ABCDEFGHIJKLMNOPQRSTUVWX
1
SoldPriceat 80%at 55%
2
$1 Resource1$1.00$0.65$0.25
3
$2 Resource1$2.00$1.45$0.80
4
$3 Resource1$3.00$2.40$1.35
5
$4 Resource1$4.00$3.20$1.90
6
$5 Resource1$5.00$4.00$2.45
7
$10 Reource1$10.00$8.00$5.20
8
$0.00$0.00
9
$0.00$0.00
10
$0.00$0.00
11
$0.00$0.00
12
TOTALS6$19.70$11.95
13
14
15
Total Sales6Total Profit
16
WITHOUT premium$11.95
17
WITH premium$19.70
18
With Primium -60/yr Fee-$40.30
19
20
Total Extra from getting premium
-$52.25
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
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