Welcome to Penguinr2gt's WoW Spreadshe

This Sheet goes over many Topics from Shuffles to

How to Use:
1. Go to "MatSheet" and type in the cost of each ite
2. Choose which Tab you want to look through and
3. If there are additional Yellow Boxes on that tab, fi
4. Make sure you always check for updates by usin

Links To Other Spreadsheets:

https://bit.ly/PetArbitrage
https://bit.ly/PenguinTmog
https://bit.ly/PengLegendary

Social Links:
https://www.youtube.com/penguinr2gt
https://www.twitch.tv/penguinr2gt
https://twitter.com/Penguinr2gt
https://discord.gg/9mj3auC
https://www.patreon.com/penguinr2gt
enguinr2gt's WoW Spreadsheet! Last Updated: 9/24/2022

over many Topics from Shuffles to Transmute Calculations.

et" and type in the cost of each item into the boxes. It will automatically update the rest of the Sheet
Tab you want to look through and follow the instructions. All sheets correspond to a YouTube Video on my Channel
ditional Yellow Boxes on that tab, fill them in with the correct pricing of your server
always check for updates by using the latest Link: https://bit.ly/PenguinSheet

preadsheets:
<- A Multi-Realm Pet Flipping Spreadsheet
<- A Spreadsheet that contains multiple Crafted Transmog Pieces and How to Obtain them
<- A Legendary Rank 1-7 Calculator

tube.com/penguinr2gt
ch.tv/penguinr2gt
m/Penguinr2gt
g/9mj3auC
reon.com/penguinr2gt
rest of the Sheet
a YouTube Video on my Channel

ow to Obtain them
 Vendor Items Price Meat/Fish Price
Luminous Flux 7.2 Crawler Meat 0.85
Penumbra Thread 8.8 Tenebrous Ribs 0.12
Twilight Bark 3 Shadowy Shank 0.07
Nylon Thread 0.48 Seraphic Wings 0.07
Malleable Wire 7.2 Phantasmal Haunch 1.6
Eternium Thread 2.4 Spinefin Piranha 9.5
Rune Thread 0.4 Iridescent Amberjack 1
Runic Catgut 0.4 Lost Sole 0.07
Pocked Bonefish 0.3
Herbs Price Elysian Thade 2
Nightshade 2.7 Silvergill Pike 8.73
Deathblossom 2
Marrowroot 16.6 Ores Price
Widowbloom 15.2 Laestrite 3.5
Vigil's Torch 11 Oxxein 3.15
Rising Glory 17 Solenium 2

Leather Price Missive of CS 44

Desolate Leather 2.5 Missive of Vers. 80
Callous Hide 0.01 Missive of Mast. 55
Pallid Bones 1.2 Missive of Haste. 79 *Input in a New Profile so it doesn't m
Tome of Still Mind 43
Ores Part 2 Price
Elethium 16.5
Sinvyr 5.75
Phaedrum 3
 Cloth Price Old World Ore
Shrouded Cloth 0.9 Elementium 7.49
Lightless Silk 1.9 Fel Iron 12
Tidespray Linen 0.7 Eternium 14
Netherweave Cloth 0.5 Saronite 11
Shal'Dorei Silk 0.97 Obsidium 5
Embersilk cloth 2 Ghost Iron 5.5
Pyrium 30
Enchant Mats Price Cobalt 18
Soul Dust 3.4
Sacred Shard 8.68 Old World JC Price
Hypnotic 4.7 River's Heart 25
Less. Celestial Ess. 1.22 Wild jade 25
Arcane Dust 2 Primordial Ruby 25
Less. Planar Ess. 0.49 Vermilion Onyx 30
Leylight Shard 5.25 Sun's Radiance 25
Imperial Amethyst 30
Golden Lotus 20
Lapis Lazuli 2.84
TSM Materials Group: Alexandrite 3
https://controlc.com/b3bf0547 Pandarian Garnet 3
*Input in a New Profile so it doesn't mess with your current setup* Tiger Opal 3
Sunstone 3
Roguestone 3
Serpent's Eye 11.4
Bar Old World Alch Price
17.5 Volatile Life 13
23.35 Volatile Water 27
19 Volatile Fire 20
24 Volatile Earth 5
7 Volatile Air 24.19
13 Stormvine 4
55 Heartblossom 5
20 Cinderbloom 6
Whiptail 6
Azshara's Veil 20
Deepstone Oil 50
Flask of Winds 300
Titanic Strength 250

Truegold 700
Trillium 93
Living Steel 690
Spirit of Harm 189

Shuffling Price
Laestrite Setting 0.8
Oriblase 2.5
Umbryl 2.5
Angerseye 2.5
Goldmaking Addons
BuyEmAll Allows you to buy a large amount of mater
Easy Scrap Allows you to scrap 9 items at a time at the
FarmHud When enabled, shows herbs in a radar type
FasterLoot Removes the Loot screen action to loot fas
GatherMate 2 Material Node data addon
idTip Find a material's ID on your tooltip for TSM
Instance Portals Lets you see instances on the map so it's e
LegendaryStockTracker Shadowlands Legendary Addon to keep tra
LootAppraiser Addon that tracks your time and loot when
LootAppraiser Challenge Multiplayer Compatible Version of LootApp
MonkeySpeed Shows your character's speed in a percent
Quartz Technically not for goldmaking but a Casti
Rematch Battle Pet Addon that helps show prices
Routes Displays routes on your minimap/world ma
Scrap Trash Vendor selling Addon
SushiSort Addon that sorts your guild bank for you
TomTom Addon that can give you waypoints for cert
TradeSkillMaster Commonly known as TSM. Main goldmaki
WorthIt Addon that uses TSM to estimate farms' G

UI Addons
Bagnon Creates one singular big bag
Bagnon_BoE Dependent addon that adds "BoE" to your i
Bagnon_Scrap Dependent addon that shows gold coins o
Bagnon_ItemLevel Dependent addon that adds item levels to
Bartender 4 Action Bar Addon
DynamicCam Addon for my camera
Experiencer Experience Bar addon that is at the bottom
Friend Groups Allows you to sort your friends and add the
Glass Chat menu addon
HandyNotes Adds Treasures and rares to your map
Kaliel's Tracker Quest menu Addon
Kong Allows you to move different default UI me
Masque Gives Action Bars certain Skins
Masque_CleanUI The specific skin that I use
MoveAnything Allows you to move all parts of the Blizzard
Narcissus Fun little interactive character Addon
OmniCC Get cooldown numbers on your Action Bar
SexyMap Bottom corner Map addon
Shadowed Unit Frames My favorite Unit Frame Addon
TipTac Smarter/Better Tooltip Addon

Extra Addons
DeadlyBossMods For all your Fight Alert needs
GTFO Alert addon for Fights
Paragon Reputation Better Addon for Reputation
Venture Plan Shadowlands MIssion Table Addon
WeakAuras Allows you to add custom alerts/cooldown
a large amount of materials at once at a vendor
p 9 items at a time at the BfA Scrapper (Used for Bag Shuffling)
ows herbs in a radar type display in the middle of your screen (Used for Gathering)
screen action to loot faster
a addon
D on your tooltip for TSM
nces on the map so it's easier to find
endary Addon to keep track of profits and stocks
your time and loot when turned on. Very useful for gathering and transmog sessions
atible Version of LootAppraiser (Dependent Addon)
cter's speed in a percentage
goldmaking but a Casting Bar addon that tracks total crafting time
hat helps show prices
your minimap/world map for certain herbs/ores
ng Addon
our guild bank for you
ve you waypoints for certain rares/treasures/coordinates
as TSM. Main goldmaking Addon
SM to estimate farms' Gold Per Hour

ar big bag
that adds "BoE" to your items
that shows gold coins on your Marked Trash items (Need Scrap to use)
that adds item levels to your items

era
don that is at the bottom of my screen
your friends and add them to specific groups

nd rares to your map

n
e different default UI menus
certain Skins
hat I use
 e all parts of the Blizzard UI
e character Addon
mbers on your Action Bars
p addon
ame Addon
oltip Addon

Alert needs
hts
eputation
sion Table Addon
custom alerts/cooldowns/extra information for fights, treasures or other things
 Vendor Shuffles
Item Name Vendor Price Calculated Cost Profit Per Item
Shrouded Cape 36.9 38.8 #NAME?
Ceremonius Blade 70.82 75.1 #NAME?
Composite Bow 89.54 90.1 #NAME?
Shrouded Robe 49.86 50.3 #NAME?
Tidespray Linen Pants 8.21 16.7 -8.49
Deadly Laestrite Band 31.17 20.2 #NAME?
Masterful Laestrite Band 30.94 20.2 #NAME?
Quick Laestrite Band 31.06 20.2 #NAME?
Versatile Laestrite Band 30 20.2 #NAME?
Deadly Laestrite Choker 21.64 13.6 #NAME?
Ceremonious Rapier 73.94 71.2 #NAME?

Disenchanting Shuffles
Item (Tailoring) Item Cost Soul Dust Sacred Shards Material Value
Shrouded Cloth Bracers 29.1 2.4 0 8.16
Shadowlace Cuffs 39.2 1.4 1.5 17.78

Item (Leatherworking) Item Cost Soul Dust Sacred Shards Material Value
Des. Leather Armguards 23.8 2.4 0 8.16
Profit Per Hour
#NAME?
#NAME?
-672
-792
-15282
#NAME? *Hourly rate takes into account crafting Doublets as well
#NAME? (4 seconds for doublets and 2.5 seconds for final product)*
#NAME?
#NAME?
6432
3945.6

Total Profit 1000 Crafted: After AH Cut

#NAME? #NAME? -21348
#NAME? #NAME? -22309

Total Profit 1000 Crafted: After AH Cut

-15.64 -15640 -16048
 Tidespray Deep Sea Bag Shuffle

Material Price Needed Bracer Price

Tidespray Linen 0.7 10 9.4
Nylon Thread 0.48 5

1 Bag = 17 Bracers - 13 Linen - 13 Nylon

1 Bag = 144.46 Crafting Cost

Item Price Profit:

Deep Sea Bag: 200 45.54

Even if profit is negative, remember you get these items

25 Embroidered Cloth + 2.72 Expulsom Per Deep Sea Bag

Use it for other bags, and items for Alts :)

USES RANK 3 DEEP SEA BAGS
 Herb Cost Amount
Nightshade 2.7 3000
Deathblossom 2 30000

Herb Umbral Luminous Tranquil

Deathbossom 4245 4485 162
Nightshade 797 700 917
Total Made: 5042 5185 1079

Total Cost: 136200

Total Value: 135456
 Name Calculation Price Profit Each
Missive of CS 0 44 0
Missive of Haste 1 79 156
Missive of Vers. 1 80 -900
Missive of Mastery 0 55 0
Tome of SM 0 43 0

Total Profit: -744 Milling Time:

110 Minutes
Total Herb: Amount Ink Time:
Nightshade 6000 565 Minutes
Deathblossom 60000 Total Crafting:
15.09 Hours
 Herb Price Amount
Nightshade 2.7 1200
Deathblossom 2 14000

Herb Luminous Tranquil Umbral

Nightshade 252 360 288
Deathblossom 2100 56 2100

Total 2352 416 2388

# of Cards: 336

Without Blanks: Cost Per Card: 92.98

With Blanks Cost Per Card: 79.03

Avg Cards Per Deck 14.75

Without Blanks: Avg Cost Per Deck 1,371.40

With Blanks Avg Cost Per Deck 1,165.69
 Important Information

1. Darkmoon Decks are highly based on RNG; we can use Math and Formulas to calculate pro
2. The "Best" Combination with Nightshade and Deathblossom is a 1:10 Ratio. This would be
3. Due to the high RNG, I would take the Avg Costs lightly, If the average cost is 15k and the h
4. Please remember there are 4 different decks with various prices; you never know which on
5. The more you spend and the more you craft, the more extra cards you will have. This will s
6. Lastly, Experiment and Have fun!

Total Cost: 31240

use Math and Formulas to calculate probabilities to the best of our ability.
hblossom is a 1:10 Ratio. This would be my recommendation for you to get the most of of your gold.
htly, If the average cost is 15k and the highest value deck is 18k, be wary of your profit margins.
arious prices; you never know which one you will be able to craft.
ore extra cards you will have. This will slowly cut down on your profits more and more.
 Gem Amount Cost
Angerseye 5000
Oriblase 5000
Umbryl 5000

Quick Ring
Vendor Price Amount
Angerseye #NAME? Cost
Oriblase #NAME? Profit
Umbryl #NAME?
Mats Needed
Oxxein
Wire
Settings

Enchant Mats
Sacred Shard
Soul Dust

Steps Profit Type Leftovers:

1 Angerseye
2 Oriblase
3 Umbryl
Total
 JC Ring Shuffle

Deadly Ring Masterful Ring

625 Amount 1250 Amount
9687.5 Cost 25875 Cost
1425.00 Profit -3650.00 Profit

Mats Needed Mats Needed

1250 Sinvyr 2500 Phaedrum
625 Wire 1250 Wire
1250 Settings 2500 Settings

Enchant Mats Enchant Mats

938 Sacred Shard 1875 Sacred Shard
875 Soul Dust 1750 Soul Dust

Leftovers: Leftovers:
5000 Angerseye 0 Angerseye
0 Oriblase 0 Oriblase
5000 Umbryl 5000 Umbryl
sterful Ring Versatile Ring
1250 Amount 625
19000 Cost 8250
3225.00 Profit 2862.50

Mats Needed
2500 Solenium 1250
1250 Wire 625
2500 Settings 1250

Enchant Mats
1875 Sacred Shard 938
1750 Soul Dust 875

Leftovers:
0 Angerseye 5000
5000 Oriblase 5000
0 Umbryl 0
 Name Amount
Laestrite 28000

Item Amount
Angerseye 2660
Oriblase 2850 Gem Profit Back
Umbryl 2761 20678.00
Ess. Torment 280
Ess. Rebirth 252
Ess. Servitude 336 Ess Avg. Cost
Ess. Valor 224 89.74

Name Amount Name

Phaedrum 100 Oxxein

Item Amount Amount

Angerseye 10 10
Oriblase 11 Gem Profit Back 13
Umbryl 10 77.20 9
Ess. Torment
Ess. Rebirth 7
Ess. Servitude Ess Avg. Cost 7
Ess. Valor 43.54
 Name Amount
Elethium 10000

Item Amount
Angerseye 2200
Oriblase 2470 Gem Profit Back
Umbryl 1400 15175.00
Ess. Torment 780
Ess. Rebirth 780
Ess. Servitude 830 Ess Avg. Cost
Ess. Valor 815 51.48

Amount Name Amount Name

100 Sinvyr 740 Solenium

Amount Amount
67 12
Gem Profit Back 76 Gem Profit Back 8
78.75 78 550.38 9
52

Ess Avg. Cost Ess Avg. Cost

48.46 82.14 7
Amount
100

Gem Profit Back

72.38

Ess Avg. Cost

27.78
 Cooking Calculator for Meals + Feasts

Large Meals (+30) Cost per 3 Server Price Profit (Per Craft)
Spinefin Souffle & Fries 33.67 67.49 #NAME?
Iridescent Ravioli 5.28 35.66 #NAME?
Steak a la Mode 2.63 4.9 #NAME?
Tenebrous Crown Roast 5.34 16 #NAME?

Feasts Cost Server Price Profit

Surprisingly Palatable 20.34 394 #NAME?
Gluttonous Hedonism 214.71 755 #NAME?
Amount Crafted Total Profit (5%Cut)
100 #NAME?
100 #NAME?
100 #NAME?
100 #NAME?

Amount Crafted Total Profit

20 #NAME?
200 #NAME?
 Shadowlands Alchemy Calc.

Name Server Price Crafting Cost Profit after 5%

Phantom Fire 145.6 100.85 #NAME?
Spectral Power 335 247.35 #NAME?
Flask Stamina 167 103.55 #NAME?
Spectral Intellect 123.3 83.05 #NAME?
Spectral Strength 112 85.05 #NAME?
Spectral Agility 112.26 76.05 #NAME?

Spiritual Healing 15 4.05 #NAME?

Spiritual Mana 10 4.05 #NAME?
Embalmer's Oil 12.7 4.05 #NAME?
Shadowcore Oil 13 4.05 #NAME?
 Old World Alchemy Vial of the Sands Calc.

Name Server Price Crafting Cost Profit

Treasure Finding 867 118 #NAME?
Winds 1999 312 #NAME?
Tit. Strength 2189 200 #NAME?
Trans: Truegold 1200 734.4 #NAME?
*remember Transmute Trans: Pyrium 250 22.5 #NAME?
makes 3 bars so
server price is 3 x Pyrium*

Name Server Price Crafting Cost Profit

Vial of the Sands 49000 40858.8 8141.2

*DISCLAIMER** DOES NOT INCLUDE PROC CHANCES, USES CRAFTE

Transmutes Cost Profit
Pyrium 19.98 145.02
Truegold 891.9 -191.9
Trillium 110 -17
Living Steel 558 132
Riddle Of Steel 846 -156
Flask of Winds 312.04 -12.04
Flask of Tit. Stre 200.04 49.96
 Crystalline Vial 4750
Sands of Time 2850

C CHANCES, USES CRAFTED PRICE OF BARS

 Old World Disenchanting
Item Item Cost Dust Essences Material Value
Deathsilk Bracers 24.8 1.5 0.44 7.5868

Netherweave Bracers 7.9 1.79 0.54 3.8446

Silkweave Bracers 9.13 1 0 5.25

Profits Per 100 Per 500 Per 1000

Deathsilk -1721.32 -8606.6 -17213.2
Netherweave -405.54 -2027.7 -4055.4
Silkweave -388 -1940 -3880

Old World Smelting

Mining: Ore(s) Price Bar Price Crafted Price Profit: (After 5%)
Elementium 7.49 17.5 #NAME? #NAME?
Fel Iron 12 23.35 #NAME? #NAME?
Eternium 14 19 #NAME? #NAME?
Saronite 11 24 #NAME? #NAME?
Obsidium 5 7 #NAME? #NAME?
Ghost Iron 5.5 13 #NAME? #NAME?
Pyrium 30 55 #NAME? #NAME?
Cobalt 18 20 18 #NAME?
 Old World JC Shuffle
Profit Name Price Amount
-17.2132 Ghost Iron ore 13 1000

-4.0554
River's Heart 25 7
-3.88 Wild jade 25 5
Primordial Ruby 25 12
Vermilion Onyx 30 17
Sun's Radiance 25 15
Imperial Amethyst 30 12

Lapis Lazuli 2.84 49

Alexandrite 3 60
Pandarian Garnet 3 45
Tiger Opal 3 35
Sunstone 3 62
Roguestone 3 52
Serpent's Eye 11.4 23

Total Cost: Total Price:

13000 3008.36
Old World JC Shuffle

Name Price
Golden Lotus 20

Transmutes: Cost Profit

River's Heart 22.84 #NAME?
Wild Jade 23 #NAME?
Primordial Ruby 23 #NAME?
Vermilion Onyx 23 #NAME?
Sun's Radiance 23 #NAME?
Imperial Amethyst 23 #NAME?

Total Profit:
-9843.96

Total Profit:
-9991.64