$3000 Monthly Dividend Income

	A	B	C	D	E
1		Dividend Growth	1.07
2		Dividend Yield	0.03
3		Monthly Investment	3000
4
5	Month	Shares	Share Price	Dividend	Mthly Income
6	1	10,000.00	1.000	0.00250	25.00
7	2	13,025.00	1.000	0.00250	32.56
8	3	16,057.56	1.000	0.00250	40.14
9	4	19,097.71	1.000	0.00250	47.74
10	5	22,145.45	1.000	0.00250	55.36
11	6	25,200.81	1.000	0.00250	63.00
12	7	28,263.82	1.000	0.00250	70.66
13	8	31,334.48	1.000	0.00250	78.34
14	9	34,412.81	1.000	0.00250	86.03
15	10	37,498.84	1.000	0.00250	93.75
16	11	40,592.59	1.000	0.00250	101.48
17	12	43,694.07	1.000	0.00250	109.24
18	13	46,599.90	1.070	0.00268	124.65
19	14	49,520.14	1.070	0.00268	132.47
20	15	52,447.68	1.070	0.00268	140.30
21	16	55,382.53	1.070	0.00268	148.15
22	17	58,324.73	1.070	0.00268	156.02
23	18	61,274.28	1.070	0.00268	163.91
24	19	64,231.20	1.070	0.00268	171.82
25	20	67,195.52	1.070	0.00268	179.75
26	21	70,167.25	1.070	0.00268	187.70
27	22	73,146.40	1.070	0.00268	195.67
28	23	76,133.01	1.070	0.00268	203.66
29	24	79,127.08	1.070	0.00268	211.66
30	25	81,932.27	1.145	0.00286	234.51
31	26	84,757.42	1.145	0.00286	242.60
32	27	87,589.63	1.145	0.00286	250.70
33	28	90,428.92	1.145	0.00286	258.83
34	29	93,275.31	1.145	0.00286	266.98
35	30	96,128.81	1.145	0.00286	275.14
36	31	98,989.45	1.145	0.00286	283.33
37	32	101,857.24	1.145	0.00286	291.54
38	33	104,732.20	1.145	0.00286	299.77
39	34	107,614.34	1.145	0.00286	308.02
40	35	110,503.70	1.145	0.00286	316.29
41	36	113,400.27	1.145	0.00286	324.58
42	37	116,114.12	1.225	0.00306	355.61
43	38	118,853.30	1.225	0.00306	364.00
44	39	121,599.33	1.225	0.00306	372.41
45	40	124,352.22	1.225	0.00306	380.84
46	41	127,111.99	1.225	0.00306	389.29
47	42	129,878.66	1.225	0.00306	397.77
48	43	132,652.26	1.225	0.00306	406.26
49	44	135,432.78	1.225	0.00306	414.78
50	45	138,220.26	1.225	0.00306	423.31
51	46	141,014.70	1.225	0.00306	431.87
52	47	143,816.13	1.225	0.00306	440.45
53	48	146,624.56	1.225	0.00306	449.05
54	49	149,255.83	1.311	0.00328	489.11
55	50	151,917.66	1.311	0.00328	497.83
56	51	154,586.13	1.311	0.00328	506.58
57	52	157,261.29	1.311	0.00328	515.34
58	53	159,943.12	1.311	0.00328	524.13
59	54	162,631.67	1.311	0.00328	532.94
60	55	165,326.93	1.311	0.00328	541.77
61	56	168,028.94	1.311	0.00328	550.63
62	57	170,737.69	1.311	0.00328	559.51
63	58	173,453.22	1.311	0.00328	568.40
64	59	176,175.54	1.311	0.00328	577.33
65	60	178,904.67	1.311	0.00328	586.27
66	61	181,461.63	1.403	0.00351	636.27
67	62	184,054.24	1.403	0.00351	645.36
68	63	186,653.33	1.403	0.00351	654.48
69	64	189,258.93	1.403	0.00351	663.61
70	65	191,871.03	1.403	0.00351	672.77
71	66	194,489.67	1.403	0.00351	681.95
72	67	197,114.85	1.403	0.00351	691.16
73	68	199,746.60	1.403	0.00351	700.39
74	69	202,384.92	1.403	0.00351	709.64
75	70	205,029.84	1.403	0.00351	718.91
76	71	207,681.38	1.403	0.00351	728.21
77	72	210,339.54	1.403	0.00351	737.53
78	73	212,830.01	1.501	0.00375	798.50
79	74	215,361.11	1.501	0.00375	808.00
80	75	217,898.54	1.501	0.00375	817.52
81	76	220,442.32	1.501	0.00375	827.06
82	77	222,992.45	1.501	0.00375	836.63
83	78	225,548.96	1.501	0.00375	846.22
84	79	228,111.85	1.501	0.00375	855.84
85	80	230,681.16	1.501	0.00375	865.48
86	81	233,256.89	1.501	0.00375	875.14
87	82	235,839.06	1.501	0.00375	884.83
88	83	238,427.68	1.501	0.00375	894.54
89	84	241,022.78	1.501	0.00375	904.28
90	85	243,454.17	1.606	0.00401	977.34
91	86	245,931.05	1.606	0.00401	987.28
92	87	248,414.13	1.606	0.00401	997.25
93	88	250,903.41	1.606	0.00401	1,007.24
94	89	253,398.92	1.606	0.00401	1,017.26
95	90	255,900.67	1.606	0.00401	1,027.30
96	91	258,408.67	1.606	0.00401	1,037.37
97	92	260,922.94	1.606	0.00401	1,047.46
98	93	263,443.50	1.606	0.00401	1,057.58
99	94	265,970.35	1.606	0.00401	1,067.73
100	95	268,503.53	1.606	0.00401	1,077.89