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
85
01006.3K
100
31.9K17.9K
01006.3K
31.9K17.9K
85
100
151
48741.7K
281
106854.8K
48741.7K
106854.8K
151
281
3
5
63
176
74.12%
176.00%
Inputs
85
100
Outputs
151
281
Tax
3
5
Profit
63
176
ROI
74.12%
176.00%
60
55934.2K
55
02.7K11.9K
55934.2K
02.7K11.9K
60
55
467
01602.6K
431
1061.0K5.8K
01602.6K
1061.0K5.8K
467
431
9
8
398
368
663.33%
669.09%
Inputs
60
55
Outputs
467
431
Tax
9
8
Profit
398
368
ROI
663.33%
669.09%
3,292
07854.3K
3,261
382.5K18.9K
07854.3K
382.5K18.9K
3,292
3,261
4,000
583906.4K
3,796
462.2K17.1K
583906.4K
462.2K17.1K
4,000
3,796
80
75
628
460
19.08%
14.11%
Inputs
3,292
3,261
Outputs
4,000
3,796
Tax
80
75
Profit
628
460
ROI
19.08%
14.11%
21,647
02413.2K
21,648
1012.9K20.5K
02413.2K
1012.9K20.5K
21,647
21,648
23,391
07918.0K
23,379
851.9K19.8K
07918.0K
851.9K19.8K
23,391
23,379
467
467
1,277
1,264
5.90%
5.84%
Inputs
21,647
21,648
Outputs
23,391
23,379
Tax
467
467
Profit
1,277
1,264
ROI
5.90%
5.84%
78,000
1291.3K
76,776
472.4K18.9K
1291.3K
472.4K18.9K
78,000
76,776
80,802
1625.7K
80,802
02.5K15.2K
1625.7K
02.5K15.2K
80,802
80,802
1,616
1,616
1,186
2,410
1.52%
3.14%
Inputs
78,000
76,776
Outputs
80,802
80,802
Tax
1,616
1,616
Profit
1,186
2,410
ROI
1.52%
3.14%
30
0621.7K
30
11.2K13.0K
0621.7K
11.2K13.0K
30
30
189
0981.1K
220
301582.9K
0981.1K
301582.9K
189
220
3
4
156
186
520.00%
620.00%
Inputs
30
30
Outputs
189
220
Tax
3
4
Profit
156
186
ROI
520.00%
620.00%
70
01323.6K
40
19166.6K
01323.6K
19166.6K
70
40
145
0641.9K
152
91501.9K
0641.9K
91501.9K
145
152
2
3
73
109
104.29%
272.50%
Inputs
70
40
Outputs
145
152
Tax
2
3
Profit
73
109
ROI
104.29%
272.50%
96
001.2K
55
119836.8K
001.2K
119836.8K
96
55
98
011.5K
100
14641.4K
011.5K
14641.4K
98
100
1
2
1
43
1.04%
78.18%
Inputs
96
55
Outputs
98
100
Tax
1
2
Profit
1
43
ROI
1.04%
78.18%
51
0301.5K
44
11.8K4.7K
0301.5K
11.8K4.7K
51
44
254
01171.5K
474
563942.1K
01171.5K
563942.1K
254
474
5
9
198
421
388.24%
956.82%
Inputs
51
44
Outputs
254
474
Tax
5
9
Profit
198
421
ROI
388.24%
956.82%
59
03594.8K
68
11.1K4.6K
03594.8K
11.1K4.6K
59
68
416
75742.1K
543
08423.5K
75742.1K
08423.5K
416
543
8
10
349
465
591.53%
683.82%
Inputs
59
68
Outputs
416
543
Tax
8
10
Profit
349
465
ROI
591.53%
683.82%
1,500
05183.1K
1,220
501.6K13.0K
05183.1K
501.6K13.0K
1,500
1,220
2,257
961056.4K
2,285
721.6K13.6K
961056.4K
721.6K13.6K
2,257
2,285
45
45
712
1,020
47.47%
83.61%
Inputs
1,500
1,220
Outputs
2,257
2,285
Tax
45
45
Profit
712
1,020
ROI
47.47%
83.61%
17,250
02373.2K
17,250
901.8K13.4K
02373.2K
901.8K13.4K
17,250
17,250
18,682
06554.0K
18,677
401.8K18.2K
06554.0K
401.8K18.2K
18,682
18,677
373
373
1,059
1,054
6.14%
6.11%
Inputs
17,250
17,250
Outputs
18,682
18,677
Tax
373
373
Profit
1,059
1,054
ROI
6.14%
6.11%
280
03.4K1.5K
275
68575.7K
03.4K1.5K
68575.7K
280
275
1,114
01833.0K
1,180
411.7K7.7K
01833.0K
411.7K7.7K
1,114
1,180
22
23
812
882
290.00%
320.73%
Inputs
280
275
Outputs
1,114
1,180
Tax
22
23
Profit
812
882
ROI
290.00%
320.73%
604
09571
101
35082.0K
09571
35082.0K
604
101
439
092.0K
494
246902.8K
092.0K
246902.8K
439
494
8
9
-173
384
-28.64%
380.20%
Inputs
604
101
Outputs
439
494
Tax
8
9
Profit
-173
384
ROI
-28.64%
380.20%
300
01551.3K
225
7593411.4K
01551.3K
7593411.4K
300
225
713
03094.1K
747
201.1K6.8K
03094.1K
201.1K6.8K
713
747
14
14
399
508
133.00%
225.78%
Inputs
300
225
Outputs
713
747
Tax
14
14
Profit
399
508
ROI
133.00%
225.78%
4,999
08712
4,512
72482.9K
08712
72482.9K
4,999
4,512
4,950
0281.4K
6,000
53413.0K
0281.4K
53413.0K
4,950
6,000
99
120
-148
1,368
-2.96%
30.32%
Inputs
4,999
4,512
Outputs
4,950
6,000
Tax
99
120
Profit
-148
1,368
ROI
-2.96%
30.32%
47,000
00151
47,002
11422.0K
00151
11422.0K
47,000
47,002
49,090
059429
50,994
122951.9K
059429
122951.9K
49,090
50,994
981
1,019
1,109
2,973
2.36%
6.33%
Inputs
47,000
47,002
Outputs
49,090
50,994
Tax
981
1,019
Profit
1,109
2,973
ROI
2.36%
6.33%
189,000
0132
180,001
516362
0132
516362
189,000
180,001
185,000
00226
187,999
1055273
00226
1055273
185,000
187,999
3,700
3,759
-7,700
4,239
-4.07%
2.35%
Inputs
189,000
180,001
Outputs
185,000
187,999
Tax
3,700
3,759
Profit
-7,700
4,239
ROI
-4.07%
2.35%
153,000
219626
153,155
24783.2K
219626
24783.2K
153,000
153,155
158,000
0981.4K
161,500
84434.2K
0981.4K
84434.2K
158,000
161,500
3,160
3,230
1,840
5,115
1.20%
3.34%
Inputs
153,000
153,155
Outputs
158,000
161,500
Tax
3,160
3,230
Profit
1,840
5,115
ROI
1.20%
3.34%
17,990
2082604
17,100
214003.4K
2082604
214003.4K
17,990
17,100
18,264
0148911
18,988
107914.2K
0148911
107914.2K
18,264
18,988
365
379
-91
1,509
-0.51%
8.82%
Inputs
17,990
17,100
Outputs
18,264
18,988
Tax
365
379
Profit
-91
1,509
ROI
-0.51%
8.82%
16,256
06184
16,271
2142969
06184
2142969
16,256
16,271
18,487
9178833
18,599
11431.5K
9178833
11431.5K
18,487
18,599
369
371
1,862
1,957
11.45%
12.03%
Inputs
16,256
16,271
Outputs
18,487
18,599
Tax
369
371
Profit
1,862
1,957
ROI
11.45%
12.03%
Unfinished Potions (Zahur)
19 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
341
1.2K4.0K86.8K
318
32.9K44.9K
200
1.2K4.0K86.8K
32.9K44.9K
-
541
518
365
232.4K18.0K
367
2110.4K60.2K
232.4K18.0K
2110.4K60.2K
365
367
7
7
-183
-158
-33.83%
-30.50%
Inputs
541
518
Outputs
365
367
Tax
7
7
Profit
-183
-158
ROI
-33.83%
-30.50%
273
24.3K34.4K
271
181.9K29.1K
200
24.3K34.4K
181.9K29.1K
-
473
471
230
012.0K
90
1553.6K
012.0K
1553.6K
230
90
4
1
-247
-382
-52.22%
-81.10%
Inputs
473
471
Outputs
230
90
Tax
4
1
Profit
-247
-382
ROI
-52.22%
-81.10%
299
023.5K208.3K
293
11821.3K203.7K
200
023.5K208.3K
11821.3K203.7K
-
499
493
546
1753424.8K
624
01.2K30.4K
1753424.8K
01.2K30.4K
546
624
10
12
37
119
7.41%
24.14%
Inputs
499
493
Outputs
546
624
Tax
10
12
Profit
37
119
ROI
7.41%
24.14%
369
011.1K101.8K
364
15.0K107.2K
200
011.1K101.8K
15.0K107.2K
-
569
564
541
5665.7K33.3K
549
042.2K96.2K
5665.7K33.3K
042.2K96.2K
541
549
10
10
-38
-25
-6.68%
-4.43%
Inputs
569
564
Outputs
541
549
Tax
10
10
Profit
-38
-25
ROI
-6.68%
-4.43%
5,969
17110.7K96.8K
5,961
20518.9K324.3K
200
17110.7K96.8K
20518.9K324.3K
-
6,169
6,161
6,334
12416.3K171.2K
6,334
3.5K47.2K371.3K
12416.3K171.2K
3.5K47.2K371.3K
6,334
6,334
126
126
39
47
0.63%
0.76%
Inputs
6,169
6,161
Outputs
6,334
6,334
Tax
126
126
Profit
39
47
ROI
0.63%
0.76%
2,275
05.3K54.9K
2,236
86130.1K142.6K
200
05.3K54.9K
86130.1K142.6K
-
2,475
2,436
2,560
034.9K186.6K
2,579
18.2K489.6K
034.9K186.6K
18.2K489.6K
2,560
2,579
51
51
34
92
1.37%
3.78%
Inputs
2,475
2,436
Outputs
2,560
2,579
Tax
51
51
Profit
34
92
ROI
1.37%
3.78%
1,498
132.3K62.6K
1,486
16033.0K169.4K
200
132.3K62.6K
16033.0K169.4K
-
1,698
1,686
1,862
79.6K103.4K
1,917
22022.6K285.9K
79.6K103.4K
22022.6K285.9K
1,862
1,917
37
38
127
193
7.48%
11.45%
Inputs
1,698
1,686
Outputs
1,862
1,917
Tax
37
38
Profit
127
193
ROI
7.48%
11.45%
1,941
49623.2K169.3K
1,918
022.1K200.3K
200
49623.2K169.3K
022.1K200.3K
-
2,141
2,118
2,250
312.3K113.6K
2,249
53220.3K150.0K
312.3K113.6K
53220.3K150.0K
2,250
2,249
45
44
64
87
2.99%
4.11%
Inputs
2,141
2,118
Outputs
2,250
2,249
Tax
45
44
Profit
64
87
ROI
2.99%
4.11%
2,360
2254.8K113.0K
2,252
121.3K188.1K
200
2254.8K113.0K
121.3K188.1K
-
2,560
2,452
2,653
1351.1K70.2K
2,662
1.2K23.9K356.8K
1351.1K70.2K
1.2K23.9K356.8K
2,653
2,662
53
53
40
157
1.56%
6.40%
Inputs
2,560
2,452
Outputs
2,653
2,662
Tax
53
53
Profit
40
157
ROI
1.56%
6.40%
7,406
01903.4K
7,410
8041111.0K
200
01903.4K
8041111.0K
-
7,606
7,610
7,875
01.4K10.5K
7,778
6847123.9K
01.4K10.5K
6847123.9K
7,875
7,778
157
155
112
13
1.47%
0.17%
Inputs
7,606
7,610
Outputs
7,875
7,778
Tax
157
155
Profit
112
13
ROI
1.47%
0.17%
7,541
1063.2K42.4K
7,541
2.2K13.9K204.0K
200
1063.2K42.4K
2.2K13.9K204.0K
-
7,741
7,741
7,996
014.8K201.3K
7,950
9371.8K314.0K
014.8K201.3K
9371.8K314.0K
7,996
7,950
159
159
96
50
1.24%
0.65%
Inputs
7,741
7,741
Outputs
7,996
7,950
Tax
159
159
Profit
96
50
ROI
1.24%
0.65%
2,284
0452111.6K
2,281
20923.8K146.3K
200
0452111.6K
20923.8K146.3K
-
2,484
2,481
2,546
3227130.7K
2,590
017.5K279.2K
3227130.7K
017.5K279.2K
2,546
2,590
50
51
12
58
0.48%
2.34%
Inputs
2,484
2,481
Outputs
2,546
2,590
Tax
50
51
Profit
12
58
ROI
0.48%
2.34%
1,267
017.2K98.7K
1,255
86.2K117.9K
200
017.2K98.7K
86.2K117.9K
-
1,467
1,455
1,568
26.0K75.6K
1,605
016.0K146.5K
26.0K75.6K
016.0K146.5K
1,568
1,605
31
32
70
118
4.77%
8.11%
Inputs
1,467
1,455
Outputs
1,568
1,605
Tax
31
32
Profit
70
118
ROI
4.77%
8.11%
1,520
020.0K106.6K
1,501
18230.0K197.2K
200
020.0K106.6K
18230.0K197.2K
-
1,720
1,701
1,814
338.0K133.1K
1,839
020.2K307.0K
338.0K133.1K
020.2K307.0K
1,814
1,839
36
36
58
102
3.37%
6.00%
Inputs
1,720
1,701
Outputs
1,814
1,839
Tax
36
36
Profit
58
102
ROI
3.37%
6.00%
3,495
010.1K120.0K
3,454
5414.3K156.1K
200
010.1K120.0K
5414.3K156.1K
-
3,695
3,654
3,790
07.4K25.1K
3,798
2009.9K100.2K
07.4K25.1K
2009.9K100.2K
3,790
3,798
75
75
20
69
0.54%
1.89%
Inputs
3,695
3,654
Outputs
3,790
3,798
Tax
75
75
Profit
20
69
ROI
0.54%
1.89%
900
10645.1K
742
003.1K
200
10645.1K
003.1K
-
1,100
942
1,248
001.4K
944
151610.0K
001.4K
151610.0K
1,248
944
24
18
124
-16
11.27%
-1.70%
Inputs
1,100
942
Outputs
1,248
944
Tax
24
18
Profit
124
-16
ROI
11.27%
-1.70%
2,000
546553.3K
1,852
0418.1K
200
546553.3K
0418.1K
-
2,200
2,052
2,286
1571571.8K
2,488
005.9K
1571571.8K
005.9K
2,286
2,488
45
49
41
387
1.86%
18.86%
Inputs
2,200
2,052
Outputs
2,286
2,488
Tax
45
49
Profit
41
387
ROI
1.86%
18.86%
2,334
676616.9K
2,334
359.0K19.0K
200
676616.9K
359.0K19.0K
-
2,534
2,534
2,800
9.1K20440.5K
2,799
0039.3K
9.1K20440.5K
0039.3K
2,800
2,799
56
55
210
210
8.29%
8.29%
Inputs
2,534
2,534
Outputs
2,800
2,799
Tax
56
55
Profit
210
210
ROI
8.29%
8.29%
2,284
0452111.6K
2,281
20923.8K146.3K
8,397
06.6K71.5K
8,127
80812.2K152.8K
200
0452111.6K
20923.8K146.3K
06.6K71.5K
80812.2K152.8K
-
10,881
10,608
11,178
0110.2K
11,400
7003.8K34.0K
0110.2K
7003.8K34.0K
11,178
11,400
223
228
74
564
0.68%
5.32%
Inputs
10,881
10,608
Outputs
11,178
11,400
Tax
223
228
Profit
74
564
ROI
0.68%
5.32%
Unfinished Potions (Degrime + Zahur)
15 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
241
02.3K18.7K
241
3042.6K62.6K
200
02.3K18.7K
3042.6K62.6K
-
441
441
365
232.4K18.0K
367
2110.4K60.2K
232.4K18.0K
2110.4K60.2K
365
367
7
7
-83
-81
-18.82%
-18.37%
Inputs
441
441
Outputs
365
367
Tax
7
7
Profit
-83
-81
ROI
-18.82%
-18.37%
230
733.2K17.9K
225
1652.8K37.1K
200
733.2K17.9K
1652.8K37.1K
-
430
425
230
012.0K
90
1553.6K
012.0K
1553.6K
230
90
4
1
-204
-336
-47.44%
-79.06%
Inputs
430
425
Outputs
230
90
Tax
4
1
Profit
-204
-336
ROI
-47.44%
-79.06%
249
06.6K136.8K
218
30218.0K171.6K
200
06.6K136.8K
30218.0K171.6K
-
449
418
546
1753424.8K
624
01.2K30.4K
1753424.8K
01.2K30.4K
546
624
10
12
87
194
19.38%
46.41%
Inputs
449
418
Outputs
546
624
Tax
10
12
Profit
87
194
ROI
19.38%
46.41%
318
015.1K85.7K
317
35712.5K230.6K
200
015.1K85.7K
35712.5K230.6K
-
518
517
541
5665.7K33.3K
549
042.2K96.2K
5665.7K33.3K
042.2K96.2K
541
549
10
10
13
22
2.51%
4.26%
Inputs
518
517
Outputs
541
549
Tax
10
10
Profit
13
22
ROI
2.51%
4.26%
5,775
17218.5K103.4K
5,760
89256.8K429.9K
200
17218.5K103.4K
89256.8K429.9K
-
5,975
5,960
6,334
12416.3K171.2K
6,334
3.5K47.2K371.3K
12416.3K171.2K
3.5K47.2K371.3K
6,334
6,334
126
126
233
248
3.90%
4.16%
Inputs
5,975
5,960
Outputs
6,334
6,334
Tax
126
126
Profit
233
248
ROI
3.90%
4.16%
2,148
5142.4K32.5K
2,102
1.8K34.0K256.0K
200
5142.4K32.5K
1.8K34.0K256.0K
-
2,348
2,302
2,560
034.9K186.6K
2,579
18.2K489.6K
034.9K186.6K
18.2K489.6K
2,560
2,579
51
51
161
226
6.86%
9.82%
Inputs
2,348
2,302
Outputs
2,560
2,579
Tax
51
51
Profit
161
226
ROI
6.86%
9.82%
1,340
416.8K118.7K
1,340
1.4K28.9K294.4K
200
416.8K118.7K
1.4K28.9K294.4K
-
1,540
1,540
1,862
79.6K103.4K
1,917
22022.6K285.9K
79.6K103.4K
22022.6K285.9K
1,862
1,917
37
38
285
339
18.51%
22.01%
Inputs
1,540
1,540
Outputs
1,862
1,917
Tax
37
38
Profit
285
339
ROI
18.51%
22.01%
1,858
19.7K49.2K
1,797
42824.3K314.4K
200
19.7K49.2K
42824.3K314.4K
-
2,058
1,997
2,250
312.3K113.6K
2,249
53220.3K150.0K
312.3K113.6K
53220.3K150.0K
2,250
2,249
45
44
147
208
7.14%
10.42%
Inputs
2,058
1,997
Outputs
2,250
2,249
Tax
45
44
Profit
147
208
ROI
7.14%
10.42%
2,260
318.4K33.2K
2,250
34536.3K326.4K
200
318.4K33.2K
34536.3K326.4K
-
2,460
2,450
2,653
1351.1K70.2K
2,662
1.2K23.9K356.8K
1351.1K70.2K
1.2K23.9K356.8K
2,653
2,662
53
53
140
159
5.69%
6.49%
Inputs
2,460
2,450
Outputs
2,653
2,662
Tax
53
53
Profit
140
159
ROI
5.69%
6.49%
7,200
002.0K
7,105
6434714.1K
200
002.0K
6434714.1K
-
7,400
7,305
7,875
01.4K10.5K
7,778
6847123.9K
01.4K10.5K
6847123.9K
7,875
7,778
157
155
318
318
4.30%
4.35%
Inputs
7,400
7,305
Outputs
7,875
7,778
Tax
157
155
Profit
318
318
ROI
4.30%
4.35%
7,337
01.7K41.2K
7,319
44324.9K318.1K
200
01.7K41.2K
44324.9K318.1K
-
7,537
7,519
7,996
014.8K201.3K
7,950
9371.8K314.0K
014.8K201.3K
9371.8K314.0K
7,996
7,950
159
159
300
272
3.98%
3.62%
Inputs
7,537
7,519
Outputs
7,996
7,950
Tax
159
159
Profit
300
272
ROI
3.98%
3.62%
2,117
02.3K49.6K
2,093
76924.3K332.8K
200
02.3K49.6K
76924.3K332.8K
-
2,317
2,293
2,546
3227130.7K
2,590
017.5K279.2K
3227130.7K
017.5K279.2K
2,546
2,590
50
51
179
246
7.73%
10.73%
Inputs
2,317
2,293
Outputs
2,546
2,590
Tax
50
51
Profit
179
246
ROI
7.73%
10.73%
1,200
03.4K58.8K
1,152
7025.7K257.3K
200
03.4K58.8K
7025.7K257.3K
-
1,400
1,352
1,568
26.0K75.6K
1,605
016.0K146.5K
26.0K75.6K
016.0K146.5K
1,568
1,605
31
32
137
221
9.79%
16.35%
Inputs
1,400
1,352
Outputs
1,568
1,605
Tax
31
32
Profit
137
221
ROI
9.79%
16.35%
1,267
02.3K77.9K
1,251
78757.7K269.5K
200
02.3K77.9K
78757.7K269.5K
-
1,467
1,451
1,814
338.0K133.1K
1,839
020.2K307.0K
338.0K133.1K
020.2K307.0K
1,814
1,839
36
36
311
352
21.20%
24.26%
Inputs
1,467
1,451
Outputs
1,814
1,839
Tax
36
36
Profit
311
352
ROI
21.20%
24.26%
3,394
04.4K16.2K
3,380
69227.1K192.4K
200
04.4K16.2K
69227.1K192.4K
-
3,594
3,580
3,790
07.4K25.1K
3,798
2009.9K100.2K
07.4K25.1K
2009.9K100.2K
3,790
3,798
75
75
121
143
3.37%
3.99%
Inputs
3,594
3,580
Outputs
3,790
3,798
Tax
75
75
Profit
121
143
ROI
3.37%
3.99%
Demonic Gorillas
6 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
16,575,000
0011
16,561,100
130279
2,920,381
01067
2,791,021
17119
0011
130279
01067
17119
19,495,381
19,352,121
19,362,891
132252
19,821,160
032219
132252
032219
19,362,891
19,821,160
387,257
396,423
-519,747
72,616
-2.67%
0.38%
Inputs
19,495,381
19,352,121
Outputs
19,362,891
19,821,160
Tax
387,257
396,423
Profit
-519,747
72,616
ROI
-2.67%
0.38%
16,575,000
0011
16,561,100
130279
2,920,381
01067
2,791,021
17119
0011
130279
01067
17119
19,495,381
19,352,121
19,477,126
144500
19,926,852
140393
144500
140393
19,477,126
19,926,852
389,542
398,537
-407,797
176,194
-2.09%
0.91%
Inputs
19,495,381
19,352,121
Outputs
19,477,126
19,926,852
Tax
389,542
398,537
Profit
-407,797
176,194
ROI
-2.09%
0.91%
16,575,000
0011
16,561,100
130279
2,920,381
01067
2,791,021
17119
0011
130279
01067
17119
19,495,381
19,352,121
19,487,522
031314
19,941,937
237302
031314
237302
19,487,522
19,941,937
389,750
398,838
-397,609
190,978
-2.04%
0.99%
Inputs
19,495,381
19,352,121
Outputs
19,487,522
19,941,937
Tax
389,750
398,838
Profit
-397,609
190,978
ROI
-2.04%
0.99%
16,575,000
0011
16,561,100
130279
2,920,381
01067
2,791,021
17119
0011
130279
01067
17119
19,495,381
19,352,121
19,486,727
262555
19,980,000
157514
262555
157514
19,486,727
19,980,000
389,734
399,600
-398,388
228,279
-2.04%
1.18%
Inputs
19,495,381
19,352,121
Outputs
19,486,727
19,980,000
Tax
389,734
399,600
Profit
-398,388
228,279
ROI
-2.04%
1.18%
500,474
028
457,119
21156
28,998
0028
28,670
1499
28,847
0116
28,850
210119
405,003
002
420,000
1336
028
21156
0028
1499
0116
210119
002
1336
963,322
934,639
966,666
023356
991,571
437427
023356
437427
966,666
991,571
19,333
19,831
-15,989
37,101
-1.66%
3.97%
Inputs
963,322
934,639
Outputs
966,666
991,571
Tax
19,333
19,831
Profit
-15,989
37,101
ROI
-1.66%
3.97%
28,631
0114
28,750
2754
28,998
0028
28,670
1499
28,847
0116
28,850
210119
500,474
028
457,119
21156
0114
2754
0028
1499
0116
210119
028
21156
586,950
543,389
543,043
1755
639,943
0569
1755
0569
543,043
639,943
10,860
12,798
-54,767
83,756
-9.33%
15.41%
Inputs
586,950
543,389
Outputs
543,043
639,943
Tax
10,860
12,798
Profit
-54,767
83,756
ROI
-9.33%
15.41%
Barrows Repairs (Armor Set, 90 Smithing)
6 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
181,502
338,862
000
325,150
1545
1,405,461
0021
1,343,575
28186
1,376,505
0018
1,346,951
110198
70,904
041
70,000
130288
-
000
1545
0021
28186
0018
110198
041
130288
3,373,234
3,267,178
348,434
133256
370,333
013200
1,406,020
146365
1,440,071
032461
1,375,000
342421
1,391,733
132490
126,251
115375
132,853
025426
133256
013200
146365
032461
342421
132490
115375
025426
3,255,705
3,334,990
65,113
66,698
-182,642
1,114
-5.41%
0.03%
Inputs
3,373,234
3,267,178
Outputs
3,255,705
3,334,990
Tax
65,113
66,698
Profit
-182,642
1,114
ROI
-5.41%
0.03%
181,502
322,522
0158
312,000
352626
875,000
000
852,734
361677
855,523
0033
816,667
457603
1,703,583
004
1,754,666
255598
-
0158
352626
000
361677
0033
457603
004
255598
3,938,130
3,917,569
350,001
113207
356,479
023178
933,155
120202
934,536
017158
885,001
117213
901,123
020126
1,780,355
116272
1,787,691
08143
113207
023178
120202
017158
117213
020126
116272
08143
3,948,512
3,979,829
78,970
79,594
-68,588
-17,334
-1.74%
-0.44%
Inputs
3,938,130
3,917,569
Outputs
3,948,512
3,979,829
Tax
78,970
79,594
Profit
-68,588
-17,334
ROI
-1.74%
-0.44%
181,502
115,463
040
136,022
1238
168,166
000
166,000
1335
164,933
003
160,000
1340
59,124
001
59,100
1110
-
040
1238
000
1335
003
1340
001
1110
689,188
702,624
196,000
113186
205,462
036334
188,000
1885
195,921
01062
204,000
111102
208,433
0748
72,500
1888
77,757
0354
113186
036334
1885
01062
111102
0748
1888
0354
660,500
687,573
13,210
13,750
-41,898
-28,801
-6.08%
-4.10%
Inputs
689,188
702,624
Outputs
660,500
687,573
Tax
13,210
13,750
Profit
-41,898
-28,801
ROI
-6.08%
-4.10%
181,502
22,059
0019
15,544
219268
799,538
014
785,150
124197
326,781
006
327,100
115213
1,000,000
000
94,699
1220
-
0019
219268
014
124197
006
115213
000
1220
2,329,880
1,403,995
53,715
018180
62,777
1628292
863,777
059342
876,401
141469
369,000
042303
392,444
334429
98,242
01499
106,500
1862
018180
1628292
059342
141469
042303
334429
01499
1862
1,384,734
1,438,122
27,693
28,761
-972,839
5,366
-41.75%
0.38%
Inputs
2,329,880
1,403,995
Outputs
1,384,734
1,438,122
Tax
27,693
28,761
Profit
-972,839
5,366
ROI
-41.75%
0.38%
181,502
162,866
001
160,150
11096
212,148
0012
198,001
539249
279,378
0035
277,556
541377
95,257
010
95,257
113
-
001
11096
0012
539249
0035
541377
010
113
931,151
912,466
205,224
01685
222,871
118122
278,999
023143
278,999
240334
330,235
026271
333,999
131528
97,208
11087
108,591
0333
01685
118122
023143
240334
026271
131528
11087
0333
911,666
944,460
18,231
18,886
-37,716
13,108
-4.05%
1.44%
Inputs
931,151
912,466
Outputs
911,666
944,460
Tax
18,231
18,886
Profit
-37,716
13,108
ROI
-4.05%
1.44%
181,502
126,735
000
144,565
134261
166,855
001
166,659
1126
248,037
002
231,000
150389
95,125
000
94,197
116
-
000
134261
001
1126
002
150389
000
116
818,254
817,923
204,555
018158
211,999
117231
173,555
0885
195,000
1346
308,474
017191
316,999
287508
100,555
11194
109,560
0429
018158
117231
0885
1346
017191
287508
11194
0429
787,139
833,558
15,742
16,669
-46,857
-1,034
-5.73%
-0.13%
Inputs
818,254
817,923
Outputs
787,139
833,558
Tax
15,742
16,669
Profit
-46,857
-1,034
ROI
-5.73%
-0.13%
Barrows Repairs (90 Smithing)
24 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
33,000
338,862
000
325,150
1545
-
000
1545
371,862
358,150
348,434
133256
370,333
013200
133256
013200
348,434
370,333
6,968
7,406
-30,396
4,777
-8.17%
1.33%
Inputs
371,862
358,150
Outputs
348,434
370,333
Tax
6,968
7,406
Profit
-30,396
4,777
ROI
-8.17%
1.33%
49,501
1,405,461
0021
1,343,575
28186
-
0021
28186
1,454,962
1,393,076
1,406,020
146365
1,440,071
032461
146365
032461
1,406,020
1,440,071
28,120
28,801
-77,062
18,194
-5.30%
1.31%
Inputs
1,454,962
1,393,076
Outputs
1,406,020
1,440,071
Tax
28,120
28,801
Profit
-77,062
18,194
ROI
-5.30%
1.31%
44,000
1,376,505
0018
1,346,951
110198
-
0018
110198
1,420,505
1,390,951
1,375,000
342421
1,391,733
132490
342421
132490
1,375,000
1,391,733
27,500
27,834
-73,005
-27,052
-5.14%
-1.94%
Inputs
1,420,505
1,390,951
Outputs
1,375,000
1,391,733
Tax
27,500
27,834
Profit
-73,005
-27,052
ROI
-5.14%
-1.94%
55,001
70,904
041
70,000
130288
-
041
130288
125,905
125,001
126,251
115375
132,853
025426
115375
025426
126,251
132,853
2,525
2,657
-2,179
5,195
-1.73%
4.16%
Inputs
125,905
125,001
Outputs
126,251
132,853
Tax
2,525
2,657
Profit
-2,179
5,195
ROI
-1.73%
4.16%
33,000
322,522
0158
312,000
352626
-
0158
352626
355,522
345,000
350,001
113207
356,479
023178
113207
023178
350,001
356,479
7,000
7,129
-12,521
4,350
-3.52%
1.26%
Inputs
355,522
345,000
Outputs
350,001
356,479
Tax
7,000
7,129
Profit
-12,521
4,350
ROI
-3.52%
1.26%
49,501
875,000
000
852,734
361677
-
000
361677
924,501
902,235
933,155
120202
934,536
017158
120202
017158
933,155
934,536
18,663
18,690
-10,009
13,611
-1.08%
1.51%
Inputs
924,501
902,235
Outputs
933,155
934,536
Tax
18,663
18,690
Profit
-10,009
13,611
ROI
-1.08%
1.51%
44,000
855,523
0033
816,667
457603
-
0033
457603
899,523
860,667
885,001
117213
901,123
020126
117213
020126
885,001
901,123
17,700
18,022
-32,222
22,434
-3.58%
2.61%
Inputs
899,523
860,667
Outputs
885,001
901,123
Tax
17,700
18,022
Profit
-32,222
22,434
ROI
-3.58%
2.61%
55,001
1,703,583
004
1,754,666
255598
-
004
255598
1,758,584
1,809,667
1,780,355
116272
1,787,691
08143
116272
08143
1,780,355
1,787,691
35,607
35,753
-13,836
-57,729
-0.79%
-3.19%
Inputs
1,758,584
1,809,667
Outputs
1,780,355
1,787,691
Tax
35,607
35,753
Profit
-13,836
-57,729
ROI
-0.79%
-3.19%
33,000
115,463
040
136,022
1238
-
040
1238
148,463
169,022
196,000
113186
205,462
036334
113186
036334
196,000
205,462
3,920
4,109
43,617
32,331
29.38%
19.13%
Inputs
148,463
169,022
Outputs
196,000
205,462
Tax
3,920
4,109
Profit
43,617
32,331
ROI
29.38%
19.13%
49,501
168,166
000
166,000
1335
-
000
1335
217,667
215,501
188,000
1885
195,921
01062
1885
01062
188,000
195,921
3,760
3,918
-33,427
-23,498
-15.36%
-10.90%
Inputs
217,667
215,501
Outputs
188,000
195,921
Tax
3,760
3,918
Profit
-33,427
-23,498
ROI
-15.36%
-10.90%
44,000
164,933
003
160,000
1340
-
003
1340
208,933
204,000
204,000
111102
208,433
0748
111102
0748
204,000
208,433
4,080
4,168
-9,013
265
-4.31%
0.13%
Inputs
208,933
204,000
Outputs
204,000
208,433
Tax
4,080
4,168
Profit
-9,013
265
ROI
-4.31%
0.13%
55,001
59,124
001
59,100
1110
-
001
1110
114,125
114,101
72,500
1888
77,757
0354
1888
0354
72,500
77,757
1,450
1,555
-43,075
-37,899
-37.74%
-33.22%
Inputs
114,125
114,101
Outputs
72,500
77,757
Tax
1,450
1,555
Profit
-43,075
-37,899
ROI
-37.74%
-33.22%
33,000
22,059
0019
15,544
219268
-
0019
219268
55,059
48,544
53,715
018180
62,777
1628292
018180
1628292
53,715
62,777
1,074
1,255
-2,418
12,978
-4.39%
26.73%
Inputs
55,059
48,544
Outputs
53,715
62,777
Tax
1,074
1,255
Profit
-2,418
12,978
ROI
-4.39%
26.73%
49,501
799,538
014
785,150
124197
-
014
124197
849,039
834,651
863,777
059342
876,401
141469
059342
141469
863,777
876,401
17,275
17,528
-2,537
24,222
-0.30%
2.90%
Inputs
849,039
834,651
Outputs
863,777
876,401
Tax
17,275
17,528
Profit
-2,537
24,222
ROI
-0.30%
2.90%
44,000
326,781
006
327,100
115213
-
006
115213
370,781
371,100
369,000
042303
392,444
334429
042303
334429
369,000
392,444
7,380
7,848
-9,161
13,496
-2.47%
3.64%
Inputs
370,781
371,100
Outputs
369,000
392,444
Tax
7,380
7,848
Profit
-9,161
13,496
ROI
-2.47%
3.64%
55,001
1,000,000
000
94,699
1220
-
000
1220
1,055,001
149,700
98,242
01499
106,500
1862
01499
1862
98,242
106,500
1,964
2,130
-958,723
-45,330
-90.87%
-30.28%
Inputs
1,055,001
149,700
Outputs
98,242
106,500
Tax
1,964
2,130
Profit
-958,723
-45,330
ROI
-90.87%
-30.28%
33,000
162,866
001
160,150
11096
-
001
11096
195,866
193,150
205,224
01685
222,871
118122
01685
118122
205,224
222,871
4,104
4,457
5,254
25,264
2.68%
13.08%
Inputs
195,866
193,150
Outputs
205,224
222,871
Tax
4,104
4,457
Profit
5,254
25,264
ROI
2.68%
13.08%
49,501
212,148
0012
198,001
539249
-
0012
539249
261,649
247,502
278,999
023143
278,999
240334
023143
240334
278,999
278,999
5,579
5,579
11,771
25,918
4.50%
10.47%
Inputs
261,649
247,502
Outputs
278,999
278,999
Tax
5,579
5,579
Profit
11,771
25,918
ROI
4.50%
10.47%
44,000
279,378
0035
277,556
541377
-
0035
541377
323,378
321,556
330,235
026271
333,999
131528
026271
131528
330,235
333,999
6,604
6,679
253
5,764
0.08%
1.79%
Inputs
323,378
321,556
Outputs
330,235
333,999
Tax
6,604
6,679
Profit
253
5,764
ROI
0.08%
1.79%
55,001
95,257
010
95,257
113
-
010
113
150,258
150,258
97,208
11087
108,591
0333
11087
0333
97,208
108,591
1,944
2,171
-54,994
-43,838
-36.60%
-29.18%
Inputs
150,258
150,258
Outputs
97,208
108,591
Tax
1,944
2,171
Profit
-54,994
-43,838
ROI
-36.60%
-29.18%
33,000
126,735
000
144,565
134261
-
000
134261
159,735
177,565
204,555
018158
211,999
117231
018158
117231
204,555
211,999
4,091
4,239
40,729
30,195
25.50%
17.01%
Inputs
159,735
177,565
Outputs
204,555
211,999
Tax
4,091
4,239
Profit
40,729
30,195
ROI
25.50%
17.01%
49,501
166,855
001
166,659
1126
-
001
1126
216,356
216,160
173,555
0885
195,000
1346
0885
1346
173,555
195,000
3,471
3,900
-46,272
-25,060
-21.39%
-11.59%
Inputs
216,356
216,160
Outputs
173,555
195,000
Tax
3,471
3,900
Profit
-46,272
-25,060
ROI
-21.39%
-11.59%
44,000
248,037
002
231,000
150389
-
002
150389
292,037
275,000
308,474
017191
316,999
287508
017191
287508
308,474
316,999
6,169
6,339
10,268
35,660
3.52%
12.97%
Inputs
292,037
275,000
Outputs
308,474
316,999
Tax
6,169
6,339
Profit
10,268
35,660
ROI
3.52%
12.97%
55,001
95,125
000
94,197
116
-
000
116
150,126
149,198
100,555
11194
109,560
0429
11194
0429
100,555
109,560
2,011
2,191
-51,582
-41,829
-34.36%
-28.04%
Inputs
150,126
149,198
Outputs
100,555
109,560
Tax
2,011
2,191
Profit
-51,582
-41,829
ROI
-34.36%
-28.04%
Moon Repairs (Armor Set, 90 Smithing)
3 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
5,133,951
134286
4,996,089
131432
69,505
002
69,505
1545
2,679,157
0010
2,650,150
1750
8,235,163
000
8,094,555
1537
2,475,000
134286
131432
002
1545
0010
1750
000
1537
-
18,592,776
18,285,299
18,773,091
0489
18,948,055
124186
0489
124186
18,773,091
18,948,055
375,461
378,961
-195,146
283,795
-1.05%
1.55%
Inputs
18,592,776
18,285,299
Outputs
18,773,091
18,948,055
Tax
375,461
378,961
Profit
-195,146
283,795
ROI
-1.05%
1.55%
388,290
017218
360,000
125371
63,888
001
60,000
1221
592,847
001
565,550
1634
2,781,648
000
2,632,888
1329
2,475,000
017218
125371
001
1221
001
1634
000
1329
-
6,301,673
6,093,438
5,896,239
1545
6,108,585
013132
1545
013132
5,896,239
6,108,585
117,924
122,171
-523,358
-107,024
-8.31%
-1.76%
Inputs
6,301,673
6,093,438
Outputs
5,896,239
6,108,585
Tax
117,924
122,171
Profit
-523,358
-107,024
ROI
-8.31%
-1.76%
700,107
122317
685,000
240514
64,557
001
65,060
520198
671,256
003
742,000
117227
1,583,718
000
1,566,000
115219
2,475,000
122317
240514
001
520198
003
117227
000
115219
-
5,494,638
5,533,060
5,557,562
0466
5,709,984
132295
0466
132295
5,557,562
5,709,984
111,151
114,199
-48,227
62,725
-0.88%
1.13%
Inputs
5,494,638
5,533,060
Outputs
5,557,562
5,709,984
Tax
111,151
114,199
Profit
-48,227
62,725
ROI
-0.88%
1.13%
Moon Repairs (90 Smithing)
9 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
69,505
002
69,505
1545
825,000
002
1545
-
894,505
894,505
822,888
032191
832,000
114137
032191
114137
822,888
832,000
16,457
16,640
-88,074
-79,145
-9.85%
-8.85%
Inputs
894,505
894,505
Outputs
822,888
832,000
Tax
16,457
16,640
Profit
-88,074
-79,145
ROI
-9.85%
-8.85%
2,679,157
0010
2,650,150
1750
825,000
0010
1750
-
3,504,157
3,475,150
3,651,823
125262
3,745,718
017203
125262
017203
3,651,823
3,745,718
73,036
74,914
74,630
195,654
2.13%
5.63%
Inputs
3,504,157
3,475,150
Outputs
3,651,823
3,745,718
Tax
73,036
74,914
Profit
74,630
195,654
ROI
2.13%
5.63%
8,235,163
000
8,094,555
1537
825,000
000
1537
-
9,060,163
8,919,555
8,994,012
034267
9,149,128
113230
034267
113230
8,994,012
9,149,128
179,880
182,982
-246,031
46,591
-2.72%
0.52%
Inputs
9,060,163
8,919,555
Outputs
8,994,012
9,149,128
Tax
179,880
182,982
Profit
-246,031
46,591
ROI
-2.72%
0.52%
63,888
001
60,000
1221
825,000
001
1221
-
888,888
885,000
736,099
019146
837,633
1988
019146
1988
736,099
837,633
14,721
16,752
-167,510
-64,119
-18.84%
-7.25%
Inputs
888,888
885,000
Outputs
736,099
837,633
Tax
14,721
16,752
Profit
-167,510
-64,119
ROI
-18.84%
-7.25%
592,847
001
565,550
1634
825,000
001
1634
-
1,417,847
1,390,550
1,418,113
027195
1,501,048
112132
027195
112132
1,418,113
1,501,048
28,362
30,020
-28,096
80,478
-1.98%
5.79%
Inputs
1,417,847
1,390,550
Outputs
1,418,113
1,501,048
Tax
28,362
30,020
Profit
-28,096
80,478
ROI
-1.98%
5.79%
2,781,648
000
2,632,888
1329
825,000
000
1329
-
3,606,648
3,457,888
3,422,345
013165
3,552,332
111122
013165
111122
3,422,345
3,552,332
68,446
71,046
-252,749
23,398
-7.01%
0.68%
Inputs
3,606,648
3,457,888
Outputs
3,422,345
3,552,332
Tax
68,446
71,046
Profit
-252,749
23,398
ROI
-7.01%
0.68%
64,557
001
65,060
520198
825,000
001
520198
-
889,557
890,060
839,001
116130
848,508
010108
116130
010108
839,001
848,508
16,780
16,970
-67,336
-58,522
-7.57%
-6.58%
Inputs
889,557
890,060
Outputs
839,001
848,508
Tax
16,780
16,970
Profit
-67,336
-58,522
ROI
-7.57%
-6.58%
671,256
003
742,000
117227
825,000
003
117227
-
1,496,256
1,567,000
1,554,912
220216
1,594,550
015218
220216
015218
1,554,912
1,594,550
31,098
31,891
27,558
-4,341
1.84%
-0.28%
Inputs
1,496,256
1,567,000
Outputs
1,554,912
1,594,550
Tax
31,098
31,891
Profit
27,558
-4,341
ROI
1.84%
-0.28%
1,583,718
000
1,566,000
115219
825,000
000
115219
-
2,408,718
2,391,000
2,322,227
112197
2,399,919
017196
112197
017196
2,322,227
2,399,919
46,444
47,998
-132,935
-39,079
-5.52%
-1.63%
Inputs
2,408,718
2,391,000
Outputs
2,322,227
2,399,919
Tax
46,444
47,998
Profit
-132,935
-39,079
ROI
-5.52%
-1.63%
Zulrah
6 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
10,400,000
029
10,205,205
16100
029
16100
10,400,000
10,205,205
10,344,511
057631
10,591,282
159597
057631
159597
10,344,511
10,591,282
206,890
211,825
-262,379
174,252
-2.52%
1.71%
Inputs
10,400,000
10,205,205
Outputs
10,344,511
10,591,282
Tax
206,890
211,825
Profit
-262,379
174,252
ROI
-2.52%
1.71%
3,310,000
0119
3,125,105
1957
0119
1957
3,310,000
3,125,105
3,178,597
161509
3,253,537
151541
161509
151541
3,178,597
3,253,537
63,571
65,070
-194,974
63,362
-5.89%
2.03%
Inputs
3,310,000
3,125,105
Outputs
3,178,597
3,253,537
Tax
63,571
65,070
Profit
-194,974
63,362
ROI
-5.89%
2.03%
3,310,000
0119
3,125,105
1957
0119
1957
3,310,000
3,125,105
156
17.3K932.2K9.6M
161
28.6K1.5M17.3M
17.3K932.2K9.6M
28.6K1.5M17.3M
3,120,000
3,220,000
62,400
64,400
-252,400
30,495
-7.63%
0.98%
Inputs
3,310,000
3,125,105
Outputs
3,120,000
3,220,000
Tax
62,400
64,400
Profit
-252,400
30,495
ROI
-7.63%
0.98%
4,722,261
0381
4,600,001
1673
3,125,137
1354
3,109,531
29101
0381
1673
1354
29101
7,847,398
7,709,532
7,889,007
125238
7,921,689
123256
125238
123256
7,889,007
7,921,689
157,780
158,433
-116,171
53,724
-1.48%
0.70%
Inputs
7,847,398
7,709,532
Outputs
7,889,007
7,921,689
Tax
157,780
158,433
Profit
-116,171
53,724
ROI
-1.48%
0.70%
39,798
1289
39,700
013208
3,125,137
1354
3,109,531
29101
1289
013208
1354
29101
3,164,935
3,149,231
3,122,611
126289
3,200,353
132268
126289
132268
3,122,611
3,200,353
62,452
64,007
-104,776
-12,885
-3.31%
-0.41%
Inputs
3,164,935
3,149,231
Outputs
3,122,611
3,200,353
Tax
62,452
64,007
Profit
-104,776
-12,885
ROI
-3.31%
-0.41%
39,798
1289
39,700
013208
3,125,137
1354
3,109,531
29101
240,041
238628
230,016
158664
1289
013208
1354
29101
238628
158664
5,565,345
5,449,391
5,383,539
0278
5,589,106
1580
0278
1580
5,383,539
5,589,106
107,670
111,782
-289,476
27,933
-5.20%
0.51%
Inputs
5,565,345
5,449,391
Outputs
5,383,539
5,589,106
Tax
107,670
111,782
Profit
-289,476
27,933
ROI
-5.20%
0.51%
Cerberus
3 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
207,181
62032.9K
203,592
33623.5K
18,300,000
0113
18,200,008
1680
62032.9K
33623.5K
0113
1680
18,507,181
18,403,600
18,719,000
174444
19,128,318
152412
174444
152412
18,719,000
19,128,318
374,380
382,566
-162,561
342,152
-0.88%
1.86%
Inputs
18,507,181
18,403,600
Outputs
18,719,000
19,128,318
Tax
374,380
382,566
Profit
-162,561
342,152
ROI
-0.88%
1.86%
39,613,395
0653
38,456,932
18118
100,000
0294
99,111
13194
0653
18118
0294
13194
39,713,395
38,556,043
38,576,833
123224
39,528,929
126275
123224
126275
38,576,833
39,528,929
771,536
790,578
-1,908,098
182,308
-4.80%
0.47%
Inputs
39,713,395
38,556,043
Outputs
38,576,833
39,528,929
Tax
771,536
790,578
Profit
-1,908,098
182,308
ROI
-4.80%
0.47%
872,284
17318
848,994
118277
3,450,000
017
3,321,876
1559
17318
118277
017
1559
4,322,284
4,170,870
4,143,326
228361
4,225,357
032461
228361
032461
4,143,326
4,225,357
82,866
84,507
-261,824
-30,020
-6.06%
-0.72%
Inputs
4,322,284
4,170,870
Outputs
4,143,326
4,225,357
Tax
82,866
84,507
Profit
-261,824
-30,020
ROI
-6.06%
-0.72%
Corporeal Beast
4 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
95,000
0381.1K
94,269
7359790
1,000,000
010
877,108
1143
0381.1K
7359790
010
1143
1,095,000
971,377
973,609
112178
1,013,789
112196
112178
112196
973,609
1,013,789
19,472
20,275
-140,863
22,137
-12.86%
2.28%
Inputs
1,095,000
971,377
Outputs
973,609
1,013,789
Tax
19,472
20,275
Profit
-140,863
22,137
ROI
-12.86%
2.28%
1,013,789
112196
973,609
112178
23,576,743
001
22,744,007
115
112196
112178
001
115
24,590,532
23,717,616
24,245,827
012119
24,735,000
16118
012119
16118
24,245,827
24,735,000
484,916
494,700
-829,621
522,684
-3.37%
2.20%
Inputs
24,590,532
23,717,616
Outputs
24,245,827
24,735,000
Tax
484,916
494,700
Profit
-829,621
522,684
ROI
-3.37%
2.20%
1,013,789
112196
973,609
112178
141,241,409
0540
137,407,197
1358
112196
112178
0540
1358
142,255,198
138,380,806
134,758,610
1442
138,399,000
0245
1442
0245
134,758,610
138,399,000
2,695,172
2,767,980
-10,191,760
-2,749,786
-7.16%
-1.99%
Inputs
142,255,198
138,380,806
Outputs
134,758,610
138,399,000
Tax
2,695,172
2,767,980
Profit
-10,191,760
-2,749,786
ROI
-7.16%
-1.99%
1,013,789
112196
973,609
112178
515,000,000
001
515,123,000
110
112196
112178
001
110
516,013,789
516,096,609
522,376,992
0150
535,000,000
1546
0150
1546
522,376,992
535,000,000
5,000,000
5,000,000
1,363,203
13,903,391
0.26%
2.69%
Inputs
516,013,789
516,096,609
Outputs
522,376,992
535,000,000
Tax
5,000,000
5,000,000
Profit
1,363,203
13,903,391
ROI
0.26%
2.69%
Visages
3 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
105
11.2K2.3K
99
1412.7K
3,230,000
0419
3,258,862
1887
11.2K2.3K
1412.7K
0419
1887
3,230,105
3,258,961
3,025,008
138474
3,096,599
155517
138474
155517
3,025,008
3,096,599
60,500
61,931
-265,597
-224,293
-8.22%
-6.88%
Inputs
3,230,105
3,258,961
Outputs
3,025,008
3,096,599
Tax
60,500
61,931
Profit
-265,597
-224,293
ROI
-8.22%
-6.88%
105
11.2K2.3K
99
1412.7K
13,500,000
013
13,000,000
1119
11.2K2.3K
1412.7K
013
1119
13,500,105
13,000,099
12,898,141
014179
13,238,345
115197
014179
115197
12,898,141
13,238,345
257,962
264,766
-859,926
-26,520
-6.37%
-0.20%
Inputs
13,500,105
13,000,099
Outputs
12,898,141
13,238,345
Tax
257,962
264,766
Profit
-859,926
-26,520
ROI
-6.37%
-0.20%
6,000
212116
10,000
012181
30,000,000
000
29,300,000
111
212116
012181
000
111
30,006,000
29,310,000
29,758,085
0241
29,921,031
1338
0241
1338
29,758,085
29,921,031
595,161
598,420
-843,076
12,611
-2.81%
0.04%
Inputs
30,006,000
29,310,000
Outputs
29,758,085
29,921,031
Tax
595,161
598,420
Profit
-843,076
12,611
ROI
-2.81%
0.04%
Dragon Forge
5 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
301,671
117177
300,500
014253
63,999,999
101
63,500,000
012
1,800,000
117177
014253
101
012
-
66,101,670
65,600,500
58,512,345
112
60,900,000
012
112
012
58,512,345
60,900,000
1,170,246
1,218,000
-8,759,571
-5,918,500
-13.25%
-9.02%
Inputs
66,101,670
65,600,500
Outputs
58,512,345
60,900,000
Tax
1,170,246
1,218,000
Profit
-8,759,571
-5,918,500
ROI
-13.25%
-9.02%
197,452
030318
190,000
146479
127,080
0057
142,000
1552
1,800,000
030318
146479
0057
1552
-
2,124,532
2,132,000
1,971,000
1179
1,957,899
03101
1179
03101
1,971,000
1,957,899
39,420
39,157
-192,952
-213,258
-9.08%
-10.00%
Inputs
2,124,532
2,132,000
Outputs
1,971,000
1,957,899
Tax
39,420
39,157
Profit
-192,952
-213,258
ROI
-9.08%
-10.00%
175,281
253581.9K
172,016
23903.3K
253581.9K
23903.3K
175,281
172,016
11,756
27.9K36.0K
12,140
03.9K41.4K
27.9K36.0K
03.9K41.4K
176,340
182,100
3,526
3,642
-2,467
6,442
-1.41%
3.75%
Inputs
175,281
172,016
Outputs
176,340
182,100
Tax
3,526
3,642
Profit
-2,467
6,442
ROI
-1.41%
3.75%
175,281
253581.9K
172,016
23903.3K
253581.9K
23903.3K
350,562
344,032
314,717
027531
324,998
228307
027531
228307
314,717
324,998
6,294
6,499
-42,139
-25,533
-12.02%
-7.42%
Inputs
350,562
344,032
Outputs
314,717
324,998
Tax
6,294
6,499
Profit
-42,139
-25,533
ROI
-12.02%
-7.42%
175,281
253581.9K
172,016
23903.3K
253581.9K
23903.3K
701,124
688,064
584,517
228389
597,499
015361
228389
015361
584,517
597,499
11,690
11,949
-128,297
-102,514
-18.30%
-14.90%
Inputs
701,124
688,064
Outputs
584,517
597,499
Tax
11,690
11,949
Profit
-128,297
-102,514
ROI
-18.30%
-14.90%
Godswords
6 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
151,389
014
150,250
114153
158,784
0215
151,310
116144
156,078
0111
155,640
119116
014
114153
0215
116144
0111
119116
466,251
457,200
492,105
1133
579,415
0270
1133
0270
492,105
579,415
9,842
11,588
16,012
110,627
3.43%
24.20%
Inputs
466,251
457,200
Outputs
492,105
579,415
Tax
9,842
11,588
Profit
16,012
110,627
ROI
3.43%
24.20%
579,415
0270
492,105
1133
7,062,000
000
6,750,000
2231
0270
1133
000
2231
7,641,415
7,242,105
7,651,070
345506
7,758,286
137526
345506
137526
7,651,070
7,758,286
153,021
155,165
-143,366
361,016
-1.88%
4.98%
Inputs
7,641,415
7,242,105
Outputs
7,651,070
7,758,286
Tax
153,021
155,165
Profit
-143,366
361,016
ROI
-1.88%
4.98%
579,415
0270
492,105
1133
17,300,000
212
17,283,004
0145
0270
1133
212
0145
17,879,415
17,775,109
18,184,585
128496
18,535,596
137387
128496
137387
18,184,585
18,535,596
363,691
370,711
-58,521
389,776
-0.33%
2.19%
Inputs
17,879,415
17,775,109
Outputs
18,184,585
18,535,596
Tax
363,691
370,711
Profit
-58,521
389,776
ROI
-0.33%
2.19%
579,415
0270
492,105
1133
24,388,827
0010
24,053,003
1134
0270
1133
0010
1134
24,968,242
24,545,108
24,861,005
115240
25,408,385
127251
115240
127251
24,861,005
25,408,385
497,220
508,167
-604,457
355,110
-2.42%
1.45%
Inputs
24,968,242
24,545,108
Outputs
24,861,005
25,408,385
Tax
497,220
508,167
Profit
-604,457
355,110
ROI
-2.42%
1.45%
579,415
0270
492,105
1133
18,500,000
110
18,525,000
0127
0270
1133
110
0127
19,079,415
19,017,105
19,231,585
110119
19,550,000
08148
110119
08148
19,231,585
19,550,000
384,631
391,000
-232,461
141,895
-1.22%
0.75%
Inputs
19,079,415
19,017,105
Outputs
19,231,585
19,550,000
Tax
384,631
391,000
Profit
-232,461
141,895
ROI
-1.22%
0.75%
579,415
0270
492,105
1133
32,000,000
001
32,018,902
359
0270
1133
001
359
32,579,415
32,511,007
33,200,000
0693
33,694,056
11090
0693
11090
33,200,000
33,694,056
664,000
673,881
-43,415
509,168
-0.13%
1.57%
Inputs
32,579,415
32,511,007
Outputs
33,200,000
33,694,056
Tax
664,000
673,881
Profit
-43,415
509,168
ROI
-0.13%
1.57%
Wilderness Bosses
3 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
1,851,300
004
1,820,000
1124
540,882
0012
475,002
2240
261,555
004
275,000
1828
004
1124
0012
2240
004
1828
2,653,737
2,570,002
2,772,485
114233
2,837,755
027241
114233
027241
2,772,485
2,837,755
55,449
56,755
63,299
210,998
2.39%
8.21%
Inputs
2,653,737
2,570,002
Outputs
2,772,485
2,837,755
Tax
55,449
56,755
Profit
63,299
210,998
ROI
2.39%
8.21%
1,363,100
000
1,300,000
1327
316,845
016
316,000
2526
171,286
004
181,000
1230
000
1327
016
2526
004
1230
1,851,231
1,797,000
2,104,939
019129
2,125,658
113195
019129
113195
2,104,939
2,125,658
42,098
42,513
211,610
286,145
11.43%
15.92%
Inputs
1,851,231
1,797,000
Outputs
2,104,939
2,125,658
Tax
42,098
42,513
Profit
211,610
286,145
ROI
11.43%
15.92%
1,112,946
0113
1,099,652
4575
1,600,000
028
1,206,000
123101
39,000,000
009
35,455,555
2448
500,000
0113
4575
028
123101
009
2448
-
42,212,946
38,261,207
39,122,551
352623
39,192,333
243626
352623
243626
39,122,551
39,192,333
782,451
783,846
-3,872,846
147,280
-9.17%
0.38%
Inputs
42,212,946
38,261,207
Outputs
39,122,551
39,192,333
Tax
782,451
783,846
Profit
-3,872,846
147,280
ROI
-9.17%
0.38%
Oathplate
2 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
166,947
0503.1K
167,009
671.4K19.8K
1,699
07.6K73.1K
1,688
975.6K56.4K
0503.1K
671.4K19.8K
07.6K73.1K
975.6K56.4K
238,222,890
238,223,430
237,700,002
1642
244,264,903
0992
1642
0992
237,700,002
244,264,903
4,754,000
4,885,298
-5,276,888
1,156,175
-2.22%
0.49%
Inputs
238,222,890
238,223,430
Outputs
237,700,002
244,264,903
Tax
4,754,000
4,885,298
Profit
-5,276,888
1,156,175
ROI
-2.22%
0.49%
79,332,123
0999
78,248,743
18156
81,500,000
116145
81,772,273
015200
83,500,000
011149
80,985,755
211194
0999
18156
116145
015200
011149
211194
244,332,123
241,006,771
237,700,002
1642
244,264,903
0992
1642
0992
237,700,002
244,264,903
4,754,000
4,885,298
-11,386,121
-1,627,166
-4.66%
-0.68%
Inputs
244,332,123
241,006,771
Outputs
237,700,002
244,264,903
Tax
4,754,000
4,885,298
Profit
-11,386,121
-1,627,166
ROI
-4.66%
-0.68%
Torva
4 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
204,990,000
000
201,933,000
1127
153,791,806
010
154,255,666
1324
94,374,636
003
94,575,000
1418
22,387,999
147453
21,892,666
255578
15,015,776
146593
14,675,101
159636
000
1127
010
1324
003
1418
147453
255578
146593
159636
490,560,217
487,331,433
492,000,000
1233
494,940,000
0153
1233
0153
492,000,000
494,940,000
5,000,000
5,000,000
-3,560,217
2,608,567
-0.73%
0.54%
Inputs
490,560,217
487,331,433
Outputs
492,000,000
494,940,000
Tax
5,000,000
5,000,000
Profit
-3,560,217
2,608,567
ROI
-0.73%
0.54%
204,990,000
000
201,933,000
1127
7,844,456
234
7,257,201
002
000
1127
234
002
212,834,456
209,190,201
208,179,999
11678
213,084,121
0856
11678
0856
208,179,999
213,084,121
4,163,599
4,261,682
-8,818,056
-367,762
-4.14%
-0.18%
Inputs
212,834,456
209,190,201
Outputs
208,179,999
213,084,121
Tax
4,163,599
4,261,682
Profit
-8,818,056
-367,762
ROI
-4.14%
-0.18%
153,791,806
010
154,255,666
1324
7,844,456
234
7,257,201
002
010
1324
234
002
169,480,718
168,770,068
171,328,195
11083
172,147,759
0662
11083
0662
171,328,195
172,147,759
3,426,563
3,442,955
-1,579,086
-65,264
-0.93%
-0.04%
Inputs
169,480,718
168,770,068
Outputs
171,328,195
172,147,759
Tax
3,426,563
3,442,955
Profit
-1,579,086
-65,264
ROI
-0.93%
-0.04%
94,374,636
003
94,575,000
1418
7,844,456
234
7,257,201
002
003
1418
234
002
110,063,548
109,089,402
111,178,859
21394
112,288,828
0581
21394
0581
111,178,859
112,288,828
2,223,577
2,245,776
-1,108,266
953,650
-1.01%
0.87%
Inputs
110,063,548
109,089,402
Outputs
111,178,859
112,288,828
Tax
2,223,577
2,245,776
Profit
-1,108,266
953,650
ROI
-1.01%
0.87%
Misc
5 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
78,863
014124
82,806
244523
014124
244523
78,863
82,806
73,581
054727
76,000
599774
054727
599774
73,581
76,000
1,471
1,520
-6,753
-8,326
-8.56%
-10.05%
Inputs
78,863
82,806
Outputs
73,581
76,000
Tax
1,471
1,520
Profit
-6,753
-8,326
ROI
-8.56%
-10.05%
5,732,108
221193
5,666,154
310168
47,500,000
002
47,281,005
1432
221193
310168
002
1432
53,232,108
52,947,159
53,186,774
09165
54,440,355
29129
09165
29129
53,186,774
54,440,355
1,063,735
1,088,807
-1,109,069
404,389
-2.08%
0.76%
Inputs
53,232,108
52,947,159
Outputs
53,186,774
54,440,355
Tax
1,063,735
1,088,807
Profit
-1,109,069
404,389
ROI
-2.08%
0.76%
12,255,800
0320
12,216,888
122245
0320
122245
61,279,000
61,084,440
61,128,252
122238
62,730,000
123262
122238
123262
61,128,252
62,730,000
1,222,565
1,254,600
-1,373,313
390,960
-2.24%
0.64%
Inputs
61,279,000
61,084,440
Outputs
61,128,252
62,730,000
Tax
1,222,565
1,254,600
Profit
-1,373,313
390,960
ROI
-2.24%
0.64%
71,720,454
0639
70,751,223
1559
18
22.2K1.4M63.1M
19
36.3K3.2M39.7M
0639
1559
22.2K1.4M63.1M
36.3K3.2M39.7M
74,420,454
73,601,223
74,007,601
113188
75,776,476
013183
113188
013183
74,007,601
75,776,476
1,480,152
1,515,529
-1,893,005
659,724
-2.54%
0.90%
Inputs
74,420,454
73,601,223
Outputs
74,007,601
75,776,476
Tax
1,480,152
1,515,529
Profit
-1,893,005
659,724
ROI
-2.54%
0.90%
44,026,636
014
43,455,134
1549
1,333,000
015250
1,321,724
125205
014
1549
015250
125205
45,359,636
44,776,858
45,506,995
153462
45,574,710
042392
153462
042392
45,506,995
45,574,710
910,139
911,494
-762,780
-113,642
-1.68%
-0.25%
Inputs
45,359,636
44,776,858
Outputs
45,506,995
45,574,710
Tax
910,139
911,494
Profit
-762,780
-113,642
ROI
-1.68%
-0.25%
Item Sets
24 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
9,478
3115984
9,413
231191.3K
71,100
21381.7K
71,100
298367.1K
47,388
4821.6K
47,200
379117.0K
5,530
051697
5,450
11282.1K
5,769
02422.0K
5,375
21964.1K
3115984
231191.3K
21381.7K
298367.1K
4821.6K
379117.0K
051697
11282.1K
02422.0K
21964.1K
139,265
138,538
140,250
029328
144,444
222411
029328
222411
140,250
144,444
2,805
2,888
-1,820
3,018
-1.31%
2.18%
Inputs
139,265
138,538
Outputs
140,250
144,444
Tax
2,805
2,888
Profit
-1,820
3,018
ROI
-1.31%
2.18%
9,600
01055
8,200
322271
71,618
02118
70,860
258710
47,417
0463
47,177
749647
16,466
63256
5,101
0783
8,922
027181
8,870
79153
01055
322271
02118
258710
0463
749647
63256
0783
027181
79153
154,023
140,208
144,000
124201
159,706
09248
124201
09248
144,000
159,706
2,880
3,194
-12,903
16,304
-8.38%
11.63%
Inputs
154,023
140,208
Outputs
144,000
159,706
Tax
2,880
3,194
Profit
-12,903
16,304
ROI
-8.38%
11.63%
40,403
16146
39,000
127125
72,439
141388
71,123
356966
49,910
128616
47,302
357985
5,457
01054
5,101
216153
33,721
1565
25,010
211181
16146
127125
141388
356966
128616
357985
01054
216153
1565
211181
201,930
187,536
232,918
01116
262,802
14210
01116
14210
232,918
262,802
4,658
5,256
26,330
70,010
13.04%
37.33%
Inputs
201,930
187,536
Outputs
232,918
262,802
Tax
4,658
5,256
Profit
26,330
70,010
ROI
13.04%
37.33%
52,905
029
46,000
1141
97,088
0017
96,845
1433
84,582
0210
72,477
1122
33,757
012
31,481
1226
69,190
0220
61,444
1118
029
1141
0017
1433
0210
1122
012
1226
0220
1118
337,522
308,247
360,000
0077
379,996
1428
0077
1428
360,000
379,996
7,200
7,599
15,278
64,150
4.53%
20.81%
Inputs
337,522
308,247
Outputs
360,000
379,996
Tax
7,200
7,599
Profit
15,278
64,150
ROI
4.53%
20.81%
106,152
227283
96,500
1045335
207,870
060839
202,738
3791.1K
197,462
256754
193,555
10711.4K
52,032
01246
39,900
134207
56,995
171213
45,865
1133517
227283
1045335
060839
3791.1K
256754
10711.4K
01246
134207
171213
1133517
620,511
578,558
594,812
11637
623,669
125273
11637
125273
594,812
623,669
11,896
12,473
-37,595
32,638
-6.06%
5.64%
Inputs
620,511
578,558
Outputs
594,812
623,669
Tax
11,896
12,473
Profit
-37,595
32,638
ROI
-6.06%
5.64%
7,425
1152.2K43.1K
7,400
392.1K52.4K
3,744
5057312.2K
3,431
2191.5K10.9K
2,186
02991.1K
2,187
21913.5K
1152.2K43.1K
392.1K52.4K
5057312.2K
2191.5K10.9K
02991.1K
21913.5K
13,355
13,018
13,500
0934
15,000
250988
0934
250988
13,500
15,000
270
300
-125
1,682
-0.94%
12.92%
Inputs
13,355
13,018
Outputs
13,500
15,000
Tax
270
300
Profit
-125
1,682
ROI
-0.94%
12.92%
5,900
19.5K47.3K
5,850
019.2K83.7K
2,521
21572.0K
2,511
143652.6K
1,752
034706
1,655
21241.7K
19.5K47.3K
019.2K83.7K
21572.0K
143652.6K
034706
21241.7K
10,173
10,016
11,931
008
10,769
18238
008
18238
11,931
10,769
238
215
1,520
538
14.94%
5.37%
Inputs
10,173
10,016
Outputs
11,931
10,769
Tax
238
215
Profit
1,520
538
ROI
14.94%
5.37%
5,000
066339.8K
5,000
223.2K55.5K
2,329
1511.7K
2,014
12132.8K
1,900
159750
1,380
031822
066339.8K
223.2K55.5K
1511.7K
12132.8K
159750
031822
9,229
8,394
8,889
014
10,161
18163
014
18163
8,889
10,161
177
203
-517
1,564
-5.60%
18.63%
Inputs
9,229
8,394
Outputs
8,889
10,161
Tax
177
203
Profit
-517
1,564
ROI
-5.60%
18.63%
4,400
11.0K21.7K
4,389
14.0K44.0K
2,203
11934.8K
2,200
13515.4K
1,441
12233.5K
1,310
18943.4K
11.0K21.7K
14.0K44.0K
11934.8K
13515.4K
12233.5K
18943.4K
8,044
7,899
8,151
014355
8,300
113207
014355
113207
8,151
8,300
163
166
-56
235
-0.70%
2.98%
Inputs
8,044
7,899
Outputs
8,151
8,300
Tax
163
166
Profit
-56
235
ROI
-0.70%
2.98%
20,528
82.4K15.2K
20,500
3397.9K67.8K
38,546
1072.2K24.8K
38,549
4268.3K70.0K
37,797
951.8K21.1K
37,797
2787.9K62.1K
32,004
1002.8K20.7K
31,968
4409.0K73.6K
82.4K15.2K
3397.9K67.8K
1072.2K24.8K
4268.3K70.0K
951.8K21.1K
2787.9K62.1K
1002.8K20.7K
4409.0K73.6K
128,875
128,814
128,200
015144
133,480
222326
015144
222326
128,200
133,480
2,564
2,669
-3,239
1,997
-2.51%
1.55%
Inputs
128,875
128,814
Outputs
128,200
133,480
Tax
2,564
2,669
Profit
-3,239
1,997
ROI
-2.51%
1.55%
13,500
1144
9,839
012179
9,999
0363
8,677
11288
13,950
0257
10,402
111133
1144
012179
0363
11288
0257
111133
37,449
28,918
26,000
0163
28,108
5996
0163
5996
26,000
28,108
520
562
-11,969
-1,372
-31.96%
-4.74%
Inputs
37,449
28,918
Outputs
26,000
28,108
Tax
520
562
Profit
-11,969
-1,372
ROI
-31.96%
-4.74%
202,000
01199
194,215
131254
204,930
014112
193,005
133258
164,136
19278
156,605
130322
195,753
01088
190,505
125259
01199
131254
014112
133258
19278
130322
01088
125259
766,819
734,330
771,384
034307
778,999
156506
034307
156506
771,384
778,999
15,427
15,579
-10,862
29,090
-1.42%
3.96%
Inputs
766,819
734,330
Outputs
771,384
778,999
Tax
15,427
15,579
Profit
-10,862
29,090
ROI
-1.42%
3.96%
205,462
036334
196,000
113186
195,921
01062
188,000
1885
208,433
0748
204,000
111102
77,757
0354
72,500
1888
036334
113186
01062
1885
0748
111102
0354
1888
687,573
660,500
709,329
28113
749,873
013176
28113
013176
709,329
749,873
14,186
14,997
7,570
74,376
1.10%
11.26%
Inputs
687,573
660,500
Outputs
709,329
749,873
Tax
14,186
14,997
Profit
7,570
74,376
ROI
1.10%
11.26%
356,479
023178
350,001
113207
934,536
017158
933,155
120202
901,123
020126
885,001
117213
1,787,691
08143
1,780,355
116272
023178
113207
017158
120202
020126
117213
08143
116272
3,979,829
3,948,512
4,092,019
026286
4,193,339
266923
026286
266923
4,092,019
4,193,339
81,840
83,866
30,350
160,961
0.76%
4.08%
Inputs
3,979,829
3,948,512
Outputs
4,092,019
4,193,339
Tax
81,840
83,866
Profit
30,350
160,961
ROI
0.76%
4.08%
370,333
013200
348,434
133256
1,440,071
032461
1,406,020
146365
1,391,733
132490
1,375,000
342421
132,853
025426
126,251
115375
013200
133256
032461
146365
132490
342421
025426
115375
3,334,990
3,255,705
3,372,494
1780
3,514,057
213140
1780
213140
3,372,494
3,514,057
67,449
70,281
-29,945
188,071
-0.90%
5.78%
Inputs
3,334,990
3,255,705
Outputs
3,372,494
3,514,057
Tax
67,449
70,281
Profit
-29,945
188,071
ROI
-0.90%
5.78%
62,777
1628292
53,715
018180
876,401
141469
863,777
059342
392,444
334429
369,000
042303
106,500
1862
98,242
01499
1628292
018180
141469
059342
334429
042303
1862
01499
1,438,122
1,384,734
1,507,575
1431
1,598,408
0687
1431
0687
1,507,575
1,598,408
30,151
31,968
39,302
181,706
2.73%
13.12%
Inputs
1,438,122
1,384,734
Outputs
1,507,575
1,598,408
Tax
30,151
31,968
Profit
39,302
181,706
ROI
2.73%
13.12%
211,999
117231
204,555
018158
195,000
1346
173,555
0885
316,999
287508
308,474
017191
109,560
0429
100,555
11194
117231
018158
1346
0885
287508
017191
0429
11194
833,558
787,139
800,130
0378
839,995
1993
0378
1993
800,130
839,995
16,002
16,799
-49,430
36,057
-5.93%
4.58%
Inputs
833,558
787,139
Outputs
800,130
839,995
Tax
16,002
16,799
Profit
-49,430
36,057
ROI
-5.93%
4.58%
222,871
118122
205,224
01685
278,999
240334
278,999
023143
333,999
131528
330,235
026271
108,591
0333
97,208
11087
118122
01685
240334
023143
131528
026271
0333
11087
944,460
911,666
925,000
0131
1,149,853
1365
0131
1365
925,000
1,149,853
18,500
22,997
-37,960
215,190
-4.02%
23.60%
Inputs
944,460
911,666
Outputs
925,000
1,149,853
Tax
18,500
22,997
Profit
-37,960
215,190
ROI
-4.02%
23.60%
790,241
09109
746,500
220176
1,166,027
121170
1,117,807
219215
1,068,692
237310
1,006,349
249385
09109
220176
121170
219215
237310
249385
3,024,960
2,870,656
2,901,696
0745
2,988,888
19145
0745
19145
2,901,696
2,988,888
58,033
59,777
-181,297
58,455
-5.99%
2.04%
Inputs
3,024,960
2,870,656
Outputs
2,901,696
2,988,888
Tax
58,033
59,777
Profit
-181,297
58,455
ROI
-5.99%
2.04%
11,986,576
0590
11,745,001
115207
10,449,790
02082
10,202,024
120191
9,400,000
0984
9,206,599
122161
0590
115207
02082
120191
0984
122161
31,836,366
31,153,624
31,485,669
13128
32,299,997
018178
13128
018178
31,485,669
32,299,997
629,713
645,999
-980,410
500,374
-3.08%
1.61%
Inputs
31,836,366
31,153,624
Outputs
31,485,669
32,299,997
Tax
629,713
645,999
Profit
-980,410
500,374
ROI
-3.08%
1.61%
17,046,234
113114
16,274,755
116159
76,000,000
110112
74,335,118
016161
52,911,111
18114
52,545,697
013140
113114
116159
110112
016161
18114
013140
145,957,345
143,155,570
143,616,000
0460
146,769,794
19129
0460
19129
143,616,000
146,769,794
2,872,320
2,935,395
-5,213,665
678,829
-3.57%
0.47%
Inputs
145,957,345
143,155,570
Outputs
143,616,000
146,769,794
Tax
2,872,320
2,935,395
Profit
-5,213,665
678,829
ROI
-3.57%
0.47%
44,170,105
012100
43,000,001
29190
91,000,000
1781
88,011,554
08143
67,647,169
0868
66,599,486
29158
012100
29190
1781
08143
0868
29158
202,817,274
197,611,041
199,237,500
0559
203,049,000
18113
0559
18113
199,237,500
203,049,000
3,984,750
4,060,980
-7,564,524
1,376,979
-3.73%
0.70%
Inputs
202,817,274
197,611,041
Outputs
199,237,500
203,049,000
Tax
3,984,750
4,060,980
Profit
-7,564,524
1,376,979
ROI
-3.73%
0.70%
79,000,000
0452
78,556,512
8785
116,000,000
0251
116,900,000
3885
115,850,000
0346
115,400,000
11791
0452
8785
0251
3885
0346
11791
310,850,000
310,856,512
310,488,122
0253
314,999,999
2855
0253
2855
310,488,122
314,999,999
5,000,000
5,000,000
-5,361,878
-856,513
-1.72%
-0.28%
Inputs
310,850,000
310,856,512
Outputs
310,488,122
314,999,999
Tax
5,000,000
5,000,000
Profit
-5,361,878
-856,513
ROI
-1.72%
-0.28%
298,492
1652
295,321
0792
370,737
0874
362,667
17104
580,000
11169
561,471
010120
1652
0792
0874
17104
11169
010120
1,249,229
1,219,459
1,212,699
1326
1,296,472
1780
1326
1780
1,212,699
1,296,472
24,253
25,929
-60,783
51,084
-4.87%
4.19%
Inputs
1,249,229
1,219,459
Outputs
1,212,699
1,296,472
Tax
24,253
25,929
Profit
-60,783
51,084
ROI
-4.87%
4.19%