X Corporation is interested in acquiring Y Corporation. Y has 1 million shares outstanding and a target capital structure consisting of 30% debt. Y's debt interest rate is 7.3%. Assume that the risk-free rate of interest is 4% and the market risk premium is 4%. Both Y and X face a 30% tax rate.

Y's beta is 1.55. X corp estimates that if it acquires Y Corp, interest payments will be $1,600,000 per year for 3 years. The free cash flows are supposed to be $2.3 million, $2.9 million, $3.4 million, and then $3.57 million in Years 1 through 4, respectively. Suppose X corp will increase Y corps level of debt at the end of Year 3 to $34.7 million so that the target capital structure will be 45% debt. Assume that with this higher level of debt the interest rate would be 8.5%, and assume that interest payments in Year 4 are based on the new debt level from the end of Year 3 and new interest rate. Free cash flows and tax shields are projected to grow at 5% after Year 4.

Please answer the questions below:

What is the value of the unlevered firm? Enter your answer in dollars. For example, an answer of $1.2 million should be entered as 1,200,000, not 1.2. Do not round intermediate calculations. Round your answer to two decimal places.

$

What is the value of the tax shield? Enter your answer in dollars. For example, an answer of $1.2 million should be entered as 1,200,000, not 1.2. Do not round intermediate calculations. Round your answer to two decimal places.

$

What is the maximum total price that X corp would bid for Y Corp now? Assume Y corp now has $8.84 million in debt. Enter your answer in dollars. For example, an answer of $1.2 million should be entered as 1,200,000, not 1.2. Do not round intermediate calculations. Round your answer to two decimal places.

$