Confused: Please show work.

Use info below to calculate TargetCo's Enterprise value and EV/Sales (LTM) multiple on the basis of an Mergers and Acquisitions deal that took place between TargetCo and AcquirerCo with FIXED EXCHANGE RATIO STRUCTURE based on basic shares outstanding. (Assumptions: $ in millions, except per share data; shares in millions)

Offer Price Per Share $20

Acquirer Share Price $40

Acquirer Basic Shares Outstanding 200

Target Debt $900

Target Preferred Stock $150

Target Minority Interest $350

Target Cash $200

Target Sales (Mar. 31, 2014 -Financial Statement) $2500

Target Sales (Dec. 31, 2013 - Financial Statement) $4000

Target Sales (Sept. 30, 2013- Financial Statement) $3000

Target Sales (Jun. 30, 2013- Financial Statement) $2000

Target Sales (Mar. 31, 2013- Financial Statement) $1500

Target Options and Warrants: (Tranch - No. of Shares - Exercise Price $ )

Tranch 1 - 100 - $15

Tranch 2 - 150 - $18

Tranch 3 - 250 - $25