Payout calculator
Move the sliders. Explore your share of the profits using published account fees and splits.
Monthly payout
$6,400after 80% profit split
Net after 12mo
$76,237$563 entry fee deducted
Break-even
Month 1entry fee recovered
Cumulative net payout
after entry fee & split · 12 monthsM1
M2
M3
M4
M5
M6
M7
M8
M9
M10
M11
M12
View monthly figures
| Month | Net payout |
|---|---|
| 1 | $5,837 |
| 2 | $12,237 |
| 3 | $18,637 |
| 4 | $25,037 |
| 5 | $31,437 |
| 6 | $37,837 |
| 7 | $44,237 |
| 8 | $50,637 |
| 9 | $57,037 |
| 10 | $63,437 |
| 11 | $69,837 |
| 12 | $76,237 |
This is arithmetic, not a forecast. It assumes a fixed account balance, the same return each month and one monthly withdrawal, with no rule breaches.
Calculation assumptions & sources
WSFunded · Classic Two Phase -: $563 fee; 80% base split. Actual payout eligibility and limits follow the plan terms.
Entry-fee recovery only. Activation fees, resets, refunds, taxes and currency conversion are excluded.