ETF vs Managed Fund

	A	B	C	D	E	G	H
1	How much to deposit each time?	1000		How many times a year?	12	Managed Fund Entry Fees	1000
2	Brokerage Fees	0		ETF Fees PA	0.27	Managed Fund Fees	0.29%
3
4		ETF	Managed Fund
5	500	1620	17.4		Managed Fund is Better
6	600	1944	20.88		Managed Fund is Better
7	700	2268	24.36		Managed Fund is Better
8	800	2592	27.84		Managed Fund is Better
9	900	2916	31.32
10	1000	3240	34.8		Managed Fund is Better
11	1100	3564	38.28		Managed Fund is Better
12	1200	3888	41.76		Managed Fund is Better
13	1300	4212	45.24		Managed Fund is Better
14	1400	4536	48.72		Managed Fund is Better
15	1500	4860	52.2		Managed Fund is Better
16
17
18
19
20
21
22
23
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