| A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | |||||||||||||||
2 | Walmart Expenses | Totals On 1.3 Markup | Totals On 1.5 Markup | ||||||||||||
3 | Walmart Price | Tax | Shipping | Ebay Fee | Paypal Fee | Ebay Price | Profit | Ebay Fee | Paypal Fee | Ebay Price | Profit | ||||
4 | $10.00 | $1.00 | $4.97 | $1.30 | $0.68 | $13.00 | -$4.95 | $1.50 | $0.74 | $15.00 | -$3.21 | ||||
5 | $20.00 | $2.00 | $4.97 | $2.60 | $1.05 | $26.00 | -$4.62 | $3.00 | $1.17 | $30.00 | -$1.14 | ||||
6 | $30.00 | $3.00 | $4.97 | $3.90 | $1.43 | $39.00 | -$4.30 | $4.50 | $1.61 | $45.00 | $0.93 | ||||
7 | $40.00 | $4.00 | $5.20 | $1.81 | $52.00 | $0.99 | $6.00 | $2.04 | $60.00 | $7.96 | |||||
8 | $50.00 | $5.00 | $6.50 | $2.19 | $65.00 | $1.32 | $7.50 | $2.48 | $75.00 | $10.03 | |||||
9 | $60.00 | $6.00 | $7.80 | $2.56 | $78.00 | $1.64 | $9.00 | $2.91 | $90.00 | $12.09 | |||||
10 | $70.00 | $7.00 | $9.10 | $2.94 | $91.00 | $1.96 | $10.50 | $3.35 | $105.00 | $14.16 | |||||
11 | $80.00 | $8.00 | $10.40 | $3.32 | $104.00 | $2.28 | $12.00 | $3.78 | $120.00 | $16.22 | |||||
12 | $90.00 | $9.00 | $11.70 | $3.69 | $117.00 | $2.61 | $13.50 | $4.22 | $135.00 | $18.29 | |||||
13 | $100.00 | $10.00 | $13.00 | $4.07 | $130.00 | $2.93 | $15.00 | $4.65 | $150.00 | $20.35 | |||||
14 | $110.00 | $11.00 | $14.30 | $4.45 | $143.00 | $3.25 | $16.50 | $5.09 | $165.00 | $22.42 | |||||
15 | $120.00 | $12.00 | $15.60 | $4.82 | $156.00 | $3.58 | $18.00 | $5.52 | $180.00 | $24.48 | |||||
16 | $130.00 | $13.00 | $16.90 | $5.20 | $169.00 | $3.90 | $19.50 | $5.96 | $195.00 | $26.55 | |||||
17 | $140.00 | $14.00 | $18.20 | $5.58 | $182.00 | $4.22 | $21.00 | $6.39 | $210.00 | $28.61 | |||||
18 | $150.00 | $15.00 | $19.50 | $5.96 | $195.00 | $4.55 | $22.50 | $6.83 | $225.00 | $30.68 | |||||
19 | $160.00 | $16.00 | $20.80 | $6.33 | $208.00 | $4.87 | $24.00 | $7.26 | $240.00 | $32.74 | |||||
20 | $170.00 | $17.00 | $22.10 | $6.71 | $221.00 | $5.19 | $25.50 | $7.70 | $255.00 | $34.81 | |||||
21 | $180.00 | $18.00 | $23.40 | $7.09 | $234.00 | $5.51 | $27.00 | $8.13 | $270.00 | $36.87 | |||||
22 | $190.00 | $19.00 | $24.70 | $7.46 | $247.00 | $5.84 | $28.50 | $8.57 | $285.00 | $38.94 | |||||
23 | $200.00 | $20.00 | $26.00 | $7.84 | $260.00 | $6.16 | $30.00 | $9.00 | $300.00 | $41.00 | |||||
24 | $210.00 | $21.00 | $27.30 | $8.22 | $273.00 | $6.48 | $31.50 | $9.44 | $315.00 | $43.07 | |||||
25 | $220.00 | $22.00 | $28.60 | $8.59 | $286.00 | $6.81 | $33.00 | $9.87 | $330.00 | $45.13 | |||||
26 | $230.00 | $23.00 | $29.90 | $8.97 | $299.00 | $7.13 | $34.50 | $10.31 | $345.00 | $47.20 | |||||
27 | $240.00 | $24.00 | $31.20 | $9.35 | $312.00 | $7.45 | $36.00 | $10.74 | $360.00 | $49.26 | |||||
28 | $250.00 | $25.00 | $32.50 | $9.73 | $325.00 | $7.78 | $37.50 | $11.18 | $375.00 | $51.33 | |||||
29 | $260.00 | $26.00 | $33.80 | $10.10 | $338.00 | $8.10 | $39.00 | $11.61 | $390.00 | $53.39 | |||||
30 | $270.00 | $27.00 | $35.10 | $10.48 | $351.00 | $8.42 | $40.50 | $12.05 | $405.00 | $55.46 | |||||
31 | $280.00 | $28.00 | $36.40 | $10.86 | $364.00 | $8.74 | $42.00 | $12.48 | $420.00 | $57.52 | |||||
32 | $290.00 | $29.00 | $37.70 | $11.23 | $377.00 | $9.07 | $43.50 | $12.92 | $435.00 | $59.59 | |||||
33 | $300.00 | $30.00 | $39.00 | $11.61 | $390.00 | $9.39 | $45.00 | $13.35 | $450.00 | $61.65 | |||||
34 | $310.00 | $31.00 | $40.30 | $11.99 | $403.00 | $9.71 | $46.50 | $13.79 | $465.00 | $63.72 | |||||
35 | $320.00 | $32.00 | $41.60 | $12.36 | $416.00 | $10.04 | $48.00 | $14.22 | $480.00 | $65.78 | |||||
36 | $330.00 | $33.00 | $42.90 | $12.74 | $429.00 | $10.36 | $49.50 | $14.66 | $495.00 | $67.85 | |||||
37 | $340.00 | $34.00 | $44.20 | $13.12 | $442.00 | $10.68 | $51.00 | $15.09 | $510.00 | $69.91 | |||||
38 | $350.00 | $35.00 | $45.50 | $13.50 | $455.00 | $11.01 | $52.50 | $15.53 | $525.00 | $71.98 | |||||
39 | $360.00 | $36.00 | $46.80 | $13.87 | $468.00 | $11.33 | $54.00 | $15.96 | $540.00 | $74.04 | |||||
40 | $370.00 | $37.00 | $48.10 | $14.25 | $481.00 | $11.65 | $55.50 | $16.40 | $555.00 | $76.11 | |||||
41 | $380.00 | $38.00 | $49.40 | $14.63 | $494.00 | $11.97 | $57.00 | $16.83 | $570.00 | $78.17 | |||||
42 | $390.00 | $39.00 | $50.70 | $15.00 | $507.00 | $12.30 | $58.50 | $17.27 | $585.00 | $80.24 | |||||
43 | $400.00 | $40.00 | $52.00 | $15.38 | $520.00 | $12.62 | $60.00 | $17.70 | $600.00 | $82.30 | |||||
44 | $410.00 | $41.00 | $53.30 | $15.76 | $533.00 | $12.94 | $61.50 | $18.14 | $615.00 | $84.37 | |||||
45 | $420.00 | $42.00 | $54.60 | $16.13 | $546.00 | $13.27 | $63.00 | $18.57 | $630.00 | $86.43 | |||||
46 | $430.00 | $43.00 | $55.90 | $16.51 | $559.00 | $13.59 | $64.50 | $19.01 | $645.00 | $88.50 | |||||
47 | $440.00 | $44.00 | $57.20 | $16.89 | $572.00 | $13.91 | $66.00 | $19.44 | $660.00 | $90.56 | |||||
48 | $450.00 | $45.00 | $58.50 | $17.27 | $585.00 | $14.24 | $67.50 | $19.88 | $675.00 | $92.63 | |||||
49 | $460.00 | $46.00 | $59.80 | $17.64 | $598.00 | $14.56 | $69.00 | $20.31 | $690.00 | $94.69 | |||||
50 | $470.00 | $47.00 | $61.10 | $18.02 | $611.00 | $14.88 | $70.50 | $20.75 | $705.00 | $96.76 | |||||
51 | $480.00 | $48.00 | $62.40 | $18.40 | $624.00 | $15.20 | $72.00 | $21.18 | $720.00 | $98.82 | |||||
52 | $490.00 | $49.00 | $63.70 | $18.77 | $637.00 | $15.53 | $73.50 | $21.62 | $735.00 | $100.89 | |||||
53 | $500.00 | $50.00 | $65.00 | $19.15 | $650.00 | $15.85 | $75.00 | $22.05 | $750.00 | $102.95 | |||||
54 | $510.00 | $51.00 | $66.30 | $19.53 | $663.00 | $16.17 | $76.50 | $22.49 | $765.00 | $105.02 | |||||
55 | $520.00 | $52.00 | $67.60 | $19.90 | $676.00 | $16.50 | $78.00 | $22.92 | $780.00 | $107.08 | |||||
56 | $530.00 | $53.00 | $68.90 | $20.28 | $689.00 | $16.82 | $79.50 | $23.36 | $795.00 | $109.15 | |||||
57 | $540.00 | $54.00 | $70.20 | $20.66 | $702.00 | $17.14 | $81.00 | $23.79 | $810.00 | $111.21 | |||||
58 | $550.00 | $55.00 | $71.50 | $21.04 | $715.00 | $17.47 | $82.50 | $24.23 | $825.00 | $113.28 | |||||
59 | $560.00 | $56.00 | $72.80 | $21.41 | $728.00 | $17.79 | $84.00 | $24.66 | $840.00 | $115.34 | |||||
60 | $570.00 | $57.00 | $74.10 | $21.79 | $741.00 | $18.11 | $85.50 | $25.10 | $855.00 | $117.41 | |||||
61 | $580.00 | $58.00 | $75.40 | $22.17 | $754.00 | $18.43 | $87.00 | $25.53 | $870.00 | $119.47 | |||||
62 | $590.00 | $59.00 | $76.70 | $22.54 | $767.00 | $18.76 | $88.50 | $25.97 | $885.00 | $121.54 | |||||
63 | $600.00 | $60.00 | $78.00 | $22.92 | $780.00 | $19.08 | $90.00 | $26.40 | $900.00 | $123.60 | |||||
64 | $610.00 | $61.00 | $79.30 | $23.30 | $793.00 | $19.40 | $91.50 | $26.84 | $915.00 | $125.67 | |||||
65 | $620.00 | $62.00 | $80.60 | $23.67 | $806.00 | $19.73 | $93.00 | $27.27 | $930.00 | $127.73 | |||||
66 | $630.00 | $63.00 | $81.90 | $24.05 | $819.00 | $20.05 | $94.50 | $27.71 | $945.00 | $129.80 | |||||
67 | $640.00 | $64.00 | $83.20 | $24.43 | $832.00 | $20.37 | $96.00 | $28.14 | $960.00 | $131.86 | |||||
68 | $650.00 | $65.00 | $84.50 | $24.81 | $845.00 | $20.70 | $97.50 | $28.58 | $975.00 | $133.93 | |||||
69 | $660.00 | $66.00 | $85.80 | $25.18 | $858.00 | $21.02 | $99.00 | $29.01 | $990.00 | $135.99 | |||||
70 | $670.00 | $67.00 | $87.10 | $25.56 | $871.00 | $21.34 | $100.50 | $29.45 | $1,005.00 | $138.06 | |||||
71 | $680.00 | $68.00 | $88.40 | $25.94 | $884.00 | $21.66 | $102.00 | $29.88 | $1,020.00 | $140.12 | |||||
72 | $690.00 | $69.00 | $89.70 | $26.31 | $897.00 | $21.99 | $103.50 | $30.32 | $1,035.00 | $142.19 | |||||
73 | $700.00 | $70.00 | $91.00 | $26.69 | $910.00 | $22.31 | $105.00 | $30.75 | $1,050.00 | $144.25 | |||||
74 | $710.00 | $71.00 | $92.30 | $27.07 | $923.00 | $22.63 | $106.50 | $31.19 | $1,065.00 | $146.32 | |||||
75 | $720.00 | $72.00 | $93.60 | $27.44 | $936.00 | $22.96 | $108.00 | $31.62 | $1,080.00 | $148.38 | |||||
76 | $730.00 | $73.00 | $94.90 | $27.82 | $949.00 | $23.28 | $109.50 | $32.06 | $1,095.00 | $150.45 | |||||
77 | $740.00 | $74.00 | $96.20 | $28.20 | $962.00 | $23.60 | $111.00 | $32.49 | $1,110.00 | $152.51 | |||||
78 | $750.00 | $75.00 | $97.50 | $28.58 | $975.00 | $23.93 | $112.50 | $32.93 | $1,125.00 | $154.58 | |||||
79 | $760.00 | $76.00 | $98.80 | $28.95 | $988.00 | $24.25 | $114.00 | $33.36 | $1,140.00 | $156.64 | |||||
80 | $770.00 | $77.00 | $100.10 | $29.33 | $1,001.00 | $24.57 | $115.50 | $33.80 | $1,155.00 | $158.71 | |||||
81 | $780.00 | $78.00 | $101.40 | $29.71 | $1,014.00 | $24.89 | $117.00 | $34.23 | $1,170.00 | $160.77 | |||||
82 | $790.00 | $79.00 | $102.70 | $30.08 | $1,027.00 | $25.22 | $118.50 | $34.67 | $1,185.00 | $162.84 | |||||
83 | $800.00 | $80.00 | $104.00 | $30.46 | $1,040.00 | $25.54 | $120.00 | $35.10 | $1,200.00 | $164.90 | |||||
84 | $810.00 | $81.00 | $105.30 | $30.84 | $1,053.00 | $25.86 | $121.50 | $35.54 | $1,215.00 | $166.97 | |||||
85 | $820.00 | $82.00 | $106.60 | $31.21 | $1,066.00 | $26.19 | $123.00 | $35.97 | $1,230.00 | $169.03 | |||||
86 | $830.00 | $83.00 | $107.90 | $31.59 | $1,079.00 | $26.51 | $124.50 | $36.41 | $1,245.00 | $171.10 | |||||
87 | $840.00 | $84.00 | $109.20 | $31.97 | $1,092.00 | $26.83 | $126.00 | $36.84 | $1,260.00 | $173.16 | |||||
88 | $850.00 | $85.00 | $110.50 | $32.35 | $1,105.00 | $27.16 | $127.50 | $37.28 | $1,275.00 | $175.23 | |||||
89 | $860.00 | $86.00 | $111.80 | $32.72 | $1,118.00 | $27.48 | $129.00 | $37.71 | $1,290.00 | $177.29 | |||||
90 | $870.00 | $87.00 | $113.10 | $33.10 | $1,131.00 | $27.80 | $130.50 | $38.15 | $1,305.00 | $179.36 | |||||
91 | $880.00 | $88.00 | $114.40 | $33.48 | $1,144.00 | $28.12 | $132.00 | $38.58 | $1,320.00 | $181.42 | |||||
92 | $890.00 | $89.00 | $115.70 | $33.85 | $1,157.00 | $28.45 | $133.50 | $39.02 | $1,335.00 | $183.49 | |||||
93 | $900.00 | $90.00 | $117.00 | $34.23 | $1,170.00 | $28.77 | $135.00 | $39.45 | $1,350.00 | $185.55 | |||||
94 | $910.00 | $91.00 | $118.30 | $34.61 | $1,183.00 | $29.09 | $136.50 | $39.89 | $1,365.00 | $187.62 | |||||
95 | $920.00 | $92.00 | $119.60 | $34.98 | $1,196.00 | $29.42 | $138.00 | $40.32 | $1,380.00 | $189.68 | |||||
96 | $930.00 | $93.00 | $120.90 | $35.36 | $1,209.00 | $29.74 | $139.50 | $40.76 | $1,395.00 | $191.75 | |||||
97 | $940.00 | $94.00 | $122.20 | $35.74 | $1,222.00 | $30.06 | $141.00 | $41.19 | $1,410.00 | $193.81 | |||||
98 | $950.00 | $95.00 | $123.50 | $36.12 | $1,235.00 | $30.39 | $142.50 | $41.63 | $1,425.00 | $195.88 | |||||
99 | $960.00 | $96.00 | $124.80 | $36.49 | $1,248.00 | $30.71 | $144.00 | $42.06 | $1,440.00 | $197.94 | |||||
100 | $970.00 | $97.00 | $126.10 | $36.87 | $1,261.00 | $31.03 | $145.50 | $42.50 | $1,455.00 | $200.01 | |||||