Mistakes on WSO PE Prep Pack Models?

I am working through the full-version practice lbo models on the prep pack, and there are some minor differences in the way I usually model versus what is being shown. I could be wrong, but I believe the prep pack has some mistakes and it is driving me nuts... Was wondering if you guys could help me out with the below to figure this out. For reference - I am working on the LBO Full Version #1 for those who also have the prep pack.

1) First, shouldn't OID get capitalized on the Balance Sheet and amortized over the life of the financing? The practice model shows the OID (of $6) being netted against the $600m of new Term Loan debt going to the PF opening balance sheet. So the opening balance sheet shows $594 instead of $600. I understand in reality that is how much the firm will actually receive (I know what OID is so please don't explain it), but isn't OID usually treated as a "fee" and capitalized on the BS accordingly? Usually we see this being expensed / amortized annually. Is this not correct? My entire BB does it this way.

2) On top of the above, the solution model does not have the capitalized financing fees being expensed on the income statement each year and subsequently being added back on to the CFS, despite the Balance Sheet showing a decreasing balance on the Deferred Financing Fees line. This also makes no sense to me and I am not sure how the solution model even balances with that. Obviously this is minor because the cash benefit will solely come from the tax shield on the expense, but nonetheless it does not seem dynamic / accurate to leave that out. Can someone confirm this?

2) Additionally, the solution file has the Purchase Price of Company XYZ as Purchase of Equity ($955) plus total debt ($450). However, there is cash of $100. They do not net out cash to derive an implied Purchase Price / EV, which also does not make sense. They are showing the $100 as a source of funds, but it is not being reflected in the purchase price. This ends up making my model completely different than the solution because sponsor equity is calculated as a % of that, so everything ends up being slightly off. Are they correct in showing it this way?

Thanks!

2 Comments
 

Rerum voluptatibus culpa perferendis sint. Id et ut quaerat iusto.

Fugit possimus iste rerum possimus. Sed temporibus aut ut consequatur. Numquam id molestias est nemo ipsa eum. Veritatis dolores impedit blanditiis sed ut neque. Magnam labore velit architecto ut.

Officiis consequatur voluptatem consectetur. Voluptatum inventore corrupti in veritatis molestiae temporibus. Aut ullam quis nemo in. Et est tenetur dignissimos blanditiis non. Sapiente nihil a et minus perferendis maxime esse.

Quasi quis est enim deserunt assumenda quos in. Id atque labore qui placeat. Nesciunt unde voluptates cupiditate temporibus possimus libero laborum. Esse illum a aliquam magnam exercitationem deserunt.

Career Advancement Opportunities

August 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • JPMorgan 01 98.3%
  • Morgan Stanley 08 97.8%
  • Goldman Sachs 02 97.2%

Overall Employee Satisfaction

August 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Evercore No 98.9%
  • Morgan Stanley 01 98.3%
  • Banco Santander 02 97.8%
  • BMO Capital Markets 12 97.2%

Professional Growth Opportunities

August 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • Morgan Stanley 06 98.3%
  • Goldman Sachs 01 97.8%
  • JPMorgan 01 97.2%

Total Avg Compensation

August 2026 Investment Banking

  • Vice President (16) $429
  • Associates (47) $258
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (24) $180
  • Intern/Summer Associate (14) $159
  • 1st Year Analyst (82) $151
  • Intern/Summer Analyst (73) $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
kanon's picture
kanon
99.0
3
BankonBanking's picture
BankonBanking
99.0
4
Secyh62's picture
Secyh62
99.0
5
GameTheory's picture
GameTheory
98.9
6
dosk17's picture
dosk17
98.9
7
DrApeman's picture
DrApeman
98.9
8
Betsy Massar's picture
Betsy Massar
98.9
9
CompBanker's picture
CompBanker
98.9
10
bolo up's picture
bolo up
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...”