INSTRUCTIONS - Everything in yellow is yours to adjust.

Adjust the Total shares in Row

after. Remember, your total pecentage cannot exceed 100, confirmed in row 19. The gr
shares, obviously leaning towards the upper left, will mean u offload earlier and ther
offload later and more risky. In row 21, you'll also see the total value you c
Offload 1
Price Percentage Shares Total Percentage
$ 500.00 1% 5 $ 2,500.00 1%
$ 1,000.00 2% 10 $ 10,000.00 2%
$ 1,500.00 2% 10 $ 15,000.00 2%
$ 2,000.00 5% 25 $ 50,000.00 5%
$ 2,500.00 15% 75 $ 187,500.00 10%
$ 3,000.00 20% 100 $ 300,000.00 10%
$ 3,500.00 25% 125 $ 437,500.00 20%
$ 4,000.00 15% 75 $ 300,000.00 15%
$ 4,500.00 10% 50 $ 225,000.00 10%
$ 5,000.00 5% 25 $ 125,000.00 10%
$ 5,500.00 0% 0 $ - 5%
$ 6,000.00 0% 0 $ - 5%
Insert $ 6,500.00 0% 0 $ - 5%
Your Own
Prices $ 7,000.00 0% 0 $ - 0%
here ----> $ 7,500.00 0% 0 $ - 0%
100% 500 100%

Total Total Shares 500 $ 1,652,500.00 Total Shares

Avg $ 3,305.00

Off Load 1
140

120

100

80

60

40

20

0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 1
40

20

0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 1
 t the Total shares in Row 21 First, and the percentages in Column C, G, K
nfirmed in row 19. The graph will allow you to see how you distribute the
u offload earlier and therefore is safer, leaning to the right, will mean u
o see the total value you can make if u sell according to plan.
Offload 2 Offload 3
Shares Total Percentage Shares Total
5 $ 2,500.00 1% 5 $ 2,500.00
10 $ 10,000.00 1% 5 $ 5,000.00
10 $ 15,000.00 3% 15 $ 22,500.00
25 $ 50,000.00 5% 25 $ 50,000.00
50 $ 125,000.00 5% 25 $ 62,500.00
50 $ 150,000.00 5% 25 $ 75,000.00
100 $ 350,000.00 10% 50 $ 175,000.00
75 $ 300,000.00 10% 50 $ 200,000.00
50 $ 225,000.00 15% 75 $ 337,500.00
50 $ 250,000.00 15% 75 $ 375,000.00
25 $ 137,500.00 10% 50 $ 275,000.00
25 $ 150,000.00 10% 50 $ 300,000.00
25 $ 162,500.00 10% 50 $ 325,000.00
0 $ - 0% 0 $ -
0 $ - 0% 0 $ -
500 100% 500

500 $ 1,927,500.00 Total Shares 500 $ 2,205,000.00

Avg $ 3,855.00 Avg $ 4,410.00

Off Load 2
120

100

80

60

40

20

0
11 12 13 14 15 1 2 3 4 5 6 7 8 9 10 11 12 13 14
 20

0
11 12 13 14 15 1 2 3 4 5 6 7 8 9 10 11 12 13 14
 Off Load 3
80

70

60

50

40

30

20

10

0
11 12 13 14 15 1 2 3 4 5 6 7 8 9 10 11 12 13 14
 20

10

0
11 12 13 14 15 1 2 3 4 5 6 7 8 9 10 11 12 13 14
1 12 13 14 15
1 12 13 14 15