Question $14(7\mathrm{.}5$ points$)$ Saved $\backslash$begin$\{$tabular$\}\{|$l$|$l$|$l$|$l$|\}\backslash$hline $\backslash$multicolumn$\{2\}\{|$c$|\}\{$Sources of Funds$\}$ & $\backslash$multicolumn$\{2\}\{|$c$|\}\{$Uses of Funds$\}\backslash \backslash \backslash$hline & Amount & & Amount $\backslash \backslash \backslash$hline Revolving Credit Facility & $-$ & Purchase ValueCo Equity & $\backslash$$ $4,200\backslash \backslash \backslash$hline Term Loan A & $-$ & Repay Existing Debt & $\backslash$$ $1,800\backslash \backslash \backslash$hline Term Loan B & $\backslash$$ $2,000$ & Tender $/$ Call Premiums & $\backslash$$ $10\backslash \backslash \backslash$hline Term Loan C & $\backslash$$ $-$ & Debt Financing Fees & $\backslash$$ $50\backslash \backslash \backslash$hline $2$nd Lien & $\backslash$$ $-$ & Other Fees and Expenses & $\backslash$$ $40\backslash \backslash \backslash$hline Senior Notes & $\backslash$$ $700$ & & $\backslash \backslash \backslash$hline Senior Subordinated Notes & $\backslash$$ $-$ & & $\backslash \backslash \backslash$hline Equity Contribution & $\backslash$$ $3,100$ & & $\backslash \backslash \backslash$hline Rollover Equity & $\backslash$$ $-$ & & $\backslash \backslash \backslash$hline Cash on Hand & $\backslash$$ $300$ & & $\backslash \backslash \backslash$hline Total Sources & $\backslash$$$6,100\mathrm{.}0$ & & $\backslash$$$6,100\mathrm{.}0\backslash \backslash \backslash$hline $\backslash$end$\{$tabular$\}\backslash$begin$\{$tabular$\}\{|$l$|$l$|$l$|$l$|$l$|\}\backslash$hline & Acquirer Stand Alone & Target Stand Alone & Adjustments $+-$ & Pro Forma Combined Entity $\backslash \backslash \backslash$hline Cash and Cash Equivalents & $\backslash$$$450\mathrm{.}0$ & $\backslash$$$550\mathrm{.}0$ & & $\backslash$$$1,000\mathrm{.}0\backslash \backslash \backslash$hline Accounts Receivable & $\backslash$$$450\mathrm{.}0$ & $\backslash$$$450\mathrm{.}0$ & & $\backslash$$$900\mathrm{.}0\backslash \backslash \backslash$hline Inventories & $\backslash$$$600\mathrm{.}0$ & $\backslash$$$600\mathrm{.}0$ & & $\backslash$$$1,200\mathrm{.}0\backslash \backslash \backslash$hline Prepaids and Other Current Assets & $\backslash$$$175\mathrm{.}0$ & $\backslash$$$175\mathrm{.}0$ & & $\backslash$$$350\mathrm{.}0\backslash \backslash \backslash$hline Total Current Assets & $\backslash$$$1,675\mathrm{.}0$ & $\backslash$$$1,775\mathrm{.}0$ & & $\backslash$$$3,450\mathrm{.}0\backslash \backslash \backslash$hline $\backslash$end$\{$tabular$\}$

Assuming $15\%$ and $10\%$ asset write$-$up allocations for tangible and intangible assets, and

marginal tax rate of $38\%,$ what is the amount of total assets in the pro forma balance sheet of

the combined entity? $(7\mathrm{.}5$ Points$)$

$$15,425\mathrm{.}0$

Acquirer Target Adjustments Pro Forma Stand Alone Stand Alone $+-$ Combined Entity Cash and Cash Equivalents $$450\mathrm{.}0$ $$550\mathrm{.}0$ $$1,000\mathrm{.}0$ Accounts Receivable $$450\mathrm{.}0$ $$450\mathrm{.}0$ $$900\mathrm{.}0$ Inventories $$600\mathrm{.}0$ $$600\mathrm{.}0$ $$1,200\mathrm{.}0$ Prepaids and Other Current Assets $$175\mathrm{.}0$ $$175\mathrm{.}0$ $$350\mathrm{.}0$ Total Current Assets $$1,675\mathrm{.}0$ $$1,775\mathrm{.}0$ $$3,450\mathrm{.}0$ Property, Plant and Equipment, net $$3,200\mathrm{.}0$ $$2,500\mathrm{.}0$ $$5,700\mathrm{.}0$ Goodwill $$3,200\mathrm{.}0$ $$1,000\mathrm{.}0$ $$4,200\mathrm{.}0$ Intangible Assets $$900\mathrm{.}0$ $$875\mathrm{.}0$ $$1,775\mathrm{.}0$ Other Assets $$150\mathrm{.}0$ $$150\mathrm{.}0$ $$300\mathrm{.}0$ Deferred Financing Fees $---$ Long$-$term Assets $$7,450\mathrm{.}0$ $$4,525\mathrm{.}0$ $$11,975\mathrm{.}0$ Total Assets $$9,125\mathrm{.}0$ $$6,300\mathrm{.}0$ $$15,425\mathrm{.}0$ Accounts Payable $$415\mathrm{.}0$ $$215\mathrm{.}0$ $$630\mathrm{.}0$ Accrued Liabilities $$275\mathrm{.}0$ $$275\mathrm{.}0$ $$550\mathrm{.}0$ Other Current Liabilities $$100\mathrm{.}0$ $$100\mathrm{.}0$ $$200\mathrm{.}0$ Total Current Liabilities $$790\mathrm{.}0$ $$590\mathrm{.}0$ $$1,380\mathrm{.}0$ Existing Term Loan $($Target$)$ $$1,200\mathrm{.}0$ $$1,200\mathrm{.}0$ Existing Se