Tel i Data Table - del s fa llow 6 tal the tax loss ac 14.9%. Webs earnings are a as a cost of ca (Click on the icon located on the top-right corner of the data table below in order to copy its contents into a spreadsheet.) of the of th prid a th] Year value of the ta fing firms. 1 the Webster Industries Earnings before taxes $78,000 $120,000 $ 201,000 $301,000 $400,000 $399,000 $502,000 2 3 4 5 6 7 e acl e ac e ac Print Done thel MacBook Air 20 F8 510 n K $ 4 % 5 6 & 7 8 - 9 0 Tax benefits and price Hahn Textiles has a tax loss carryforward of $806,000. Two firms are interested in acquiring Hahn for the tax loss advantage. Reilly Investment Group has expected earnings before taxes of $201,500 per year for each of the next 7 years and a cost of capital of 14.9%. Webster Industries has expected earnings before taxes for the next 7 years as shown in the following table, D. Both Reilly's and Webster's expected earnings are assumed to fall within the annual limit legally allowed for application of the tax loss carryforward resulting from the proposed merger. Webster has a cost of capital of 14.9% Both firms are subject to a 40% tax rate on ordinary income. a. What is the tax advantage of the merger each year for Rolly? b. What is the tax advantage of the merger each year for Webster? c. What is the maximum cash price each interested firm would be willing to pay for Hahn Textiles? (Hint: Calculate the present value of the tax advantages.) d. Use your answers in parts a through c to explain why a target company can have different values to different potential acquiring firms. a. Rolly's tax advantage from the acquisition in year 1 is $. (Round to the nearest dollar.) Reilly's tax advantage from the acquisition in year 2 is $. (Round to the nearest dollar.) Reilly's tax advantage from the acquisition in year 3 is $. (Round to the nearest dollar.) Reilly's tax advantage from the acquisition in year 4 is $. (Round to the nearest dollar.) Enter your answer in each of the answer boxes. MacBook Air a. What is the tax advantage of the merger each year for Reilly? b. What is the tax advantage of the merger each year for Webster? c. What is the maximum cash price each interested firm would be willing to pay for Hahn Textiles? (Hint: Calculate the d. Use your answers in parts a through c to explain why a target company can have different values to different potentia Reilly's tax advantage from the acquisition in year 4 is $ (Round to the nearest dollar.) Reilly's tax advantage from the acquisition in year 5 is $ (Round to the nearest dollar.) Reilly's tax advantage from the acquisition in year 6 is $ (Round to the nearest dollar.) Reilly's tax advantage from the acquisition in year 7 is $ (Round to the nearest dollar.) b. Webster's tax advantage from the acquisition in year 1 is $ (Round to the nearest dollar.) Webster's tax advantage from the acquisition in year 2 is $ (Round to the nearest dollar.) Webster's tax advantage from the acquisition in year 3 is $ ). (Round to the nearest dollar.) Webster's tax advantage from the acquisition in year 4 is $ (Round to the nearest dollar.) Webster's tax advantage from the acquisition in year 5 is $]). (Round to the nearest dollar.) Webster's tax advantage from the acquisition in year 6 is $. (Round to the nearest dollar.) Webster's tax advantage from the acquisition in year 7 is $1. (Round to the nearest dollar.) Enter your answer in each of the answer boxes. obster's tax advantage from the acquisition in year 2 is $. (Round to the nearest doll. Webster's tax advantage from the acquisition in year 3 is $ . (Round to the nearest dolar.) Webster's tax advantage from the acquisition in year 4 is $. (Round to the nearest dollar.) Vebster's tax advantage from the acquisition in year 5 is $. (Round to the nearest dollar.) Nebster's tax advantage from the acquisition in year 6 is $ (Round to the nearest dollar.) Webster's tax advantage from the acquisition in year 7 is $ (Round to the nearest dollar.) c. The maximum cash price Reilly would be willing to pay for Hahn Textiles is $1(Round to the nearest dollar.) The maximum cash price Webster would be willing to pay for Hahn Textiles is $ N (Round to the nearest dollar.) d. Use your answers in parts a through e to explain why a target company can have different values to different potential acquiring firms. "Both firms receive similar amounts in tax shield benefits. However, Reilly can use these at an earlier time, therefore, the acquisition is worth more to this firm." Is the above statement true or false? (Select from the drop-down menu.) Enter your answer in each of the answer boxes. Tel i Data Table - del s fa llow 6 tal the tax loss ac 14.9%. Webs earnings are a as a cost of ca (Click on the icon located on the top-right corner of the data table below in order to copy its contents into a spreadsheet.) of the of th prid a th] Year value of the ta fing firms. 1 the Webster Industries Earnings before taxes $78,000 $120,000 $ 201,000 $301,000 $400,000 $399,000 $502,000 2 3 4 5 6 7 e acl e ac e ac Print Done thel MacBook Air 20 F8 510 n K $ 4 % 5 6 & 7 8 - 9 0 Tax benefits and price Hahn Textiles has a tax loss carryforward of $806,000. Two firms are interested in acquiring Hahn for the tax loss advantage. Reilly Investment Group has expected earnings before taxes of $201,500 per year for each of the next 7 years and a cost of capital of 14.9%. Webster Industries has expected earnings before taxes for the next 7 years as shown in the following table, D. Both Reilly's and Webster's expected earnings are assumed to fall within the annual limit legally allowed for application of the tax loss carryforward resulting from the proposed merger. Webster has a cost of capital of 14.9% Both firms are subject to a 40% tax rate on ordinary income. a. What is the tax advantage of the merger each year for Rolly? b. What is the tax advantage of the merger each year for Webster? c. What is the maximum cash price each interested firm would be willing to pay for Hahn Textiles? (Hint: Calculate the present value of the tax advantages.) d. Use your answers in parts a through c to explain why a target company can have different values to different potential acquiring firms. a. Rolly's tax advantage from the acquisition in year 1 is $. (Round to the nearest dollar.) Reilly's tax advantage from the acquisition in year 2 is $. (Round to the nearest dollar.) Reilly's tax advantage from the acquisition in year 3 is $. (Round to the nearest dollar.) Reilly's tax advantage from the acquisition in year 4 is $. (Round to the nearest dollar.) Enter your answer in each of the answer boxes. MacBook Air a. What is the tax advantage of the merger each year for Reilly? b. What is the tax advantage of the merger each year for Webster? c. What is the maximum cash price each interested firm would be willing to pay for Hahn Textiles? (Hint: Calculate the d. Use your answers in parts a through c to explain why a target company can have different values to different potentia Reilly's tax advantage from the acquisition in year 4 is $ (Round to the nearest dollar.) Reilly's tax advantage from the acquisition in year 5 is $ (Round to the nearest dollar.) Reilly's tax advantage from the acquisition in year 6 is $ (Round to the nearest dollar.) Reilly's tax advantage from the acquisition in year 7 is $ (Round to the nearest dollar.) b. Webster's tax advantage from the acquisition in year 1 is $ (Round to the nearest dollar.) Webster's tax advantage from the acquisition in year 2 is $ (Round to the nearest dollar.) Webster's tax advantage from the acquisition in year 3 is $ ). (Round to the nearest dollar.) Webster's tax advantage from the acquisition in year 4 is $ (Round to the nearest dollar.) Webster's tax advantage from the acquisition in year 5 is $]). (Round to the nearest dollar.) Webster's tax advantage from the acquisition in year 6 is $. (Round to the nearest dollar.) Webster's tax advantage from the acquisition in year 7 is $1. (Round to the nearest dollar.) Enter your answer in each of the answer boxes. obster's tax advantage from the acquisition in year 2 is $. (Round to the nearest doll. Webster's tax advantage from the acquisition in year 3 is $ . (Round to the nearest dolar.) Webster's tax advantage from the acquisition in year 4 is $. (Round to the nearest dollar.) Vebster's tax advantage from the acquisition in year 5 is $. (Round to the nearest dollar.) Nebster's tax advantage from the acquisition in year 6 is $ (Round to the nearest dollar.) Webster's tax advantage from the acquisition in year 7 is $ (Round to the nearest dollar.) c. The maximum cash price Reilly would be willing to pay for Hahn Textiles is $1(Round to the nearest dollar.) The maximum cash price Webster would be willing to pay for Hahn Textiles is $ N (Round to the nearest dollar.) d. Use your answers in parts a through e to explain why a target company can have different values to different potential acquiring firms. "Both firms receive similar amounts in tax shield benefits. However, Reilly can use these at an earlier time, therefore, the acquisition is worth more to this firm." Is the above statement true or false? (Select from the drop-down menu.) Enter your answer in each of the answer boxes