rka Eggs

	A	B	C	D	E	F	H	I
1	Egg	Quantity	Quicksell Value	Total Quicksell Value	Coin Value @ 7cpc (as of 4/16)	Predicted Gain/Loss	Coin Value @ 6cpc	Predicted Gain/Loss
2						-2,200,000		-2,200,000
3
4		1	30,800	30,800	210,000	-1,990,000	184,800	-2,015,200
5
6
7
8
9
10
11		1	21,250	21,250	150,000	-1,840,000	127,500	-1,887,700
12
13
14
15
16
17
18		1	44,650	44,650	312,550	-1,527,450	267,900	-1,619,800
19
20
21
22
23
24
25		1	8,100	8,100	56,700	-1,470,750	48,600	-1,571,200
26
27
28
29
30
31
32		16	2,700	43,200	302,400	-1,168,350	259,200	-1,312,000
33
34
35
36
37
38		24	2,700	64,800	453,600	-714,750	388,800	-923,200
39
40
41
42
43
44
45		17	2,700	45,900	321,300	-393,450	275,400	-647,800
46
47
48
49
50
51		23	2,700	62,100	434,700	41,250	372,600	-275,200
52
53
54
55
56
57
58		19	2,700	51,300	359,100	400,350	307,800	32,600
59
60
61
62
63
64
65
66	Total Candy Spent	323,000					Total Candy Spent	323,000
67	Total Candy Value	372,100					Total Candy Value	372,100
68
69
70	Total Coins Spent	2,200,000					Total Coins Spent	2,200,000
71	Est. Total Coin Value	2,600,350					Est. Total Coin Value	2,232,600
72	Est. Profit	400,350					Est. Profit	32,600
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