Need Help Understanding Complicated Sources and Uses w/ Equity Rollover being Manipulated

Recently received a case study with the info below. I thought I had a good handle of sources and uses, but I don't know what to make of this scenerio. I am specifically confused with what is going on with sponsor and management equity rollover and if they are trying to hide something with the way they are reporting and if there is an implication which I should be able to glean from the way which they are showing such. The case study is for a sponsor to sponsor deal.

Sources:
New Debt: $1,250
Sponsor and Management Equity (1): $545
Total Sources: $1,570

Uses:
Target Purchase Consideration: $1150
Fees: $127
Sponsor and Management Rolled Equity (2): $293
Total Sources: $1,570

FootNotes:
(1) Includes new and rolled equity
(2) Does not include target company's managements rolled equity

I don't get this.

Are they trying to give the impression that the new sponsor is putting in more equity than they are?

Why even include sponsor and management rolled equity in the uses - like why not just net the $293 out of the $545 in sources and then just not include the $293 in uses at all?

And what is the deal with them not including the management rolled equity in the uses but including them in the sources? How is this possible while allowing this to still balance?

Any help would be much appreciated.

 
Best Response

Deleniti atque aspernatur omnis nesciunt officiis laborum laborum. Eius neque sequi blanditiis quis fuga neque. Dicta enim temporibus cumque ex repellendus consequuntur.

Temporibus non voluptatibus culpa ratione nihil corporis aut. Veniam est qui eos ea est qui. Cupiditate autem rem quam voluptatem.

Career Advancement Opportunities

April 2024 Private Equity

  • The Riverside Company 99.5%
  • Blackstone Group 99.0%
  • Warburg Pincus 98.4%
  • KKR (Kohlberg Kravis Roberts) 97.9%
  • Bain Capital 97.4%

Overall Employee Satisfaction

April 2024 Private Equity

  • The Riverside Company 99.5%
  • Blackstone Group 98.9%
  • KKR (Kohlberg Kravis Roberts) 98.4%
  • Ardian 97.9%
  • Bain Capital 97.4%

Professional Growth Opportunities

April 2024 Private Equity

  • The Riverside Company 99.5%
  • Bain Capital 99.0%
  • Blackstone Group 98.4%
  • Warburg Pincus 97.9%
  • Starwood Capital Group 97.4%

Total Avg Compensation

April 2024 Private Equity

  • Principal (9) $653
  • Director/MD (22) $569
  • Vice President (92) $362
  • 3rd+ Year Associate (91) $281
  • 2nd Year Associate (206) $266
  • 1st Year Associate (387) $229
  • 3rd+ Year Analyst (29) $154
  • 2nd Year Analyst (83) $134
  • 1st Year Analyst (246) $122
  • Intern/Summer Associate (32) $82
  • Intern/Summer Analyst (314) $59
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

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...”