Help with a merger model.. Balance sheet won't balance

Hi all,

The issue is probably staring me straight in the face and I'm just missing it, but I figured I'd ask the experts for some help. For reference, I'm using the Macabacus merger model as a template with some slight modifications (no changes to the inputs, close, pro forma tabs).

The acquirer and target balance sheets are balancing, but the pro forma balance sheet doesn't in three of the last years. Time period is 2017 to 2023 (2021, 22, 23 is out of balance). I wiped out debt schedule assumptions, so debt is flat across all periods.

I know its tough to respond without looking at the model, but any initial thoughts on how to resolve? And perhaps more of a general question, if you have an issue like this.. do you typically start with the cash flow statement and check each line?

Thanks in advance, any help is much appreciated.

4 Comments
 
Best Response

Here is a good way to narrow it down.

First make sure your model has an imbalance checker.

Then freeze those cells. Begin altering your assumption values one by one in each field. If the amount of the imbalance increases or decreases in response to alterations in each assumption you know that one of the assumption's dependent cells is contributing to(or solely responsible for if you are lucky) the balance error.

I only had one model I wasn't able to fix that way and that was because after correcting all variable errors I found a small balance error that stayed flat no matter how drastically I changed assumptions in any direction. Since the balance error was under 0.05% (20 vs values in the area of 50,000) I ended up just plugging it.

 

Start with the last year that the balance sheet was balanced. Find the difference for each line item between the last year that was balanced and the first year that it isn't balanced. Each line item difference should be match the cash flows, if they don't that's basically where you need to look into.

I always hated balancing the balance sheet, that's probably because I don't have a super strong accounting background.

Good luck!

 

Quis ratione adipisci rerum. Fugiat assumenda nemo perspiciatis doloribus voluptas corporis iure et. Facere ad molestiae aut exercitationem ex.

Ipsa modi voluptates voluptatem qui molestiae accusamus sint. Aut aut vitae ab porro.

Et velit nobis iure assumenda ratione nam. Occaecati et aperiam cumque harum. Veritatis eum soluta est a rerum harum consequatur.

Laudantium ab ipsum natus ut debitis. Omnis quis consequatur cupiditate neque inventore.

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 (66) $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
Betsy Massar's picture
Betsy Massar
98.9
6
dosk17's picture
dosk17
98.9
7
GameTheory's picture
GameTheory
98.9
8
CompBanker's picture
CompBanker
98.9
9
DrApeman's picture
DrApeman
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...”