I need help with a mergers and acquisitions proforma document

75% Debt Pro-Forma Target Buyer NewCo Book Value Mkt Value Book Value Mkt Value 12/31/2018 12/31/2018 12/31/2018 12/31/2018 12/31/2018 Current Assets 50,000 50,000 400,000 500,000 PP&E 2,000,000 3,000,000 9,000,000 8,000,000 Goodwill - - - - Other Assets 200,000 300,000 800,000 750,000 Total Assets 2,250,000 3,350,000 10,200,000 9,250,000 - Accts Payable 50,000 50,000 50,000 50,000 Long-Term Debt 1,000,000 1,300,000 4,000,000 4,100,000 Equity 1,200,000 2,000,000 6,150,000 5,100,000 Total Liabilities and Equity 2,250,000 3,350,000 10,200,000 9,250,000 - 2019E EPS 1.00 3.00 Shares Outst. 100,000 75,000 Price/Share 25.00 25.00 P/E Multiple 25x 8.33x Debt/Capital 45.5% 39.4% Interest Rate on Debt pre-tax 8.0% Percent Debt 75.0% Tax Rate for both 20.0% 1.Assume Buyer is acquiring Target, financed with 75% debt and 25% stock.The stock prices shown above are the prices involved (i.e., the buyer's stock at time of deal is $25 and they are paying $25/share for the target). The deal is closing on 12/31/18.Interest rate and tax rate assumptions are shown above. Shares outstanding and 2019 Estimated standalone EPS are given above. Calculate the 2019E EPS of the combined entity.Assume zero synergies. EPS = 2.What amount of pre-tax synergies are required to make the combined EPS break-even?If the deal is already break-even or accretive, you can answer "n/a." Pre-Tax to Breakeven = 3.Fill in the combined pro-forma Balance sheet at 12/31/18 for the new Buyer company Include the new number of Buyer shares outstanding after the close. See Above Red Boxes within H9-H29 range 4.Fill in the boxes for the cash portion per share and the exchange ratio of the deal (red boxes): You would say this deal is structured as: 5.What is the Pro Forma Debt/Capitalization Ratio for NewCo? 6.What percentage of NewCo does Buyer control?