| A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | Quality | Base Chance | Extra Chance Per Point of Mastery | Chance at 2200 Mastery | Chance at 2200 Mastery when mastered | Base Price-Quality Factor | Price (Override) | Base Value | Base Value when Mastered | For impatient Customers | Item Value | Expected Income / craft | Expected Income/hour (w/ 9slots w/o res .boost | Expected Income/hour (w/ 9slots and res .boost | Networth Increase by boosting | Marginal Value means how much one more skill point on this skill increases overall productivity. e.g.)if marginal Metalworking is 0.05% and Maginal mastery is 0.02%, you can get 0.03% more income if you decrease mastery 1 point and increase metalworking 1 point. | |
2 | Normal | 96.239% | 1.5290% | 0.000% | 1 | 0 | 4,300,000 | 5,375,000 | 13,437,500 | 6,718,750 | 12,278,200.68 | 77,618,785.86 | -428,397.43 | 145,563,897.81 | |||
3 | Good | 2.500% | 0.02500% | 57.5000% | 48.7863% | 1.25 | 0 | 5,375,000 | 6,718,750 | 16,796,875 | 8,398,438 | 145,135,500.38 | |||||
4 | Great | 1.000% | 0.01250% | 28.5000% | 35.6250% | 2 | 0 | 8,600,000 | 10,750,000 | 26,875,000 | 13,437,500 | ||||||
5 | Flawless | 0.250% | 0.00500% | 11.2500% | 14.0625% | 3 | 0 | 12,900,000 | 16,125,000 | 40,312,500 | 20,156,250 | ||||||
6 | Epic | 0.010% | 0.00050% | 1.1100% | 1.3875% | 5 | 0 | 21,500,000 | 26,875,000 | 67,187,500 | 33,593,750 | ||||||
7 | Legendary | 0.001% | 0.00005% | 0.1110% | 0.1388% | 10 | 0 | 43,000,000 | 53,750,000 | 134,375,000 | 67,187,500 | ||||||
8 | |||||||||||||||||
9 | Your Mastery | Precraft Cost(Mastered) | |||||||||||||||
10 | 2200 | Precraft | Gem Cost | Gold Cost | SUM | ||||||||||||
11 | Item Number | 2 Obsidian Coral | 0 | 0 | 0 gems , 0 gold | ||||||||||||
12 | 36 | Flawless Heaven's Will | 0 | 0 | |||||||||||||
13 | Item Name | LV | Base Price | Item Components | Iron | Wood | Leather | Herbs | Steel | Hardwood | Fabric | Oil | Mana | Jewel | |||
14 | Blade of Power | 47 | 4,300,000 | 2 Obsidian Coral | Flawless Heaven's Will | 340 | 0 | 0 | 0 | 436 | 0 | 0 | 0 | 65 | 49 | ||
15 | Item Progression Unlocks | Metalworking | Woodworking | Sewing | Alchemy | Magic | Weaponcrafting | Armorcrafting | Art and Craft | Jewelry | Runewriting | Tinkering | Mastery | ||||
16 | Time Decreased: -25% | Iron -85 | Steel -34 | Obsidian Coral -1 | Price Increase: +25% | 19,000 | 0 | 0 | 0 | 8,000 | 19,000 | 0 | 8,000 | 8,000 | 8,000 | 0 | - |
17 | Gold/Gem ratio Calculator | Your Skill | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 966 | 1000 | 2200 | |||
18 | Gold Price | 126,000,000 | Marginal Skill Value | 0.0300% | 0.0000% | 0.0000% | 0.0000% | 0.0126% | 0.0300% | 0.0000% | 0.0126% | 0.0126% | 0.0135% | 0.0000% | 0.0112% | ||
19 | Gem Price | 13 | Crafting Time | 63.2534 | 1h 3m 15s | ||||||||||||
20 | Gold to Gem | 12923076.92 | Crafting Time(-25%) | 45.6830 | 0h 45m 40s | Pack % bonus: | 10 | Gold/Gem | 4,000,000.00 | No. Crafting Slot | 9 | ||||||
21 | Gem to Gold | 8723076.92 | Iron | Wood | Leather | Herbs | Steel | Hardwood | Fabric | Oil | Mana | Jewel | |||||
22 | Resource Comsumption | 4019.00 | 0.00 | 0.00 | 0.00 | 5153.77 | 0.00 | 0.00 | 0.00 | 768.34 | 579.21 | ||||||
23 | short link for chat: tinyurl.com/sh-income | Building Level | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | |||||
24 | Credit for this sheet goes to Demonologist. Currently maintained by internetz. | Boost On | Y | Y | Y | Y | Y | Y | Y | Y | Y | Y | |||||
25 | Questions / comments / Bug reports? | Crown Jewel Upgrade | Y | Y | Y | Y | Y | Y | Y | Y | Y | Y | |||||
26 | The yellow boxes need to be filled out w/ your info. | Resource Regeneration | 3984.75 | 3984.75 | 3984.75 | 3984.75 | 2756.25 | 2756.25 | 2756.25 | 2756.25 | 819 | 819 | |||||
27 | Only 1 person at a time may use each sheet, if someone is using this one, then you should try one of the others or wait. Now has craft time % reduction for packs | Resource Deficit | -34.25 | 0.00 | 0.00 | 0.00 | -2397.52 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||
28 | Number of Instant Boost Needed | 0.6849699976 | 0 | 0 | 0 | 47.95049094 | 0 | 0 | 0 | 0 | 0 | ||||||
29 | Boost Cost(M)/hour | 1.71 | 0.00 | 0.00 | 0.00 | 143.85 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||
30 | Should auto-update with new info as richard edits the main item db sheet. | Resource Efficiency | 99.15% | 100.00% | 100.00% | 100.00% | 53.48% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | |||||
31 | Fixed to compensate for new source data 2/10/17 | Efficiency without instant boost | 53.48% | ||||||||||||||