risk adj cost 5% total disguised cost

a 20 1.1 22 1.1 23.1 5200

e 15.75 1.25 19.6875 0.984375 20.67188 5200

risk adj cost 5% total disguised cost

a 20 1.1 22 1.1 23.1 5200
d 14 1.3 18.2 0.91 19.11 5200
e 15.75 1.25 19.6875 0.984375 20.67188 5200 62.88188

risk adj cost 5% total disguised cost

b 18 1.15 20.7 1.035 21.735 5200 59.3
c 17 1.2 20.4 1.02 21.42 5200
d 14 1.3 18.2 0.91 19.11 5200
2.965 62.265
 total time team time value total loot
P mg 9 8.5 14.0 42.1 6.5 58.5
Q caw 6 12 14.5 43.6 9.5 57
R ee 7 12.5 14.9 44.6 9 63
S aac 5 14.5 13.9 41.8 11.8 59
T pal 4 16 13.6 40.7 14.5 58
total time grey
U basement 11.05 39.8 60
42.4

total profit 18200000

total cost 6226500 15600 69000 493020 205000 7009120
team cost disguise cost weapon cost exit cost equip cost
 5.85

45.7

$11,190,880.00