Korkoa korolle ilmiö

	A	B	C	D	E	F	G
1	Veronalaraja	30,000.00
2	Osinkovero alarajaan	25.50%
3	Osinkovero korotettu	28.90%
4	Rahastonkulu	0.50%
5	ETF-kulu	0.09%
6	Alkusijoitus	0.00
7	Vuosittainen sijoitus	240.00
8	Tuotto	10.00%
9	Osinko	5.00%
10	Vuosi	Osake	ETF	Rahasto	Osinko-osake	Osinkotuotto	Verokertymä
11	0	0.00	0.00	0.00	0.00	0.00	0.00
12	1	240.00	240.00	240.00	240.00	0.00	0.00
13	2	504.00	503.76	502.68	500.63	13.20	3.37
14	3	794.40	793.64	790.18	783.68	27.53	7.02
15	4	1,113.84	1,112.22	1,104.86	1,091.05	43.10	10.99
16	5	1,465.22	1,462.34	1,449.26	1,424.86	60.01	15.30
17	6	1,851.75	1,847.13	1,826.22	1,787.36	78.37	19.98
18	7	2,276.92	2,270.01	2,238.80	2,181.03	98.30	25.07
19	8	2,744.61	2,734.76	2,690.36	2,608.54	119.96	30.59
20	9	3,259.07	3,245.53	3,184.60	3,072.81	143.47	36.58
21	10	3,824.98	3,806.87	3,725.55	3,576.99	169.00	43.10
22	11	4,447.48	4,423.79	4,317.61	4,124.53	196.73	50.17
23	12	5,132.23	5,101.79	4,965.63	4,719.13	226.85	57.85
24	13	5,885.45	5,846.92	5,674.88	5,364.86	259.55	66.19
25	14	6,714.00	6,665.82	6,451.16	6,066.10	295.07	75.24
26	15	7,625.40	7,565.80	7,300.79	6,827.64	333.64	85.08
27	16	8,627.94	8,554.89	8,230.71	7,654.64	375.52	95.76
28	17	9,730.73	9,641.91	9,248.52	8,552.75	421.01	107.36
29	18	10,943.80	10,836.56	10,362.50	9,528.07	470.40	119.95
30	19	12,278.18	12,149.49	11,581.76	10,587.25	524.04	133.63
31	20	13,746.00	13,592.41	12,916.23	11,737.49	582.30	148.49
32	21	15,360.60	15,178.19	14,376.82	12,986.62	645.56	164.62
33	22	17,136.66	16,920.99	15,975.43	14,343.14	714.26	182.14
34	23	19,090.33	18,836.33	17,725.10	15,816.29	788.87	201.16
35	24	21,239.36	20,941.32	19,640.13	17,416.10	869.90	221.82
36	25	23,603.29	23,254.72	21,736.12	19,153.45	957.89	244.26
37	26	26,203.62	25,797.17	24,030.18	21,040.17	1,053.44	268.63
38	27	29,063.99	28,591.34	26,541.03	23,089.09	1,157.21	295.09
39	28	32,210.38	31,662.17	29,289.16	25,314.18	1,269.90	323.82
40	29	35,671.42	35,037.05	32,296.99	27,730.57	1,392.28	355.03
41	30	39,478.57	38,746.06	35,589.05	30,354.70	1,525.18	388.92
42	31	43,666.42	42,822.31	39,192.22	33,204.45	1,669.51	425.72
43	32	48,273.06	47,302.15	43,135.88	36,299.20	1,826.24	465.69
44	33	53,340.37	52,225.53	47,452.22	39,660.02	1,996.46	509.10
45	34	58,914.41	57,636.38	52,176.46	43,309.79	2,181.30	556.23
46	35	65,045.85	63,582.96	57,347.14	47,273.35	2,382.04	607.42
47	36	71,790.43	70,118.31	63,006.44	51,577.68	2,600.03	663.01
48	37	79,209.48	77,300.72	69,200.55	56,252.07	2,836.77	723.38
49	38	87,370.42	85,194.27	75,980.00	61,328.34	3,093.86	788.94
50	39	96,347.47	93,869.35	83,400.11	66,841.05	3,373.06	860.13
51	40	106,222.21	103,403.36	91,521.42	72,827.71	3,676.26	937.45
52	41	117,084.43	113,881.33	100,410.20	79,329.07	4,005.52	1,021.41
53	42	129,032.88	125,396.72	110,138.96	86,389.38	4,363.10	1,112.59
54	43	142,176.17	138,052.24	120,787.09	94,056.71	4,751.42	1,211.61
55	44	156,633.78	151,960.80	132,441.47	102,383.24	5,173.12	1,319.15
56	45	172,537.16	167,246.43	145,197.19	111,425.64	5,631.08	1,435.92
57	46	190,030.88	184,045.50	159,158.32	121,245.45	6,128.41	1,562.74
58	47	209,273.96	202,507.85	174,438.79	131,909.53	6,668.50	1,700.47
59	48	230,441.36	222,798.15	191,163.25	143,490.45	7,255.02	1,850.03
60	49	253,725.50	245,097.40	209,468.18	156,067.05	7,891.97	2,012.45
61	50	279,338.05	269,604.49	229,502.92	169,724.91	8,583.69	2,188.84
62	51	307,511.85	296,538.03	251,430.95	184,557.01	9,334.87	2,380.39
63	52	338,503.04	326,138.26	275,431.17	200,664.30	10,150.64	2,588.41
64	53	372,593.34	358,669.21	301,699.42	218,156.41	11,036.54	2,814.32
65	54	410,092.67	394,421.05	330,450.01	237,152.41	11,998.60	3,059.64
66	55	451,341.94	433,712.68	361,917.54	257,781.59	13,043.38	3,326.06
67	56	496,716.14	476,894.57	396,358.74	280,184.36	14,177.99	3,615.39
68	57	546,627.75	524,351.90	434,054.65	304,513.21	15,410.14	3,929.59
69	58	601,530.52	576,507.98	475,312.81	330,933.73	16,748.23	4,270.80
70	59	661,923.58	633,828.04	520,469.87	359,625.76	18,201.36	4,641.35
71	60	728,355.93	696,823.35	569,894.27	390,784.58	19,779.42	5,043.75
72	61	801,431.53	766,055.83	623,989.28	424,622.29	21,493.15	5,480.75
73	62	881,814.68	842,143.02	683,196.27	461,369.19	23,354.23	5,955.33
74	63	970,236.15	925,763.60	747,998.32	501,275.41	25,375.31	6,470.70
75	64	1,067,499.76	1,017,663.45	818,924.16	544,612.56	27,570.15	7,030.39
76	65	1,174,489.74	1,118,662.31	896,552.49	591,675.62	29,953.69	7,638.19
77							93,974.53
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100