Cookbooks
Curated recipe collections. Import them to your dashboard to jumpstart it.
Buy at ask, sell at bid
Buy at bid, sell at ask (better margins, slower)
Tree Saplings
21 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
105
011915.8K
100
104.0K14.3K
011915.8K
104.0K14.3K
105
100
296
02292.1K
289
135365.8K
02292.1K
135365.8K
296
289
5
5
186
184
177.14%
184.00%
Inputs
105
100
Outputs
296
289
Tax
5
5
Profit
186
184
ROI
177.14%
184.00%
58
06796.4K
101
1191.8K16.2K
06796.4K
1191.8K16.2K
58
101
424
658563.1K
535
02.0K13.1K
658563.1K
02.0K13.1K
424
535
8
10
358
424
617.24%
419.80%
Inputs
58
101
Outputs
424
535
Tax
8
10
Profit
358
424
ROI
617.24%
419.80%
2,915
051910.4K
3,225
352.8K17.1K
051910.4K
352.8K17.1K
2,915
3,225
4,229
09614.8K
4,288
612.2K24.2K
09614.8K
612.2K24.2K
4,229
4,288
84
85
1,230
978
42.20%
30.33%
Inputs
2,915
3,225
Outputs
4,229
4,288
Tax
84
85
Profit
1,230
978
ROI
42.20%
30.33%
18,660
06332.3K
18,638
284.2K29.2K
06332.3K
284.2K29.2K
18,660
18,638
20,899
08876.3K
21,250
145.2K34.1K
08876.3K
145.2K34.1K
20,899
21,250
417
425
1,822
2,187
9.76%
11.73%
Inputs
18,660
18,638
Outputs
20,899
21,250
Tax
417
425
Profit
1,822
2,187
ROI
9.76%
11.73%
71,424
521221.2K
71,111
424.3K25.4K
521221.2K
424.3K25.4K
71,424
71,111
74,400
01.3K4.2K
75,000
1804.5K22.4K
01.3K4.2K
1804.5K22.4K
74,400
75,000
1,488
1,500
1,488
2,389
2.08%
3.36%
Inputs
71,424
71,111
Outputs
74,400
75,000
Tax
1,488
1,500
Profit
1,488
2,389
ROI
2.08%
3.36%
14
52.0K5.4K
12
287511.7K
52.0K5.4K
287511.7K
14
12
199
02111.3K
170
12182.7K
02111.3K
12182.7K
199
170
3
3
182
155
1300.00%
1291.67%
Inputs
14
12
Outputs
199
170
Tax
3
3
Profit
182
155
ROI
1300.00%
1291.67%
22
01.4K1.3K
12
12.3K10.9K
01.4K1.3K
12.3K10.9K
22
12
7
01711.0K
76
1063191.4K
01711.0K
1063191.4K
7
76
0
1
-15
63
-68.18%
525.00%
Inputs
22
12
Outputs
7
76
Tax
0
1
Profit
-15
63
ROI
-68.18%
525.00%
20
2001.0K1.5K
12
01.8K10.0K
2001.0K1.5K
01.8K10.0K
20
12
98
079795
236
134801.2K
079795
134801.2K
98
236
1
4
77
220
385.00%
1833.33%
Inputs
20
12
Outputs
98
236
Tax
1
4
Profit
77
220
ROI
385.00%
1833.33%
37
13724.4K
37
51.3K6.6K
13724.4K
51.3K6.6K
37
37
210
5821.2K
49
02543.2K
5821.2K
02543.2K
210
49
4
0
169
12
456.76%
32.43%
Inputs
37
37
Outputs
210
49
Tax
4
0
Profit
169
12
ROI
456.76%
32.43%
68
02571.1K
68
186311.0K
02571.1K
186311.0K
68
68
246
0107710
329
84424.4K
0107710
84424.4K
246
329
4
6
174
255
255.88%
375.00%
Inputs
68
68
Outputs
246
329
Tax
4
6
Profit
174
255
ROI
255.88%
375.00%
958
05176.7K
850
61.7K15.8K
05176.7K
61.7K15.8K
958
850
2,160
08837.0K
2,250
1101.4K15.3K
08837.0K
1101.4K15.3K
2,160
2,250
43
45
1,159
1,355
120.98%
159.41%
Inputs
958
850
Outputs
2,160
2,250
Tax
43
45
Profit
1,159
1,355
ROI
120.98%
159.41%
17,431
03792.4K
17,250
283.5K19.9K
03792.4K
283.5K19.9K
17,431
17,250
19,095
167334.5K
19,095
03.7K25.6K
167334.5K
03.7K25.6K
19,095
19,095
381
381
1,283
1,464
7.36%
8.49%
Inputs
17,431
17,250
Outputs
19,095
19,095
Tax
381
381
Profit
1,283
1,464
ROI
7.36%
8.49%
520
59443.4K
519
81.7K13.9K
59443.4K
81.7K13.9K
520
519
1,380
02844.1K
1,260
22.1K11.1K
02844.1K
22.1K11.1K
1,380
1,260
27
25
833
716
160.19%
137.96%
Inputs
520
519
Outputs
1,380
1,260
Tax
27
25
Profit
833
716
ROI
160.19%
137.96%
249
0911.2K
122
23564.6K
0911.2K
23564.6K
249
122
626
262741.8K
646
03954.0K
262741.8K
03954.0K
626
646
12
12
365
512
146.59%
419.67%
Inputs
249
122
Outputs
626
646
Tax
12
12
Profit
365
512
ROI
146.59%
419.67%
182
15083.0K
125
092112.5K
15083.0K
092112.5K
182
125
460
1235872.9K
505
61.8K7.5K
1235872.9K
61.8K7.5K
460
505
9
10
269
370
147.80%
296.00%
Inputs
182
125
Outputs
460
505
Tax
9
10
Profit
269
370
ROI
147.80%
296.00%
3,481
081882
3,361
133343.1K
081882
133343.1K
3,481
3,361
4,000
00698
4,275
34625.3K
00698
34625.3K
4,000
4,275
80
85
439
829
12.61%
24.67%
Inputs
3,481
3,361
Outputs
4,000
4,275
Tax
80
85
Profit
439
829
ROI
12.61%
24.67%
32,485
087246
32,433
15252.8K
087246
15252.8K
32,485
32,433
41,826
072459
46,000
103123.5K
072459
103123.5K
41,826
46,000
836
920
8,505
12,647
26.18%
38.99%
Inputs
32,485
32,433
Outputs
41,826
46,000
Tax
836
920
Profit
8,505
12,647
ROI
26.18%
38.99%
140,265
02321
140,000
481494
02321
481494
140,265
140,000
120,757
061103
128,996
1051466
061103
1051466
120,757
128,996
2,415
2,579
-21,923
-13,583
-15.63%
-9.70%
Inputs
140,265
140,000
Outputs
120,757
128,996
Tax
2,415
2,579
Profit
-21,923
-13,583
ROI
-15.63%
-9.70%
142,204
014168
145,569
18625.9K
014168
18625.9K
142,204
145,569
141,022
11722.1K
150,800
3361.2K4.8K
11722.1K
3361.2K4.8K
141,022
150,800
2,820
3,016
-4,002
2,215
-2.81%
1.52%
Inputs
142,204
145,569
Outputs
141,022
150,800
Tax
2,820
3,016
Profit
-4,002
2,215
ROI
-2.81%
1.52%
18,004
1887529
17,881
229455.8K
1887529
229455.8K
18,004
17,881
20,269
0141906
20,649
117254.6K
0141906
117254.6K
20,269
20,649
405
412
1,860
2,356
10.33%
13.18%
Inputs
18,004
17,881
Outputs
20,269
20,649
Tax
405
412
Profit
1,860
2,356
ROI
10.33%
13.18%
13,909
011133
13,641
22391.6K
011133
22391.6K
13,909
13,641
14,500
0218991
15,897
23912.6K
0218991
23912.6K
14,500
15,897
290
317
301
1,939
2.16%
14.21%
Inputs
13,909
13,641
Outputs
14,500
15,897
Tax
290
317
Profit
301
1,939
ROI
2.16%
14.21%
Unfinished Potions (Zahur)
19 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
256
20410.7K112.2K
250
012.9K95.3K
200
20410.7K112.2K
012.9K95.3K
-
456
450
449
012.5K66.9K
448
85533.8K84.6K
012.5K66.9K
85533.8K84.6K
449
448
8
8
-15
-10
-3.29%
-2.22%
Inputs
456
450
Outputs
449
448
Tax
8
8
Profit
-15
-10
ROI
-3.29%
-2.22%
261
02.8K43.3K
221
27.6K52.9K
200
02.8K43.3K
27.6K52.9K
-
461
421
194
0891.2K
213
21.1K5.9K
0891.2K
21.1K5.9K
194
213
3
4
-270
-212
-58.57%
-50.36%
Inputs
461
421
Outputs
194
213
Tax
3
4
Profit
-270
-212
ROI
-58.57%
-50.36%
238
52453.9K285.4K
222
024.0K372.5K
200
52453.9K285.4K
024.0K372.5K
-
438
422
366
202.0K13.8K
369
2026.4K31.8K
202.0K13.8K
2026.4K31.8K
366
369
7
7
-79
-60
-18.04%
-14.22%
Inputs
438
422
Outputs
366
369
Tax
7
7
Profit
-79
-60
ROI
-18.04%
-14.22%
348
028.6K149.9K
345
519.5K251.0K
200
028.6K149.9K
519.5K251.0K
-
548
545
548
05.6K90.0K
564
233.0K201.8K
05.6K90.0K
233.0K201.8K
548
564
10
11
-10
8
-1.82%
1.47%
Inputs
548
545
Outputs
548
564
Tax
10
11
Profit
-10
8
ROI
-1.82%
1.47%
5,774
5813.3K112.9K
5,774
3.9K57.6K525.8K
200
5813.3K112.9K
3.9K57.6K525.8K
-
5,974
5,974
6,173
730.6K323.6K
6,200
0100.3K795.5K
730.6K323.6K
0100.3K795.5K
6,173
6,200
123
124
76
102
1.27%
1.71%
Inputs
5,974
5,974
Outputs
6,173
6,200
Tax
123
124
Profit
76
102
ROI
1.27%
1.71%
2,164
2763.5K80.1K
2,161
13461.6K340.7K
200
2763.5K80.1K
13461.6K340.7K
-
2,364
2,361
2,500
21720.9K173.0K
2,500
21763.8K493.4K
21720.9K173.0K
21763.8K493.4K
2,500
2,500
50
50
86
89
3.64%
3.77%
Inputs
2,364
2,361
Outputs
2,500
2,500
Tax
50
50
Profit
86
89
ROI
3.64%
3.77%
1,488
975.6K88.7K
1,474
730.5K221.6K
200
975.6K88.7K
730.5K221.6K
-
1,688
1,674
1,730
19314.4K131.0K
1,783
1.6K35.3K259.1K
19314.4K131.0K
1.6K35.3K259.1K
1,730
1,783
34
35
8
74
0.47%
4.42%
Inputs
1,688
1,674
Outputs
1,730
1,783
Tax
34
35
Profit
8
74
ROI
0.47%
4.42%
1,514
033.1K185.6K
1,515
13425.0K129.6K
200
033.1K185.6K
13425.0K129.6K
-
1,714
1,715
1,807
821.2K55.3K
1,878
010.8K126.3K
821.2K55.3K
010.8K126.3K
1,807
1,878
36
37
57
126
3.33%
7.35%
Inputs
1,714
1,715
Outputs
1,807
1,878
Tax
36
37
Profit
57
126
ROI
3.33%
7.35%
2,136
3019.6K124.1K
2,099
3439.8K220.6K
200
3019.6K124.1K
3439.8K220.6K
-
2,336
2,299
2,357
5.0K11.4K205.4K
2,375
7448.0K363.8K
5.0K11.4K205.4K
7448.0K363.8K
2,357
2,375
47
47
-26
29
-1.11%
1.26%
Inputs
2,336
2,299
Outputs
2,357
2,375
Tax
47
47
Profit
-26
29
ROI
-1.11%
1.26%
6,168
03.2K5.5K
6,193
1341.2K12.0K
200
03.2K5.5K
1341.2K12.0K
-
6,368
6,393
6,202
033911.6K
6,366
300149.8K
033911.6K
300149.8K
6,202
6,366
124
127
-290
-154
-4.55%
-2.41%
Inputs
6,368
6,393
Outputs
6,202
6,366
Tax
124
127
Profit
-290
-154
ROI
-4.55%
-2.41%
7,745
07.6K29.7K
7,613
45533.4K287.9K
200
07.6K29.7K
45533.4K287.9K
-
7,945
7,813
8,079
022.0K140.4K
8,188
1.9K60.6K465.9K
022.0K140.4K
1.9K60.6K465.9K
8,079
8,188
161
163
-27
212
-0.34%
2.71%
Inputs
7,945
7,813
Outputs
8,079
8,188
Tax
161
163
Profit
-27
212
ROI
-0.34%
2.71%
2,245
011.8K50.6K
2,247
945.3K240.4K
200
011.8K50.6K
945.3K240.4K
-
2,445
2,447
2,562
108.1K67.4K
2,573
233.1K415.9K
108.1K67.4K
233.1K415.9K
2,562
2,573
51
51
66
75
2.70%
3.06%
Inputs
2,445
2,447
Outputs
2,562
2,573
Tax
51
51
Profit
66
75
ROI
2.70%
3.06%
1,185
021.3K210.0K
1,183
39.8K160.4K
200
021.3K210.0K
39.8K160.4K
-
1,385
1,383
1,450
03.4K71.6K
1,463
421.6K294.9K
03.4K71.6K
421.6K294.9K
1,450
1,463
29
29
36
51
2.60%
3.69%
Inputs
1,385
1,383
Outputs
1,450
1,463
Tax
29
29
Profit
36
51
ROI
2.60%
3.69%
1,409
08.4K80.6K
1,406
9736.9K226.4K
200
08.4K80.6K
9736.9K226.4K
-
1,609
1,606
1,642
012.3K55.1K
1,687
1.6K21.4K298.6K
012.3K55.1K
1.6K21.4K298.6K
1,642
1,687
32
33
1
48
0.06%
2.99%
Inputs
1,609
1,606
Outputs
1,642
1,687
Tax
32
33
Profit
1
48
ROI
0.06%
2.99%
3,246
73032.4K254.3K
3,223
8828.4K308.1K
200
73032.4K254.3K
8828.4K308.1K
-
3,446
3,423
3,444
705.4K13.3K
3,569
7015.3K58.1K
705.4K13.3K
7015.3K58.1K
3,444
3,569
68
71
-70
75
-2.03%
2.19%
Inputs
3,446
3,423
Outputs
3,444
3,569
Tax
68
71
Profit
-70
75
ROI
-2.03%
2.19%
1,321
095612.6K
1,222
969.4K9.1K
200
095612.6K
969.4K9.1K
-
1,521
1,422
1,407
001.8K
1,534
21.3K34.2K
001.8K
21.3K34.2K
1,407
1,534
28
30
-142
82
-9.34%
5.77%
Inputs
1,521
1,422
Outputs
1,407
1,534
Tax
28
30
Profit
-142
82
ROI
-9.34%
5.77%
2,240
621.5K14.2K
2,240
095115.4K
200
621.5K14.2K
095115.4K
-
2,440
2,440
1,706
07763.9K
2,250
4001.6K6.7K
07763.9K
4001.6K6.7K
1,706
2,250
34
45
-768
-235
-31.48%
-9.63%
Inputs
2,440
2,440
Outputs
1,706
2,250
Tax
34
45
Profit
-768
-235
ROI
-31.48%
-9.63%
2,188
025.4K34.8K
2,201
71110.6K85.7K
200
025.4K34.8K
71110.6K85.7K
-
2,388
2,401
2,700
9.9K26.1K5.8K
2,724
0294.8K
9.9K26.1K5.8K
0294.8K
2,700
2,724
54
54
258
269
10.80%
11.20%
Inputs
2,388
2,401
Outputs
2,700
2,724
Tax
54
54
Profit
258
269
ROI
10.80%
11.20%
2,245
011.8K50.6K
2,247
945.3K240.4K
8,469
4615.2K89.8K
8,433
2.6K25.4K122.3K
200
011.8K50.6K
945.3K240.4K
4615.2K89.8K
2.6K25.4K122.3K
-
10,914
10,880
11,215
1.1K2034.6K
11,768
04.2K17.2K
1.1K2034.6K
04.2K17.2K
11,215
11,768
224
235
77
653
0.71%
6.00%
Inputs
10,914
10,880
Outputs
11,215
11,768
Tax
224
235
Profit
77
653
ROI
0.71%
6.00%
Unfinished Potions (Degrime + Zahur)
15 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
220
093950.3K
215
15819.1K146.4K
200
093950.3K
15819.1K146.4K
-
420
415
449
012.5K66.9K
448
85533.8K84.6K
012.5K66.9K
85533.8K84.6K
449
448
8
8
21
25
5.00%
6.02%
Inputs
420
415
Outputs
449
448
Tax
8
8
Profit
21
25
ROI
5.00%
6.02%
240
095534.3K
220
38.7K62.8K
200
095534.3K
38.7K62.8K
-
440
420
194
0891.2K
213
21.1K5.9K
0891.2K
21.1K5.9K
194
213
3
4
-249
-211
-56.59%
-50.24%
Inputs
440
420
Outputs
194
213
Tax
3
4
Profit
-249
-211
ROI
-56.59%
-50.24%
192
227.7K124.8K
176
2.0K32.6K233.7K
200
227.7K124.8K
2.0K32.6K233.7K
-
392
376
366
202.0K13.8K
369
2026.4K31.8K
202.0K13.8K
2026.4K31.8K
366
369
7
7
-33
-14
-8.42%
-3.72%
Inputs
392
376
Outputs
366
369
Tax
7
7
Profit
-33
-14
ROI
-8.42%
-3.72%
291
021.7K161.3K
290
19732.5K262.3K
200
021.7K161.3K
19732.5K262.3K
-
491
490
548
05.6K90.0K
564
233.0K201.8K
05.6K90.0K
233.0K201.8K
548
564
10
11
47
63
9.57%
12.86%
Inputs
491
490
Outputs
548
564
Tax
10
11
Profit
47
63
ROI
9.57%
12.86%
5,600
011.2K153.3K
5,610
3.5K111.5K672.7K
200
011.2K153.3K
3.5K111.5K672.7K
-
5,800
5,810
6,173
730.6K323.6K
6,200
0100.3K795.5K
730.6K323.6K
0100.3K795.5K
6,173
6,200
123
124
250
266
4.31%
4.58%
Inputs
5,800
5,810
Outputs
6,173
6,200
Tax
123
124
Profit
250
266
ROI
4.31%
4.58%
2,039
8610.7K73.1K
2,030
19476.4K478.4K
200
8610.7K73.1K
19476.4K478.4K
-
2,239
2,230
2,500
21720.9K173.0K
2,500
21763.8K493.4K
21720.9K173.0K
21763.8K493.4K
2,500
2,500
50
50
211
220
9.42%
9.87%
Inputs
2,239
2,230
Outputs
2,500
2,500
Tax
50
50
Profit
211
220
ROI
9.42%
9.87%
1,390
17.4K122.3K
1,389
36743.5K479.1K
200
17.4K122.3K
36743.5K479.1K
-
1,590
1,589
1,730
19314.4K131.0K
1,783
1.6K35.3K259.1K
19314.4K131.0K
1.6K35.3K259.1K
1,730
1,783
34
35
106
159
6.67%
10.01%
Inputs
1,590
1,589
Outputs
1,730
1,783
Tax
34
35
Profit
106
159
ROI
6.67%
10.01%
1,412
012.5K64.8K
1,430
52643.5K345.5K
200
012.5K64.8K
52643.5K345.5K
-
1,612
1,630
1,807
821.2K55.3K
1,878
010.8K126.3K
821.2K55.3K
010.8K126.3K
1,807
1,878
36
37
159
211
9.86%
12.94%
Inputs
1,612
1,630
Outputs
1,807
1,878
Tax
36
37
Profit
159
211
ROI
9.86%
12.94%
1,898
05.4K88.6K
1,845
1.5K73.9K450.4K
200
05.4K88.6K
1.5K73.9K450.4K
-
2,098
2,045
2,357
5.0K11.4K205.4K
2,375
7448.0K363.8K
5.0K11.4K205.4K
7448.0K363.8K
2,357
2,375
47
47
212
283
10.10%
13.84%
Inputs
2,098
2,045
Outputs
2,357
2,375
Tax
47
47
Profit
212
283
ROI
10.10%
13.84%
6,000
002.8K
5,879
2001.5K12.5K
200
002.8K
2001.5K12.5K
-
6,200
6,079
6,202
033911.6K
6,366
300149.8K
033911.6K
300149.8K
6,202
6,366
124
127
-122
160
-1.97%
2.63%
Inputs
6,200
6,079
Outputs
6,202
6,366
Tax
124
127
Profit
-122
160
ROI
-1.97%
2.63%
7,639
48214.9K43.4K
7,609
1.1K62.7K514.2K
200
48214.9K43.4K
1.1K62.7K514.2K
-
7,839
7,809
8,079
022.0K140.4K
8,188
1.9K60.6K465.9K
022.0K140.4K
1.9K60.6K465.9K
8,079
8,188
161
163
79
216
1.01%
2.77%
Inputs
7,839
7,809
Outputs
8,079
8,188
Tax
161
163
Profit
79
216
ROI
1.01%
2.77%
2,150
29515.1K82.6K
2,122
1.2K58.3K415.5K
200
29515.1K82.6K
1.2K58.3K415.5K
-
2,350
2,322
2,562
108.1K67.4K
2,573
233.1K415.9K
108.1K67.4K
233.1K415.9K
2,562
2,573
51
51
161
200
6.85%
8.61%
Inputs
2,350
2,322
Outputs
2,562
2,573
Tax
51
51
Profit
161
200
ROI
6.85%
8.61%
1,172
012.0K41.2K
1,153
1.2K45.6K372.2K
200
012.0K41.2K
1.2K45.6K372.2K
-
1,372
1,353
1,450
03.4K71.6K
1,463
421.6K294.9K
03.4K71.6K
421.6K294.9K
1,450
1,463
29
29
49
81
3.57%
5.99%
Inputs
1,372
1,353
Outputs
1,450
1,463
Tax
29
29
Profit
49
81
ROI
3.57%
5.99%
1,324
27016.4K49.8K
1,272
11457.1K362.3K
200
27016.4K49.8K
11457.1K362.3K
-
1,524
1,472
1,642
012.3K55.1K
1,687
1.6K21.4K298.6K
012.3K55.1K
1.6K21.4K298.6K
1,642
1,687
32
33
86
182
5.64%
12.36%
Inputs
1,524
1,472
Outputs
1,642
1,687
Tax
32
33
Profit
86
182
ROI
5.64%
12.36%
3,061
14030.3K58.8K
3,021
84840.7K336.2K
200
14030.3K58.8K
84840.7K336.2K
-
3,261
3,221
3,444
705.4K13.3K
3,569
7015.3K58.1K
705.4K13.3K
7015.3K58.1K
3,444
3,569
68
71
115
277
3.53%
8.60%
Inputs
3,261
3,221
Outputs
3,444
3,569
Tax
68
71
Profit
115
277
ROI
3.53%
8.60%
Demonic Gorillas
6 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
16,216,390
0110
16,209,003
275314
2,701,000
0768
2,636,000
12191
0110
275314
0768
12191
18,917,390
18,845,003
18,700,373
152469
19,160,769
087441
152469
087441
18,700,373
19,160,769
374,007
383,215
-591,024
-67,449
-3.12%
-0.36%
Inputs
18,917,390
18,845,003
Outputs
18,700,373
19,160,769
Tax
374,007
383,215
Profit
-591,024
-67,449
ROI
-3.12%
-0.36%
16,216,390
0110
16,209,003
275314
2,701,000
0768
2,636,000
12191
0110
275314
0768
12191
18,917,390
18,845,003
19,025,649
490869
19,469,722
2167787
490869
2167787
19,025,649
19,469,722
380,512
389,394
-272,253
235,325
-1.44%
1.25%
Inputs
18,917,390
18,845,003
Outputs
19,025,649
19,469,722
Tax
380,512
389,394
Profit
-272,253
235,325
ROI
-1.44%
1.25%
16,216,390
0110
16,209,003
275314
2,701,000
0768
2,636,000
12191
0110
275314
0768
12191
18,917,390
18,845,003
18,899,616
087578
19,354,535
291630
087578
291630
18,899,616
19,354,535
377,992
387,090
-395,766
122,442
-2.09%
0.65%
Inputs
18,917,390
18,845,003
Outputs
18,899,616
19,354,535
Tax
377,992
387,090
Profit
-395,766
122,442
ROI
-2.09%
0.65%
16,216,390
0110
16,209,003
275314
2,701,000
0768
2,636,000
12191
0110
275314
0768
12191
18,917,390
18,845,003
19,076,360
41581.0K
19,360,334
0125939
41581.0K
0125939
19,076,360
19,360,334
381,527
387,206
-222,557
128,125
-1.18%
0.68%
Inputs
18,917,390
18,845,003
Outputs
19,076,360
19,360,334
Tax
381,527
387,206
Profit
-222,557
128,125
ROI
-1.18%
0.68%
493,483
035
478,088
1965
30,000
0416
29,277
112102
29,028
0310
29,122
118112
451,336
011
450,045
11148
035
1965
0416
112102
0310
118112
011
11148
1,003,847
986,532
1,095,602
172603
1,134,808
070590
172603
070590
1,095,602
1,134,808
21,912
22,696
69,843
125,580
6.96%
12.73%
Inputs
1,003,847
986,532
Outputs
1,095,602
1,134,808
Tax
21,912
22,696
Profit
69,843
125,580
ROI
6.96%
12.73%
29,000
010
28,972
11071
30,000
0416
29,277
112102
29,028
0310
29,122
118112
493,483
035
478,088
1965
010
11071
0416
112102
0310
118112
035
1965
581,511
565,459
498,755
113133
544,321
08128
113133
08128
498,755
544,321
9,975
10,886
-92,731
-32,024
-15.95%
-5.66%
Inputs
581,511
565,459
Outputs
498,755
544,321
Tax
9,975
10,886
Profit
-92,731
-32,024
ROI
-15.95%
-5.66%
Barrows Repairs (Armor Set, 90 Smithing)
6 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
181,502
360,875
005
362,000
21748
1,459,437
014
1,475,000
434215
1,331,884
032
1,333,333
130200
90,000
0023
91,002
239284
-
005
21748
014
434215
032
130200
0023
239284
3,423,698
3,442,837
405,933
173333
410,817
052299
1,534,702
196473
1,562,736
195641
1,476,805
199459
1,479,500
099597
131,181
149418
139,999
051518
173333
052299
196473
195641
199459
099597
149418
051518
3,548,621
3,593,052
70,971
71,859
53,952
78,356
1.58%
2.28%
Inputs
3,423,698
3,442,837
Outputs
3,548,621
3,593,052
Tax
70,971
71,859
Profit
53,952
78,356
ROI
1.58%
2.28%
181,502
280,429
1013
280,027
0111707
867,295
0012
856,007
1106647
853,150
0016
900,007
1102680
1,950,000
0010
1,840,007
6106587
-
1013
0111707
0012
1106647
0016
1102680
0010
6106587
4,132,376
4,057,550
342,652
130231
318,000
038188
916,901
129209
940,635
037176
949,000
133211
980,000
025161
1,864,000
052243
1,938,027
421185
130231
038188
129209
037176
133211
025161
052243
421185
4,072,553
4,176,662
81,451
83,532
-141,274
35,580
-3.42%
0.88%
Inputs
4,132,376
4,057,550
Outputs
4,072,553
4,176,662
Tax
81,451
83,532
Profit
-141,274
35,580
ROI
-3.42%
0.88%
181,502
114,793
011
100,001
11342
199,998
000
169,098
1543
165,041
000
164,100
1848
59,112
000
59,150
1222
-
011
11342
000
1543
000
1848
000
1222
720,446
673,851
131,067
19113
135,000
15116
224,759
128172
223,822
019116
208,093
119145
224,000
01666
75,001
222140
91,795
0345
19113
15116
128172
019116
119145
01666
222140
0345
638,920
674,617
12,777
13,491
-94,303
-12,725
-13.09%
-1.89%
Inputs
720,446
673,851
Outputs
638,920
674,617
Tax
12,777
13,491
Profit
-94,303
-12,725
ROI
-13.09%
-1.89%
181,502
18,250
004
18,303
239244
790,946
002
808,271
148241
368,627
019
360,000
129243
95,088
000
95,170
1134
-
004
239244
002
148241
019
129243
000
1134
1,454,413
1,463,246
50,968
028224
52,356
250433
868,572
156340
890,407
196611
400,416
149334
406,609
170530
96,560
130165
96,560
02873
028224
250433
156340
196611
149334
170530
130165
02873
1,416,516
1,445,932
28,329
28,918
-66,226
-46,232
-4.55%
-3.16%
Inputs
1,454,413
1,463,246
Outputs
1,416,516
1,445,932
Tax
28,329
28,918
Profit
-66,226
-46,232
ROI
-4.55%
-3.16%
181,502
115,477
0034
113,001
21896
230,831
0022
231,567
121206
312,632
0018
305,003
188320
95,779
002
95,786
123
-
0034
21896
0022
121206
0018
188320
002
123
936,221
926,859
151,376
230229
169,997
012247
286,443
030245
299,998
255393
353,897
044254
356,999
163499
94,600
018117
95,550
11674
230229
012247
030245
255393
044254
163499
018117
11674
886,316
922,544
17,724
18,448
-67,629
-22,763
-7.22%
-2.46%
Inputs
936,221
926,859
Outputs
886,316
922,544
Tax
17,724
18,448
Profit
-67,629
-22,763
ROI
-7.22%
-2.46%
181,502
103,017
0015
104,113
122175
180,000
000
167,100
2240
363,245
000
383,021
150341
95,247
001
95,000
1116
-
0015
122175
000
2240
000
150341
001
1116
923,011
930,736
145,005
018184
149,000
177421
170,556
123152
184,800
0480
450,576
233244
469,459
385590
94,501
21890
104,990
0938
018184
177421
123152
0480
233244
385590
21890
0938
860,638
908,249
17,212
18,164
-79,585
-40,651
-8.62%
-4.37%
Inputs
923,011
930,736
Outputs
860,638
908,249
Tax
17,212
18,164
Profit
-79,585
-40,651
ROI
-8.62%
-4.37%
Barrows Repairs (90 Smithing)
24 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
33,000
360,875
005
362,000
21748
-
005
21748
393,875
395,000
405,933
173333
410,817
052299
173333
052299
405,933
410,817
8,118
8,216
3,940
7,601
1.00%
1.92%
Inputs
393,875
395,000
Outputs
405,933
410,817
Tax
8,118
8,216
Profit
3,940
7,601
ROI
1.00%
1.92%
49,501
1,459,437
014
1,475,000
434215
-
014
434215
1,508,938
1,524,501
1,534,702
196473
1,562,736
195641
196473
195641
1,534,702
1,562,736
30,694
31,254
-4,930
6,981
-0.33%
0.46%
Inputs
1,508,938
1,524,501
Outputs
1,534,702
1,562,736
Tax
30,694
31,254
Profit
-4,930
6,981
ROI
-0.33%
0.46%
44,000
1,331,884
032
1,333,333
130200
-
032
130200
1,375,884
1,377,333
1,476,805
199459
1,479,500
099597
199459
099597
1,476,805
1,479,500
29,536
29,590
71,385
72,577
5.19%
5.27%
Inputs
1,375,884
1,377,333
Outputs
1,476,805
1,479,500
Tax
29,536
29,590
Profit
71,385
72,577
ROI
5.19%
5.27%
55,001
90,000
0023
91,002
239284
-
0023
239284
145,001
146,003
131,181
149418
139,999
051518
149418
051518
131,181
139,999
2,623
2,799
-16,443
-8,803
-11.34%
-6.03%
Inputs
145,001
146,003
Outputs
131,181
139,999
Tax
2,623
2,799
Profit
-16,443
-8,803
ROI
-11.34%
-6.03%
33,000
280,429
1013
280,027
0111707
-
1013
0111707
313,429
313,027
342,652
130231
318,000
038188
130231
038188
342,652
318,000
6,853
6,360
22,370
-1,387
7.14%
-0.44%
Inputs
313,429
313,027
Outputs
342,652
318,000
Tax
6,853
6,360
Profit
22,370
-1,387
ROI
7.14%
-0.44%
49,501
867,295
0012
856,007
1106647
-
0012
1106647
916,796
905,508
916,901
129209
940,635
037176
129209
037176
916,901
940,635
18,338
18,812
-18,233
16,315
-1.99%
1.80%
Inputs
916,796
905,508
Outputs
916,901
940,635
Tax
18,338
18,812
Profit
-18,233
16,315
ROI
-1.99%
1.80%
44,000
853,150
0016
900,007
1102680
-
0016
1102680
897,150
944,007
949,000
133211
980,000
025161
133211
025161
949,000
980,000
18,980
19,600
32,870
16,393
3.66%
1.74%
Inputs
897,150
944,007
Outputs
949,000
980,000
Tax
18,980
19,600
Profit
32,870
16,393
ROI
3.66%
1.74%
55,001
1,950,000
0010
1,840,007
6106587
-
0010
6106587
2,005,001
1,895,008
1,864,000
052243
1,938,027
421185
052243
421185
1,864,000
1,938,027
37,280
38,760
-178,281
4,259
-8.89%
0.22%
Inputs
2,005,001
1,895,008
Outputs
1,864,000
1,938,027
Tax
37,280
38,760
Profit
-178,281
4,259
ROI
-8.89%
0.22%
33,000
114,793
011
100,001
11342
-
011
11342
147,793
133,001
131,067
19113
135,000
15116
19113
15116
131,067
135,000
2,621
2,700
-19,347
-701
-13.09%
-0.53%
Inputs
147,793
133,001
Outputs
131,067
135,000
Tax
2,621
2,700
Profit
-19,347
-701
ROI
-13.09%
-0.53%
49,501
199,998
000
169,098
1543
-
000
1543
249,499
218,599
224,759
128172
223,822
019116
128172
019116
224,759
223,822
4,495
4,476
-29,235
747
-11.72%
0.34%
Inputs
249,499
218,599
Outputs
224,759
223,822
Tax
4,495
4,476
Profit
-29,235
747
ROI
-11.72%
0.34%
44,000
165,041
000
164,100
1848
-
000
1848
209,041
208,100
208,093
119145
224,000
01666
119145
01666
208,093
224,000
4,161
4,480
-5,109
11,420
-2.44%
5.49%
Inputs
209,041
208,100
Outputs
208,093
224,000
Tax
4,161
4,480
Profit
-5,109
11,420
ROI
-2.44%
5.49%
55,001
59,112
000
59,150
1222
-
000
1222
114,113
114,151
75,001
222140
91,795
0345
222140
0345
75,001
91,795
1,500
1,835
-40,612
-24,191
-35.59%
-21.19%
Inputs
114,113
114,151
Outputs
75,001
91,795
Tax
1,500
1,835
Profit
-40,612
-24,191
ROI
-35.59%
-21.19%
33,000
18,250
004
18,303
239244
-
004
239244
51,250
51,303
50,968
028224
52,356
250433
028224
250433
50,968
52,356
1,019
1,047
-1,301
6
-2.54%
0.01%
Inputs
51,250
51,303
Outputs
50,968
52,356
Tax
1,019
1,047
Profit
-1,301
6
ROI
-2.54%
0.01%
49,501
790,946
002
808,271
148241
-
002
148241
840,447
857,772
868,572
156340
890,407
196611
156340
196611
868,572
890,407
17,371
17,808
10,754
14,827
1.28%
1.73%
Inputs
840,447
857,772
Outputs
868,572
890,407
Tax
17,371
17,808
Profit
10,754
14,827
ROI
1.28%
1.73%
44,000
368,627
019
360,000
129243
-
019
129243
412,627
404,000
400,416
149334
406,609
170530
149334
170530
400,416
406,609
8,008
8,132
-20,219
-5,523
-4.90%
-1.37%
Inputs
412,627
404,000
Outputs
400,416
406,609
Tax
8,008
8,132
Profit
-20,219
-5,523
ROI
-4.90%
-1.37%
55,001
95,088
000
95,170
1134
-
000
1134
150,089
150,171
96,560
130165
96,560
02873
130165
02873
96,560
96,560
1,931
1,931
-55,460
-55,542
-36.95%
-36.99%
Inputs
150,089
150,171
Outputs
96,560
96,560
Tax
1,931
1,931
Profit
-55,460
-55,542
ROI
-36.95%
-36.99%
33,000
115,477
0034
113,001
21896
-
0034
21896
148,477
146,001
151,376
230229
169,997
012247
230229
012247
151,376
169,997
3,027
3,399
-128
20,597
-0.09%
14.11%
Inputs
148,477
146,001
Outputs
151,376
169,997
Tax
3,027
3,399
Profit
-128
20,597
ROI
-0.09%
14.11%
49,501
230,831
0022
231,567
121206
-
0022
121206
280,332
281,068
286,443
030245
299,998
255393
030245
255393
286,443
299,998
5,728
5,999
383
12,931
0.14%
4.60%
Inputs
280,332
281,068
Outputs
286,443
299,998
Tax
5,728
5,999
Profit
383
12,931
ROI
0.14%
4.60%
44,000
312,632
0018
305,003
188320
-
0018
188320
356,632
349,003
353,897
044254
356,999
163499
044254
163499
353,897
356,999
7,077
7,139
-9,812
857
-2.75%
0.25%
Inputs
356,632
349,003
Outputs
353,897
356,999
Tax
7,077
7,139
Profit
-9,812
857
ROI
-2.75%
0.25%
55,001
95,779
002
95,786
123
-
002
123
150,780
150,787
94,600
018117
95,550
11674
018117
11674
94,600
95,550
1,892
1,911
-58,072
-57,148
-38.51%
-37.90%
Inputs
150,780
150,787
Outputs
94,600
95,550
Tax
1,892
1,911
Profit
-58,072
-57,148
ROI
-38.51%
-37.90%
33,000
103,017
0015
104,113
122175
-
0015
122175
136,017
137,113
145,005
018184
149,000
177421
018184
177421
145,005
149,000
2,900
2,980
6,088
8,907
4.48%
6.50%
Inputs
136,017
137,113
Outputs
145,005
149,000
Tax
2,900
2,980
Profit
6,088
8,907
ROI
4.48%
6.50%
49,501
180,000
000
167,100
2240
-
000
2240
229,501
216,601
170,556
123152
184,800
0480
123152
0480
170,556
184,800
3,411
3,696
-62,356
-35,497
-27.17%
-16.39%
Inputs
229,501
216,601
Outputs
170,556
184,800
Tax
3,411
3,696
Profit
-62,356
-35,497
ROI
-27.17%
-16.39%
44,000
363,245
000
383,021
150341
-
000
150341
407,245
427,021
450,576
233244
469,459
385590
233244
385590
450,576
469,459
9,011
9,389
34,320
33,049
8.43%
7.74%
Inputs
407,245
427,021
Outputs
450,576
469,459
Tax
9,011
9,389
Profit
34,320
33,049
ROI
8.43%
7.74%
55,001
95,247
001
95,000
1116
-
001
1116
150,248
150,001
94,501
21890
104,990
0938
21890
0938
94,501
104,990
1,890
2,099
-57,637
-47,110
-38.36%
-31.41%
Inputs
150,248
150,001
Outputs
94,501
104,990
Tax
1,890
2,099
Profit
-57,637
-47,110
ROI
-38.36%
-31.41%
Moon Repairs (Armor Set, 90 Smithing)
3 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
5,377,652
0103544
5,358,234
1123660
67,628
002
65,391
1735
3,045,420
001
3,045,150
21748
8,000,000
0018
8,000,000
11946
2,475,000
0103544
1123660
002
1735
001
21748
0018
11946
-
18,965,700
18,943,775
19,000,001
114137
19,352,621
128304
114137
128304
19,000,001
19,352,621
380,000
387,052
-345,699
21,794
-1.82%
0.12%
Inputs
18,965,700
18,943,775
Outputs
19,000,001
19,352,621
Tax
380,000
387,052
Profit
-345,699
21,794
ROI
-1.82%
0.12%
384,467
047450
365,309
164415
62,394
100
59,886
0423
621,600
000
610,000
1926
2,530,463
331
2,246,948
0538
2,475,000
047450
164415
100
0423
000
1926
331
0538
-
6,073,924
5,757,143
6,196,880
12258
6,196,880
138196
12258
138196
6,196,880
6,196,880
123,937
123,937
-981
315,800
-0.02%
5.49%
Inputs
6,073,924
5,757,143
Outputs
6,196,880
6,196,880
Tax
123,937
123,937
Profit
-981
315,800
ROI
-0.02%
5.49%
743,000
285480
739,758
1104710
64,587
002
70,000
631175
652,700
016
688,109
624192
1,148,141
025
1,105,000
320188
2,475,000
285480
1104710
002
631175
016
624192
025
320188
-
5,083,428
5,077,867
5,084,759
01673
5,220,000
151394
01673
151394
5,084,759
5,220,000
101,695
104,400
-100,364
37,733
-1.97%
0.74%
Inputs
5,083,428
5,077,867
Outputs
5,084,759
5,220,000
Tax
101,695
104,400
Profit
-100,364
37,733
ROI
-1.97%
0.74%
Moon Repairs (90 Smithing)
9 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
67,628
002
65,391
1735
825,000
002
1735
-
892,628
890,391
788,888
135214
814,799
044175
135214
044175
788,888
814,799
15,777
16,295
-119,517
-91,887
-13.39%
-10.32%
Inputs
892,628
890,391
Outputs
788,888
814,799
Tax
15,777
16,295
Profit
-119,517
-91,887
ROI
-13.39%
-10.32%
3,045,420
001
3,045,150
21748
825,000
001
21748
-
3,870,420
3,870,150
3,823,067
070326
3,939,487
153327
070326
153327
3,823,067
3,939,487
76,461
78,789
-123,814
-9,452
-3.20%
-0.24%
Inputs
3,870,420
3,870,150
Outputs
3,823,067
3,939,487
Tax
76,461
78,789
Profit
-123,814
-9,452
ROI
-3.20%
-0.24%
8,000,000
0018
8,000,000
11946
825,000
0018
11946
-
8,825,000
8,825,000
8,867,298
064399
8,925,470
256389
064399
256389
8,867,298
8,925,470
177,345
178,509
-135,047
-78,039
-1.53%
-0.88%
Inputs
8,825,000
8,825,000
Outputs
8,867,298
8,925,470
Tax
177,345
178,509
Profit
-135,047
-78,039
ROI
-1.53%
-0.88%
62,394
100
59,886
0423
825,000
100
0423
-
887,394
884,886
642,000
133153
662,000
017170
133153
017170
642,000
662,000
12,840
13,240
-258,234
-236,126
-29.10%
-26.68%
Inputs
887,394
884,886
Outputs
642,000
662,000
Tax
12,840
13,240
Profit
-258,234
-236,126
ROI
-29.10%
-26.68%
621,600
000
610,000
1926
825,000
000
1926
-
1,446,600
1,435,000
1,402,023
347209
1,430,113
025251
347209
025251
1,402,023
1,430,113
28,040
28,602
-72,617
-33,489
-5.02%
-2.33%
Inputs
1,446,600
1,435,000
Outputs
1,402,023
1,430,113
Tax
28,040
28,602
Profit
-72,617
-33,489
ROI
-5.02%
-2.33%
2,530,463
331
2,246,948
0538
825,000
331
0538
-
3,355,463
3,071,948
3,405,170
354298
3,490,000
036271
354298
036271
3,405,170
3,490,000
68,103
69,800
-18,396
348,252
-0.55%
11.34%
Inputs
3,355,463
3,071,948
Outputs
3,405,170
3,490,000
Tax
68,103
69,800
Profit
-18,396
348,252
ROI
-0.55%
11.34%
64,587
002
70,000
631175
825,000
002
631175
-
889,587
895,000
820,000
246187
828,925
11296
246187
11296
820,000
828,925
16,400
16,578
-85,987
-82,653
-9.67%
-9.23%
Inputs
889,587
895,000
Outputs
820,000
828,925
Tax
16,400
16,578
Profit
-85,987
-82,653
ROI
-9.67%
-9.23%
652,700
016
688,109
624192
825,000
016
624192
-
1,477,700
1,513,109
1,427,923
269270
1,512,775
141296
269270
141296
1,427,923
1,512,775
28,558
30,255
-78,335
-30,589
-5.30%
-2.02%
Inputs
1,477,700
1,513,109
Outputs
1,427,923
1,512,775
Tax
28,558
30,255
Profit
-78,335
-30,589
ROI
-5.30%
-2.02%
1,148,141
025
1,105,000
320188
825,000
025
320188
-
1,973,141
1,930,000
1,912,000
160243
1,950,676
115255
160243
115255
1,912,000
1,950,676
38,240
39,013
-99,381
-18,337
-5.04%
-0.95%
Inputs
1,973,141
1,930,000
Outputs
1,912,000
1,950,676
Tax
38,240
39,013
Profit
-99,381
-18,337
ROI
-5.04%
-0.95%
Zulrah
6 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
9,700,000
0423
9,622,333
214101
0423
214101
9,700,000
9,622,333
9,911,000
1193968
9,959,785
51541.1K
1193968
51541.1K
9,911,000
9,959,785
198,220
199,195
12,780
138,257
0.13%
1.44%
Inputs
9,700,000
9,622,333
Outputs
9,911,000
9,959,785
Tax
198,220
199,195
Profit
12,780
138,257
ROI
0.13%
1.44%
3,400,000
2241
3,396,666
018114
2241
018114
3,400,000
3,396,666
3,505,447
1130774
3,579,832
099800
1130774
099800
3,505,447
3,579,832
70,108
71,596
35,339
111,570
1.04%
3.28%
Inputs
3,400,000
3,396,666
Outputs
3,505,447
3,579,832
Tax
70,108
71,596
Profit
35,339
111,570
ROI
1.04%
3.28%
3,400,000
2241
3,396,666
018114
2241
018114
3,400,000
3,396,666
167
18.8K2.5M11.8M
172
42.7K4.8M23.4M
18.8K2.5M11.8M
42.7K4.8M23.4M
3,340,000
3,440,000
66,800
68,800
-126,800
-25,466
-3.73%
-0.75%
Inputs
3,400,000
3,396,666
Outputs
3,340,000
3,440,000
Tax
66,800
68,800
Profit
-126,800
-25,466
ROI
-3.73%
-0.75%
5,520,262
015110
5,400,325
220114
3,415,000
016129
3,290,555
223139
015110
220114
016129
223139
8,935,262
8,690,880
8,808,185
248321
9,102,000
142372
248321
142372
8,808,185
9,102,000
176,163
182,040
-303,240
229,080
-3.39%
2.64%
Inputs
8,935,262
8,690,880
Outputs
8,808,185
9,102,000
Tax
176,163
182,040
Profit
-303,240
229,080
ROI
-3.39%
2.64%
40,838
29144
39,216
032218
3,415,000
016129
3,290,555
223139
29144
032218
016129
223139
3,455,838
3,329,771
3,391,202
377395
3,498,862
059337
377395
059337
3,391,202
3,498,862
67,824
69,977
-132,460
99,114
-3.83%
2.98%
Inputs
3,455,838
3,329,771
Outputs
3,391,202
3,498,862
Tax
67,824
69,977
Profit
-132,460
99,114
ROI
-3.83%
2.98%
40,838
29144
39,216
032218
3,415,000
016129
3,290,555
223139
263,447
11208983
250,000
2243955
29144
032218
016129
223139
11208983
2243955
6,090,308
5,829,771
5,174,623
116112
5,347,222
014142
116112
014142
5,174,623
5,347,222
103,492
106,944
-1,019,177
-589,493
-16.73%
-10.11%
Inputs
6,090,308
5,829,771
Outputs
5,174,623
5,347,222
Tax
103,492
106,944
Profit
-1,019,177
-589,493
ROI
-16.73%
-10.11%
Cerberus
3 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
221,637
943883.7K
215,643
144883.1K
17,736,306
009
17,850,000
21290
943883.7K
144883.1K
009
21290
17,957,943
18,065,643
18,180,000
2129792
18,581,596
482772
2129792
482772
18,180,000
18,581,596
363,600
371,631
-141,543
144,322
-0.79%
0.80%
Inputs
17,957,943
18,065,643
Outputs
18,180,000
18,581,596
Tax
363,600
371,631
Profit
-141,543
144,322
ROI
-0.79%
0.80%
34,154,116
0872
33,294,675
122100
129,000
1681
107,820
013116
0872
122100
1681
013116
34,283,116
33,402,495
33,501,835
274401
34,379,399
0110395
274401
0110395
33,501,835
34,379,399
670,036
687,587
-1,451,317
289,317
-4.23%
0.87%
Inputs
34,283,116
33,402,495
Outputs
33,501,835
34,379,399
Tax
670,036
687,587
Profit
-1,451,317
289,317
ROI
-4.23%
0.87%
800,000
134180
762,000
033198
3,289,712
0438
3,294,143
114105
134180
033198
0438
114105
4,089,712
4,056,143
4,213,000
173594
4,312,061
298602
173594
298602
4,213,000
4,312,061
84,260
86,241
39,028
169,677
0.95%
4.18%
Inputs
4,089,712
4,056,143
Outputs
4,213,000
4,312,061
Tax
84,260
86,241
Profit
39,028
169,677
ROI
0.95%
4.18%
Corporeal Beast
4 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
75,760
102481.1K
69,050
2196685
881,390
005
887,100
3544
102481.1K
2196685
005
3544
957,150
956,150
990,641
144229
1,001,369
241216
144229
241216
990,641
1,001,369
19,812
20,027
13,679
25,192
1.43%
2.63%
Inputs
957,150
956,150
Outputs
990,641
1,001,369
Tax
19,812
20,027
Profit
13,679
25,192
ROI
1.43%
2.63%
1,001,369
241216
990,641
144229
25,000,000
003
23,587,144
117
241216
144229
003
117
26,001,369
24,577,785
22,692,692
010160
23,379,305
216163
010160
216163
22,692,692
23,379,305
453,853
467,586
-3,762,530
-1,666,066
-14.47%
-6.78%
Inputs
26,001,369
24,577,785
Outputs
22,692,692
23,379,305
Tax
453,853
467,586
Profit
-3,762,530
-1,666,066
ROI
-14.47%
-6.78%
1,001,369
241216
990,641
144229
127,280,435
42282
126,300,474
0887
241216
144229
42282
0887
128,281,804
127,291,115
126,275,221
01539
130,040,038
11434
01539
11434
126,275,221
130,040,038
2,525,504
2,600,800
-4,532,087
148,123
-3.53%
0.12%
Inputs
128,281,804
127,291,115
Outputs
126,275,221
130,040,038
Tax
2,525,504
2,600,800
Profit
-4,532,087
148,123
ROI
-3.53%
0.12%
1,001,369
241216
990,641
144229
520,000,000
002
487,763,004
111
241216
144229
002
111
521,001,369
488,753,645
492,455,000
01266
495,000,000
11761
01266
11761
492,455,000
495,000,000
5,000,000
5,000,000
-33,546,369
1,246,355
-6.44%
0.26%
Inputs
521,001,369
488,753,645
Outputs
492,455,000
495,000,000
Tax
5,000,000
5,000,000
Profit
-33,546,369
1,246,355
ROI
-6.44%
0.26%
Visages
3 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
112
13412.5K
111
13052.7K
3,567,610
1662
3,000,001
01366
13412.5K
13052.7K
1662
01366
3,567,722
3,000,112
3,281,545
297658
3,371,665
0121724
297658
0121724
3,281,545
3,371,665
65,630
67,433
-351,807
304,120
-9.86%
10.14%
Inputs
3,567,722
3,000,112
Outputs
3,281,545
3,371,665
Tax
65,630
67,433
Profit
-351,807
304,120
ROI
-9.86%
10.14%
112
13412.5K
111
13052.7K
11,700,000
0011
11,271,269
2320
13412.5K
13052.7K
0011
2320
11,700,112
11,271,380
11,621,785
036279
11,895,000
245292
036279
245292
11,621,785
11,895,000
232,435
237,900
-310,762
385,720
-2.66%
3.42%
Inputs
11,700,112
11,271,380
Outputs
11,621,785
11,895,000
Tax
232,435
237,900
Profit
-310,762
385,720
ROI
-2.66%
3.42%
743
119179
101
0664
25,713,321
001
26,000,000
110
119179
0664
001
110
25,714,064
26,000,101
26,655,000
01171
27,319,841
21273
01171
21273
26,655,000
27,319,841
533,100
546,396
407,836
773,344
1.59%
2.97%
Inputs
25,714,064
26,000,101
Outputs
26,655,000
27,319,841
Tax
533,100
546,396
Profit
407,836
773,344
ROI
1.59%
2.97%
Dragon Forge
5 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
303,320
025197
298,200
1206237
55,500,000
000
57,000,000
111
1,800,000
025197
1206237
000
111
-
57,603,320
59,098,200
61,777,777
104
64,500,000
021
104
021
61,777,777
64,500,000
1,235,555
1,290,000
2,938,902
4,111,800
5.10%
6.96%
Inputs
57,603,320
59,098,200
Outputs
61,777,777
64,500,000
Tax
1,235,555
1,290,000
Profit
2,938,902
4,111,800
ROI
5.10%
6.96%
175,000
1101502
165,422
065429
129,000
110
129,000
011118
1,800,000
1101502
065429
110
011118
-
2,104,000
2,094,422
2,109,418
01593
2,135,444
126124
01593
126124
2,109,418
2,135,444
42,188
42,708
-36,770
-1,686
-1.75%
-0.08%
Inputs
2,104,000
2,094,422
Outputs
2,109,418
2,135,444
Tax
42,188
42,708
Profit
-36,770
-1,686
ROI
-1.75%
-0.08%
208,994
02502.7K
209,005
289796.0K
02502.7K
289796.0K
208,994
209,005
14,380
653.0K38.6K
14,896
2007.6K100.2K
653.0K38.6K
2007.6K100.2K
215,700
223,440
4,314
4,468
2,392
9,967
1.14%
4.77%
Inputs
208,994
209,005
Outputs
215,700
223,440
Tax
4,314
4,468
Profit
2,392
9,967
ROI
1.14%
4.77%
208,994
02502.7K
209,005
289796.0K
02502.7K
289796.0K
417,988
418,010
306,010
11121.1K
307,342
054507
11121.1K
054507
306,010
307,342
6,120
6,146
-118,098
-116,814
-28.25%
-27.95%
Inputs
417,988
418,010
Outputs
306,010
307,342
Tax
6,120
6,146
Profit
-118,098
-116,814
ROI
-28.25%
-27.95%
208,994
02502.7K
209,005
289796.0K
02502.7K
289796.0K
835,976
836,020
607,000
3152866
617,235
033524
3152866
033524
607,000
617,235
12,140
12,344
-241,116
-231,129
-28.84%
-27.65%
Inputs
835,976
836,020
Outputs
607,000
617,235
Tax
12,140
12,344
Profit
-241,116
-231,129
ROI
-28.84%
-27.65%
Godswords
6 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
156,000
011
155,796
119153
158,217
014
158,217
123163
175,000
007
170,083
113136
011
119153
014
123163
007
113136
489,217
484,096
500,205
0114
529,981
11966
0114
11966
500,205
529,981
10,004
10,599
984
35,286
0.20%
7.29%
Inputs
489,217
484,096
Outputs
500,205
529,981
Tax
10,004
10,599
Profit
984
35,286
ROI
0.20%
7.29%
529,981
11966
500,205
0114
6,268,799
001
6,301,000
1420
11966
0114
001
1420
6,798,780
6,801,205
7,109,770
2108759
7,201,082
189659
2108759
189659
7,109,770
7,201,082
142,195
144,021
168,795
255,856
2.48%
3.76%
Inputs
6,798,780
6,801,205
Outputs
7,109,770
7,201,082
Tax
142,195
144,021
Profit
168,795
255,856
ROI
2.48%
3.76%
529,981
11966
500,205
0114
17,749,000
002
17,580,000
2658
11966
0114
002
2658
18,278,981
18,080,205
18,608,244
298690
19,024,844
297703
298690
297703
18,608,244
19,024,844
372,164
380,496
-42,901
564,143
-0.23%
3.12%
Inputs
18,278,981
18,080,205
Outputs
18,608,244
19,024,844
Tax
372,164
380,496
Profit
-42,901
564,143
ROI
-0.23%
3.12%
529,981
11966
500,205
0114
22,500,000
107
22,550,000
0443
11966
0114
107
0443
23,029,981
23,050,205
22,916,025
255395
23,503,243
247383
255395
247383
22,916,025
23,503,243
458,320
470,064
-572,276
-17,026
-2.48%
-0.07%
Inputs
23,029,981
23,050,205
Outputs
22,916,025
23,503,243
Tax
458,320
470,064
Profit
-572,276
-17,026
ROI
-2.48%
-0.07%
529,981
11966
500,205
0114
15,100,000
002
15,132,000
1124
11966
0114
002
1124
15,629,981
15,632,205
15,850,000
028210
16,000,000
125240
028210
125240
15,850,000
16,000,000
317,000
320,000
-96,981
47,795
-0.62%
0.31%
Inputs
15,629,981
15,632,205
Outputs
15,850,000
16,000,000
Tax
317,000
320,000
Profit
-96,981
47,795
ROI
-0.62%
0.31%
529,981
11966
500,205
0114
34,097,017
001
33,667,898
2211
11966
0114
001
2211
34,626,998
34,168,103
34,780,264
015111
35,799,999
427130
015111
427130
34,780,264
35,799,999
695,605
715,999
-542,339
915,897
-1.57%
2.68%
Inputs
34,626,998
34,168,103
Outputs
34,780,264
35,799,999
Tax
695,605
715,999
Profit
-542,339
915,897
ROI
-1.57%
2.68%
Wilderness Bosses
3 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
1,984,402
103
1,910,119
1234
636,223
2232
578,119
01725
430,000
114
314,119
0729
103
1234
2232
01725
114
0729
3,050,625
2,802,357
3,228,723
045295
3,328,063
343368
045295
343368
3,228,723
3,328,063
64,574
66,561
113,524
459,145
3.72%
16.38%
Inputs
3,050,625
2,802,357
Outputs
3,228,723
3,328,063
Tax
64,574
66,561
Profit
113,524
459,145
ROI
3.72%
16.38%
1,106,499
012
1,164,735
1241
400,000
0019
352,541
22626
171,922
000
230,389
1117
012
1241
0019
22626
000
1117
1,678,421
1,747,665
2,067,853
234242
2,168,888
044288
234242
044288
2,067,853
2,168,888
41,357
43,377
348,075
377,846
20.74%
21.62%
Inputs
1,678,421
1,747,665
Outputs
2,067,853
2,168,888
Tax
41,357
43,377
Profit
348,075
377,846
ROI
20.74%
21.62%
1,300,000
1417
1,279,464
1789
2,200,000
0039
2,150,000
138142
34,911,111
000
34,911,111
1543
500,000
1417
1789
0039
138142
000
1543
-
38,911,111
38,840,575
38,746,365
0156995
39,636,218
1183924
0156995
1183924
38,746,365
39,636,218
774,927
792,724
-939,673
2,919
-2.41%
0.01%
Inputs
38,911,111
38,840,575
Outputs
38,746,365
39,636,218
Tax
774,927
792,724
Profit
-939,673
2,919
ROI
-2.41%
0.01%
Oathplate
2 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
185,200
07981.8K
185,237
285.5K41.7K
1,175
022.7K176.2K
1,175
2.5K9.6K122.7K
07981.8K
285.5K41.7K
022.7K176.2K
2.5K9.6K122.7K
258,903,000
258,952,950
260,373,559
01472
266,262,131
217169
01472
217169
260,373,559
266,262,131
5,000,000
5,000,000
-3,529,441
2,309,181
-1.36%
0.89%
Inputs
258,903,000
258,952,950
Outputs
260,373,559
266,262,131
Tax
5,000,000
5,000,000
Profit
-3,529,441
2,309,181
ROI
-1.36%
0.89%
86,900,000
224151
84,616,878
036228
88,500,000
434278
87,202,250
046292
88,989,998
331239
86,937,197
057297
224151
036228
434278
046292
331239
057297
264,389,998
258,756,325
260,373,559
01472
266,262,131
217169
01472
217169
260,373,559
266,262,131
5,000,000
5,000,000
-9,016,439
2,505,806
-3.41%
0.97%
Inputs
264,389,998
258,756,325
Outputs
260,373,559
266,262,131
Tax
5,000,000
5,000,000
Profit
-9,016,439
2,505,806
ROI
-3.41%
0.97%
Torva
4 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
197,555,556
000
196,444,444
1526
152,000,000
116
151,777,777
0133
95,000,000
014
93,450,000
2322
23,751,001
2149814
23,510,372
3144889
16,284,275
31631.0K
15,909,453
21651.0K
000
1526
116
0133
014
2322
2149814
3144889
31631.0K
21651.0K
484,590,832
481,092,046
484,821,023
01260
491,110,000
21783
01260
21783
484,821,023
491,110,000
5,000,000
5,000,000
-4,769,809
5,017,954
-0.98%
1.04%
Inputs
484,590,832
481,092,046
Outputs
484,821,023
491,110,000
Tax
5,000,000
5,000,000
Profit
-4,769,809
5,017,954
ROI
-0.98%
1.04%
197,555,556
000
196,444,444
1526
8,400,000
443
7,856,456
002
000
1526
443
002
205,955,556
204,300,900
206,401,009
12287
211,311,367
220108
12287
220108
206,401,009
211,311,367
4,128,020
4,226,227
-3,682,567
2,784,240
-1.79%
1.36%
Inputs
205,955,556
204,300,900
Outputs
206,401,009
211,311,367
Tax
4,128,020
4,226,227
Profit
-3,682,567
2,784,240
ROI
-1.79%
1.36%
152,000,000
116
151,777,777
0133
8,400,000
443
7,856,456
002
116
0133
443
002
168,800,000
167,490,689
172,000,000
117102
172,092,877
016129
117102
016129
172,000,000
172,092,877
3,440,000
3,441,857
-240,000
1,160,331
-0.14%
0.69%
Inputs
168,800,000
167,490,689
Outputs
172,000,000
172,092,877
Tax
3,440,000
3,441,857
Profit
-240,000
1,160,331
ROI
-0.14%
0.69%
95,000,000
014
93,450,000
2322
8,400,000
443
7,856,456
002
014
2322
443
002
111,800,000
109,162,912
111,000,000
120114
111,775,000
019134
120114
019134
111,000,000
111,775,000
2,220,000
2,235,500
-3,020,000
376,588
-2.70%
0.34%
Inputs
111,800,000
109,162,912
Outputs
111,000,000
111,775,000
Tax
2,220,000
2,235,500
Profit
-3,020,000
376,588
ROI
-2.70%
0.34%
Misc
5 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
125,461
738250
128,108
0108814
738250
0108814
125,461
128,108
125,588
370684
135,000
1101706
370684
1101706
125,588
135,000
2,511
2,700
-2,384
4,192
-1.90%
3.27%
Inputs
125,461
128,108
Outputs
125,588
135,000
Tax
2,511
2,700
Profit
-2,384
4,192
ROI
-1.90%
3.27%
6,249,000
149334
6,080,825
152330
55,405,364
006
53,650,000
2428
149334
152330
006
2428
61,654,364
59,730,825
61,022,688
141223
62,491,097
250228
141223
250228
61,022,688
62,491,097
1,220,453
1,249,821
-1,852,129
1,510,451
-3.00%
2.53%
Inputs
61,654,364
59,730,825
Outputs
61,022,688
62,491,097
Tax
1,220,453
1,249,821
Profit
-1,852,129
1,510,451
ROI
-3.00%
2.53%
14,366,000
51730
13,978,219
236255
51730
236255
71,830,000
69,891,095
69,500,000
347336
69,695,000
052389
347336
052389
69,500,000
69,695,000
1,390,000
1,393,900
-3,720,000
-1,589,995
-5.18%
-2.27%
Inputs
71,830,000
69,891,095
Outputs
69,500,000
69,695,000
Tax
1,390,000
1,393,900
Profit
-3,720,000
-1,589,995
ROI
-5.18%
-2.27%
74,969,682
1565
74,200,000
01998
18
16.1K3.7M26.8M
18
75.3K7.8M34.6M
1565
01998
16.1K3.7M26.8M
75.3K7.8M34.6M
77,669,682
76,900,000
77,561,655
251289
79,000,000
358342
251289
358342
77,561,655
79,000,000
1,551,233
1,580,000
-1,659,260
520,000
-2.14%
0.68%
Inputs
77,669,682
76,900,000
Outputs
77,561,655
79,000,000
Tax
1,551,233
1,580,000
Profit
-1,659,260
520,000
ROI
-2.14%
0.68%
49,774,398
002
48,811,139
2893
1,400,000
365404
1,383,753
041233
002
2893
365404
041233
51,174,398
50,194,892
51,462,777
1124730
51,462,777
3130571
1124730
3130571
51,462,777
51,462,777
1,029,255
1,029,255
-740,876
238,630
-1.45%
0.48%
Inputs
51,174,398
50,194,892
Outputs
51,462,777
51,462,777
Tax
1,029,255
1,029,255
Profit
-740,876
238,630
ROI
-1.45%
0.48%
Item Sets
24 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
9,868
144341.5K
8,902
42951.5K
71,217
44231.6K
71,100
171.8K9.0K
47,240
34112.0K
47,100
21.8K8.9K
5,999
1670854
5,548
11.1K2.5K
5,899
214264.8K
5,594
11.0K4.3K
144341.5K
42951.5K
44231.6K
171.8K9.0K
34112.0K
21.8K8.9K
1670854
11.1K2.5K
214264.8K
11.0K4.3K
140,223
138,244
138,010
0192246
148,000
2138804
0192246
2138804
138,010
148,000
2,760
2,960
-4,973
6,796
-3.55%
4.92%
Inputs
140,223
138,244
Outputs
138,010
148,000
Tax
2,760
2,960
Profit
-4,973
6,796
ROI
-3.55%
4.92%
8,315
02556
8,200
139338
74,000
0213174
70,844
1271877
55,000
014170
46,955
1179659
6,559
0959
4,889
130200
9,301
017173
7,096
110325
02556
139338
0213174
1271877
014170
1179659
0959
130200
017173
110325
153,175
137,984
159,063
32063
159,063
158148
32063
158148
159,063
159,063
3,181
3,181
2,707
17,898
1.77%
12.97%
Inputs
153,175
137,984
Outputs
159,063
159,063
Tax
3,181
3,181
Profit
2,707
17,898
ROI
1.77%
12.97%
89,884
0293
76,501
163249
72,236
152832
71,205
13301.6K
49,061
0103712
47,205
33541.4K
5,530
2261
5,477
033284
85,654
0788
76,713
338278
0293
163249
152832
13301.6K
0103712
33541.4K
2261
033284
0788
338278
302,365
277,101
262,675
010088
292,813
131205
010088
131205
262,675
292,813
5,253
5,856
-44,943
9,856
-14.86%
3.56%
Inputs
302,365
277,101
Outputs
262,675
292,813
Tax
5,253
5,856
Profit
-44,943
9,856
ROI
-14.86%
3.56%
100,000
005
42,140
2534
96,485
11029
93,333
0741
124,888
01226
76,237
11260
38,258
0013
90,915
2742
58,386
0012
140,184
2727
005
2534
11029
0741
01226
11260
0013
2742
0012
2727
418,017
442,809
80,000
37634
290,487
022123
37634
022123
80,000
290,487
1,600
5,809
-339,617
-158,131
-81.24%
-35.71%
Inputs
418,017
442,809
Outputs
80,000
290,487
Tax
1,600
5,809
Profit
-339,617
-158,131
ROI
-81.24%
-35.71%
116,364
030448
114,060
185571
239,045
01401.3K
231,000
42491.3K
234,832
01271.3K
227,000
62831.2K
47,331
0967
47,000
151293
66,900
0116409
57,011
2216853
030448
185571
01401.3K
42491.3K
01271.3K
62831.2K
0967
151293
0116409
2216853
704,472
676,071
705,863
03679
770,000
146323
03679
146323
705,863
770,000
14,117
15,400
-12,726
78,529
-1.81%
11.62%
Inputs
704,472
676,071
Outputs
705,863
770,000
Tax
14,117
15,400
Profit
-12,726
78,529
ROI
-1.81%
11.62%
7,216
1.2K30.4K33.5K
7,123
87.8K69.8K
3,810
323.5K11.9K
3,621
23.1K13.6K
1,778
12.1K3.1K
1,752
173434.0K
1.2K30.4K33.5K
87.8K69.8K
323.5K11.9K
23.1K13.6K
12.1K3.1K
173434.0K
12,804
12,496
12,777
0064
14,990
32671.2K
0064
32671.2K
12,777
14,990
255
299
-282
2,195
-2.20%
17.57%
Inputs
12,804
12,496
Outputs
12,777
14,990
Tax
255
299
Profit
-282
2,195
ROI
-2.20%
17.57%
5,771
37624.7K110.5K
5,771
32023.2K83.1K
4,880
02913.1K
2,600
54496.1K
1,599
0871.3K
1,600
64161.9K
37624.7K110.5K
32023.2K83.1K
02913.1K
54496.1K
0871.3K
64161.9K
12,250
9,971
10,571
0518
88,000
123187
0518
123187
10,571
88,000
211
1,760
-1,890
76,269
-15.43%
764.91%
Inputs
12,250
9,971
Outputs
10,571
88,000
Tax
211
1,760
Profit
-1,890
76,269
ROI
-15.43%
764.91%
4,892
010.6K66.0K
4,906
120.4K61.3K
3,626
0711.8K
2,188
24602.7K
2,150
11081.0K
1,357
0871.2K
010.6K66.0K
120.4K61.3K
0711.8K
24602.7K
11081.0K
0871.2K
10,668
8,451
8,750
0419
8,956
219107
0419
219107
8,750
8,956
175
179
-2,093
326
-19.62%
3.86%
Inputs
10,668
8,451
Outputs
8,750
8,956
Tax
175
179
Profit
-2,093
326
ROI
-19.62%
3.86%
4,347
03.1K32.2K
4,306
3538.7K54.3K
2,159
33881.6K
2,098
13125.6K
2,597
216713.0K
2,281
04204.4K
03.1K32.2K
3538.7K54.3K
33881.6K
13125.6K
216713.0K
04204.4K
9,103
8,685
8,400
013059
7,727
144341
013059
144341
8,400
7,727
168
154
-871
-1,112
-9.57%
-12.80%
Inputs
9,103
8,685
Outputs
8,400
7,727
Tax
168
154
Profit
-871
-1,112
ROI
-9.57%
-12.80%
20,546
184.4K20.0K
20,590
18014.7K86.8K
38,433
984.5K24.7K
38,764
13216.2K90.2K
38,979
1104.2K21.2K
38,164
12514.2K83.8K
32,039
306.7K22.7K
32,039
26014.8K93.0K
184.4K20.0K
18014.7K86.8K
984.5K24.7K
13216.2K90.2K
1104.2K21.2K
12514.2K83.8K
306.7K22.7K
26014.8K93.0K
129,997
129,557
128,186
186135
132,989
043331
186135
043331
128,186
132,989
2,563
2,659
-4,374
773
-3.36%
0.60%
Inputs
129,997
129,557
Outputs
128,186
132,989
Tax
2,563
2,659
Profit
-4,374
773
ROI
-3.36%
0.60%
9,700
0541
10,000
21682
11,149
0083
12,000
41476
8,897
01429
8,687
215104
0541
21682
0083
41476
01429
215104
29,746
30,687
20,754
6832
26,487
02378
6832
02378
20,754
26,487
415
529
-9,407
-4,729
-31.62%
-15.41%
Inputs
29,746
30,687
Outputs
20,754
26,487
Tax
415
529
Profit
-9,407
-4,729
ROI
-31.62%
-15.41%
211,948
027194
211,000
141309
182,564
029127
180,326
151289
170,289
137157
170,289
052315
189,998
028124
187,636
149254
027194
141309
029127
151289
137157
052315
028124
149254
754,799
749,251
760,400
156414
781,124
2121726
156414
2121726
760,400
781,124
15,208
15,622
-9,607
16,251
-1.27%
2.17%
Inputs
754,799
749,251
Outputs
760,400
781,124
Tax
15,208
15,622
Profit
-9,607
16,251
ROI
-1.27%
2.17%
135,000
15116
131,067
19113
223,822
019116
224,759
128172
224,000
01666
208,093
119145
91,795
0345
75,001
222140
15116
19113
019116
128172
01666
119145
0345
222140
674,617
638,920
750,000
240162
754,962
134179
240162
134179
750,000
754,962
15,000
15,099
60,383
100,943
8.95%
15.80%
Inputs
674,617
638,920
Outputs
750,000
754,962
Tax
15,000
15,099
Profit
60,383
100,943
ROI
8.95%
15.80%
318,000
038188
342,652
130231
940,635
037176
916,901
129209
980,000
025161
949,000
133211
1,938,027
421185
1,864,000
052243
038188
130231
037176
129209
025161
133211
421185
052243
4,176,662
4,072,553
4,134,118
651382
4,240,052
01651.0K
651382
01651.0K
4,134,118
4,240,052
82,682
84,801
-125,226
82,698
-3.00%
2.03%
Inputs
4,176,662
4,072,553
Outputs
4,134,118
4,240,052
Tax
82,682
84,801
Profit
-125,226
82,698
ROI
-3.00%
2.03%
410,817
052299
405,933
173333
1,562,736
195641
1,534,702
196473
1,479,500
099597
1,476,805
199459
139,999
051518
131,181
149418
052299
173333
195641
196473
099597
199459
051518
149418
3,593,052
3,548,621
3,592,547
01257
3,728,235
252227
01257
252227
3,592,547
3,728,235
71,850
74,564
-72,355
105,050
-2.01%
2.96%
Inputs
3,593,052
3,548,621
Outputs
3,592,547
3,728,235
Tax
71,850
74,564
Profit
-72,355
105,050
ROI
-2.01%
2.96%
52,356
250433
50,968
028224
890,407
196611
868,572
156340
406,609
170530
400,416
149334
96,560
02873
96,560
130165
250433
028224
196611
156340
170530
149334
02873
130165
1,445,932
1,416,516
1,502,831
0229
1,575,000
11199
0229
11199
1,502,831
1,575,000
30,056
31,500
26,843
126,984
1.86%
8.96%
Inputs
1,445,932
1,416,516
Outputs
1,502,831
1,575,000
Tax
30,056
31,500
Profit
26,843
126,984
ROI
1.86%
8.96%
149,000
177421
145,005
018184
184,800
0480
170,556
123152
469,459
385590
450,576
233244
104,990
0938
94,501
21890
177421
018184
0480
123152
385590
233244
0938
21890
908,249
860,638
841,719
0840
894,347
210130
0840
210130
841,719
894,347
16,834
17,886
-83,364
15,823
-9.18%
1.84%
Inputs
908,249
860,638
Outputs
841,719
894,347
Tax
16,834
17,886
Profit
-83,364
15,823
ROI
-9.18%
1.84%
169,997
012247
151,376
230229
299,998
255393
286,443
030245
356,999
163499
353,897
044254
95,550
11674
94,600
018117
012247
230229
255393
030245
163499
044254
11674
018117
922,544
886,316
902,477
1334
954,021
01668
1334
01668
902,477
954,021
18,049
19,080
-38,116
48,625
-4.13%
5.49%
Inputs
922,544
886,316
Outputs
902,477
954,021
Tax
18,049
19,080
Profit
-38,116
48,625
ROI
-4.13%
5.49%
741,000
155204
708,500
231253
1,101,478
147292
1,068,000
235309
942,411
286429
917,218
277470
155204
231253
147292
235309
286429
277470
2,784,889
2,693,718
2,847,453
0860
2,847,453
135208
0860
135208
2,847,453
2,847,453
56,949
56,949
5,615
96,786
0.20%
3.59%
Inputs
2,784,889
2,693,718
Outputs
2,847,453
2,847,453
Tax
56,949
56,949
Profit
5,615
96,786
ROI
0.20%
3.59%
10,446,430
112151
10,163,444
253213
10,489,469
114123
10,112,096
043206
9,710,987
124124
9,483,168
139210
112151
253213
114123
043206
124124
139210
30,646,886
29,758,708
30,000,000
025122
30,659,996
243214
025122
243214
30,000,000
30,659,996
600,000
613,199
-1,246,886
288,089
-4.07%
0.97%
Inputs
30,646,886
29,758,708
Outputs
30,000,000
30,659,996
Tax
600,000
613,199
Profit
-1,246,886
288,089
ROI
-4.07%
0.97%
17,457,802
243169
17,351,103
139256
72,000,000
018209
71,155,000
241295
51,803,077
215198
50,194,017
126273
243169
139256
018209
241295
215198
126273
141,260,879
138,700,120
140,629,165
120104
143,932,307
234211
120104
234211
140,629,165
143,932,307
2,812,583
2,878,646
-3,444,297
2,353,541
-2.44%
1.70%
Inputs
141,260,879
138,700,120
Outputs
140,629,165
143,932,307
Tax
2,812,583
2,878,646
Profit
-3,444,297
2,353,541
ROI
-2.44%
1.70%
44,800,000
022115
43,577,777
230229
94,292,329
016164
93,177,777
131203
62,000,000
015120
61,715,000
232214
022115
230229
016164
131203
015120
232214
201,092,329
198,470,554
200,000,000
02299
198,999,000
126203
02299
126203
200,000,000
198,999,000
4,000,000
3,979,980
-5,092,329
-3,451,534
-2.53%
-1.74%
Inputs
201,092,329
198,470,554
Outputs
200,000,000
198,999,000
Tax
4,000,000
3,979,980
Profit
-5,092,329
-3,451,534
ROI
-2.53%
-1.74%
87,450,000
11377
87,000,000
022124
138,091,796
11282
135,000,000
08128
134,999,000
11459
129,950,195
18105
11377
022124
11282
08128
11459
18105
360,540,796
351,950,195
355,000,000
01074
355,000,000
114114
01074
114114
355,000,000
355,000,000
5,000,000
5,000,000
-10,540,796
-1,950,195
-2.92%
-0.55%
Inputs
360,540,796
351,950,195
Outputs
355,000,000
355,000,000
Tax
5,000,000
5,000,000
Profit
-10,540,796
-1,950,195
ROI
-2.92%
-0.55%
275,379
11373
270,000
013138
423,649
02998
398,488
212131
445,000
02191
425,421
125146
11373
013138
02998
212131
02191
125146
1,144,028
1,093,909
1,129,333
0927
1,290,000
212102
0927
212102
1,129,333
1,290,000
22,586
25,800
-37,281
170,291
-3.26%
15.57%
Inputs
1,144,028
1,093,909
Outputs
1,129,333
1,290,000
Tax
22,586
25,800
Profit
-37,281
170,291
ROI
-3.26%
15.57%