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
90
0603786
83
34.5K3.2K
0603786
34.5K3.2K
90
83
265
0171165
267
20262207
0171165
20262207
265
267
5
5
170
179
188.89%
215.66%
Inputs
90
83
Outputs
265
267
Tax
5
5
Profit
170
179
ROI
188.89%
215.66%
45
185769660
30
2022.2K1.3K
185769660
2022.2K1.3K
45
30
350
072772
442
1141.3K981
072772
1141.3K981
350
442
7
8
298
404
662.22%
1346.67%
Inputs
45
30
Outputs
350
442
Tax
7
8
Profit
298
404
ROI
662.22%
1346.67%
4,152
1732793
4,015
2483.0K3.1K
1732793
2483.0K3.1K
4,152
4,015
4,411
05121.0K
4,847
71.6K1.5K
05121.0K
71.6K1.5K
4,411
4,847
88
96
171
736
4.12%
18.33%
Inputs
4,152
4,015
Outputs
4,411
4,847
Tax
88
96
Profit
171
736
ROI
4.12%
18.33%
22,949
0296430
22,010
713.2K3.3K
0296430
713.2K3.3K
22,949
22,010
23,839
0260780
24,099
834.2K3.3K
0260780
834.2K3.3K
23,839
24,099
476
481
414
1,608
1.80%
7.31%
Inputs
22,949
22,010
Outputs
23,839
24,099
Tax
476
481
Profit
414
1,608
ROI
1.80%
7.31%
76,019
038242
74,500
814.1K2.8K
038242
814.1K2.8K
76,019
74,500
79,319
0522420
79,303
802.2K3.0K
0522420
802.2K3.0K
79,319
79,303
1,586
1,586
1,714
3,217
2.25%
4.32%
Inputs
76,019
74,500
Outputs
79,319
79,303
Tax
1,586
1,586
Profit
1,714
3,217
ROI
2.25%
4.32%
10
03522.4K
10
11.4K328
03522.4K
11.4K328
10
10
359
062305
246
60256177
062305
60256177
359
246
7
4
342
232
3420.00%
2320.00%
Inputs
10
10
Outputs
359
246
Tax
7
4
Profit
342
232
ROI
3420.00%
2320.00%
20
0170881
20
8837778
0170881
8837778
20
20
170
0170
188
1010688
0170
1010688
170
188
3
3
147
165
735.00%
825.00%
Inputs
20
20
Outputs
170
188
Tax
3
3
Profit
147
165
ROI
735.00%
825.00%
28
196319455
12
106021.1K
196319455
106021.1K
28
12
100
5145103
111
0147234
5145103
0147234
100
111
2
2
70
97
250.00%
808.33%
Inputs
28
12
Outputs
100
111
Tax
2
2
Profit
70
97
ROI
250.00%
808.33%
32
7136709
30
0584218
7136709
0584218
32
30
283
095230
285
472458
095230
472458
283
285
5
5
246
250
768.75%
833.33%
Inputs
32
30
Outputs
283
285
Tax
5
5
Profit
246
250
ROI
768.75%
833.33%
390
0501.3K
69
201944429
0501.3K
201944429
390
69
361
238158
467
0429392
238158
0429392
361
467
7
9
-36
389
-9.23%
563.77%
Inputs
390
69
Outputs
361
467
Tax
7
9
Profit
-36
389
ROI
-9.23%
563.77%
1,464
0481997
1,435
43.0K3.5K
0481997
43.0K3.5K
1,464
1,435
2,393
305751.2K
2,420
262.5K2.4K
305751.2K
262.5K2.4K
2,393
2,420
47
48
882
937
60.25%
65.30%
Inputs
1,464
1,435
Outputs
2,393
2,420
Tax
47
48
Profit
882
937
ROI
60.25%
65.30%
19,440
0214281
19,440
812.1K2.2K
0214281
812.1K2.2K
19,440
19,440
20,265
0348711
20,275
2511.3K1.9K
0348711
2511.3K1.9K
20,265
20,275
405
405
420
430
2.16%
2.21%
Inputs
19,440
19,440
Outputs
20,265
20,275
Tax
405
405
Profit
420
430
ROI
2.16%
2.21%
700
01.5K185
641
521.8K1.4K
01.5K185
521.8K1.4K
700
641
1,100
0212283
1,103
16961.3K
0212283
16961.3K
1,100
1,103
22
22
378
440
54.00%
68.64%
Inputs
700
641
Outputs
1,100
1,103
Tax
22
22
Profit
378
440
ROI
54.00%
68.64%
65
06282
65
1637226
06282
1637226
65
65
216
0227259
364
6463481
0227259
6463481
216
364
4
7
147
292
226.15%
449.23%
Inputs
65
65
Outputs
216
364
Tax
4
7
Profit
147
292
ROI
226.15%
449.23%
204
0339492
209
22.4K1.6K
0339492
22.4K1.6K
204
209
894
0297563
938
45808918
0297563
45808918
894
938
17
18
673
711
329.90%
340.19%
Inputs
204
209
Outputs
894
938
Tax
17
18
Profit
673
711
ROI
329.90%
340.19%
2,917
014813
2,900
25353367
014813
25353367
2,917
2,900
4,425
05169
4,699
40494474
05169
40494474
4,425
4,699
88
93
1,420
1,706
48.68%
58.83%
Inputs
2,917
2,900
Outputs
4,425
4,699
Tax
88
93
Profit
1,420
1,706
ROI
48.68%
58.83%
32,432
04062
31,050
2285290
04062
2285290
32,432
31,050
33,842
05616
35,530
14413434
05616
14413434
33,842
35,530
676
710
734
3,770
2.26%
12.14%
Inputs
32,432
31,050
Outputs
33,842
35,530
Tax
676
710
Profit
734
3,770
ROI
2.26%
12.14%
189,000
0010
186,300
251102
0010
251102
189,000
186,300
184,937
0010
193,498
16817578
0010
16817578
184,937
193,498
3,698
3,869
-7,761
3,329
-4.11%
1.79%
Inputs
189,000
186,300
Outputs
184,937
193,498
Tax
3,698
3,869
Profit
-7,761
3,329
ROI
-4.11%
1.79%
139,890
05616
139,385
25674325
05616
25674325
139,890
139,385
141,555
015173
144,100
12225808
015173
12225808
141,555
144,100
2,831
2,882
-1,166
1,833
-0.83%
1.32%
Inputs
139,890
139,385
Outputs
141,555
144,100
Tax
2,831
2,882
Profit
-1,166
1,833
ROI
-0.83%
1.32%
18,425
072152
17,801
5813445
072152
5813445
18,425
17,801
18,400
0366184
18,000
3593761
0366184
3593761
18,400
18,000
368
360
-393
-161
-2.13%
-0.90%
Inputs
18,425
17,801
Outputs
18,400
18,000
Tax
368
360
Profit
-393
-161
ROI
-2.13%
-0.90%
21,000
01124
21,000
3238251
01124
3238251
21,000
21,000
21,750
0107202
22,229
200472404
0107202
200472404
21,750
22,229
435
444
315
785
1.50%
3.74%
Inputs
21,000
21,000
Outputs
21,750
22,229
Tax
435
444
Profit
315
785
ROI
1.50%
3.74%
Unfinished Potions (Zahur)
19 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
289
48013.7K6.1K
282
386.1K5.2K
200
48013.7K6.1K
386.1K5.2K
-
489
482
421
03.0K3.7K
450
120.8K4.7K
03.0K3.7K
120.8K4.7K
421
450
8
9
-76
-41
-15.54%
-8.51%
Inputs
489
482
Outputs
421
450
Tax
8
9
Profit
-76
-41
ROI
-15.54%
-8.51%
189
13.0K6.8K
165
04.2K10.4K
200
13.0K6.8K
04.2K10.4K
-
389
365
205
0135543
251
123.6K1.0K
0135543
123.6K1.0K
205
251
4
5
-188
-119
-48.33%
-32.60%
Inputs
389
365
Outputs
205
251
Tax
4
5
Profit
-188
-119
ROI
-48.33%
-32.60%
219
40014.6K13.1K
212
09.9K7.4K
200
40014.6K13.1K
09.9K7.4K
-
419
412
405
05644.2K
423
4023.0K1.9K
05644.2K
4023.0K1.9K
405
423
8
8
-22
3
-5.25%
0.73%
Inputs
419
412
Outputs
405
423
Tax
8
8
Profit
-22
3
ROI
-5.25%
0.73%
379
1232.3K27.2K
361
1120.7K56.7K
200
1232.3K27.2K
1120.7K56.7K
-
579
561
555
1392.2K8.8K
580
020.1K17.1K
1392.2K8.8K
020.1K17.1K
555
580
11
11
-35
8
-6.04%
1.43%
Inputs
579
561
Outputs
555
580
Tax
11
11
Profit
-35
8
ROI
-6.04%
1.43%
5,335
05.0K32.3K
5,335
7.9K75.6K43.3K
200
05.0K32.3K
7.9K75.6K43.3K
-
5,535
5,535
5,680
024.4K31.4K
5,696
3062.5K76.6K
024.4K31.4K
3062.5K76.6K
5,680
5,696
113
113
32
48
0.58%
0.87%
Inputs
5,535
5,535
Outputs
5,680
5,696
Tax
113
113
Profit
32
48
ROI
0.58%
0.87%
2,327
016.3K5.1K
2,330
2.4K40.2K55.8K
200
016.3K5.1K
2.4K40.2K55.8K
-
2,527
2,530
2,600
7.0K16.1K31.5K
2,600
6.7K36.5K38.5K
7.0K16.1K31.5K
6.7K36.5K38.5K
2,600
2,600
52
52
21
18
0.83%
0.71%
Inputs
2,527
2,530
Outputs
2,600
2,600
Tax
52
52
Profit
21
18
ROI
0.83%
0.71%
1,763
04.2K28.1K
1,760
2512.9K20.8K
200
04.2K28.1K
2512.9K20.8K
-
1,963
1,960
1,989
357.0K6.4K
2,005
029.0K51.2K
357.0K6.4K
029.0K51.2K
1,989
2,005
39
40
-13
5
-0.66%
0.26%
Inputs
1,963
1,960
Outputs
1,989
2,005
Tax
39
40
Profit
-13
5
ROI
-0.66%
0.26%
1,644
08.7K25.0K
1,608
422.6K42.4K
200
08.7K25.0K
422.6K42.4K
-
1,844
1,808
1,777
09.7K3.1K
1,791
2.0K16.9K16.4K
09.7K3.1K
2.0K16.9K16.4K
1,777
1,791
35
35
-102
-52
-5.53%
-2.88%
Inputs
1,844
1,808
Outputs
1,777
1,791
Tax
35
35
Profit
-102
-52
ROI
-5.53%
-2.88%
2,406
011.2K3.5K
2,405
218.5K10.1K
200
011.2K3.5K
218.5K10.1K
-
2,606
2,605
2,655
53.6K14.9K
2,679
017.9K16.7K
53.6K14.9K
017.9K16.7K
2,655
2,679
53
53
-4
21
-0.15%
0.81%
Inputs
2,606
2,605
Outputs
2,655
2,679
Tax
53
53
Profit
-4
21
ROI
-0.15%
0.81%
8,998
11184
8,002
01.4K1.2K
200
11184
01.4K1.2K
-
9,198
8,202
9,177
02.3K1.9K
9,177
601.0K3.8K
02.3K1.9K
601.0K3.8K
9,177
9,177
183
183
-204
792
-2.22%
9.66%
Inputs
9,198
8,202
Outputs
9,177
9,177
Tax
183
183
Profit
-204
792
ROI
-2.22%
9.66%
8,518
02.1K2.0K
8,517
55819.1K20.1K
200
02.1K2.0K
55819.1K20.1K
-
8,718
8,717
8,933
07.9K11.0K
8,950
1.1K38.3K42.5K
07.9K11.0K
1.1K38.3K42.5K
8,933
8,950
178
179
37
54
0.42%
0.62%
Inputs
8,718
8,717
Outputs
8,933
8,950
Tax
178
179
Profit
37
54
ROI
0.42%
0.62%
2,857
115.8K2.0K
2,805
710.0K35.9K
200
115.8K2.0K
710.0K35.9K
-
3,057
3,005
3,167
30012.5K3.8K
3,162
2.7K39.3K30.3K
30012.5K3.8K
2.7K39.3K30.3K
3,167
3,162
63
63
47
94
1.54%
3.13%
Inputs
3,057
3,005
Outputs
3,167
3,162
Tax
63
63
Profit
47
94
ROI
1.54%
3.13%
1,435
178.7K3.3K
1,435
04.7K37.6K
200
178.7K3.3K
04.7K37.6K
-
1,635
1,635
1,630
06.0K6.0K
1,663
182.0K28.4K
06.0K6.0K
182.0K28.4K
1,630
1,663
32
33
-37
-5
-2.26%
-0.31%
Inputs
1,635
1,635
Outputs
1,630
1,663
Tax
32
33
Profit
-37
-5
ROI
-2.26%
-0.31%
1,640
033.3K16.3K
1,615
2327.2K92.8K
200
033.3K16.3K
2327.2K92.8K
-
1,840
1,815
1,908
08.2K1.8K
1,910
2.0K47.6K86.9K
08.2K1.8K
2.0K47.6K86.9K
1,908
1,910
38
38
30
57
1.63%
3.14%
Inputs
1,840
1,815
Outputs
1,908
1,910
Tax
38
38
Profit
30
57
ROI
1.63%
3.14%
3,224
31026.2K22.7K
3,119
026.2K12.7K
200
31026.2K22.7K
026.2K12.7K
-
3,424
3,319
3,385
05.5K807
3,521
20013.6K15.4K
05.5K807
20013.6K15.4K
3,385
3,521
67
70
-106
132
-3.10%
3.98%
Inputs
3,424
3,319
Outputs
3,385
3,521
Tax
67
70
Profit
-106
132
ROI
-3.10%
3.98%
2,325
05623.0K
2,325
5022.8K18.0K
200
05623.0K
5022.8K18.0K
-
2,525
2,525
2,659
03.5K0
2,659
5.8K6.2K2.0K
03.5K0
5.8K6.2K2.0K
2,659
2,659
53
53
81
81
3.21%
3.21%
Inputs
2,525
2,525
Outputs
2,659
2,659
Tax
53
53
Profit
81
81
ROI
3.21%
3.21%
2,749
0520744
2,602
725.3K2.4K
200
0520744
725.3K2.4K
-
2,949
2,802
3,056
00204
3,100
631.1K12.8K
00204
631.1K12.8K
3,056
3,100
61
62
46
236
1.56%
8.42%
Inputs
2,949
2,802
Outputs
3,056
3,100
Tax
61
62
Profit
46
236
ROI
1.56%
8.42%
2,370
08.4K550
2,405
365.0K9.4K
200
08.4K550
365.0K9.4K
-
2,570
2,605
2,655
3433435
2,710
006.4K
3433435
006.4K
2,655
2,710
53
54
32
51
1.25%
1.96%
Inputs
2,570
2,605
Outputs
2,655
2,710
Tax
53
54
Profit
32
51
ROI
1.25%
1.96%
2,857
115.8K2.0K
2,805
710.0K35.9K
8,597
5015.8K13.7K
8,322
4620.2K30.9K
200
115.8K2.0K
710.0K35.9K
5015.8K13.7K
4620.2K30.9K
-
11,654
11,327
11,556
031
12,145
2.0K2.0K3
031
2.0K2.0K3
11,556
12,145
231
242
-329
576
-2.82%
5.09%
Inputs
11,654
11,327
Outputs
11,556
12,145
Tax
231
242
Profit
-329
576
ROI
-2.82%
5.09%
Unfinished Potions (Degrime + Zahur)
15 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
211
01.8K5.6K
215
22317.7K13.8K
200
01.8K5.6K
22317.7K13.8K
-
411
415
421
03.0K3.7K
450
120.8K4.7K
03.0K3.7K
120.8K4.7K
421
450
8
9
2
26
0.49%
6.27%
Inputs
411
415
Outputs
421
450
Tax
8
9
Profit
2
26
ROI
0.49%
6.27%
176
06.1K808
175
638.5K5.0K
200
06.1K808
638.5K5.0K
-
376
375
205
0135543
251
123.6K1.0K
0135543
123.6K1.0K
205
251
4
5
-175
-129
-46.54%
-34.40%
Inputs
376
375
Outputs
205
251
Tax
4
5
Profit
-175
-129
ROI
-46.54%
-34.40%
187
012.8K8.1K
184
4423.4K19.3K
200
012.8K8.1K
4423.4K19.3K
-
387
384
405
05644.2K
423
4023.0K1.9K
05644.2K
4023.0K1.9K
405
423
8
8
10
31
2.58%
8.07%
Inputs
387
384
Outputs
405
423
Tax
8
8
Profit
10
31
ROI
2.58%
8.07%
302
3009.2K19.3K
300
845.1K40.9K
200
3009.2K19.3K
845.1K40.9K
-
502
500
555
1392.2K8.8K
580
020.1K17.1K
1392.2K8.8K
020.1K17.1K
555
580
11
11
42
69
8.37%
13.80%
Inputs
502
500
Outputs
555
580
Tax
11
11
Profit
42
69
ROI
8.37%
13.80%
5,250
10018.4K21.1K
5,200
15755.2K68.4K
200
10018.4K21.1K
15755.2K68.4K
-
5,450
5,400
5,680
024.4K31.4K
5,696
3062.5K76.6K
024.4K31.4K
3062.5K76.6K
5,680
5,696
113
113
117
183
2.15%
3.39%
Inputs
5,450
5,400
Outputs
5,680
5,696
Tax
113
113
Profit
117
183
ROI
2.15%
3.39%
2,200
114.6K12.9K
2,205
90937.5K55.2K
200
114.6K12.9K
90937.5K55.2K
-
2,400
2,405
2,600
7.0K16.1K31.5K
2,600
6.7K36.5K38.5K
7.0K16.1K31.5K
6.7K36.5K38.5K
2,600
2,600
52
52
148
143
6.17%
5.95%
Inputs
2,400
2,405
Outputs
2,600
2,600
Tax
52
52
Profit
148
143
ROI
6.17%
5.95%
1,642
333.6K2.4K
1,642
11840.7K54.8K
200
333.6K2.4K
11840.7K54.8K
-
1,842
1,842
1,989
357.0K6.4K
2,005
029.0K51.2K
357.0K6.4K
029.0K51.2K
1,989
2,005
39
40
108
123
5.86%
6.68%
Inputs
1,842
1,842
Outputs
1,989
2,005
Tax
39
40
Profit
108
123
ROI
5.86%
6.68%
1,468
06.1K13.9K
1,428
17133.8K51.0K
200
06.1K13.9K
17133.8K51.0K
-
1,668
1,628
1,777
09.7K3.1K
1,791
2.0K16.9K16.4K
09.7K3.1K
2.0K16.9K16.4K
1,777
1,791
35
35
74
128
4.44%
7.86%
Inputs
1,668
1,628
Outputs
1,777
1,791
Tax
35
35
Profit
74
128
ROI
4.44%
7.86%
2,327
1003.2K3.6K
2,300
6652.4K58.6K
200
1003.2K3.6K
6652.4K58.6K
-
2,527
2,500
2,655
53.6K14.9K
2,679
017.9K16.7K
53.6K14.9K
017.9K16.7K
2,655
2,679
53
53
75
126
2.97%
5.04%
Inputs
2,527
2,500
Outputs
2,655
2,679
Tax
53
53
Profit
75
126
ROI
2.97%
5.04%
9,100
011.2K
8,330
1561561.2K
200
011.2K
1561561.2K
-
9,300
8,530
9,177
02.3K1.9K
9,177
601.0K3.8K
02.3K1.9K
601.0K3.8K
9,177
9,177
183
183
-306
464
-3.29%
5.44%
Inputs
9,300
8,530
Outputs
9,177
9,177
Tax
183
183
Profit
-306
464
ROI
-3.29%
5.44%
8,330
06.6K8.2K
8,311
18238.6K39.1K
200
06.6K8.2K
18238.6K39.1K
-
8,530
8,511
8,933
07.9K11.0K
8,950
1.1K38.3K42.5K
07.9K11.0K
1.1K38.3K42.5K
8,933
8,950
178
179
225
260
2.64%
3.05%
Inputs
8,530
8,511
Outputs
8,933
8,950
Tax
178
179
Profit
225
260
ROI
2.64%
3.05%
2,694
1529.4K3.2K
2,701
6448.6K36.3K
200
1529.4K3.2K
6448.6K36.3K
-
2,894
2,901
3,167
30012.5K3.8K
3,162
2.7K39.3K30.3K
30012.5K3.8K
2.7K39.3K30.3K
3,167
3,162
63
63
210
198
7.26%
6.83%
Inputs
2,894
2,901
Outputs
3,167
3,162
Tax
63
63
Profit
210
198
ROI
7.26%
6.83%
1,308
07.5K7.3K
1,309
42320.5K28.5K
200
07.5K7.3K
42320.5K28.5K
-
1,508
1,509
1,630
06.0K6.0K
1,663
182.0K28.4K
06.0K6.0K
182.0K28.4K
1,630
1,663
32
33
90
121
5.97%
8.02%
Inputs
1,508
1,509
Outputs
1,630
1,663
Tax
32
33
Profit
90
121
ROI
5.97%
8.02%
1,493
013.8K24.2K
1,501
1.1K52.5K31.8K
200
013.8K24.2K
1.1K52.5K31.8K
-
1,693
1,701
1,908
08.2K1.8K
1,910
2.0K47.6K86.9K
08.2K1.8K
2.0K47.6K86.9K
1,908
1,910
38
38
177
171
10.45%
10.05%
Inputs
1,693
1,701
Outputs
1,908
1,910
Tax
38
38
Profit
177
171
ROI
10.45%
10.05%
3,167
5516.2K12.7K
3,156
18819.1K25.9K
200
5516.2K12.7K
18819.1K25.9K
-
3,367
3,356
3,385
05.5K807
3,521
20013.6K15.4K
05.5K807
20013.6K15.4K
3,385
3,521
67
70
-49
95
-1.46%
2.83%
Inputs
3,367
3,356
Outputs
3,385
3,521
Tax
67
70
Profit
-49
95
ROI
-1.46%
2.83%
Demonic Gorillas
6 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
17,500,000
0113
17,502,006
18165
2,950,000
61414
2,880,003
0714
0113
18165
61414
0714
20,450,000
20,382,009
20,577,129
24549
20,567,243
04860
24549
04860
20,577,129
20,567,243
411,542
411,344
-284,413
-226,110
-1.39%
-1.11%
Inputs
20,450,000
20,382,009
Outputs
20,577,129
20,567,243
Tax
411,542
411,344
Profit
-284,413
-226,110
ROI
-1.39%
-1.11%
17,500,000
0113
17,502,006
18165
2,950,000
61414
2,880,003
0714
0113
18165
61414
0714
20,450,000
20,382,009
20,441,281
185141
20,963,110
062143
185141
062143
20,441,281
20,963,110
408,825
419,262
-417,544
161,839
-2.04%
0.79%
Inputs
20,450,000
20,382,009
Outputs
20,441,281
20,963,110
Tax
408,825
419,262
Profit
-417,544
161,839
ROI
-2.04%
0.79%
17,500,000
0113
17,502,006
18165
2,950,000
61414
2,880,003
0714
0113
18165
61414
0714
20,450,000
20,382,009
20,604,937
15894
21,130,244
66887
15894
66887
20,604,937
21,130,244
412,098
422,604
-257,161
325,631
-1.26%
1.60%
Inputs
20,450,000
20,382,009
Outputs
20,604,937
21,130,244
Tax
412,098
422,604
Profit
-257,161
325,631
ROI
-1.26%
1.60%
17,500,000
0113
17,502,006
18165
2,950,000
61414
2,880,003
0714
0113
18165
61414
0714
20,450,000
20,382,009
21,000,000
29697
20,912,003
0113136
29697
0113136
21,000,000
20,912,003
420,000
418,240
130,000
111,754
0.64%
0.55%
Inputs
20,450,000
20,382,009
Outputs
21,000,000
20,912,003
Tax
420,000
418,240
Profit
130,000
111,754
ROI
0.64%
0.55%
460,000
020
450,008
199
29,189
001
29,251
21813
29,224
050
30,685
21511
462,000
011
442,224
163
020
199
001
21813
050
21511
011
163
980,413
952,168
1,035,847
26362
1,063,000
28193
26362
28193
1,035,847
1,063,000
20,716
21,260
34,718
89,572
3.54%
9.41%
Inputs
980,413
952,168
Outputs
1,035,847
1,063,000
Tax
20,716
21,260
Profit
34,718
89,572
ROI
3.54%
9.41%
28,925
001
29,010
4610
29,189
001
29,251
21813
29,224
050
30,685
21511
460,000
020
450,008
199
001
4610
001
21813
050
21511
020
199
547,338
538,954
519,494
0417
548,785
11024
0417
11024
519,494
548,785
10,389
10,975
-38,233
-1,144
-6.99%
-0.21%
Inputs
547,338
538,954
Outputs
519,494
548,785
Tax
10,389
10,975
Profit
-38,233
-1,144
ROI
-6.99%
-0.21%
Barrows Repairs (Armor Set, 90 Smithing)
6 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
181,502
289,764
000
286,001
1106
1,804,430
000
1,849,000
11150
1,758,890
000
1,752,500
31239
92,950
000
121,504
22621
-
000
1106
000
11150
000
31239
000
22621
4,127,536
4,190,507
310,000
13632
306,054
22739
1,926,229
24963
1,990,912
25888
1,775,630
24266
1,806,277
060102
180,552
12323
187,239
03291
13632
22739
24963
25888
24266
060102
12323
03291
4,192,411
4,290,482
83,847
85,808
-18,972
14,167
-0.46%
0.34%
Inputs
4,127,536
4,190,507
Outputs
4,192,411
4,290,482
Tax
83,847
85,808
Profit
-18,972
14,167
ROI
-0.46%
0.34%
181,502
261,441
0257
254,000
1131103
710,311
0333
747,696
15083
784,331
1144
784,331
05792
1,648,536
0032
1,633,007
166120
-
0257
1131103
0333
15083
1144
05792
0032
166120
3,586,121
3,600,536
325,846
11325
362,338
02324
800,000
02037
825,631
12922
865,000
01929
884,926
12522
1,680,733
12629
1,707,882
01724
11325
02324
02037
12922
01929
12522
12629
01724
3,671,579
3,780,777
73,430
75,613
12,028
104,628
0.34%
2.91%
Inputs
3,586,121
3,600,536
Outputs
3,671,579
3,780,777
Tax
73,430
75,613
Profit
12,028
104,628
ROI
0.34%
2.91%
181,502
92,966
000
97,864
2126
166,800
000
172,101
124
164,200
000
164,450
139
59,030
000
58,950
124
-
000
2126
000
124
000
139
000
124
664,498
674,867
158,324
11816
179,784
0819
251,500
02912
299,814
11510
206,652
11912
214,933
01014
99,538
11524
104,995
0613
11816
0819
02912
11510
11912
01014
11524
0613
716,014
799,526
14,319
15,988
37,197
108,671
5.60%
16.10%
Inputs
664,498
674,867
Outputs
716,014
799,526
Tax
14,319
15,988
Profit
37,197
108,671
ROI
5.60%
16.10%
181,502
24,694
000
27,001
21627
1,230,000
000
1,162,250
42744
500,000
011
466,881
12433
95,115
000
95,140
112
-
000
21627
000
42744
011
12433
000
112
2,031,311
1,932,774
57,500
01224
62,881
13564
1,246,147
14352
1,278,002
04290
550,000
03740
557,110
25674
95,000
1914
104,711
01015
01224
13564
14352
04290
03740
25674
1914
01015
1,948,647
2,002,704
38,972
40,053
-121,636
29,877
-5.99%
1.55%
Inputs
2,031,311
1,932,774
Outputs
1,948,647
2,002,704
Tax
38,972
40,053
Profit
-121,636
29,877
ROI
-5.99%
1.55%
181,502
110,874
000
114,009
3135
273,208
001
273,208
22016
218,554
010
210,000
23640
95,061
000
95,310
112
-
000
3135
001
22016
010
23640
000
112
879,199
874,029
187,738
1177
159,129
02721
330,859
13519
333,000
04649
277,473
04913
297,093
17779
95,000
089
95,000
116
1177
02721
13519
04649
04913
17779
089
116
891,070
884,222
17,820
17,683
-5,949
-7,490
-0.68%
-0.86%
Inputs
879,199
874,029
Outputs
891,070
884,222
Tax
17,820
17,683
Profit
-5,949
-7,490
ROI
-0.68%
-0.86%
181,502
79,333
010
77,862
31620
175,482
120
166,997
001
280,253
000
295,008
12345
95,084
000
95,100
231
-
010
31620
120
001
000
12345
000
231
811,654
816,469
135,361
0177
137,663
13223
169,165
11311
179,810
0614
353,777
13627
357,999
059137
97,115
1811
111,980
056
0177
13223
11311
0614
13627
059137
1811
056
755,418
787,452
15,107
15,747
-71,343
-44,764
-8.79%
-5.48%
Inputs
811,654
816,469
Outputs
755,418
787,452
Tax
15,107
15,747
Profit
-71,343
-44,764
ROI
-8.79%
-5.48%
Barrows Repairs (90 Smithing)
24 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
33,000
289,764
000
286,001
1106
-
000
1106
322,764
319,001
310,000
13632
306,054
22739
13632
22739
310,000
306,054
6,200
6,121
-18,964
-19,068
-5.88%
-5.98%
Inputs
322,764
319,001
Outputs
310,000
306,054
Tax
6,200
6,121
Profit
-18,964
-19,068
ROI
-5.88%
-5.98%
49,501
1,804,430
000
1,849,000
11150
-
000
11150
1,853,931
1,898,501
1,926,229
24963
1,990,912
25888
24963
25888
1,926,229
1,990,912
38,524
39,818
33,774
52,593
1.82%
2.77%
Inputs
1,853,931
1,898,501
Outputs
1,926,229
1,990,912
Tax
38,524
39,818
Profit
33,774
52,593
ROI
1.82%
2.77%
44,000
1,758,890
000
1,752,500
31239
-
000
31239
1,802,890
1,796,500
1,775,630
24266
1,806,277
060102
24266
060102
1,775,630
1,806,277
35,512
36,125
-62,772
-26,348
-3.48%
-1.47%
Inputs
1,802,890
1,796,500
Outputs
1,775,630
1,806,277
Tax
35,512
36,125
Profit
-62,772
-26,348
ROI
-3.48%
-1.47%
55,001
92,950
000
121,504
22621
-
000
22621
147,951
176,505
180,552
12323
187,239
03291
12323
03291
180,552
187,239
3,611
3,744
28,990
6,990
19.59%
3.96%
Inputs
147,951
176,505
Outputs
180,552
187,239
Tax
3,611
3,744
Profit
28,990
6,990
ROI
19.59%
3.96%
33,000
261,441
0257
254,000
1131103
-
0257
1131103
294,441
287,000
325,846
11325
362,338
02324
11325
02324
325,846
362,338
6,516
7,246
24,889
68,092
8.45%
23.73%
Inputs
294,441
287,000
Outputs
325,846
362,338
Tax
6,516
7,246
Profit
24,889
68,092
ROI
8.45%
23.73%
49,501
710,311
0333
747,696
15083
-
0333
15083
759,812
797,197
800,000
02037
825,631
12922
02037
12922
800,000
825,631
16,000
16,512
24,188
11,922
3.18%
1.50%
Inputs
759,812
797,197
Outputs
800,000
825,631
Tax
16,000
16,512
Profit
24,188
11,922
ROI
3.18%
1.50%
44,000
784,331
1144
784,331
05792
-
1144
05792
828,331
828,331
865,000
01929
884,926
12522
01929
12522
865,000
884,926
17,300
17,698
19,369
38,897
2.34%
4.70%
Inputs
828,331
828,331
Outputs
865,000
884,926
Tax
17,300
17,698
Profit
19,369
38,897
ROI
2.34%
4.70%
55,001
1,648,536
0032
1,633,007
166120
-
0032
166120
1,703,537
1,688,008
1,680,733
12629
1,707,882
01724
12629
01724
1,680,733
1,707,882
33,614
34,157
-56,418
-14,283
-3.31%
-0.85%
Inputs
1,703,537
1,688,008
Outputs
1,680,733
1,707,882
Tax
33,614
34,157
Profit
-56,418
-14,283
ROI
-3.31%
-0.85%
33,000
92,966
000
97,864
2126
-
000
2126
125,966
130,864
158,324
11816
179,784
0819
11816
0819
158,324
179,784
3,166
3,595
29,192
45,325
23.17%
34.64%
Inputs
125,966
130,864
Outputs
158,324
179,784
Tax
3,166
3,595
Profit
29,192
45,325
ROI
23.17%
34.64%
49,501
166,800
000
172,101
124
-
000
124
216,301
221,602
251,500
02912
299,814
11510
02912
11510
251,500
299,814
5,030
5,996
30,169
72,216
13.95%
32.59%
Inputs
216,301
221,602
Outputs
251,500
299,814
Tax
5,030
5,996
Profit
30,169
72,216
ROI
13.95%
32.59%
44,000
164,200
000
164,450
139
-
000
139
208,200
208,450
206,652
11912
214,933
01014
11912
01014
206,652
214,933
4,133
4,298
-5,681
2,185
-2.73%
1.05%
Inputs
208,200
208,450
Outputs
206,652
214,933
Tax
4,133
4,298
Profit
-5,681
2,185
ROI
-2.73%
1.05%
55,001
59,030
000
58,950
124
-
000
124
114,031
113,951
99,538
11524
104,995
0613
11524
0613
99,538
104,995
1,990
2,099
-16,483
-11,055
-14.45%
-9.70%
Inputs
114,031
113,951
Outputs
99,538
104,995
Tax
1,990
2,099
Profit
-16,483
-11,055
ROI
-14.45%
-9.70%
33,000
24,694
000
27,001
21627
-
000
21627
57,694
60,001
57,500
01224
62,881
13564
01224
13564
57,500
62,881
1,150
1,257
-1,344
1,623
-2.33%
2.70%
Inputs
57,694
60,001
Outputs
57,500
62,881
Tax
1,150
1,257
Profit
-1,344
1,623
ROI
-2.33%
2.70%
49,501
1,230,000
000
1,162,250
42744
-
000
42744
1,279,501
1,211,751
1,246,147
14352
1,278,002
04290
14352
04290
1,246,147
1,278,002
24,922
25,560
-58,276
40,691
-4.55%
3.36%
Inputs
1,279,501
1,211,751
Outputs
1,246,147
1,278,002
Tax
24,922
25,560
Profit
-58,276
40,691
ROI
-4.55%
3.36%
44,000
500,000
011
466,881
12433
-
011
12433
544,000
510,881
550,000
03740
557,110
25674
03740
25674
550,000
557,110
11,000
11,142
-5,000
35,087
-0.92%
6.87%
Inputs
544,000
510,881
Outputs
550,000
557,110
Tax
11,000
11,142
Profit
-5,000
35,087
ROI
-0.92%
6.87%
55,001
95,115
000
95,140
112
-
000
112
150,116
150,141
95,000
1914
104,711
01015
1914
01015
95,000
104,711
1,900
2,094
-57,016
-47,524
-37.98%
-31.65%
Inputs
150,116
150,141
Outputs
95,000
104,711
Tax
1,900
2,094
Profit
-57,016
-47,524
ROI
-37.98%
-31.65%
33,000
110,874
000
114,009
3135
-
000
3135
143,874
147,009
187,738
1177
159,129
02721
1177
02721
187,738
159,129
3,754
3,182
40,110
8,938
27.88%
6.08%
Inputs
143,874
147,009
Outputs
187,738
159,129
Tax
3,754
3,182
Profit
40,110
8,938
ROI
27.88%
6.08%
49,501
273,208
001
273,208
22016
-
001
22016
322,709
322,709
330,859
13519
333,000
04649
13519
04649
330,859
333,000
6,617
6,660
1,533
3,631
0.48%
1.13%
Inputs
322,709
322,709
Outputs
330,859
333,000
Tax
6,617
6,660
Profit
1,533
3,631
ROI
0.48%
1.13%
44,000
218,554
010
210,000
23640
-
010
23640
262,554
254,000
277,473
04913
297,093
17779
04913
17779
277,473
297,093
5,549
5,941
9,370
37,152
3.57%
14.63%
Inputs
262,554
254,000
Outputs
277,473
297,093
Tax
5,549
5,941
Profit
9,370
37,152
ROI
3.57%
14.63%
55,001
95,061
000
95,310
112
-
000
112
150,062
150,311
95,000
089
95,000
116
089
116
95,000
95,000
1,900
1,900
-56,962
-57,211
-37.96%
-38.06%
Inputs
150,062
150,311
Outputs
95,000
95,000
Tax
1,900
1,900
Profit
-56,962
-57,211
ROI
-37.96%
-38.06%
33,000
79,333
010
77,862
31620
-
010
31620
112,333
110,862
135,361
0177
137,663
13223
0177
13223
135,361
137,663
2,707
2,753
20,321
24,048
18.09%
21.69%
Inputs
112,333
110,862
Outputs
135,361
137,663
Tax
2,707
2,753
Profit
20,321
24,048
ROI
18.09%
21.69%
49,501
175,482
120
166,997
001
-
120
001
224,983
216,498
169,165
11311
179,810
0614
11311
0614
169,165
179,810
3,383
3,596
-59,201
-40,284
-26.31%
-18.61%
Inputs
224,983
216,498
Outputs
169,165
179,810
Tax
3,383
3,596
Profit
-59,201
-40,284
ROI
-26.31%
-18.61%
44,000
280,253
000
295,008
12345
-
000
12345
324,253
339,008
353,777
13627
357,999
059137
13627
059137
353,777
357,999
7,075
7,159
22,449
11,832
6.92%
3.49%
Inputs
324,253
339,008
Outputs
353,777
357,999
Tax
7,075
7,159
Profit
22,449
11,832
ROI
6.92%
3.49%
55,001
95,084
000
95,100
231
-
000
231
150,085
150,101
97,115
1811
111,980
056
1811
056
97,115
111,980
1,942
2,239
-54,912
-40,360
-36.59%
-26.89%
Inputs
150,085
150,101
Outputs
97,115
111,980
Tax
1,942
2,239
Profit
-54,912
-40,360
ROI
-36.59%
-26.89%
Moon Repairs (Armor Set, 90 Smithing)
3 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
5,556,306
05257
5,444,444
15978
93,761
002
90,082
129
3,370,624
000
3,368,000
2418
8,563,500
000
8,790,013
1213
2,475,000
05257
15978
002
129
000
2418
000
1213
-
20,059,191
20,167,539
20,293,441
11226
20,944,000
13455
11226
13455
20,293,441
20,944,000
405,868
418,880
-171,618
357,581
-0.86%
1.77%
Inputs
20,059,191
20,167,539
Outputs
20,293,441
20,944,000
Tax
405,868
418,880
Profit
-171,618
357,581
ROI
-0.86%
1.77%
416,284
07823
380,240
14767
58,050
010
57,400
131
760,988
000
794,331
1513
3,416,251
000
3,381,000
286
2,475,000
07823
14767
010
131
000
1513
000
286
-
7,126,573
7,087,971
7,149,275
21111
7,247,000
22652
21111
22652
7,149,275
7,247,000
142,985
144,940
-120,283
14,089
-1.69%
0.20%
Inputs
7,126,573
7,087,971
Outputs
7,149,275
7,247,000
Tax
142,985
144,940
Profit
-120,283
14,089
ROI
-1.69%
0.20%
1,440,543
4121115
1,392,052
2106103
63,705
000
63,765
177
1,188,188
000
1,027,533
13325
1,492,717
010
1,518,333
12313
2,475,000
4121115
2106103
000
177
000
13325
010
12313
-
6,660,153
6,476,683
6,438,007
0125
6,764,998
14569
0125
14569
6,438,007
6,764,998
128,760
135,299
-350,906
153,016
-5.27%
2.36%
Inputs
6,660,153
6,476,683
Outputs
6,438,007
6,764,998
Tax
128,760
135,299
Profit
-350,906
153,016
ROI
-5.27%
2.36%
Moon Repairs (90 Smithing)
9 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
93,761
002
90,082
129
825,000
002
129
-
918,761
915,082
826,666
12234
854,761
02335
12234
02335
826,666
854,761
16,533
17,095
-108,628
-77,416
-11.82%
-8.46%
Inputs
918,761
915,082
Outputs
826,666
854,761
Tax
16,533
17,095
Profit
-108,628
-77,416
ROI
-11.82%
-8.46%
3,370,624
000
3,368,000
2418
825,000
000
2418
-
4,195,624
4,193,000
4,167,083
13064
4,337,800
03437
13064
03437
4,167,083
4,337,800
83,341
86,756
-111,882
58,044
-2.67%
1.38%
Inputs
4,195,624
4,193,000
Outputs
4,167,083
4,337,800
Tax
83,341
86,756
Profit
-111,882
58,044
ROI
-2.67%
1.38%
8,563,500
000
8,790,013
1213
825,000
000
1213
-
9,388,500
9,615,013
9,984,000
13765
10,400,000
03964
13765
03964
9,984,000
10,400,000
199,680
208,000
395,820
576,987
4.22%
6.00%
Inputs
9,388,500
9,615,013
Outputs
9,984,000
10,400,000
Tax
199,680
208,000
Profit
395,820
576,987
ROI
4.22%
6.00%
58,050
010
57,400
131
825,000
010
131
-
883,050
882,400
830,000
01844
845,424
21718
01844
21718
830,000
845,424
16,600
16,908
-69,650
-53,884
-7.89%
-6.11%
Inputs
883,050
882,400
Outputs
830,000
845,424
Tax
16,600
16,908
Profit
-69,650
-53,884
ROI
-7.89%
-6.11%
760,988
000
794,331
1513
825,000
000
1513
-
1,585,988
1,619,331
1,603,224
02937
1,644,581
12518
02937
12518
1,603,224
1,644,581
32,064
32,891
-14,828
-7,641
-0.93%
-0.47%
Inputs
1,585,988
1,619,331
Outputs
1,603,224
1,644,581
Tax
32,064
32,891
Profit
-14,828
-7,641
ROI
-0.93%
-0.47%
3,416,251
000
3,381,000
286
825,000
000
286
-
4,241,251
4,206,000
4,206,000
01949
4,269,626
11730
01949
11730
4,206,000
4,269,626
84,120
85,392
-119,371
-21,766
-2.81%
-0.52%
Inputs
4,241,251
4,206,000
Outputs
4,206,000
4,269,626
Tax
84,120
85,392
Profit
-119,371
-21,766
ROI
-2.81%
-0.52%
63,705
000
63,765
177
825,000
000
177
-
888,705
888,765
802,007
11037
818,671
02629
11037
02629
802,007
818,671
16,040
16,373
-102,738
-86,467
-11.56%
-9.73%
Inputs
888,705
888,765
Outputs
802,007
818,671
Tax
16,040
16,373
Profit
-102,738
-86,467
ROI
-11.56%
-9.73%
1,188,188
000
1,027,533
13325
825,000
000
13325
-
2,013,188
1,852,533
1,847,317
11240
1,890,194
13347
11240
13347
1,847,317
1,890,194
36,946
37,803
-202,817
-142
-10.07%
-0.01%
Inputs
2,013,188
1,852,533
Outputs
1,847,317
1,890,194
Tax
36,946
37,803
Profit
-202,817
-142
ROI
-10.07%
-0.01%
1,492,717
010
1,518,333
12313
825,000
010
12313
-
2,317,717
2,343,333
2,290,009
12039
2,354,903
12850
12039
12850
2,290,009
2,354,903
45,800
47,098
-73,508
-35,528
-3.17%
-1.52%
Inputs
2,317,717
2,343,333
Outputs
2,290,009
2,354,903
Tax
45,800
47,098
Profit
-73,508
-35,528
ROI
-3.17%
-1.52%
Zulrah
6 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
9,100,000
031
9,080,666
178
031
178
9,100,000
9,080,666
9,205,548
486138
9,299,890
198150
486138
198150
9,205,548
9,299,890
184,110
185,997
-78,562
33,227
-0.86%
0.37%
Inputs
9,100,000
9,080,666
Outputs
9,205,548
9,299,890
Tax
184,110
185,997
Profit
-78,562
33,227
ROI
-0.86%
0.37%
3,533,042
032
3,533,042
11410
032
11410
3,533,042
3,533,042
3,559,696
16290
3,648,704
36697
16290
36697
3,559,696
3,648,704
71,193
72,974
-44,539
42,688
-1.26%
1.21%
Inputs
3,533,042
3,533,042
Outputs
3,559,696
3,648,704
Tax
71,193
72,974
Profit
-44,539
42,688
ROI
-1.26%
1.21%
3,533,042
032
3,533,042
11410
032
11410
3,533,042
3,533,042
177
27.4K1.6M1.5M
177
19.4K1.9M3.1M
27.4K1.6M1.5M
19.4K1.9M3.1M
3,540,000
3,540,000
70,800
70,800
-63,842
-63,842
-1.81%
-1.81%
Inputs
3,533,042
3,533,042
Outputs
3,540,000
3,540,000
Tax
70,800
70,800
Profit
-63,842
-63,842
ROI
-1.81%
-1.81%
5,809,160
1148
5,664,876
0189
3,529,995
1622
3,480,001
01313
1148
0189
1622
01313
9,339,155
9,144,877
9,136,893
22941
9,414,797
03149
22941
03149
9,136,893
9,414,797
182,737
188,295
-384,999
81,625
-4.12%
0.89%
Inputs
9,339,155
9,144,877
Outputs
9,136,893
9,414,797
Tax
182,737
188,295
Profit
-384,999
81,625
ROI
-4.12%
0.89%
49,033
12419
46,000
12530
3,529,995
1622
3,480,001
01313
12419
12530
1622
01313
3,579,028
3,526,001
3,538,501
24257
3,634,633
13877
24257
13877
3,538,501
3,634,633
70,770
72,692
-111,297
35,940
-3.11%
1.02%
Inputs
3,579,028
3,526,001
Outputs
3,538,501
3,634,633
Tax
70,770
72,692
Profit
-111,297
35,940
ROI
-3.11%
1.02%
49,033
12419
46,000
12530
3,529,995
1622
3,480,001
01313
264,500
174163
257,000
1104111
12419
12530
1622
01313
174163
1104111
6,224,028
6,096,001
6,336,366
01013
6,350,000
11013
01013
11013
6,336,366
6,350,000
126,727
127,000
-14,389
126,999
-0.23%
2.08%
Inputs
6,224,028
6,096,001
Outputs
6,336,366
6,350,000
Tax
126,727
127,000
Profit
-14,389
126,999
ROI
-0.23%
2.08%
Cerberus
3 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
244,516
0332428
243,134
5297529
18,609,738
077
18,362,505
266
0332428
5297529
077
266
18,854,254
18,605,639
18,828,919
186103
19,139,437
284128
186103
284128
18,828,919
19,139,437
376,578
382,788
-401,913
151,010
-2.13%
0.81%
Inputs
18,854,254
18,605,639
Outputs
18,828,919
19,139,437
Tax
376,578
382,788
Profit
-401,913
151,010
ROI
-2.13%
0.81%
32,000,000
046
31,525,971
1159
169,998
056
150,000
21311
046
1159
056
21311
32,169,998
31,675,971
32,177,554
13856
33,021,848
06247
13856
06247
32,177,554
33,021,848
643,551
660,436
-635,995
685,441
-1.98%
2.16%
Inputs
32,169,998
31,675,971
Outputs
32,177,554
33,021,848
Tax
643,551
660,436
Profit
-635,995
685,441
ROI
-1.98%
2.16%
624,728
12853
610,000
03618
3,488,000
035
3,401,000
12115
12853
03618
035
12115
4,112,728
4,011,000
4,108,789
35065
4,108,789
06971
35065
06971
4,108,789
4,108,789
82,175
82,175
-86,114
15,614
-2.09%
0.39%
Inputs
4,112,728
4,011,000
Outputs
4,108,789
4,108,789
Tax
82,175
82,175
Profit
-86,114
15,614
ROI
-2.09%
0.39%
Corporeal Beast
4 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
99,898
194136
86,006
06382
911,585
000
871,000
227
194136
06382
000
227
1,011,483
957,006
971,268
12828
1,016,166
01957
12828
01957
971,268
1,016,166
19,425
20,323
-59,640
38,837
-5.90%
4.06%
Inputs
1,011,483
957,006
Outputs
971,268
1,016,166
Tax
19,425
20,323
Profit
-59,640
38,837
ROI
-5.90%
4.06%
1,016,166
01957
971,268
12828
28,500,000
000
28,000,000
111
01957
12828
000
111
29,516,166
28,971,268
29,211,188
02619
29,947,277
22332
02619
22332
29,211,188
29,947,277
584,223
598,945
-889,201
377,064
-3.01%
1.30%
Inputs
29,516,166
28,971,268
Outputs
29,211,188
29,947,277
Tax
584,223
598,945
Profit
-889,201
377,064
ROI
-3.01%
1.30%
1,016,166
01957
971,268
12828
140,253,185
174
139,000,000
0108
01957
12828
174
0108
141,269,351
139,971,268
136,456,456
165
137,897,367
047
165
047
136,456,456
137,897,367
2,729,129
2,757,947
-7,542,024
-4,831,848
-5.34%
-3.45%
Inputs
141,269,351
139,971,268
Outputs
136,456,456
137,897,367
Tax
2,729,129
2,757,947
Profit
-7,542,024
-4,831,848
ROI
-5.34%
-3.45%
1,016,166
01957
971,268
12828
555,000,000
110
550,000,000
001
01957
12828
110
001
556,016,166
550,971,268
550,000,000
0511
554,037,599
179
0511
179
550,000,000
554,037,599
5,000,000
5,000,000
-11,016,166
-1,933,669
-1.98%
-0.35%
Inputs
556,016,166
550,971,268
Outputs
550,000,000
554,037,599
Tax
5,000,000
5,000,000
Profit
-11,016,166
-1,933,669
ROI
-1.98%
-0.35%
Visages
3 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
112
6478495
111
1618162
4,026,795
016
3,980,000
1717
6478495
1618162
016
1717
4,026,907
3,980,111
3,942,004
397110
4,039,145
091116
397110
091116
3,942,004
4,039,145
78,840
80,782
-163,743
-21,748
-4.07%
-0.55%
Inputs
4,026,907
3,980,111
Outputs
3,942,004
4,039,145
Tax
78,840
80,782
Profit
-163,743
-21,748
ROI
-4.07%
-0.55%
112
6478495
111
1618162
14,600,000
011
13,720,000
170
6478495
1618162
011
170
14,600,112
13,720,111
13,950,892
02136
14,018,585
23339
02136
23339
13,950,892
14,018,585
279,017
280,371
-928,237
18,103
-6.36%
0.13%
Inputs
14,600,112
13,720,111
Outputs
13,950,892
14,018,585
Tax
279,017
280,371
Profit
-928,237
18,103
ROI
-6.36%
0.13%
1,232
21224
1,001
0810
33,000,000
002
32,317,969
113
21224
0810
002
113
33,001,232
32,318,970
32,002,281
277
33,042,369
085
277
085
32,002,281
33,042,369
640,045
660,847
-1,638,996
62,552
-4.97%
0.19%
Inputs
33,001,232
32,318,970
Outputs
32,002,281
33,042,369
Tax
640,045
660,847
Profit
-1,638,996
62,552
ROI
-4.97%
0.19%
Dragon Forge
5 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
302,615
01315
298,888
23524
71,249,999
001
66,410,005
110
1,800,000
01315
23524
001
110
-
73,352,614
68,508,893
67,132,156
125
68,076,978
020
125
020
67,132,156
68,076,978
1,342,643
1,361,539
-7,563,101
-1,793,454
-10.31%
-2.62%
Inputs
73,352,614
68,508,893
Outputs
67,132,156
68,076,978
Tax
1,342,643
1,361,539
Profit
-7,563,101
-1,793,454
ROI
-10.31%
-2.62%
202,900
02852
198,136
14189
150,001
000
150,001
448
1,800,000
02852
14189
000
448
-
2,152,901
2,148,137
2,196,515
0616
2,265,486
1820
0616
1820
2,196,515
2,265,486
43,930
45,309
-316
72,040
-0.01%
3.35%
Inputs
2,152,901
2,148,137
Outputs
2,196,515
2,265,486
Tax
43,930
45,309
Profit
-316
72,040
ROI
-0.01%
3.35%
214,934
31334350
207,136
9682715
31334350
9682715
214,934
207,136
14,871
323.8K6.0K
14,999
3144.7K7.2K
323.8K6.0K
3144.7K7.2K
223,065
224,985
4,461
4,499
3,670
13,350
1.71%
6.45%
Inputs
214,934
207,136
Outputs
223,065
224,985
Tax
4,461
4,499
Profit
3,670
13,350
ROI
1.71%
6.45%
214,934
31334350
207,136
9682715
31334350
9682715
429,868
414,272
288,002
5146123
290,299
15261
5146123
15261
288,002
290,299
5,760
5,805
-147,626
-129,778
-34.34%
-31.33%
Inputs
429,868
414,272
Outputs
288,002
290,299
Tax
5,760
5,805
Profit
-147,626
-129,778
ROI
-34.34%
-31.33%
214,934
31334350
207,136
9682715
31334350
9682715
859,736
828,544
563,916
169133
561,487
04144
169133
04144
563,916
561,487
11,278
11,229
-307,098
-278,286
-35.72%
-33.59%
Inputs
859,736
828,544
Outputs
563,916
561,487
Tax
11,278
11,229
Profit
-307,098
-278,286
ROI
-35.72%
-33.59%
Godswords
6 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
175,000
013
156,265
32624
157,975
000
156,116
11726
159,999
001
157,113
21927
013
32624
000
11726
001
21927
492,974
469,494
507,971
034
544,909
2937
034
2937
507,971
544,909
10,159
10,898
4,838
64,517
0.98%
13.74%
Inputs
492,974
469,494
Outputs
507,971
544,909
Tax
10,159
10,898
Profit
4,838
64,517
ROI
0.98%
13.74%
544,909
2937
507,971
034
7,100,000
000
7,165,113
151
2937
034
000
151
7,644,909
7,673,084
7,809,480
284132
7,989,962
092112
284132
092112
7,809,480
7,989,962
156,189
159,799
8,382
157,079
0.11%
2.05%
Inputs
7,644,909
7,673,084
Outputs
7,809,480
7,989,962
Tax
156,189
159,799
Profit
8,382
157,079
ROI
0.11%
2.05%
544,909
2937
507,971
034
19,326,042
000
19,350,002
165
2937
034
000
165
19,870,951
19,857,973
20,216,710
390109
20,730,193
291131
390109
291131
20,216,710
20,730,193
404,334
414,603
-58,575
457,617
-0.29%
2.30%
Inputs
19,870,951
19,857,973
Outputs
20,216,710
20,730,193
Tax
404,334
414,603
Profit
-58,575
457,617
ROI
-0.29%
2.30%
544,909
2937
507,971
034
26,241,189
110
26,012,222
023
2937
034
110
023
26,786,098
26,520,193
27,700,000
04446
28,162,504
35359
04446
35359
27,700,000
28,162,504
554,000
563,250
359,902
1,079,061
1.34%
4.07%
Inputs
26,786,098
26,520,193
Outputs
27,700,000
28,162,504
Tax
554,000
563,250
Profit
359,902
1,079,061
ROI
1.34%
4.07%
544,909
2937
507,971
034
16,800,000
001
16,750,000
1110
2937
034
001
1110
17,344,909
17,257,971
17,620,785
21625
18,196,551
12931
21625
12931
17,620,785
18,196,551
352,415
363,931
-76,539
574,649
-0.44%
3.33%
Inputs
17,344,909
17,257,971
Outputs
17,620,785
18,196,551
Tax
352,415
363,931
Profit
-76,539
574,649
ROI
-0.44%
3.33%
544,909
2937
507,971
034
38,756,560
001
40,333,333
120
2937
034
001
120
39,301,469
40,841,304
42,381,477
21320
43,649,961
01315
21320
01315
42,381,477
43,649,961
847,629
872,999
2,232,379
1,935,658
5.68%
4.74%
Inputs
39,301,469
40,841,304
Outputs
42,381,477
43,649,961
Tax
847,629
872,999
Profit
2,232,379
1,935,658
ROI
5.68%
4.74%
Wilderness Bosses
3 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
2,430,000
041
2,321,111
133
500,000
071
502,250
287
222,262
181
216,111
014
041
133
071
287
181
014
3,152,262
3,039,472
3,293,483
02327
3,356,183
13752
02327
13752
3,293,483
3,356,183
65,869
67,123
75,352
249,588
2.39%
8.21%
Inputs
3,152,262
3,039,472
Outputs
3,293,483
3,356,183
Tax
65,869
67,123
Profit
75,352
249,588
ROI
2.39%
8.21%
1,003,961
000
1,111,000
283
519,012
008
519,500
2146
190,384
007
192,999
113
000
283
008
2146
007
113
1,713,357
1,823,499
2,028,109
01226
2,098,254
12653
01226
12653
2,028,109
2,098,254
40,562
41,965
274,190
232,790
16.00%
12.77%
Inputs
1,713,357
1,823,499
Outputs
2,028,109
2,098,254
Tax
40,562
41,965
Profit
274,190
232,790
ROI
16.00%
12.77%
1,319,689
883
1,276,127
001
3,473,828
011
3,415,000
1610
34,000,000
002
34,163,000
165
500,000
883
001
011
1610
002
165
-
39,293,517
39,354,127
40,477,620
6102140
41,450,610
2134106
6102140
2134106
40,477,620
41,450,610
809,552
829,012
374,551
1,267,471
0.95%
3.22%
Inputs
39,293,517
39,354,127
Outputs
40,477,620
41,450,610
Tax
809,552
829,012
Profit
374,551
1,267,471
ROI
0.95%
3.22%
Oathplate
2 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
183,500
01.3K248
183,500
124.5K3.5K
1,349
3.4K11.0K6.6K
1,302
06.0K5.3K
01.3K248
124.5K3.5K
3.4K11.0K6.6K
06.0K5.3K
257,923,440
257,568,120
262,000,019
0614
267,950,000
21216
0614
21216
262,000,019
267,950,000
5,000,000
5,000,000
-923,421
5,381,880
-0.36%
2.09%
Inputs
257,923,440
257,568,120
Outputs
262,000,019
267,950,000
Tax
5,000,000
5,000,000
Profit
-923,421
5,381,880
ROI
-0.36%
2.09%
87,763,424
02619
85,517,455
22337
89,876,649
13135
87,667,670
14054
89,999,999
03026
87,839,458
13559
02619
22337
13135
14054
03026
13559
267,640,072
261,024,583
262,000,019
0614
267,950,000
21216
0614
21216
262,000,019
267,950,000
5,000,000
5,000,000
-10,640,053
1,925,417
-3.98%
0.74%
Inputs
267,640,072
261,024,583
Outputs
262,000,019
267,950,000
Tax
5,000,000
5,000,000
Profit
-10,640,053
1,925,417
ROI
-3.98%
0.74%
Torva
4 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
215,000,000
001
210,611,333
11012
164,500,000
000
166,124,000
1214
104,432,987
000
104,455,000
1164
22,865,609
086151
22,605,947
3116125
15,241,755
2113180
15,010,971
4102182
001
11012
000
1214
000
1164
086151
3116125
2113180
4102182
522,040,351
518,807,251
528,120,000
286
534,706,578
079
286
079
528,120,000
534,706,578
5,000,000
5,000,000
1,079,649
10,899,327
0.21%
2.10%
Inputs
522,040,351
518,807,251
Outputs
528,120,000
534,706,578
Tax
5,000,000
5,000,000
Profit
1,079,649
10,899,327
ROI
0.21%
2.10%
215,000,000
001
210,611,333
11012
7,968,678
224
7,666,666
003
001
11012
224
003
222,968,678
218,277,999
224,175,029
02117
226,654,997
11623
02117
11623
224,175,029
226,654,997
4,483,500
4,533,099
-3,277,149
3,843,899
-1.47%
1.76%
Inputs
222,968,678
218,277,999
Outputs
224,175,029
226,654,997
Tax
4,483,500
4,533,099
Profit
-3,277,149
3,843,899
ROI
-1.47%
1.76%
164,500,000
000
166,124,000
1214
7,968,678
224
7,666,666
003
000
1214
224
003
180,437,356
181,457,332
183,101,232
21816
186,888,888
01614
21816
01614
183,101,232
186,888,888
3,662,024
3,737,777
-998,148
1,693,779
-0.55%
0.93%
Inputs
180,437,356
181,457,332
Outputs
183,101,232
186,888,888
Tax
3,662,024
3,737,777
Profit
-998,148
1,693,779
ROI
-0.55%
0.93%
104,432,987
000
104,455,000
1164
7,968,678
224
7,666,666
003
000
1164
224
003
120,370,343
119,788,332
121,132,944
02017
124,153,284
12020
02017
12020
121,132,944
124,153,284
2,422,658
2,483,065
-1,660,057
1,881,887
-1.38%
1.57%
Inputs
120,370,343
119,788,332
Outputs
121,132,944
124,153,284
Tax
2,422,658
2,483,065
Profit
-1,660,057
1,881,887
ROI
-1.38%
1.57%
Misc
5 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
343,684
0141
320,100
21216
0141
21216
343,684
320,100
322,902
14627
345,659
35576
14627
35576
322,902
345,659
6,458
6,913
-27,240
18,646
-7.93%
5.83%
Inputs
343,684
320,100
Outputs
322,902
345,659
Tax
6,458
6,913
Profit
-27,240
18,646
ROI
-7.93%
5.83%
4,575,138
21529
4,448,196
02229
68,899,997
001
67,888,000
186
21529
02229
001
186
73,475,135
72,336,196
72,787,034
12930
74,540,972
02451
12930
02451
72,787,034
74,540,972
1,455,740
1,490,819
-2,143,841
713,957
-2.92%
0.99%
Inputs
73,475,135
72,336,196
Outputs
72,787,034
74,540,972
Tax
1,455,740
1,490,819
Profit
-2,143,841
713,957
ROI
-2.92%
0.99%
14,158,493
082
14,032,226
13134
082
13134
70,792,465
70,161,130
71,131,764
23045
72,933,267
14348
23045
14348
71,131,764
72,933,267
1,422,635
1,458,665
-1,083,336
1,313,472
-1.53%
1.87%
Inputs
70,792,465
70,161,130
Outputs
71,131,764
72,933,267
Tax
1,422,635
1,458,665
Profit
-1,083,336
1,313,472
ROI
-1.53%
1.87%
98,906,771
040
96,309,000
157
16
9.4K3.7M2.3M
16
02.6M5.0M
040
157
9.4K3.7M2.3M
02.6M5.0M
101,306,771
98,709,000
99,887,025
22828
100,551,098
03246
22828
03246
99,887,025
100,551,098
1,997,740
2,011,021
-3,417,486
-168,923
-3.37%
-0.17%
Inputs
101,306,771
98,709,000
Outputs
99,887,025
100,551,098
Tax
1,997,740
2,011,021
Profit
-3,417,486
-168,923
ROI
-3.37%
-0.17%
55,000,000
010
54,333,006
271
1,542,994
22722
1,499,412
11730
010
271
22722
11730
56,542,994
55,832,418
57,323,292
082114
57,704,684
177135
082114
177135
57,323,292
57,704,684
1,146,465
1,154,093
-366,167
718,173
-0.65%
1.29%
Inputs
56,542,994
55,832,418
Outputs
57,323,292
57,704,684
Tax
1,146,465
1,154,093
Profit
-366,167
718,173
ROI
-0.65%
1.29%
Item Sets
24 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
11,000
186167
8,646
0142126
71,555
0157186
71,200
2647736
47,051
0160270
47,050
2604732
5,437
08151
5,325
48115112
5,554
24252166
5,476
2408286
186167
0142126
0157186
2647736
0160270
2604732
08151
48115112
24252166
2408286
140,597
137,697
139,373
04431
146,532
2108105
04431
2108105
139,373
146,532
2,787
2,930
-4,011
5,905
-2.85%
4.29%
Inputs
140,597
137,697
Outputs
139,373
146,532
Tax
2,787
2,930
Profit
-4,011
5,905
ROI
-2.85%
4.29%
9,272
062
9,094
22317
74,448
0914
71,222
264127
47,254
1610
47,254
19479
11,372
030
11,000
11615
12,518
2105
11,502
01288
062
22317
0914
264127
1610
19479
030
11615
2105
01288
154,864
150,072
151,101
013848
161,479
21241
013848
21241
151,101
161,479
3,022
3,229
-6,785
8,178
-4.38%
5.45%
Inputs
154,864
150,072
Outputs
151,101
161,479
Tax
3,022
3,229
Profit
-6,785
8,178
ROI
-4.38%
5.45%
86,983
124
82,889
0213
73,391
076206
71,168
114874
49,425
053125
47,401
112086
6,250
0351
5,913
11523
87,165
046
87,165
169
124
0213
076206
114874
053125
112086
0351
11523
046
169
303,214
294,536
297,899
0270
318,591
11917
0270
11917
297,899
318,591
5,957
6,371
-11,272
17,684
-3.72%
6.00%
Inputs
303,214
294,536
Outputs
297,899
318,591
Tax
5,957
6,371
Profit
-11,272
17,684
ROI
-3.72%
6.00%
40,072
131
40,072
064
125,000
002
98,011
126
79,046
165
63,000
0341
45,340
012
45,340
113
90,000
000
75,456
124
131
064
002
126
165
0341
012
113
000
124
379,458
321,879
375,000
231
405,000
036
231
036
375,000
405,000
7,500
8,100
-11,958
75,021
-3.15%
23.31%
Inputs
379,458
321,879
Outputs
375,000
405,000
Tax
7,500
8,100
Profit
-11,958
75,021
ROI
-3.15%
23.31%
90,029
02534
86,500
23936
199,969
1141147
193,191
169108
195,866
2134127
188,239
175145
49,499
32042
38,151
033101
45,768
014663
44,002
185104
02534
23936
1141147
169108
2134127
175145
32042
033101
014663
185104
581,131
550,083
598,322
078
606,356
24053
078
24053
598,322
606,356
11,966
12,127
5,225
44,146
0.90%
8.03%
Inputs
581,131
550,083
Outputs
598,322
606,356
Tax
11,966
12,127
Profit
5,225
44,146
ROI
0.90%
8.03%
7,350
21.4K2.1K
7,300
136.2K10.0K
3,400
11.1K913
3,358
401.8K1.8K
2,465
0122279
2,150
2304452
21.4K2.1K
136.2K10.0K
11.1K913
401.8K1.8K
0122279
2304452
13,215
12,808
13,159
014
14,658
3103214
014
3103214
13,159
14,658
263
293
-319
1,557
-2.41%
12.16%
Inputs
13,215
12,808
Outputs
13,159
14,658
Tax
263
293
Profit
-319
1,557
ROI
-2.41%
12.16%
5,887
742.7K4.5K
5,853
213.4K8.4K
2,997
17154214
2,596
0149359
2,062
019498
1,782
4143511
742.7K4.5K
213.4K8.4K
17154214
0149359
019498
4143511
10,946
10,231
10,444
398
9,766
21914
398
21914
10,444
9,766
208
195
-710
-660
-6.49%
-6.45%
Inputs
10,946
10,231
Outputs
10,444
9,766
Tax
208
195
Profit
-710
-660
ROI
-6.49%
-6.45%
5,088
11.5K12.2K
5,011
013.8K8.6K
2,450
1140423
2,005
0144218
1,268
157168
1,170
113245
11.5K12.2K
013.8K8.6K
1140423
0144218
157168
113245
8,806
8,186
9,191
001
9,191
12113
001
12113
9,191
9,191
183
183
202
822
2.29%
10.04%
Inputs
8,806
8,186
Outputs
9,191
9,191
Tax
183
183
Profit
202
822
ROI
2.29%
10.04%
4,255
05.0K5.6K
4,252
17.0K4.9K
2,115
0365366
2,220
11.2K371
1,600
10367186
1,493
063367
05.0K5.6K
17.0K4.9K
0365366
11.2K371
10367186
063367
7,970
7,965
8,482
0104
8,482
11018
0104
11018
8,482
8,482
169
169
343
348
4.30%
4.37%
Inputs
7,970
7,965
Outputs
8,482
8,482
Tax
169
169
Profit
343
348
ROI
4.30%
4.37%
21,149
608641.4K
20,550
447.2K7.5K
38,418
31.9K4.7K
38,418
157.6K7.9K
37,782
01.9K3.4K
37,867
367.3K7.9K
31,990
61.9K1.7K
31,990
239.5K8.3K
608641.4K
447.2K7.5K
31.9K4.7K
157.6K7.9K
01.9K3.4K
367.3K7.9K
61.9K1.7K
239.5K8.3K
129,339
128,825
128,200
01514
130,000
54184
01514
54184
128,200
130,000
2,564
2,600
-3,703
-1,425
-2.86%
-1.11%
Inputs
129,339
128,825
Outputs
128,200
130,000
Tax
2,564
2,600
Profit
-3,703
-1,425
ROI
-2.86%
-1.11%
4,000
0207
3,500
1114
9,000
021
7,994
2512
4,000
1158
3,500
0321
0207
1114
021
2512
1158
0321
17,000
14,994
29,139
0153
29,561
5611
0153
5611
29,139
29,561
582
591
11,557
13,976
67.98%
93.21%
Inputs
17,000
14,994
Outputs
29,139
29,561
Tax
582
591
Profit
11,557
13,976
ROI
67.98%
93.21%
212,280
0910
192,649
24363
195,224
098
182,005
26547
169,268
01114
161,671
236102
203,584
0711
189,986
25862
0910
24363
098
26547
01114
236102
0711
25862
780,356
726,311
750,654
13836
768,911
065113
13836
065113
750,654
768,911
15,013
15,378
-44,715
27,222
-5.73%
3.75%
Inputs
780,356
726,311
Outputs
750,654
768,911
Tax
15,013
15,378
Profit
-44,715
27,222
ROI
-5.73%
3.75%
179,784
0819
158,324
11816
299,814
11510
251,500
02912
214,933
01014
206,652
11912
104,995
0613
99,538
11524
0819
11816
11510
02912
01014
11912
0613
11524
799,526
716,014
732,160
0286
740,856
11339
0286
11339
732,160
740,856
14,643
14,817
-82,009
10,025
-10.26%
1.40%
Inputs
799,526
716,014
Outputs
732,160
740,856
Tax
14,643
14,817
Profit
-82,009
10,025
ROI
-10.26%
1.40%
362,338
02324
325,846
11325
825,631
12922
800,000
02037
884,926
12522
865,000
01929
1,707,882
01724
1,680,733
12629
02324
11325
12922
02037
12522
01929
01724
12629
3,780,777
3,671,579
3,809,662
03756
3,825,000
4124163
03756
4124163
3,809,662
3,825,000
76,193
76,500
-47,308
76,921
-1.25%
2.10%
Inputs
3,780,777
3,671,579
Outputs
3,809,662
3,825,000
Tax
76,193
76,500
Profit
-47,308
76,921
ROI
-1.25%
2.10%
306,054
22739
310,000
13632
1,990,912
25888
1,926,229
24963
1,806,277
060102
1,775,630
24266
187,239
03291
180,552
12323
22739
13632
25888
24963
060102
24266
03291
12323
4,290,482
4,192,411
4,295,000
0813
4,429,024
11324
0813
11324
4,295,000
4,429,024
85,900
88,580
-81,382
148,033
-1.90%
3.53%
Inputs
4,290,482
4,192,411
Outputs
4,295,000
4,429,024
Tax
85,900
88,580
Profit
-81,382
148,033
ROI
-1.90%
3.53%
62,881
13564
57,500
01224
1,278,002
04290
1,246,147
14352
557,110
25674
550,000
03740
104,711
01015
95,000
1914
13564
01224
04290
14352
25674
03740
01015
1914
2,002,704
1,948,647
2,012,122
060
2,153,804
2519
060
2519
2,012,122
2,153,804
40,242
43,076
-30,824
162,081
-1.54%
8.32%
Inputs
2,002,704
1,948,647
Outputs
2,012,122
2,153,804
Tax
40,242
43,076
Profit
-30,824
162,081
ROI
-1.54%
8.32%
137,663
13223
135,361
0177
179,810
0614
169,165
11311
357,999
059137
353,777
13627
111,980
056
97,115
1811
13223
0177
0614
11311
059137
13627
056
1811
787,452
755,418
751,005
116
809,982
01311
116
01311
751,005
809,982
15,020
16,199
-51,467
38,365
-6.54%
5.08%
Inputs
787,452
755,418
Outputs
751,005
809,982
Tax
15,020
16,199
Profit
-51,467
38,365
ROI
-6.54%
5.08%
159,129
02721
187,738
1177
333,000
04649
330,859
13519
297,093
17779
277,473
04913
95,000
116
95,000
089
02721
1177
04649
13519
17779
04913
116
089
884,222
891,070
901,186
041
979,000
1149
041
1149
901,186
979,000
18,023
19,580
-1,059
68,350
-0.12%
7.67%
Inputs
884,222
891,070
Outputs
901,186
979,000
Tax
18,023
19,580
Profit
-1,059
68,350
ROI
-0.12%
7.67%
730,000
02315
719,315
13228
1,190,437
02822
1,163,283
14637
1,090,113
14259
1,047,132
05652
02315
13228
02822
14637
14259
05652
3,010,550
2,929,730
2,907,466
0615
3,147,687
11421
0615
11421
2,907,466
3,147,687
58,149
62,953
-161,233
155,004
-5.36%
5.29%
Inputs
3,010,550
2,929,730
Outputs
2,907,466
3,147,687
Tax
58,149
62,953
Profit
-161,233
155,004
ROI
-5.36%
5.29%
11,455,211
02515
11,045,543
22341
9,255,992
01922
9,000,000
12418
10,050,000
01717
10,023,163
12131
02515
22341
01922
12418
01717
12131
30,761,203
30,068,706
30,508,304
01611
31,287,629
62933
01611
62933
30,508,304
31,287,629
610,166
625,752
-863,065
593,171
-2.81%
1.97%
Inputs
30,761,203
30,068,706
Outputs
30,508,304
31,287,629
Tax
610,166
625,752
Profit
-863,065
593,171
ROI
-2.81%
1.97%
22,936,990
02218
22,412,868
14321
80,523,970
02826
80,322,660
23729
56,099,536
02529
56,099,536
24428
02218
14321
02826
23729
02529
24428
159,560,496
158,835,064
158,722,335
197
161,000,000
02624
197
02624
158,722,335
161,000,000
3,174,446
3,220,000
-4,012,607
-1,055,064
-2.51%
-0.66%
Inputs
159,560,496
158,835,064
Outputs
158,722,335
161,000,000
Tax
3,174,446
3,220,000
Profit
-4,012,607
-1,055,064
ROI
-2.51%
-0.66%
50,836,938
12116
49,049,994
13235
118,448,000
0914
115,300,000
12031
81,338,142
11514
80,018,514
02026
12116
13235
0914
12031
11514
02026
250,623,080
244,368,508
247,565,000
088
250,999,983
21834
088
21834
247,565,000
250,999,983
4,951,300
5,000,000
-8,009,380
1,631,475
-3.20%
0.67%
Inputs
250,623,080
244,368,508
Outputs
247,565,000
250,999,983
Tax
4,951,300
5,000,000
Profit
-8,009,380
1,631,475
ROI
-3.20%
0.67%
71,200,000
074
69,457,410
156
127,000,000
1117
121,330,696
01014
106,800,000
067
104,500,000
1610
074
156
1117
01014
067
1610
305,000,000
295,288,106
300,703,040
0311
305,999,992
2821
0311
2821
300,703,040
305,999,992
5,000,000
5,000,000
-9,296,960
5,711,886
-3.05%
1.93%
Inputs
305,000,000
295,288,106
Outputs
300,703,040
305,999,992
Tax
5,000,000
5,000,000
Profit
-9,296,960
5,711,886
ROI
-3.05%
1.93%
253,005
0212
201,375
11715
476,465
01316
439,926
2812
497,905
0814
497,905
1217
0212
11715
01316
2812
0814
1217
1,227,375
1,139,206
1,213,000
065
1,263,144
12720
065
12720
1,213,000
1,263,144
24,260
25,262
-38,635
98,676
-3.15%
8.66%
Inputs
1,227,375
1,139,206
Outputs
1,213,000
1,263,144
Tax
24,260
25,262
Profit
-38,635
98,676
ROI
-3.15%
8.66%