| start | Cap gain | Div Yield | Div In | Investing | ||||||||
| $5,000.00 | 7.50% | 2.50% | 9.00% | $5,000.00 | ||||||||
| Year | Year | Balance | New Inv. | Div | ||||||||
| 0 | 01/01/2011 | $5,000.00 | $5,000.00 | |||||||||
| 1 | 01/01/2012 | $10,500.00 | $5,125.00 | 30/06/2011 | $125.00 | |||||||
| 2 | 01/01/2013 | $16,551.88 | $5,264.38 | 30/06/2012 | $264.38 | $128.13 | ||||||
| 3 | 01/01/2014 | $23,213.04 | $5,419.78 | 30/06/2013 | $419.78 | $131.61 | ||||||
| 4 | 01/01/2015 | $30,547.07 | $5,593.05 | 30/06/2014 | $593.05 | $135.49 | ||||||
| 5 | 01/01/2016 | $38,624.36 | $5,786.25 | 30/06/2015 | $786.25 | $139.83 | ||||||
| 6 | 01/01/2017 | $47,522.86 | $6,001.67 | 30/06/2016 | $1,001.67 | $144.66 | ||||||
| 7 | 01/01/2018 | $57,328.94 | $6,241.87 | 30/06/2017 | $1,241.87 | $150.04 | ||||||
| 8 | 01/01/2019 | $68,138.29 | $6,509.68 | 30/06/2018 | $1,509.68 | $156.05 | ||||||
| 9 | 01/01/2020 | $80,056.95 | $6,808.29 | 30/06/2019 | $1,808.29 | $162.74 | ||||||
| 10 | 01/01/2021 | $86,061.22 | 30/06/2020 | $2,141.25 | $170.21 | |||||||
| Year | Year | Balance | New Inv. | Div | ||||||||
| 0 | 01/01/2011 | $5,000.00 | $5,000.00 | |||||||||
| 1 | 01/01/2012 | $10,500.00 | $5,125.00 | 30/06/2011 | $125.00 | |||||||
| 2 | 01/01/2013 | $16,551.88 | $5,264.38 | 30/06/2012 | $264.38 | $128.13 | ||||||
| 3 | 01/01/2014 | $23,213.04 | $5,419.78 | 30/06/2013 | $419.78 | $131.61 | ||||||
| 4 | 01/01/2015 | $30,547.07 | $5,593.05 | 30/06/2014 | $593.05 | $135.49 | ||||||
| 5 | 01/01/2016 | $38,624.36 | $5,786.25 | 30/06/2015 | $786.25 | $139.83 | ||||||
| 6 | 01/01/2017 | $47,522.86 | $6,001.67 | 30/06/2016 | $1,001.67 | $144.66 | ||||||
| 7 | 01/01/2018 | $57,328.94 | $6,241.87 | 30/06/2017 | $1,241.87 | $150.04 | ||||||
| 8 | 01/01/2019 | $68,138.29 | $6,509.68 | 30/06/2018 | $1,509.68 | $156.05 | ||||||
| 9 | 01/01/2020 | $80,056.95 | $6,808.29 | 30/06/2019 | $1,808.29 | $162.74 | ||||||
| 10 | 01/01/2021 | $93,202.47 | $7,141.25 | 30/06/2020 | $2,141.25 | $170.21 | ||||||
| 11 | 01/01/2022 | $107,705.15 | $7,512.49 | 30/06/2021 | $2,512.49 | $178.53 | ||||||
| 12 | 01/01/2023 | $123,709.46 | $7,926.43 | 30/06/2022 | $2,926.43 | $187.81 | ||||||
| 13 | 01/01/2024 | $141,375.63 | $8,387.97 | 30/06/2023 | $3,387.97 | $198.16 | ||||||
| 14 | 01/01/2025 | $160,881.39 | $8,902.58 | 30/06/2024 | $3,902.58 | $209.70 | ||||||
| 15 | 01/01/2026 | $182,423.87 | $9,476.38 | 30/06/2025 | $4,476.38 | $222.56 | ||||||
| 16 | 01/01/2027 | $206,221.82 | $10,116.16 | 30/06/2026 | $5,116.16 | $236.91 | ||||||
| 17 | 01/01/2028 | $232,517.98 | $10,829.52 | 30/06/2027 | $5,829.52 | $252.90 | ||||||
| 18 | 01/01/2029 | $261,581.74 | $11,624.91 | 30/06/2028 | $6,624.91 | $270.74 | ||||||
| 19 | 01/01/2030 | $293,712.15 | $12,511.78 | 30/06/2029 | $7,511.78 | $290.62 | ||||||
| 20 | 01/01/2031 | $315,740.56 | 01/07/2030 | $8,500.63 | $312.79 |