I am trully amazed, however you didnt consider BTC's price change, which may take serious dip in 4 years, or serious jump...
Everything looks nice just on paper, reality is quite different, and many things may happen.
People will get emotional reading such numbers, however I would be more thoughtful.
I am supporter of ARCH, because I think it's the one legit coin here, considering all scams.
Good luck with your project BTCA, I hope you will realize your plans, and will make this crypto world better.