2025 FINANCIAL STATEMENT MODELING EXAM /ACTUAL EXAM FROM WALL STREET PREP WITH 100% CORRECT AND VERIFIED ANSWERS AND RATIONALES/ WSP FINANCIAL STATEMENT MODELING/LATEST UPDATE 2025/2026

121356787968  8  7  67889 8 
858    6229 9 
87 65687   878 678  
56787968  8  7  678 8 
1213121



Ž ‘’“”•–—˜—


!"#$%!&'()&*#++&,-,&"$&.%&/01&'23&"4."&5$&6.%&7$*%+$.7&85&6+#69#%:&
4,;&
<=>?@A>=
BCD
AEFGHB
?I
JCG@DKLGMDN
H?EFD>MGBA?>
DOFD>MD
A>HPQNDN
A>
H?MB

?I
MGPDMR
SCGB
AM
=@?MM
F@?IAB
I?@
BCD
TDG@
D>NA>=
UVWXVYXUZ[

?
\URYZ]R]^]

?
\URWYWR]W_

?
\URWYZRU`U

?
\URWW]R]UU

?
\URW]YR^`U

a?Q@
G>MSD@
AM
A>H?@@DHBb

cCD
H?@@DHB
G>MSD@
AM
\URWYWR]W_

JCG@DKLGMDN
H?EFD>MGBA?>
A>
H?MB
?I
MGPDM
HG>
LD
I?Q>N
LT
MDG@HCA>=
BCD

defghijkl
UXKm
G>N
AM
NDMH@ALDN
A>
BCD
n@?MM
o@?IAB
MDHBA?>
?I

phihqrfriskltuvlwxllveithiytzih{jlvl|t}~vlthfexistirryltsetrthyyryt
LGH€
B?
n@?MM
o@?IAB
I@?E
BCD
defghijkl
<>H?ED
JBGBDED>Bb

Ž ‘’“”•–—™—


4#!&‚!"#$%&!!&"4&!.ƒ &/01&'29&.!&"4&„, #$!&‚!"#$%;&
†CGB
AM
NDF@DHAGBA?>
DOFD>MD
I?@
BCD
TDG@
D>NA>=
UVWXVYXUZ[

‡ˆ \UUYb Z
EAPPA?>

‡ˆ \UU‰b Z
EAPPA?>

‡ˆ \UY`b _
EAPPA?>

‡ˆ \U_Xb Z
EAPPA?>

‡ˆ \U_`bY
EAPPA?>

a?Q@
G>MSD@
AM
H?@@DHBb

cCD
H?@@DHB
G>MSD@
AM
\U_XbZ
EAPPA?>

ŠDF@DHAGBA?>
DOFD>MD
AM
A>
BCD
o@?FD@BT
G>N
‹ŒQAFED>B
MDHBA?>
?I
BCD


, 123456789 22629253269261592




!"#
$%
&!
!'()#(
'%!*
!'+
rs ‚ƒ„†‡ˆ‰Š‰
,-./0123/4.5602/3/04-30/78309:;0<=>07/04-30?@3A.52/0123/4.56B0
CD
!"EFG89"D
%
&'H'IJKJLMNOP
QR NSM+N
!TT!'
QR NSM+K
!TT!'
QR NUV+V
!TT!'
QR NUO+L
!TT!'
QR NUO+K
!TT!'
W'H%
"X
%!"&'%%
&+
YD
&'%%
&
"X
%!"NSM+K
!TT!'
YD!"

'H&
Z
['H\
D
Z''
'[D
Y!T
$
]
'[D
NM^+
rs ‚ƒ„†‡ˆ‰‹‰
,-./0123/4.5602/3/04-30/78309:;0<=>07/04-30?@3A.52/0123/4.56B0("
'[NJIMJLMNO_XD
!"D
"H
'[D

`a75b98532bc526
d46992EFG89656ef5999g
QR hI+a
!TT!'
QR hU+K
!TT!'
QR hNL+L
!TT!'
QR hNa+O
!TT!'


YD!""H\i"'H%&
X
"\'XT'
\
\ZiNMMMMMSUKaIOUOa[%'
j'H%"
k
%'+&'
'MIlLSlLMLa
NamMMmNInoYlMamMM
QR hNK+I
!TT!'
W'H%
"X
%!"&'%%
&+
YD
&'%%
&
"X
%!"hNK+I
!TT!'
YD!"

'H&
Z
['H\!D
p
]!ZT
(""
""
&!''[D
NM^
q'''
"+
rs tuvwxyz{|}| |
(TT
T"
Z
!]
~H
T_XD!&D'[D
['TT'X!]\'
")YT

\'
T'X
%
%
€'T€
%Z
T
&
['%
j'
$
iP

, 1 345678 6 8 784
1 87 7447
1 87 77
445 667
7
677
1 87 74!"#7
1 87 74$44   6#7
1 % &"
1 ' &"
1 ( )"
1 & )"
1 ' )"
*8784887+
,67887784' )"
87 7447  7 6667847#7 7"
67-778+87 74$44  6#7877 6 4#7
"7##".7745 44 667
7
677+
/0 123456789:9 9
;<=>?@AB>C=DE?F=GG?HBIBH?CD?C<B?JKCK?LBGDFM?NDH?C<=>?@AB>C=DEO?K>>APB?C<KCQ?
R867$8 "878787 8674"7877%'S(%S'T%(
6464767454 87U
V3W3X59YZWZ8X349Z497[9\]^_\^]`\_a9
1 b8 !!cdU'ef)%g+TT
1 h7!!cdU%if)gj+TT
1 hk7874#7!!cd l4+7+fmU%fi)T+TT
1  778744U%%fg''+TT
1 h7!!cdl7
+mU%&fg&j+TT
1  845674"7877%'S(%S'T%(78744
7
77 n)fjgj+T+ 7 577+
o6467 7477
445f7874#7!!cd %'S(%S'T%(pl-
78767#78+m