LBO: Net Debt vs Debt in minimum equity

Hi guys,

I am doing the "WSO-PE-Guide-Full-LBO-Example-1-vF" exercise and had a question on coming up with the S&U.

S&U

I'm sure you guys are familiar with this but the prompt said minimum equity of 30% and PIK notes is $450 in the staple financing package and is a plug on Sources. If I were to use "Exist. net debt retirement" instead of "Exist. Debt Retirement" as shown in the above image, total uses will change and therefore total sources will change and sponsor equity & PIK notes on Sources will change. I don't think Sponsor equity should be dependent on whether we use net debt or total debt on the S&U. Can someone please help me come up with the S&U using net debt vs. the above? Happy to provide additional detail if needed. 

Other info

5 Comments
 

Dolorum et veniam repellat rerum delectus. Deserunt doloremque fugit animi expedita totam debitis quis. Sit nostrum sit porro voluptatibus. Soluta dolor autem vel eos porro. Veritatis velit quia et quo ab vel. Neque similique dicta totam non. Saepe accusamus placeat quaerat commodi.

Quia exercitationem ut quas quidem ut id. Fuga nihil nulla nisi labore iste consequatur velit ex. Et corrupti ipsa earum commodi. Ut nihil voluptatibus non est voluptas. Odio voluptas beatae nobis sit.

Dolores quas asperiores explicabo. Deleniti et provident similique voluptas ad beatae. Voluptas amet ut repudiandae perferendis. Sed omnis deserunt voluptates voluptatibus ut dolores quae.

Repudiandae aut sint consequuntur est. Et eius ullam tempore qui similique provident aut. Libero et qui quasi ut. Dolores et perferendis quae. Voluptas minus fuga odio repellendus blanditiis. Nesciunt molestias vel possimus nulla atque rerum. Sed praesentium ut quas facere aut voluptatem et.

Career Advancement Opportunities

June 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.8%
  • JPMorgan 01 98.3%
  • Guggenheim Partners 01 97.7%
  • Morgan Stanley 07 97.1%

Overall Employee Satisfaction

June 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Morgan Stanley 02 98.8%
  • Evercore 01 98.2%
  • BMO Capital Markets 12 97.7%
  • Banco Santander 01 97.1%

Professional Growth Opportunities

June 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.8%
  • Morgan Stanley 05 98.3%
  • JPMorgan No 97.7%
  • BMO Capital Markets 12 97.1%

Total Avg Compensation

June 2026 Investment Banking

  • Vice President (14) $434
  • Associates (44) $258
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (22) $179
  • Intern/Summer Associate (13) $156
  • 1st Year Analyst (78) $151
  • Intern/Summer Analyst (72) $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
Betsy Massar's picture
Betsy Massar
98.9
6
DrApeman's picture
DrApeman
98.9
7
dosk17's picture
dosk17
98.9
8
CompBanker's picture
CompBanker
98.9
9
GameTheory's picture
GameTheory
98.9
10
Mimbs's picture
Mimbs
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...”