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
83
0644786
83
42.1K3.2K
0644786
42.1K3.2K
83
83
267
0300165
267
87215207
0300165
87215207
267
267
5
5
179
179
215.66%
215.66%
Inputs
83
83
Outputs
267
267
Tax
5
5
Profit
179
179
ROI
215.66%
215.66%
62
24542660
61
02.1K1.3K
24542660
02.1K1.3K
62
61
350
8887972
465
51.3K981
8887972
51.3K981
350
465
7
9
281
395
453.23%
647.54%
Inputs
62
61
Outputs
350
465
Tax
7
9
Profit
281
395
ROI
453.23%
647.54%
4,014
7209793
4,150
72.6K3.1K
7209793
72.6K3.1K
4,014
4,150
4,502
04441.0K
4,605
61.8K1.5K
04441.0K
61.8K1.5K
4,502
4,605
90
92
398
363
9.92%
8.75%
Inputs
4,014
4,150
Outputs
4,502
4,605
Tax
90
92
Profit
398
363
ROI
9.92%
8.75%
21,858
30398430
21,811
72.8K3.3K
30398430
72.8K3.3K
21,858
21,811
23,391
7418780
23,500
234.3K3.3K
7418780
234.3K3.3K
23,391
23,500
467
470
1,066
1,219
4.88%
5.59%
Inputs
21,858
21,811
Outputs
23,391
23,500
Tax
467
470
Profit
1,066
1,219
ROI
4.88%
5.59%
74,500
027242
74,400
93.5K2.8K
027242
93.5K2.8K
74,500
74,400
79,000
0710420
78,995
142.4K3.0K
0710420
142.4K3.0K
79,000
78,995
1,580
1,579
2,920
3,016
3.92%
4.05%
Inputs
74,500
74,400
Outputs
79,000
78,995
Tax
1,580
1,579
Profit
2,920
3,016
ROI
3.92%
4.05%
9
04772.4K
5
231.3K328
04772.4K
231.3K328
9
5
359
062305
16
2257177
062305
2257177
359
16
7
0
343
11
3811.11%
220.00%
Inputs
9
5
Outputs
359
16
Tax
7
0
Profit
343
11
ROI
3811.11%
220.00%
23
0224881
23
21822778
0224881
21822778
23
23
110
600
5
013388
600
013388
110
5
2
0
85
-18
369.57%
-78.26%
Inputs
23
23
Outputs
110
5
Tax
2
0
Profit
85
-18
ROI
369.57%
-78.26%
24
0298455
24
105641.1K
0298455
105641.1K
24
24
100
0165103
111
10156234
0165103
10156234
100
111
2
2
74
85
308.33%
354.17%
Inputs
24
24
Outputs
100
111
Tax
2
2
Profit
74
85
ROI
308.33%
354.17%
38
0252709
41
8446218
0252709
8446218
38
41
283
0134230
330
5264458
0134230
5264458
283
330
5
6
240
283
631.58%
690.24%
Inputs
38
41
Outputs
283
330
Tax
5
6
Profit
240
283
ROI
631.58%
690.24%
414
0571.3K
75
17734429
0571.3K
17734429
414
75
361
036058
467
10675392
036058
10675392
361
467
7
9
-60
383
-14.49%
510.67%
Inputs
414
75
Outputs
361
467
Tax
7
9
Profit
-60
383
ROI
-14.49%
510.67%
1,600
115337997
1,425
271.7K3.5K
115337997
271.7K3.5K
1,600
1,425
2,112
369631.2K
2,430
222.6K2.4K
369631.2K
222.6K2.4K
2,112
2,430
42
48
470
957
29.38%
67.16%
Inputs
1,600
1,425
Outputs
2,112
2,430
Tax
42
48
Profit
470
957
ROI
29.38%
67.16%
18,818
0128281
18,622
181.9K2.2K
0128281
181.9K2.2K
18,818
18,622
20,269
0386711
20,270
241.4K1.9K
0386711
241.4K1.9K
20,269
20,270
405
405
1,046
1,243
5.56%
6.67%
Inputs
18,818
18,622
Outputs
20,269
20,270
Tax
405
405
Profit
1,046
1,243
ROI
5.56%
6.67%
698
01.0K185
660
238641.4K
01.0K185
238641.4K
698
660
1,100
98108283
1,103
37581.3K
98108283
37581.3K
1,100
1,103
22
22
380
421
54.44%
63.79%
Inputs
698
660
Outputs
1,100
1,103
Tax
22
22
Profit
380
421
ROI
54.44%
63.79%
65
014282
65
2289226
014282
2289226
65
65
216
0246259
364
4515481
0246259
4515481
216
364
4
7
147
292
226.15%
449.23%
Inputs
65
65
Outputs
216
364
Tax
4
7
Profit
147
292
ROI
226.15%
449.23%
398
0454492
216
119121.6K
0454492
119121.6K
398
216
894
96313563
938
0510918
96313563
0510918
894
938
17
18
479
704
120.35%
325.93%
Inputs
398
216
Outputs
894
938
Tax
17
18
Profit
479
704
ROI
120.35%
325.93%
2,917
014013
2,776
1281367
014013
1281367
2,917
2,776
4,561
026169
4,699
80328474
026169
80328474
4,561
4,699
91
93
1,553
1,830
53.24%
65.92%
Inputs
2,917
2,776
Outputs
4,561
4,699
Tax
91
93
Profit
1,553
1,830
ROI
53.24%
65.92%
32,601
01562
31,066
2182290
01562
2182290
32,601
31,066
36,999
0016
38,000
2363434
0016
2363434
36,999
38,000
739
760
3,659
6,174
11.22%
19.87%
Inputs
32,601
31,066
Outputs
36,999
38,000
Tax
739
760
Profit
3,659
6,174
ROI
11.22%
19.87%
189,000
0010
186,300
131102
0010
131102
189,000
186,300
184,937
0010
193,774
2023578
0010
2023578
184,937
193,774
3,698
3,875
-7,761
3,599
-4.11%
1.93%
Inputs
189,000
186,300
Outputs
184,937
193,774
Tax
3,698
3,875
Profit
-7,761
3,599
ROI
-4.11%
1.93%
139,890
0516
139,380
2581325
0516
2581325
139,890
139,380
141,555
013873
142,995
2496808
013873
2496808
141,555
142,995
2,831
2,859
-1,166
756
-0.83%
0.54%
Inputs
139,890
139,380
Outputs
141,555
142,995
Tax
2,831
2,859
Profit
-1,166
756
ROI
-0.83%
0.54%
18,425
2050152
17,811
0459445
2050152
0459445
18,425
17,811
17,343
0361184
18,505
22755761
0361184
22755761
17,343
18,505
346
370
-1,428
324
-7.75%
1.82%
Inputs
18,425
17,811
Outputs
17,343
18,505
Tax
346
370
Profit
-1,428
324
ROI
-7.75%
1.82%
21,743
02124
21,000
2146251
02124
2146251
21,743
21,000
21,750
0108202
22,904
6463404
0108202
6463404
21,750
22,904
435
458
-428
1,446
-1.97%
6.89%
Inputs
21,743
21,000
Outputs
21,750
22,904
Tax
435
458
Profit
-428
1,446
ROI
-1.97%
6.89%
Unfinished Potions (Zahur)
19 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
289
19.7K6.1K
282
06.4K5.2K
200
19.7K6.1K
06.4K5.2K
-
489
482
421
02.7K3.7K
450
11015.8K4.7K
02.7K3.7K
11015.8K4.7K
421
450
8
9
-76
-41
-15.54%
-8.51%
Inputs
489
482
Outputs
421
450
Tax
8
9
Profit
-76
-41
ROI
-15.54%
-8.51%
196
08116.8K
175
41.5K10.4K
200
08116.8K
41.5K10.4K
-
396
375
205
0134543
249
12.3K1.0K
0134543
12.3K1.0K
205
249
4
4
-195
-130
-49.24%
-34.67%
Inputs
396
375
Outputs
205
249
Tax
4
4
Profit
-195
-130
ROI
-49.24%
-34.67%
230
13212.6K13.1K
230
010.1K7.4K
200
13212.6K13.1K
010.1K7.4K
-
430
430
386
07014.2K
428
905.2K1.9K
07014.2K
905.2K1.9K
386
428
7
8
-51
-10
-11.86%
-2.33%
Inputs
430
430
Outputs
386
428
Tax
7
8
Profit
-51
-10
ROI
-11.86%
-2.33%
394
030.4K27.2K
400
26113.1K56.7K
200
030.4K27.2K
26113.1K56.7K
-
594
600
555
01.8K8.8K
618
10316.2K17.1K
01.8K8.8K
10316.2K17.1K
555
618
11
12
-50
6
-8.42%
1.00%
Inputs
594
600
Outputs
555
618
Tax
11
12
Profit
-50
6
ROI
-8.42%
1.00%
5,346
03.5K32.3K
5,335
27483.7K43.3K
200
03.5K32.3K
27483.7K43.3K
-
5,546
5,535
5,680
016.4K31.4K
5,698
3.3K50.3K76.6K
016.4K31.4K
3.3K50.3K76.6K
5,680
5,698
113
113
21
50
0.38%
0.90%
Inputs
5,546
5,535
Outputs
5,680
5,698
Tax
113
113
Profit
21
50
ROI
0.38%
0.90%
2,340
016.0K5.1K
2,293
9334.8K55.8K
200
016.0K5.1K
9334.8K55.8K
-
2,540
2,493
2,606
3.4K18.6K31.5K
2,600
50055.2K38.5K
3.4K18.6K31.5K
50055.2K38.5K
2,606
2,600
52
52
14
55
0.55%
2.21%
Inputs
2,540
2,493
Outputs
2,606
2,600
Tax
52
52
Profit
14
55
ROI
0.55%
2.21%
1,763
15.1K28.1K
1,760
1512.2K20.8K
200
15.1K28.1K
1512.2K20.8K
-
1,963
1,960
1,986
05.4K6.4K
1,983
30025.2K51.2K
05.4K6.4K
30025.2K51.2K
1,986
1,983
39
39
-16
-16
-0.82%
-0.82%
Inputs
1,963
1,960
Outputs
1,986
1,983
Tax
39
39
Profit
-16
-16
ROI
-0.82%
-0.82%
1,677
4.0K8.2K25.0K
1,620
6517.8K42.4K
200
4.0K8.2K25.0K
6517.8K42.4K
-
1,877
1,820
1,775
4069.2K3.1K
1,791
038.9K16.4K
4069.2K3.1K
038.9K16.4K
1,775
1,791
35
35
-137
-64
-7.30%
-3.52%
Inputs
1,877
1,820
Outputs
1,775
1,791
Tax
35
35
Profit
-137
-64
ROI
-7.30%
-3.52%
2,400
38.8K3.5K
2,322
7211.9K10.1K
200
38.8K3.5K
7211.9K10.1K
-
2,600
2,522
2,655
03.8K14.9K
2,653
2.2K14.2K16.7K
03.8K14.9K
2.2K14.2K16.7K
2,655
2,653
53
53
2
78
0.08%
3.09%
Inputs
2,600
2,522
Outputs
2,655
2,653
Tax
53
53
Profit
2
78
ROI
0.08%
3.09%
8,998
024
8,380
839871.2K
200
024
839871.2K
-
9,198
8,580
9,177
1001.1K1.9K
9,177
2441.4K3.8K
1001.1K1.9K
2441.4K3.8K
9,177
9,177
183
183
-204
414
-2.22%
4.83%
Inputs
9,198
8,580
Outputs
9,177
9,177
Tax
183
183
Profit
-204
414
ROI
-2.22%
4.83%
8,527
9102.1K2.0K
8,528
11218.9K20.1K
200
9102.1K2.0K
11218.9K20.1K
-
8,727
8,728
8,933
05.0K11.0K
8,969
3.0K48.5K42.5K
05.0K11.0K
3.0K48.5K42.5K
8,933
8,969
178
179
28
62
0.32%
0.71%
Inputs
8,727
8,728
Outputs
8,933
8,969
Tax
178
179
Profit
28
62
ROI
0.32%
0.71%
2,850
09.0K2.0K
2,856
777.7K35.9K
200
09.0K2.0K
777.7K35.9K
-
3,050
3,056
3,167
08.3K3.8K
3,179
8.1K34.7K30.3K
08.3K3.8K
8.1K34.7K30.3K
3,167
3,179
63
63
54
60
1.77%
1.96%
Inputs
3,050
3,056
Outputs
3,167
3,179
Tax
63
63
Profit
54
60
ROI
1.77%
1.96%
1,435
304.9K3.3K
1,435
03.0K37.6K
200
304.9K3.3K
03.0K37.6K
-
1,635
1,635
1,630
05.8K6.0K
1,698
32.1K28.4K
05.8K6.0K
32.1K28.4K
1,630
1,698
32
33
-37
30
-2.26%
1.83%
Inputs
1,635
1,635
Outputs
1,630
1,698
Tax
32
33
Profit
-37
30
ROI
-2.26%
1.83%
1,626
026.2K16.3K
1,616
18018.8K92.8K
200
026.2K16.3K
18018.8K92.8K
-
1,826
1,816
1,875
562.7K1.8K
1,890
4532.6K86.9K
562.7K1.8K
4532.6K86.9K
1,875
1,890
37
37
12
37
0.66%
2.04%
Inputs
1,826
1,816
Outputs
1,875
1,890
Tax
37
37
Profit
12
37
ROI
0.66%
2.04%
3,200
211.5K22.7K
3,180
2030.0K12.7K
200
211.5K22.7K
2030.0K12.7K
-
3,400
3,380
3,385
04.7K807
3,533
70023.4K15.4K
04.7K807
70023.4K15.4K
3,385
3,533
67
70
-82
83
-2.41%
2.46%
Inputs
3,400
3,380
Outputs
3,385
3,533
Tax
67
70
Profit
-82
83
ROI
-2.41%
2.46%
2,327
03333.0K
2,325
11210.7K18.0K
200
03333.0K
11210.7K18.0K
-
2,527
2,525
2,659
03.5K0
2,657
5.8K11.0K2.0K
03.5K0
5.8K11.0K2.0K
2,659
2,657
53
53
79
79
3.13%
3.13%
Inputs
2,527
2,525
Outputs
2,659
2,657
Tax
53
53
Profit
79
79
ROI
3.13%
3.13%
2,725
10370744
2,602
05.3K2.4K
200
10370744
05.3K2.4K
-
2,925
2,802
3,056
00204
3,198
636312.8K
00204
636312.8K
3,056
3,198
61
63
70
333
2.39%
11.88%
Inputs
2,925
2,802
Outputs
3,056
3,198
Tax
61
63
Profit
70
333
ROI
2.39%
11.88%
2,405
0714550
2,405
514.7K9.4K
200
0714550
514.7K9.4K
-
2,605
2,605
2,655
3433435
2,710
006.4K
3433435
006.4K
2,655
2,710
53
54
-3
51
-0.12%
1.96%
Inputs
2,605
2,605
Outputs
2,655
2,710
Tax
53
54
Profit
-3
51
ROI
-0.12%
1.96%
2,850
09.0K2.0K
2,856
777.7K35.9K
8,597
06.1K13.7K
8,368
4716.4K30.9K
200
09.0K2.0K
777.7K35.9K
06.1K13.7K
4716.4K30.9K
-
11,647
11,424
11,556
001
12,000
2.0K2.0K3
001
2.0K2.0K3
11,556
12,000
231
240
-322
336
-2.76%
2.94%
Inputs
11,647
11,424
Outputs
11,556
12,000
Tax
231
240
Profit
-322
336
ROI
-2.76%
2.94%
Unfinished Potions (Degrime + Zahur)
15 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
225
01.6K5.6K
215
12515.6K13.8K
200
01.6K5.6K
12515.6K13.8K
-
425
415
421
02.7K3.7K
450
11015.8K4.7K
02.7K3.7K
11015.8K4.7K
421
450
8
9
-12
26
-2.82%
6.27%
Inputs
425
415
Outputs
421
450
Tax
8
9
Profit
-12
26
ROI
-2.82%
6.27%
176
12.6K808
175
04.8K5.0K
200
12.6K808
04.8K5.0K
-
376
375
205
0134543
249
12.3K1.0K
0134543
12.3K1.0K
205
249
4
4
-175
-130
-46.54%
-34.67%
Inputs
376
375
Outputs
205
249
Tax
4
4
Profit
-175
-130
ROI
-46.54%
-34.67%
190
20010.0K8.1K
184
9925.0K19.3K
200
20010.0K8.1K
9925.0K19.3K
-
390
384
386
07014.2K
428
905.2K1.9K
07014.2K
905.2K1.9K
386
428
7
8
-11
36
-2.82%
9.38%
Inputs
390
384
Outputs
386
428
Tax
7
8
Profit
-11
36
ROI
-2.82%
9.38%
302
45915.9K19.3K
305
036.9K40.9K
200
45915.9K19.3K
036.9K40.9K
-
502
505
555
01.8K8.8K
618
10316.2K17.1K
01.8K8.8K
10316.2K17.1K
555
618
11
12
42
101
8.37%
20.00%
Inputs
502
505
Outputs
555
618
Tax
11
12
Profit
42
101
ROI
8.37%
20.00%
5,182
40019.4K21.1K
5,120
34560.2K68.4K
200
40019.4K21.1K
34560.2K68.4K
-
5,382
5,320
5,680
016.4K31.4K
5,698
3.3K50.3K76.6K
016.4K31.4K
3.3K50.3K76.6K
5,680
5,698
113
113
185
265
3.44%
4.98%
Inputs
5,382
5,320
Outputs
5,680
5,698
Tax
113
113
Profit
185
265
ROI
3.44%
4.98%
2,200
614.5K12.9K
2,200
25537.7K55.2K
200
614.5K12.9K
25537.7K55.2K
-
2,400
2,400
2,606
3.4K18.6K31.5K
2,600
50055.2K38.5K
3.4K18.6K31.5K
50055.2K38.5K
2,606
2,600
52
52
154
148
6.42%
6.17%
Inputs
2,400
2,400
Outputs
2,606
2,600
Tax
52
52
Profit
154
148
ROI
6.42%
6.17%
1,642
06.9K2.4K
1,625
26840.1K54.8K
200
06.9K2.4K
26840.1K54.8K
-
1,842
1,825
1,986
05.4K6.4K
1,983
30025.2K51.2K
05.4K6.4K
30025.2K51.2K
1,986
1,983
39
39
105
119
5.70%
6.52%
Inputs
1,842
1,825
Outputs
1,986
1,983
Tax
39
39
Profit
105
119
ROI
5.70%
6.52%
1,439
04.2K13.9K
1,430
25030.0K51.0K
200
04.2K13.9K
25030.0K51.0K
-
1,639
1,630
1,775
4069.2K3.1K
1,791
038.9K16.4K
4069.2K3.1K
038.9K16.4K
1,775
1,791
35
35
101
126
6.16%
7.73%
Inputs
1,639
1,630
Outputs
1,775
1,791
Tax
35
35
Profit
101
126
ROI
6.16%
7.73%
2,282
01.7K3.6K
2,254
12140.9K58.6K
200
01.7K3.6K
12140.9K58.6K
-
2,482
2,454
2,655
03.8K14.9K
2,653
2.2K14.2K16.7K
03.8K14.9K
2.2K14.2K16.7K
2,655
2,653
53
53
120
146
4.83%
5.95%
Inputs
2,482
2,454
Outputs
2,655
2,653
Tax
53
53
Profit
120
146
ROI
4.83%
5.95%
9,100
001.2K
8,380
851771.2K
200
001.2K
851771.2K
-
9,300
8,580
9,177
1001.1K1.9K
9,177
2441.4K3.8K
1001.1K1.9K
2441.4K3.8K
9,177
9,177
183
183
-306
414
-3.29%
4.83%
Inputs
9,300
8,580
Outputs
9,177
9,177
Tax
183
183
Profit
-306
414
ROI
-3.29%
4.83%
8,310
05.0K8.2K
8,301
88429.3K39.1K
200
05.0K8.2K
88429.3K39.1K
-
8,510
8,501
8,933
05.0K11.0K
8,969
3.0K48.5K42.5K
05.0K11.0K
3.0K48.5K42.5K
8,933
8,969
178
179
245
289
2.88%
3.40%
Inputs
8,510
8,501
Outputs
8,933
8,969
Tax
178
179
Profit
245
289
ROI
2.88%
3.40%
2,713
228.3K3.2K
2,715
1.2K44.6K36.3K
200
228.3K3.2K
1.2K44.6K36.3K
-
2,913
2,915
3,167
08.3K3.8K
3,179
8.1K34.7K30.3K
08.3K3.8K
8.1K34.7K30.3K
3,167
3,179
63
63
191
201
6.56%
6.90%
Inputs
2,913
2,915
Outputs
3,167
3,179
Tax
63
63
Profit
191
201
ROI
6.56%
6.90%
1,319
2267.4K7.3K
1,361
27517.9K28.5K
200
2267.4K7.3K
27517.9K28.5K
-
1,519
1,561
1,630
05.8K6.0K
1,698
32.1K28.4K
05.8K6.0K
32.1K28.4K
1,630
1,698
32
33
79
104
5.20%
6.66%
Inputs
1,519
1,561
Outputs
1,630
1,698
Tax
32
33
Profit
79
104
ROI
5.20%
6.66%
1,493
07.9K24.2K
1,510
30547.0K31.8K
200
07.9K24.2K
30547.0K31.8K
-
1,693
1,710
1,875
562.7K1.8K
1,890
4532.6K86.9K
562.7K1.8K
4532.6K86.9K
1,875
1,890
37
37
145
143
8.56%
8.36%
Inputs
1,693
1,710
Outputs
1,875
1,890
Tax
37
37
Profit
145
143
ROI
8.56%
8.36%
3,167
02.9K12.7K
3,156
6212.2K25.9K
200
02.9K12.7K
6212.2K25.9K
-
3,367
3,356
3,385
04.7K807
3,533
70023.4K15.4K
04.7K807
70023.4K15.4K
3,385
3,533
67
70
-49
107
-1.46%
3.19%
Inputs
3,367
3,356
Outputs
3,385
3,533
Tax
67
70
Profit
-49
107
ROI
-1.46%
3.19%
Demonic Gorillas
6 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
17,500,000
0113
17,506,000
26365
2,950,000
0614
2,880,003
1714
0113
26365
0614
1714
20,450,000
20,386,003
20,588,670
24649
20,990,000
03760
24649
03760
20,588,670
20,990,000
411,773
419,800
-273,103
184,197
-1.34%
0.90%
Inputs
20,450,000
20,386,003
Outputs
20,588,670
20,990,000
Tax
411,773
419,800
Profit
-273,103
184,197
ROI
-1.34%
0.90%
17,500,000
0113
17,506,000
26365
2,950,000
0614
2,880,003
1714
0113
26365
0614
1714
20,450,000
20,386,003
20,585,000
063141
20,915,234
459143
063141
459143
20,585,000
20,915,234
411,700
418,304
-276,700
110,927
-1.35%
0.54%
Inputs
20,450,000
20,386,003
Outputs
20,585,000
20,915,234
Tax
411,700
418,304
Profit
-276,700
110,927
ROI
-1.35%
0.54%
17,500,000
0113
17,506,000
26365
2,950,000
0614
2,880,003
1714
0113
26365
0614
1714
20,450,000
20,386,003
20,540,135
14594
20,834,339
06887
14594
06887
20,540,135
20,834,339
410,802
416,686
-320,667
31,650
-1.57%
0.16%
Inputs
20,450,000
20,386,003
Outputs
20,540,135
20,834,339
Tax
410,802
416,686
Profit
-320,667
31,650
ROI
-1.57%
0.16%
17,500,000
0113
17,506,000
26365
2,950,000
0614
2,880,003
1714
0113
26365
0614
1714
20,450,000
20,386,003
20,645,230
48497
20,700,000
083136
48497
083136
20,645,230
20,700,000
412,904
414,000
-217,674
-100,003
-1.06%
-0.49%
Inputs
20,450,000
20,386,003
Outputs
20,645,230
20,700,000
Tax
412,904
414,000
Profit
-217,674
-100,003
ROI
-1.06%
-0.49%
460,000
020
451,000
1129
29,189
001
29,251
11613
29,224
030
29,476
21411
462,000
011
440,420
193
020
1129
001
11613
030
21411
011
193
980,413
950,147
1,031,929
06162
1,070,000
18593
06162
18593
1,031,929
1,070,000
20,638
21,400
30,878
98,453
3.15%
10.36%
Inputs
980,413
950,147
Outputs
1,031,929
1,070,000
Tax
20,638
21,400
Profit
30,878
98,453
ROI
3.15%
10.36%
28,925
001
29,010
1710
29,189
001
29,251
11613
29,224
030
29,476
21411
460,000
020
451,000
1129
001
1710
001
11613
030
21411
020
1129
547,338
538,737
519,494
1517
548,785
0724
1517
0724
519,494
548,785
10,389
10,975
-38,233
-927
-6.99%
-0.17%
Inputs
547,338
538,737
Outputs
519,494
548,785
Tax
10,389
10,975
Profit
-38,233
-927
ROI
-6.99%
-0.17%
Barrows Repairs (Armor Set, 90 Smithing)
6 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
181,502
289,764
000
286,001
166
1,804,430
000
1,850,000
11450
1,758,890
000
1,752,250
11439
92,950
000
121,504
11821
-
000
166
000
11450
000
11439
000
11821
4,127,536
4,191,257
310,000
13032
321,281
02339
1,972,513
14963
1,972,513
15188
1,783,810
15066
1,843,828
250102
181,791
12423
190,290
02491
13032
02339
14963
15188
15066
250102
12423
02491
4,248,114
4,327,912
84,961
86,556
35,617
50,099
0.86%
1.20%
Inputs
4,127,536
4,191,257
Outputs
4,248,114
4,327,912
Tax
84,961
86,556
Profit
35,617
50,099
ROI
0.86%
1.20%
181,502
261,441
0257
254,160
157103
710,311
0233
747,696
14983
784,331
0244
775,000
15592
1,648,536
0032
1,633,007
165120
-
0257
157103
0233
14983
0244
15592
0032
165120
3,586,121
3,591,365
325,846
01025
349,163
22524
800,000
01337
825,631
33022
865,001
21629
884,924
02622
1,681,007
02029
1,755,000
11624
01025
22524
01337
33022
21629
02622
02029
11624
3,671,854
3,814,718
73,436
76,293
12,297
147,060
0.34%
4.09%
Inputs
3,586,121
3,591,365
Outputs
3,671,854
3,814,718
Tax
73,436
76,293
Profit
12,297
147,060
ROI
0.34%
4.09%
181,502
92,966
000
97,867
246
166,800
000
172,101
114
164,200
000
164,400
229
59,030
000
58,950
114
-
000
246
000
114
000
229
000
114
664,498
674,820
158,324
11116
179,784
0619
251,500
11312
299,814
01010
206,652
11512
214,933
0814
99,538
1824
104,995
0313
11116
0619
11312
01010
11512
0814
1824
0313
716,014
799,526
14,319
15,988
37,197
108,718
5.60%
16.11%
Inputs
664,498
674,820
Outputs
716,014
799,526
Tax
14,319
15,988
Profit
37,197
108,718
ROI
5.60%
16.11%
181,502
24,694
000
25,671
11727
1,230,000
000
1,162,250
23144
500,000
011
467,014
22033
95,115
000
95,140
112
-
000
11727
000
23144
011
22033
000
112
2,031,311
1,931,577
56,600
01124
62,881
13064
1,242,407
13652
1,264,490
04490
550,001
23540
557,111
34374
95,000
01014
100,665
1715
01124
13064
13652
04490
23540
34374
01014
1715
1,944,008
1,985,147
38,880
39,701
-126,183
13,869
-6.21%
0.72%
Inputs
2,031,311
1,931,577
Outputs
1,944,008
1,985,147
Tax
38,880
39,701
Profit
-126,183
13,869
ROI
-6.21%
0.72%
181,502
110,874
000
114,009
375
273,208
001
273,208
22016
218,554
000
239,485
12640
95,061
000
95,310
112
-
000
375
001
22016
000
12640
000
112
879,199
903,514
187,738
0117
188,000
22321
330,859
12219
333,000
03449
291,100
02313
299,741
16879
95,000
029
95,000
116
0117
22321
12219
03449
02313
16879
029
116
904,697
915,741
18,093
18,314
7,405
-6,087
0.84%
-0.67%
Inputs
879,199
903,514
Outputs
904,697
915,741
Tax
18,093
18,314
Profit
7,405
-6,087
ROI
0.84%
-0.67%
181,502
79,333
010
77,588
21620
175,482
110
166,997
001
280,253
000
298,501
12645
95,084
000
95,100
231
-
010
21620
110
001
000
12645
000
231
811,654
819,688
135,361
0127
137,663
12323
166,210
1611
179,810
0414
353,777
11427
357,999
255137
97,115
21011
111,980
036
0127
12323
1611
0414
11427
255137
21011
036
752,463
787,452
15,048
15,747
-74,239
-47,983
-9.15%
-5.85%
Inputs
811,654
819,688
Outputs
752,463
787,452
Tax
15,048
15,747
Profit
-74,239
-47,983
ROI
-9.15%
-5.85%
Barrows Repairs (90 Smithing)
24 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
33,000
289,764
000
286,001
166
-
000
166
322,764
319,001
310,000
13032
321,281
02339
13032
02339
310,000
321,281
6,200
6,425
-18,964
-4,145
-5.88%
-1.30%
Inputs
322,764
319,001
Outputs
310,000
321,281
Tax
6,200
6,425
Profit
-18,964
-4,145
ROI
-5.88%
-1.30%
49,501
1,804,430
000
1,850,000
11450
-
000
11450
1,853,931
1,899,501
1,972,513
14963
1,972,513
15188
14963
15188
1,972,513
1,972,513
39,450
39,450
79,132
33,562
4.27%
1.77%
Inputs
1,853,931
1,899,501
Outputs
1,972,513
1,972,513
Tax
39,450
39,450
Profit
79,132
33,562
ROI
4.27%
1.77%
44,000
1,758,890
000
1,752,250
11439
-
000
11439
1,802,890
1,796,250
1,783,810
15066
1,843,828
250102
15066
250102
1,783,810
1,843,828
35,676
36,876
-54,756
10,702
-3.04%
0.60%
Inputs
1,802,890
1,796,250
Outputs
1,783,810
1,843,828
Tax
35,676
36,876
Profit
-54,756
10,702
ROI
-3.04%
0.60%
55,001
92,950
000
121,504
11821
-
000
11821
147,951
176,505
181,791
12423
190,290
02491
12423
02491
181,791
190,290
3,635
3,805
30,205
9,980
20.42%
5.65%
Inputs
147,951
176,505
Outputs
181,791
190,290
Tax
3,635
3,805
Profit
30,205
9,980
ROI
20.42%
5.65%
33,000
261,441
0257
254,160
157103
-
0257
157103
294,441
287,160
325,846
01025
349,163
22524
01025
22524
325,846
349,163
6,516
6,983
24,889
55,020
8.45%
19.16%
Inputs
294,441
287,160
Outputs
325,846
349,163
Tax
6,516
6,983
Profit
24,889
55,020
ROI
8.45%
19.16%
49,501
710,311
0233
747,696
14983
-
0233
14983
759,812
797,197
800,000
01337
825,631
33022
01337
33022
800,000
825,631
16,000
16,512
24,188
11,922
3.18%
1.50%
Inputs
759,812
797,197
Outputs
800,000
825,631
Tax
16,000
16,512
Profit
24,188
11,922
ROI
3.18%
1.50%
44,000
784,331
0244
775,000
15592
-
0244
15592
828,331
819,000
865,001
21629
884,924
02622
21629
02622
865,001
884,924
17,300
17,698
19,370
48,226
2.34%
5.89%
Inputs
828,331
819,000
Outputs
865,001
884,924
Tax
17,300
17,698
Profit
19,370
48,226
ROI
2.34%
5.89%
55,001
1,648,536
0032
1,633,007
165120
-
0032
165120
1,703,537
1,688,008
1,681,007
02029
1,755,000
11624
02029
11624
1,681,007
1,755,000
33,620
35,100
-56,150
31,892
-3.30%
1.89%
Inputs
1,703,537
1,688,008
Outputs
1,681,007
1,755,000
Tax
33,620
35,100
Profit
-56,150
31,892
ROI
-3.30%
1.89%
33,000
92,966
000
97,867
246
-
000
246
125,966
130,867
158,324
11116
179,784
0619
11116
0619
158,324
179,784
3,166
3,595
29,192
45,322
23.17%
34.63%
Inputs
125,966
130,867
Outputs
158,324
179,784
Tax
3,166
3,595
Profit
29,192
45,322
ROI
23.17%
34.63%
49,501
166,800
000
172,101
114
-
000
114
216,301
221,602
251,500
11312
299,814
01010
11312
01010
251,500
299,814
5,030
5,996
30,169
72,216
13.95%
32.59%
Inputs
216,301
221,602
Outputs
251,500
299,814
Tax
5,030
5,996
Profit
30,169
72,216
ROI
13.95%
32.59%
44,000
164,200
000
164,400
229
-
000
229
208,200
208,400
206,652
11512
214,933
0814
11512
0814
206,652
214,933
4,133
4,298
-5,681
2,235
-2.73%
1.07%
Inputs
208,200
208,400
Outputs
206,652
214,933
Tax
4,133
4,298
Profit
-5,681
2,235
ROI
-2.73%
1.07%
55,001
59,030
000
58,950
114
-
000
114
114,031
113,951
99,538
1824
104,995
0313
1824
0313
99,538
104,995
1,990
2,099
-16,483
-11,055
-14.45%
-9.70%
Inputs
114,031
113,951
Outputs
99,538
104,995
Tax
1,990
2,099
Profit
-16,483
-11,055
ROI
-14.45%
-9.70%
33,000
24,694
000
25,671
11727
-
000
11727
57,694
58,671
56,600
01124
62,881
13064
01124
13064
56,600
62,881
1,132
1,257
-2,226
2,953
-3.86%
5.03%
Inputs
57,694
58,671
Outputs
56,600
62,881
Tax
1,132
1,257
Profit
-2,226
2,953
ROI
-3.86%
5.03%
49,501
1,230,000
000
1,162,250
23144
-
000
23144
1,279,501
1,211,751
1,242,407
13652
1,264,490
04490
13652
04490
1,242,407
1,264,490
24,848
25,289
-61,942
27,450
-4.84%
2.27%
Inputs
1,279,501
1,211,751
Outputs
1,242,407
1,264,490
Tax
24,848
25,289
Profit
-61,942
27,450
ROI
-4.84%
2.27%
44,000
500,000
011
467,014
22033
-
011
22033
544,000
511,014
550,001
23540
557,111
34374
23540
34374
550,001
557,111
11,000
11,142
-4,999
34,955
-0.92%
6.84%
Inputs
544,000
511,014
Outputs
550,001
557,111
Tax
11,000
11,142
Profit
-4,999
34,955
ROI
-0.92%
6.84%
55,001
95,115
000
95,140
112
-
000
112
150,116
150,141
95,000
01014
100,665
1715
01014
1715
95,000
100,665
1,900
2,013
-57,016
-51,489
-37.98%
-34.29%
Inputs
150,116
150,141
Outputs
95,000
100,665
Tax
1,900
2,013
Profit
-57,016
-51,489
ROI
-37.98%
-34.29%
33,000
110,874
000
114,009
375
-
000
375
143,874
147,009
187,738
0117
188,000
22321
0117
22321
187,738
188,000
3,754
3,760
40,110
37,231
27.88%
25.33%
Inputs
143,874
147,009
Outputs
187,738
188,000
Tax
3,754
3,760
Profit
40,110
37,231
ROI
27.88%
25.33%
49,501
273,208
001
273,208
22016
-
001
22016
322,709
322,709
330,859
12219
333,000
03449
12219
03449
330,859
333,000
6,617
6,660
1,533
3,631
0.48%
1.13%
Inputs
322,709
322,709
Outputs
330,859
333,000
Tax
6,617
6,660
Profit
1,533
3,631
ROI
0.48%
1.13%
44,000
218,554
000
239,485
12640
-
000
12640
262,554
283,485
291,100
02313
299,741
16879
02313
16879
291,100
299,741
5,822
5,994
22,724
10,262
8.65%
3.62%
Inputs
262,554
283,485
Outputs
291,100
299,741
Tax
5,822
5,994
Profit
22,724
10,262
ROI
8.65%
3.62%
55,001
95,061
000
95,310
112
-
000
112
150,062
150,311
95,000
029
95,000
116
029
116
95,000
95,000
1,900
1,900
-56,962
-57,211
-37.96%
-38.06%
Inputs
150,062
150,311
Outputs
95,000
95,000
Tax
1,900
1,900
Profit
-56,962
-57,211
ROI
-37.96%
-38.06%
33,000
79,333
010
77,588
21620
-
010
21620
112,333
110,588
135,361
0127
137,663
12323
0127
12323
135,361
137,663
2,707
2,753
20,321
24,322
18.09%
21.99%
Inputs
112,333
110,588
Outputs
135,361
137,663
Tax
2,707
2,753
Profit
20,321
24,322
ROI
18.09%
21.99%
49,501
175,482
110
166,997
001
-
110
001
224,983
216,498
166,210
1611
179,810
0414
1611
0414
166,210
179,810
3,324
3,596
-62,097
-40,284
-27.60%
-18.61%
Inputs
224,983
216,498
Outputs
166,210
179,810
Tax
3,324
3,596
Profit
-62,097
-40,284
ROI
-27.60%
-18.61%
44,000
280,253
000
298,501
12645
-
000
12645
324,253
342,501
353,777
11427
357,999
255137
11427
255137
353,777
357,999
7,075
7,159
22,449
8,339
6.92%
2.43%
Inputs
324,253
342,501
Outputs
353,777
357,999
Tax
7,075
7,159
Profit
22,449
8,339
ROI
6.92%
2.43%
55,001
95,084
000
95,100
231
-
000
231
150,085
150,101
97,115
21011
111,980
036
21011
036
97,115
111,980
1,942
2,239
-54,912
-40,360
-36.59%
-26.89%
Inputs
150,085
150,101
Outputs
97,115
111,980
Tax
1,942
2,239
Profit
-54,912
-40,360
ROI
-36.59%
-26.89%
Moon Repairs (Armor Set, 90 Smithing)
3 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
5,608,187
04957
5,410,770
25478
93,761
002
90,082
119
3,370,624
000
3,369,000
2618
8,563,500
000
8,790,100
2413
2,475,000
04957
25478
002
119
000
2618
000
2413
-
20,111,072
20,134,952
20,293,441
11526
20,944,000
03755
11526
03755
20,293,441
20,944,000
405,868
418,880
-223,499
390,168
-1.11%
1.94%
Inputs
20,111,072
20,134,952
Outputs
20,293,441
20,944,000
Tax
405,868
418,880
Profit
-223,499
390,168
ROI
-1.11%
1.94%
417,125
14423
410,884
04367
58,050
010
57,400
111
760,988
000
794,331
1513
3,416,251
110
3,381,000
286
2,475,000
14423
04367
010
111
000
1513
110
286
-
7,127,414
7,118,615
7,250,000
01011
7,250,000
12652
01011
12652
7,250,000
7,250,000
145,000
145,000
-22,414
-13,615
-0.31%
-0.19%
Inputs
7,127,414
7,118,615
Outputs
7,250,000
7,250,000
Tax
145,000
145,000
Profit
-22,414
-13,615
ROI
-0.31%
-0.19%
1,446,172
2116115
1,395,200
2102103
65,935
000
63,765
167
1,188,188
000
1,027,565
22325
1,492,717
010
1,518,338
11413
2,475,000
2116115
2102103
000
167
000
22325
010
11413
-
6,668,012
6,479,868
6,497,191
175
6,760,000
03269
175
03269
6,497,191
6,760,000
129,943
135,200
-300,764
144,932
-4.51%
2.24%
Inputs
6,668,012
6,479,868
Outputs
6,497,191
6,760,000
Tax
129,943
135,200
Profit
-300,764
144,932
ROI
-4.51%
2.24%
Moon Repairs (90 Smithing)
9 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
93,761
002
90,082
119
825,000
002
119
-
918,761
915,082
829,960
22134
864,454
02035
22134
02035
829,960
864,454
16,599
17,289
-105,400
-67,917
-11.47%
-7.42%
Inputs
918,761
915,082
Outputs
829,960
864,454
Tax
16,599
17,289
Profit
-105,400
-67,917
ROI
-11.47%
-7.42%
3,370,624
000
3,369,000
2618
825,000
000
2618
-
4,195,624
4,194,000
4,252,441
12564
4,339,697
03637
12564
03637
4,252,441
4,339,697
85,048
86,793
-28,231
58,904
-0.67%
1.40%
Inputs
4,195,624
4,194,000
Outputs
4,252,441
4,339,697
Tax
85,048
86,793
Profit
-28,231
58,904
ROI
-0.67%
1.40%
8,563,500
000
8,790,100
2413
825,000
000
2413
-
9,388,500
9,615,100
9,885,858
13565
10,465,240
03964
13565
03964
9,885,858
10,465,240
197,717
209,304
299,641
640,836
3.19%
6.66%
Inputs
9,388,500
9,615,100
Outputs
9,885,858
10,465,240
Tax
197,717
209,304
Profit
299,641
640,836
ROI
3.19%
6.66%
58,050
010
57,400
111
825,000
010
111
-
883,050
882,400
843,175
11344
845,424
01318
11344
01318
843,175
845,424
16,863
16,908
-56,738
-53,884
-6.43%
-6.11%
Inputs
883,050
882,400
Outputs
843,175
845,424
Tax
16,863
16,908
Profit
-56,738
-53,884
ROI
-6.43%
-6.11%
760,988
000
794,331
1513
825,000
000
1513
-
1,585,988
1,619,331
1,603,411
02637
1,642,760
12418
02637
12418
1,603,411
1,642,760
32,068
32,855
-14,645
-9,426
-0.92%
-0.58%
Inputs
1,585,988
1,619,331
Outputs
1,603,411
1,642,760
Tax
32,068
32,855
Profit
-14,645
-9,426
ROI
-0.92%
-0.58%
3,416,251
110
3,381,000
286
825,000
110
286
-
4,241,251
4,206,000
4,200,026
11749
4,269,626
01630
11749
01630
4,200,026
4,269,626
84,000
85,392
-125,225
-21,766
-2.95%
-0.52%
Inputs
4,241,251
4,206,000
Outputs
4,200,026
4,269,626
Tax
84,000
85,392
Profit
-125,225
-21,766
ROI
-2.95%
-0.52%
65,935
000
63,765
167
825,000
000
167
-
890,935
888,765
800,500
11737
855,000
02429
11737
02429
800,500
855,000
16,010
17,100
-106,445
-50,865
-11.95%
-5.72%
Inputs
890,935
888,765
Outputs
800,500
855,000
Tax
16,010
17,100
Profit
-106,445
-50,865
ROI
-11.95%
-5.72%
1,188,188
000
1,027,565
22325
825,000
000
22325
-
2,013,188
1,852,565
1,892,603
11640
1,892,603
03247
11640
03247
1,892,603
1,892,603
37,852
37,852
-158,437
2,186
-7.87%
0.12%
Inputs
2,013,188
1,852,565
Outputs
1,892,603
1,892,603
Tax
37,852
37,852
Profit
-158,437
2,186
ROI
-7.87%
0.12%
1,492,717
010
1,518,338
11413
825,000
010
11413
-
2,317,717
2,343,338
2,290,009
12539
2,351,631
03050
12539
03050
2,290,009
2,351,631
45,800
47,032
-73,508
-38,739
-3.17%
-1.65%
Inputs
2,317,717
2,343,338
Outputs
2,290,009
2,351,631
Tax
45,800
47,032
Profit
-73,508
-38,739
ROI
-3.17%
-1.65%
Zulrah
6 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
9,100,000
021
9,072,213
178
021
178
9,100,000
9,072,213
9,267,039
394138
9,500,000
2105150
394138
2105150
9,267,039
9,500,000
185,340
190,000
-18,301
237,787
-0.20%
2.62%
Inputs
9,100,000
9,072,213
Outputs
9,267,039
9,500,000
Tax
185,340
190,000
Profit
-18,301
237,787
ROI
-0.20%
2.62%
3,533,042
032
3,533,042
1710
032
1710
3,533,042
3,533,042
3,573,151
15290
3,659,370
06997
15290
06997
3,573,151
3,659,370
71,463
73,187
-31,354
53,141
-0.89%
1.50%
Inputs
3,533,042
3,533,042
Outputs
3,573,151
3,659,370
Tax
71,463
73,187
Profit
-31,354
53,141
ROI
-0.89%
1.50%
3,533,042
032
3,533,042
1710
032
1710
3,533,042
3,533,042
175
26.4K1.3M1.5M
177
41.0K2.0M3.1M
26.4K1.3M1.5M
41.0K2.0M3.1M
3,500,000
3,540,000
70,000
70,800
-103,042
-63,842
-2.92%
-1.81%
Inputs
3,533,042
3,533,042
Outputs
3,500,000
3,540,000
Tax
70,000
70,800
Profit
-103,042
-63,842
ROI
-2.92%
-1.81%
5,819,522
0118
5,664,876
1139
3,538,892
0722
3,449,481
11013
0118
1139
0722
11013
9,358,414
9,114,357
9,110,436
23241
9,330,000
03049
23241
03049
9,110,436
9,330,000
182,208
186,600
-430,186
29,043
-4.60%
0.32%
Inputs
9,358,414
9,114,357
Outputs
9,110,436
9,330,000
Tax
182,208
186,600
Profit
-430,186
29,043
ROI
-4.60%
0.32%
49,500
01619
46,353
11630
3,538,892
0722
3,449,481
11013
01619
11630
0722
11013
3,588,392
3,495,834
3,605,520
14457
3,623,077
02977
14457
02977
3,605,520
3,623,077
72,110
72,461
-54,982
54,782
-1.53%
1.57%
Inputs
3,588,392
3,495,834
Outputs
3,605,520
3,623,077
Tax
72,110
72,461
Profit
-54,982
54,782
ROI
-1.53%
1.57%
49,500
01619
46,353
11630
3,538,892
0722
3,449,481
11013
260,000
077163
257,674
181111
01619
11630
0722
11013
077163
181111
6,188,392
6,072,574
6,185,798
11013
6,350,000
0913
11013
0913
6,185,798
6,350,000
123,715
127,000
-126,309
150,426
-2.04%
2.48%
Inputs
6,188,392
6,072,574
Outputs
6,185,798
6,350,000
Tax
123,715
127,000
Profit
-126,309
150,426
ROI
-2.04%
2.48%
Cerberus
3 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
243,107
2308428
238,101
3262529
18,609,738
237
18,362,505
086
2308428
3262529
237
086
18,852,845
18,600,606
19,139,437
271103
19,192,703
072128
271103
072128
19,139,437
19,192,703
382,788
383,854
-96,196
208,243
-0.51%
1.12%
Inputs
18,852,845
18,600,606
Outputs
19,139,437
19,192,703
Tax
382,788
383,854
Profit
-96,196
208,243
ROI
-0.51%
1.12%
32,000,000
076
31,600,000
1169
161,361
0126
150,000
11211
076
1169
0126
11211
32,161,361
31,750,000
32,181,047
13556
32,992,069
04847
13556
04847
32,181,047
32,992,069
643,620
659,841
-623,934
582,228
-1.94%
1.83%
Inputs
32,161,361
31,750,000
Outputs
32,181,047
32,992,069
Tax
643,620
659,841
Profit
-623,934
582,228
ROI
-1.94%
1.83%
620,000
12453
610,000
01818
3,488,000
035
3,401,000
11615
12453
01818
035
11615
4,108,000
4,011,000
4,100,939
13765
4,196,696
05471
13765
05471
4,100,939
4,196,696
82,018
83,933
-89,079
101,763
-2.17%
2.54%
Inputs
4,108,000
4,011,000
Outputs
4,100,939
4,196,696
Tax
82,018
83,933
Profit
-89,079
101,763
ROI
-2.17%
2.54%
Corporeal Beast
4 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
102,457
155136
95,519
06082
911,585
000
872,000
137
155136
06082
000
137
1,014,042
967,519
971,268
02328
996,452
11057
02328
11057
971,268
996,452
19,425
19,929
-62,199
9,004
-6.13%
0.93%
Inputs
1,014,042
967,519
Outputs
971,268
996,452
Tax
19,425
19,929
Profit
-62,199
9,004
ROI
-6.13%
0.93%
996,452
11057
971,268
02328
28,500,000
000
28,000,000
111
11057
02328
000
111
29,496,452
28,971,268
29,211,111
12519
29,890,997
01932
12519
01932
29,211,111
29,890,997
584,222
597,819
-869,563
321,910
-2.95%
1.11%
Inputs
29,496,452
28,971,268
Outputs
29,211,111
29,890,997
Tax
584,222
597,819
Profit
-869,563
321,910
ROI
-2.95%
1.11%
996,452
11057
971,268
02328
140,251,111
064
136,518,605
178
11057
02328
064
178
141,247,563
137,489,873
136,423,331
175
139,771,758
027
175
027
136,423,331
139,771,758
2,728,466
2,795,435
-7,552,698
-513,550
-5.35%
-0.37%
Inputs
141,247,563
137,489,873
Outputs
136,423,331
139,771,758
Tax
2,728,466
2,795,435
Profit
-7,552,698
-513,550
ROI
-5.35%
-0.37%
996,452
11057
971,268
02328
555,000,000
110
550,000,000
001
11057
02328
110
001
555,996,452
550,971,268
549,000,000
2711
555,783,437
069
2711
069
549,000,000
555,783,437
5,000,000
5,000,000
-11,996,452
-187,831
-2.16%
-0.03%
Inputs
555,996,452
550,971,268
Outputs
549,000,000
555,783,437
Tax
5,000,000
5,000,000
Profit
-11,996,452
-187,831
ROI
-2.16%
-0.03%
Visages
3 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
112
3364495
111
072162
4,026,795
016
3,980,000
2817
3364495
072162
016
2817
4,026,907
3,980,111
3,945,755
184110
4,042,963
176116
184110
176116
3,945,755
4,042,963
78,915
80,859
-160,067
-18,007
-3.97%
-0.45%
Inputs
4,026,907
3,980,111
Outputs
3,945,755
4,042,963
Tax
78,915
80,859
Profit
-160,067
-18,007
ROI
-3.97%
-0.45%
112
3364495
111
072162
14,600,000
001
13,720,000
160
3364495
072162
001
160
14,600,112
13,720,111
13,910,653
21336
14,018,584
02439
21336
02439
13,910,653
14,018,584
278,213
280,371
-967,672
18,102
-6.63%
0.13%
Inputs
14,600,112
13,720,111
Outputs
13,910,653
14,018,584
Tax
278,213
280,371
Profit
-967,672
18,102
ROI
-6.63%
0.13%
2,008
01824
1,001
1610
33,000,000
002
32,317,969
113
01824
1610
002
113
33,002,008
32,318,970
32,111,111
087
32,958,630
185
087
185
32,111,111
32,958,630
642,222
659,172
-1,533,119
-19,512
-4.65%
-0.06%
Inputs
33,002,008
32,318,970
Outputs
32,111,111
32,958,630
Tax
642,222
659,172
Profit
-1,533,119
-19,512
ROI
-4.65%
-0.06%
Dragon Forge
5 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
309,985
11315
298,888
23924
71,249,999
001
66,410,005
110
1,800,000
11315
23924
001
110
-
73,359,984
68,508,893
67,132,156
125
68,076,978
020
125
020
67,132,156
68,076,978
1,342,643
1,361,539
-7,570,471
-1,793,454
-10.32%
-2.62%
Inputs
73,359,984
68,508,893
Outputs
67,132,156
68,076,978
Tax
1,342,643
1,361,539
Profit
-7,570,471
-1,793,454
ROI
-10.32%
-2.62%
202,900
03152
198,136
13089
150,001
000
150,001
268
1,800,000
03152
13089
000
268
-
2,152,901
2,148,137
2,196,515
0316
2,279,453
1620
0316
1620
2,196,515
2,279,453
43,930
45,589
-316
85,727
-0.01%
3.99%
Inputs
2,152,901
2,148,137
Outputs
2,196,515
2,279,453
Tax
43,930
45,589
Profit
-316
85,727
ROI
-0.01%
3.99%
207,133
0341350
212,000
1562715
0341350
1562715
207,133
212,000
14,700
202.9K6.0K
14,999
05.1K7.2K
202.9K6.0K
05.1K7.2K
220,500
224,985
4,410
4,499
8,957
8,486
4.32%
4.00%
Inputs
207,133
212,000
Outputs
220,500
224,985
Tax
4,410
4,499
Profit
8,957
8,486
ROI
4.32%
4.00%
207,133
0341350
212,000
1562715
0341350
1562715
414,266
424,000
288,111
0132123
290,302
25161
0132123
25161
288,111
290,302
5,762
5,806
-131,917
-139,504
-31.84%
-32.90%
Inputs
414,266
424,000
Outputs
288,111
290,302
Tax
5,762
5,806
Profit
-131,917
-139,504
ROI
-31.84%
-32.90%
207,133
0341350
212,000
1562715
0341350
1562715
828,532
848,000
564,000
965133
585,924
03244
965133
03244
564,000
585,924
11,280
11,718
-275,812
-273,794
-33.29%
-32.29%
Inputs
828,532
848,000
Outputs
564,000
585,924
Tax
11,280
11,718
Profit
-275,812
-273,794
ROI
-33.29%
-32.29%
Godswords
6 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
175,000
013
156,265
11624
157,975
000
156,116
11226
159,999
001
157,113
12827
013
11624
000
11226
001
12827
492,974
469,494
507,971
034
544,909
29317
034
29317
507,971
544,909
10,159
10,898
4,838
64,517
0.98%
13.74%
Inputs
492,974
469,494
Outputs
507,971
544,909
Tax
10,159
10,898
Profit
4,838
64,517
ROI
0.98%
13.74%
544,909
29317
507,971
034
7,100,000
000
7,165,113
131
29317
034
000
131
7,644,909
7,673,084
8,000,000
172132
8,040,140
273112
172132
273112
8,000,000
8,040,140
160,000
160,802
195,091
206,254
2.55%
2.69%
Inputs
7,644,909
7,673,084
Outputs
8,000,000
8,040,140
Tax
160,000
160,802
Profit
195,091
206,254
ROI
2.55%
2.69%
544,909
29317
507,971
034
19,326,042
000
19,350,002
135
29317
034
000
135
19,870,951
19,857,973
20,218,113
179109
20,447,793
290131
179109
290131
20,218,113
20,447,793
404,362
408,955
-57,200
180,865
-0.29%
0.91%
Inputs
19,870,951
19,857,973
Outputs
20,218,113
20,447,793
Tax
404,362
408,955
Profit
-57,200
180,865
ROI
-0.29%
0.91%
544,909
29317
507,971
034
26,241,189
010
26,022,000
123
29317
034
010
123
26,786,098
26,529,971
27,658,769
13346
28,314,078
04659
13346
04659
27,658,769
28,314,078
553,175
566,281
319,496
1,217,826
1.19%
4.59%
Inputs
26,786,098
26,529,971
Outputs
27,658,769
28,314,078
Tax
553,175
566,281
Profit
319,496
1,217,826
ROI
1.19%
4.59%
544,909
29317
507,971
034
16,800,000
001
16,750,000
1110
29317
034
001
1110
17,344,909
17,257,971
17,692,276
11625
18,150,571
02831
11625
02831
17,692,276
18,150,571
353,845
363,011
-6,478
529,589
-0.04%
3.07%
Inputs
17,344,909
17,257,971
Outputs
17,692,276
18,150,571
Tax
353,845
363,011
Profit
-6,478
529,589
ROI
-0.04%
3.07%
544,909
29317
507,971
034
38,756,560
001
40,333,333
120
29317
034
001
120
39,301,469
40,841,304
42,422,091
01420
43,519,514
21315
01420
21315
42,422,091
43,519,514
848,441
870,390
2,272,181
1,807,820
5.78%
4.43%
Inputs
39,301,469
40,841,304
Outputs
42,422,091
43,519,514
Tax
848,441
870,390
Profit
2,272,181
1,807,820
ROI
5.78%
4.43%
Wilderness Bosses
3 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
2,430,000
001
2,322,000
283
520,020
111
502,250
077
230,000
121
222,483
034
001
283
111
077
121
034
3,180,020
3,046,733
3,221,927
01527
3,356,183
12452
01527
12452
3,221,927
3,356,183
64,438
67,123
-22,531
242,327
-0.71%
7.95%
Inputs
3,180,020
3,046,733
Outputs
3,221,927
3,356,183
Tax
64,438
67,123
Profit
-22,531
242,327
ROI
-0.71%
7.95%
1,003,961
000
1,111,500
6143
529,244
118
521,225
0206
327,890
107
192,999
013
000
6143
118
0206
107
013
1,861,095
1,825,724
2,038,429
11426
2,091,325
03353
11426
03353
2,038,429
2,091,325
40,768
41,826
136,566
223,775
7.34%
12.26%
Inputs
1,861,095
1,825,724
Outputs
2,038,429
2,091,325
Tax
40,768
41,826
Profit
136,566
223,775
ROI
7.34%
12.26%
1,319,689
0163
1,281,212
111
3,473,828
011
3,450,000
1610
34,000,000
002
34,163,000
135
500,000
0163
111
011
1610
002
135
-
39,293,517
39,394,212
40,532,015
495140
41,496,399
1131106
495140
1131106
40,532,015
41,496,399
810,640
829,927
427,858
1,272,260
1.09%
3.23%
Inputs
39,293,517
39,394,212
Outputs
40,532,015
41,496,399
Tax
810,640
829,927
Profit
427,858
1,272,260
ROI
1.09%
3.23%
Oathplate
2 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
184,689
01.2K248
184,010
322.3K3.5K
1,349
09.6K6.6K
1,303
13135.3K
01.2K248
322.3K3.5K
09.6K6.6K
13135.3K
259,528,590
258,264,180
262,000,006
1614
267,950,000
0916
1614
0916
262,000,006
267,950,000
5,000,000
5,000,000
-2,528,584
4,685,820
-0.97%
1.81%
Inputs
259,528,590
258,264,180
Outputs
262,000,006
267,950,000
Tax
5,000,000
5,000,000
Profit
-2,528,584
4,685,820
ROI
-0.97%
1.81%
86,493,992
01819
85,722,007
11937
89,087,391
22635
89,087,391
03454
89,030,365
22426
89,030,365
03259
01819
11937
22635
03454
22426
03259
264,611,748
263,839,763
262,000,006
1614
267,950,000
0916
1614
0916
262,000,006
267,950,000
5,000,000
5,000,000
-7,611,742
-889,763
-2.88%
-0.34%
Inputs
264,611,748
263,839,763
Outputs
262,000,006
267,950,000
Tax
5,000,000
5,000,000
Profit
-7,611,742
-889,763
ROI
-2.88%
-0.34%
Torva
4 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
215,000,000
001
211,321,123
11112
170,147,458
000
166,124,000
2184
104,432,987
000
104,125,000
1104
23,105,000
386151
22,660,818
387125
15,414,363
3105180
15,043,283
2103182
001
11112
000
2184
000
1104
386151
387125
3105180
2103182
528,099,808
519,274,224
532,000,000
256
534,706,578
059
256
059
532,000,000
534,706,578
5,000,000
5,000,000
-1,099,808
10,432,354
-0.21%
2.01%
Inputs
528,099,808
519,274,224
Outputs
532,000,000
534,706,578
Tax
5,000,000
5,000,000
Profit
-1,099,808
10,432,354
ROI
-0.21%
2.01%
215,000,000
001
211,321,123
11112
7,833,330
224
7,666,666
003
001
11112
224
003
222,833,330
218,987,789
219,778,486
11817
226,654,997
01123
11817
01123
219,778,486
226,654,997
4,395,569
4,533,099
-7,450,413
3,134,109
-3.34%
1.43%
Inputs
222,833,330
218,987,789
Outputs
219,778,486
226,654,997
Tax
4,395,569
4,533,099
Profit
-7,450,413
3,134,109
ROI
-3.34%
1.43%
170,147,458
000
166,124,000
2184
7,833,330
224
7,666,666
003
000
2184
224
003
185,814,118
181,457,332
183,066,484
11816
186,999,000
01514
11816
01514
183,066,484
186,999,000
3,661,329
3,739,980
-6,408,963
1,801,688
-3.45%
0.99%
Inputs
185,814,118
181,457,332
Outputs
183,066,484
186,999,000
Tax
3,661,329
3,739,980
Profit
-6,408,963
1,801,688
ROI
-3.45%
0.99%
104,432,987
000
104,125,000
1104
7,833,330
224
7,666,666
003
000
1104
224
003
120,099,647
119,458,332
122,487,802
01617
124,093,063
11720
01617
11720
122,487,802
124,093,063
2,449,756
2,481,861
-61,601
2,152,870
-0.05%
1.80%
Inputs
120,099,647
119,458,332
Outputs
122,487,802
124,093,063
Tax
2,449,756
2,481,861
Profit
-61,601
2,152,870
ROI
-0.05%
1.80%
Misc
5 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
320,169
0131
310,006
11616
0131
11616
320,169
310,006
330,903
05727
349,999
15276
05727
15276
330,903
349,999
6,618
6,999
4,116
32,994
1.29%
10.64%
Inputs
320,169
310,006
Outputs
330,903
349,999
Tax
6,618
6,999
Profit
4,116
32,994
ROI
1.29%
10.64%
4,583,829
01729
4,446,389
12129
68,899,997
001
67,888,000
176
01729
12129
001
176
73,483,826
72,334,389
72,754,191
02930
74,504,815
31651
02930
31651
72,754,191
74,504,815
1,455,083
1,490,096
-2,184,718
680,330
-2.97%
0.94%
Inputs
73,483,826
72,334,389
Outputs
72,754,191
74,504,815
Tax
1,455,083
1,490,096
Profit
-2,184,718
680,330
ROI
-2.97%
0.94%
14,429,501
282
14,104,104
03534
282
03534
72,147,505
70,520,520
72,500,000
23145
73,000,000
03948
23145
03948
72,500,000
73,000,000
1,450,000
1,460,000
-1,097,505
1,019,480
-1.52%
1.45%
Inputs
72,147,505
70,520,520
Outputs
72,500,000
73,000,000
Tax
1,450,000
1,460,000
Profit
-1,097,505
1,019,480
ROI
-1.52%
1.45%
98,891,581
230
96,309,000
057
16
6.0K3.4M2.3M
16
02.0M5.0M
230
057
6.0K3.4M2.3M
02.0M5.0M
101,291,581
98,709,000
98,295,882
12428
100,805,820
01946
12428
01946
98,295,882
100,805,820
1,965,917
2,016,116
-4,961,616
80,704
-4.90%
0.08%
Inputs
101,291,581
98,709,000
Outputs
98,295,882
100,805,820
Tax
1,965,917
2,016,116
Profit
-4,961,616
80,704
ROI
-4.90%
0.08%
55,000,000
120
54,333,006
161
1,544,000
12922
1,499,412
01630
120
161
12922
01630
56,544,000
55,832,418
57,000,000
269114
57,323,292
262135
269114
262135
57,000,000
57,323,292
1,140,000
1,146,465
-684,000
344,409
-1.21%
0.62%
Inputs
56,544,000
55,832,418
Outputs
57,000,000
57,323,292
Tax
1,140,000
1,146,465
Profit
-684,000
344,409
ROI
-1.21%
0.62%
Item Sets
24 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
11,000
064167
8,646
1115126
71,377
0153186
71,055
7535736
47,526
0201270
47,200
8419732
6,250
07451
5,464
2160112
5,899
0230166
5,476
1361286
064167
1115126
0153186
7535736
0201270
8419732
07451
2160112
0230166
1361286
142,052
137,841
144,155
02431
144,155
135105
02431
135105
144,155
144,155
2,883
2,883
-780
3,431
-0.55%
2.49%
Inputs
142,052
137,841
Outputs
144,155
144,155
Tax
2,883
2,883
Profit
-780
3,431
ROI
-0.55%
2.49%
9,272
072
8,499
12217
74,448
0814
71,222
150127
70,000
0710
47,254
26379
13,960
020
11,000
11415
13,150
085
11,502
11288
072
12217
0814
150127
0710
26379
020
11415
085
11288
180,830
149,477
151,101
01748
161,479
21041
01748
21041
151,101
161,479
3,022
3,229
-32,751
8,773
-18.11%
5.87%
Inputs
180,830
149,477
Outputs
151,101
161,479
Tax
3,022
3,229
Profit
-32,751
8,773
ROI
-18.11%
5.87%
86,983
114
82,889
0013
73,391
039206
71,168
77174
49,425
048125
47,401
77186
6,250
0341
5,650
31423
87,165
026
87,165
159
114
0013
039206
77174
048125
77186
0341
31423
026
159
303,214
294,273
297,899
070
324,541
11117
070
11117
297,899
324,541
5,957
6,490
-11,272
23,778
-3.72%
8.08%
Inputs
303,214
294,273
Outputs
297,899
324,541
Tax
5,957
6,490
Profit
-11,272
23,778
ROI
-3.72%
8.08%
40,072
121
40,072
024
125,000
002
98,500
136
79,046
155
63,000
0241
45,340
122
45,340
013
90,000
000
75,456
124
121
024
002
136
155
0241
122
013
000
124
379,458
322,368
375,000
221
405,000
016
221
016
375,000
405,000
7,500
8,100
-11,958
74,532
-3.15%
23.12%
Inputs
379,458
322,368
Outputs
375,000
405,000
Tax
7,500
8,100
Profit
-11,958
74,532
ROI
-3.15%
23.12%
94,047
21834
87,150
25336
199,968
1123147
198,193
072108
195,542
1127127
189,483
079145
49,498
01642
39,000
126101
54,999
013563
50,458
179104
21834
25336
1123147
072108
1127127
079145
01642
126101
013563
179104
594,054
564,284
606,356
068
619,750
14253
068
14253
606,356
619,750
12,127
12,395
175
43,071
0.03%
7.63%
Inputs
594,054
564,284
Outputs
606,356
619,750
Tax
12,127
12,395
Profit
175
43,071
ROI
0.03%
7.63%
7,400
111.2K2.1K
7,390
86.3K10.0K
3,230
5867913
3,201
31.6K1.8K
2,465
0103279
2,083
2248452
111.2K2.1K
86.3K10.0K
5867913
31.6K1.8K
0103279
2248452
13,095
12,674
13,159
014
14,658
10100214
014
10100214
13,159
14,658
263
293
-199
1,691
-1.52%
13.34%
Inputs
13,095
12,674
Outputs
13,159
14,658
Tax
263
293
Profit
-199
1,691
ROI
-1.52%
13.34%
6,149
03.9K4.5K
6,140
18.0K8.4K
2,997
24166214
2,592
12216359
1,525
116498
1,501
184511
03.9K4.5K
18.0K8.4K
24166214
12216359
116498
184511
10,671
10,233
7,750
078
11,388
11914
078
11914
7,750
11,388
155
227
-3,076
928
-28.83%
9.07%
Inputs
10,671
10,233
Outputs
7,750
11,388
Tax
155
227
Profit
-3,076
928
ROI
-28.83%
9.07%
5,199
01.1K12.2K
5,197
19.6K8.6K
2,042
1140423
2,010
2151218
1,317
2858168
1,268
0112245
01.1K12.2K
19.6K8.6K
1140423
2151218
2858168
0112245
8,558
8,475
9,191
001
9,191
11813
001
11813
9,191
9,191
183
183
450
533
5.26%
6.29%
Inputs
8,558
8,475
Outputs
9,191
9,191
Tax
183
183
Profit
450
533
ROI
5.26%
6.29%
4,288
04.5K5.6K
4,350
24.9K4.9K
2,115
11299366
2,026
01.1K371
1,600
11229186
1,499
064067
04.5K5.6K
24.9K4.9K
11299366
01.1K371
11229186
064067
8,003
7,875
8,482
034
8,482
11018
034
11018
8,482
8,482
169
169
310
438
3.87%
5.56%
Inputs
8,003
7,875
Outputs
8,482
8,482
Tax
169
169
Profit
310
438
ROI
3.87%
5.56%
20,518
15521.4K
20,535
1326.7K7.5K
38,418
71.7K4.7K
38,418
886.0K7.9K
37,782
01.6K3.4K
37,999
936.1K7.9K
31,990
92.0K1.7K
32,000
1078.0K8.3K
15521.4K
1326.7K7.5K
71.7K4.7K
886.0K7.9K
01.6K3.4K
936.1K7.9K
92.0K1.7K
1078.0K8.3K
128,708
128,952
128,200
11614
130,000
03184
11614
03184
128,200
130,000
2,564
2,600
-3,072
-1,552
-2.39%
-1.20%
Inputs
128,708
128,952
Outputs
128,200
130,000
Tax
2,564
2,600
Profit
-3,072
-1,552
ROI
-2.39%
-1.20%
4,000
1117
3,500
0414
6,855
681
7,576
04512
4,000
098
2,000
3621
1117
0414
681
04512
098
3621
14,855
13,076
29,494
4183
29,561
0611
4183
0611
29,494
29,561
589
591
14,050
15,894
94.58%
121.55%
Inputs
14,855
13,076
Outputs
29,494
29,561
Tax
589
591
Profit
14,050
15,894
ROI
94.58%
121.55%
212,278
0810
193,000
13563
195,224
078
182,015
24847
169,268
0714
161,675
233102
203,584
0511
189,986
24562
0810
13563
078
24847
0714
233102
0511
24562
780,354
726,676
769,713
03936
765,000
271113
03936
271113
769,713
765,000
15,394
15,300
-26,035
23,024
-3.34%
3.17%
Inputs
780,354
726,676
Outputs
769,713
765,000
Tax
15,394
15,300
Profit
-26,035
23,024
ROI
-3.34%
3.17%
179,784
0619
158,324
11116
299,814
01010
251,500
11312
214,933
0814
206,652
11512
104,995
0313
99,538
1824
0619
11116
01010
11312
0814
11512
0313
1824
799,526
716,014
732,160
0196
751,932
11439
0196
11439
732,160
751,932
14,643
15,038
-82,009
20,880
-10.26%
2.92%
Inputs
799,526
716,014
Outputs
732,160
751,932
Tax
14,643
15,038
Profit
-82,009
20,880
ROI
-10.26%
2.92%
349,163
22524
325,846
01025
825,631
33022
800,000
01337
884,924
02622
865,001
21629
1,755,000
11624
1,681,007
02029
22524
01025
33022
01337
02622
21629
11624
02029
3,814,718
3,671,854
3,727,916
12556
3,824,997
3101163
12556
3101163
3,727,916
3,824,997
74,558
76,499
-161,360
76,644
-4.23%
2.09%
Inputs
3,814,718
3,671,854
Outputs
3,727,916
3,824,997
Tax
74,558
76,499
Profit
-161,360
76,644
ROI
-4.23%
2.09%
321,281
02339
310,000
13032
1,972,513
15188
1,972,513
14963
1,843,828
250102
1,783,810
15066
190,290
02491
181,791
12423
02339
13032
15188
14963
250102
15066
02491
12423
4,327,912
4,248,114
4,295,000
0713
4,439,000
11424
0713
11424
4,295,000
4,439,000
85,900
88,780
-118,812
102,106
-2.75%
2.40%
Inputs
4,327,912
4,248,114
Outputs
4,295,000
4,439,000
Tax
85,900
88,780
Profit
-118,812
102,106
ROI
-2.75%
2.40%
62,881
13064
56,600
01124
1,264,490
04490
1,242,407
13652
557,111
34374
550,001
23540
100,665
1715
95,000
01014
13064
01124
04490
13652
34374
23540
1715
01014
1,985,147
1,944,008
2,012,122
010
2,157,646
2719
010
2719
2,012,122
2,157,646
40,242
43,152
-13,267
170,486
-0.67%
8.77%
Inputs
1,985,147
1,944,008
Outputs
2,012,122
2,157,646
Tax
40,242
43,152
Profit
-13,267
170,486
ROI
-0.67%
8.77%
137,663
12323
135,361
0127
179,810
0414
166,210
1611
357,999
255137
353,777
11427
111,980
036
97,115
21011
12323
0127
0414
1611
255137
11427
036
21011
787,452
752,463
761,407
236
809,996
0611
236
0611
761,407
809,996
15,228
16,199
-41,273
41,334
-5.24%
5.49%
Inputs
787,452
752,463
Outputs
761,407
809,996
Tax
15,228
16,199
Profit
-41,273
41,334
ROI
-5.24%
5.49%
188,000
22321
187,738
0117
333,000
03449
330,859
12219
299,741
16879
291,100
02313
95,000
116
95,000
029
22321
0117
03449
12219
16879
02313
116
029
915,741
904,697
901,186
011
976,074
189
011
189
901,186
976,074
18,023
19,521
-32,578
51,856
-3.56%
5.73%
Inputs
915,741
904,697
Outputs
901,186
976,074
Tax
18,023
19,521
Profit
-32,578
51,856
ROI
-3.56%
5.73%
724,407
11915
720,000
12428
1,160,213
12322
1,122,000
24137
919,561
23559
905,878
04952
11915
12428
12322
24137
23559
04952
2,804,181
2,747,878
2,982,373
1815
3,150,000
01221
1815
01221
2,982,373
3,150,000
59,647
63,000
118,545
339,122
4.23%
12.34%
Inputs
2,804,181
2,747,878
Outputs
2,982,373
3,150,000
Tax
59,647
63,000
Profit
118,545
339,122
ROI
4.23%
12.34%
11,365,446
22815
11,056,153
12141
9,245,938
11922
9,001,000
11518
10,276,316
22017
10,032,314
11931
22815
12141
11922
11518
22017
11931
30,887,700
30,089,467
30,508,304
0811
31,287,629
12533
0811
12533
30,508,304
31,287,629
610,166
625,752
-989,562
572,410
-3.20%
1.90%
Inputs
30,887,700
30,089,467
Outputs
30,508,304
31,287,629
Tax
610,166
625,752
Profit
-989,562
572,410
ROI
-3.20%
1.90%
23,266,446
02218
22,442,828
13121
80,523,970
02326
79,512,212
22929
56,099,536
12229
56,099,536
03728
02218
13121
02326
22929
12229
03728
159,889,952
158,054,576
158,497,943
1107
160,910,000
01124
1107
01124
158,497,943
160,910,000
3,169,958
3,218,200
-4,561,967
-362,776
-2.85%
-0.23%
Inputs
159,889,952
158,054,576
Outputs
158,497,943
160,910,000
Tax
3,169,958
3,218,200
Profit
-4,561,967
-362,776
ROI
-2.85%
-0.23%
50,820,000
02316
49,393,150
22635
118,440,000
1814
117,000,000
21631
81,325,649
21114
79,301,846
01426
02316
22635
1814
21631
21114
01426
250,585,649
245,694,996
247,565,000
038
253,000,000
11534
038
11534
247,565,000
253,000,000
4,951,300
5,000,000
-7,971,949
2,305,004
-3.18%
0.94%
Inputs
250,585,649
245,694,996
Outputs
247,565,000
253,000,000
Tax
4,951,300
5,000,000
Profit
-7,971,949
2,305,004
ROI
-3.18%
0.94%
71,999,996
284
72,000,000
056
125,000,000
1107
121,689,354
0514
105,000,000
177
104,050,000
0610
284
056
1107
0514
177
0610
301,999,996
297,739,354
304,000,000
0111
305,000,000
1421
0111
1421
304,000,000
305,000,000
5,000,000
5,000,000
-2,999,996
2,260,646
-0.99%
0.76%
Inputs
301,999,996
297,739,354
Outputs
304,000,000
305,000,000
Tax
5,000,000
5,000,000
Profit
-2,999,996
2,260,646
ROI
-0.99%
0.76%
253,005
0012
201,375
11715
476,465
01216
476,465
1712
497,901
1514
475,839
0217
0012
11715
01216
1712
1514
0217
1,227,371
1,153,679
1,213,000
055
1,263,144
12520
055
12520
1,213,000
1,263,144
24,260
25,262
-38,631
84,203
-3.15%
7.30%
Inputs
1,227,371
1,153,679
Outputs
1,213,000
1,263,144
Tax
24,260
25,262
Profit
-38,631
84,203
ROI
-3.15%
7.30%