{ "scenario_a": [ { "broker": "Trade Republic", "scenario": "A. Passieve DCA-belegger", "final_portfolio": 355519.61, "total_gross_fees": 108.0, "total_cash_interest": 1200.0, "net_total_cost": -1092.0, "total_invested": 108000.0, "yearly": [ { "year": 1, "portfolio": 3763.67, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 40.0 }, { "year": 2, "portfolio": 7790.81, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 40.0 }, { "year": 3, "portfolio": 12099.84, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 40.0 }, { "year": 4, "portfolio": 16710.5, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 40.0 }, { "year": 5, "portfolio": 21643.91, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 40.0 }, { "year": 6, "portfolio": 26922.65, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 40.0 }, { "year": 7, "portfolio": 32570.91, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 40.0 }, { "year": 8, "portfolio": 38614.55, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 40.0 }, { "year": 9, "portfolio": 45081.24, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 40.0 }, { "year": 10, "portfolio": 52000.61, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 40.0 }, { "year": 11, "portfolio": 59404.32, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 40.0 }, { "year": 12, "portfolio": 67326.3, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 40.0 }, { "year": 13, "portfolio": 75802.81, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 40.0 }, { "year": 14, "portfolio": 84872.68, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 40.0 }, { "year": 15, "portfolio": 94577.45, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 40.0 }, { "year": 16, "portfolio": 104961.54, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 40.0 }, { "year": 17, "portfolio": 116072.52, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 40.0 }, { "year": 18, "portfolio": 127961.27, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 40.0 }, { "year": 19, "portfolio": 140682.24, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 40.0 }, { "year": 20, "portfolio": 154293.67, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 40.0 }, { "year": 21, "portfolio": 168857.9, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 40.0 }, { "year": 22, "portfolio": 184441.63, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 40.0 }, { "year": 23, "portfolio": 201116.21, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 40.0 }, { "year": 24, "portfolio": 218958.02, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 40.0 }, { "year": 25, "portfolio": 238048.76, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 40.0 }, { "year": 26, "portfolio": 258475.85, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 40.0 }, { "year": 27, "portfolio": 280332.83, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 40.0 }, { "year": 28, "portfolio": 303719.8, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 40.0 }, { "year": 29, "portfolio": 328743.86, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 40.0 }, { "year": 30, "portfolio": 355519.61, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 40.0 } ] }, { "broker": "Scalable Capital (FREE)", "scenario": "A. Passieve DCA-belegger", "final_portfolio": 351608.93, "total_gross_fees": 108.0, "total_cash_interest": 0.0, "net_total_cost": 108.0, "total_invested": 108000.0, "yearly": [ { "year": 1, "portfolio": 3722.27, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 2, "portfolio": 7705.11, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 3, "portfolio": 11966.74, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 4, "portfolio": 16526.68, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 5, "portfolio": 21405.83, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 6, "portfolio": 26626.51, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 7, "portfolio": 32212.64, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 8, "portfolio": 38189.8, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 9, "portfolio": 44585.36, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 10, "portfolio": 51428.61, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 11, "portfolio": 58750.88, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 12, "portfolio": 66585.72, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 13, "portfolio": 74968.99, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 14, "portfolio": 83939.09, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 15, "portfolio": 93537.11, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 16, "portfolio": 103806.98, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 17, "portfolio": 114795.74, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 18, "portfolio": 126553.71, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 19, "portfolio": 139134.75, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 20, "portfolio": 152596.46, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 21, "portfolio": 167000.48, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 22, "portfolio": 182412.79, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 23, "portfolio": 198903.96, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 24, "portfolio": 216549.51, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 25, "portfolio": 235430.25, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 26, "portfolio": 255632.64, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 27, "portfolio": 277249.2, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 28, "portfolio": 300378.92, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 29, "portfolio": 325127.71, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 30, "portfolio": 351608.93, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 } ] }, { "broker": "Scalable Capital (PRIME+)", "scenario": "A. Passieve DCA-belegger", "final_portfolio": 350642.99, "total_gross_fees": 1904.4, "total_cash_interest": 1500.0, "net_total_cost": 404.4, "total_invested": 108000.0, "yearly": [ { "year": 1, "portfolio": 3712.05, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 59.88, "cash_interest": 50.0 }, { "year": 2, "portfolio": 7683.94, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 59.88, "cash_interest": 50.0 }, { "year": 3, "portfolio": 11933.86, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 59.88, "cash_interest": 50.0 }, { "year": 4, "portfolio": 16481.28, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 59.88, "cash_interest": 50.0 }, { "year": 5, "portfolio": 21347.02, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 59.88, "cash_interest": 50.0 }, { "year": 6, "portfolio": 26553.36, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 59.88, "cash_interest": 50.0 }, { "year": 7, "portfolio": 32124.14, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 59.88, "cash_interest": 50.0 }, { "year": 8, "portfolio": 38084.88, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 59.88, "cash_interest": 50.0 }, { "year": 9, "portfolio": 44462.87, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 59.88, "cash_interest": 50.0 }, { "year": 10, "portfolio": 51287.32, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 59.88, "cash_interest": 50.0 }, { "year": 11, "portfolio": 58589.48, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 59.88, "cash_interest": 50.0 }, { "year": 12, "portfolio": 66402.79, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 59.88, "cash_interest": 50.0 }, { "year": 13, "portfolio": 74763.04, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 59.88, "cash_interest": 50.0 }, { "year": 14, "portfolio": 83708.5, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 59.88, "cash_interest": 50.0 }, { "year": 15, "portfolio": 93280.14, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 59.88, "cash_interest": 50.0 }, { "year": 16, "portfolio": 103521.8, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 59.88, "cash_interest": 50.0 }, { "year": 17, "portfolio": 114480.37, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 59.88, "cash_interest": 50.0 }, { "year": 18, "portfolio": 126206.05, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 59.88, "cash_interest": 50.0 }, { "year": 19, "portfolio": 138752.52, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 59.88, "cash_interest": 50.0 }, { "year": 20, "portfolio": 152177.24, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 59.88, "cash_interest": 50.0 }, { "year": 21, "portfolio": 166541.7, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 59.88, "cash_interest": 50.0 }, { "year": 22, "portfolio": 181911.67, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 59.88, "cash_interest": 50.0 }, { "year": 23, "portfolio": 198357.53, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 59.88, "cash_interest": 50.0 }, { "year": 24, "portfolio": 215954.61, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 59.88, "cash_interest": 50.0 }, { "year": 25, "portfolio": 234783.48, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 59.88, "cash_interest": 50.0 }, { "year": 26, "portfolio": 254930.37, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 59.88, "cash_interest": 50.0 }, { "year": 27, "portfolio": 276487.54, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 59.88, "cash_interest": 50.0 }, { "year": 28, "portfolio": 299553.72, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 59.88, "cash_interest": 50.0 }, { "year": 29, "portfolio": 324234.53, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 59.88, "cash_interest": 50.0 }, { "year": 30, "portfolio": 350642.99, "transaction_costs": 0.0, "spread_costs": 3.6, "service_fees": 59.88, "cash_interest": 50.0 } ] }, { "broker": "DEGIRO", "scenario": "A. Passieve DCA-belegger", "final_portfolio": 350435.73, "total_gross_fees": 468.0, "total_cash_interest": 0.0, "net_total_cost": 468.0, "total_invested": 108000.0, "yearly": [ { "year": 1, "portfolio": 3709.85, "transaction_costs": 12.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 2, "portfolio": 7679.4, "transaction_costs": 12.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 3, "portfolio": 11926.81, "transaction_costs": 12.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 4, "portfolio": 16471.54, "transaction_costs": 12.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 5, "portfolio": 21334.4, "transaction_costs": 12.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 6, "portfolio": 26537.66, "transaction_costs": 12.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 7, "portfolio": 32105.15, "transaction_costs": 12.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 8, "portfolio": 38062.37, "transaction_costs": 12.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 9, "portfolio": 44436.59, "transaction_costs": 12.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 10, "portfolio": 51257.0, "transaction_costs": 12.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 11, "portfolio": 58554.85, "transaction_costs": 12.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 12, "portfolio": 66363.54, "transaction_costs": 12.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 13, "portfolio": 74718.84, "transaction_costs": 12.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 14, "portfolio": 83659.02, "transaction_costs": 12.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 15, "portfolio": 93225.0, "transaction_costs": 12.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 16, "portfolio": 103460.61, "transaction_costs": 12.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 17, "portfolio": 114412.7, "transaction_costs": 12.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 18, "portfolio": 126131.45, "transaction_costs": 12.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 19, "portfolio": 138670.5, "transaction_costs": 12.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 20, "portfolio": 152087.29, "transaction_costs": 12.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 21, "portfolio": 166443.26, "transaction_costs": 12.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 22, "portfolio": 181804.14, "transaction_costs": 12.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 23, "portfolio": 198240.28, "transaction_costs": 12.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 24, "portfolio": 215826.95, "transaction_costs": 12.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 25, "portfolio": 234644.7, "transaction_costs": 12.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 26, "portfolio": 254779.68, "transaction_costs": 12.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 27, "portfolio": 276324.11, "transaction_costs": 12.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 28, "portfolio": 299376.65, "transaction_costs": 12.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 29, "portfolio": 324042.87, "transaction_costs": 12.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 30, "portfolio": 350435.73, "transaction_costs": 12.0, "spread_costs": 3.6, "service_fees": 0.0, "cash_interest": 0.0 } ] }, { "broker": "BUX (Basic)", "scenario": "A. Passieve DCA-belegger", "final_portfolio": 338273.15, "total_gross_fees": 6946.66, "total_cash_interest": 0.0, "net_total_cost": 6946.66, "total_invested": 108000.0, "yearly": [ { "year": 1, "portfolio": 3716.68, "transaction_costs": 0.0, "spread_costs": 5.4, "service_fees": 3.6, "cash_interest": 0.0 }, { "year": 2, "portfolio": 7685.84, "transaction_costs": 0.0, "spread_costs": 5.4, "service_fees": 11.03, "cash_interest": 0.0 }, { "year": 3, "portfolio": 11924.63, "transaction_costs": 0.0, "spread_costs": 5.4, "service_fees": 18.97, "cash_interest": 0.0 }, { "year": 4, "portfolio": 16451.35, "transaction_costs": 0.0, "spread_costs": 5.4, "service_fees": 27.45, "cash_interest": 0.0 }, { "year": 5, "portfolio": 21285.58, "transaction_costs": 0.0, "spread_costs": 5.4, "service_fees": 36.5, "cash_interest": 0.0 }, { "year": 6, "portfolio": 26448.19, "transaction_costs": 0.0, "spread_costs": 5.4, "service_fees": 46.17, "cash_interest": 0.0 }, { "year": 7, "portfolio": 31961.5, "transaction_costs": 0.0, "spread_costs": 5.4, "service_fees": 56.5, "cash_interest": 0.0 }, { "year": 8, "portfolio": 37849.33, "transaction_costs": 0.0, "spread_costs": 5.4, "service_fees": 67.52, "cash_interest": 0.0 }, { "year": 9, "portfolio": 44137.12, "transaction_costs": 0.0, "spread_costs": 5.4, "service_fees": 79.3, "cash_interest": 0.0 }, { "year": 10, "portfolio": 50852.04, "transaction_costs": 0.0, "spread_costs": 5.4, "service_fees": 91.87, "cash_interest": 0.0 }, { "year": 11, "portfolio": 58023.11, "transaction_costs": 0.0, "spread_costs": 5.4, "service_fees": 105.3, "cash_interest": 0.0 }, { "year": 12, "portfolio": 65681.3, "transaction_costs": 0.0, "spread_costs": 5.4, "service_fees": 119.65, "cash_interest": 0.0 }, { "year": 13, "portfolio": 73859.72, "transaction_costs": 0.0, "spread_costs": 5.4, "service_fees": 134.96, "cash_interest": 0.0 }, { "year": 14, "portfolio": 82593.7, "transaction_costs": 0.0, "spread_costs": 5.4, "service_fees": 151.32, "cash_interest": 0.0 }, { "year": 15, "portfolio": 91920.97, "transaction_costs": 0.0, "spread_costs": 5.4, "service_fees": 168.79, "cash_interest": 0.0 }, { "year": 16, "portfolio": 101881.85, "transaction_costs": 0.0, "spread_costs": 5.4, "service_fees": 187.44, "cash_interest": 0.0 }, { "year": 17, "portfolio": 112519.37, "transaction_costs": 0.0, "spread_costs": 5.4, "service_fees": 207.36, "cash_interest": 0.0 }, { "year": 18, "portfolio": 123879.49, "transaction_costs": 0.0, "spread_costs": 5.4, "service_fees": 228.64, "cash_interest": 0.0 }, { "year": 19, "portfolio": 136011.31, "transaction_costs": 0.0, "spread_costs": 5.4, "service_fees": 251.36, "cash_interest": 0.0 }, { "year": 20, "portfolio": 148967.24, "transaction_costs": 0.0, "spread_costs": 5.4, "service_fees": 275.62, "cash_interest": 0.0 }, { "year": 21, "portfolio": 162803.27, "transaction_costs": 0.0, "spread_costs": 5.4, "service_fees": 301.53, "cash_interest": 0.0 }, { "year": 22, "portfolio": 177579.18, "transaction_costs": 0.0, "spread_costs": 5.4, "service_fees": 329.21, "cash_interest": 0.0 }, { "year": 23, "portfolio": 193358.82, "transaction_costs": 0.0, "spread_costs": 5.4, "service_fees": 358.76, "cash_interest": 0.0 }, { "year": 24, "portfolio": 210210.37, "transaction_costs": 0.0, "spread_costs": 5.4, "service_fees": 390.32, "cash_interest": 0.0 }, { "year": 25, "portfolio": 228206.65, "transaction_costs": 0.0, "spread_costs": 5.4, "service_fees": 424.02, "cash_interest": 0.0 }, { "year": 26, "portfolio": 247425.41, "transaction_costs": 0.0, "spread_costs": 5.4, "service_fees": 460.01, "cash_interest": 0.0 }, { "year": 27, "portfolio": 267949.71, "transaction_costs": 0.0, "spread_costs": 5.4, "service_fees": 498.45, "cash_interest": 0.0 }, { "year": 28, "portfolio": 289868.21, "transaction_costs": 0.0, "spread_costs": 5.4, "service_fees": 539.5, "cash_interest": 0.0 }, { "year": 29, "portfolio": 313275.65, "transaction_costs": 0.0, "spread_costs": 5.4, "service_fees": 583.34, "cash_interest": 0.0 }, { "year": 30, "portfolio": 338273.15, "transaction_costs": 0.0, "spread_costs": 5.4, "service_fees": 630.15, "cash_interest": 0.0 } ] } ], "scenario_b": [ { "broker": "Trade Republic", "scenario": "B. Actieve langetermijn-belegger", "final_portfolio": 858823.68, "total_gross_fees": 468.0, "total_cash_interest": 6000.0, "net_total_cost": -5532.0, "total_invested": 258000.0, "yearly": [ { "year": 1, "portfolio": 9091.85, "transaction_costs": 7.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 200.0 }, { "year": 2, "portfolio": 18820.14, "transaction_costs": 7.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 200.0 }, { "year": 3, "portfolio": 29229.4, "transaction_costs": 7.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 200.0 }, { "year": 4, "portfolio": 40367.31, "transaction_costs": 7.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 200.0 }, { "year": 5, "portfolio": 52284.88, "transaction_costs": 7.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 200.0 }, { "year": 6, "portfolio": 65036.68, "transaction_costs": 7.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 200.0 }, { "year": 7, "portfolio": 78681.1, "transaction_costs": 7.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 200.0 }, { "year": 8, "portfolio": 93280.63, "transaction_costs": 7.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 200.0 }, { "year": 9, "portfolio": 108902.12, "transaction_costs": 7.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 200.0 }, { "year": 10, "portfolio": 125617.13, "transaction_costs": 7.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 200.0 }, { "year": 11, "portfolio": 143502.18, "transaction_costs": 7.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 200.0 }, { "year": 12, "portfolio": 162639.19, "transaction_costs": 7.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 200.0 }, { "year": 13, "portfolio": 183115.78, "transaction_costs": 7.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 200.0 }, { "year": 14, "portfolio": 205025.74, "transaction_costs": 7.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 200.0 }, { "year": 15, "portfolio": 228469.4, "transaction_costs": 7.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 200.0 }, { "year": 16, "portfolio": 253554.11, "transaction_costs": 7.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 200.0 }, { "year": 17, "portfolio": 280394.75, "transaction_costs": 7.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 200.0 }, { "year": 18, "portfolio": 309114.24, "transaction_costs": 7.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 200.0 }, { "year": 19, "portfolio": 339844.09, "transaction_costs": 7.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 200.0 }, { "year": 20, "portfolio": 372725.03, "transaction_costs": 7.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 200.0 }, { "year": 21, "portfolio": 407907.64, "transaction_costs": 7.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 200.0 }, { "year": 22, "portfolio": 445553.03, "transaction_costs": 7.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 200.0 }, { "year": 23, "portfolio": 485833.59, "transaction_costs": 7.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 200.0 }, { "year": 24, "portfolio": 528933.8, "transaction_costs": 7.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 200.0 }, { "year": 25, "portfolio": 575051.02, "transaction_costs": 7.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 200.0 }, { "year": 26, "portfolio": 624396.44, "transaction_costs": 7.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 200.0 }, { "year": 27, "portfolio": 677196.05, "transaction_costs": 7.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 200.0 }, { "year": 28, "portfolio": 733691.62, "transaction_costs": 7.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 200.0 }, { "year": 29, "portfolio": 794141.89, "transaction_costs": 7.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 200.0 }, { "year": 30, "portfolio": 858823.68, "transaction_costs": 7.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 200.0 } ] }, { "broker": "Scalable Capital (PRIME+)", "scenario": "B. Actieve langetermijn-belegger", "final_portfolio": 858542.11, "total_gross_fees": 2054.4, "total_cash_interest": 7500.0, "net_total_cost": -5445.6, "total_invested": 258000.0, "yearly": [ { "year": 1, "portfolio": 9088.87, "transaction_costs": 0.0, "spread_costs": 8.6, "service_fees": 59.88, "cash_interest": 250.0 }, { "year": 2, "portfolio": 18813.97, "transaction_costs": 0.0, "spread_costs": 8.6, "service_fees": 59.88, "cash_interest": 250.0 }, { "year": 3, "portfolio": 29219.82, "transaction_costs": 0.0, "spread_costs": 8.6, "service_fees": 59.88, "cash_interest": 250.0 }, { "year": 4, "portfolio": 40354.08, "transaction_costs": 0.0, "spread_costs": 8.6, "service_fees": 59.88, "cash_interest": 250.0 }, { "year": 5, "portfolio": 52267.74, "transaction_costs": 0.0, "spread_costs": 8.6, "service_fees": 59.88, "cash_interest": 250.0 }, { "year": 6, "portfolio": 65015.35, "transaction_costs": 0.0, "spread_costs": 8.6, "service_fees": 59.88, "cash_interest": 250.0 }, { "year": 7, "portfolio": 78655.3, "transaction_costs": 0.0, "spread_costs": 8.6, "service_fees": 59.88, "cash_interest": 250.0 }, { "year": 8, "portfolio": 93250.04, "transaction_costs": 0.0, "spread_costs": 8.6, "service_fees": 59.88, "cash_interest": 250.0 }, { "year": 9, "portfolio": 108866.42, "transaction_costs": 0.0, "spread_costs": 8.6, "service_fees": 59.88, "cash_interest": 250.0 }, { "year": 10, "portfolio": 125575.94, "transaction_costs": 0.0, "spread_costs": 8.6, "service_fees": 59.88, "cash_interest": 250.0 }, { "year": 11, "portfolio": 143455.13, "transaction_costs": 0.0, "spread_costs": 8.6, "service_fees": 59.88, "cash_interest": 250.0 }, { "year": 12, "portfolio": 162585.87, "transaction_costs": 0.0, "spread_costs": 8.6, "service_fees": 59.88, "cash_interest": 250.0 }, { "year": 13, "portfolio": 183055.75, "transaction_costs": 0.0, "spread_costs": 8.6, "service_fees": 59.88, "cash_interest": 250.0 }, { "year": 14, "portfolio": 204958.52, "transaction_costs": 0.0, "spread_costs": 8.6, "service_fees": 59.88, "cash_interest": 250.0 }, { "year": 15, "portfolio": 228394.49, "transaction_costs": 0.0, "spread_costs": 8.6, "service_fees": 59.88, "cash_interest": 250.0 }, { "year": 16, "portfolio": 253470.98, "transaction_costs": 0.0, "spread_costs": 8.6, "service_fees": 59.88, "cash_interest": 250.0 }, { "year": 17, "portfolio": 280302.82, "transaction_costs": 0.0, "spread_costs": 8.6, "service_fees": 59.88, "cash_interest": 250.0 }, { "year": 18, "portfolio": 309012.9, "transaction_costs": 0.0, "spread_costs": 8.6, "service_fees": 59.88, "cash_interest": 250.0 }, { "year": 19, "portfolio": 339732.67, "transaction_costs": 0.0, "spread_costs": 8.6, "service_fees": 59.88, "cash_interest": 250.0 }, { "year": 20, "portfolio": 372602.83, "transaction_costs": 0.0, "spread_costs": 8.6, "service_fees": 59.88, "cash_interest": 250.0 }, { "year": 21, "portfolio": 407773.9, "transaction_costs": 0.0, "spread_costs": 8.6, "service_fees": 59.88, "cash_interest": 250.0 }, { "year": 22, "portfolio": 445406.95, "transaction_costs": 0.0, "spread_costs": 8.6, "service_fees": 59.88, "cash_interest": 250.0 }, { "year": 23, "portfolio": 485674.31, "transaction_costs": 0.0, "spread_costs": 8.6, "service_fees": 59.88, "cash_interest": 250.0 }, { "year": 24, "portfolio": 528760.38, "transaction_costs": 0.0, "spread_costs": 8.6, "service_fees": 59.88, "cash_interest": 250.0 }, { "year": 25, "portfolio": 574862.48, "transaction_costs": 0.0, "spread_costs": 8.6, "service_fees": 59.88, "cash_interest": 250.0 }, { "year": 26, "portfolio": 624191.73, "transaction_costs": 0.0, "spread_costs": 8.6, "service_fees": 59.88, "cash_interest": 250.0 }, { "year": 27, "portfolio": 676974.03, "transaction_costs": 0.0, "spread_costs": 8.6, "service_fees": 59.88, "cash_interest": 250.0 }, { "year": 28, "portfolio": 733451.08, "transaction_costs": 0.0, "spread_costs": 8.6, "service_fees": 59.88, "cash_interest": 250.0 }, { "year": 29, "portfolio": 793881.53, "transaction_costs": 0.0, "spread_costs": 8.6, "service_fees": 59.88, "cash_interest": 250.0 }, { "year": 30, "portfolio": 858542.11, "transaction_costs": 0.0, "spread_costs": 8.6, "service_fees": 59.88, "cash_interest": 250.0 } ] }, { "broker": "Scalable Capital (FREE)", "scenario": "B. Actieve langetermijn-belegger", "final_portfolio": 839277.14, "total_gross_fees": 465.9, "total_cash_interest": 0.0, "net_total_cost": 465.9, "total_invested": 258000.0, "yearly": [ { "year": 1, "portfolio": 8884.93, "transaction_costs": 6.93, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 2, "portfolio": 18391.8, "transaction_costs": 6.93, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 3, "portfolio": 28564.15, "transaction_costs": 6.93, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 4, "portfolio": 39448.57, "transaction_costs": 6.93, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 5, "portfolio": 51094.89, "transaction_costs": 6.93, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 6, "portfolio": 63556.46, "transaction_costs": 6.93, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 7, "portfolio": 76890.34, "transaction_costs": 6.93, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 8, "portfolio": 91157.59, "transaction_costs": 6.93, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 9, "portfolio": 106423.55, "transaction_costs": 6.93, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 10, "portfolio": 122758.12, "transaction_costs": 6.93, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 11, "portfolio": 140236.12, "transaction_costs": 6.93, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 12, "portfolio": 158937.57, "transaction_costs": 6.93, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 13, "portfolio": 178948.13, "transaction_costs": 6.93, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 14, "portfolio": 200359.43, "transaction_costs": 6.93, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 15, "portfolio": 223269.51, "transaction_costs": 6.93, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 16, "portfolio": 247783.3, "transaction_costs": 6.93, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 17, "portfolio": 274013.06, "transaction_costs": 6.93, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 18, "portfolio": 302078.9, "transaction_costs": 6.93, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 19, "portfolio": 332109.35, "transaction_costs": 6.93, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 20, "portfolio": 364241.93, "transaction_costs": 6.93, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 21, "portfolio": 398623.8, "transaction_costs": 6.93, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 22, "portfolio": 435412.39, "transaction_costs": 6.93, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 23, "portfolio": 474776.18, "transaction_costs": 6.93, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 24, "portfolio": 516895.44, "transaction_costs": 6.93, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 25, "portfolio": 561963.05, "transaction_costs": 6.93, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 26, "portfolio": 610185.39, "transaction_costs": 6.93, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 27, "portfolio": 661783.29, "transaction_costs": 6.93, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 28, "portfolio": 716993.05, "transaction_costs": 6.93, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 29, "portfolio": 776067.49, "transaction_costs": 6.93, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 30, "portfolio": 839277.14, "transaction_costs": 6.93, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 } ] }, { "broker": "DEGIRO", "scenario": "B. Actieve langetermijn-belegger", "final_portfolio": 835261.85, "total_gross_fees": 1698.0, "total_cash_interest": 0.0, "net_total_cost": 1698.0, "total_invested": 258000.0, "yearly": [ { "year": 1, "portfolio": 8842.42, "transaction_costs": 48.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 2, "portfolio": 18303.81, "transaction_costs": 48.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 3, "portfolio": 28427.49, "transaction_costs": 48.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 4, "portfolio": 39259.84, "transaction_costs": 48.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 5, "portfolio": 50850.44, "transaction_costs": 48.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 6, "portfolio": 63252.39, "transaction_costs": 48.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 7, "portfolio": 76522.48, "transaction_costs": 48.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 8, "portfolio": 90721.47, "transaction_costs": 48.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 9, "portfolio": 105914.4, "transaction_costs": 48.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 10, "portfolio": 122170.82, "transaction_costs": 48.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 11, "portfolio": 139565.2, "transaction_costs": 48.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 12, "portfolio": 158177.18, "transaction_costs": 48.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 13, "portfolio": 178092.0, "transaction_costs": 48.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 14, "portfolio": 199400.86, "transaction_costs": 48.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 15, "portfolio": 222201.34, "transaction_costs": 48.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 16, "portfolio": 246597.85, "transaction_costs": 48.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 17, "portfolio": 272702.12, "transaction_costs": 48.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 18, "portfolio": 300633.69, "transaction_costs": 48.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 19, "portfolio": 330520.47, "transaction_costs": 48.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 20, "portfolio": 362499.32, "transaction_costs": 48.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 21, "portfolio": 396716.69, "transaction_costs": 48.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 22, "portfolio": 433329.28, "transaction_costs": 48.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 23, "portfolio": 472504.75, "transaction_costs": 48.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 24, "portfolio": 514422.5, "transaction_costs": 48.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 25, "portfolio": 559274.49, "transaction_costs": 48.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 26, "portfolio": 607266.13, "transaction_costs": 48.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 27, "portfolio": 658617.17, "transaction_costs": 48.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 28, "portfolio": 713562.8, "transaction_costs": 48.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 29, "portfolio": 772354.61, "transaction_costs": 48.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 }, { "year": 30, "portfolio": 835261.85, "transaction_costs": 48.0, "spread_costs": 8.6, "service_fees": 0.0, "cash_interest": 0.0 } ] }, { "broker": "BUX (Basic)", "scenario": "B. Actieve langetermijn-belegger", "final_portfolio": 805841.81, "total_gross_fees": 17268.48, "total_cash_interest": 0.0, "net_total_cost": 17268.48, "total_invested": 258000.0, "yearly": [ { "year": 1, "portfolio": 8853.97, "transaction_costs": 23.94, "spread_costs": 12.9, "service_fees": 8.6, "cash_interest": 0.0 }, { "year": 2, "portfolio": 18309.39, "transaction_costs": 23.94, "spread_costs": 12.9, "service_fees": 26.31, "cash_interest": 0.0 }, { "year": 3, "portfolio": 28407.12, "transaction_costs": 23.94, "spread_costs": 12.9, "service_fees": 45.22, "cash_interest": 0.0 }, { "year": 4, "portfolio": 39190.78, "transaction_costs": 23.94, "spread_costs": 12.9, "service_fees": 65.41, "cash_interest": 0.0 }, { "year": 5, "portfolio": 50706.98, "transaction_costs": 23.94, "spread_costs": 12.9, "service_fees": 86.98, "cash_interest": 0.0 }, { "year": 6, "portfolio": 63005.47, "transaction_costs": 23.94, "spread_costs": 12.9, "service_fees": 110.01, "cash_interest": 0.0 }, { "year": 7, "portfolio": 76139.41, "transaction_costs": 23.94, "spread_costs": 12.9, "service_fees": 134.61, "cash_interest": 0.0 }, { "year": 8, "portfolio": 90165.53, "transaction_costs": 23.94, "spread_costs": 12.9, "service_fees": 160.88, "cash_interest": 0.0 }, { "year": 9, "portfolio": 105144.44, "transaction_costs": 23.94, "spread_costs": 12.9, "service_fees": 188.93, "cash_interest": 0.0 }, { "year": 10, "portfolio": 121140.87, "transaction_costs": 23.94, "spread_costs": 12.9, "service_fees": 218.89, "cash_interest": 0.0 }, { "year": 11, "portfolio": 138223.94, "transaction_costs": 23.94, "spread_costs": 12.9, "service_fees": 250.88, "cash_interest": 0.0 }, { "year": 12, "portfolio": 156467.46, "transaction_costs": 23.94, "spread_costs": 12.9, "service_fees": 285.05, "cash_interest": 0.0 }, { "year": 13, "portfolio": 175950.27, "transaction_costs": 23.94, "spread_costs": 12.9, "service_fees": 321.53, "cash_interest": 0.0 }, { "year": 14, "portfolio": 196756.54, "transaction_costs": 23.94, "spread_costs": 12.9, "service_fees": 360.5, "cash_interest": 0.0 }, { "year": 15, "portfolio": 218976.18, "transaction_costs": 23.94, "spread_costs": 12.9, "service_fees": 402.11, "cash_interest": 0.0 }, { "year": 16, "portfolio": 242705.2, "transaction_costs": 23.94, "spread_costs": 12.9, "service_fees": 446.55, "cash_interest": 0.0 }, { "year": 17, "portfolio": 268046.13, "transaction_costs": 23.94, "spread_costs": 12.9, "service_fees": 494.01, "cash_interest": 0.0 }, { "year": 18, "portfolio": 295108.48, "transaction_costs": 23.94, "spread_costs": 12.9, "service_fees": 544.69, "cash_interest": 0.0 }, { "year": 19, "portfolio": 324009.17, "transaction_costs": 23.94, "spread_costs": 12.9, "service_fees": 598.82, "cash_interest": 0.0 }, { "year": 20, "portfolio": 354873.08, "transaction_costs": 23.94, "spread_costs": 12.9, "service_fees": 656.62, "cash_interest": 0.0 }, { "year": 21, "portfolio": 387833.58, "transaction_costs": 23.94, "spread_costs": 12.9, "service_fees": 718.35, "cash_interest": 0.0 }, { "year": 22, "portfolio": 423033.08, "transaction_costs": 23.94, "spread_costs": 12.9, "service_fees": 784.27, "cash_interest": 0.0 }, { "year": 23, "portfolio": 460623.69, "transaction_costs": 23.94, "spread_costs": 12.9, "service_fees": 854.67, "cash_interest": 0.0 }, { "year": 24, "portfolio": 500767.82, "transaction_costs": 23.94, "spread_costs": 12.9, "service_fees": 929.85, "cash_interest": 0.0 }, { "year": 25, "portfolio": 543638.95, "transaction_costs": 23.94, "spread_costs": 12.9, "service_fees": 1010.14, "cash_interest": 0.0 }, { "year": 26, "portfolio": 589422.31, "transaction_costs": 23.94, "spread_costs": 12.9, "service_fees": 1095.88, "cash_interest": 0.0 }, { "year": 27, "portfolio": 638315.74, "transaction_costs": 23.94, "spread_costs": 12.9, "service_fees": 1187.44, "cash_interest": 0.0 }, { "year": 28, "portfolio": 690530.5, "transaction_costs": 23.94, "spread_costs": 12.9, "service_fees": 1285.23, "cash_interest": 0.0 }, { "year": 29, "portfolio": 746292.21, "transaction_costs": 23.94, "spread_costs": 12.9, "service_fees": 1389.66, "cash_interest": 0.0 }, { "year": 30, "portfolio": 805841.81, "transaction_costs": 23.94, "spread_costs": 12.9, "service_fees": 1501.18, "cash_interest": 0.0 } ] } ] }