Reinvesting Dividends and what really would happen.
Start  Yield 4.13% Div Growth 11.65% $11,616.00 Start  Yield 7.67% Div Growth 2.92% $10,947.50
Like Ori Cost $7.26 Ori Div $0.30 1600 Like Ori Cost $10.95 Ori Div $0.84 1000
RY RIO.UN
Year  Div Div Yield Tot Div pd % of stock Income New price Purchase Left Over TotShares Income Year  Div Pd Div Yield Tot Div pd % of stock Income New price Purchase Left Over TotShares Income Stock Ori Yield Div Growth Income Rev Inc Inc first Year
RY SS 4.13% 11.56% $528.00 $528.00
1 $0.33 4.55% $0.33 4.55% $528.00 $8.11 $528.00 1 $0.86 7.86% $0.86 7.86% $860.00 $11.27 $860.00 RY Actual 4.13% 11.56% $528.00 $528.00
2 $0.37 5.10% $0.70 9.64% $592.00 $9.05 65.00 $1.12 1,665 $617.17 2 $0.89 8.13% $1.75 15.99% $890.00 $11.60 76.00 $3.70 1,076 $961.34 RIO SS 7.67% 2.92% $860.00 $860.00
3 $0.41 5.65% $1.11 15.29% $656.00 $10.10 68.00 $1.77 1,733 $712.30 3 $0.92 8.40% $2.67 24.39% $920.00 $11.93 82.00 $10.45 1,158 $1,075.81 RIO Actual 7.67% 2.92% $950.00 $950.00
4 $0.46 6.34% $1.57 21.63% $736.00 $11.28 70.00 $4.98 1,803 $834.36 4 $0.95 8.68% $3.62 33.07% $950.00 $12.28 90.00 $1.68 1,248 $1,187.28
5 $0.51 7.02% $2.08 28.65% $816.00 $12.60 73.00 $10.81 1,876 $967.57 5 $0.98 8.95% $4.60 42.02% $980.00 $12.64 96.00 $8.09 1,344 $1,325.21 Stock Ori Yield Div Growth Income Rev Inc Increase 5 years
6 $0.57 7.85% $2.65 36.50% $912.00 $14.06 76.00 $10.28 1,952 $1,122.92 6 $1.01 9.23% $5.61 51.24% $1,010.00 $13.01 104.00 $10.44 1,448 $1,472.92 RY SS 4.13% 11.56% $816.00 $967.57 18.57%
7 $0.64 8.82% $3.29 45.32% $1,024.00 $15.70 79.00 $11.91 2,031 $1,311.75 7 $1.04 9.50% $6.65 60.74% $1,040.00 $13.39 113.00 $2.67 1,561 $1,626.11 RY Actual 4.13% 11.56% $912.00 $1,003.44 10.03%
8 $0.71 9.78% $4.00 55.10% $1,136.00 $17.53 83.00 $8.51 2,114 $1,509.45 8 $1.07 9.77% $7.72 70.52% $1,070.00 $13.78 121.00 $5.80 1,682 $1,805.54 RIO SS 7.67% 2.92% $980.00 $1,325.21 35.23%
9 $0.79 10.88% $4.79 65.98% $1,264.00 $19.57 86.00 $1.78 2,200 $1,739.78 9 $1.10 10.05% $8.82 80.57% $1,100.00 $14.18 131.00 $0.09 1,813 $1,994.39 RIO Actual 7.67% 2.92% $1,105.00 $1,654.40 49.72%
10 $0.88 12.12% $5.67 78.10% $1,408.00 $21.85 88.00 $17.33 2,288 $2,030.77 10 $1.13 10.32% $9.95 90.89% $1,130.00 $14.60 140.00 $8.57 1,953 $2,215.46
11 $0.98 13.50% $6.65 91.60% $1,568.00 $24.40 92.00 $20.23 2,380 $2,352.63 11 $1.16 10.60% $11.11 101.48% $1,160.00 $15.02 151.00 $11.06 2,104 $2,451.70 Stock Ori Yield Div Growth Income Rev Inc Increase 10 years
12 $1.09 15.01% $7.74 106.61% $1,744.00 $27.24 96.00 $10.27 2,476 $2,709.11 12 $1.19 10.87% $12.30 112.35% $1,190.00 $15.46 163.00 $2.64 2,267 $2,700.37 RY SS 4.13% 11.56% $1,408.00 $2,030.77 44.23%
13 $1.22 16.80% $8.96 123.42% $1,952.00 $30.42 99.00 $12.14 2,575 $3,153.64 13 $1.22 11.14% $13.52 123.50% $1,220.00 $15.92 174.00 $9.69 2,441 $2,987.71 RY Actual 4.13% 11.56% $1,888.00 $2,398.79 27.05%
14 $1.36 18.73% $10.32 142.15% $2,176.00 $33.96 103.00 $20.80 2,678 $3,662.88 14 $1.26 11.51% $14.78 135.01% $1,260.00 $16.38 187.00 $11.57 2,628 $3,322.85 RIO SS 7.67% 2.92% $1,130.00 $2,215.46 96.06%
15 $1.52 20.94% $11.84 163.09% $2,432.00 $37.92 107.00 $29.24 2,785 $4,262.44 15 $1.30 11.87% $16.08 146.88% $1,300.00 $16.86 202.00 $14.10 2,830 $3,693.10 RIO Actual 7.67% 2.92% $1,327.50 $2,762.66 108.11%
16 $1.70 23.42% $13.54 186.50% $2,720.00 $42.33 112.00 $15.89 2,897 $4,940.79 16 $1.34 12.24% $17.42 159.12% $1,340.00 $17.35 219.00 $1.15 3,049 $4,086.81
17 $1.90 26.17% $15.44 212.67% $3,040.00 $47.26 116.00 $30.20 3,013 $5,754.90 17 $1.38 12.61% $18.80 171.73% $1,380.00 $17.86 235.00 $9.45 3,284 $4,541.37 Stock Ori Yield Div Growth Income Rev Inc Increase 15 years
18 $2.12 29.20% $17.56 241.87% $3,392.00 $52.77 121.00 $35.89 3,134 $6,679.97 18 $1.42 12.97% $20.22 184.70% $1,420.00 $18.38 254.00 $5.67 3,538 $5,029.63 RY SS 4.13% 11.56% $2,432.00 $4,262.44 75.26%
19 $2.37 32.64% $19.93 274.52% $3,792.00 $58.92 126.00 $30.85 3,260 $7,757.05 19 $1.46 13.34% $21.68 198.04% $1,460.00 $18.92 273.00 $12.29 3,811 $5,576.35 RY Actual 4.13% 11.56% $3,200.00 $4,811.66 50.36%
20 $2.65 36.50% $22.58 311.02% $4,240.00 $65.78 131.00 $38.72 3,391 $9,024.87 20 $1.50 13.70% $23.18 211.74% $1,500.00 $19.47 294.00 $15.28 4,105 $6,172.78 RIO SS 7.67% 2.92% $1,300.00 $3,693.10 184.08%
RIO Actual 7.67% 2.92% $1,380.00 $3,995.18 189.51%
Start  Yield 4.13% Div Growth 11.56% $11,616.00 Start  Yield 7.67% Div Growth 2.92% $10,947.50
Like Ori Cost $7.26 Ori Div $0.30 1600 Like Ori Cost $10.95 Ori Div $0.84 1000 Stock Ori Yield Div Growth Income Rev Inc Increase 20 years
RY Actual RIO.UN Actual RY SS 4.13% 11.56% $4,240.00 $9,024.87 112.85%
Year  Div Div Yield Tot Div pd % of stock Income New price Purchase Left Over TotShares Income Year  Div Pd Div Yield Tot Div pd % of stock Income New price Purchase Left Over TotShares Income RY Actual 4.13% 11.56% $4,344.00 $7,788.08 79.28%
RIO SS 7.67% 2.92% $1,500.00 $6,172.78 311.52%
1 $0.33 4.55% $0.33 4.55% $528.00 $11.79 $528.00 1996 1 $0.95 8.68% $0.95 8.68% $950.00 $9.40 $950.00 1998 RIO Actual 7.67% 2.92% $1,450.00 $5,431.55 274.59%
2 $0.38 5.23% $0.71 9.78% $608.00 $18.84 44.00 $9.24 1,644 $633.96 1997 2 $1.04 9.50% $1.99 18.18% $1,040.00 $8.65 101.00 $0.60 1,101 $1,145.64 1999
3 $0.44 6.06% $1.15 15.84% $704.00 $17.78 33.00 $12.24 1,677 $750.12 1998 3 $1.07 9.79% $3.06 27.96% $1,071.30 $9.40 132.00 $3.84 1,233 $1,324.75 2000
4 $0.35 4.82% $1.50 20.66% $560.00 $15.87 42.00 $3.36 1,719 $605.01 1999 4 $1.08 9.82% $4.14 37.78% $1,075.00 $12.15 140.00 $8.75 1,373 $1,484.73 2001
5 $0.57 7.85% $2.07 28.51% $912.00 $24.15 38.00 $1.95 1,757 $1,003.44 2000 5 $1.11 10.09% $5.24 47.88% $1,105.00 $12.47 122.00 $2.43 1,495 $1,654.40 2002 http://www.spbrunner.com/stocks/inc-div-grth6.htm
6 $0.69 9.50% $2.76 38.02% $1,104.00 $23.40 41.00 $13.29 1,798 $1,253.91 2001 6 $1.14 10.41% $6.38 58.29% $1,140.00 $15.30 132.00 $8.36 1,627 $1,863.14 2003
7 $0.76 10.47% $3.52 48.48% $1,216.00 $27.21 53.00 $13.71 1,851 $1,420.47 2002 7 $1.23 11.22% $7.61 69.51% $1,228.00 $17.91 121.00 $11.84 1,748 $2,158.39 2004 http://spbrunner3.blogspot.ca/2015/08/dividend-income-growth-4.html
8 $0.86 11.85% $4.38 60.33% $1,376.00 $31.74 52.00 $5.55 1,903 $1,642.13 2003 8 $1.27 11.62% $8.88 81.13% $1,272.50 $22.79 120.00 $9.19 1,868 $2,386.22 2005
9 $1.01 13.91% $5.39 74.24% $1,616.00 $31.40 51.00 $23.39 1,954 $1,996.93 2004 9 $1.30 11.85% $10.18 92.98% $1,297.50 $25.15 104.00 $16.06 1,972 $2,574.73 2006
10 $1.18 16.25% $6.57 90.50% $1,888.00 $41.67 63.00 $18.73 2,017 $2,398.79 2005 10 $1.33 12.13% $11.51 105.11% $1,327.50 $21.82 102.00 $9.43 2,074 $2,762.66 2007
11 $1.44 19.83% $8.01 110.33% $2,304.00 $50.40 57.00 $23.60 2,074 $3,010.16 2006 11 $1.36 12.42% $12.87 117.53% $1,360.00 $13.66 126.00 $13.34 2,200 $3,005.34 2008
12 $1.82 25.07% $9.83 135.40% $2,912.00 $56.04 59.00 $36.56 2,133 $3,918.62 2007 12 $1.38 12.61% $14.25 130.14% $1,380.00 $19.85 220.00 $0.14 2,420 $3,339.74 2009
13 $2.00 27.55% $11.83 162.95% $3,200.00 $46.84 69.00 $51.86 2,202 $4,455.86 2008 13 $1.38 12.61% $15.63 142.74% $1,380.00 $22.00 168.00 $4.94 2,588 $3,576.38 2010
14 $2.00 27.55% $13.83 190.50% $3,200.00 $54.80 95.00 $6.06 2,297 $4,600.06 2009 14 $1.38 12.61% $17.01 155.35% $1,380.00 $26.43 162.00 $12.38 2,750 $3,807.38 2011
15 $2.00 27.55% $15.83 218.04% $3,200.00 $54.39 83.00 $51.66 2,380 $4,811.66 2010 15 $1.38 12.61% $18.39 167.95% $1,380.00 $27.56 144.00 $1.46 2,894 $3,995.18 2012
16 $2.08 28.65% $17.91 246.69% $3,328.00 $48.62 88.00 $25.34 2,468 $5,158.78 2011 16 $1.41 12.86% $19.79 180.81% $1,407.50 $24.77 144.00 $26.54 3,038 $4,302.53 2013
17 $2.28 31.40% $20.19 278.10% $3,648.00 $56.94 106.00 $5.06 2,574 $5,873.78 2012 17 $1.41 12.88% $21.20 193.69% $1,410.00 $26.43 173.00 $17.32 3,211 $4,544.83 2014
18 $2.53 34.85% $22.72 312.95% $4,048.00 $70.02 103.00 $8.96 2,677 $6,781.77 2013 18 $1.41 12.88% $22.61 206.57% $1,410.00 $27.63 171.00 $25.30 3,382 $4,793.92 2015
19 $2.72 37.47% $25.44 350.41% $4,352.00 $80.01 96.00 $59.85 2,773 $7,602.41 2014 19 $1.41 12.88% $24.02 219.45% $1,410.00 $28.44 173.00 $13.93 3,555 $5,026.48 2016
20 $2.72 37.40% $28.16 387.81% $4,344.00 $77.48 95.00 $1.46 2,868 $7,788.08 2015 20 $1.45 13.25% $25.47 232.70% $1,450.00 $29.27 176.00 $21.60 3,731 $5,431.55 2017
Start  Yield 4.70% Div Growth 11.00% $10,000.00
Like Ori Cost $10.00 Ori Div $0.47 1000 Start  Yield 7.60% Div Growth 3.10% $10,000.00
RY Like Ori Cost $10.00 Ori Div $0.76 1000
Year  Div Div Yield Tot Div pd % of stock Income New price Purchase TotShares Income RIO.UN
Year  Div Pd Div Yield Tot Div pd % of stock Income
1 $0.52 5.20% $0.52 5.20% $520.00 $11.10
2 $0.58 5.80% $1.10 11.00% $580.00 $12.32 47.00 1,047 $607.26 1 $0.78 7.80% $0.78 7.80% $780.00
3 $0.64 6.40% $1.74 17.40% $640.00 $13.68 49.00 1,096 $701.44 2 $0.80 8.00% $1.58 15.80% $800.00
4 $0.71 7.10% $2.45 24.50% $710.00 $15.18 51.00 1,147 $814.37 3 $0.82 8.20% $2.40 24.00% $820.00
5 $0.79 7.90% $3.24 32.40% $790.00 $16.85 54.00 1,201 $948.79 4 $0.85 8.50% $3.25 32.50% $850.00
6 $0.88 8.80% $4.12 41.20% $880.00 $18.70 56.00 1,257 $1,106.16 5 $0.88 8.80% $4.13 41.30% $880.00
7 $0.98 9.80% $5.10 51.00% $980.00 $20.76 59.00 1,316 $1,289.68 6 $0.91 9.10% $5.04 50.40% $910.00
8 $1.09 10.90% $6.19 61.90% $1,090.00 $23.05 62.00 1,378 $1,502.02 7 $0.94 9.40% $5.98 59.80% $940.00
9 $1.21 12.10% $7.40 74.00% $1,210.00 $25.58 65.00 1,443 $1,746.03 8 $0.97 9.70% $6.95 69.50% $970.00
10 $1.34 13.40% $8.74 87.40% $1,340.00 $28.39 68.00 1,511 $2,024.74 9 $1.00 10.00% $7.95 79.50% $1,000.00
11 $1.49 14.90% $10.23 102.30% $1,490.00 $31.52 71.00 1,582 $2,357.18 10 $1.03 10.30% $8.98 89.80% $1,030.00
12 $1.65 16.50% $11.88 118.80% $1,650.00 $34.98 75.00 1,657 $2,734.05 11 $1.06 10.60% $10.04 100.40% $1,060.00
13 $1.83 18.30% $13.71 137.10% $1,830.00 $38.83 78.00 1,735 $3,175.05 12 $1.09 10.90% $11.13 111.30% $1,090.00
14 $2.03 20.30% $15.74 157.40% $2,030.00 $43.10 82.00 1,817 $3,688.51 13 $1.12 11.20% $12.25 122.50% $1,120.00
15 $2.25 22.50% $17.99 179.90% $2,250.00 $47.85 86.00 1,903 $4,281.75 14 $1.15 11.50% $13.40 134.00% $1,150.00
16 $2.50 25.00% $20.49 204.90% $2,500.00 $53.11 89.00 1,992 $4,980.00 15 $1.19 11.90% $14.59 145.90% $1,190.00
17 $2.78 27.80% $23.27 232.70% $2,780.00 $58.95 94.00 2,086 $5,799.08 16 $1.23 12.30% $15.82 158.20% $1,230.00
18 $3.09 30.90% $26.36 263.60% $3,090.00 $65.44 98.00 2,184 $6,748.56 17 $1.27 12.70% $17.09 170.90% $1,270.00
19 $3.43 34.30% $29.79 297.90% $3,430.00 $72.63 103.00 2,287 $7,844.41 18 $1.31 13.10% $18.40 184.00% $1,310.00
20 $3.81 38.10% $33.60 336.00% $3,810.00 $80.62 108.00 2,395 $9,124.95 19 $1.35 13.50% $19.75 197.50% $1,350.00
20 $1.39 13.90% $21.14 211.40% $1,390.00 Start  Yield 3.48% Div Growth 20.20% $5,520.00
Start  Yield 3.48% Div Growth 20.20% $5,520.00 Like Ori Cost $2.30 Ori Div $0.08 2400
Like Ori Cost $2.30 Ori Div $0.08 2400 $2.75 $4.31 $6.49 $7.95 $10.55 $14.58 CMG
CMG Actual Year  Div Div Yield Tot Div pd % of stock Income New price Purchase TotShares Income
Year  Div Div Yield Tot Div pd % of stock Income New price Purchase TotShares Income
1 $0.10 4.35% $0.10 4.35% $240.00 $2.76
1 $0.13 5.65% $0.13 5.65% $312.00 $2.75 2009 2 $0.12 5.22% $0.22 9.57% $288.00 $3.32 87.00 2,487 $298.44
2 $0.18 7.83% $0.31 13.48% $432.00 $4.31 113.00 2,513 $452.34 2010 3 $0.14 6.09% $0.36 15.65% $336.00 $3.99 87.00 2,574 $360.36
3 $0.19 8.26% $0.50 21.74% $456.00 $6.49 105.00 2,618 $497.42 2011 4 $0.17 7.39% $0.53 23.04% $408.00 $4.80 84.00 2,658 $451.86
4 $0.23 10.00% $0.73 31.74% $552.00 $7.95 77.00 2,695 $619.85 2012 5 $0.20 8.70% $0.73 31.74% $480.00 $5.77 85.00 2,743 $548.60
5 $0.32 13.91% $1.05 45.65% $768.00 $10.55 78.00 2,773 $887.36 2013 6 $0.24 10.43% $0.97 42.17% $576.00 $6.94 83.00 2,826 $678.24
6 $0.37 16.09% $1.42 61.74% $888.00 $14.58 84.00 2,857 $1,057.09 2014 7 $0.29 12.61% $1.26 54.78% $696.00 $8.34 83.00 2,909 $843.61
7 $0.40 17.39% $1.82 79.13% $960.00 $12.84 73.00 2,930 $1,172.00 2015 8 $0.35 15.22% $1.61 70.00% $840.00 $10.02 83.00 2,992 $1,047.20
9 $0.42 18.26% $2.03 88.26% $1,008.00 $12.05 84.00 3,076 $1,291.92
10 $0.50 21.74% $2.53 110.00% $1,200.00 $14.48 84.00 3,160 $1,580.00
11 $0.60 26.09% $3.13 136.09% $1,440.00 $17.41 83.00 3,243 $1,945.80
12 $0.72 31.30% $3.85 167.39% $1,728.00 $20.92 83.00 3,326 $2,394.72
13 $0.87 37.83% $4.72 205.22% $2,088.00 $25.15 83.00 3,409 $2,965.83
14 $1.05 45.65% $5.77 250.87% $2,520.00 $30.23 83.00 3,492 $3,666.60
15 $1.26 54.78% $7.03 305.65% $3,024.00 $36.33 83.00 3,575 $4,504.50
16 $1.51 65.65% $8.54 371.30% $3,624.00 $43.67 83.00 3,658 $5,523.58
17 $1.82 79.13% $10.36 450.43% $4,368.00 $52.49 83.00 3,741 $6,808.62
18 $2.19 95.22% $12.55 545.65% $5,256.00 $63.10 83.00 3,824 $8,374.56
19 $2.63 114.35% $15.18 660.00% $6,312.00 $75.84 83.00 3,907 ########
20 $3.16 137.39% $18.34 797.39% $7,584.00 $91.16 83.00 3,990 ########