SCENARIO CALCULATOR
Make the assumptions
visible.
Compare reinvesting with withdrawing positive monthly gains. Change the rate, contributions and fees, including a negative-return scenario. This illustration never changes your account.
Your illustration
Review the assumptions, then compare both scenarios.
Illustrative closing balance
USDT
- Total contributed
- Paid out in scenario
- Net gain / loss
An assumption, not a forecast. Capital and returns are not guaranteed. A constant monthly rate cannot represent changing markets, liquidity, taxes or actual investment performance.
MONTH BY MONTH
Follow every movement.
| Month | Opening | Return | Fee | Contribution | Paid out | Closing |
|---|
THE METHOD
What the model includes.
Amounts are rounded to cents each month. Monthly contributions arrive at the end of the month and start earning the following month.
- Return
- Opening balance × monthly return. The allowed illustrative rate is −100% to +100%; the range is not a statement about likely returns.
- Fee
- Opening balance × annual fee ÷ 12, capped at the balance left after that month’s return. This is a simplified fee model.
- Withdrawal comparison
- Positive return after fees is paid out in the withdrawal scenario. Losses remain in the balance. Total outcome = closing balance + payouts; net gain = total outcome − contributions.
- Limits
- No tax, inflation, changing rates, partial periods or unplanned withdrawals. Up to 120 months. This tool is independent of the ledger and membership terms.