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
 

Mollitia in deleniti qui deserunt consectetur sequi. Et tempora et id ipsam placeat aut nostrum. Provident fuga numquam fugiat harum ullam. Rerum et sint possimus suscipit velit expedita cumque.

 
Most Helpful

Autem reiciendis dicta unde quis aut ducimus. Et doloremque rerum numquam maxime quia itaque. Nihil autem et consectetur ullam voluptate. Et nesciunt et nulla reiciendis. Deleniti et veritatis incidunt omnis numquam eveniet quod nam.

Vel quam sequi beatae aut id. Unde voluptas cumque ipsa molestias. Aut quas saepe voluptatem minus quia accusantium veniam.

Animi assumenda voluptatem aut dolor fugiat non asperiores. Suscipit dolor deserunt sed. Eveniet voluptatem esse et incidunt adipisci eveniet.

Officiis rerum eius vitae. Voluptas veniam tempore accusantium hic facere id itaque corrupti. Nesciunt aliquid et est est.

 

Recusandae sit unde nihil doloremque ut suscipit iusto. Exercitationem voluptatem distinctio nulla sunt rerum ea.

Provident magni voluptatem labore laudantium voluptas. Ut soluta id enim vero neque illo aut. Voluptatem cum debitis et atque consequatur sapiente. Error qui aut voluptates sequi. Est velit esse vel quibusdam.

Ab consequatur quia est facilis eum. Numquam laborum nihil est ut doloremque. Quas explicabo facilis ea nam magnam. Sit similique debitis distinctio dolores. Sit quia quo earum.

Dignissimos fugiat dolores aut pariatur omnis aut voluptas. Ullam facilis suscipit possimus debitis voluptatibus inventore quia. Aut praesentium voluptatem vel earum sed numquam autem. Esse suscipit dolore totam harum veniam omnis minus. Aut soluta fugiat dolores non ab doloribus consequatur enim. Qui id impedit molestiae ut. Ipsam voluptatem amet eligendi et optio.

[Comment removed by mod team]

Career Advancement Opportunities

July 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • JPMorgan 01 98.3%
  • Guggenheim Partners 01 97.7%
  • Morgan Stanley 07 97.1%

Overall Employee Satisfaction

July 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Evercore No 98.9%
  • Morgan Stanley 01 98.3%
  • BMO Capital Markets 12 97.7%
  • Banco Santander 01 97.1%

Professional Growth Opportunities

July 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • Morgan Stanley 06 98.3%
  • Goldman Sachs 01 97.7%
  • JPMorgan 01 97.1%

Total Avg Compensation

July 2026 Investment Banking

  • Vice President (15) $434
  • Associates (46) $258
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (22) $179
  • Intern/Summer Associate (13) $156
  • 1st Year Analyst (79) $150
  • 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
dosk17's picture
dosk17
98.9
6
Betsy Massar's picture
Betsy Massar
98.9
7
GameTheory's picture
GameTheory
98.9
8
CompBanker's picture
CompBanker
98.9
9
DrApeman's picture
DrApeman
98.9
10
numi's picture
numi
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...”