Money + tantarian disc3 management.xlsx

	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U	V	W	X	Y	Z	AA	AB	AC	AD
1
2
3
4	Formula	level	gils used	spirit	gils owned	*10	damages
5	exemple	16	1616	20	5432	10	961,5081001
6
7	Misto		Expected gils earned by mistodons (double skip encounter)
8	747 * 7 misto	=	5229							buying pinwhell
9
10		Alexandria					Basic Value	Sell. Adjust	0	1	2	3	4	5	6	7	8	9	10	11	12	13	14	15	16	17	18	19	20
11		Shop	gladius	2300		money end cd2	27149	27314
12			poison knuckes	5000		after min.	6714			6514	6314	6114	5914	5714	5514	5314	5114	4914	4714	4514	4314	4114	3914	3714	3514	3314	3114	2914	2714
13			gold helm	1800		"+1 fairy	2514			2314	2114	1914	1714	1514	1314	1114	914	714	514	314	114	-86	-286	-486	-686	-886	-1086	-1286	-1486
14		optionnal	Peenwhell			"+2 fairy	-1686			-1886	-2086	-2286	-2486	-2686	-2886	-3086	-3286	-3486	-3686	-3886	-4086	-4286	-4486	-4686	-4886	-5086	-5286	-5486	-5686
15		optionnal	Magic armlet
16						Selling adjustement	value	qty	total				Lvl 16				min	max
17		synth	angel bless	9000		potion	25	0	0					Money bef misto.			181	225
18			glass buckle	500		soft et magic tag	50	0	0					Money bef Tant.			5410	5454
19			power belt	2000		phoenix down	75	0	0
20		optionnal	Fairy earrings			hi-pot	100	0	0				Lvl 17				min	max
21						remede	150	0	0					Money bef misto.			702	713
22		Exit	min.	20600		Tent	400	0	0					Money bef Tant.			5931	5942
23			mag arm + fairy ear.	4200		Phoennix Pinion	1000	0	0
24			pinwheel	200		jewels	1	0	0				Lvl 18				min	max
25						Bronze helm	165	1	165					Money bef misto.			352	364
26						note (remove it from oeilvert selling)		total	165					Money bef Tant.			5581	5593
27			Money
28			bef. mist	714									Lvl 18				min	max
29			after mist	5943		if 1 misto skip failed	6690							Money bef misto.			1414	1480
30														Money bef Tant.			6643	6709
31
32			Amarant lvl	17									Lvl 15
33				level	gils used	spirit	gils owned	*10	damages					Money bef misto.			671	762
34			Spare 1	17	1717	20	5943	10	992					Money bef Tant.			5900	5991
35			Spare 2	17	1717	20	4226	10	1395
36			Spare 3	17	1717	20	2509	10	2350
37							792
38
39			after tant	5264
40			after lindb.	1264	buying (coral sword)
41
42		oeilvert
43		Shop	trident	3580	Selling	Base		1264
44			Magik Racket	1350		rune tooth	1	1900
45			Silver fork	22200		Partisan	1	800
46			diamong gloves	2000		cat's claws	1	2000
47			dark hat	1800		Angel Earrings	1	10000
48			green beret	2180		Fairy Earings	1	3000
49						yellow scarf	3	2700
50			total	33110		germina boots	2	4000
51						Desert boots	1	750
52						leather plate	1	665
53						silk shirt	2	400
54						Bronze helm	0	0
55						Phoenix pinion	5	5000
56						Tent	3	1200
57						pinwheel	1	100
58						Ogre	0	0
59						flee	0	0
60
61						total		35043		after oeilvert		1933
62		Esto Gaza
63		Shop	Flame saber	5190	Selling	Arkh		5964
64			ocotgon road	4500		Valia Pira		4089
65			rising sun x3	1500		pinwheel	3	300
66			egoist armlet	2000		Exploda	0	0
67			red hat	3000		Ice brand	1	1890
68			black hood	2550		Diamond sword	0	0
69			venetia shield	2800		magician shoes	1	3750
70			diamong gloves	2000		desert boots	1	750
71			vaccin	200		linen cuirass	1	400
72			vaccin (add)	200		brigandine	1	2150
73						sruvival vest	1	1450
74			total	23940		adaman vest	1	800
75						bandana	1	250
76						magus hat	1	200
77						headgear	1	165
78						feather hat	1	100
79						mythril gloves	2	980
80						leather wrist	1	100
81						Ogre	0	0
82						flee	0	0
83
84						total		25271		after Esto Gaza		1331
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100