This site works best with JavaScript enabled. Please enable JavaScript to get the best experience from this site.
0
0
0
=ROUND((D3-D5)/(1+D4/100),1)*(1+D4/100)+0.03*'Equipped Items'!$U$23+D5
I think it should actually be something like:
=D3*(1 + D4/100) + 0.03*'Equipped Items'!$U$23 + D5