Simple sources and uses question, with example. Please help

I looked at the Nikola/VectoIQ transaction. Could someone please explain to me how these numbers are calculated?
1. Why is the equity value of 4029 to the right 7m lower than total sources and uses?
2. In the sources section the numbers 237, 67 and 525 are given. Likewise for uses numbers 70, 50 and 709. But how is the VectoIC Shares and equity consideration of 3207 calculated? Normally this would be calculated using the equity value of 4029 plus fees of 50 and then deducting the other sources (4029+50-237-67-525) and it would be the residual. That gives me 3250 though, which is 43m higher than 3207. What is the difference?

Nikola sources and uses

 

Aliquam ut minima molestiae eligendi est. Iure voluptas tenetur laborum et et et. In pariatur nihil possimus ipsa atque ipsam placeat.

Tenetur laborum cum quo qui. Quisquam atque occaecati beatae officia. Quae similique quos dicta sed non excepturi ut. Nihil accusantium est saepe cupiditate.

Career Advancement Opportunities

May 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 04 97.1%

Overall Employee Satisfaction

May 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

May 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

May 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 (67) $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
Betsy Massar's picture
Betsy Massar
99.0
3
Secyh62's picture
Secyh62
99.0
4
BankonBanking's picture
BankonBanking
99.0
5
dosk17's picture
dosk17
98.9
6
GameTheory's picture
GameTheory
98.9
7
CompBanker's picture
CompBanker
98.9
8
kanon's picture
kanon
98.9
9
Kenny_Powers_CFA's picture
Kenny_Powers_CFA
98.8
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...”