RECIPE PRICE WORK

32
13 Steel 3,478 45,214.00 416 Steel
150 Memento 364 54,600.00 4800 Memento
10 Coal 2,452 24,520.00 320 Coal
120 Garlet 120 14,400.00 3840 Garlet
10 Gold sand 480 4,800.00 320 Gold sand
140 Scell 484 67,760.00 4480 Scell
10 Mercury 3,811 38,110.00 320 Mercury
160 Glass Bead 312 49,920.00 5120 Glass Bead
15 Skel Bone 1,521 22,815.00 480 Skel Bone
1 Bloody Rune 56,000 56,000.00 32 Bloody Rune
100 Evil Horn 311 31,100.00 3200 Evil Horn
Zenny 100,000 100,000.00 32 Zenny
Total 509,239.00 COST
Aquamarine -> Free
Rosa -> dijual <Snap> 646,000.00 PRICE ROSA
after tax 581,400.00 Revenue
Profit 72,161.00 After Tax
Profit

7 Wizardy
50 Coal
25 Steel
200 Garlet
35 Amethyst
25 Gold Sand
220 Glass Bead
25 Mercury
2 Light Granule
 ESTIMATE

OWN BUY
1,446,848.00 8.9% 36 380 1,321,640.00
1,747,200.00 10.7% 59 4741 1,725,724.00
784,640.00 4.8% 19 301 738,052.00
460,800.00 2.8% 106 3734 448,080.00
153,600.00 0.9% 213 107 51,360.00
2,168,320.00 13.3% 485 3995 1,933,580.00 Aquamarine Stock
1,219,520.00 7.5% 14 306 1,166,166.00 Aquamarine Need
1,597,440.00 9.8% 16 5104 1,592,448.00
730,080.00 4.5% 6 474 720,954.00
1,792,000.00 11.0% 32 0 0.00
995,200.00 6.1% 4 3196 993,956.00
3,200,000.00 19.6% 3,200,000.00
16,295,648.00 13,891,960.00

557,000.00
17,824,000.00
16,219,840.00 16,219,840.00
-75,808.00 real profit 2,327,880.00

350
175
1400
245
175
1540
175
14
 377
45
8.377778