DRIP Calculator
Inputs
Ending Portfolio Value (DRIP)
$53,515.12
$53,515.12
Ending Portfolio Value (No DRIP)
$46,669.68
$46,669.68
Total dividends
$6,267.36
$6,267.36
Total contributions
$30,000.00
$30,000.00
| Year | Price | DPS (per period) | Shares start | Shares end | Dividends | Reinvested | Cash | Value end |
|---|---|---|---|---|---|---|---|---|
| 1 | $79 | $3 | 133.3333 | 212.0815 | $556 | $556 | $0 | $16,701 |
| 2 | $83 | $3 | 212.0815 | 297.2666 | $868 | $868 | $0 | $24,580 |
| 3 | $87 | $4 | 297.2666 | 382.4614 | $1,214 | $1,214 | $0 | $33,206 |
| 4 | $91 | $4 | 382.4614 | 467.9075 | $1,600 | $1,600 | $0 | $42,656 |
| 5 | $96 | $4 | 467.9075 | 553.8498 | $2,029 | $2,029 | $0 | $53,015 |