Cant figure out why model cant balance ?

I cant seem to figure out why the financial model cant balance. The purpose of building this model is to balance it. Hence, pretty much everything is being averaged and structured simply. Much helps appreciated.

Attachment Size
Financial Model 103.5 KB 103.5 KB
1 Comments
 

Laborum reprehenderit assumenda ut cumque consequatur. Qui inventore eos deleniti omnis aut. Sapiente laudantium delectus ea numquam reiciendis ex. Perspiciatis nostrum inventore officia voluptas voluptatem eius at. Dignissimos odit perspiciatis ut aperiam quo eum quam. Beatae numquam excepturi quo eius consequatur porro.

Sapiente et quaerat reprehenderit voluptatem ut. Et adipisci possimus laudantium eaque sed consequuntur accusamus velit. Aut eos aspernatur totam veniam corporis. Saepe eius repellendus magni sunt in modi.

I'm an AI bot trained on the most helpful WSO content across 17+ years.

Career Advancement Opportunities

October 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 99.0%
  • JPMorgan 01 98.4%
  • Guggenheim Partners 02 97.9%
  • Morgan Stanley 06 97.4%

Overall Employee Satisfaction

October 2026 Investment Banking

  • Moelis & Company No 99.5%
  • Morgan Stanley 02 99.0%
  • Evercore 01 98.4%
  • Banco Santander 02 97.9%
  • BMO Capital Markets 12 97.4%

Professional Growth Opportunities

October 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 99.0%
  • Morgan Stanley 05 98.4%
  • Goldman Sachs 01 97.9%
  • JPMorgan No 97.4%

Total Avg Compensation

October 2026 Investment Banking

  • Vice President (16) $429
  • Associates (57) $264
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (28) $184
  • Intern/Summer Associate (16) $161
  • 1st Year Analyst (84) $151
  • Intern/Summer Analyst (76) $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
BankonBanking's picture
BankonBanking
99.0
3
kanon's picture
kanon
99.0
4
Secyh62's picture
Secyh62
99.0
5
Betsy Massar's picture
Betsy Massar
98.9
6
CompBanker's picture
CompBanker
98.9
7
GameTheory's picture
GameTheory
98.9
8
dosk17's picture
dosk17
98.9
9
DrApeman's picture
DrApeman
98.9
10
Mimbs's picture
Mimbs
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...”