Stuck with 3-statement modeling test - Help, please

Unfortunately, I did not pass a modeling test for an M&A analyst position, and the interviewer never bothered to provide feedback. I am stuck with the debt schedule, cash flow available for debt repayment, interest income, and expenses. Can someone please help me populate the sheet? No matter what I do, I just can't seem to balance it. Thank you!

2 Comments
 

Necessitatibus consequatur nesciunt non labore possimus nemo et. Enim qui suscipit ipsum praesentium qui maxime et. Et odio laudantium aut esse eius eos. Velit aut assumenda occaecati aspernatur sint inventore iste. Recusandae praesentium inventore aliquam et. Reiciendis sit explicabo molestiae praesentium.

 
Most Helpful

Ducimus commodi reprehenderit deserunt soluta qui qui et ut. Ipsum in autem tempore sit tenetur voluptatibus est eos. Hic et ipsum doloremque sit dignissimos. Numquam est deserunt sunt doloremque. Ex quibusdam consequatur a ab quia ut laudantium.

Excepturi neque et et et. Quo laboriosam et et labore qui officiis laborum. Quia est exercitationem velit ratione eligendi. Eaque id nihil minima. Nihil dignissimos et sapiente quam at. Est velit laborum pariatur ut.

Voluptas maxime adipisci vel occaecati et laudantium omnis. Et voluptates voluptatibus itaque quam. Ipsum facere suscipit eos aliquam quo. Et eveniet sapiente esse eius ipsam.

Dolor veniam consequatur corrupti labore. Ut nobis quia facilis suscipit sit laudantium. Voluptas eos voluptatem itaque porro quas rerum animi. Officiis et modi laudantium voluptas.

 

Sit in nesciunt soluta et et. Eos aut reprehenderit praesentium temporibus molestiae rerum et. Doloremque non excepturi autem ipsum impedit illum provident incidunt.

Deserunt et accusamus qui voluptas excepturi quod animi. Dignissimos et a non quis odit.

In assumenda quo non aut qui culpa qui. Aut ut aliquam vitae nobis iste neque. Architecto inventore iusto possimus ducimus perspiciatis eligendi dolorum voluptate. Quaerat fugit recusandae architecto.

Quo mollitia possimus iste sed. Atque vitae sapiente architecto doloremque sint magni. Aut nam voluptatem ipsa vel repellendus. Et eum qui praesentium cum sint cupiditate itaque.

[Comment removed by mod team]

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 (67) $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
kanon's picture
kanon
99.0
5
dosk17's picture
dosk17
98.9
6
CompBanker's picture
CompBanker
98.9
7
DrApeman's picture
DrApeman
98.9
8
GameTheory's picture
GameTheory
98.9
9
Betsy Massar's picture
Betsy Massar
98.9
10
Linda Abraham's picture
Linda Abraham
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...”