An interactive tool to explore financial strategies based on a long-term Bitcoin growth model.
The 'Power Law Support Line' is a mathematical model that plots a historical support level for Bitcoin's price over time. This simulator uses this formula to project a future support value for BTC.
Formula: Support Price = (1.0117e-17 × days_since_genesis^5.82) × 0.42
TOTAL EXTRACTED: $8,714,668.10 - Fixed withdrawal strategy
| Year | Support Price ($) | Maximum Possible Loan ($) | Annual Withdrawal ($) | Total Debt ($) | Annual Interest ($) | Required BTC Collateral | Unused BTC vs Peak | Additional Collateral Required (BTC) |
|---|---|---|---|---|---|---|---|---|
| 2025 | $35,420.65 | $19,288.38 | $10,000.00 | $10,700.00 | $700.00 | 0.43154805 BTC | -0.34638308 BTC | None |
| 2026 | $50,404.06 | $27,447.62 | $10,700.00 | $22,898.00 | $1,498.00 | 0.64898396 BTC | -0.12894717 BTC | None |
| 2027 | $70,293.66 | $38,278.54 | $11,449.00 | $36,751.29 | $2,404.29 | 0.74689296 BTC | -0.03103816 BTC | None |
| 2028 | $96,284.40 | $52,431.84 | $12,250.43 | $52,431.84 | $3,430.12 | 0.77793113 BTC | 0.00000000 BTC | None |
| 2029 | $129,877.07 | $70,724.79 | $13,107.96 | $70,127.59 | $4,587.79 | 0.77136223 BTC | +0.00656890 BTC | None |
| TOTAL EXTRACTED: | $8,714,668.10 | Fixed withdrawal strategy | ||||||