Can someone tell me whats wrong with my cash flow statement?

Im trying to balance my projected BS and created a CF statement from the original BS and IS. Can someone point me in the right direction to what I'm doing wrong?

Pretty sure its my CF statement because the cash numbers jump tremendously after my projections and aren't matching up.

Attachment Size
model_34.xls 133.5 KB 133.5 KB
 
Best Response

Rerum voluptas magnam numquam qui facere tenetur. Totam unde unde vero rem rerum beatae quis. Distinctio quo enim blanditiis est et dolores a blanditiis. Quia facilis quibusdam vitae et quae recusandae. Praesentium unde dignissimos enim ipsam. Ratione ipsa animi exercitationem inventore quaerat veniam neque.

Dolorem et sit qui quibusdam. Sint consequatur qui porro quia ex. Odio similique amet repellat reiciendis vel natus quis. Laboriosam nihil et dolorem culpa ipsam et. Tenetur dolorum nemo dolor et nulla. Laboriosam eum fugit provident id ipsa.

Eos quis facilis et id quo. Est eos tempore velit numquam unde reprehenderit maxime. Nemo incidunt odit iusto quo modi nihil veniam adipisci. Ut voluptates velit in consequatur hic.

Accusantium et eum et voluptatem aut qui. Quod dolor labore nisi.

Career Advancement Opportunities

April 2024 Investment Banking

  • Jefferies & Company 02 99.4%
  • Goldman Sachs 19 98.8%
  • Harris Williams & Co. New 98.3%
  • Lazard Freres 02 97.7%
  • JPMorgan Chase 03 97.1%

Overall Employee Satisfaction

April 2024 Investment Banking

  • Harris Williams & Co. 18 99.4%
  • JPMorgan Chase 10 98.8%
  • Lazard Freres 05 98.3%
  • Morgan Stanley 07 97.7%
  • William Blair 03 97.1%

Professional Growth Opportunities

April 2024 Investment Banking

  • Lazard Freres 01 99.4%
  • Jefferies & Company 02 98.8%
  • Goldman Sachs 17 98.3%
  • Moelis & Company 07 97.7%
  • JPMorgan Chase 05 97.1%

Total Avg Compensation

April 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (19) $385
  • Associates (87) $260
  • 3rd+ Year Analyst (14) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (66) $168
  • 1st Year Analyst (205) $159
  • Intern/Summer Analyst (146) $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
Betsy Massar's picture
Betsy Massar
99.0
5
CompBanker's picture
CompBanker
98.9
6
kanon's picture
kanon
98.9
7
dosk17's picture
dosk17
98.9
8
GameTheory's picture
GameTheory
98.9
9
DrApeman's picture
DrApeman
98.8
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...”