Div to 2 decimal places									Div to 4 decimal places															Stock	Ori Yield	Div Growth	Div Yield	% of stock		5 years
Start	Yield		4.13%	Div Growth	11.56%				Start	Yield		4.13%	Div Growth	11.56%		Start	Yield		7.67%	Div Growth	2.92%				RY SS	4.13%	11.56%	7.02%	28.65%
Like	Ori Cost		$7.26	Ori Div	$0.30				Like	Ori Cost		$7.26	Ori Div	$0.30		Like	Ori Cost		$10.95	Ori Div	$0.84				RY Actual	4.13%	11.56%	7.85%	30.20%
RY									RY							RIO.UN									RIO SS	7.67%	2.92%	8.86%	41.85%
Year	Div	Growth	Div Yield	Tot Div pd	% of stock				Year	Div	Growth	Div Yield	Tot Div pd	% of stock		Year	Div Pd		Div Yield	Tot Div pd	% of stock				RIO Actual	7.67%	2.92%	10.09%	48.51%
1	$0.33	10.00%	4.55%	$0.33	4.55%				1	$0.33	11.57%	4.61%	$0.33	4.61%		1	$0.86	2.92%	7.89%	$0.86	7.89%				Stock	Ori Yield	Div Growth	Div Yield	% of stock		10 years
2	$0.37	12.12%	5.10%	$0.70	9.64%				2	$0.37	11.56%	5.14%	$0.71	9.75%		2	$0.89	2.91%	8.13%	$1.75	16.02%				RY SS	4.13%	11.56%	12.12%	78.10%
3	$0.41	10.81%	5.65%	$1.11	15.29%				3	$0.42	11.57%	5.74%	$1.12	15.49%		3	$0.92	2.92%	8.36%	$2.67	24.38%				RY Actual	4.13%	11.56%	16.25%	92.18%
4	$0.46	12.20%	6.34%	$1.57	21.63%				4	$0.46	11.57%	6.40%	$1.59	21.89%		4	$0.94	2.92%	8.61%	$3.61	32.99%				RIO SS	7.67%	2.92%	10.23%	90.17%
5	$0.51	10.87%	7.02%	$2.08	28.65%				5	$0.52	11.55%	7.14%	$2.11	29.04%		5	$0.97	2.92%	8.86%	$4.58	41.85%				RIO Actual	7.67%	2.92%	12.12%	105.72%
6	$0.57	11.76%	7.85%	$2.65	36.50%				6	$0.58	11.55%	7.97%	$2.69	37.00%		6	$1.00	2.92%	9.12%	$5.58	50.96%
7	$0.64	12.28%	8.82%	$3.29	45.32%				7	$0.65	11.57%	8.89%	$3.33	45.89%		7	$1.03	2.92%	9.38%	$6.61	60.34%				Stock	Ori Yield	Div Growth	Div Yield	% of stock		15 years
8	$0.71	10.94%	9.78%	$4.00	55.10%				8	$0.72	11.56%	9.92%	$4.05	55.81%		8	$1.06	2.92%	9.66%	$7.67	70.00%				RY SS	4.13%	11.56%	20.94%	163.09%
9	$0.79	11.27%	10.88%	$4.79	65.98%				9	$0.80	11.56%	11.06%	$4.85	66.87%		9	$1.09	2.92%	9.94%	$8.75	79.94%				RY Actual	4.13%	11.56%	27.55%	219.73%
10	$0.88	11.39%	12.12%	$5.67	78.10%				10	$0.90	11.56%	12.34%	$5.75	79.21%		10	$1.12	2.92%	10.23%	$9.87	90.17%				RIO SS	7.67%	2.92%	11.81%	145.97%
11	$0.98	11.36%	13.50%	$6.65	91.60%				11	$1.00	11.56%	13.77%	$6.75	92.98%		11	$1.15	2.92%	10.53%	$11.03	100.69%				RIO Actual	7.67%	2.92%	12.60%	168.56%
12	$1.09	11.22%	15.01%	$7.74	106.61%				12	$1.12	11.56%	15.36%	$7.87	108.33%		12	$1.19	2.92%	10.83%	$12.21	111.53%
13	$1.22	11.93%	16.80%	$8.96	123.42%				13	$1.24	11.56%	17.13%	$9.11	125.47%		13	$1.22	2.92%	11.15%	$13.43	122.68%				Stock	Ori Yield	Div Growth	Div Yield	% of stock		20 years
14	$1.36	11.48%	18.73%	$10.32	142.15%				14	$1.39	11.56%	19.11%	$10.50	144.58%		14	$1.26	2.92%	11.48%	$14.69	134.16%				RY SS	4.13%	11.56%	36.36%	310.88%
15	$1.52	11.76%	20.94%	$11.84	163.09%				15	$1.55	11.56%	21.32%	$12.04	165.91%		15	$1.29	2.92%	11.81%	$15.98	145.97%				RY Actual	4.13%	11.56%	37.47%	389.57%
16	$1.70	11.84%	23.42%	$13.54	186.50%				16	$1.73	11.56%	23.79%	$13.77	189.70%		16	$1.33	2.92%	12.16%	$17.31	158.12%				RIO SS	7.67%	2.92%	13.64%	210.41%
17	$1.90	11.76%	26.17%	$15.44	212.67%				17	$1.93	11.56%	26.54%	$15.70	216.24%		17	$1.37	2.92%	12.51%	$18.68	170.64%				RIO Actual	7.67%	2.92%	13.61%	234.01%
18	$2.12	11.58%	29.20%	$17.56	241.87%				18	$2.15	11.56%	29.61%	$17.85	245.84%		18	$1.41	2.92%	12.88%	$20.09	183.51%
19	$2.37	11.79%	32.64%	$19.93	274.52%				19	$2.40	11.56%	33.03%	$20.25	278.87%		19	$1.45	2.92%	13.25%	$21.55	196.77%
20	$2.64	11.39%	36.36%	$22.57	310.88%				20	$2.68	11.56%	36.85%	$22.92	315.72%		20	$1.49	2.92%	13.64%	$23.04	210.41%
Start	Yield		4.13%	Div Growth	11.56%											Start	Yield		7.67%	Div Growth	2.92%
Like	Ori Cost		$7.26	Ori Div	$0.30											Like	Ori Cost		$10.95	Ori Div	$0.84
RY																RIO.UN
Year	Div		Div Yield	Tot Div pd	% of stock											Year	Div Pd		Div Yield	Tot Div pd	% of stock
1	$0.33	10.83%	4.58%	$0.33	4.58%		1996									1	$1.02	21.43%	9.32%	$1.02	9.32%		1998
2	$0.38	14.29%	5.23%	$0.71	9.81%		1997									2	$1.04	1.96%	9.50%	$2.06	18.81%		1999
3	$0.44	15.79%	6.06%	$1.15	15.87%		1998									3	$1.07	3.01%	9.78%	$3.13	28.60%		2000
4	$0.47	6.82%	6.47%	$1.62	22.35%		1999									4	$1.08	0.35%	9.82%	$4.21	38.41%		2001
5	$0.57	21.28%	7.85%	$2.19	30.20%		2000									5	$1.11	2.79%	10.09%	$5.31	48.51%		2002
6	$0.69	21.05%	9.50%	$2.88	39.70%		2001									6	$1.14	3.17%	10.41%	$6.45	58.92%		2003
7	$0.76	10.14%	10.47%	$3.64	50.17%		2002									7	$1.23	7.72%	11.21%	$7.68	70.13%		2004
8	$0.86	13.16%	11.85%	$4.50	62.02%		2003									8	$1.27	3.62%	11.62%	$8.95	81.75%		2005
9	$1.01	17.44%	13.91%	$5.51	75.93%		2004									9	$1.30	1.96%	11.85%	$10.25	93.60%		2006
10	$1.18	16.83%	16.25%	$6.69	92.18%		2005									10	$1.33	2.31%	12.12%	$11.58	105.72%		2007
11	$1.44	22.03%	19.83%	$8.13	112.02%		2006									11	$1.36	2.45%	12.42%	$12.94	118.14%		2008
12	$1.82	26.39%	25.07%	$9.95	137.09%		2007									12	$1.38	1.47%	12.60%	$14.32	130.75%		2009
13	$2.00	9.89%	27.55%	$11.95	164.63%		2008									13	$1.38	0.00%	12.60%	$15.70	143.35%		2010
14	$2.00	0.00%	27.55%	$13.95	192.18%		2009									14	$1.38	0.00%	12.60%	$17.08	155.95%		2011
15	$2.00	0.00%	27.55%	$15.95	219.73%		2010									15	$1.38	0.00%	12.60%	$18.46	168.56%		2012
16	$2.08	4.00%	28.65%	$18.03	248.38%		2011									16	$1.41	1.99%	12.85%	$19.86	181.41%		2013
17	$2.28	9.62%	31.40%	$20.31	279.79%		2012									17	$1.41	0.18%	12.88%	$21.27	194.29%		2014
18	$2.53	10.96%	34.85%	$22.84	314.63%		2013									18	$1.41	0.00%	12.88%	$22.68	207.16%		2015
19	$2.72	7.51%	37.47%	$25.56	352.10%		2014									19	$1.45	2.84%	13.24%	$24.13	220.40%		2016
20	$2.72	0.00%	37.47%	$28.28	389.57%		2015									20	$1.49	2.76%	13.61%	$25.62	234.01%		2017
Start	Yield		4.70%	Div Growth	11.00%											Start	Yield		7.60%	Div Growth	3.10%
Like	Ori Cost		$10.00	Ori Div	$0.47											Like	Ori Cost		$10.00	Ori Div	$0.76
RY																RIO.UN
Year	Div		Div Yield	Tot Div pd	% of stock											Year	Div Pd		Div Yield	Tot Div pd	% of stock
1	$0.52	10.64%	5.20%	$0.52	5.20%											1	$0.78	2.63%	7.80%	$0.78	7.80%
2	$0.58	11.54%	5.80%	$1.10	11.00%											2	$0.80	2.56%	8.00%	$1.58	15.80%
3	$0.64	10.34%	6.40%	$1.74	17.40%											3	$0.82	2.50%	8.20%	$2.40	24.00%
4	$0.71	10.94%	7.10%	$2.45	24.50%											4	$0.85	3.66%	8.50%	$3.25	32.50%
5	$0.79	11.27%	7.90%	$3.24	32.40%											5	$0.88	3.53%	8.80%	$4.13	41.30%
6	$0.88	11.39%	8.80%	$4.12	41.20%											6	$0.91	3.41%	9.10%	$5.04	50.40%
7	$0.98	11.36%	9.80%	$5.10	51.00%											7	$0.94	3.30%	9.40%	$5.98	59.80%
8	$1.09	11.22%	10.90%	$6.19	61.90%											8	$0.97	3.19%	9.70%	$6.95	69.50%
9	$1.21	11.01%	12.10%	$7.40	74.00%											9	$1.00	3.09%	10.00%	$7.95	79.50%
10	$1.34	10.74%	13.40%	$8.74	87.40%											10	$1.03	3.00%	10.30%	$8.98	89.80%
11	$1.49	11.19%	14.90%	$10.23	102.30%											11	$1.06	2.91%	10.60%	$10.04	100.40%
12	$1.65	10.74%	16.50%	$11.88	118.80%											12	$1.09	2.83%	10.90%	$11.13	111.30%
13	$1.83	10.91%	18.30%	$13.71	137.10%											13	$1.12	2.75%	11.20%	$12.25	122.50%
14	$2.03	10.93%	20.30%	$15.74	157.40%											14	$1.15	2.68%	11.50%	$13.40	134.00%
15	$2.25	10.84%	22.50%	$17.99	179.90%											15	$1.19	3.48%	11.90%	$14.59	145.90%
16	$2.50	11.11%	25.00%	$20.49	204.90%											16	$1.23	3.36%	12.30%	$15.82	158.20%
17	$2.78	11.20%	27.80%	$23.27	232.70%											17	$1.27	3.25%	12.70%	$17.09	170.90%
18	$3.09	11.15%	30.90%	$26.36	263.60%											18	$1.31	3.15%	13.10%	$18.40	184.00%
19	$3.43	11.00%	34.30%	$29.79	297.90%											19	$1.35	3.05%	13.50%	$19.75	197.50%
20	$3.81	11.08%	38.10%	$33.60	336.00%											20	$1.39	2.96%	13.90%	$21.14	211.40%