Climax Motors Inc. is currently all equity financed, but it is considering a leveraged capital structure, details of which are presented in the table below (under the column labeled Proposed). Under the proposed capital structure, Climax will use all of the new debt to repurchase (and cancel) shares. Assume that taxes are zero. Assume that all of net income is paid out as a dividend in one years time. Assume that the debt is perpetual with an annual coupon rate of 6%. Wolfgang von Trips owns 25,000 shares. Under each capital structure, how much does Wolfgang receive in dividends at the end of each year? Assume that Wolfgang has the same number of shares under both structures

	Capital Structure	Capital Structure
	Current	Proposed
EBIT	$120,000	$120,000
Debt, D	$0	$450,000
Cost of Debt, kd	N/A	6%
Shares Outstanding	100,000	70,000
Stock Price	$15.00	$15.00

a.Current: $30,000; Proposed: $30,000

b.Current: $30,000; Proposed: $27,684

c.Current: $30,000; Proposed: $33,214

d.Current: $30,000; Proposed: $42,857

e.Current: $30,000; Proposed: $23,250