I think
"The fee will be 2% of your profit + (expenses include but are not limited to, electricity, repairs, shipping, taxes etc.)" in the groupbuy, however, it seems you used 0.05 in I4 of the spreedsheet which is =(H4*.05)+M4:M6, it should be 0.02. Isn't it?