORE L.O.C.) (500) (500) (500) (500) (500)
Less: Minimum Cash Balance 2,000 2,000 2,000 2,000 2,000
Total Cash Available or (Required) from L.O.C. 1,571 1,953 3,984 6,313 8,969
Line of Credit 792 1,375 0 0 0 0 0
Debt
Long Term Debt, Net of Current Maturities 5,000 4,500 4,000 3,500 3,000 2,500 2,000
Current Portion of Long Term Debt 500 500 500 500 500 500 500
Interest Expense
Interest Rate on Long Term Debt 8.0% 8.0% 8.0% 8.0% 8.0%
Interest Rate on Line of Credit 5.0% 5.0% 5.0% 5.0% 5.0%
Interest Expense on Long Term Debt 380 340 300 260 220
Interest Expense on Line of Credit 34 0 0 0 0
Total Interest Expense 414 340 300 260 220

PP&E SCHEDULE 20X1 20X2 20X3 20X4 20X5 20X6 20X7

Beg: PP&E, Net of Accum. Depreciation 10,932 11,159 11,559 12,099 12,743
Plus: Capital Expenditures 3,500 4,000 4,500 5,000 5,500
Less: Depreciation Used To Project 3,273 3,600 3,960 4,356 4,792
Depreciation as % of Revenues 3.56% 3.57% 3.56% 3.56% 3.56% 3.56% 3.56%
End: PP&E, Net of Accum. Depreciation 11,159 11,559 12,099 12,743 13,451

A Simple Model
Integrating Financial Statements
003 Integrating Financial Statements

Please see the video for some

Integrated Financial Statements
Company Name
(000s)

concluding remarks. INCOME STATEMENT

Revenue
Historical
20X1
74,452
Historical
20X2
83,492
Project ed
20X3
91,841
Projected
20X4
101,025
Projected
20X5
111,128
Projected
20X6
122,241
Projected
20X7
134,465
Growth (%) NA 12.1% 10.0% 10.0% 10.0% 10.0% 10.0%
Cost of Goods Sold 64,440 72,524 79,634 87,597 96,357 105,992 116,592
% of Sales 86.6% 86.9% 86.7% 86.7% 86.7% 86.7% 86.7%
Gross Profit 10,012 10,968 12,208 13,428 14,771 16,248 17,873
% of Sales 13.4% 13.1% 13.3% 13.3% 13.3% 13.3% 13.3%
Operating Expenses (SG&A) 6,389 6,545 7,540 8,294 9,124 10,036 11,040
% of Sales 8.6% 7.8% 8.2% 8.2% 8.2% 8.2% 8.2%
Operating Incom e (EBIT) 3,623 4,423 4,667 5,134 5,647 6,212 6,833
Interest Expense 518 474 415 341 300 260 220
Pretax Incom e 3,105 3,949 4,252 4,793 5,347 5,952 6,613
Income Tax Expense 1,087 1,382 1,488 1,678 1,872 2,083 2,315
Tax Rate NM NM 35.0% 35.0% 35.0% 35.0% 35.0%
Net Incom e 2,018 2,567 2,764 3,116 3,476 3,869 4,299
Operating Income (EBIT) 3,623 4,423 4,667 5,134 5,647 6,212 6,833
Depreciation 2,648 2,981 3,273 3,600 3,960 4,356 4,792
Amortization 0 0 0 0 0 0 0
EBITDA 6,271 7,404 7,940 8,734 9,607 10,568 11,625
BALANCE SHEET 20X1 20X2 20X3 20X4 20X5 20X6 20X7
Current Assets
Cash 1,773 2,000 2,000 3,325 4,816 6,501 8,449
Accounts Receivable 7,750 8,852 9,649 10,614 11,675 12,842 14,127
Inventory 4,800 5,700 6,095 6,705 7,375 8,113 8,924
Prepaid Expenses 456 1,849 1,849 1,849 1,849 1,849 1,849
Total Current Assets 14,779 18,401 19,593 22,492 25,715 29,306 33,348
Fixed Assets
PP&E, Net of Accum. Depreciation 10,913 10,932 11,159 11,559 12,099 12,743 13,451
TOTAL ASSETS 25,692 29,333 30,752 34,051 37,814 42,049 46,799
Current Liabilities
Accounts Payable 5,665 6,656 7,155 7,870 8,657 9,523 10,475
Line of Credit 792 1,375 32 0 0 0 0
Current Maturities of Long Term Debt 500 500 500 500 500 500 500
Total Current Liabilities 6,957 8,531 7,687 8,370 9,157 10,023 10,975
Long Term Liabilities
Long Term Debt, Net of Current Maturities 5,000 4,500 4,000 3,500 3,000 2,500 2,000
TOTAL LIABILITIES 11,957 13,031 11,687 11,870 12,157 12,523 12,975
Common Stock 15 15 15 15 15 15 15
Additional Paid In Capital 5,000 5,000 5,000 5,000 5,000 5,000 5,000
Retained Earnings 8,720 11,287 14,051 17,166 20,642 24,511 28,809
TOTAL EQUITY 13,735 16,302 19,066 22,181 25,657 29,526 33,824
TOTAL LIABILITIES & EQUITY 25,692 29,333 30,752 34,051 37,814 42,049 46,799
Check 0.0 0.0 0.0 0.0 0.0 0.0 0.0

BALANCE SHEET ASSUMPTIONS

AR Days 38 39 38 38 38 38 38
Inventory Days 27 29 28 28 28 28 28
AP Days 32 33 33 33 33 33 33
CASH FLOW STATEMENT 20X1 20X2 20X3 20X4 20X5 20X6 20X7
CASH FLOW FROM OPERATING ACTIVITIES
Net Incom e 2,764 3,116 3,476 3,869 4,299
Add Back Non-Cash Item s
Depreciation 3,273 3,600 3,960 4,356 4,792
Amortization 0 0 0 0 0
Changes in Working Capital
Accounts Receivable (797) (965) (1,061) (1,167) (1,284)
Inventory (395) (610) (670) (738) (811)
Accounts Payable 499 715 787 866 952
Net Cash Provided by Operating Activities 5,343 5,857 6,491 7,186 7,947
CASH FLOW FROM INVESTING ACTIVITIES
Capital Expenditures - Purchase of PP&E (3,500) (4,000) (4,500) (5,000) (5,500)
Net Cash Used in Investing Activities (3,500) (4,000) (4,500) (5,000) (5,500)
CASH FLOW FROM FINANCING ACTIVITIES
Revolving Credit Facility (Line of Credit) (1,343) (32) 0 0 0
Long Term Debt (500) (500) (500) (500) (500)
Net Cash Provided by (Used in) Fnce Activities (1,843) (532) (500) (500) (500)
Net Cash Flow 0 1,325 1,491 1,686 1,947
Beginning Cash Balance 2,000 2,000 3,325 4,816 6,501
Ending Cash Balance 2,000 3,325 4,816 6,501 8,449

Supporting Schedules
Company Name
(000s)

DEBT SCHEDULE 20X1 20X2 20X3 20X4 20X5 20X6 20X7

Cash Balance @ Beg of Year (End of Last Year) 2,000 2,000 3,325 4,816 6,501
Plus: Free Cash Flow from Operations and Investing 1,843 1,857 1,991 2,186 2,447
Plus: Free Cash Flow from Financing (BEFORE L.O.C.) (500) (500) (500) (500) (500)
Less: Minimum Cash Balance 2,000 2,000 2,000 2,000 2,000
Total Cash Available or (Required) from L.O.C. 1,343 1,357 2,816 4,501 6,449
Line of Credit 792 1,375 32 0 0 0 0

Debt
Long Term Debt, Net of Current Maturities 5,000 4,500 4,000 3,500 3,000 2,500 2,000
Current Portion of Long Term Debt 500 500 500 500 500 500 500
Interest Expense
Interest Rate on Long Term Debt 8.0% 8.0% 8.0% 8.0% 8.0%
Interest Rate on Line of Credit 5.0% 5.0% 5.0% 5.0% 5.0%
Interest Expense on Long Term Debt 380 340 300 260 220
Interest Expense on Line of Credit 35 1 0 0 0
Total Interest Expense 415 341 300 260 220

PP&E SCHEDULE 20X1 20X2 20X3 20X4 20X5 20X6 20X7

Beg: PP&E, Net of Accum. Depreciation 10,932 11,159 11,559 12,099 12,743
Plus: Capital Expenditures 3,500 4,000 4,500 5,000 5,500
Less: Depreciation Used To Project 3,273 3,600 3,960 4,356 4,792
Depreciation as % of Revenues 3.56% 3.57% 3.56% 3.56% 3.56% 3.56% 3.56%
End: PP&E, Net of Accum. Depreciation 11,159 11,559 12,099 12,743 13,451

A Simple Model