Dividend plan
How much capital you need for $X/month of passive income
Parameters
Capital needed (today)$171,429
Capital needed at horizon$87,146
Monthly contribution to reach it$503/міс
Capital needed = target annual income / yield. With dividend growth, less is needed at the horizon: capital = goal×12 / (yield × (1+g)^t). Monthly contribution uses compound growth at the same rate.