Portfolio Parameters
Interactive
$81,000
$30k
$140k
$250k
$500/mo
$50
$2,500
$5,000
$5,000
$0
$25,000
$50,000
24 Months
6 mo
36 mo
60 mo
25.0%
-20%
+65%
+150%
DCA vs Lump-Sum
Comparing total accumulated Bitcoin if invested via steady Dollar Cost Averaging vs deployed 100% upfront on Day 1:
Simulated Hybrid (DCA)
0.3068 BTC
Avg Cost: $55,410
All Lump-Sum Day 1
0.2099 BTC
Entry: $81,000
Total Invested
$17,000.00
Lump + 24 DCA payments
Final Portfolio Value
$24,850.45
+46.18% Net ROI
Total Net Profit
+$7,850.45
Annualized: 25.0%
Bitcoin Accumulated
0.3068
30,680,000 Satoshis
Milestone Target: 0.50 BTC Target (Wholecoiner Milestone)
61.4% Achieved
Portfolio Growth Trajectory & Invested Basis
Monthly Breakdown
Schedule Projection Ledger
| Month | BTC Price | Cash Deployed | Total Invested | BTC Balance | Portfolio Value | Profit / Loss |
|---|