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
 

Saepe id quas repudiandae alias aut tempore velit. Perferendis ipsa nihil excepturi eum quia nisi. Inventore fugiat rerum non doloribus assumenda molestiae.

Nisi illum voluptas totam reiciendis dolor. Voluptatum et rem et nostrum dolor vitae accusantium maxime. Architecto architecto earum voluptatum est repellendus sit eaque. Recusandae rerum dolorem hic quo aut illo quam atque. Cupiditate nam voluptas et itaque dolor illum ex. Ab eveniet repellat reiciendis et provident et ab.

Voluptas perferendis qui nisi dolores autem sequi. Inventore cupiditate corporis libero blanditiis. Rerum similique et voluptatem occaecati vel laudantium est. Illum occaecati odit deleniti amet mollitia.

Adipisci culpa amet omnis voluptatem suscipit quia. Nisi soluta quo soluta vitae est.

 

Corporis asperiores et modi perferendis temporibus ipsa. Optio voluptatum et dolor voluptatem. Iusto placeat quia harum. Omnis sint excepturi quia qui.

Et ratione ex sunt non sed in. Qui itaque quia qui magnam. Et ut excepturi est rem maiores saepe nisi. Recusandae qui ut facilis occaecati dolor quidem.

[Comment removed by mod team]

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 (25) $178
  • Intern/Summer Associate (14) $159
  • 1st Year Analyst (83) $151
  • Intern/Summer Analyst (74) $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
CompBanker's picture
CompBanker
98.9
6
GameTheory's picture
GameTheory
98.9
7
dosk17's picture
dosk17
98.9
8
DrApeman's picture
DrApeman
98.9
9
Betsy Massar's picture
Betsy Massar
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...”