PolyGoat · Shared and Private Node
Set four things, then compare three paths: leave profits compounding, cash out at the end, or take profits monthly. Every fee and subscription is counted.
Read these numbers as scenarios, not promises.
Returns vary and losses can happen. This calculator cannot confirm the platform will process a withdrawal, so a verified withdrawal is the real test before scaling. Private Node returns are estimates, not observed results.
{{rateHelp}}
{{calendar}}
Charged only on profit you withdraw. Principal and the subscription are never charged the fee.
Tap each month end where you want to take all available profit.
{{pickStatus}}
New deposits start earning on the next full cycle.
One input needs a fix
{{error}}
Left invested · {{durationText}}
{{nodeLine}}{{balance}}
USDC projected in the account on {{endDate}}. No performance fee until you withdraw.
Principal
{{principal}}
Gross profit
{{profit}}
Subscription
{{subTotalNeg}}
{{gainLabel}}
{{keptGain}}
Is Private worth the {{subShort}} a month?
Cash out basis, after feeShared at 0.80%
{{sharedGain}}
Private, after sub
{{privGain}}
Private edge
{{edge}}
{{breakevenText}}
Month one gross profit is about {{m1Gross}} against a {{subShort}} subscription.
Cash out everything on {{endDate}}
{{exitNet}}
USDC paid to you after the {{feePct}} fee
Reality check · lower returns
Take home gain if you cash out at the end, after the fee{{subPhrase}}.
None of these is reachable unless withdrawals actually clear.
Taking profits · {{paidMode}}
{{paidCash}}
Net cash paid to you after {{paidFees}} in fees
Still in the account
{{paidBalance}}
Combined value {{paidCombined}}
{{paidRule}}
Bars above the dashed line have earned back the principal and every subscription paid so far.
Each "if out" row is a separate what if, not a series of withdrawals. Whole dollars shown, full precision kept, so parts can differ from totals by $1.
Balance = principal × (1 + ROI)cycles · Take home gain = cash out − principal − subscription
Seven completed Shared Node cycles, 1021 through 1027 (Aug 23 to Sep 5, 2026), averaged 0.87% per cycle. The calculator defaults to a more conservative 0.80%. This early sample is kept for reference; the full September record has not been independently verified.
| Cycle | Dates | Return | Starting | Earned | Ending |
|---|---|---|---|---|---|
| 1021 | Aug 23 to Aug 24 | 0.82% | $1,036.37 | $8.54 | $1,044.91 |
| 1022 | Aug 24 to Aug 26 | 0.81% | $1,044.91 | $8.46 | $1,053.37 |
| 1023 | Aug 26 to Aug 28 | 0.79% | $1,053.37 | $8.36 | $1,061.73 |
| 1024 | Aug 28 to Aug 30 | 0.99% | $1,061.73 | $10.49 | $1,072.22 |
| 1025 | Aug 30 to Sep 1 | 0.84% | $1,072.22 | $9.00 | $1,081.22 |
| 1026 | Sep 1 to Sep 3 | 0.95% | $1,081.22 | $10.30 | $1,091.52 |
| 1027 | Sep 3 to Sep 5 | 0.89% | $1,091.52 | $9.74 | $1,101.26 |
Total earned $64.89 gross, $58.40 after the 10% deduction. Sources: IMG_9523, IMG_9524, IMG_9525, IMG_9273, IMG_9528.