Question $1(10$ points$)$

$$

Saved

Sources of Funds$$Uses of Funds$$Amount$$AmountRevolving Credit Facility$-$Purchase ValueCo Equity$$$$6,000$Term Loan A$$$$1,600$Repay Existing Debt$$$$2,000$Term Loan B$$$$1,300$Tender $/$ Call Premiums$$$$50$Term Loan C$$$$-$Debt Financing Fees$$$$2502$nd Lien$$$$-$Other Fees and Expenses$$$$100$Senior Notes$$$$2,250$Senior Subordinated Notes$$$$-$Equity Contribution$$$$2,000$Rollover Equity$$$$-$Cash on Hand$$$$1,250$ Total Sources$$ $$8,400$ $$8,400$OpeningAdjustmentsPro FormaBS$+-$BSCash and Cash Equivalents$$ $$1,250\mathrm{.}0$ $$1,250\mathrm{.}0$Accounts Receivable$950\mathrm{.}0950\mathrm{.}0$Inventories$800\mathrm{.}0800\mathrm{.}0$Prepaids and Other Current Assets$175\mathrm{.}0175\mathrm{.}0$ Total Current Assets$$ $$3,175\mathrm{.}0$ $$3,175\mathrm{.}0$Property$,$ Plant and Equipment, net$3,200\mathrm{.}03,200\mathrm{.}0$Goodwill$1,200\mathrm{.}01,200\mathrm{.}0$Intangible Assets$1,100\mathrm{.}01,100\mathrm{.}0$Other Assets$250\mathrm{.}0250\mathrm{.}0$Deferred Financing Fees$--$ Long$-$term Assets$5,750\mathrm{.}05,750\mathrm{.}0$ Total Assets$$ $$8,925\mathrm{.}0$ $$8,925\mathrm{.}0$Accounts Payable$415\mathrm{.}0415\mathrm{.}0$Accrued Liabilities$275\mathrm{.}0275\mathrm{.}0$Other Current Liabilities$100\mathrm{.}0100\mathrm{.}0$ Total Current Liabilities$$ $$790\mathrm{.}0$ $$790\mathrm{.}0$Existing Term Loan B$800\mathrm{.}0800\mathrm{.}0$Existing Senior Notes$1,200\mathrm{.}01,200\mathrm{.}0$New Term Loan A$-$New Term Loan B$--$New Senior Note$--$Deferred Income Taxes$300\mathrm{.}0300\mathrm{.}0$Other Long$-$Term Liabilities$1,035\mathrm{.}01,035\mathrm{.}0$ Long$-$term Liabilities$3,335\mathrm{.}03,335\mathrm{.}0$ Total Liabilities$$ $$4,125\mathrm{.}0$ $$4,125\mathrm{.}0$Noncontrolling Interest$--$Shareholders$\text{'}$ Equity$4,800\mathrm{.}04,800\mathrm{.}0$ Total Shareholders' Equity$$ $$4,800\mathrm{.}0$ $$4,800\mathrm{.}0$ Total Liabilities and Equity$$ $$8,925\mathrm{.}0$ $$8,925\mathrm{.}0$

What is the amount of "Total Liabilities and Equity" on the pro forma balance sheet following the LBO?

Question $1$ options:

$$14,925.$

$$7,125.$

$$8,925.$

$$9,125.$

$$12,925.$