GME Exit Strategy Planner (Alt 1)

	A	B	C	E	F	G	I	J	K	M	N	P	Q	R	T	U	V	W	X
1	CURRENT HOLDINGS			ROI CALCULATOR			BREAK EVEN ANALYSIS			PROFITS BY SHARE PRICE		EXIT STRATEGY CALCULATOR			INCREMENTAL SALES PLANNER
2	Shares	Avg Cost	Total Investment	ROI	Share Price	Total Value	# Of Shares Sold to B/E	B/E Share Price	Profit if Sell All	Share Price	Total Profits				Sell Price	Shares Sold	Cumulative Sell $	Total Profit	Shares Left

3	67	$63.99	$4,287.33	50%	$95.99	$6,431.00	67	$63.99	$0.00	$65.00	$67.67	# of desired LT shares	$ you are ok losing	$ you are 100% happy to cash out	$60	0	$0	-$4,287.33	67
4				100%	$127.98	$8,574.66	60	$71.46	$500.19	$70.00	$402.67	10	$1,000	$10,000	$65	0	$0	-$4,287.33	67
5				150%	$159.98	$10,718.33	55	$77.95	$935.42	$75.00	$737.67				$70	0	$0	-$4,287.33	67
6				200%	$191.97	$12,861.99	50	$85.75	$1,457.69	$80.00	$1,072.67	Worst Case Scenario Sell Price:	$57.67	<-- set a stop-loss order to this	$75	5	$375	-$3,912.33	62
7				250%	$223.97	$15,005.66	45	$95.27	$2,096.03	$85.00	$1,407.67	Best Case Scenario Sell Price:	$250.65	<-- set a limit order to this	$80	0	$375	-$3,912.33	62
8				300%	$255.96	$17,149.32	40	$107.18	$2,893.95	$90.00	$1,742.67				$85	0	$375	-$3,912.33	62
9				350%	$287.96	$19,292.99	35	$122.50	$3,919.84	$95.00	$2,077.67				$90	0	$375	-$3,912.33	62
10				400%	$319.95	$21,436.65	30	$142.91	$5,287.71	$100.00	$2,412.67				$95	0	$375	-$3,912.33	62
11				450%	$351.95	$23,580.32	25	$171.49	$7,202.71	$105.00	$2,747.67				$100	5	$875	-$3,412.33	57
12				500%	$383.94	$25,723.98	20	$214.37	$10,075.23	$110.00	$3,082.67				$110	0	$875	-$3,412.33	57
13				600%	$447.93	$30,011.31	15	$285.82	$14,862.74	$115.00	$3,417.67				$120	0	$875	-$3,412.33	57
14				700%	$511.92	$34,298.64	10	$428.73	$24,437.78	$120.00	$3,752.67				$125	0	$875	-$3,412.33	57
15				800%	$575.91	$38,585.97	5	$857.47	$53,162.89	$125.00	$4,087.67				$130	0	$875	-$3,412.33	57
16				900%	$639.90	$42,873.30				$130.00	$4,422.67				$140	0	$875	-$3,412.33	57
17				1000%	$703.89	$47,160.63				$135.00	$4,757.67				$150	5	$1,625	-$2,662.33	52
18										$140.00	$5,092.67				$160	0	$1,625	-$2,662.33	52
19										$145.00	$5,427.67				$170	0	$1,625	-$2,662.33	52
20										$150.00	$5,762.67				$175	10	$3,375	-$912.33	42
21										$155.00	$6,097.67				$180	0	$3,375	-$912.33	42
22										$160.00	$6,432.67				$190	0	$3,375	-$912.33	42
23										$165.00	$6,767.67				$200	0	$3,375	-$912.33	42
24										$170.00	$7,102.67				$225	10	$5,625	$1,337.67	32
25										$175.00	$7,437.67				$250	0	$5,625	$1,337.67	32
26										$180.00	$7,772.67				$275	0	$5,625	$1,337.67	32
27										$185.00	$8,107.67				$300	0	$5,625	$1,337.67	32
28										$190.00	$8,442.67				$350	0	$5,625	$1,337.67	32
29										$195.00	$8,777.67				$400	0	$5,625	$1,337.67	32
30										$200.00	$9,112.67				$420.69	10	$9,832	$5,544.57	22
31										$225.00	$10,787.67				$450	0	$9,832	$5,544.57	22
32										$250.00	$12,462.67				$500	10	$14,832	$10,544.57	12
33										$275.00	$14,137.67				$600	0	$14,832	$10,544.57	12
34										$300.00	$15,812.67				$700	0	$14,832	$10,544.57	12
35										$350.00	$19,162.67				$800	0	$14,832	$10,544.57	12
36										$400.00	$22,512.67				$900	0	$14,832	$10,544.57	12
37										$420.69	$23,898.90				$1,000	12	$26,832	$22,544.57	0
38										$450.00	$25,862.67
39										$500.00	$29,212.67
40										$550.00	$32,562.67
41										$600.00	$35,912.67
42										$650.00	$39,262.67
43										$700.00	$42,612.67
44										$750.00	$45,962.67
45										$800.00	$49,312.67
46										$850.00	$52,662.67
47										$900.00	$56,012.67
48										$1,000.00	$62,712.67
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100