| item                     | donation level | estimated cost | plus accrual cost | "profit" margin (includes FSF 10% cut) |  profit | number to hit 60k | income after hitting 60k |
|--------------------------+----------------+----------------+-------------------+----------------------------------------+---------+-------------------+--------------------------|
| virtual hug (+ stickers) |             15 |            .75 |               .75 |                                   0.85 |   12.75 |              4000 |                    51000 |
| sponsored commit         |             35 |              0 |               .75 |                                   0.88 |   30.80 |              1714 |                    52800 |
| special edition postcard |             35 |              3 |              3.75 |                                   0.79 |   27.65 |              1714 |                    47400 |
| t-shirt                  |            100 |             15 |             18.75 |                                   0.71 |   71.00 |               600 |                    42600 |
| 3d print                 |            350 |             15 |             33.75 |                                   0.80 |  280.00 |               171 |                    48000 |
| hand painted goblin      |           2000 |             20 |             53.75 |                                   0.87 | 1740.00 |                30 |                    52200 |
| dinner                   |           7500 |             50 |            103.75 |                                   0.89 | 6675.00 |                 8 |                    53400 |
#+TBLFM: $5=(($2-$4)/$2)-.1;%.2f::$6=$2*$5;%.2f::$7=60000/$2;%.0f::$8=60000*$5;%.0f