Torn Hit Counter Payment - XLSB

You might also like

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 10

Hit Price Count Attack Total Working ATK Info Payment

$250,000 0 $0 Day 01 - 02 39 20:55:55 - 27/06/22 Kern sent $12,415,000 to you with the m
$260,000 0 $0 Day 03 - 04 91 21:23:18 - 29/06/22 Kern sent $32,075,000 to you with the m
$270,000 0 $0 Day 05 - 06 73 21:48:24 - 01/07/22 Fatties sent $25,670,000 to
$280,000 0 $0 Day 07 - 08 112 20:41:30 - 03/07/22 Kern sent $38,545,000 to you with the m
$290,000 0 $0 Day 09 - 10 War
$300,000 0 $0 Day 11 - 12 77 21:09:17 - 11/07/22 Kern sent $26,660,000 to you with the m
$305,000 0 $0 Day 13 - 14 42 07:05:52 - 18/07/22 Kern sent $14,280,000 to you with the m
$310,000 0 $0 Day 15 - 16
$320,000 0 $0 Day 17 - 18
$330,000 35 $11,550,000 Day 19 - 20
$335,000 0 $0 Day 21 - 22
$340,000 22 $7,480,000 Day 21 - 22
$345,000 16 $5,520,000 Day 23 - 24
$350,000 0 $0 Day 25 - 26
$355,000 0 $0
$360,000 0 $0
$370,000 0 $0
$375,000 0 $0
$380,000 0 $0
$390,000 0 $0
$400,000 0 $0
$410,000 0 $0
$420,000 0 $0
$430,000 0 $0
$440,000 0 $0
$450,000 0 $0
Total 73 $24,550,000
nfo Payment Payment Info Uang Angka
2,415,000 to you with the message: payment $12,415,000 Uang Yang Belum Diterima $24,550,000
,075,000 to you with the message: Payment $32,075,000 Uang Yang Sudah Diterima $149,645,000
Fatties sent $25,670,000 to you $25,670,000 Total Semua Uang $174,195,000
8,545,000 to you with the message: payment $38,545,000
War Info Pengeluaran Pemakaian Harga
,660,000 to you with the message: Payment $26,660,000 Rehab 4 $250,000
,280,000 to you with the message: Payment $14,280,000 Xanax 4 $850,000
First Aid 100 $8,400
0 $0
Uang yang Belum Diterima - Pengeluran $19,310,000

Info Pengeluaran Perm Pemakaian Harga


Rehab 8 $250,000
Xanax 23 $850,000
First Aid 489 $8,400
0 $0
Total Semua Uang Diterima - Pengeluran $148,537,400

ID 2398650
API j4SJUxcQOLnrwjWb

Rata-rata pendapatan $24,940,833


Rata-rata pendapatan min $8,660
Rata-rata pendapatan jam $519,601
Rata-rata pendapatan hari $12,470,417
Total
$ 1,000,000 $ 5,240,000
$ 3,400,000
$ 840,000
$0
$19,310,000

Total $25,657,600
$2,000,000
$19,550,000
$4,107,600
$0
$148,537,400
Price RPP - Price RPP - Price RPP - Price RPP - Price RPP - Price RPP -
Item Cost RRP
30% Lower 25% Lower 20% Lower 15% Lower 10% Lower 9% Lower

Blow Up Doll $4 29 20 22 23 25 26 26
Condoms $6 10 7 8 8 9 9 9
Handcuffs $10 22 15 17 18 19 20 20
Kama Sutra Book $12 42 29 32 34 36 38 38
Lubricant $6 14 10 11 11 12 13 13
Magazine $4 14 10 11 11 12 13 13
Vibrator $19 75 53 56 60 64 68 68
Whip $7 25 18 19 20 21 23 23
Amount Sold Profit Profit Profit Profit Profit Profit Profit
909 $26,361 $18,453 $19,771 $21,089 $22,407 $23,725 $23,989
13166 $131,660 $92,162 $98,745 $105,328 $111,911 $118,494 $119,811
1511 $33,242 $23,269 $24,932 $26,594 $28,256 $29,918 $30,250
1964 $82,488 $57,742 $61,866 $65,990 $70,115 $74,239 $75,064
8661 $121,254 $84,878 $90,941 $97,003 $103,066 $109,129 $110,341
5329 $74,606 $52,224 $55,955 $59,685 $63,415 $67,145 $67,891
2273 $170,475 $119,333 $127,856 $136,380 $144,904 $153,428 $155,132
1638 $40,950 $28,665 $30,713 $32,760 $34,808 $36,855 $37,265
Total = $681,036 $476,725 $510,777 $544,829 $578,881 $612,932 $619,743
Diff from Normal RRP $0 -$204,311 -$170,259 -$136,207 -$102,155 -$68,104 -$61,293
Price RPP - Price RPP - Price RPP - Price RPP - Price RPP - Price RPP - Price RPP - Price RPP - Price RRP Price RRP
8% Lower 7% Lower 6% Lower 5% Lower 4% Lower 3% Lower 2% Lower 1% Lower 1$ Lower 5% Up

27 27 27 28 28 28 28 29 28 30
9 9 9 10 10 10 10 10 9 11
20 20 21 21 21 21 22 22 21 23
39 39 39 40 40 41 41 42 41 44
13 13 13 13 13 14 14 14 13 15
13 13 13 13 13 14 14 14 13 15
69 70 71 71 72 73 74 74 74 79
23 23 24 24 24 24 25 25 24 26
Profit Profit Profit Profit Profit Profit Profit Profit Profit Profit
$24,252 $24,516 $24,779 $25,043 $25,307 $25,570 $25,834 $26,097 $25,452 $27,679
$121,127 $122,444 $123,760 $125,077 $126,394 $127,710 $129,027 $130,343 $118,494 $138,243
$30,583 $30,915 $31,247 $31,580 $31,912 $32,245 $32,577 $32,910 $31,731 $34,904
$75,889 $76,714 $77,539 $78,364 $79,188 $80,013 $80,838 $81,663 $80,524 $86,612
$111,554 $112,766 $113,979 $115,191 $116,404 $117,616 $118,829 $120,041 $112,593 $127,317
$68,638 $69,384 $70,130 $70,876 $71,622 $72,368 $73,114 $73,860 $69,277 $78,336
$156,837 $158,542 $160,247 $161,951 $163,656 $165,361 $167,066 $168,770 $168,202 $178,999
$37,674 $38,084 $38,493 $38,903 $39,312 $39,722 $40,131 $40,541 $39,312 $42,998
$626,553 $633,363 $640,174 $646,984 $653,795 $660,605 $667,415 $674,226 $645,585 $715,088
-$54,483 -$47,673 -$40,862 -$34,052 -$27,241 -$20,431 -$13,621 -$6,810 -$35,451 $34,052
Price RRP
10% Up

32
11
24
46
15
15
83
28
Profit
$28,997
$144,826
$36,566
$90,737
$133,379
$82,067
$187,523
$45,045
$749,140
$68,104
1star HRD 2star HRD 3star
SERGII Day 1 SERGII 1 SERGII
LEEOVK Day 1 LEEOVK 1 LEEOVK
MERLIN_5 Day 2 MERLIN_5 1 MERLIN_5
KAM1KAZA Day 2 KAM1KAZA 2 KAM1KAZA
LONEBULLET Day 3 LONEBULLET 2 LONEBULLET
ANGRYTYLER Day 3 ANGRYTYLER 2 ANGRYTYLER
FELIXM06 Day 4 FELIXM06 3 FELIXM06
LADYKAORI Day 4 LADYKAORI 3 LADYKAORI
SANDY_ Day 5 SANDY_ 3 SANDY_
RUNSAROUNDLOST Day 5 RUNSAROUNDLOST 4 RUNSAROUNDLOST
HRD 4star HRD
1 SERGII 1
1 LEEOVK 1
1 MERLIN_5 1
1 KAM1KAZA 1
2 LONEBULLET 1
2 ANGRYTYLER 2
2 FELIXM06 2
2 LADYKAORI 2
3 SANDY_ 2
3 RUNSAROUNDLOST 2
Buy Price Have Total Buy Total Sell Profit
Jaguar Plushie $10,000 $17,136 81 $810,000 $1,388,016 $578,016
Stingray Plushie $400 $10,272 54 $21,600 $554,688 $533,088
Wolvarage Plushie $30 $10,340 0
Buy $831,600 Sold/Trade
Unsold $1,942,704 81
Total Profit $1,111,104
Sold $0
Total $1,942,704

You might also like