| A | B | C | D | E | F | G | H | I | J | K | L | M | N | R | S | T | U | V | W | X | Y | Z | AA | AB | AC | AD | AE | AF | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | Order # | Date | Customer Pays [From Shopify) | Cumulative Net Online Sales | Cumulative Net In-Person Sales | Printful "Profit" | Checks & Balances | COGS [Printful] | Shopify/PayPal Fee | Net Costs (Cumulative) | Additional One time Costs (Total) | Tip [Shopify] /Discounts | Real Profit (Donation Amount) | Profit Margin | After Tax | |||||||||||||||
13 | 1012 | March 2, 2022 | $317.95 | $1,499.95 | $148.18 | $317.95 | -$9.29 | -$887.39 | $138.89 | 43.68% | $526.80 | |||||||||||||||||||
43 | 1042 | March 3, 2022 | $131.79 | $4,741.51 | $48.79 | $48.79 | -$83.00 | -$4.12 | -$2,924.75 | $44.67 | 33.89% | $1,562.41 | ||||||||||||||||||
52 | 1051 | March 4, 2022 | $121.73 | $5,617.05 | $55.57 | $55.57 | -$66.16 | -$3.83 | -$3,381.86 | $51.74 | 42.50% | $1,922.26 | ||||||||||||||||||
68 | 1067 | March 5, 2022 | $195.50 | $7,717.16 | $72.60 | $72.60 | -$97.40 | -$5.97 | -$4,686.60 | $25.50 | $66.63 | 34.08% | $2,606.28 | |||||||||||||||||
78 | 1077 | March 6, 2022 | $105.00 | $8,857.76 | $41.80 | $41.80 | -$63.20 | -$2.82 | -$5,446.90 | $38.98 | 37.12% | $2,933.34 | ||||||||||||||||||
86 | 1085 | March 7, 0202 | $40.62 | $9,410.62 | $12.01 | $12.01 | -$28.61 | -$1.27 | -$5,807.11 | $10.74 | 26.44% | $3,099.02 | ||||||||||||||||||
93 | 1092 | March 8, 2022 | $49.90 | $10,200.64 | $25.16 | $25.16 | -$24.74 | -$1.50 | -$6,280.67 | $23.66 | 47.41% | $3,371.17 | ||||||||||||||||||
97 | 1096 | March 9, 2022 | $150.00 | $10,812.94 | $65.09 | $65.09 | -$84.91 | -$3.90 | -$6,633.66 | $61.19 | 40.79% | $3,594.18 | ||||||||||||||||||
104 | 1103 | March 10, 2022 | $135.00 | $11,440.91 | $40.74 | $40.74 | -$102.29 | -$3.54 | -$7,078.15 | -$8.03 | $37.20 | 27.56% | $3,751.97 | |||||||||||||||||
107 | 1106 | March 11, 2022 | $84.90 | $11,770.46 | $18.63 | $18.63 | -$66.27 | -$2.76 | -$7,290.01 | $15.87 | 18.69% | $3,853.19 | ||||||||||||||||||
129 | 1183 | March 14, 2022 | $100.00 | $15,123.91 | $37.10 | $37.10 | -$62.90 | -$3.20 | -$9,487.43 | $33.90 | 33.90% | $4,847.37 | ||||||||||||||||||
136 | 1190 | March 14, 2022 | $88.40 | $15,997.11 | $33.53 | $33.53 | -$51.37 | -$2.86 | -$10,033.37 | $3.50 | $30.67 | 34.69% | $5,128.82 | |||||||||||||||||
141 | 1195 | March 15, 2022 | $54.90 | $16,439.71 | $15.00 | $15.00 | -$39.90 | -$1.89 | -$10,323.74 | $13.11 | 23.88% | $5,259.73 | ||||||||||||||||||
153 | 1207 | March 16, 2022 | $51.65 | $17,679.36 | $12.01 | $12.01 | -$37.89 | -$1.80 | -$11,158.61 | $1.75 | $10.21 | 19.77% | $5,607.85 | |||||||||||||||||
178 | 1263 | March 19, 2022 | $210.00 | $20,806.27 | $4,395.00 | $116.40 | $116.40 | -$115.50 | -$6.39 | -$13,231.57 | -$4,616.72 | -$21.90 | $110.01 | 52.39% | $6,323.56 | |||||||||||||||
192 | 1277 | March 20, 2022 | $49.90 | $22,592.96 | $4,395.00 | $11.47 | $11.47 | -$38.43 | -$1.75 | -$14,337.89 | -$4,854.02 | $9.72 | 19.48% | $6,704.60 | ||||||||||||||||
203 | 1288 | March 21, 2022 | $84.90 | $23,657.42 | $4,395.00 | $33.75 | $33.75 | -$51.15 | -$2.76 | -$15,068.88 | -$7,737.69 | $30.99 | 36.50% | $4,511.43 | ||||||||||||||||
223 | 1308 | March 23, 2022 | $54.90 | $25,734.92 | $4,395.00 | $15.00 | $15.00 | -$39.90 | -$1.89 | -$16,532.66 | -$7,737.69 | $13.11 | 23.88% | $5,039.23 | ||||||||||||||||
236 | 1321 | March 23, 2022 | $242.99 | $27,281.51 | $4,395.00 | $103.89 | $103.89 | -$139.10 | -$13.40 | -$17,588.96 | -$7,737.69 | $90.49 | 37.24% | $5,460.88 | ||||||||||||||||
247 | 1332 | March 24, 2022 | $150.00 | $28,848.27 | $4,395.00 | $66.30 | $66.30 | -$78.70 | -$4.65 | -$18,514.60 | -$7,963.91 | $5.00 | $61.65 | 41.10% | $5,817.69 | |||||||||||||||
256 | 1341 | March 25, 2022 | $105.00 | $29,698.16 | $4,395.00 | $40.21 | $40.21 | -$64.79 | -$3.98 | -$19,078.32 | -$7,963.91 | $36.23 | 34.50% | $6,063.80 | ||||||||||||||||
271 | 1356 | March 26, 2022 | $89.65 | $31,128.00 | $4,395.00 | $29.72 | $29.72 | -$50.18 | -$2.90 | -$20,016.08 | -$8,402.50 | $9.75 | $26.82 | 29.92% | $6,109.80 | |||||||||||||||
277 | 1440 | March 27, 2022 | $135.00 | $31,796.90 | $9,245.00 | $52.15 | $52.15 | -$82.85 | -$4.22 | -$20,473.80 | -$8,402.50 | $47.93 | 35.50% | $10,462.42 | ||||||||||||||||
282 | 1445 | March 28, 2022 | $88.04 | $32,366.69 | $9,245.00 | $38.73 | $38.73 | -$49.31 | -$2.85 | -$20,829.23 | -$8,402.50 | -$7.00 | $35.88 | 40.75% | $10,646.77 | |||||||||||||||
286 | 1449 | March 29, 2022 | $220.35 | $33,066.03 | $9,245.00 | $98.89 | $98.89 | -$121.46 | -$6.69 | -$21,242.99 | -$8,402.50 | $92.20 | 41.84% | $10,892.36 | ||||||||||||||||
289 | 1452 | March 30, 2022 | $124.30 | $33,308.27 | $9,245.00 | $61.56 | $61.56 | -$84.64 | -$3.90 | -$21,416.12 | -$8,402.50 | -$21.90 | $57.66 | 46.39% | $10,951.80 | |||||||||||||||
291 | 1454 | March 31, 2022 | $121.00 | $33,694.82 | $9,245.00 | $39.94 | $39.94 | -$75.56 | -$3.81 | -$21,654.66 | -$8,402.50 | $5.50 | $36.13 | 29.86% | $11,079.09 | |||||||||||||||
294 | 1457 | April 1, 2022 | $56.39 | $33,976.86 | $9,245.00 | $30.49 | $30.49 | -$25.90 | -$1.94 | -$21,818.44 | -$8,402.50 | $28.55 | 50.63% | $11,180.79 | ||||||||||||||||
296 | 1459 | April 2, 2022 | $115.40 | $34,144.66 | $9,245.00 | $55.77 | $55.77 | -$59.63 | -$3.65 | -$21,919.05 | -$8,402.50 | $52.12 | 45.16% | $11,238.57 | ||||||||||||||||
301 | 1464 | April 3, 2022 | $54.15 | $34,507.76 | $9,245.00 | $18.62 | $18.62 | -$33.78 | -$1.87 | -$22,151.24 | -$9,267.50 | $1.75 | $16.75 | 30.93% | $10,607.26 | |||||||||||||||
303 | 1466 | April 4, 2022 | $56.39 | $34,914.45 | $9,245.00 | $26.89 | $26.89 | -$29.50 | -$1.94 | -$22,472.40 | -$9,267.50 | $24.95 | 44.25% | $10,680.81 | ||||||||||||||||
305 | 1468 | April 5, 2022 | $121.00 | $35,171.05 | $9,245.00 | $33.21 | $33.21 | -$82.29 | -$3.81 | -$22,639.90 | -$9,267.50 | $5.50 | $29.40 | 24.30% | $10,757.44 | |||||||||||||||
306 | 1469 | April 6, 2022 | $56.39 | $35,227.44 | $9,245.00 | $27.71 | $27.71 | -$28.68 | -$1.94 | -$22,670.52 | -$9,267.50 | $25.77 | 45.70% | $10,779.60 | ||||||||||||||||
310 | 1473 | April 7, 2022 | $66.39 | $35,579.66 | $9,245.00 | $26.90 | $26.90 | -$29.49 | -$2.23 | -$22,863.16 | -$9,267.50 | $10.00 | $24.67 | 37.16% | $10,916.84 | |||||||||||||||
317 | 1480 | April 8, 2022 | $113.00 | $36,323.90 | $9,245.00 | $53.83 | $53.83 | -$59.17 | -$3.58 | -$23,311.98 | -$9,570.38 | $50.25 | 44.47% | $10,910.42 | ||||||||||||||||
327 | 1490 | April 9, 2022 | $56.39 | $37,362.62 | $9,245.00 | $30.41 | $30.41 | -$25.98 | -$1.94 | -$23,917.13 | -$9,570.38 | $28.47 | 50.49% | $11,283.29 | ||||||||||||||||
335 | 1498 | April 10, 2022 | $62.04 | $38,235.10 | $9,245.00 | $21.62 | $21.62 | -$40.42 | -$2.10 | -$24,450.36 | -$9,570.38 | $19.52 | 31.46% | $11,575.05 | ||||||||||||||||
344 | 1507 | April 11, 2022 | $134.40 | $39,068.81 | $9,245.00 | $56.80 | $56.80 | -$61.85 | -$4.20 | -$24,932.93 | -$9,570.38 | $15.75 | $52.60 | 39.14% | $11,877.03 | |||||||||||||||
345 | 1508 | April 12, 2022 | $50.76 | $39,119.57 | $9,245.00 | $26.85 | $26.64 | -$22.12 | -$3.03 | -$24,958.08 | -$9,570.38 | $2.00 | $23.82 | 46.93% | $11,899.05 | |||||||||||||||
347 | 1510 | April 13, 2022 | $52.40 | $39,409.27 | $9,245.00 | $17.39 | $17.39 | -$35.01 | -$1.82 | -$25,140.21 | -$9,570.38 | $15.57 | 29.71% | $11,991.56 | ||||||||||||||||
350 | 1514 | April 14, 2022 | $120.75 | $39,700.67 | $9,245.00 | $48.76 | $48.76 | -$71.99 | -$3.80 | -$25,319.55 | -$9,570.38 | $44.96 | 37.23% | $12,087.94 | ||||||||||||||||
358 | 1522 | April 15, 2022 | $168.20 | $40,700.30 | $9,245.00 | $65.93 | $65.93 | -$92.27 | -$5.18 | -$25,930.40 | -$15,642.92 | $10.00 | $60.75 | 36.12% | $7,199.90 | |||||||||||||||
364 | 1528 | April 16 | $62.04 | $41,225.93 | $9,245.00 | $25.79 | $25.79 | -$36.25 | -$2.10 | -$26,272.75 | -$15,642.92 | $23.69 | 38.19% | $7,357.52 | ||||||||||||||||
365 | 1529 | April 17 | $110.25 | $41,336.18 | $9,245.00 | $34.48 | $34.48 | -$75.77 | -$3.50 | -$26,352.02 | -$15,642.92 | $30.98 | 28.10% | $7,384.17 | ||||||||||||||||
367 | 1531 | April 18 | $172.80 | $41,627.63 | $9,245.00 | $74.06 | $74.06 | -$78.49 | -$5.31 | -$26,507.93 | -$15,642.92 | $20.25 | $68.75 | 39.79% | $7,500.73 | |||||||||||||||
371 | 1535 | April 19 | $271.20 | $42,130.48 | $9,245.00 | $130.40 | $130.41 | -$140.79 | -$8.16 | -$26,778.75 | -$15,642.92 | $122.24 | 45.07% | $7,700.28 | ||||||||||||||||
375 | 1539 | April 20 | $90.29 | $42,667.72 | $9,245.00 | $47.13 | $47.13 | -$43.16 | -$2.92 | -$27,080.85 | -$15,642.92 | $44.21 | 48.96% | $7,902.50 | ||||||||||||||||
377 | 1541 | April 21 | $146.90 | $42,912.82 | $9,245.00 | $58.48 | $58.49 | -$88.41 | -$4.56 | -$27,237.86 | -$15,642.92 | $53.92 | 36.71% | $7,978.25 | ||||||||||||||||
381 | 1545 | April 22 | $84.64 | $43,228.89 | $9,245.00 | $40.94 | $40.93 | -$43.71 | -$2.75 | -$27,425.64 | -$15,642.92 | $38.19 | 45.12% | $8,088.58 | ||||||||||||||||
382 | 1546 | April 23 | $156.45 | $43,385.34 | $9,245.00 | $85.59 | $85.59 | -$92.76 | -$4.84 | -$27,523.24 | -$15,642.92 | -$21.90 | $80.75 | 51.61% | $8,139.19 | |||||||||||||||
383 | 1547 | April 24 | $118.65 | $43,503.99 | $9,245.00 | $51.15 | $51.15 | -$67.50 | -$3.74 | -$27,594.48 | -$15,642.92 | $47.41 | 39.96% | $8,179.97 | ||||||||||||||||
384 | 1548 | April 25 | $158.20 | $43,662.19 | $9,245.00 | $70.19 | $70.19 | -$88.01 | -$4.89 | -$27,687.38 | -$15,642.92 | $65.30 | 41.28% | $8,236.13 | ||||||||||||||||
385 | 1549 | April 26 | $45.59 | $43,707.78 | $9,245.00 | $21.47 | $21.47 | -$24.12 | -$1.90 | -$27,713.40 | -$15,642.92 | $19.57 | 42.93% | $8,252.96 | ||||||||||||||||
389 | 1578 | April 27 | $99.44 | $44,180.27 | $10,962.60 | $43.34 | $43.34 | -$52.60 | -$3.18 | -$27,990.93 | -$15,642.92 | $3.50 | $40.16 | 40.39% | $9,897.76 | |||||||||||||||
392 | 1589 | April 28 | $124.30 | $44,451.25 | $10,962.60 | $37.40 | $37.40 | -$86.90 | -$3.90 | -$28,155.20 | -$15,642.92 | $33.50 | 26.95% | $9,989.53 | ||||||||||||||||
393 | 1590 | April 29 | $178.00 | $44,629.25 | $10,962.60 | $76.54 | $76.54 | -$101.46 | -$5.46 | -$28,262.12 | -$15,642.92 | -$17.50 | $71.08 | 39.93% | $10,050.66 | |||||||||||||||
395 | 1592 | May 1 | $329.96 | $45,013.49 | $10,962.60 | $181.71 | $181.71 | -$148.25 | -$9.87 | -$28,448.52 | -$15,642.92 | $171.84 | 52.08% | $10,220.80 | ||||||||||||||||
397 | 1594 | May 2 | $107.24 | $45,177.12 | $10,962.60 | $46.07 | $46.07 | -$61.17 | -$3.41 | -$28,546.90 | -$15,642.92 | $42.66 | 39.78% | $10,276.91 | ||||||||||||||||
401 | 1598 | May 3 | $124.30 | $46,069.42 | $10,962.60 | $73.50 | $73.50 | -$72.70 | -$3.90 | -$29,081.04 | -$15,642.92 | -$21.90 | $69.60 | 55.99% | $10,584.93 | |||||||||||||||
402 | 1599 | May 4 | $124.30 | $46,193.72 | $10,962.60 | $55.62 | $55.62 | -$68.68 | -$3.90 | -$29,153.62 | -$15,642.92 | $51.72 | 41.61% | $10,629.41 | ||||||||||||||||
403 | 1600 | May 5 | $62.04 | $46,255.76 | $10,962.60 | $22.73 | $22.73 | -$39.31 | -$2.10 | -$29,195.03 | -$15,642.92 | $20.63 | 33.25% | $10,647.15 | ||||||||||||||||
404 | 1601 | May 5 | $90.29 | $46,346.05 | $10,962.60 | $47.06 | $47.06 | -$43.23 | -$3.46 | -$29,241.72 | -$15,642.92 | $43.60 | 48.29% | $10,684.65 | ||||||||||||||||
405 | 1602 | May 8 | $146.90 | $46,492.95 | $10,962.60 | $63.20 | $63.19 | -$83.71 | -$4.56 | -$29,329.99 | -$15,642.92 | $58.64 | 39.92% | $10,735.07 | ||||||||||||||||
406 | 1603 | May 14 | $115.50 | $46,608.45 | $10,962.60 | $49.66 | $49.66 | -$60.59 | -$3.65 | -$29,394.23 | -$15,642.92 | $5.25 | $46.01 | 39.84% | $10,779.15 | |||||||||||||||
407 | 1604 | May 16 | $94.40 | $46,702.85 | $10,962.60 | $32.05 | $32.05 | -$62.35 | -$3.04 | -$29,459.62 | -$15,642.92 | $29.01 | 30.73% | $10,804.10 | ||||||||||||||||
408 | 1605 | May 17 | $159.30 | $46,862.15 | $10,962.60 | $70.77 | $70.77 | -$81.78 | -$5.88 | -$29,547.28 | -$15,642.92 | $6.75 | $64.89 | 40.73% | $10,865.71 | |||||||||||||||
409 | 1606 | May 19 | $52.40 | $46,914.55 | $10,962.60 | $15.35 | $15.35 | -$37.05 | -$1.82 | -$29,586.15 | -$15,642.92 | $13.53 | 25.82% | $10,877.35 | ||||||||||||||||
410 | 1607 | May 20 | $62.04 | $46,976.59 | $10,962.60 | $25.00 | $25.00 | -$37.04 | -$2.10 | -$29,625.29 | -$15,642.92 | $22.90 | 36.91% | $10,897.04 | ||||||||||||||||
412 | 1609 | May 27 | $129.95 | $47,162.93 | $10,962.60 | $49.24 | $49.24 | -$80.71 | -$4.07 | -$29,738.66 | -$15,642.92 | $45.17 | 34.76% | $10,959.80 | ||||||||||||||||
413 | ||||||||||||||||||||||||||||||
414 | ||||||||||||||||||||||||||||||
415 | ||||||||||||||||||||||||||||||
416 | $58,125.53 | |||||||||||||||||||||||||||||
417 | ||||||||||||||||||||||||||||||
418 | ||||||||||||||||||||||||||||||
419 | ||||||||||||||||||||||||||||||
420 | $887.73 | |||||||||||||||||||||||||||||
421 | ||||||||||||||||||||||||||||||
422 | ||||||||||||||||||||||||||||||
423 | ||||||||||||||||||||||||||||||
424 | ||||||||||||||||||||||||||||||
425 | ||||||||||||||||||||||||||||||
426 | ||||||||||||||||||||||||||||||
427 | ||||||||||||||||||||||||||||||
428 | ||||||||||||||||||||||||||||||
429 | ||||||||||||||||||||||||||||||
430 | ||||||||||||||||||||||||||||||
431 | ||||||||||||||||||||||||||||||
432 | ||||||||||||||||||||||||||||||
433 | ||||||||||||||||||||||||||||||
434 | ||||||||||||||||||||||||||||||
435 | ||||||||||||||||||||||||||||||
436 | ||||||||||||||||||||||||||||||
437 | ||||||||||||||||||||||||||||||
438 | ||||||||||||||||||||||||||||||
439 | ||||||||||||||||||||||||||||||
440 | ||||||||||||||||||||||||||||||
441 | ||||||||||||||||||||||||||||||
442 |