| A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | U | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | Sams | BJs | amazon/total wine | Walmart | |||||||||||||||||
2 | Category | Item | #VALUE! | Total Needed | On Board | Price | Unit | Price per | Price | Unit | Price per | Price | Unit | Price per | Price | Unit | Price per | Price | Unit | Price per | |
3 | alcohol | Beer, cases | 3 | 3 | 17.96 | 24 | $0.75 | 17.99 | 24 | $0.75 | 15.99 | 24 | $0.67 | $11.88 | 18 | $0.66 | $35.64 | ||||
4 | alcohol | bourbon | 0 | #DIV/0! | #DIV/0! | #DIV/0! | |||||||||||||||
5 | alcohol | Red Wine- bottles | 0 | 12 | 12 | #DIV/0! | FREE | BDay Gift | |||||||||||||
6 | alcohol | Red wine - boxed | 2 | 2 | 0 | 16.99 | 3 | $5.66 | 33.98 | ||||||||||||
7 | alcohol | Rum - bacardi gold | 2 | 2 | #DIV/0! | 18.99 | 1.75 | $10.85 | 18.99 | 1.75 | $10.85 | 37.98 | |||||||||
8 | alcohol | Rum - gosslings black seal | 0 | #DIV/0! | 34.88 | 1.75 | $19.93 | ||||||||||||||
9 | alcohol | Rum - parrot bay | 0 | #DIV/0! | 20.99 | 1.75 | $11.99 | 24.99 | 1.75 | $14.28 | |||||||||||
10 | alcohol | Sailor Jerry | 20.99 | 1.75 | $11.99 | ||||||||||||||||
11 | alcohol | Vodka - Kettle One | 0 | 0 | #DIV/0! | 33.99 | 1.75 | $19.42 | 32.99 | 1.75 | $18.85 | ||||||||||
12 | alcohol | Vodka - Svedka | 2 | 2 | #DIV/0! | 16.99 | 1.75 | $9.71 | 17.99 | 1.75 | $10.28 | 33.98 | |||||||||
13 | beverage | coke | 0 | #DIV/0! | 4.97 | 8 | $0.62 | $0.84 | 2 | $0.42 | |||||||||||
14 | beverage | Coke (cans) | 0 | 5.49 | 24 | $0.23 | $7.28 | 24 | $0.30 | ||||||||||||
15 | beverage | soda water | 3 | 3 | #DIV/0! | $0.84 | 64 | $0.01 | |||||||||||||
16 | canned | Campbells Chunky | 6 | 6 | 11.98 | 150.4 | $0.08 | $1.50 | 18.8 | $0.08 | |||||||||||
17 | canned | Canned Chicken | 5 | 10 | 5 | 9.98 | 65 | $0.15 | 7.39 | 50 | $0.15 | $1.98 | 12.5 | $0.16 | |||||||
18 | canned | Canned Corn | 0 | 8 | 8 | 5.88 | 124 | $0.05 | 5.89 | 116 | $0.05 | $0.68 | 14.5 | $0.05 | |||||||
19 | canned | Canned Green Beans | 0 | 12 | 12 | 8.38 | 174 | $0.05 | 5.89 | 116 | $0.05 | $0.68 | 14.5 | $0.05 | |||||||
20 | canned | Canned Peaches | 0 | 9.98 | 120 | $0.08 | 7.49 | 90 | $0.08 | $0.98 | 20 | $0.05 | |||||||||
21 | canned | Canned peas | 0 | 8.58 | 120 | $0.07 | 5.89 | 116 | $0.05 | $0.68 | 14.5 | $0.05 | |||||||||
22 | canned | Canned Pineapple | 0 | 5.98 | 80 | $0.07 | 7.49 | 120 | $0.06 | $0.98 | 20 | $0.05 | |||||||||
23 | canned | Canned Tomatoes (diced) | 3 | 3 | 6.27 | 116 | $0.05 | 5.99 | 116 | $0.05 | $0.68 | 14.5 | $0.05 | ||||||||
24 | canned | black beans | 3 | 3 | 6.36 | 43 | $0.15 | ||||||||||||||
25 | canned | Chick Peas | 2 | 2 | #DIV/0! | 5.99 | 93 | $0.06 | #DIV/0! | ||||||||||||
26 | canned | Chicken Broth | 0 | 8.98 | 174 | $0.05 | $0.58 | 14.5 | $0.04 | ||||||||||||
27 | canned | Crab meat | 0 | 10.99 | 18 | $0.61 | $4.38 | 4.25 | $1.03 | ||||||||||||
28 | canned | evaporated milk | 3 | 3 | 7.98 | 96 | $0.08 | 7.89 | 96 | $0.08 | $0.98 | 12 | $0.08 | ||||||||
29 | canned | Ham | 0 | $1.00 | 5 | $0.20 | |||||||||||||||
30 | canned | Spaghetti Sauce - Bertoli | 0 | #DIV/0! | $1.98 | 24 | $0.08 | ||||||||||||||
31 | canned | Spaghetti Sauce - Classico | 0 | #DIV/0! | $2.26 | 24 | $0.09 | ||||||||||||||
32 | canned | Spaghetti Sauce - Francisco | 3 | 3 | #DIV/0! | $1.50 | 24 | $0.06 | |||||||||||||
33 | canned | Spaghetti Sauce - Hunts Canned | 3 | 3 | #DIV/0! | $1.00 | 24 | $0.04 | |||||||||||||
34 | canned | Tiny Shrimp | 0 | $2.54 | 4 | $0.64 | |||||||||||||||
35 | canned | Tomato Sauce | 3 | 3 | 7.52 | 180 | $0.04 | 7.69 | 180 | $0.04 | $0.33 | 8 | $0.04 | ||||||||
36 | canned | Tomoato Paste | 3 | 3 | 5.88 | 72 | $0.08 | 5.89 | 72 | $0.08 | $0.44 | 6 | $0.07 | ||||||||
37 | canned | turkey | 2 | 2 | |||||||||||||||||
38 | Cleaning | Ammonia | 1 | 1 | #DIV/0! | ||||||||||||||||
39 | Cleaning | Bleach | 1 | 1 | #DIV/0! | ||||||||||||||||
40 | Cleaning | Dish Soap, method | 1 | 2 | 1 | #DIV/0! | 3.19 | 18 | $0.18 | drugstore.com | |||||||||||
41 | Cleaning | Febreze | 1 | 1 | 6.84 | 29.1 | $0.24 | $4.97 | 19.4 | $0.26 | |||||||||||
42 | Cleaning | Method glass/all purpose (2-pk) | 0 | 5.49 | 56 | $0.10 | |||||||||||||||
43 | Cleaning | Method Laundry Soap - 8 load dispenser | 0 | 1 | 1 | #DIV/0! | FREE | Facebook offer | |||||||||||||
44 | Cleaning | Method Laundry Soap - 85 load refill pack | 0 | 3 | 3 | 19.99 | 34 | $0.59 | 19.99 | 34 | $0.59 | #DIV/0! | 16.99 | 34 | $0.50 | drugstore.com | |||||
45 | Cleaning | Sponges, 12 Pk | 0 | 1 | 1 | 7.94 | 12 | $0.66 | #DIV/0! | ||||||||||||
46 | Cleaning | Trash bags, 13 gallon | 0 | 11.49 | 200 | $0.06 | 9.15 | 180 | $0.05 | #DIV/0! | |||||||||||
47 | condiments | balsamic vinegar | 1 | 1 | |||||||||||||||||
48 | condiments | jam - grape | 0 | 2 | 2 | 3.58 | 44 | $0.08 | 3.59 | 40 | $0.09 | ||||||||||
49 | condiments | jam - rasberry/strawberry | 1 | 1 | |||||||||||||||||
50 | condiments | ketchup | 2 | 2 | 6.64 | 88 | $0.08 | #DIV/0! | |||||||||||||
51 | condiments | mayo | 1 | 1 | #DIV/0! | ||||||||||||||||
52 | condiments | mustard | 1 | 1 | #DIV/0! | ||||||||||||||||
53 | condiments | Peanut butter | 0 | 2 | 2 | 9.98 | 80 | $0.12 | 10.49 | 80 | $0.13 | $5.47 | 40 | $0.14 | |||||||
54 | condiments | soy sauce | 2 | 2 | #DIV/0! | 5.49 | 40 | $0.14 | |||||||||||||
55 | condiments | sweet chilli sauce | 1 | 1 | #DIV/0! | ||||||||||||||||
56 | condiments | syrup | 1 | 1 | $2.14 | 24 | $0.09 | ||||||||||||||
57 | Dog | Beneful, Original | 1 | 2 | 1 | 32.98 | 42 | $0.79 | 31.99 | 37 | $0.86 | $26.36 | 31.1 | $0.85 | |||||||
58 | Dog | Milkbone, large | 1 | 1 | 10.38 | 14 | $0.74 | 9.49 | 14 | $0.68 | $10.98 | 10 | $1.10 | ||||||||
59 | dry goods | baking powder | 1 | 1 | 5.78 | 60 | 3.29 | 16.2 | $0.20 | #DIV/0! | |||||||||||
60 | dry goods | baking soda | 1 | 1 | #DIV/0! | ||||||||||||||||
61 | dry goods | bouillon cubes | |||||||||||||||||||
62 | dry goods | bread flour | 1 | 1 | $2.98 | 5 | $0.60 | ||||||||||||||
63 | dry goods | bread/muffin mix | 0 | $0.50 | 5.5 | $0.09 | |||||||||||||||
64 | dry goods | Brown Rice | 0 | 1 | 1 | #DIV/0! | 4.99 | 4 | $1.25 | $1.38 | 2 | $0.69 | |||||||||
65 | dry goods | Brown Sugar | 0 | 1 | 1 | 5.43 | 7 | $0.78 | 2.99 | 4 | $0.75 | $1.78 | 2 | $0.89 | |||||||
66 | dry goods | cereal | 0 | #DIV/0! | #DIV/0! | ||||||||||||||||
67 | dry goods | Coffee | 0 | #DIV/0! | 9.99 | 40 | $0.25 | #DIV/0! | |||||||||||||
68 | dry goods | Confectioners Sugar | 1 | 1 | 5.43 | 7 | $0.78 | $1.78 | 2 | $0.89 | |||||||||||
69 | dry goods | corn startch | 1 | 1 | 2.48 | 35 | $0.07 | 2.59 | 32 | $0.08 | #DIV/0! | ||||||||||
70 | dry goods | country time lemonade | 0 | 1 | 1 | 6.83 | 67.3 | $0.10 | 6.99 | 67.3 | $0.10 | $2.50 | 19 | $0.13 | |||||||
71 | dry goods | creamer | 2 | 2 | 0 | ||||||||||||||||
72 | dry goods | crystal light | 0 | #DIV/0! | 5.99 | 16 | $0.37 | $2.68 | 6 | $0.45 | 3.59 | 12 | $0.30 | publix bogo | |||||||
73 | dry goods | Flour (lbs | 0 | 4.94 | 10 | $0.49 | 4.97 | 10 | $0.50 | $1.92 | 5 | $0.38 | |||||||||
74 | dry goods | gatorade mix | 0 | 1 | 1 | $9.97 | 51 | $0.20 | 9.99 | 76 | $0.13 | $8.48 | 51 | $0.17 | |||||||
75 | dry goods | Instant Mash | 0 | $5.76 | 52 | $0.11 | $2.78 | 26.7 | $0.10 | ||||||||||||
76 | dry goods | Mac&cheese | 0 | 9.23 | 12 | $0.77 | 9.99 | 12 | $0.83 | $0.58 | 1 | $0.58 | |||||||||
77 | dry goods | Oatmeal | 0 | #DIV/0! | #DIV/0! | ||||||||||||||||
78 | dry goods | Pancake Mix | 0 | 6.98 | 10 | $0.70 | 7.99 | 10 | $0.80 | $1.68 | 32 | $0.05 | |||||||||
79 | dry goods | Pasta - Angel Hair | 0 | 1 | 1 | #DIV/0! | $1.00 | 16 | $0.06 | Vanilla 6.88 16 | |||||||||||
80 | dry goods | Pasta - Bow Ties | 0 | #DIV/0! | $1.00 | 12 | $0.08 | ||||||||||||||
81 | dry goods | Pasta - Fettuccine | 1 | 2 | 1 | ||||||||||||||||
82 | dry goods | Pasta - Linguine | 0 | 1 | 1 | ||||||||||||||||
83 | dry goods | Pasta - Rotini | 1 | 2 | 1 | #DIV/0! | #DIV/0! | ||||||||||||||
84 | dry goods | Pasta - Spaghetti | 3 | 3 | #DIV/0! | $0.82 | 16 | $0.05 | |||||||||||||
85 | dry goods | poptarts | 0 | 6.87 | 36 | $0.19 | 7.99 | 48 | $0.17 | $3.50 | 16 | $0.22 | |||||||||
86 | dry goods | Powdered Eggs | 0 | #DIV/0! | #DIV/0! | ||||||||||||||||
87 | dry goods | Powdered Milk, 70 ounces | 0 | 1 | 1 | 15.23 | 70 | $0.22 | $15.88 | 64 | $0.25 | ||||||||||
88 | dry goods | Sugar | 0 | 4.68 | 10 | $0.47 | 4.79 | 10 | $0.48 | $5.58 | 10 | $0.56 | |||||||||
89 | dry goods | sushi paper | 0 | Asian Market | |||||||||||||||||
90 | dry goods | sushi rice | 0 | Asian Market | |||||||||||||||||
91 | dry goods | White Rice | 0 | 8.48 | 12 | $0.71 | 7.49 | 12 | $0.62 | $2.98 | 5 | $0.60 | |||||||||
92 | dry goods | yeast | 0 | #DIV/0! | |||||||||||||||||
93 | freezer | chicken | 0 | #DIV/0! | |||||||||||||||||
94 | freezer | ground beef | 0 | #DIV/0! | |||||||||||||||||
95 | freezer | ground turkey | 0 | #DIV/0! | |||||||||||||||||
96 | freezer | keilbasa | 0 | #DIV/0! | |||||||||||||||||
97 | freezer | sausage | 0 | #DIV/0! | |||||||||||||||||
98 | freezer | steak | 0 | #DIV/0! | |||||||||||||||||
99 | Misc | AA batteries | 0 | $12.98 | 48 | $0.27 | 11.99 | 48 | $0.25 | #DIV/0! | |||||||||||
100 | misc | foil | 0 | 10.72 | 500 | $0.02 | 9.99 | 250 | $0.04 | ||||||||||||