Dividend Policy Stock Price Before 28.00$ Stock Price After 26.875$
No cash dividend Shareholder No. 1 Shareholder No. 2 Shareholder No. 3 Shareholder No. 4 Shareholder No. 5
Shares Before 5,000 25,000 5,000 25,000 90,000
Wealth Before (Shares times Price) 140,000.00$ 700,000.00$ 140,000.00$ 700,000.00$ 2,520,000.00$
Desired Cash Dividend 8,000.00$ 45,000.00$ –$ –$ 100,000.00$
Shares Needed to Sell 307.1017 1,727.4472 – – 3,838.7716
Shares After Homemade Dividend 4,692.90 23,272.55 5,000.00 25,000.00 86,161.23
Homemade Cash Dividend 8,000.00$ 45,000.00$ –$ –$ 100,000.00$
Paper Wealth (Value of Remaining Shares) 131,401.15$ 651,631.48$ 140,000.00$ 700,000.00$ 2,412,514.40$
Cash Plus Paper Wealth After 139,401.15$ 696,631.48$ 140,000.00$ 700,000.00$ 2,512,514.40$
CHANGE IN OVERALL WEALTH 598.85$ 3,368.52$ –$ –$ 7,485.60$
Cash Dividend of $1.50 per Share
Shares Before 5,000 25,000 5,000 25,000 90,000
Wealth Before (Shares times Price) 140,000.00$ 700,000.00$ 140,000.00$ 700,000.00$ 2,520,000.00$
Cash Dividend of $1.50 per Share 7,500.00$ 37,500.00$ 7,500.00$ 37,500.00$ 135,000.00$
Tax on Dividend 1,875.00$ 9,375.00$ 1,875.00$ 9,375.00$ 33,750.00$
Net Cash Dividend 5,625.00$ 28,125.00$ 5,625.00$ 28,125.00$ 101,250.00$
Desired Cash Dividend 8,000.00$ 45,000.00$ –$ –$ 100,000.00$
Over (Under) Cash Desired Dividend (2,375.00)$ (16,875.00)$ 5,625.00$ 28,125.00$ 1,250.00$
Need to Sell Shares YES YES NO NO NO
Need to Buy Shares NO NO YES YES YES
Number of Shares to Sell at $26.875 94.65 672.48 0.00 0.00 0.00
Number of Shares to Buy at $26.875 0.00 0.00 209.30 1046.51 46.51
Cash From Sale of Shares/Purchase 2,375.00$ 16,875.00$ (5,625.00)$ (28,125.00)$ (1,250.00)$
Shares After Homemade Dividend 4,905.35 24,327.52 5,209.30 26,046.51 90,046.51
Total Homemade Cash Dividend 8,000.00$ 45,000.00$ –$ –$ 100,000.00$
Paper Wealth (Value of Remaining Shares) 131,831.41$ 653,802.15$ 140,000.00$ 700,000.00$ 2,420,000.00$
Cash Plus Paper Wealth After 139,831.41$ 698,802.15$ 140,000.00$ 700,000.00$ 2,520,000.00$
CHANGE IN OVERALL WEALTH 168.59$ 1,197.85$ –$ –$ –$
Difference Between Two Policies
Difference in Homemade Cash Dividend –$ –$ –$ –$ –$
Difference in Paper Wealth (430.26)$ (2,170.67)$ –$ –$ (7,485.60)$