Updated spreadsheet can be found here:
https://docs.google.com/spreadsheets/d/1BmJtwiF
Item
Ore
Felslate
Leystone
Expected value/ore
Average Buy pricBest method
Selling raw
65
77.62
76.95
23.6
25.62
25.426
Rare Gems
Furystone
Eye of Prophecy
Dawnlight
Pandemonite
Maelstrom Sapphire
Shadowruby
AH Price
Uncommon Gems
Sangrite
Deep Amber
Azsunite
Chaotic Spinel
Skystone
Queen's Opal
AH Price
Gem Chips
Shuffle products
Chaos Crystal
Leylight Shard
Arkhana
Obliterum
EV of best method
1995
1567
2565
3515
406
1589
Best Method
EV of best method
16 Sell on AH
15.2
19 Cut
65.55
19 Cut
52.25
28 DE and sell Arkhana
33
26 Cut
76.95
28 Cut
52.25
23
AH Price
579
79
33
2900
Cut Gems
AH Price
Quick Azsunite
Deadly Deep Amber
Masterful Queen's Opal
Versatile Skystone
Quick Dawnlight
Deadly Eye of Prophecy
Masterful Shadowruby
Versatile Maelstrom Sapphire
Saber's eye Int
Saber's eye Str
Saber's eye Agi
Other crafting inputs
Blood of Sargeras
Felwort
Infernal Brimstone
Best Method
2100 Sell On AH
1649 Sell On AH
2700 Sell On AH
3700 Sell On AH
400 Cut
1600 Cut
55
69
55
81
2950
1897
2041
796
14300
17800
17900
Value
350
247
100
Rings
Dawnlight Band
Maelstrom band
Prophetic Band
Shadowruby Band
Access to enchanting
Obliterum Forge
Saber's Eye
Average AH priceRecipe Level
0
0
0
0
Yes Yes/No
Yes Yes/No
No Yes/No
2
2
1
2
d here:
eets/d/1BmJtwiFWCImaMAZ78rILA1Nd1U92giiJbUBBsDj
Expected profit/ore
Best method
Raw gems
12.62
11.95
2.02
1.826
best method
best method
Made by /u/lazy-goldmaker
www.thelazygoldmaker.com
Explanation
This is a comprehensive and easy to use jewelcrafting spreadsheet that covers the main shuffl
in Legion.
The most important assumptions are listed below: Red and green gems have half the drop rat
the other colours across all rarities and ores.
The rates are shown in the prospecting rates and values sheet.
For calculating the value of the uncommon gem shuffle it is assumed that you have all rank 3
uncommong gem ring recipes.
Input AH-prices should be the actual AH price. The Auction House cut is calculated into all pro
calculations, and assumes you can sell the items at the AH price input.
Necks have not been included as they are crafted en masse for leveling and it is not a good u
of gems or bloods at the moment.
At the bottom of the input sheet there are three variables that should be set to "Yes" or
"No"depending on if you have access to them. Obliterum forge, disenchanting and Saber's ey
Obviously having access to all of them makes the shuffle more profitable.
The value of blood of Sargeras is yours to set as you see fit. It is obviously just an opportunity
cost so set it to whatever value you want.
Gem Values:
Expected gems found
Furystone
1995
1995
Eye of Prophecy
1567
1566.55
Dawnlight
2565
2565
Dawnlight
Pandemonite
3515
3515
Pandemonite
406
380
Shadowruby
1589
1520
Shadowruby
Sangrite
15.2
15.2
Sangrite
Deep Amber
65.55
65.55
Deep Amber
Azsunite
52.25
52.25
Azsunite
33
33
Skystone
76.95
76.95
Skystone
Queen's Opal
52.25
52.25
Queen's Opal
Maelstrom Sapphire
Chaotic Spinel
Gem Chip
23 Reaquisition
Furystone
Eye of Prophecy
Maelstrom Sapphire
Chaotic Spinel
Gem Chip
Felslate Gems Found:
Furystone
Eye of Prophecy
Dawnlight
Pandemonite
Maelstrom Sapphire
Shadowruby
Sangrite
Deep Amber
Azsunite
Chaotic Spinel
Skystone
Queen's Opal
Gem Chip
Leystone Gem Rates (per prospect):
0.001
Furystone
0.5 %
0.002
Eye of Prophecy
1.0 %
0.002
Dawnlight
1.0 %
0.001
Pandemonite
0.5 %
0.002
Maelstrom Sapphire
1.0 %
0.002
Shadowruby
1.0 %
0.006
Sangrite
3.0 %
0.012
Deep Amber
6.0 %
0.012
Azsunite
6.0 %
0.006
Chaotic Spinel
3.0 %
0.012
Skystone
6.0 %
0.012
Queen's Opal
6.0 %
0.2
Gem Chip
100.0 %
Felslate Gem Rates (per prospect):
0.0035
Furystone
1.75%
0.007
Eye of Prophecy
3.50%
0.007
Dawnlight
3.50%
Pandemonite
1.75%
0.007
Maelstrom Sapphire
3.50%
0.007
Shadowruby
3.50%
0.02
Sangrite
10.0 %
0.04
Deep Amber
20.0 %
0.04
Azsunite
20.0 %
0.02
Chaotic Spinel
10.0 %
0.04
0.04
Skystone
Queen's Opal
20.0 %
20.0 %
0.0035
0.2
692.345
Gem Chip
1.7994671865
17.50%
5.00%
0.0583333333
Leystone Prospected
Prospects
0.2
Best method
Value / Prospect
Value / Ore
Raw gems
128.08
25.62
Fractional value uncommons
127.13 Fractional value rares
0.06
0.9
25.426
Aquisition FS Rarer
1671.428571429
Average price/ore
23.6
Aquisition FS Uncommon
19.5
Total Cost
23.6
Aquisition LS Rare
2124
Aquisition LS uncommon
23.6
Expected Revenue
Profit
25.62
2.02
Felslate Prospected
Prospects
0.2
Best method
Value / Prospect
Value / Ore
Raw gems
388.08
384.75
77.62
76.95
Average price
65
Total Cost
65
Expected revennue
77.62
Profit
12.62
Item
Rare Gems
AH Price Cut Value Dawnlight Band Prophecy Band Maelstrom Band
Furystone
1995
Eye of Prophecy
1566.55
1452.15
-272.0
Dawnlight
2565
2452.5
200.0
Pandemonite
3515
1200.0
1779.0
2333.7
Maelstrom Sapphire
380
406.2
-966.3
Shadowruby
1520
1588.95
-900.0
-321.0
233.7
Uncommon Gems
Sangrite
Deep Amber
Azsunite
Chaotic Spinel
Skystone
Queen's Opal
Shuffle products
Chaos Crystal
Leylight Shard
Arkhana
Obliterum
Cut Gems
Quick Dawnlight
Deadly Eye of Prophe
Masterful Shadowrub
Versatile Maelstrom S
Rings
Dawnlight Band
Maelstrom band
Prophetic Band
Shadowruby Band
Saber's eye
Int
Str
Agi
Cut Value
15.2
18.05
18.05
26.6
24.7
26.6
Obliterum value DE value
DE Value (Arkhana
0
0
0
0
65.55
26.1 28.8333333333
33
52.25
26.1 28.8333333333
33
0
26.1 28.8333333333
33
76.95
26.1 28.8333333333
33
52.25
26.1 28.8333333333
33
Aquisition price
Leystone
Felslate
550.05
70.8
58.5
75.05
70.8
58.5
31.35
23.6
19.5
2755
2832
2340
Aquisition price
Leystone
Felslate
2950
1897
2041
796
Recipe lvl
0
0
0
0
Gems needed
Dawnlight
2
2
1
2
Ah crafting Excess profit/gem
13585
6497
3544
16910
6497
5206.5
17005
6497
5254
Shadowruby
3
3
3
Saber's Eye
Shadowruby Band Int
383.3
1383.3
Str
Agi
Max
-716.7
Max
Best Price
15.2
65.55
52.25
33
76.95
52.25
Maelstrom
Propechy
3
Best Method Leystone
1 Sell on AH
2 Cut
2 Cut
5 DE and sell Ar
2 Cut
2 Cut
Pandemonite AH crafting
1
2
1
3
1
1
Aquisition price
Felslate
35.4
17.7
17.7
35.4
17.7
17.7
1995
1566.55
2565
3515
406.2
1588.95
29.25
14.625
14.625
29.25
14.625
14.625
Excess profit per gem
15000
-2500.0
8198
-1366.3
13447
-1921.0
13900
-2316.7
-2026.0
Best Price
Best Price
1 Sell On AH
1 Sell On AH
1 Sell On AH
1 Sell On AH
2 Cut
2 Cut
Aquisition price
Average priceLeystone
Felslate
1995
3186 2507.142857
590
1593 1253.571429
1012
1593 1253.571429
1674
3186 2507.142857
-280
1593 1253.571429
-23
1593 1253.571429
1 Sell on AH
2 Cut
3 Obliterate as rings
4 DE as rings
5 DE and sell Arkhana
Aquisition price
Leystone
Felslate
11151
8775
11151
8775
12744 10028.57143
11151
8775
1
2
3
4
5
6
7
8
9
Sell On AH
Cut
Craft Dawnlight Band
Craft Prophecy Band
Craft Maelstrom Band
Craft Shadowruby Band
Int Saber's eye
Str Saber's Eye
Agi Saber's Eye
