Help with 3-Statement Model Test

A friend sent me an old modelling test he had to complete for a BB a few years ago so that I could practice but I am having trouble with it (Balance Sheet wont Balance, not sure if margin assumptions are right). Would anyone be willing to take a look and see where I am messing up or what I should change? It's not super robust, very simple for someone who knows what they are doing I am sure. I don't know how to attach files here so I can send it or someone can tell me the best method. Would really appreciate any help.

40 Comments
 

In your cash flow statement you should reflect the change in working capital items, not the actual values, like "Adjustment for AR" should be (Prior Year AR-Current Year AR) and "Adjustment for AP" should be (Current Year AP-Prior Year AP)-for assets do Prior-Current and for liabilities do Current-Prior. Then link depreciation on the bs to the cash flow statememt and link net PPE to CAPEX. Also, add net income to prior year's shareholder equity. It should balance then, I made a version that balances if you need.

 

Hey, I am working on a model for US Foods and can't seem to get it to balance. I have a few ideas and I'm sure it's very simple, but I still can't figure it out. Anyone mind taking a look as well?

Sorry for hijacking.

 

Voluptatibus modi aut nihil sit aliquam quaerat. Enim quod aperiam sed exercitationem velit. Sunt error non soluta incidunt iure animi. Sed qui quia consequatur velit rerum.

Similique est quo praesentium molestiae. Dicta perspiciatis vel rerum repudiandae praesentium et. Molestias nostrum necessitatibus et occaecati ratione inventore.

Career Advancement Opportunities

June 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.8%
  • JPMorgan 01 98.2%
  • Guggenheim Partners 01 97.7%
  • Morgan Stanley 07 97.1%

Overall Employee Satisfaction

June 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Morgan Stanley 01 98.8%
  • Evercore 01 98.2%
  • BMO Capital Markets 12 97.6%
  • Banco Santander 01 97.1%

Professional Growth Opportunities

June 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Evercore No 98.8%
  • Morgan Stanley 05 98.2%
  • JPMorgan No 97.7%
  • BMO Capital Markets 12 97.1%

Total Avg Compensation

June 2026 Investment Banking

  • Vice President (14) $434
  • Associates (43) $259
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (22) $179
  • Intern/Summer Associate (13) $156
  • 1st Year Analyst (75) $151
  • Intern/Summer Analyst (65) $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
DrApeman's picture
DrApeman
98.9
6
Betsy Massar's picture
Betsy Massar
98.9
7
CompBanker's picture
CompBanker
98.9
8
dosk17's picture
dosk17
98.9
9
GameTheory's picture
GameTheory
98.9
10
Jamoldo's picture
Jamoldo
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...”