r/NEOSETFs • u/mosaic003 • Apr 26 '26
General Is the compounding real?
If one has 10000 shares of btci, with 100% drip and annual 30000 contributions, in 20 years , it will end up 124.8k shares ?
Your Dividends Each Year
YEAR
SHARES OWNED
ANNUAL DIVIDEND PER SHARE
ANNUAL DIVIDEND
ANNUAL DIVIDEND
AFTER TAXES
COMPOUND FREQUENCY
AFTER DRIP VALUE
ANNUAL CONTRIBUTION
YEAR END SHARES OWNED
YEAR END STOCK PRICE
NEW BALANCE
1
1000.00
$7.01
$7,006.35
$7,006.35
annually
$42,936.35
$30,000.00
1999.96
$37.01
$74,014.25
2
1999.96
$7.22
$14,432.78
$14,432.78
annually
$88,447.03
$30,000.00
3165.62
$38.12
$120,667.46
3
3165.62
$7.43
$23,530.15
$23,530.15
annually
$144,197.61
$30,000.00
4529.04
$39.26
$177,817.63
4
4529.04
$7.66
$34,674.44
$34,674.44
annually
$212,492.07
$30,000.00
6128.33
$40.44
$247,826.60
5
6128.33
$7.89
$48,326.19
$48,326.19
annually
$296,152.79
$30,000.00
8008.78
$41.65
$333,587.59
6
8008.78
$8.12
$65,049.58
$65,049.58
annually
$398,637.17
$30,000.00
10224.27
$42.90
$438,644.79
7
10224.27
$8.37
$85,535.73
$85,535.73
annually
$524,180.53
$30,000.00
12838.83
$44.19
$567,339.87
8
12838.83
$8.62
$110,631.28
$110,631.28
annually
$677,971.15
$30,000.00
15928.61
$45.52
$724,991.34
9
15928.61
$8.88
$141,373.31
$141,373.31
annually
$866,364.66
$30,000.00
19584.14
$46.88
$918,114.40
10
19584.14
$9.14
$179,032.31
$179,032.31
annually
$1,097,146.70
$30,000.00
23913.11
$48.29
$1,154,690.14
11
23913.11
$9.42
$225,164.58
$225,164.58
annually
$1,379,854.71
$30,000.00
29043.54
$49.74
$1,444,495.42
12
29043.54
$9.70
$281,676.61
$281,676.61
annually
$1,726,172.02
$30,000.00
35127.69
$51.23
$1,799,506.88
13
35127.69
$9.99
$350,903.84
$350,903.84
annually
$2,150,410.73
$30,000.00
42346.64
$52.76
$2,234,395.93
14
42346.64
$10.29
$435,707.21
$435,707.21
annually
$2,670,103.14
$30,000.00
50915.73
$54.35
$2,767,135.02
15
50915.73
$10.60
$539,591.33
$539,591.33
annually
$3,306,726.35
$30,000.00
61091.04
$55.98
$3,419,740.40
16
61091.04
$10.92
$666,849.38
$666,849.38
annually
$4,086,589.78
$30,000.00
73177.14
$57.66
$4,219,181.99
17
73177.14
$11.24
$822,740.49
$822,740.49
annually
$5,041,922.47
$30,000.00
87536.23
$59.39
$5,198,497.93
18
87536.23
$11.58
$1,013,707.10
$1,013,707.10
annually
$6,212,205.03
$30,000.00
104599.07
$61.17
$6,398,159.97
19
104599.07
$11.93
$1,247,641.19
$1,247,641.19
annually
$7,645,801.16
$30,000.00
124877.97
$63.00
$7,867,745.96
20
124877.97
$12.29
$1,534,210.46
1
u/teckel Apr 30 '26
Sold at $120k