Acquirer	Target	Combined
Sales	1000	300	?11?
Extra revenue			50
Operating Expenses	400	120	520
cost savings			40
EBIT	?1?	?6?	?12?
EBIT(1 t) (Note: t=40%)	?2?	?7?	?13?
Depreciation	100	30	130
Gross Plant & Equipment	40	20	60
Change in Working Capital	10	10	20
Free Cash Flow to Firm	?3?	?8?	?14?
Discount rate	8.00%	10%	8.00%
Firm Value	?4?	?9?	?15?
Long term debt	3000	200	3200
Equity value	?5?	?10?	?16?
Synergy			?17?

Based on this table, please fill in the missing numbers.