Detailed fee comparison
Model the fee schedule you actually pay.
Build marginal advisory tiers, keep fund expenses separate, and inspect the comparison year by year. Your assumptions stay in this browser and aren't sent to our analytics.
Gap breakdown
Actual fees is the cumulative amount of asset-based fees paid above the cumulative flat-fee amount for the life of the analysis. Lost compounding is the 'opportunity cost' of not having the extra asset-based fees invested over the life of the analysis.
| Year | Flat-fee value | Asset-fee value | Gap | Fee part | Compounding part | AUM fees paid | Cumulative AUM fees |
|---|---|---|---|---|---|---|---|
| 2005 | $1,000,000 | $1,000,000 | $0 | $0 | $0 | $0 | $0 |
| 2006 | $1,156,615 | $1,146,374 | $10,242 | $9,585 | $656 | $10,785 | $10,785 |
| 2007 | $1,218,884 | $1,197,272 | $21,612 | $20,133 | $1,479 | $11,747 | $22,533 |
| 2008 | $766,917 | $746,773 | $20,144 | $20,144 | $0 | $9,365 | $31,898 |
| 2009 | $968,504 | $934,969 | $33,535 | $33,535 | $0 | $8,459 | $40,357 |
| 2010 | $1,113,080 | $1,065,066 | $48,014 | $44,406 | $3,608 | $10,049 | $50,406 |
| 2011 | $1,135,354 | $1,076,714 | $58,641 | $53,928 | $4,713 | $10,723 | $61,128 |
| 2012 | $1,315,726 | $1,236,555 | $79,171 | $64,353 | $14,818 | $11,624 | $72,753 |
| 2013 | $1,740,520 | $1,620,779 | $119,741 | $77,525 | $42,215 | $14,373 | $87,125 |
| 2014 | $1,977,524 | $1,824,321 | $153,202 | $93,630 | $59,572 | $17,305 | $104,430 |
| 2015 | $2,003,606 | $1,831,087 | $172,519 | $110,725 | $61,794 | $18,295 | $122,725 |
| 2016 | $2,241,973 | $2,029,677 | $212,295 | $128,911 | $83,384 | $19,386 | $142,111 |
| 2017 | $2,730,080 | $2,448,141 | $281,938 | $150,228 | $131,710 | $22,517 | $164,628 |
| 2018 | $2,609,326 | $2,317,611 | $291,716 | $172,817 | $118,899 | $23,788 | $188,417 |
| 2019 | $3,429,639 | $3,017,091 | $412,547 | $198,451 | $214,096 | $26,835 | $215,251 |
| 2020 | $4,059,394 | $3,536,677 | $522,717 | $230,196 | $292,521 | $32,944 | $248,196 |
| 2021 | $5,223,495 | $4,506,745 | $716,751 | $269,457 | $447,294 | $40,461 | $288,657 |
| 2022 | $4,276,423 | $3,653,836 | $622,587 | $308,590 | $313,997 | $40,333 | $328,990 |
| 2023 | $5,399,357 | $4,568,496 | $830,860 | $348,748 | $482,112 | $41,358 | $370,348 |
| 2024 | $6,748,944 | $5,654,680 | $1,094,264 | $398,968 | $695,296 | $51,420 | $421,768 |
| 2025 | $7,954,359 | $6,599,384 | $1,354,975 | $459,362 | $895,613 | $61,595 | $483,362 |
Total asset-based fees modeled: $483,362.
Total flat fees modeled: $24,000.
Horizon: 20 years, compounded monthly.
Disclosures: This calculator is for illustrative and educational purposes only. It is not investment advice, an advisory relationship, a forecast, or a guarantee of performance or savings. Actual results will vary.
The model replays actual S&P 500 calendar-year total returns for 2006–2025, compounds monthly, applies the asset-based fee schedule monthly, and Smarter Way Wealth's flat $100/month fee. Values are nominal, before taxes, and exclude inflation, trading costs, cash flows, and other expenses unless entered above.
How this math is verifiedQuick poll
What would you do with your $1,354,975?
Share & results
Same returns. Different costs.
Nothing entered here is sent to PostHog.
Flat-fee ending value
$7,954,359
Traditional ending value
$6,599,384
Potential difference
$1,354,975