Profit Take Sheet Share

	A	B	C	D	E	F	G	I	K	L	M	N
1	Portfolio Size (Change Orange)	BTC Price (In K)	Take Out %		New Portfolio Balance		Outflow (Profits Taken)	Net Outflow until 100K BTC
2	10000	60	20%	80%	8000		2000	10537,13067
3	8666,67	65	20%	80%	6933,33	1,083333333	1733,33	Remaining Portfolio at 100K BTC
4	7466,67	70	20%	80%	5973,33	1,076923077	1493,33	2796,20
5	6400,00	75	20%	80%	5120,00	1,071428571	1280,00	Total Net Balance at 100K BTC Using the Cashout strategy:
6	5461,33	80	20%	80%	4369,07	1,066666667	1092,27	13333,33	Pros:
7	4642,13	85	20%	80%	3713,71	1,0625	928,43		- Better state of mind while everything goes crazy knowing you got your profit locked up
8	3932,16	90	20%	80%	3145,73	1,058823529	786,43		- Locked up	79,03%	Of your profits by the time BTC reaches 100K.
9	3320,49	95	20%	80%	2656,39	1,055555556	664,10
10	2796,20	100	20%	80%	2236,96	1,052631579	559,24		Cons:
11	2348,81	105	20%	80%	1879,05	1,05	469,76	No Cashouts until 100K Balance	"Missing out" on	25,00%	of cash	IF BTC goes to 100K
12	1968,53	110	20%	80%	1574,82	1,047619048	393,71	16666,67	"Missing out" on	87,50%	of cash	IF BTC goes to 150K
13	1646,40	115	20%	80%	1317,12	1,045454545	329,28	No Cashouts until 150K Balance	"Missing out" on	149,75%	of cash	IF BTC goes to 200K
14	1374,39	120	20%	80%	1099,51	1,043478261	274,88	25000,00
15	1145,32	125	20%	80%	916,26	1,041666667	229,06	No Cashouts until 200K Balance
16	952,91	130	20%	80%	762,33	1,04	190,58	33300,00
17	791,65	135	20%	80%	633,32	1,038461538	158,33
18	656,77	140	20%	80%	525,42	1,037037037	131,35
19	544,18	145	20%	80%	435,35	1,035714286	108,84
20	450,36	150	20%	80%	360,29	1,034482759	90,07
21	372,30	155	20%	80%	297,84	1,033333333	74,46
22	307,45	160	20%	80%	245,96	1,032258065	61,49
23	253,64	165	20%	80%	202,91	1,03125	50,73
24	209,06	170	20%	80%	167,25	1,03030303	41,81
25	172,17	175	20%	80%	137,74	1,029411765	34,43
26	141,67	180	20%	80%	113,34	1,028571429	28,33
27	116,49	185	20%	80%	93,19	1,027777778	23,30
28	95,71	190	20%	80%	76,57	1,027027027	19,14
29	78,58	195	20%	80%	62,86	1,026315789	15,72
30	64,48	200	20%	80%	51,58	1,025641026	12,90
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
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