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
282
161912.2K
175
153.1K32.2K
161912.2K
153.1K32.2K
282
175
591
0571.8K
590
11.1K11.6K
0571.8K
11.1K11.6K
591
590
11
11
298
404
105.67%
230.86%
Inputs
282
175
Outputs
591
590
Tax
11
11
Profit
298
404
ROI
105.67%
230.86%
337
05624.7K
260
333.6K45.5K
05624.7K
333.6K45.5K
337
260
1,608
03595.3K
2,450
52.9K26.8K
03595.3K
52.9K26.8K
1,608
2,450
32
49
1,239
2,141
367.66%
823.46%
Inputs
337
260
Outputs
1,608
2,450
Tax
32
49
Profit
1,239
2,141
ROI
367.66%
823.46%
2,894
45195.2K
2,717
713.5K31.7K
45195.2K
713.5K31.7K
2,894
2,717
4,001
09167.7K
4,677
1063.6K45.9K
09167.7K
1063.6K45.9K
4,001
4,677
80
93
1,027
1,867
35.49%
68.72%
Inputs
2,894
2,717
Outputs
4,001
4,677
Tax
80
93
Profit
1,027
1,867
ROI
35.49%
68.72%
18,200
02541.4K
16,902
695.0K36.3K
02541.4K
695.0K36.3K
18,200
16,902
18,311
371.3K7.1K
20,000
156.5K51.5K
371.3K7.1K
156.5K51.5K
18,311
20,000
366
400
-255
2,698
-1.40%
15.96%
Inputs
18,200
16,902
Outputs
18,311
20,000
Tax
366
400
Profit
-255
2,698
ROI
-1.40%
15.96%
74,954
75082.9K
73,200
433.7K29.1K
75082.9K
433.7K29.1K
74,954
73,200
79,355
06696.0K
80,500
303.5K32.9K
06696.0K
303.5K32.9K
79,355
80,500
1,587
1,610
2,814
5,690
3.75%
7.77%
Inputs
74,954
73,200
Outputs
79,355
80,500
Tax
1,587
1,610
Profit
2,814
5,690
ROI
3.75%
7.77%
19
07823.2K
166
21.4K11.1K
07823.2K
21.4K11.1K
19
166
369
0350546
483
01.0K5.0K
0350546
01.0K5.0K
369
483
7
9
343
308
1805.26%
185.54%
Inputs
19
166
Outputs
369
483
Tax
7
9
Profit
343
308
ROI
1805.26%
185.54%
42
0842.2K
29
17596.3K
0842.2K
17596.3K
42
29
324
0121222
488
409122.8K
0121222
409122.8K
324
488
6
9
276
450
657.14%
1551.72%
Inputs
42
29
Outputs
324
488
Tax
6
9
Profit
276
450
ROI
657.14%
1551.72%
96
01081.5K
35
173310.0K
01081.5K
173310.0K
96
35
486
0129336
950
11733.2K
0129336
11733.2K
486
950
9
19
381
896
396.88%
2560.00%
Inputs
96
35
Outputs
486
950
Tax
9
19
Profit
381
896
ROI
396.88%
2560.00%
40
022438
40
08785.9K
022438
08785.9K
40
40
250
0101120
312
05305.1K
0101120
05305.1K
250
312
5
6
205
266
512.50%
665.00%
Inputs
40
40
Outputs
250
312
Tax
5
6
Profit
205
266
ROI
512.50%
665.00%
97
014096
65
35068.4K
014096
35068.4K
97
65
412
03971.2K
424
07157.5K
03971.2K
07157.5K
412
424
8
8
307
351
316.49%
540.00%
Inputs
97
65
Outputs
412
424
Tax
8
8
Profit
307
351
ROI
316.49%
540.00%
1,413
33765.2K
1,488
272.6K19.6K
33765.2K
272.6K19.6K
1,413
1,488
2,394
09844.2K
2,478
644.0K26.8K
09844.2K
644.0K26.8K
2,394
2,478
47
49
934
941
66.10%
63.24%
Inputs
1,413
1,488
Outputs
2,394
2,478
Tax
47
49
Profit
934
941
ROI
66.10%
63.24%
16,371
02042.1K
15,900
523.9K24.5K
02042.1K
523.9K24.5K
16,371
15,900
17,550
05788.2K
17,986
854.8K49.2K
05788.2K
854.8K49.2K
17,550
17,986
351
359
828
1,727
5.06%
10.86%
Inputs
16,371
15,900
Outputs
17,550
17,986
Tax
351
359
Profit
828
1,727
ROI
5.06%
10.86%
252
02411.5K
244
58096.5K
02411.5K
58096.5K
252
244
915
0843.9K
1,021
1032.5K11.7K
0843.9K
1032.5K11.7K
915
1,021
18
20
645
757
255.95%
310.25%
Inputs
252
244
Outputs
915
1,021
Tax
18
20
Profit
645
757
ROI
255.95%
310.25%
180
063924
69
01.1K8.6K
063924
01.1K8.6K
180
69
227
819840
291
03311.9K
819840
03311.9K
227
291
4
5
43
217
23.89%
314.49%
Inputs
180
69
Outputs
227
291
Tax
4
5
Profit
43
217
ROI
23.89%
314.49%
525
0263858
418
372.0K18.5K
0263858
372.0K18.5K
525
418
926
0652.6K
1,019
02.0K10.1K
0652.6K
02.0K10.1K
926
1,019
18
20
383
581
72.95%
139.00%
Inputs
525
418
Outputs
926
1,019
Tax
18
20
Profit
383
581
ROI
72.95%
139.00%
950
01401.9K
905
432311.9K
01401.9K
432311.9K
950
905
1,811
0432.0K
2,800
03072.2K
0432.0K
03072.2K
1,811
2,800
36
56
825
1,839
86.84%
203.20%
Inputs
950
905
Outputs
1,811
2,800
Tax
36
56
Profit
825
1,839
ROI
86.84%
203.20%
8,687
079516
8,425
04906.1K
079516
04906.1K
8,687
8,425
11,456
0343.6K
13,669
2003035.1K
0343.6K
2003035.1K
11,456
13,669
229
273
2,540
4,971
29.24%
59.00%
Inputs
8,687
8,425
Outputs
11,456
13,669
Tax
229
273
Profit
2,540
4,971
ROI
29.24%
59.00%
64,999
0418
62,102
0701.5K
0418
0701.5K
64,999
62,102
69,782
00234
68,998
090372
00234
090372
69,782
68,998
1,395
1,379
3,388
5,517
5.21%
8.88%
Inputs
64,999
62,102
Outputs
69,782
68,998
Tax
1,395
1,379
Profit
3,388
5,517
ROI
5.21%
8.88%
141,745
11148378
140,156
49114.2K
11148378
49114.2K
141,745
140,156
142,238
01321.0K
142,275
01.2K6.3K
01321.0K
01.2K6.3K
142,238
142,275
2,844
2,845
-2,351
-726
-1.66%
-0.52%
Inputs
141,745
140,156
Outputs
142,238
142,275
Tax
2,844
2,845
Profit
-2,351
-726
ROI
-1.66%
-0.52%
19,056
100391.6K
18,000
91.2K7.0K
100391.6K
91.2K7.0K
19,056
18,000
18,760
0283.5K
18,827
08237.1K
0283.5K
08237.1K
18,760
18,827
375
376
-671
451
-3.52%
2.51%
Inputs
19,056
18,000
Outputs
18,760
18,827
Tax
375
376
Profit
-671
451
ROI
-3.52%
2.51%
8,863
024330
8,891
44911.8K
024330
44911.8K
8,863
8,891
8,100
03288
11,050
03503.5K
03288
03503.5K
8,100
11,050
162
221
-925
1,938
-10.44%
21.80%
Inputs
8,863
8,891
Outputs
8,100
11,050
Tax
162
221
Profit
-925
1,938
ROI
-10.44%
21.80%
Unfinished Potions (Zahur)
19 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
365
1726.1K641.7K
358
2919.6K422.2K
200
1726.1K641.7K
2919.6K422.2K
-
565
558
412
03.0K11.4K
413
6610.6K45.2K
03.0K11.4K
6610.6K45.2K
412
413
8
8
-161
-153
-28.50%
-27.42%
Inputs
565
558
Outputs
412
413
Tax
8
8
Profit
-161
-153
ROI
-28.50%
-27.42%
219
995.1K83.1K
207
50411.8K168.5K
200
995.1K83.1K
50411.8K168.5K
-
419
407
225
02.1K76.0K
264
062557.1K
02.1K76.0K
062557.1K
225
264
4
5
-198
-148
-47.26%
-36.36%
Inputs
419
407
Outputs
225
264
Tax
4
5
Profit
-198
-148
ROI
-47.26%
-36.36%
199
2.8K75.4K238.6K
185
015.2K220.9K
200
2.8K75.4K238.6K
015.2K220.9K
-
399
385
318
059.8K206.4K
320
88018.2K257.7K
059.8K206.4K
88018.2K257.7K
318
320
6
6
-87
-71
-21.80%
-18.44%
Inputs
399
385
Outputs
318
320
Tax
6
6
Profit
-87
-71
ROI
-21.80%
-18.44%
537
1.5K26.8K206.6K
516
36430.3K346.5K
200
1.5K26.8K206.6K
36430.3K346.5K
-
737
716
725
2455.3K408.3K
777
3.6K59.7K761.6K
2455.3K408.3K
3.6K59.7K761.6K
725
777
14
15
-26
46
-3.53%
6.42%
Inputs
737
716
Outputs
725
777
Tax
14
15
Profit
-26
46
ROI
-3.53%
6.42%
5,200
07.6K102.4K
5,100
1.7K55.6K397.6K
200
07.6K102.4K
1.7K55.6K397.6K
-
5,400
5,300
5,330
047.1K635.4K
5,359
721114.8K727.2K
047.1K635.4K
721114.8K727.2K
5,330
5,359
106
107
-176
-48
-3.26%
-0.91%
Inputs
5,400
5,300
Outputs
5,330
5,359
Tax
106
107
Profit
-176
-48
ROI
-3.26%
-0.91%
2,770
1.6K20.2K129.7K
2,746
012.3K251.0K
200
1.6K20.2K129.7K
012.3K251.0K
-
2,970
2,946
3,012
028.4K179.8K
3,130
151.6K293.6K
028.4K179.8K
151.6K293.6K
3,012
3,130
60
62
-18
122
-0.61%
4.14%
Inputs
2,970
2,946
Outputs
3,012
3,130
Tax
60
62
Profit
-18
122
ROI
-0.61%
4.14%
2,972
2002.7K34.4K
2,743
19.7K75.7K
200
2002.7K34.4K
19.7K75.7K
-
3,172
2,943
3,070
025.2K124.5K
3,150
1.0K44.1K292.7K
025.2K124.5K
1.0K44.1K292.7K
3,070
3,150
61
63
-163
144
-5.14%
4.89%
Inputs
3,172
2,943
Outputs
3,070
3,150
Tax
61
63
Profit
-163
144
ROI
-5.14%
4.89%
3,802
016.0K113.3K
3,810
13826.9K188.7K
200
016.0K113.3K
13826.9K188.7K
-
4,002
4,010
4,100
054.4K338.7K
4,064
1.2K67.3K344.5K
054.4K338.7K
1.2K67.3K344.5K
4,100
4,064
82
81
16
-27
0.40%
-0.67%
Inputs
4,002
4,010
Outputs
4,100
4,064
Tax
82
81
Profit
16
-27
ROI
0.40%
-0.67%
3,479
2396.9K38.6K
3,346
5.6K11.7K96.6K
200
2396.9K38.6K
5.6K11.7K96.6K
-
3,679
3,546
3,666
40535.7K233.4K
3,757
1.0K60.3K300.3K
40535.7K233.4K
1.0K60.3K300.3K
3,666
3,757
73
75
-86
136
-2.34%
3.84%
Inputs
3,679
3,546
Outputs
3,666
3,757
Tax
73
75
Profit
-86
136
ROI
-2.34%
3.84%
7,350
01.7K27.1K
7,308
02.2K127.5K
200
01.7K27.1K
02.2K127.5K
-
7,550
7,508
7,739
03.4K10.5K
7,750
05.5K46.4K
03.4K10.5K
05.5K46.4K
7,739
7,750
154
155
35
87
0.46%
1.16%
Inputs
7,550
7,508
Outputs
7,739
7,750
Tax
154
155
Profit
35
87
ROI
0.46%
1.16%
7,874
10915.6K59.7K
7,860
1.3K44.8K255.8K
200
10915.6K59.7K
1.3K44.8K255.8K
-
8,074
8,060
8,300
1437.4K174.6K
8,307
637131.8K624.5K
1437.4K174.6K
637131.8K624.5K
8,300
8,307
166
166
60
81
0.74%
1.00%
Inputs
8,074
8,060
Outputs
8,300
8,307
Tax
166
166
Profit
60
81
ROI
0.74%
1.00%
3,900
02.1K29.1K
3,892
929.6K51.5K
200
02.1K29.1K
929.6K51.5K
-
4,100
4,092
3,981
04.4K119.0K
3,988
133.2K409.1K
04.4K119.0K
133.2K409.1K
3,981
3,988
79
79
-198
-183
-4.83%
-4.47%
Inputs
4,100
4,092
Outputs
3,981
3,988
Tax
79
79
Profit
-198
-183
ROI
-4.83%
-4.47%
2,339
3.0K13.1K147.6K
2,238
05.0K72.2K
200
3.0K13.1K147.6K
05.0K72.2K
-
2,539
2,438
2,225
09.6K66.8K
2,276
016.9K67.4K
09.6K66.8K
016.9K67.4K
2,225
2,276
44
45
-358
-207
-14.10%
-8.49%
Inputs
2,539
2,438
Outputs
2,225
2,276
Tax
44
45
Profit
-358
-207
ROI
-14.10%
-8.49%
3,079
04.4K15.1K
2,976
11111.7K129.8K
200
04.4K15.1K
11111.7K129.8K
-
3,279
3,176
3,192
2.6K33.5K82.3K
3,316
078.3K523.3K
2.6K33.5K82.3K
078.3K523.3K
3,192
3,316
63
66
-150
74
-4.57%
2.33%
Inputs
3,279
3,176
Outputs
3,192
3,316
Tax
63
66
Profit
-150
74
ROI
-4.57%
2.33%
4,398
9419.5K205.3K
4,284
38950.5K440.6K
200
9419.5K205.3K
38950.5K440.6K
-
4,598
4,484
4,240
03.7K42.4K
4,329
05.1K148.9K
03.7K42.4K
05.1K148.9K
4,240
4,329
84
86
-442
-241
-9.61%
-5.37%
Inputs
4,598
4,484
Outputs
4,240
4,329
Tax
84
86
Profit
-442
-241
ROI
-9.61%
-5.37%
4,400
042614.3K
4,015
533.1K17.0K
200
042614.3K
533.1K17.0K
-
4,600
4,215
3,400
018
4,999
0732
018
0732
3,400
4,999
68
99
-1,268
685
-27.57%
16.25%
Inputs
4,600
4,215
Outputs
3,400
4,999
Tax
68
99
Profit
-1,268
685
ROI
-27.57%
16.25%
4,500
067617.9K
4,067
02.1K12.6K
200
067617.9K
02.1K12.6K
-
4,700
4,267
4,000
02829.6K
5,481
029530
02829.6K
029530
4,000
5,481
80
109
-780
1,105
-16.60%
25.90%
Inputs
4,700
4,267
Outputs
4,000
5,481
Tax
80
109
Profit
-780
1,105
ROI
-16.60%
25.90%
3,450
05.0K22.0K
3,450
05.0K32.0K
200
05.0K22.0K
05.0K32.0K
-
3,650
3,650
3,950
0793.1K
4,000
0439108.9K
0793.1K
0439108.9K
3,950
4,000
79
80
221
270
6.05%
7.40%
Inputs
3,650
3,650
Outputs
3,950
4,000
Tax
79
80
Profit
221
270
ROI
6.05%
7.40%
3,900
02.1K29.1K
3,892
929.6K51.5K
12,966
013.6K78.6K
12,600
1013.8K131.0K
200
02.1K29.1K
929.6K51.5K
013.6K78.6K
1013.8K131.0K
-
17,066
16,692
16,900
0225.3K
18,500
0062.0K
0225.3K
0062.0K
16,900
18,500
338
370
-504
1,438
-2.95%
8.61%
Inputs
17,066
16,692
Outputs
16,900
18,500
Tax
338
370
Profit
-504
1,438
ROI
-2.95%
8.61%
Unfinished Potions (Degrime + Zahur)
15 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
736
2.4K32.4K174.3K
691
2237.9K289.8K
200
2.4K32.4K174.3K
2237.9K289.8K
-
936
891
412
03.0K11.4K
413
6610.6K45.2K
03.0K11.4K
6610.6K45.2K
412
413
8
8
-532
-486
-56.84%
-54.55%
Inputs
936
891
Outputs
412
413
Tax
8
8
Profit
-532
-486
ROI
-56.84%
-54.55%
189
065322.2K
198
686.4K49.6K
200
065322.2K
686.4K49.6K
-
389
398
225
02.1K76.0K
264
062557.1K
02.1K76.0K
062557.1K
225
264
4
5
-168
-139
-43.19%
-34.92%
Inputs
389
398
Outputs
225
264
Tax
4
5
Profit
-168
-139
ROI
-43.19%
-34.92%
152
20122.3K379.8K
151
7518.5K215.0K
200
20122.3K379.8K
7518.5K215.0K
-
352
351
318
059.8K206.4K
320
88018.2K257.7K
059.8K206.4K
88018.2K257.7K
318
320
6
6
-40
-37
-11.36%
-10.54%
Inputs
352
351
Outputs
318
320
Tax
6
6
Profit
-40
-37
ROI
-11.36%
-10.54%
530
1.5K130.8K1.2M
511
243121.9K993.1K
200
1.5K130.8K1.2M
243121.9K993.1K
-
730
711
725
2455.3K408.3K
777
3.6K59.7K761.6K
2455.3K408.3K
3.6K59.7K761.6K
725
777
14
15
-19
51
-2.60%
7.17%
Inputs
730
711
Outputs
725
777
Tax
14
15
Profit
-19
51
ROI
-2.60%
7.17%
4,989
50353.6K634.2K
4,989
73085.2K486.7K
200
50353.6K634.2K
73085.2K486.7K
-
5,189
5,189
5,330
047.1K635.4K
5,359
721114.8K727.2K
047.1K635.4K
721114.8K727.2K
5,330
5,359
106
107
35
63
0.67%
1.21%
Inputs
5,189
5,189
Outputs
5,330
5,359
Tax
106
107
Profit
35
63
ROI
0.67%
1.21%
2,797
68030.4K202.0K
2,740
61449.9K571.3K
200
68030.4K202.0K
61449.9K571.3K
-
2,997
2,940
3,012
028.4K179.8K
3,130
151.6K293.6K
028.4K179.8K
151.6K293.6K
3,012
3,130
60
62
-45
128
-1.50%
4.35%
Inputs
2,997
2,940
Outputs
3,012
3,130
Tax
60
62
Profit
-45
128
ROI
-1.50%
4.35%
2,910
02.7K116.8K
2,897
18939.5K402.9K
200
02.7K116.8K
18939.5K402.9K
-
3,110
3,097
3,070
025.2K124.5K
3,150
1.0K44.1K292.7K
025.2K124.5K
1.0K44.1K292.7K
3,070
3,150
61
63
-101
-10
-3.25%
-0.32%
Inputs
3,110
3,097
Outputs
3,070
3,150
Tax
61
63
Profit
-101
-10
ROI
-3.25%
-0.32%
3,863
022.1K186.7K
3,708
65663.4K393.4K
200
022.1K186.7K
65663.4K393.4K
-
4,063
3,908
4,100
054.4K338.7K
4,064
1.2K67.3K344.5K
054.4K338.7K
1.2K67.3K344.5K
4,100
4,064
82
81
-45
75
-1.11%
1.92%
Inputs
4,063
3,908
Outputs
4,100
4,064
Tax
82
81
Profit
-45
75
ROI
-1.11%
1.92%
3,563
06.4K48.2K
3,310
1.0K38.9K403.5K
200
06.4K48.2K
1.0K38.9K403.5K
-
3,763
3,510
3,666
40535.7K233.4K
3,757
1.0K60.3K300.3K
40535.7K233.4K
1.0K60.3K300.3K
3,666
3,757
73
75
-170
172
-4.52%
4.90%
Inputs
3,763
3,510
Outputs
3,666
3,757
Tax
73
75
Profit
-170
172
ROI
-4.52%
4.90%
7,459
06739.7K
7,150
01.5K11.4K
200
06739.7K
01.5K11.4K
-
7,659
7,350
7,739
03.4K10.5K
7,750
05.5K46.4K
03.4K10.5K
05.5K46.4K
7,739
7,750
154
155
-74
245
-0.97%
3.33%
Inputs
7,659
7,350
Outputs
7,739
7,750
Tax
154
155
Profit
-74
245
ROI
-0.97%
3.33%
7,887
2714.1K62.5K
7,778
1.2K59.6K402.8K
200
2714.1K62.5K
1.2K59.6K402.8K
-
8,087
7,978
8,300
1437.4K174.6K
8,307
637131.8K624.5K
1437.4K174.6K
637131.8K624.5K
8,300
8,307
166
166
47
163
0.58%
2.04%
Inputs
8,087
7,978
Outputs
8,300
8,307
Tax
166
166
Profit
47
163
ROI
0.58%
2.04%
3,653
08.1K46.9K
3,655
66459.5K370.1K
200
08.1K46.9K
66459.5K370.1K
-
3,853
3,855
3,981
04.4K119.0K
3,988
133.2K409.1K
04.4K119.0K
133.2K409.1K
3,981
3,988
79
79
49
54
1.27%
1.40%
Inputs
3,853
3,855
Outputs
3,981
3,988
Tax
79
79
Profit
49
54
ROI
1.27%
1.40%
2,227
06.6K49.7K
2,205
1.5K40.5K352.9K
200
06.6K49.7K
1.5K40.5K352.9K
-
2,427
2,405
2,225
09.6K66.8K
2,276
016.9K67.4K
09.6K66.8K
016.9K67.4K
2,225
2,276
44
45
-246
-174
-10.14%
-7.23%
Inputs
2,427
2,405
Outputs
2,225
2,276
Tax
44
45
Profit
-246
-174
ROI
-10.14%
-7.23%
2,905
2484.4K129.3K
2,885
78336.2K331.4K
200
2484.4K129.3K
78336.2K331.4K
-
3,105
3,085
3,192
2.6K33.5K82.3K
3,316
078.3K523.3K
2.6K33.5K82.3K
078.3K523.3K
3,192
3,316
63
66
24
165
0.77%
5.35%
Inputs
3,105
3,085
Outputs
3,192
3,316
Tax
63
66
Profit
24
165
ROI
0.77%
5.35%
4,174
05.9K43.5K
4,303
2.5K36.5K269.6K
200
05.9K43.5K
2.5K36.5K269.6K
-
4,374
4,503
4,240
03.7K42.4K
4,329
05.1K148.9K
03.7K42.4K
05.1K148.9K
4,240
4,329
84
86
-218
-260
-4.98%
-5.77%
Inputs
4,374
4,503
Outputs
4,240
4,329
Tax
84
86
Profit
-218
-260
ROI
-4.98%
-5.77%
Demonic Gorillas
6 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
20,826,000
01090
20,835,004
045252
1,817,825
024138
1,772,163
026102
01090
045252
024138
026102
22,643,825
22,607,167
22,868,442
348588
23,449,999
181612
348588
181612
22,868,442
23,449,999
457,368
468,999
-232,751
373,833
-1.03%
1.65%
Inputs
22,643,825
22,607,167
Outputs
22,868,442
23,449,999
Tax
457,368
468,999
Profit
-232,751
373,833
ROI
-1.03%
1.65%
20,826,000
01090
20,835,004
045252
1,817,825
024138
1,772,163
026102
01090
045252
024138
026102
22,643,825
22,607,167
22,589,538
01171.2K
23,125,000
21141.0K
01171.2K
21141.0K
22,589,538
23,125,000
451,790
462,500
-506,077
55,333
-2.23%
0.24%
Inputs
22,643,825
22,607,167
Outputs
22,589,538
23,125,000
Tax
451,790
462,500
Profit
-506,077
55,333
ROI
-2.23%
0.24%
20,826,000
01090
20,835,004
045252
1,817,825
024138
1,772,163
026102
01090
045252
024138
026102
22,643,825
22,607,167
23,033,648
079762
23,621,272
388690
079762
388690
23,033,648
23,621,272
460,672
472,425
-70,849
541,680
-0.31%
2.40%
Inputs
22,643,825
22,607,167
Outputs
23,033,648
23,621,272
Tax
460,672
472,425
Profit
-70,849
541,680
ROI
-0.31%
2.40%
20,826,000
01090
20,835,004
045252
1,817,825
024138
1,772,163
026102
01090
045252
024138
026102
22,643,825
22,607,167
22,575,755
3108906
23,117,645
2131912
3108906
2131912
22,575,755
23,117,645
451,515
462,352
-519,585
48,126
-2.29%
0.21%
Inputs
22,643,825
22,607,167
Outputs
22,575,755
23,117,645
Tax
451,515
462,352
Profit
-519,585
48,126
ROI
-2.29%
0.21%
750,032
000
705,420
0696
29,502
0116
29,223
114184
29,357
006
29,003
016144
271,000
000
269,269
01596
000
0696
0116
114184
006
016144
000
01596
1,079,891
1,032,915
1,067,534
052366
1,097,582
057678
052366
057678
1,067,534
1,097,582
21,350
21,951
-33,707
42,716
-3.12%
4.14%
Inputs
1,079,891
1,032,915
Outputs
1,067,534
1,097,582
Tax
21,350
21,951
Profit
-33,707
42,716
ROI
-3.12%
4.14%
29,211
0018
29,090
09126
29,502
0116
29,223
114184
29,357
006
29,003
016144
750,032
000
705,420
0696
0018
09126
0116
114184
006
016144
000
0696
838,102
792,736
867,537
033162
950,895
064174
033162
064174
867,537
950,895
17,350
19,017
12,085
139,142
1.44%
17.55%
Inputs
838,102
792,736
Outputs
867,537
950,895
Tax
17,350
19,017
Profit
12,085
139,142
ROI
1.44%
17.55%
Barrows Repairs (Armor Set, 90 Smithing)
6 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
181,502
277,969
000
361,000
0580
2,150,000
020
2,085,100
030168
1,442,236
050
1,441,900
040198
169,900
0112
174,000
055276
-
000
0580
020
030168
050
040198
0112
055276
4,221,607
4,243,502
426,100
048510
456,500
125246
2,209,068
047654
2,296,133
060654
1,559,971
054582
1,653,011
0102738
240,758
149534
259,490
1052606
048510
125246
047654
060654
054582
0102738
149534
1052606
4,435,897
4,665,134
88,717
93,301
125,573
328,331
2.97%
7.74%
Inputs
4,221,607
4,243,502
Outputs
4,435,897
4,665,134
Tax
88,717
93,301
Profit
125,573
328,331
ROI
2.97%
7.74%
181,502
290,065
016156
304,378
0115942
863,773
016
850,000
21211.0K
997,000
010
977,639
01381.2K
1,834,024
0012
1,850,000
0113972
-
016156
0115942
016
21211.0K
010
01381.2K
0012
0113972
4,166,364
4,163,519
312,050
031234
336,772
013126
878,971
140330
887,947
010222
1,025,776
033246
1,063,000
012126
1,858,673
042306
1,890,700
016162
031234
013126
140330
010222
033246
012126
042306
016162
4,075,470
4,178,419
81,508
83,567
-172,402
-68,667
-4.14%
-1.65%
Inputs
4,166,364
4,163,519
Outputs
4,075,470
4,178,419
Tax
81,508
83,567
Profit
-172,402
-68,667
ROI
-4.14%
-1.65%
181,502
69,001
000
72,057
0440
170,000
000
175,007
0496
168,094
000
171,222
0396
91,034
000
60,000
0024
-
000
0440
000
0496
000
0396
000
0024
679,631
659,788
137,294
015156
151,624
05132
228,979
011114
248,618
11696
213,748
125126
229,564
0978
99,875
023114
104,795
2342
015156
05132
011114
11696
125126
0978
023114
2342
679,896
734,601
13,595
14,690
-13,330
60,123
-1.96%
9.11%
Inputs
679,631
659,788
Outputs
679,896
734,601
Tax
13,595
14,690
Profit
-13,330
60,123
ROI
-1.96%
9.11%
181,502
35,373
000
37,375
028312
1,055,555
000
1,263,000
031246
596,236
01124
607,363
139138
94,937
000
95,600
0440
-
000
028312
000
031246
01124
139138
000
0440
1,963,603
2,184,840
87,912
043300
88,979
064426
1,357,187
046540
1,389,000
076810
647,673
047348
671,500
1125738
101,984
016216
104,980
017252
043300
064426
046540
076810
047348
1125738
016216
017252
2,194,756
2,254,459
43,893
45,088
187,260
24,531
9.54%
1.12%
Inputs
1,963,603
2,184,840
Outputs
2,194,756
2,254,459
Tax
43,893
45,088
Profit
187,260
24,531
ROI
9.54%
1.12%
181,502
105,558
000
111,111
01960
246,000
000
249,000
038150
263,987
016
240,845
460504
95,473
000
95,025
0224
-
000
01960
000
038150
016
460504
000
0224
892,520
877,483
187,138
050336
192,495
09240
295,797
046198
315,961
027366
295,282
034240
308,500
0131456
94,969
03096
102,000
0578
050336
09240
046198
027366
034240
0131456
03096
0578
873,186
918,956
17,461
18,378
-36,795
23,095
-4.12%
2.63%
Inputs
892,520
877,483
Outputs
873,186
918,956
Tax
17,461
18,378
Profit
-36,795
23,095
ROI
-4.12%
2.63%
181,502
72,360
000
72,575
042136
167,001
000
167,300
0424
238,021
010
236,455
054312
94,969
000
95,400
020
-
000
042136
000
0424
010
054312
000
020
753,853
753,232
118,000
026342
126,954
144366
178,871
014180
193,431
014186
276,543
026426
305,640
1101570
94,501
012162
96,212
0542
026342
144366
014180
014186
026426
1101570
012162
0542
667,915
722,237
13,357
14,443
-99,295
-45,438
-13.17%
-6.03%
Inputs
753,853
753,232
Outputs
667,915
722,237
Tax
13,357
14,443
Profit
-99,295
-45,438
ROI
-13.17%
-6.03%
Barrows Repairs (90 Smithing)
24 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
33,000
277,969
000
361,000
0580
-
000
0580
310,969
394,000
426,100
048510
456,500
125246
048510
125246
426,100
456,500
8,522
9,130
106,609
53,370
34.28%
13.55%
Inputs
310,969
394,000
Outputs
426,100
456,500
Tax
8,522
9,130
Profit
106,609
53,370
ROI
34.28%
13.55%
49,501
2,150,000
020
2,085,100
030168
-
020
030168
2,199,501
2,134,601
2,209,068
047654
2,296,133
060654
047654
060654
2,209,068
2,296,133
44,181
45,922
-34,614
115,610
-1.57%
5.42%
Inputs
2,199,501
2,134,601
Outputs
2,209,068
2,296,133
Tax
44,181
45,922
Profit
-34,614
115,610
ROI
-1.57%
5.42%
44,000
1,442,236
050
1,441,900
040198
-
050
040198
1,486,236
1,485,900
1,559,971
054582
1,653,011
0102738
054582
0102738
1,559,971
1,653,011
31,199
33,060
42,536
134,051
2.86%
9.02%
Inputs
1,486,236
1,485,900
Outputs
1,559,971
1,653,011
Tax
31,199
33,060
Profit
42,536
134,051
ROI
2.86%
9.02%
55,001
169,900
0112
174,000
055276
-
0112
055276
224,901
229,001
240,758
149534
259,490
1052606
149534
1052606
240,758
259,490
4,815
5,189
11,042
25,300
4.91%
11.05%
Inputs
224,901
229,001
Outputs
240,758
259,490
Tax
4,815
5,189
Profit
11,042
25,300
ROI
4.91%
11.05%
33,000
290,065
016156
304,378
0115942
-
016156
0115942
323,065
337,378
312,050
031234
336,772
013126
031234
013126
312,050
336,772
6,241
6,735
-17,256
-7,341
-5.34%
-2.18%
Inputs
323,065
337,378
Outputs
312,050
336,772
Tax
6,241
6,735
Profit
-17,256
-7,341
ROI
-5.34%
-2.18%
49,501
863,773
016
850,000
21211.0K
-
016
21211.0K
913,274
899,501
878,971
140330
887,947
010222
140330
010222
878,971
887,947
17,579
17,758
-51,882
-29,312
-5.68%
-3.26%
Inputs
913,274
899,501
Outputs
878,971
887,947
Tax
17,579
17,758
Profit
-51,882
-29,312
ROI
-5.68%
-3.26%
44,000
997,000
010
977,639
01381.2K
-
010
01381.2K
1,041,000
1,021,639
1,025,776
033246
1,063,000
012126
033246
012126
1,025,776
1,063,000
20,515
21,260
-35,739
20,101
-3.43%
1.97%
Inputs
1,041,000
1,021,639
Outputs
1,025,776
1,063,000
Tax
20,515
21,260
Profit
-35,739
20,101
ROI
-3.43%
1.97%
55,001
1,834,024
0012
1,850,000
0113972
-
0012
0113972
1,889,025
1,905,001
1,858,673
042306
1,890,700
016162
042306
016162
1,858,673
1,890,700
37,173
37,814
-67,525
-52,115
-3.57%
-2.74%
Inputs
1,889,025
1,905,001
Outputs
1,858,673
1,890,700
Tax
37,173
37,814
Profit
-67,525
-52,115
ROI
-3.57%
-2.74%
33,000
69,001
000
72,057
0440
-
000
0440
102,001
105,057
137,294
015156
151,624
05132
015156
05132
137,294
151,624
2,745
3,032
32,548
43,535
31.91%
41.44%
Inputs
102,001
105,057
Outputs
137,294
151,624
Tax
2,745
3,032
Profit
32,548
43,535
ROI
31.91%
41.44%
49,501
170,000
000
175,007
0496
-
000
0496
219,501
224,508
228,979
011114
248,618
11696
011114
11696
228,979
248,618
4,579
4,972
4,899
19,138
2.23%
8.52%
Inputs
219,501
224,508
Outputs
228,979
248,618
Tax
4,579
4,972
Profit
4,899
19,138
ROI
2.23%
8.52%
44,000
168,094
000
171,222
0396
-
000
0396
212,094
215,222
213,748
125126
229,564
0978
125126
0978
213,748
229,564
4,274
4,591
-2,620
9,751
-1.24%
4.53%
Inputs
212,094
215,222
Outputs
213,748
229,564
Tax
4,274
4,591
Profit
-2,620
9,751
ROI
-1.24%
4.53%
55,001
91,034
000
60,000
0024
-
000
0024
146,035
115,001
99,875
023114
104,795
2342
023114
2342
99,875
104,795
1,997
2,095
-48,157
-12,301
-32.98%
-10.70%
Inputs
146,035
115,001
Outputs
99,875
104,795
Tax
1,997
2,095
Profit
-48,157
-12,301
ROI
-32.98%
-10.70%
33,000
35,373
000
37,375
028312
-
000
028312
68,373
70,375
87,912
043300
88,979
064426
043300
064426
87,912
88,979
1,758
1,779
17,781
16,825
26.01%
23.91%
Inputs
68,373
70,375
Outputs
87,912
88,979
Tax
1,758
1,779
Profit
17,781
16,825
ROI
26.01%
23.91%
49,501
1,055,555
000
1,263,000
031246
-
000
031246
1,105,056
1,312,501
1,357,187
046540
1,389,000
076810
046540
076810
1,357,187
1,389,000
27,143
27,780
224,988
48,719
20.36%
3.71%
Inputs
1,105,056
1,312,501
Outputs
1,357,187
1,389,000
Tax
27,143
27,780
Profit
224,988
48,719
ROI
20.36%
3.71%
44,000
596,236
01124
607,363
139138
-
01124
139138
640,236
651,363
647,673
047348
671,500
1125738
047348
1125738
647,673
671,500
12,953
13,430
-5,516
6,707
-0.86%
1.03%
Inputs
640,236
651,363
Outputs
647,673
671,500
Tax
12,953
13,430
Profit
-5,516
6,707
ROI
-0.86%
1.03%
55,001
94,937
000
95,600
0440
-
000
0440
149,938
150,601
101,984
016216
104,980
017252
016216
017252
101,984
104,980
2,039
2,099
-49,993
-47,720
-33.34%
-31.69%
Inputs
149,938
150,601
Outputs
101,984
104,980
Tax
2,039
2,099
Profit
-49,993
-47,720
ROI
-33.34%
-31.69%
33,000
105,558
000
111,111
01960
-
000
01960
138,558
144,111
187,138
050336
192,495
09240
050336
09240
187,138
192,495
3,742
3,849
44,838
44,535
32.36%
30.90%
Inputs
138,558
144,111
Outputs
187,138
192,495
Tax
3,742
3,849
Profit
44,838
44,535
ROI
32.36%
30.90%
49,501
246,000
000
249,000
038150
-
000
038150
295,501
298,501
295,797
046198
315,961
027366
046198
027366
295,797
315,961
5,915
6,319
-5,619
11,141
-1.90%
3.73%
Inputs
295,501
298,501
Outputs
295,797
315,961
Tax
5,915
6,319
Profit
-5,619
11,141
ROI
-1.90%
3.73%
44,000
263,987
016
240,845
460504
-
016
460504
307,987
284,845
295,282
034240
308,500
0131456
034240
0131456
295,282
308,500
5,905
6,170
-18,610
17,485
-6.04%
6.14%
Inputs
307,987
284,845
Outputs
295,282
308,500
Tax
5,905
6,170
Profit
-18,610
17,485
ROI
-6.04%
6.14%
55,001
95,473
000
95,025
0224
-
000
0224
150,474
150,026
94,969
03096
102,000
0578
03096
0578
94,969
102,000
1,899
2,040
-57,404
-50,066
-38.15%
-33.37%
Inputs
150,474
150,026
Outputs
94,969
102,000
Tax
1,899
2,040
Profit
-57,404
-50,066
ROI
-38.15%
-33.37%
33,000
72,360
000
72,575
042136
-
000
042136
105,360
105,575
118,000
026342
126,954
144366
026342
144366
118,000
126,954
2,360
2,539
10,280
18,840
9.76%
17.85%
Inputs
105,360
105,575
Outputs
118,000
126,954
Tax
2,360
2,539
Profit
10,280
18,840
ROI
9.76%
17.85%
49,501
167,001
000
167,300
0424
-
000
0424
216,502
216,801
178,871
014180
193,431
014186
014180
014186
178,871
193,431
3,577
3,868
-41,208
-27,238
-19.03%
-12.56%
Inputs
216,502
216,801
Outputs
178,871
193,431
Tax
3,577
3,868
Profit
-41,208
-27,238
ROI
-19.03%
-12.56%
44,000
238,021
010
236,455
054312
-
010
054312
282,021
280,455
276,543
026426
305,640
1101570
026426
1101570
276,543
305,640
5,530
6,112
-11,008
19,073
-3.90%
6.80%
Inputs
282,021
280,455
Outputs
276,543
305,640
Tax
5,530
6,112
Profit
-11,008
19,073
ROI
-3.90%
6.80%
55,001
94,969
000
95,400
020
-
000
020
149,970
150,401
94,501
012162
96,212
0542
012162
0542
94,501
96,212
1,890
1,924
-57,359
-56,113
-38.25%
-37.31%
Inputs
149,970
150,401
Outputs
94,501
96,212
Tax
1,890
1,924
Profit
-57,359
-56,113
ROI
-38.25%
-37.31%
Moon Repairs (Armor Set, 90 Smithing)
3 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
5,806,297
046648
5,680,001
071642
114,590
0266
114,114
11384
2,527,052
000
2,258,114
115120
5,604,831
000
7,089,114
118204
2,475,000
046648
071642
0266
11384
000
115120
000
118204
-
16,527,770
17,616,343
17,661,484
022222
18,389,300
025300
022222
025300
17,661,484
18,389,300
353,229
367,786
780,485
405,171
4.72%
2.30%
Inputs
16,527,770
17,616,343
Outputs
17,661,484
18,389,300
Tax
353,229
367,786
Profit
780,485
405,171
ROI
4.72%
2.30%
420,000
065534
392,000
144420
120,000
020
94,000
0596
790,000
000
716,000
01280
2,465,031
000
2,550,000
0956
2,475,000
065534
144420
020
0596
000
01280
000
0956
-
6,270,031
6,227,000
6,339,888
016126
6,422,698
013186
016126
013186
6,339,888
6,422,698
126,797
128,453
-56,940
67,245
-0.91%
1.08%
Inputs
6,270,031
6,227,000
Outputs
6,339,888
6,422,698
Tax
126,797
128,453
Profit
-56,940
67,245
ROI
-0.91%
1.08%
2,400,000
0126870
2,372,000
2133960
130,000
028
66,500
028168
637,972
016
626,000
028180
780,393
010
739,000
019176
2,475,000
0126870
2133960
028
028168
016
028180
010
019176
-
6,423,365
6,278,500
6,309,681
0954
6,540,534
259408
0954
259408
6,309,681
6,540,534
126,193
130,810
-239,877
131,224
-3.73%
2.09%
Inputs
6,423,365
6,278,500
Outputs
6,309,681
6,540,534
Tax
126,193
130,810
Profit
-239,877
131,224
ROI
-3.73%
2.09%
Moon Repairs (90 Smithing)
9 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
114,590
0266
114,114
11384
825,000
0266
11384
-
939,590
939,114
920,000
135282
940,102
036348
135282
036348
920,000
940,102
18,400
18,802
-37,990
-17,814
-4.04%
-1.90%
Inputs
939,590
939,114
Outputs
920,000
940,102
Tax
18,400
18,802
Profit
-37,990
-17,814
ROI
-4.04%
-1.90%
2,527,052
000
2,258,114
115120
825,000
000
115120
-
3,352,052
3,083,114
3,451,436
137348
3,577,599
062516
137348
062516
3,451,436
3,577,599
69,028
71,551
30,356
422,934
0.91%
13.72%
Inputs
3,352,052
3,083,114
Outputs
3,451,436
3,577,599
Tax
69,028
71,551
Profit
30,356
422,934
ROI
0.91%
13.72%
5,604,831
000
7,089,114
118204
825,000
000
118204
-
6,429,831
7,914,114
7,710,155
053402
7,982,705
274552
053402
274552
7,710,155
7,982,705
154,203
159,654
1,126,121
-91,063
17.51%
-1.15%
Inputs
6,429,831
7,914,114
Outputs
7,710,155
7,982,705
Tax
154,203
159,654
Profit
1,126,121
-91,063
ROI
17.51%
-1.15%
120,000
020
94,000
0596
825,000
020
0596
-
945,000
919,000
817,000
020198
862,826
019144
020198
019144
817,000
862,826
16,340
17,256
-144,340
-73,430
-15.27%
-7.99%
Inputs
945,000
919,000
Outputs
817,000
862,826
Tax
16,340
17,256
Profit
-144,340
-73,430
ROI
-15.27%
-7.99%
790,000
000
716,000
01280
825,000
000
01280
-
1,615,000
1,541,000
1,515,313
028222
1,557,876
023306
028222
023306
1,515,313
1,557,876
30,306
31,157
-129,993
-14,281
-8.05%
-0.93%
Inputs
1,615,000
1,541,000
Outputs
1,515,313
1,557,876
Tax
30,306
31,157
Profit
-129,993
-14,281
ROI
-8.05%
-0.93%
2,465,031
000
2,550,000
0956
825,000
000
0956
-
3,290,031
3,375,000
3,410,082
023270
3,499,945
024228
023270
024228
3,410,082
3,499,945
68,201
69,998
51,850
54,947
1.58%
1.63%
Inputs
3,290,031
3,375,000
Outputs
3,410,082
3,499,945
Tax
68,201
69,998
Profit
51,850
54,947
ROI
1.58%
1.63%
130,000
028
66,500
028168
825,000
028
028168
-
955,000
891,500
837,002
029186
855,805
035216
029186
035216
837,002
855,805
16,740
17,116
-134,738
-52,811
-14.11%
-5.92%
Inputs
955,000
891,500
Outputs
837,002
855,805
Tax
16,740
17,116
Profit
-134,738
-52,811
ROI
-14.11%
-5.92%
637,972
016
626,000
028180
825,000
016
028180
-
1,462,972
1,451,000
1,432,421
047294
1,462,000
048342
047294
048342
1,432,421
1,462,000
28,648
29,240
-59,199
-18,240
-4.05%
-1.26%
Inputs
1,462,972
1,451,000
Outputs
1,432,421
1,462,000
Tax
28,648
29,240
Profit
-59,199
-18,240
ROI
-4.05%
-1.26%
780,393
010
739,000
019176
825,000
010
019176
-
1,605,393
1,564,000
1,576,543
048300
1,630,000
028210
048300
028210
1,576,543
1,630,000
31,530
32,600
-60,380
33,400
-3.76%
2.14%
Inputs
1,605,393
1,564,000
Outputs
1,576,543
1,630,000
Tax
31,530
32,600
Profit
-60,380
33,400
ROI
-3.76%
2.14%
Zulrah
6 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
10,500,000
0318
10,500,001
024234
0318
024234
10,500,000
10,500,001
10,585,803
01001.0K
10,886,905
41801.3K
01001.0K
41801.3K
10,585,803
10,886,905
211,716
217,738
-125,913
169,166
-1.20%
1.61%
Inputs
10,500,000
10,500,001
Outputs
10,585,803
10,886,905
Tax
211,716
217,738
Profit
-125,913
169,166
ROI
-1.20%
1.61%
3,472,610
01160
3,366,123
046258
01160
046258
3,472,610
3,366,123
3,522,424
087660
3,677,777
41031.1K
087660
41031.1K
3,522,424
3,677,777
70,448
73,555
-20,634
238,099
-0.59%
7.07%
Inputs
3,472,610
3,366,123
Outputs
3,522,424
3,677,777
Tax
70,448
73,555
Profit
-20,634
238,099
ROI
-0.59%
7.07%
3,472,610
01160
3,366,123
046258
01160
046258
3,472,610
3,366,123
176
10.7K2.2M18.9M
178
148.9K3.4M31.9M
10.7K2.2M18.9M
148.9K3.4M31.9M
3,520,000
3,560,000
70,400
71,200
-23,010
122,677
-0.66%
3.64%
Inputs
3,472,610
3,366,123
Outputs
3,520,000
3,560,000
Tax
70,400
71,200
Profit
-23,010
122,677
ROI
-0.66%
3.64%
9,221,370
117132
8,910,000
016102
3,335,911
023144
3,224,155
230270
117132
016102
023144
230270
12,557,281
12,134,155
12,452,358
138402
12,671,194
069510
138402
069510
12,452,358
12,671,194
249,047
253,423
-353,970
283,616
-2.82%
2.34%
Inputs
12,557,281
12,134,155
Outputs
12,452,358
12,671,194
Tax
249,047
253,423
Profit
-353,970
283,616
ROI
-2.82%
2.34%
74,288
016240
70,000
081360
3,335,911
023144
3,224,155
230270
016240
081360
023144
230270
3,410,199
3,294,155
3,562,458
058480
3,565,680
242426
058480
242426
3,562,458
3,565,680
71,249
71,313
81,010
200,212
2.38%
6.08%
Inputs
3,410,199
3,294,155
Outputs
3,562,458
3,565,680
Tax
71,249
71,313
Profit
81,010
200,212
ROI
2.38%
6.08%
74,288
016240
70,000
081360
3,335,911
023144
3,224,155
230270
331,093
0103942
316,762
11001.0K
016240
081360
023144
230270
0103942
11001.0K
6,721,129
6,461,775
6,603,297
0790
6,891,924
015114
0790
015114
6,603,297
6,891,924
132,065
137,838
-249,897
292,311
-3.72%
4.52%
Inputs
6,721,129
6,461,775
Outputs
6,603,297
6,891,924
Tax
132,065
137,838
Profit
-249,897
292,311
ROI
-3.72%
4.52%
Cerberus
3 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
416,734
85393.7K
404,334
16795.1K
26,499,997
0554
26,055,000
01248
85393.7K
16795.1K
0554
01248
26,916,731
26,459,334
26,502,515
094744
27,081,558
5102894
094744
5102894
26,502,515
27,081,558
530,050
541,631
-944,266
80,593
-3.51%
0.30%
Inputs
26,916,731
26,459,334
Outputs
26,502,515
27,081,558
Tax
530,050
541,631
Profit
-944,266
80,593
ROI
-3.51%
0.30%
22,261,282
030168
22,074,604
030330
250,000
2654
240,000
021144
030168
030330
2654
021144
22,511,282
22,314,604
22,612,780
254528
23,025,000
383648
254528
383648
22,612,780
23,025,000
452,255
460,500
-350,757
249,896
-1.56%
1.12%
Inputs
22,511,282
22,314,604
Outputs
22,612,780
23,025,000
Tax
452,255
460,500
Profit
-350,757
249,896
ROI
-1.56%
1.12%
315,284
363504
308,226
13441510
5,543,723
0418
5,450,000
018198
363504
13441510
0418
018198
5,859,007
5,758,226
5,871,715
082510
5,920,000
081738
082510
081738
5,871,715
5,920,000
117,434
118,400
-104,726
43,374
-1.79%
0.75%
Inputs
5,859,007
5,758,226
Outputs
5,871,715
5,920,000
Tax
117,434
118,400
Profit
-104,726
43,374
ROI
-1.79%
0.75%
Corporeal Beast
4 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
59,764
0871.4K
52,030
41871.3K
639,015
0336
621,004
056198
0871.4K
41871.3K
0336
056198
698,779
673,034
730,216
149312
739,000
1677642
149312
1677642
730,216
739,000
14,604
14,780
16,833
51,186
2.41%
7.61%
Inputs
698,779
673,034
Outputs
730,216
739,000
Tax
14,604
14,780
Profit
16,833
51,186
ROI
2.41%
7.61%
739,000
1677642
730,216
149312
23,499,996
008
22,606,000
0732
1677642
149312
008
0732
24,238,996
23,336,216
23,742,434
020186
23,800,000
130246
020186
130246
23,742,434
23,800,000
474,848
476,000
-971,410
-12,216
-4.01%
-0.05%
Inputs
24,238,996
23,336,216
Outputs
23,742,434
23,800,000
Tax
474,848
476,000
Profit
-971,410
-12,216
ROI
-4.01%
-0.05%
739,000
1677642
730,216
149312
87,492,589
021198
85,585,000
028144
1677642
149312
021198
028144
88,231,589
86,315,216
87,173,000
01954
89,107,429
022186
01954
022186
87,173,000
89,107,429
1,743,460
1,782,148
-2,802,049
1,010,065
-3.18%
1.17%
Inputs
88,231,589
86,315,216
Outputs
87,173,000
89,107,429
Tax
1,743,460
1,782,148
Profit
-2,802,049
1,010,065
ROI
-3.18%
1.17%
739,000
1677642
730,216
149312
538,548,809
000
538,712,069
020
1677642
149312
000
020
539,287,809
539,442,285
540,105,015
21496
545,600,000
115132
21496
115132
540,105,015
545,600,000
5,000,000
5,000,000
-4,182,794
1,157,715
-0.78%
0.21%
Inputs
539,287,809
539,442,285
Outputs
540,105,015
545,600,000
Tax
5,000,000
5,000,000
Profit
-4,182,794
1,157,715
ROI
-0.78%
0.21%
Visages
3 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
99
14443.3K
86
0741.5K
3,578,101
0566
3,578,105
011132
14443.3K
0741.5K
0566
011132
3,578,200
3,578,191
3,607,039
385774
3,702,325
2961.1K
385774
2961.1K
3,607,039
3,702,325
72,140
74,046
-43,301
50,088
-1.21%
1.40%
Inputs
3,578,200
3,578,191
Outputs
3,607,039
3,702,325
Tax
72,140
74,046
Profit
-43,301
50,088
ROI
-1.21%
1.40%
99
14443.3K
86
0741.5K
16,931,834
0032
16,620,002
0324
14443.3K
0741.5K
0032
0324
16,931,933
16,620,088
16,488,839
038294
16,853,073
043300
038294
043300
16,488,839
16,853,073
329,776
337,061
-772,870
-104,076
-4.56%
-0.63%
Inputs
16,931,933
16,620,088
Outputs
16,488,839
16,853,073
Tax
329,776
337,061
Profit
-772,870
-104,076
ROI
-4.56%
-0.63%
756
013384
383
038126
19,832,999
000
19,021,505
01372
013384
038126
000
01372
19,833,755
19,021,888
19,000,000
08108
20,639,855
08114
08108
08114
19,000,000
20,639,855
380,000
412,797
-1,213,755
1,205,170
-6.12%
6.34%
Inputs
19,833,755
19,021,888
Outputs
19,000,000
20,639,855
Tax
380,000
412,797
Profit
-1,213,755
1,205,170
ROI
-6.12%
6.34%
Dragon Forge
5 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
369,553
017276
315,430
022246
79,994,040
000
81,555,000
0024
1,800,000
017276
022246
000
0024
-
82,163,593
83,670,430
85,555,888
0112
89,499,999
0012
0112
0012
85,555,888
89,499,999
1,711,117
1,789,999
1,681,178
4,039,570
2.05%
4.83%
Inputs
82,163,593
83,670,430
Outputs
85,555,888
89,499,999
Tax
1,711,117
1,789,999
Profit
1,681,178
4,039,570
ROI
2.05%
4.83%
490,000
191540
481,008
089342
110,710
006
93,000
0484
1,800,000
191540
089342
006
0484
-
2,400,710
2,374,008
2,328,825
02266
2,500,000
026126
02266
026126
2,328,825
2,500,000
46,576
50,000
-118,461
75,992
-4.93%
3.20%
Inputs
2,400,710
2,374,008
Outputs
2,328,825
2,500,000
Tax
46,576
50,000
Profit
-118,461
75,992
ROI
-4.93%
3.20%
1,189,295
32211.9K
1,167,789
44623.3K
32211.9K
44623.3K
1,189,295
1,167,789
54,000
26616.2K121.7K
54,972
977.3K59.5K
26616.2K121.7K
977.3K59.5K
810,000
824,580
16,200
16,491
-395,495
-359,700
-33.25%
-30.80%
Inputs
1,189,295
1,167,789
Outputs
810,000
824,580
Tax
16,200
16,491
Profit
-395,495
-359,700
ROI
-33.25%
-30.80%
1,189,295
32211.9K
1,167,789
44623.3K
32211.9K
44623.3K
2,378,590
2,335,578
2,338,688
033234
2,375,000
066492
033234
066492
2,338,688
2,375,000
46,773
47,500
-86,675
-8,078
-3.64%
-0.35%
Inputs
2,378,590
2,335,578
Outputs
2,338,688
2,375,000
Tax
46,773
47,500
Profit
-86,675
-8,078
ROI
-3.64%
-0.35%
1,189,295
32211.9K
1,167,789
44623.3K
32211.9K
44623.3K
4,757,180
4,671,156
4,800,000
09186
4,800,000
016264
09186
016264
4,800,000
4,800,000
96,000
96,000
-53,180
32,844
-1.12%
0.70%
Inputs
4,757,180
4,671,156
Outputs
4,800,000
4,800,000
Tax
96,000
96,000
Profit
-53,180
32,844
ROI
-1.12%
0.70%
Godswords
6 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
180,565
0130
172,002
021264
186,816
0636
169,026
02996
183,215
0748
175,556
014108
0130
021264
0636
02996
0748
014108
550,596
516,584
618,000
03102
618,000
07270
03102
07270
618,000
618,000
12,360
12,360
55,044
89,056
10.00%
17.24%
Inputs
550,596
516,584
Outputs
618,000
618,000
Tax
12,360
12,360
Profit
55,044
89,056
ROI
10.00%
17.24%
618,000
07270
618,000
03102
8,642,554
000
8,501,122
0224
07270
03102
000
0224
9,260,554
9,119,122
9,214,876
01501.1K
9,449,999
01711.3K
01501.1K
01711.3K
9,214,876
9,449,999
184,297
188,999
-229,975
141,878
-2.48%
1.56%
Inputs
9,260,554
9,119,122
Outputs
9,214,876
9,449,999
Tax
184,297
188,999
Profit
-229,975
141,878
ROI
-2.48%
1.56%
618,000
07270
618,000
03102
17,200,000
016
17,010,000
0836
07270
03102
016
0836
17,818,000
17,628,000
17,884,919
277924
18,125,682
289864
277924
289864
17,884,919
18,125,682
357,698
362,513
-290,779
135,169
-1.63%
0.77%
Inputs
17,818,000
17,628,000
Outputs
17,884,919
18,125,682
Tax
357,698
362,513
Profit
-290,779
135,169
ROI
-1.63%
0.77%
618,000
07270
618,000
03102
23,600,000
018
22,727,000
02480
07270
03102
018
02480
24,218,000
23,345,000
24,833,019
044318
24,846,000
335408
044318
335408
24,833,019
24,846,000
496,660
496,920
118,359
1,004,080
0.49%
4.30%
Inputs
24,218,000
23,345,000
Outputs
24,833,019
24,846,000
Tax
496,660
496,920
Profit
118,359
1,004,080
ROI
0.49%
4.30%
618,000
07270
618,000
03102
18,000,000
000
17,667,000
0648
07270
03102
000
0648
18,618,000
18,285,000
18,836,581
09138
19,324,243
028282
09138
028282
18,836,581
19,324,243
376,731
386,484
-158,150
652,759
-0.85%
3.57%
Inputs
18,618,000
18,285,000
Outputs
18,836,581
19,324,243
Tax
376,731
386,484
Profit
-158,150
652,759
ROI
-0.85%
3.57%
618,000
07270
618,000
03102
34,000,000
000
37,234,000
0448
07270
03102
000
0448
34,618,000
37,852,000
38,899,579
014120
39,980,859
016144
014120
016144
38,899,579
39,980,859
777,991
799,617
3,503,588
1,329,242
10.12%
3.51%
Inputs
34,618,000
37,852,000
Outputs
38,899,579
39,980,859
Tax
777,991
799,617
Profit
3,503,588
1,329,242
ROI
10.12%
3.51%
Wilderness Bosses
3 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
3,100,000
000
3,002,200
1780
692,340
327312
678,493
042168
532,993
033432
505,505
030198
000
1780
327312
042168
033432
030198
4,325,333
4,186,198
4,704,876
224234
4,800,000
033318
224234
033318
4,704,876
4,800,000
94,097
96,000
285,446
517,802
6.60%
12.37%
Inputs
4,325,333
4,186,198
Outputs
4,704,876
4,800,000
Tax
94,097
96,000
Profit
285,446
517,802
ROI
6.60%
12.37%
757,812
018
755,000
0372
340,611
09366
330,267
089516
427,000
000
385,435
0484
018
0372
09366
089516
000
0484
1,525,423
1,470,702
1,774,695
02096
1,845,172
035228
02096
035228
1,774,695
1,845,172
35,493
36,903
213,779
337,567
14.01%
22.95%
Inputs
1,525,423
1,470,702
Outputs
1,774,695
1,845,172
Tax
35,493
36,903
Profit
213,779
337,567
ROI
14.01%
22.95%
1,489,000
017108
1,455,000
032126
14,085,000
0112
14,204,969
02784
20,000,000
0712
19,720,001
01772
500,000
017108
032126
0112
02784
0712
01772
-
36,074,000
35,879,970
37,000,000
21291.5K
37,494,672
11571.4K
21291.5K
11571.4K
37,000,000
37,494,672
740,000
749,893
186,000
864,809
0.52%
2.41%
Inputs
36,074,000
35,879,970
Outputs
37,000,000
37,494,672
Tax
740,000
749,893
Profit
186,000
864,809
ROI
0.52%
2.41%
Ancient Forge
2 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
263,487,085
000
258,590,569
0256
203,000,000
000
202,011,000
0236
142,000,000
008
144,011,000
0356
23,761,437
21081.1K
23,205,433
0109930
15,863,056
51491.1K
15,506,456
41501.4K
000
0256
000
0236
008
0356
21081.1K
0109930
51491.1K
41501.4K
648,111,578
643,324,458
647,089,368
1348
654,480,000
2930
1348
2930
647,089,368
654,480,000
5,000,000
5,000,000
-6,022,210
6,155,542
-0.93%
0.96%
Inputs
648,111,578
643,324,458
Outputs
647,089,368
654,480,000
Tax
5,000,000
5,000,000
Profit
-6,022,210
6,155,542
ROI
-0.93%
0.96%
217,777
0149336
217,885
77.4K46.6K
290
01.6K82.7K
290
06.8K810
0149336
77.4K46.6K
01.6K82.7K
06.8K810
296,191,350
296,337,150
300,611,625
2966
307,350,000
313138
2966
313138
300,611,625
307,350,000
5,000,000
5,000,000
-579,725
6,012,850
-0.20%
2.03%
Inputs
296,191,350
296,337,150
Outputs
300,611,625
307,350,000
Tax
5,000,000
5,000,000
Profit
-579,725
6,012,850
ROI
-0.20%
2.03%
Misc
4 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
1,350,000
000
1,305,000
11196
000
11196
1,350,000
1,305,000
1,278,240
062306
1,339,091
085498
062306
085498
1,278,240
1,339,091
25,564
26,781
-97,324
7,310
-7.21%
0.56%
Inputs
1,350,000
1,305,000
Outputs
1,278,240
1,339,091
Tax
25,564
26,781
Profit
-97,324
7,310
ROI
-7.21%
0.56%
2,285,693
044234
2,165,389
031222
85,426,265
0112
82,907,321
0424
044234
031222
0112
0424
87,711,958
85,072,710
88,179,796
031330
88,743,808
028396
031330
028396
88,179,796
88,743,808
1,763,595
1,774,876
-1,295,757
1,896,222
-1.48%
2.23%
Inputs
87,711,958
85,072,710
Outputs
88,179,796
88,743,808
Tax
1,763,595
1,774,876
Profit
-1,295,757
1,896,222
ROI
-1.48%
2.23%
14,000,000
0742
14,116,070
121168
0742
121168
70,000,000
70,580,350
71,190,740
133480
72,113,166
154450
133480
154450
71,190,740
72,113,166
1,423,814
1,442,263
-233,074
90,553
-0.33%
0.13%
Inputs
70,000,000
70,580,350
Outputs
71,190,740
72,113,166
Tax
1,423,814
1,442,263
Profit
-233,074
90,553
ROI
-0.33%
0.13%
111,000,000
0424
109,101,000
0396
20
56.0K3.0M21.3M
21
260.6K3.4M28.6M
0424
0396
56.0K3.0M21.3M
260.6K3.4M28.6M
114,000,000
112,251,000
112,999,000
032210
115,208,254
232240
032210
232240
112,999,000
115,208,254
2,259,980
2,304,165
-3,260,980
653,089
-2.86%
0.58%
Inputs
114,000,000
112,251,000
Outputs
112,999,000
115,208,254
Tax
2,259,980
2,304,165
Profit
-3,260,980
653,089
ROI
-2.86%
0.58%
Item Sets
25 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
17,856
102602.8K
16,000
06763.7K
71,776
23422.2K
71,406
71.1K9.4K
49,505
73652.8K
48,502
21.3K11.6K
5,624
42591.7K
5,548
173182.1K
6,249
27045.2K
6,577
464513.7K
102602.8K
06763.7K
23422.2K
71.1K9.4K
73652.8K
21.3K11.6K
42591.7K
173182.1K
27045.2K
464513.7K
151,010
148,033
156,509
029468
163,810
085474
029468
085474
156,509
163,810
3,130
3,276
2,369
12,501
1.57%
8.44%
Inputs
151,010
148,033
Outputs
156,509
163,810
Tax
3,130
3,276
Profit
2,369
12,501
ROI
1.57%
8.44%
336,772
013126
312,050
031234
887,947
010222
878,971
140330
1,063,000
012126
1,025,776
033246
1,890,700
016162
1,858,673
042306
013126
031234
010222
140330
012126
033246
016162
042306
4,178,419
4,075,470
4,168,859
243444
4,280,000
21241.6K
243444
21241.6K
4,168,859
4,280,000
83,377
85,600
-92,937
118,930
-2.22%
2.92%
Inputs
4,178,419
4,075,470
Outputs
4,168,859
4,280,000
Tax
83,377
85,600
Profit
-92,937
118,930
ROI
-2.22%
2.92%
7,307
59413.9K87.6K
7,306
635.0K231.0K
4,978
04.4K18.7K
5,487
102.2K15.2K
2,274
13973.6K
2,002
29777.9K
59413.9K87.6K
635.0K231.0K
04.4K18.7K
102.2K15.2K
13973.6K
29777.9K
14,559
14,795
15,176
01224
16,660
112261.5K
01224
112261.5K
15,176
16,660
303
333
314
1,532
2.16%
10.35%
Inputs
14,559
14,795
Outputs
15,176
16,660
Tax
303
333
Profit
314
1,532
ROI
2.16%
10.35%
197,256
160492
189,855
057474
199,876
129282
189,570
1102720
171,500
092600
164,597
0131432
199,900
292414
190,452
469378
160492
057474
129282
1102720
092600
0131432
292414
469378
768,532
734,474
742,733
253366
768,321
2106642
253366
2106642
742,733
768,321
14,854
15,366
-40,653
18,481
-5.29%
2.52%
Inputs
768,532
734,474
Outputs
742,733
768,321
Tax
14,854
15,366
Profit
-40,653
18,481
ROI
-5.29%
2.52%
11,955
0524
8,620
140420
71,376
1536
71,315
172720
47,731
12648
47,236
168570
88,000
0012
9,872
011162
10,253
07376
9,131
020240
0524
140420
1536
172720
12648
168570
0012
011162
07376
020240
229,315
146,174
175,931
027174
175,931
021102
027174
021102
175,931
175,931
3,518
3,518
-56,902
26,239
-24.81%
17.95%
Inputs
229,315
146,174
Outputs
175,931
175,931
Tax
3,518
3,518
Profit
-56,902
26,239
ROI
-24.81%
17.95%
4,440
2.0K60.7K748.7K
4,329
6628.8K368.5K
2,280
03633.2K
2,285
17697.6K
1,498
21616.7K
1,394
03844.4K
2.0K60.7K748.7K
6628.8K368.5K
03633.2K
17697.6K
21616.7K
03844.4K
8,218
8,008
8,263
0048
7,800
117312
0048
117312
8,263
7,800
165
156
-120
-364
-1.46%
-4.55%
Inputs
8,218
8,008
Outputs
8,263
7,800
Tax
165
156
Profit
-120
-364
ROI
-1.46%
-4.55%
81,226
1675678
79,505
064612
192,000
02241.2K
180,789
82291.1K
173,554
32301.4K
165,282
0170972
38,107
341336
37,007
069546
51,000
978570
45,155
0110654
1675678
064612
02241.2K
82291.1K
32301.4K
0170972
341336
069546
978570
0110654
535,887
507,738
532,931
0436
579,999
053318
0436
053318
532,931
579,999
10,658
11,599
-13,614
60,662
-2.54%
11.95%
Inputs
535,887
507,738
Outputs
532,931
579,999
Tax
10,658
11,599
Profit
-13,614
60,662
ROI
-2.54%
11.95%
3,998
32525.5K220.2K
3,818
611.0K102.8K
5,074
2.0K56.0K353.9K
5,050
27618.8K135.1K
5,295
11841.2K367.8K
5,255
023.3K99.3K
32525.5K220.2K
611.0K102.8K
2.0K56.0K353.9K
27618.8K135.1K
11841.2K367.8K
023.3K99.3K
14,367
14,123
13,333
04216
13,538
00360
04216
00360
13,333
13,538
266
270
-1,300
-855
-9.05%
-6.05%
Inputs
14,367
14,123
Outputs
13,333
13,538
Tax
266
270
Profit
-1,300
-855
ROI
-9.05%
-6.05%
23,949
121.4K16.8K
21,001
6110.9K83.1K
40,607
03.7K34.7K
38,764
24314.1K97.6K
38,690
152.5K22.3K
38,294
22413.3K95.4K
32,364
390713.8K
32,498
19811.3K82.9K
121.4K16.8K
6110.9K83.1K
03.7K34.7K
24314.1K97.6K
152.5K22.3K
22413.3K95.4K
390713.8K
19811.3K82.9K
135,610
130,557
127,679
023168
135,460
092360
023168
092360
127,679
135,460
2,553
2,709
-10,484
2,194
-7.73%
1.68%
Inputs
135,610
130,557
Outputs
127,679
135,460
Tax
2,553
2,709
Profit
-10,484
2,194
ROI
-7.73%
1.68%
151,624
05132
137,294
015156
248,618
11696
228,979
011114
229,564
0978
213,748
125126
104,795
2342
99,875
023114
05132
015156
11696
011114
0978
125126
2342
023114
734,601
679,896
684,193
020132
714,371
238282
020132
238282
684,193
714,371
13,683
14,287
-64,091
20,188
-8.72%
2.97%
Inputs
734,601
679,896
Outputs
684,193
714,371
Tax
13,683
14,287
Profit
-64,091
20,188
ROI
-8.72%
2.97%
8,895
2736
8,608
019222
7,448
2548
7,448
020144
10,830
2760
10,376
033198
2736
019222
2548
020144
2760
033198
27,173
26,432
33,316
0848
35,000
022150
0848
022150
33,316
35,000
666
700
5,477
7,868
20.16%
29.77%
Inputs
27,173
26,432
Outputs
33,316
35,000
Tax
666
700
Profit
5,477
7,868
ROI
20.16%
29.77%
502,068
064546
490,000
073456
759,003
257498
736,330
086612
627,000
085606
618,559
080930
064546
073456
257498
086612
085606
080930
1,888,071
1,844,889
1,914,265
01496
1,974,000
030186
01496
030186
1,914,265
1,974,000
38,285
39,480
-12,091
89,631
-0.64%
4.86%
Inputs
1,888,071
1,844,889
Outputs
1,914,265
1,974,000
Tax
38,285
39,480
Profit
-12,091
89,631
ROI
-0.64%
4.86%
456,500
125246
426,100
048510
2,296,133
060654
2,209,068
047654
1,653,011
0102738
1,559,971
054582
259,490
1052606
240,758
149534
125246
048510
060654
047654
0102738
054582
1052606
149534
4,665,134
4,435,897
4,540,385
01184
4,679,000
139336
01184
139336
4,540,385
4,679,000
90,807
93,580
-215,556
149,523
-4.62%
3.37%
Inputs
4,665,134
4,435,897
Outputs
4,540,385
4,679,000
Tax
90,807
93,580
Profit
-215,556
149,523
ROI
-4.62%
3.37%
88,979
064426
87,912
043300
1,389,000
076810
1,357,187
046540
671,500
1125738
647,673
047348
104,980
017252
101,984
016216
064426
043300
076810
046540
1125738
047348
017252
016216
2,254,459
2,194,756
2,202,157
01230
2,280,218
01166
01230
01166
2,202,157
2,280,218
44,043
45,604
-96,345
39,858
-4.27%
1.82%
Inputs
2,254,459
2,194,756
Outputs
2,202,157
2,280,218
Tax
44,043
45,604
Profit
-96,345
39,858
ROI
-4.27%
1.82%
126,954
144366
118,000
026342
193,431
014186
178,871
014180
305,640
1101570
276,543
026426
96,212
0542
94,501
012162
144366
026342
014186
014180
1101570
026426
0542
012162
722,237
667,915
800,000
0960
806,443
018138
0960
018138
800,000
806,443
16,000
16,128
61,763
122,400
8.55%
18.33%
Inputs
722,237
667,915
Outputs
800,000
806,443
Tax
16,000
16,128
Profit
61,763
122,400
ROI
8.55%
18.33%
192,495
09240
187,138
050336
315,961
027366
295,797
046198
308,500
0131456
295,282
034240
102,000
0578
94,969
03096
09240
050336
027366
046198
0131456
034240
0578
03096
918,956
873,186
943,333
0730
996,377
0672
0730
0672
943,333
996,377
18,866
19,927
5,511
103,264
0.60%
11.83%
Inputs
918,956
873,186
Outputs
943,333
996,377
Tax
18,866
19,927
Profit
5,511
103,264
ROI
0.60%
11.83%
5,259
12823.4K142.6K
5,242
09.1K108.2K
2,550
27943.0K
2,501
137883.9K
1,439
108691.7K
1,400
6452816
12823.4K142.6K
09.1K108.2K
27943.0K
137883.9K
108691.7K
6452816
9,248
9,143
10,319
046
10,319
06138
046
06138
10,319
10,319
206
206
865
970
9.35%
10.61%
Inputs
9,248
9,143
Outputs
10,319
10,319
Tax
206
206
Profit
865
970
ROI
9.35%
10.61%
6,150
316.8K110.4K
6,081
017.2K155.9K
3,997
22583.6K
2,700
57163.7K
3,200
0661.2K
1,712
62602.9K
316.8K110.4K
017.2K155.9K
22583.6K
57163.7K
0661.2K
62602.9K
13,347
10,493
12,577
0854
24,000
09150
0854
09150
12,577
24,000
251
480
-1,021
13,027
-7.65%
124.15%
Inputs
13,347
10,493
Outputs
12,577
24,000
Tax
251
480
Profit
-1,021
13,027
ROI
-7.65%
124.15%
16,157,145
017222
15,720,777
028180
13,785,691
09156
13,562,832
020222
10,631,683
02796
10,355,777
119150
017222
028180
09156
020222
02796
119150
40,574,519
39,639,386
39,776,254
013156
41,000,000
020270
013156
020270
39,776,254
41,000,000
795,525
820,000
-1,593,790
540,614
-3.93%
1.36%
Inputs
40,574,519
39,639,386
Outputs
39,776,254
41,000,000
Tax
795,525
820,000
Profit
-1,593,790
540,614
ROI
-3.93%
1.36%
30,680,000
08168
29,884,354
024234
91,189,558
122180
88,878,178
226168
62,000,000
029228
62,712,043
025174
08168
024234
122180
226168
029228
025174
183,869,558
181,474,575
180,405,015
116108
184,500,000
028174
116108
028174
180,405,015
184,500,000
3,608,100
3,690,000
-7,072,643
-664,575
-3.85%
-0.37%
Inputs
183,869,558
181,474,575
Outputs
180,405,015
184,500,000
Tax
3,608,100
3,690,000
Profit
-7,072,643
-664,575
ROI
-3.85%
-0.37%
67,999,995
01696
67,250,000
037300
151,965,485
018114
148,400,000
026240
111,888,123
02584
109,078,000
023252
01696
037300
018114
026240
02584
023252
331,853,603
324,728,000
331,700,000
11096
332,140,000
014156
11096
014156
331,700,000
332,140,000
5,000,000
5,000,000
-5,153,603
2,412,000
-1.55%
0.74%
Inputs
331,853,603
324,728,000
Outputs
331,700,000
332,140,000
Tax
5,000,000
5,000,000
Profit
-5,153,603
2,412,000
ROI
-1.55%
0.74%
36,576,555
01596
35,289,999
019144
64,976,707
010174
63,342,448
01590
73,187,391
08102
71,359,011
018150
01596
019144
010174
01590
08102
018150
174,740,653
169,991,458
170,012,118
01172
174,819,154
022144
01172
022144
170,012,118
174,819,154
3,400,242
3,496,383
-8,128,777
1,331,313
-4.65%
0.78%
Inputs
174,740,653
169,991,458
Outputs
170,012,118
174,819,154
Tax
3,400,242
3,496,383
Profit
-8,128,777
1,331,313
ROI
-4.65%
0.78%
299,788
028144
242,124
040498
295,000
1223126
293,153
058306
424,424
025138
322,060
044270
028144
040498
1223126
058306
025138
044270
1,019,212
857,337
934,302
0648
1,000,000
020240
0648
020240
934,302
1,000,000
18,686
20,000
-103,596
122,663
-10.16%
14.31%
Inputs
1,019,212
857,337
Outputs
934,302
1,000,000
Tax
18,686
20,000
Profit
-103,596
122,663
ROI
-10.16%
14.31%
90,796
0740
88,891
02072
74,000
01211.1K
71,407
0168882
50,199
082564
47,502
4119714
6,250
06318
5,400
059150
105,000
0736
95,555
03696
0740
02072
01211.1K
0168882
082564
4119714
06318
059150
0736
03696
326,245
308,755
300,075
0236
331,015
18180
0236
18180
300,075
331,015
6,001
6,620
-32,171
15,640
-9.86%
5.07%
Inputs
326,245
308,755
Outputs
300,075
331,015
Tax
6,001
6,620
Profit
-32,171
15,640
ROI
-9.86%
5.07%
49,439
0316
49,439
0864
95,343
0632
90,555
0956
88,013
01056
87,775
0864
50,419
00168
36,098
0754
74,995
0024
56,222
01084
0316
0864
0632
0956
01056
0864
00168
0754
0024
01084
358,209
320,089
440,000
000
440,000
0072
000
0072
440,000
440,000
8,800
8,800
72,991
111,111
20.38%
34.71%
Inputs
358,209
320,089
Outputs
440,000
440,000
Tax
8,800
8,800
Profit
72,991
111,111
ROI
20.38%
34.71%