MaxDividends passive income calculator

	A	B	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U	V	W	X	Y	Z	AA	AB	AC	AD	AE	AF	AG	AH	AI	AJ
1	Set your parameters		1Y	2Y	3Y	4Y	5Y	6Y	7Y	8Y	9Y	10Y	11Y	12Y	13Y	14Y	15Y	16Y	17Y	18Y	19Y	20Y	21Y	22Y	23Y	24Y	25Y	26Y	27Y	28Y	29Y	30Y	31Y	32Y	33Y

2	Target Passive Income (monthly) $	1000	999	14259	28912	45102	62993	82762	104607	128746	155299	184760	217315	253288	293038	336962	385498	439131	498394	563881	636243	716204	804560	902194	1010079	1129293	1261023	1406586	1567432	1745168	1941565	2158585	2398391	2663377	2956187
3	Ready to Invest (monthly) $	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000
4	BM Av. Dividend Yield	0,05	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000
5	BM Y2Y Dividend Growth	1	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000
6	Starting Savings $	0	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000
7	Tax Rate	1	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000
8	Management Comission fee	0,0006	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000
9	MaxDividends Subscription monthly fee	0	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000
10	Price Perfomance Annual Growth Rate	0,05	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000
11			1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000
12			1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000
13			1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000	1000
14			13259	27912	44102	61993	81762	103607	127746	154299	183760	216315	252288	292038	335962	384498	438131	497394	562881	635243	715204	803560	901194	1009079	1128293	1260023	1405586	1566432	1744168	1940565	2157585	2397391	2662377	2955187	3278741
15	Dividends paid annualy in $		655	1379	2179	3062	4039	5118	6311	7622	9078	10686	12463	14427	16597	18994	21644	24571	27806	31381	35331	39696	44519	49849	55738	62245	69436	77382	86162	95864	106585	118431	131521	145986	161970
16	Dividends paid monthly in $		55	115	182	255	337	427	526	635	756	890	1039	1202	1383	1583	1804	2048	2317	2615	2944	3308	3710	4154	4645	5187	5786	6448	7180	7989	8882	9869	10960	12166	13497
17	Goal achieved progress in %		6,42%	13,52%	21,36%	30,02%	39,60%	50,18%	61,87%	74,73%	89,00%	104,76%	122,19%	141,44%	162,71%	186,22%	212,19%	240,89%	272,61%	307,66%	346,38%	389,18%	436,46%	488,71%	546,45%	610,25%	680,74%	758,64%	844,72%	939,84%	1044,95%	1161,09%	1289,43%	1431,24%	1587,94%
18	Management Comission costs to break point $	18203	8	17	26	37	49	62	77	93	110	130	151	175	202	231	263	298	338	381	429	482	541	605	677	756	843	940	1047	1164	1295	1438	1597	1773	1967
19	Subscription monthly costs to break point $	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
20	No re-invest mode estimate $		2700	2700	2700	2700	2700	2700	2700	2700	2700	2700	2700	2700	2700	2700	2700	2700	2700	2700	2700	2700	2700	2700	2700	2700	2700	2700	2700	2700	2700	2700	2700	2700	2700
21	Compounding interest estimate with no re-invest mode %			0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%
22
23	This calculator allows you to plan the required passive income per month. Enter the values - how much you want to receive per month, how much you are willing to invest every month, and the calculator will show how many years later you can reach your goal following MaxDividends Strategy
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100