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
79
541.8K704
75
21.2K8.3K
541.8K704
21.2K8.3K
79
75
245
0723572
269
51.6K1.3K
0723572
51.6K1.3K
245
269
4
5
162
189
205.06%
252.00%
Inputs
79
75
Outputs
245
269
Tax
4
5
Profit
162
189
ROI
205.06%
252.00%
100
06881.1K
82
62.2K5.5K
06881.1K
62.2K5.5K
100
82
401
56161.6K
381
51.4K4.9K
56161.6K
51.4K4.9K
401
381
8
7
293
292
293.00%
356.10%
Inputs
100
82
Outputs
401
381
Tax
8
7
Profit
293
292
ROI
293.00%
356.10%
4,500
05122.1K
4,008
384.3K9.9K
05122.1K
384.3K9.9K
4,500
4,008
4,415
08031.8K
5,077
433.8K9.6K
08031.8K
433.8K9.6K
4,415
5,077
88
101
-173
968
-3.84%
24.15%
Inputs
4,500
4,008
Outputs
4,415
5,077
Tax
88
101
Profit
-173
968
ROI
-3.84%
24.15%
28,700
16361.4K
28,700
5094.0K7.8K
16361.4K
5094.0K7.8K
28,700
28,700
29,657
191.3K1.8K
30,035
494.2K9.3K
191.3K1.8K
494.2K9.3K
29,657
30,035
593
600
364
735
1.27%
2.56%
Inputs
28,700
28,700
Outputs
29,657
30,035
Tax
593
600
Profit
364
735
ROI
1.27%
2.56%
91,400
02511.9K
91,235
383.5K6.9K
02511.9K
383.5K6.9K
91,400
91,235
95,000
02931.8K
96,000
2063.3K6.8K
02931.8K
2063.3K6.8K
95,000
96,000
1,900
1,920
1,700
2,845
1.86%
3.12%
Inputs
91,400
91,235
Outputs
95,000
96,000
Tax
1,900
1,920
Profit
1,700
2,845
ROI
1.86%
3.12%
13
01.5K1.1K
12
31.3K3.9K
01.5K1.1K
31.3K3.9K
13
12
300
2020091
188
05801.8K
2020091
05801.8K
300
188
6
3
281
173
2161.54%
1441.67%
Inputs
13
12
Outputs
300
188
Tax
6
3
Profit
281
173
ROI
2161.54%
1441.67%
25
02571.8K
56
81.7K1.4K
02571.8K
81.7K1.4K
25
56
179
028181
50
10388434
028181
10388434
179
50
3
1
151
-7
604.00%
-12.50%
Inputs
25
56
Outputs
179
50
Tax
3
1
Profit
151
-7
ROI
604.00%
-12.50%
30
1279781
30
14262.9K
1279781
14262.9K
30
30
50
01210
139
273385
01210
273385
50
139
1
2
19
107
63.33%
356.67%
Inputs
30
30
Outputs
50
139
Tax
1
2
Profit
19
107
ROI
63.33%
356.67%
105
0174853
45
29672.9K
0174853
29672.9K
105
45
283
24295654
285
18371436
24295654
18371436
283
285
5
5
173
235
164.76%
522.22%
Inputs
105
45
Outputs
283
285
Tax
5
5
Profit
173
235
ROI
164.76%
522.22%
81
068695
81
171.5K2.8K
068695
171.5K2.8K
81
81
279
5246367
223
1087261.9K
5246367
1087261.9K
279
223
5
4
193
138
238.27%
170.37%
Inputs
81
81
Outputs
279
223
Tax
5
4
Profit
193
138
ROI
238.27%
170.37%
1,634
0401995
1,715
1402.9K6.4K
0401995
1402.9K6.4K
1,634
1,715
2,436
02.7K2.1K
1,986
42.7K8.1K
02.7K2.1K
42.7K8.1K
2,436
1,986
48
39
754
232
46.14%
13.53%
Inputs
1,634
1,715
Outputs
2,436
1,986
Tax
48
39
Profit
754
232
ROI
46.14%
13.53%
23,043
0592907
22,401
762.4K5.7K
0592907
762.4K5.7K
23,043
22,401
23,966
01.1K2.6K
24,995
195.1K6.6K
01.1K2.6K
195.1K6.6K
23,966
24,995
479
499
444
2,095
1.93%
9.35%
Inputs
23,043
22,401
Outputs
23,966
24,995
Tax
479
499
Profit
444
2,095
ROI
1.93%
9.35%
485
5537900
485
01.4K2.8K
5537900
01.4K2.8K
485
485
951
02871.5K
1,124
11.9K2.8K
02871.5K
11.9K2.8K
951
1,124
19
22
447
617
92.16%
127.22%
Inputs
485
485
Outputs
951
1,124
Tax
19
22
Profit
447
617
ROI
92.16%
127.22%
100
016428
80
2825884
016428
2825884
100
80
216
050453
298
101.2K2.3K
050453
101.2K2.3K
216
298
4
5
112
213
112.00%
266.25%
Inputs
100
80
Outputs
216
298
Tax
4
5
Profit
112
213
ROI
112.00%
266.25%
298
0860397
298
101.5K5.3K
0860397
101.5K5.3K
298
298
666
264221.1K
736
11.6K4.5K
264221.1K
11.6K4.5K
666
736
13
14
355
424
119.13%
142.28%
Inputs
298
298
Outputs
666
736
Tax
13
14
Profit
355
424
ROI
119.13%
142.28%
5,702
093483
6,003
48081.6K
093483
48081.6K
5,702
6,003
8,198
1019525
8,247
01.1K1.0K
1019525
01.1K1.0K
8,198
8,247
163
164
2,333
2,080
40.92%
34.65%
Inputs
5,702
6,003
Outputs
8,198
8,247
Tax
163
164
Profit
2,333
2,080
ROI
40.92%
34.65%
42,814
062117
40,676
15591936
062117
15591936
42,814
40,676
45,997
3425149
41,652
4424921
3425149
4424921
45,997
41,652
919
833
2,264
143
5.29%
0.35%
Inputs
42,814
40,676
Outputs
45,997
41,652
Tax
919
833
Profit
2,264
143
ROI
5.29%
0.35%
218,998
007
169,999
388199
007
388199
218,998
169,999
176,374
051
183,975
623158
051
623158
176,374
183,975
3,527
3,679
-46,151
10,297
-21.07%
6.06%
Inputs
218,998
169,999
Outputs
176,374
183,975
Tax
3,527
3,679
Profit
-46,151
10,297
ROI
-21.07%
6.06%
168,507
0197283
168,500
268051.5K
0197283
268051.5K
168,507
168,500
172,024
0306336
175,414
124991.2K
0306336
124991.2K
172,024
175,414
3,440
3,508
77
3,406
0.05%
2.02%
Inputs
168,507
168,500
Outputs
172,024
175,414
Tax
3,440
3,508
Profit
77
3,406
ROI
0.05%
2.02%
20,949
247179
20,505
21.1K1.9K
247179
21.1K1.9K
20,949
20,505
23,400
0263860
23,777
401.0K2.0K
0263860
401.0K2.0K
23,400
23,777
468
475
1,983
2,797
9.47%
13.64%
Inputs
20,949
20,505
Outputs
23,400
23,777
Tax
468
475
Profit
1,983
2,797
ROI
9.47%
13.64%
20,000
03653
17,514
13339357
03653
13339357
20,000
17,514
18,750
1022320
19,175
0600931
1022320
0600931
18,750
19,175
375
383
-1,625
1,278
-8.12%
7.30%
Inputs
20,000
17,514
Outputs
18,750
19,175
Tax
375
383
Profit
-1,625
1,278
ROI
-8.12%
7.30%
Unfinished Potions (Zahur)
19 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
292
3213.9K25.0K
287
15134.2K33.3K
200
3213.9K25.0K
15134.2K33.3K
-
492
487
425
05.8K8.0K
445
13930.9K32.3K
05.8K8.0K
13930.9K32.3K
425
445
8
8
-75
-50
-15.24%
-10.27%
Inputs
492
487
Outputs
425
445
Tax
8
8
Profit
-75
-50
ROI
-15.24%
-10.27%
192
317.8K15.0K
190
024.6K26.6K
200
317.8K15.0K
024.6K26.6K
-
392
390
101
0281.5K
127
31.5K1.4K
0281.5K
31.5K1.4K
101
127
2
2
-293
-265
-74.74%
-67.95%
Inputs
392
390
Outputs
101
127
Tax
2
2
Profit
-293
-265
ROI
-74.74%
-67.95%
226
55230.3K50.8K
226
038.9K38.5K
200
55230.3K50.8K
038.9K38.5K
-
426
426
330
13.1K2.3K4.8K
332
929.2K8.3K
13.1K2.3K4.8K
929.2K8.3K
330
332
6
6
-102
-100
-23.94%
-23.47%
Inputs
426
426
Outputs
330
332
Tax
6
6
Profit
-102
-100
ROI
-23.94%
-23.47%
470
06.1K26.8K
448
33624.1K52.7K
200
06.1K26.8K
33624.1K52.7K
-
670
648
630
2007.1K15.3K
630
60229.0K48.3K
2007.1K15.3K
60229.0K48.3K
630
630
12
12
-52
-30
-7.76%
-4.63%
Inputs
670
648
Outputs
630
630
Tax
12
12
Profit
-52
-30
ROI
-7.76%
-4.63%
5,478
46428.0K53.3K
5,477
1.3K32.8K107.8K
200
46428.0K53.3K
1.3K32.8K107.8K
-
5,678
5,677
5,864
5622.7K83.2K
5,860
16186.7K214.1K
5622.7K83.2K
16186.7K214.1K
5,864
5,860
117
117
69
66
1.22%
1.16%
Inputs
5,678
5,677
Outputs
5,864
5,860
Tax
117
117
Profit
69
66
ROI
1.22%
1.16%
2,468
129.3K71.5K
2,436
4.7K58.8K98.7K
200
129.3K71.5K
4.7K58.8K98.7K
-
2,668
2,636
2,735
058.5K57.7K
2,747
78583.8K132.6K
058.5K57.7K
78583.8K132.6K
2,735
2,747
54
54
13
57
0.49%
2.16%
Inputs
2,668
2,636
Outputs
2,735
2,747
Tax
54
54
Profit
13
57
ROI
0.49%
2.16%
1,765
118.6K48.3K
1,763
348.5K58.4K
200
118.6K48.3K
348.5K58.4K
-
1,965
1,963
2,068
029.8K42.7K
2,090
20067.8K147.5K
029.8K42.7K
20067.8K147.5K
2,068
2,090
41
41
62
86
3.16%
4.38%
Inputs
1,965
1,963
Outputs
2,068
2,090
Tax
41
41
Profit
62
86
ROI
3.16%
4.38%
1,930
521.7K98.5K
1,911
137.3K73.7K
200
521.7K98.5K
137.3K73.7K
-
2,130
2,111
2,191
8599.5K27.9K
2,242
34048.8K73.9K
8599.5K27.9K
34048.8K73.9K
2,191
2,242
43
44
18
87
0.85%
4.12%
Inputs
2,130
2,111
Outputs
2,191
2,242
Tax
43
44
Profit
18
87
ROI
0.85%
4.12%
2,543
118.3K32.9K
2,541
25237.3K48.2K
200
118.3K32.9K
25237.3K48.2K
-
2,743
2,741
2,819
02.4K24.1K
2,874
18270.0K108.5K
02.4K24.1K
18270.0K108.5K
2,819
2,874
56
57
20
76
0.73%
2.77%
Inputs
2,743
2,741
Outputs
2,819
2,874
Tax
56
57
Profit
20
76
ROI
0.73%
2.77%
8,025
10321.8K
8,001
01.5K4.5K
200
10321.8K
01.5K4.5K
-
8,225
8,201
8,143
1863935.0K
8,287
4001.2K3.5K
1863935.0K
4001.2K3.5K
8,143
8,287
162
165
-244
-79
-2.97%
-0.96%
Inputs
8,225
8,201
Outputs
8,143
8,287
Tax
162
165
Profit
-244
-79
ROI
-2.97%
-0.96%
8,511
01.3K5.2K
8,488
44140.5K50.0K
200
01.3K5.2K
44140.5K50.0K
-
8,711
8,688
8,985
1.3K21.0K40.1K
8,985
78678.6K144.9K
1.3K21.0K40.1K
78678.6K144.9K
8,985
8,985
179
179
95
118
1.09%
1.36%
Inputs
8,711
8,688
Outputs
8,985
8,985
Tax
179
179
Profit
95
118
ROI
1.09%
1.36%
3,198
012.5K19.2K
3,055
3.1K53.1K69.2K
200
012.5K19.2K
3.1K53.1K69.2K
-
3,398
3,255
3,471
016.3K30.4K
3,499
144.7K130.9K
016.3K30.4K
144.7K130.9K
3,471
3,499
69
69
4
175
0.12%
5.38%
Inputs
3,398
3,255
Outputs
3,471
3,499
Tax
69
69
Profit
4
175
ROI
0.12%
5.38%
1,751
2.0K24.8K65.2K
1,710
314.7K44.5K
200
2.0K24.8K65.2K
314.7K44.5K
-
1,951
1,910
1,980
020.1K29.7K
2,029
4510.0K125.3K
020.1K29.7K
4510.0K125.3K
1,980
2,029
39
40
-10
79
-0.51%
4.14%
Inputs
1,951
1,910
Outputs
1,980
2,029
Tax
39
40
Profit
-10
79
ROI
-0.51%
4.14%
1,790
025.2K28.7K
1,772
1633.0K51.8K
200
025.2K28.7K
1633.0K51.8K
-
1,990
1,972
2,105
833.4K48.9K
2,143
046.1K75.9K
833.4K48.9K
046.1K75.9K
2,105
2,143
42
42
73
129
3.67%
6.54%
Inputs
1,990
1,972
Outputs
2,105
2,143
Tax
42
42
Profit
73
129
ROI
3.67%
6.54%
3,618
023.5K46.1K
3,600
16718.7K73.0K
200
023.5K46.1K
16718.7K73.0K
-
3,818
3,800
3,850
01.3K5.4K
3,927
20013.4K46.0K
01.3K5.4K
20013.4K46.0K
3,850
3,927
77
78
-45
49
-1.18%
1.29%
Inputs
3,818
3,800
Outputs
3,850
3,927
Tax
77
78
Profit
-45
49
ROI
-1.18%
1.29%
1,921
05.6K1.6K
1,921
3194.3K12.7K
200
05.6K1.6K
3194.3K12.7K
-
2,121
2,121
2,455
18321.1K
2,445
12573.4K
18321.1K
12573.4K
2,455
2,445
49
48
285
276
13.44%
13.01%
Inputs
2,121
2,121
Outputs
2,455
2,445
Tax
49
48
Profit
285
276
ROI
13.44%
13.01%
2,205
02.1K3.5K
2,155
325575.7K
200
02.1K3.5K
325575.7K
-
2,405
2,355
2,112
014522
2,747
70012.2K9.9K
014522
70012.2K9.9K
2,112
2,747
42
54
-335
338
-13.93%
14.35%
Inputs
2,405
2,355
Outputs
2,112
2,747
Tax
42
54
Profit
-335
338
ROI
-13.93%
14.35%
2,675
02.7K6.6K
2,656
21516.2K39.3K
200
02.7K6.6K
21516.2K39.3K
-
2,875
2,856
2,970
058952
2,970
2.2K5.0K38.1K
058952
2.2K5.0K38.1K
2,970
2,970
59
59
36
55
1.25%
1.93%
Inputs
2,875
2,856
Outputs
2,970
2,970
Tax
59
59
Profit
36
55
ROI
1.25%
1.93%
3,198
012.5K19.2K
3,055
3.1K53.1K69.2K
9,616
1006.0K21.8K
9,302
40023.6K57.0K
200
012.5K19.2K
3.1K53.1K69.2K
1006.0K21.8K
40023.6K57.0K
-
13,014
12,557
12,800
04341.5K
12,879
12.0K3.1K
04341.5K
12.0K3.1K
12,800
12,879
256
257
-470
65
-3.61%
0.52%
Inputs
13,014
12,557
Outputs
12,800
12,879
Tax
256
257
Profit
-470
65
ROI
-3.61%
0.52%
Unfinished Potions (Degrime + Zahur)
15 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
232
06.5K15.4K
226
1.8K14.3K29.4K
200
06.5K15.4K
1.8K14.3K29.4K
-
432
426
425
05.8K8.0K
445
13930.9K32.3K
05.8K8.0K
13930.9K32.3K
425
445
8
8
-15
11
-3.47%
2.58%
Inputs
432
426
Outputs
425
445
Tax
8
8
Profit
-15
11
ROI
-3.47%
2.58%
157
86016.3K17.4K
157
78.7K17.3K
200
86016.3K17.4K
78.7K17.3K
-
357
357
101
0281.5K
127
31.5K1.4K
0281.5K
31.5K1.4K
101
127
2
2
-258
-232
-72.27%
-64.99%
Inputs
357
357
Outputs
101
127
Tax
2
2
Profit
-258
-232
ROI
-72.27%
-64.99%
171
2218.9K24.3K
171
2.4K39.4K87.1K
200
2218.9K24.3K
2.4K39.4K87.1K
-
371
371
330
13.1K2.3K4.8K
332
929.2K8.3K
13.1K2.3K4.8K
929.2K8.3K
330
332
6
6
-47
-45
-12.67%
-12.13%
Inputs
371
371
Outputs
330
332
Tax
6
6
Profit
-47
-45
ROI
-12.67%
-12.13%
385
26717.1K25.0K
377
1.1K39.6K84.8K
200
26717.1K25.0K
1.1K39.6K84.8K
-
585
577
630
2007.1K15.3K
630
60229.0K48.3K
2007.1K15.3K
60229.0K48.3K
630
630
12
12
33
41
5.64%
7.11%
Inputs
585
577
Outputs
630
630
Tax
12
12
Profit
33
41
ROI
5.64%
7.11%
5,339
2114.7K66.8K
5,317
2.1K115.7K172.3K
200
2114.7K66.8K
2.1K115.7K172.3K
-
5,539
5,517
5,864
5622.7K83.2K
5,860
16186.7K214.1K
5622.7K83.2K
16186.7K214.1K
5,864
5,860
117
117
208
226
3.76%
4.10%
Inputs
5,539
5,517
Outputs
5,864
5,860
Tax
117
117
Profit
208
226
ROI
3.76%
4.10%
2,322
28218.2K18.2K
2,310
79474.4K176.6K
200
28218.2K18.2K
79474.4K176.6K
-
2,522
2,510
2,735
058.5K57.7K
2,747
78583.8K132.6K
058.5K57.7K
78583.8K132.6K
2,735
2,747
54
54
159
183
6.30%
7.29%
Inputs
2,522
2,510
Outputs
2,735
2,747
Tax
54
54
Profit
159
183
ROI
6.30%
7.29%
1,639
222.4K62.0K
1,605
2.2K59.1K135.3K
200
222.4K62.0K
2.2K59.1K135.3K
-
1,839
1,805
2,068
029.8K42.7K
2,090
20067.8K147.5K
029.8K42.7K
20067.8K147.5K
2,068
2,090
41
41
188
244
10.22%
13.52%
Inputs
1,839
1,805
Outputs
2,068
2,090
Tax
41
41
Profit
188
244
ROI
10.22%
13.52%
1,816
28119.4K23.3K
1,816
81657.0K102.4K
200
28119.4K23.3K
81657.0K102.4K
-
2,016
2,016
2,191
8599.5K27.9K
2,242
34048.8K73.9K
8599.5K27.9K
34048.8K73.9K
2,191
2,242
43
44
132
182
6.55%
9.03%
Inputs
2,016
2,016
Outputs
2,191
2,242
Tax
43
44
Profit
132
182
ROI
6.55%
9.03%
2,427
2879.9K17.7K
2,417
1.2K65.3K134.2K
200
2879.9K17.7K
1.2K65.3K134.2K
-
2,627
2,617
2,819
02.4K24.1K
2,874
18270.0K108.5K
02.4K24.1K
18270.0K108.5K
2,819
2,874
56
57
136
200
5.18%
7.64%
Inputs
2,627
2,617
Outputs
2,819
2,874
Tax
56
57
Profit
136
200
ROI
5.18%
7.64%
8,000
01.4K2.4K
7,902
582.8K2.0K
200
01.4K2.4K
582.8K2.0K
-
8,200
8,102
8,143
1863935.0K
8,287
4001.2K3.5K
1863935.0K
4001.2K3.5K
8,143
8,287
162
165
-219
20
-2.67%
0.25%
Inputs
8,200
8,102
Outputs
8,143
8,287
Tax
162
165
Profit
-219
20
ROI
-2.67%
0.25%
8,302
864.7K19.0K
8,302
11468.1K129.3K
200
864.7K19.0K
11468.1K129.3K
-
8,502
8,502
8,985
1.3K21.0K40.1K
8,985
78678.6K144.9K
1.3K21.0K40.1K
78678.6K144.9K
8,985
8,985
179
179
304
304
3.58%
3.58%
Inputs
8,502
8,502
Outputs
8,985
8,985
Tax
179
179
Profit
304
304
ROI
3.58%
3.58%
2,980
09.0K17.5K
2,851
5.6K90.4K160.7K
200
09.0K17.5K
5.6K90.4K160.7K
-
3,180
3,051
3,471
016.3K30.4K
3,499
144.7K130.9K
016.3K30.4K
144.7K130.9K
3,471
3,499
69
69
222
379
6.98%
12.42%
Inputs
3,180
3,051
Outputs
3,471
3,499
Tax
69
69
Profit
222
379
ROI
6.98%
12.42%
1,611
9223.3K41.8K
1,555
1.1K48.7K125.6K
200
9223.3K41.8K
1.1K48.7K125.6K
-
1,811
1,755
1,980
020.1K29.7K
2,029
4510.0K125.3K
020.1K29.7K
4510.0K125.3K
1,980
2,029
39
40
130
234
7.18%
13.33%
Inputs
1,811
1,755
Outputs
1,980
2,029
Tax
39
40
Profit
130
234
ROI
7.18%
13.33%
1,731
09.3K16.0K
1,711
2.1K68.1K142.5K
200
09.3K16.0K
2.1K68.1K142.5K
-
1,931
1,911
2,105
833.4K48.9K
2,143
046.1K75.9K
833.4K48.9K
046.1K75.9K
2,105
2,143
42
42
132
190
6.84%
9.94%
Inputs
1,931
1,911
Outputs
2,105
2,143
Tax
42
42
Profit
132
190
ROI
6.84%
9.94%
3,464
98.0K18.0K
3,464
1.0K51.9K93.5K
200
98.0K18.0K
1.0K51.9K93.5K
-
3,664
3,664
3,850
01.3K5.4K
3,927
20013.4K46.0K
01.3K5.4K
20013.4K46.0K
3,850
3,927
77
78
109
185
2.97%
5.05%
Inputs
3,664
3,664
Outputs
3,850
3,927
Tax
77
78
Profit
109
185
ROI
2.97%
5.05%
Demonic Gorillas
6 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
17,350,000
203
17,322,005
17897
2,652,999
0926
2,589,363
11738
203
17897
0926
11738
20,002,999
19,911,368
20,101,256
543117
20,588,316
162114
543117
162114
20,101,256
20,588,316
402,025
411,766
-303,768
265,182
-1.52%
1.33%
Inputs
20,002,999
19,911,368
Outputs
20,101,256
20,588,316
Tax
402,025
411,766
Profit
-303,768
265,182
ROI
-1.52%
1.33%
17,350,000
203
17,322,005
17897
2,652,999
0926
2,589,363
11738
203
17897
0926
11738
20,002,999
19,911,368
20,422,562
3163321
20,476,377
3133302
3163321
3133302
20,422,562
20,476,377
408,451
409,527
11,112
155,482
0.06%
0.78%
Inputs
20,002,999
19,911,368
Outputs
20,422,562
20,476,377
Tax
408,451
409,527
Profit
11,112
155,482
ROI
0.06%
0.78%
17,350,000
203
17,322,005
17897
2,652,999
0926
2,589,363
11738
203
17897
0926
11738
20,002,999
19,911,368
20,391,722
273183
20,391,722
593191
273183
593191
20,391,722
20,391,722
407,834
407,834
-19,111
72,520
-0.10%
0.36%
Inputs
20,002,999
19,911,368
Outputs
20,391,722
20,391,722
Tax
407,834
407,834
Profit
-19,111
72,520
ROI
-0.10%
0.36%
17,350,000
203
17,322,005
17897
2,652,999
0926
2,589,363
11738
203
17897
0926
11738
20,002,999
19,911,368
19,988,468
0127309
20,458,541
2156275
0127309
2156275
19,988,468
20,458,541
399,769
409,170
-414,300
138,003
-2.07%
0.69%
Inputs
20,002,999
19,911,368
Outputs
19,988,468
20,458,541
Tax
399,769
409,170
Profit
-414,300
138,003
ROI
-2.07%
0.69%
543,000
000
520,792
2514
29,262
012
29,428
32425
29,108
042
28,002
12242
354,104
004
353,003
1311
000
2514
012
32425
042
12242
004
1311
955,474
931,225
1,010,301
197161
1,084,054
257136
197161
257136
1,010,301
1,084,054
20,206
21,681
34,621
131,148
3.62%
14.08%
Inputs
955,474
931,225
Outputs
1,010,301
1,084,054
Tax
20,206
21,681
Profit
34,621
131,148
ROI
3.62%
14.08%
29,331
015
28,900
22012
29,262
012
29,428
32425
29,108
042
28,002
12242
543,000
000
520,792
2514
015
22012
012
32425
042
12242
000
2514
630,701
607,122
633,247
02446
672,592
12133
02446
12133
633,247
672,592
12,664
13,451
-10,118
52,019
-1.60%
8.57%
Inputs
630,701
607,122
Outputs
633,247
672,592
Tax
12,664
13,451
Profit
-10,118
52,019
ROI
-1.60%
8.57%
Barrows Repairs (Armor Set, 90 Smithing)
6 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
181,502
292,393
000
300,000
11120
1,865,564
003
1,780,069
11990
1,845,553
001
1,885,000
12395
108,873
009
108,874
13474
-
000
11120
003
11990
001
12395
009
13474
4,293,885
4,255,445
361,595
24370
386,659
08969
1,865,891
169137
1,912,893
368191
1,931,296
155160
1,976,992
089203
172,371
24168
178,167
161199
24370
08969
169137
368191
155160
089203
24168
161199
4,331,153
4,454,711
86,620
89,092
-49,352
110,174
-1.15%
2.59%
Inputs
4,293,885
4,255,445
Outputs
4,331,153
4,454,711
Tax
86,620
89,092
Profit
-49,352
110,174
ROI
-1.15%
2.59%
181,502
305,372
030
310,000
199177
785,000
001
780,000
295165
774,492
024
750,000
299181
1,900,000
002
1,910,000
3102165
-
030
199177
001
295165
024
299181
002
3102165
3,946,366
3,931,502
335,967
12147
349,421
02656
830,315
12053
849,320
02356
822,094
12666
844,913
12472
1,982,569
33388
2,044,871
02355
12147
02656
12053
02356
12666
12472
33388
02355
3,970,945
4,088,525
79,417
81,769
-54,838
75,254
-1.39%
1.91%
Inputs
3,946,366
3,931,502
Outputs
3,970,945
4,088,525
Tax
79,417
81,769
Profit
-54,838
75,254
ROI
-1.39%
1.91%
181,502
88,720
000
98,002
11123
168,279
041
165,989
11315
164,039
001
163,200
1711
59,174
000
56,277
1414
-
000
11123
041
11315
001
1711
000
1414
661,714
664,970
138,250
11153
140,000
12341
230,000
11375
350,000
01074
201,531
21135
215,430
11125
91,001
11752
108,906
0520
11153
12341
11375
01074
21135
11125
11752
0520
660,782
814,336
13,215
16,286
-14,147
133,080
-2.14%
20.01%
Inputs
661,714
664,970
Outputs
660,782
814,336
Tax
13,215
16,286
Profit
-14,147
133,080
ROI
-2.14%
20.01%
181,502
22,183
010
27,500
63562
984,414
011
984,414
11776
383,782
020
388,000
11880
100,000
000
95,000
2815
-
010
63562
011
11776
020
11880
000
2815
1,671,881
1,676,416
59,642
03566
63,993
533110
1,044,998
045154
1,086,734
192242
462,465
149115
472,990
375180
97,220
01545
107,080
12633
03566
533110
045154
192242
149115
375180
01545
12633
1,664,325
1,730,797
33,284
34,613
-40,840
19,768
-2.44%
1.18%
Inputs
1,671,881
1,676,416
Outputs
1,664,325
1,730,797
Tax
33,284
34,613
Profit
-40,840
19,768
ROI
-2.44%
1.18%
181,502
121,247
200
121,000
12142
289,187
000
265,500
22092
235,157
012
222,888
183146
95,781
000
95,025
113
-
200
12142
000
22092
012
183146
000
113
922,874
885,915
186,604
02545
205,000
347112
363,331
02346
367,500
244124
311,520
03677
324,000
149218
95,123
11425
100,000
0510
02545
347112
02346
244124
03677
149218
11425
0510
956,578
996,500
19,130
19,930
14,574
90,655
1.58%
10.23%
Inputs
922,874
885,915
Outputs
956,578
996,500
Tax
19,130
19,930
Profit
14,574
90,655
ROI
1.58%
10.23%
181,502
105,234
0010
106,222
63077
167,000
000
166,942
149
237,302
001
240,000
147132
94,642
000
94,800
143
-
0010
63077
000
149
001
147132
000
143
785,680
789,466
166,943
016103
170,000
16199
166,900
11550
175,646
01150
273,448
03179
288,500
269175
94,642
01751
97,578
2638
016103
16199
11550
01150
03179
269175
01751
2638
701,933
731,724
14,036
14,633
-97,783
-72,375
-12.45%
-9.17%
Inputs
785,680
789,466
Outputs
701,933
731,724
Tax
14,036
14,633
Profit
-97,783
-72,375
ROI
-12.45%
-9.17%
Barrows Repairs (90 Smithing)
24 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
33,000
292,393
000
300,000
11120
-
000
11120
325,393
333,000
361,595
24370
386,659
08969
24370
08969
361,595
386,659
7,231
7,733
28,971
45,926
8.90%
13.79%
Inputs
325,393
333,000
Outputs
361,595
386,659
Tax
7,231
7,733
Profit
28,971
45,926
ROI
8.90%
13.79%
49,501
1,865,564
003
1,780,069
11990
-
003
11990
1,915,065
1,829,570
1,865,891
169137
1,912,893
368191
169137
368191
1,865,891
1,912,893
37,317
38,257
-86,491
45,066
-4.52%
2.46%
Inputs
1,915,065
1,829,570
Outputs
1,865,891
1,912,893
Tax
37,317
38,257
Profit
-86,491
45,066
ROI
-4.52%
2.46%
44,000
1,845,553
001
1,885,000
12395
-
001
12395
1,889,553
1,929,000
1,931,296
155160
1,976,992
089203
155160
089203
1,931,296
1,976,992
38,625
39,539
3,118
8,453
0.17%
0.44%
Inputs
1,889,553
1,929,000
Outputs
1,931,296
1,976,992
Tax
38,625
39,539
Profit
3,118
8,453
ROI
0.17%
0.44%
55,001
108,873
009
108,874
13474
-
009
13474
163,874
163,875
172,371
24168
178,167
161199
24168
161199
172,371
178,167
3,447
3,563
5,050
10,729
3.08%
6.55%
Inputs
163,874
163,875
Outputs
172,371
178,167
Tax
3,447
3,563
Profit
5,050
10,729
ROI
3.08%
6.55%
33,000
305,372
030
310,000
199177
-
030
199177
338,372
343,000
335,967
12147
349,421
02656
12147
02656
335,967
349,421
6,719
6,988
-9,124
-567
-2.70%
-0.17%
Inputs
338,372
343,000
Outputs
335,967
349,421
Tax
6,719
6,988
Profit
-9,124
-567
ROI
-2.70%
-0.17%
49,501
785,000
001
780,000
295165
-
001
295165
834,501
829,501
830,315
12053
849,320
02356
12053
02356
830,315
849,320
16,606
16,986
-20,792
2,833
-2.49%
0.34%
Inputs
834,501
829,501
Outputs
830,315
849,320
Tax
16,606
16,986
Profit
-20,792
2,833
ROI
-2.49%
0.34%
44,000
774,492
024
750,000
299181
-
024
299181
818,492
794,000
822,094
12666
844,913
12472
12666
12472
822,094
844,913
16,441
16,898
-12,839
34,015
-1.57%
4.28%
Inputs
818,492
794,000
Outputs
822,094
844,913
Tax
16,441
16,898
Profit
-12,839
34,015
ROI
-1.57%
4.28%
55,001
1,900,000
002
1,910,000
3102165
-
002
3102165
1,955,001
1,965,001
1,982,569
33388
2,044,871
02355
33388
02355
1,982,569
2,044,871
39,651
40,897
-12,083
38,973
-0.62%
1.98%
Inputs
1,955,001
1,965,001
Outputs
1,982,569
2,044,871
Tax
39,651
40,897
Profit
-12,083
38,973
ROI
-0.62%
1.98%
33,000
88,720
000
98,002
11123
-
000
11123
121,720
131,002
138,250
11153
140,000
12341
11153
12341
138,250
140,000
2,765
2,800
13,765
6,198
11.31%
4.73%
Inputs
121,720
131,002
Outputs
138,250
140,000
Tax
2,765
2,800
Profit
13,765
6,198
ROI
11.31%
4.73%
49,501
168,279
041
165,989
11315
-
041
11315
217,780
215,490
230,000
11375
350,000
01074
11375
01074
230,000
350,000
4,600
7,000
7,620
127,510
3.50%
59.17%
Inputs
217,780
215,490
Outputs
230,000
350,000
Tax
4,600
7,000
Profit
7,620
127,510
ROI
3.50%
59.17%
44,000
164,039
001
163,200
1711
-
001
1711
208,039
207,200
201,531
21135
215,430
11125
21135
11125
201,531
215,430
4,030
4,308
-10,538
3,922
-5.07%
1.89%
Inputs
208,039
207,200
Outputs
201,531
215,430
Tax
4,030
4,308
Profit
-10,538
3,922
ROI
-5.07%
1.89%
55,001
59,174
000
56,277
1414
-
000
1414
114,175
111,278
91,001
11752
108,906
0520
11752
0520
91,001
108,906
1,820
2,178
-24,994
-4,550
-21.89%
-4.09%
Inputs
114,175
111,278
Outputs
91,001
108,906
Tax
1,820
2,178
Profit
-24,994
-4,550
ROI
-21.89%
-4.09%
33,000
22,183
010
27,500
63562
-
010
63562
55,183
60,500
59,642
03566
63,993
533110
03566
533110
59,642
63,993
1,192
1,279
3,267
2,214
5.92%
3.66%
Inputs
55,183
60,500
Outputs
59,642
63,993
Tax
1,192
1,279
Profit
3,267
2,214
ROI
5.92%
3.66%
49,501
984,414
011
984,414
11776
-
011
11776
1,033,915
1,033,915
1,044,998
045154
1,086,734
192242
045154
192242
1,044,998
1,086,734
20,899
21,734
-9,816
31,085
-0.95%
3.01%
Inputs
1,033,915
1,033,915
Outputs
1,044,998
1,086,734
Tax
20,899
21,734
Profit
-9,816
31,085
ROI
-0.95%
3.01%
44,000
383,782
020
388,000
11880
-
020
11880
427,782
432,000
462,465
149115
472,990
375180
149115
375180
462,465
472,990
9,249
9,459
25,434
31,531
5.95%
7.30%
Inputs
427,782
432,000
Outputs
462,465
472,990
Tax
9,249
9,459
Profit
25,434
31,531
ROI
5.95%
7.30%
55,001
100,000
000
95,000
2815
-
000
2815
155,001
150,001
97,220
01545
107,080
12633
01545
12633
97,220
107,080
1,944
2,141
-59,725
-45,062
-38.53%
-30.04%
Inputs
155,001
150,001
Outputs
97,220
107,080
Tax
1,944
2,141
Profit
-59,725
-45,062
ROI
-38.53%
-30.04%
33,000
121,247
200
121,000
12142
-
200
12142
154,247
154,000
186,604
02545
205,000
347112
02545
347112
186,604
205,000
3,732
4,100
28,625
46,900
18.56%
30.45%
Inputs
154,247
154,000
Outputs
186,604
205,000
Tax
3,732
4,100
Profit
28,625
46,900
ROI
18.56%
30.45%
49,501
289,187
000
265,500
22092
-
000
22092
338,688
315,001
363,331
02346
367,500
244124
02346
244124
363,331
367,500
7,266
7,350
17,377
45,149
5.13%
14.33%
Inputs
338,688
315,001
Outputs
363,331
367,500
Tax
7,266
7,350
Profit
17,377
45,149
ROI
5.13%
14.33%
44,000
235,157
012
222,888
183146
-
012
183146
279,157
266,888
311,520
03677
324,000
149218
03677
149218
311,520
324,000
6,230
6,480
26,133
50,632
9.36%
18.97%
Inputs
279,157
266,888
Outputs
311,520
324,000
Tax
6,230
6,480
Profit
26,133
50,632
ROI
9.36%
18.97%
55,001
95,781
000
95,025
113
-
000
113
150,782
150,026
95,123
11425
100,000
0510
11425
0510
95,123
100,000
1,902
2,000
-57,561
-52,026
-38.17%
-34.68%
Inputs
150,782
150,026
Outputs
95,123
100,000
Tax
1,902
2,000
Profit
-57,561
-52,026
ROI
-38.17%
-34.68%
33,000
105,234
0010
106,222
63077
-
0010
63077
138,234
139,222
166,943
016103
170,000
16199
016103
16199
166,943
170,000
3,338
3,400
25,371
27,378
18.35%
19.66%
Inputs
138,234
139,222
Outputs
166,943
170,000
Tax
3,338
3,400
Profit
25,371
27,378
ROI
18.35%
19.66%
49,501
167,000
000
166,942
149
-
000
149
216,501
216,443
166,900
11550
175,646
01150
11550
01150
166,900
175,646
3,338
3,512
-52,939
-44,309
-24.45%
-20.47%
Inputs
216,501
216,443
Outputs
166,900
175,646
Tax
3,338
3,512
Profit
-52,939
-44,309
ROI
-24.45%
-20.47%
44,000
237,302
001
240,000
147132
-
001
147132
281,302
284,000
273,448
03179
288,500
269175
03179
269175
273,448
288,500
5,468
5,770
-13,322
-1,270
-4.74%
-0.45%
Inputs
281,302
284,000
Outputs
273,448
288,500
Tax
5,468
5,770
Profit
-13,322
-1,270
ROI
-4.74%
-0.45%
55,001
94,642
000
94,800
143
-
000
143
149,643
149,801
94,642
01751
97,578
2638
01751
2638
94,642
97,578
1,892
1,951
-56,893
-54,174
-38.02%
-36.16%
Inputs
149,643
149,801
Outputs
94,642
97,578
Tax
1,892
1,951
Profit
-56,893
-54,174
ROI
-38.02%
-36.16%
Moon Repairs (Armor Set, 90 Smithing)
3 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
6,355,405
277149
6,200,000
272200
120,000
001
123,082
11417
3,854,698
000
3,626,980
1230
9,703,676
032
9,617,007
11025
2,475,000
277149
272200
001
11417
000
1230
032
11025
-
22,508,779
22,042,069
22,640,786
02135
23,000,000
14286
02135
14286
22,640,786
23,000,000
452,815
460,000
-320,808
497,931
-1.43%
2.26%
Inputs
22,508,779
22,042,069
Outputs
22,640,786
23,000,000
Tax
452,815
460,000
Profit
-320,808
497,931
ROI
-1.43%
2.26%
429,000
07091
379,105
243120
61,301
021
59,945
1414
950,000
010
841,666
2419
3,707,895
000
3,300,000
1416
2,475,000
07091
243120
021
1414
010
2419
000
1416
-
7,623,196
7,055,716
7,356,813
21623
7,741,322
02860
21623
02860
7,356,813
7,741,322
147,136
154,826
-413,519
530,780
-5.42%
7.52%
Inputs
7,623,196
7,055,716
Outputs
7,356,813
7,741,322
Tax
147,136
154,826
Profit
-413,519
530,780
ROI
-5.42%
7.52%
2,028,356
1161233
1,981,582
5159332
62,065
000
61,000
81840
984,815
002
1,004,005
733124
1,017,036
001
1,012,937
33575
2,475,000
1161233
5159332
000
81840
002
733124
001
33575
-
6,567,272
6,534,524
6,692,542
0822
6,874,999
137124
0822
137124
6,692,542
6,874,999
133,850
137,499
-8,580
202,976
-0.13%
3.11%
Inputs
6,567,272
6,534,524
Outputs
6,692,542
6,874,999
Tax
133,850
137,499
Profit
-8,580
202,976
ROI
-0.13%
3.11%
Moon Repairs (90 Smithing)
9 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
120,000
001
123,082
11417
825,000
001
11417
-
945,000
948,082
953,436
34494
980,212
03035
34494
03035
953,436
980,212
19,068
19,604
-10,632
12,526
-1.13%
1.32%
Inputs
945,000
948,082
Outputs
953,436
980,212
Tax
19,068
19,604
Profit
-10,632
12,526
ROI
-1.13%
1.32%
3,854,698
000
3,626,980
1230
825,000
000
1230
-
4,679,698
4,451,980
4,516,749
061104
4,605,100
24076
061104
24076
4,516,749
4,605,100
90,334
92,102
-253,283
61,018
-5.41%
1.37%
Inputs
4,679,698
4,451,980
Outputs
4,516,749
4,605,100
Tax
90,334
92,102
Profit
-253,283
61,018
ROI
-5.41%
1.37%
9,703,676
032
9,617,007
11025
825,000
032
11025
-
10,528,676
10,442,007
10,535,000
164114
10,805,690
03995
164114
03995
10,535,000
10,805,690
210,700
216,113
-204,376
147,570
-1.94%
1.41%
Inputs
10,528,676
10,442,007
Outputs
10,535,000
10,805,690
Tax
210,700
216,113
Profit
-204,376
147,570
ROI
-1.94%
1.41%
61,301
021
59,945
1414
825,000
021
1414
-
886,301
884,945
800,000
13154
949,600
02665
13154
02665
800,000
949,600
16,000
18,992
-102,301
45,663
-11.54%
5.16%
Inputs
886,301
884,945
Outputs
800,000
949,600
Tax
16,000
18,992
Profit
-102,301
45,663
ROI
-11.54%
5.16%
950,000
010
841,666
2419
825,000
010
2419
-
1,775,000
1,666,666
1,698,778
04359
1,737,100
44560
04359
44560
1,698,778
1,737,100
33,975
34,742
-110,197
35,692
-6.21%
2.14%
Inputs
1,775,000
1,666,666
Outputs
1,698,778
1,737,100
Tax
33,975
34,742
Profit
-110,197
35,692
ROI
-6.21%
2.14%
3,707,895
000
3,300,000
1416
825,000
000
1416
-
4,532,895
4,125,000
4,293,333
03063
4,624,062
24157
03063
24157
4,293,333
4,624,062
85,866
92,481
-325,428
406,581
-7.18%
9.86%
Inputs
4,532,895
4,125,000
Outputs
4,293,333
4,624,062
Tax
85,866
92,481
Profit
-325,428
406,581
ROI
-7.18%
9.86%
62,065
000
61,000
81840
825,000
000
81840
-
887,065
886,000
815,000
23774
831,465
0841
23774
0841
815,000
831,465
16,300
16,629
-88,365
-71,164
-9.96%
-8.03%
Inputs
887,065
886,000
Outputs
815,000
831,465
Tax
16,300
16,629
Profit
-88,365
-71,164
ROI
-9.96%
-8.03%
984,815
002
1,004,005
733124
825,000
002
733124
-
1,809,815
1,829,005
1,822,001
13480
1,840,100
03995
13480
03995
1,822,001
1,840,100
36,440
36,802
-24,254
-25,707
-1.34%
-1.41%
Inputs
1,809,815
1,829,005
Outputs
1,822,001
1,840,100
Tax
36,440
36,802
Profit
-24,254
-25,707
ROI
-1.34%
-1.41%
1,017,036
001
1,012,937
33575
825,000
001
33575
-
1,842,036
1,837,937
1,821,001
24689
1,851,000
13263
24689
13263
1,821,001
1,851,000
36,420
37,020
-57,455
-23,957
-3.12%
-1.30%
Inputs
1,842,036
1,837,937
Outputs
1,821,001
1,851,000
Tax
36,420
37,020
Profit
-57,455
-23,957
ROI
-3.12%
-1.30%
Zulrah
6 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
12,605,392
004
11,023,000
22847
004
22847
12,605,392
11,023,000
11,251,689
1159314
11,534,402
2168318
1159314
2168318
11,251,689
11,534,402
225,033
230,688
-1,578,736
280,714
-12.52%
2.55%
Inputs
12,605,392
11,023,000
Outputs
11,251,689
11,534,402
Tax
225,033
230,688
Profit
-1,578,736
280,714
ROI
-12.52%
2.55%
3,674,936
056
3,646,000
12025
056
12025
3,674,936
3,646,000
3,682,091
086203
3,772,113
1116220
086203
1116220
3,682,091
3,772,113
73,641
75,442
-66,486
50,671
-1.81%
1.39%
Inputs
3,674,936
3,646,000
Outputs
3,682,091
3,772,113
Tax
73,641
75,442
Profit
-66,486
50,671
ROI
-1.81%
1.39%
3,674,936
056
3,646,000
12025
056
12025
3,674,936
3,646,000
184
59.0K1.8M4.8M
188
76.7K3.4M6.8M
59.0K1.8M4.8M
76.7K3.4M6.8M
3,680,000
3,760,000
73,600
75,200
-68,536
38,800
-1.86%
1.06%
Inputs
3,674,936
3,646,000
Outputs
3,680,000
3,760,000
Tax
73,600
75,200
Profit
-68,536
38,800
ROI
-1.86%
1.06%
5,690,339
01332
5,656,737
21936
3,740,740
11845
3,631,000
02141
01332
21936
11845
02141
9,431,079
9,287,737
9,228,648
142122
9,457,163
343116
142122
343116
9,228,648
9,457,163
184,572
189,143
-387,003
-19,717
-4.10%
-0.21%
Inputs
9,431,079
9,287,737
Outputs
9,228,648
9,457,163
Tax
184,572
189,143
Profit
-387,003
-19,717
ROI
-4.10%
-0.21%
50,000
0820
42,480
23572
3,740,740
11845
3,631,000
02141
0820
23572
11845
02141
3,790,740
3,673,480
3,710,639
060140
3,815,630
480102
060140
480102
3,710,639
3,815,630
74,212
76,312
-154,313
65,838
-4.07%
1.79%
Inputs
3,790,740
3,673,480
Outputs
3,710,639
3,815,630
Tax
74,212
76,312
Profit
-154,313
65,838
ROI
-4.07%
1.79%
50,000
0820
42,480
23572
3,740,740
11845
3,631,000
02141
270,218
4177194
256,777
2148332
0820
23572
11845
02141
4177194
2148332
6,492,920
6,241,250
6,183,256
0823
6,362,719
12128
0823
12128
6,183,256
6,362,719
123,665
127,254
-433,329
-5,785
-6.67%
-0.09%
Inputs
6,492,920
6,241,250
Outputs
6,183,256
6,362,719
Tax
123,665
127,254
Profit
-433,329
-5,785
ROI
-6.67%
-0.09%
Cerberus
3 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
262,144
42841.2K
253,419
34751.2K
21,972,829
025
21,375,003
1939
42841.2K
34751.2K
025
1939
22,234,973
21,628,422
21,807,865
0144230
21,875,932
3135255
0144230
3135255
21,807,865
21,875,932
436,157
437,518
-863,265
-190,008
-3.88%
-0.88%
Inputs
22,234,973
21,628,422
Outputs
21,807,865
21,875,932
Tax
436,157
437,518
Profit
-863,265
-190,008
ROI
-3.88%
-0.88%
29,150,040
02425
28,984,915
32639
133,300
029
128,000
21249
02425
32639
029
21249
29,283,340
29,112,915
29,920,262
267135
30,036,927
286151
267135
286151
29,920,262
30,036,927
598,405
600,738
38,517
323,274
0.13%
1.11%
Inputs
29,283,340
29,112,915
Outputs
29,920,262
30,036,927
Tax
598,405
600,738
Profit
38,517
323,274
ROI
0.13%
1.11%
668,449
24982
640,692
12483
4,130,000
016
4,129,125
1936
24982
12483
016
1936
4,798,449
4,769,817
4,857,732
085148
4,979,024
375187
085148
375187
4,857,732
4,979,024
97,154
99,580
-37,871
109,627
-0.79%
2.30%
Inputs
4,798,449
4,769,817
Outputs
4,857,732
4,979,024
Tax
97,154
99,580
Profit
-37,871
109,627
ROI
-0.79%
2.30%
Corporeal Beast
4 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
68,632
163364
68,799
499258
975,106
000
960,000
1519
163364
499258
000
1519
1,043,738
1,028,799
1,172,824
02461
1,233,333
33477
02461
33477
1,172,824
1,233,333
23,456
24,666
105,630
179,868
10.12%
17.48%
Inputs
1,043,738
1,028,799
Outputs
1,172,824
1,233,333
Tax
23,456
24,666
Profit
105,630
179,868
ROI
10.12%
17.48%
1,233,333
33477
1,172,824
02461
27,358,100
000
27,211,111
111
33477
02461
000
111
28,591,433
28,383,935
29,031,631
03388
28,650,000
33482
03388
33482
29,031,631
28,650,000
580,632
573,000
-140,434
-306,935
-0.49%
-1.08%
Inputs
28,591,433
28,383,935
Outputs
29,031,631
28,650,000
Tax
580,632
573,000
Profit
-140,434
-306,935
ROI
-0.49%
-1.08%
1,233,333
33477
1,172,824
02461
126,775,346
0728
124,300,000
11525
33477
02461
0728
11525
128,008,679
125,472,824
125,813,835
2226
127,300,000
1421
2226
1421
125,813,835
127,300,000
2,516,276
2,546,000
-4,711,120
-718,824
-3.68%
-0.57%
Inputs
128,008,679
125,472,824
Outputs
125,813,835
127,300,000
Tax
2,516,276
2,546,000
Profit
-4,711,120
-718,824
ROI
-3.68%
-0.57%
1,233,333
33477
1,172,824
02461
570,000,000
000
581,000,000
111
33477
02461
000
111
571,233,333
582,172,824
584,000,000
01025
585,735,258
21037
01025
21037
584,000,000
585,735,258
5,000,000
5,000,000
7,766,667
-1,437,566
1.36%
-0.25%
Inputs
571,233,333
582,172,824
Outputs
584,000,000
585,735,258
Tax
5,000,000
5,000,000
Profit
7,766,667
-1,437,566
ROI
1.36%
-0.25%
Visages
3 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
88
102295596
87
2133337
3,702,924
015
3,640,000
11739
102295596
2133337
015
11739
3,703,012
3,640,087
3,696,596
193251
3,733,002
2103251
193251
2103251
3,696,596
3,733,002
73,931
74,660
-80,347
18,255
-2.17%
0.50%
Inputs
3,703,012
3,640,087
Outputs
3,696,596
3,733,002
Tax
73,931
74,660
Profit
-80,347
18,255
ROI
-2.17%
0.50%
88
102295596
87
2133337
15,800,000
003
15,400,000
112
102295596
2133337
003
112
15,800,088
15,400,087
15,740,202
14379
15,800,000
04289
14379
04289
15,740,202
15,800,000
314,804
316,000
-374,690
83,913
-2.37%
0.54%
Inputs
15,800,088
15,400,087
Outputs
15,740,202
15,800,000
Tax
314,804
316,000
Profit
-374,690
83,913
ROI
-2.37%
0.54%
939
12739
200
0636
29,320,000
000
29,022,000
113
12739
0636
000
113
29,320,939
29,022,200
29,152,547
0925
30,036,722
11222
0925
11222
29,152,547
30,036,722
583,050
600,734
-751,442
413,788
-2.56%
1.43%
Inputs
29,320,939
29,022,200
Outputs
29,152,547
30,036,722
Tax
583,050
600,734
Profit
-751,442
413,788
ROI
-2.56%
1.43%
Dragon Forge
5 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
306,025
05780
299,011
26065
72,500,000
001
72,000,000
110
1,800,000
05780
26065
001
110
-
74,606,025
74,099,011
77,616,996
113
78,687,000
112
113
112
77,616,996
78,687,000
1,552,339
1,573,740
1,458,632
3,014,249
1.96%
4.07%
Inputs
74,606,025
74,099,011
Outputs
77,616,996
78,687,000
Tax
1,552,339
1,573,740
Profit
1,458,632
3,014,249
ROI
1.96%
4.07%
280,443
283129
270,006
979131
228,046
011
228,046
1426
1,800,000
283129
979131
011
1426
-
2,308,489
2,298,052
2,331,716
01054
2,407,893
11256
01054
11256
2,331,716
2,407,893
46,634
48,157
-23,407
61,684
-1.01%
2.68%
Inputs
2,308,489
2,298,052
Outputs
2,331,716
2,407,893
Tax
46,634
48,157
Profit
-23,407
61,684
ROI
-1.01%
2.68%
535,331
20126381
520,282
2510655
20126381
2510655
535,331
520,282
28,000
05.8K10.2K
28,500
522.5K8.0K
05.8K10.2K
522.5K8.0K
420,000
427,500
8,400
8,550
-123,731
-101,332
-23.11%
-19.48%
Inputs
535,331
520,282
Outputs
420,000
427,500
Tax
8,400
8,550
Profit
-123,731
-101,332
ROI
-23.11%
-19.48%
535,331
20126381
520,282
2510655
20126381
2510655
1,070,662
1,040,564
1,090,003
08858
1,123,581
149152
08858
149152
1,090,003
1,123,581
21,800
22,471
-2,459
60,546
-0.23%
5.82%
Inputs
1,070,662
1,040,564
Outputs
1,090,003
1,123,581
Tax
21,800
22,471
Profit
-2,459
60,546
ROI
-0.23%
5.82%
535,331
20126381
520,282
2510655
20126381
2510655
2,141,324
2,081,128
2,178,683
4563
2,197,999
05128
4563
05128
2,178,683
2,197,999
43,573
43,959
-6,214
72,912
-0.29%
3.50%
Inputs
2,141,324
2,081,128
Outputs
2,178,683
2,197,999
Tax
43,573
43,959
Profit
-6,214
72,912
ROI
-0.29%
3.50%
Godswords
6 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
175,000
010
170,000
22554
169,900
0301
155,875
12441
183,000
000
182,000
12847
010
22554
0301
12441
000
12847
527,900
507,875
565,000
1551
565,000
15224
1551
15224
565,000
565,000
11,300
11,300
25,800
45,825
4.89%
9.02%
Inputs
527,900
507,875
Outputs
565,000
565,000
Tax
11,300
11,300
Profit
25,800
45,825
ROI
4.89%
9.02%
565,000
15224
565,000
1551
7,325,000
005
7,270,002
2519
15224
1551
005
2519
7,890,000
7,835,002
7,965,840
7123257
8,152,064
10111290
7123257
10111290
7,965,840
8,152,064
159,316
163,041
-83,476
154,021
-1.06%
1.97%
Inputs
7,890,000
7,835,002
Outputs
7,965,840
8,152,064
Tax
159,316
163,041
Profit
-83,476
154,021
ROI
-1.06%
1.97%
565,000
15224
565,000
1551
18,133,394
020
18,190,000
2529
15224
1551
020
2529
18,698,394
18,755,000
19,182,193
2115219
19,303,971
297240
2115219
297240
19,182,193
19,303,971
383,643
386,079
100,156
162,892
0.54%
0.87%
Inputs
18,698,394
18,755,000
Outputs
19,182,193
19,303,971
Tax
383,643
386,079
Profit
100,156
162,892
ROI
0.54%
0.87%
565,000
15224
565,000
1551
26,964,960
000
27,720,000
163
15224
1551
000
163
27,529,960
28,285,000
28,616,388
339100
29,335,260
051127
339100
051127
28,616,388
29,335,260
572,327
586,705
514,101
463,555
1.87%
1.64%
Inputs
27,529,960
28,285,000
Outputs
28,616,388
29,335,260
Tax
572,327
586,705
Profit
514,101
463,555
ROI
1.87%
1.64%
565,000
15224
565,000
1551
18,490,000
0162
18,488,009
11413
15224
1551
0162
11413
19,055,000
19,053,009
19,248,879
13654
19,754,144
03981
13654
03981
19,248,879
19,754,144
384,977
395,082
-191,098
306,053
-1.00%
1.61%
Inputs
19,055,000
19,053,009
Outputs
19,248,879
19,754,144
Tax
384,977
395,082
Profit
-191,098
306,053
ROI
-1.00%
1.61%
565,000
15224
565,000
1551
33,230,309
000
35,915,000
126
15224
1551
000
126
33,795,309
36,480,000
36,726,171
11846
37,300,000
02253
11846
02253
36,726,171
37,300,000
734,523
746,000
2,196,339
74,000
6.50%
0.20%
Inputs
33,795,309
36,480,000
Outputs
36,726,171
37,300,000
Tax
734,523
746,000
Profit
2,196,339
74,000
ROI
6.50%
0.20%
Wilderness Bosses
3 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
2,229,143
001
2,209,666
187
619,738
0031
551,000
1146
319,390
061
320,000
2436
001
187
0031
1146
061
2436
3,168,271
3,080,666
3,515,260
03573
3,585,995
13487
03573
13487
3,515,260
3,585,995
70,305
71,719
276,684
433,610
8.73%
14.08%
Inputs
3,168,271
3,080,666
Outputs
3,515,260
3,585,995
Tax
70,305
71,719
Profit
276,684
433,610
ROI
8.73%
14.08%
951,886
022
934,382
3712
543,000
002
543,500
1211
180,192
003
185,000
1521
022
3712
002
1211
003
1521
1,675,078
1,662,882
1,941,141
11248
1,981,466
13266
11248
13266
1,941,141
1,981,466
38,822
39,629
227,241
278,955
13.57%
16.78%
Inputs
1,675,078
1,662,882
Outputs
1,941,141
1,981,466
Tax
38,822
39,629
Profit
227,241
278,955
ROI
13.57%
16.78%
1,644,480
01216
1,650,000
1337
6,500,000
036
6,240,000
22132
26,700,000
012
26,433,000
2720
500,000
01216
1337
036
22132
012
2720
-
35,344,480
34,823,000
35,337,000
2118325
35,871,235
3156336
2118325
3156336
35,337,000
35,871,235
706,740
717,424
-714,220
330,811
-2.02%
0.95%
Inputs
35,344,480
34,823,000
Outputs
35,337,000
35,871,235
Tax
706,740
717,424
Profit
-714,220
330,811
ROI
-2.02%
0.95%
Oathplate
2 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
202,058
059547
202,100
325.4K10.8K
775
5.0K17.7K40.5K
775
017.8K24.8K
059547
325.4K10.8K
5.0K17.7K40.5K
017.8K24.8K
278,637,300
278,694,000
283,595,415
0615
283,595,415
41846
0615
41846
283,595,415
283,595,415
5,000,000
5,000,000
-41,885
-98,585
-0.02%
-0.04%
Inputs
278,637,300
278,694,000
Outputs
283,595,415
283,595,415
Tax
5,000,000
5,000,000
Profit
-41,885
-98,585
ROI
-0.02%
-0.04%
94,447,996
21864
93,665,064
02658
95,489,921
02481
93,343,505
44488
95,950,000
23584
93,879,557
24667
21864
02658
02481
44488
23584
24667
285,887,917
280,888,126
283,595,415
0615
283,595,415
41846
0615
41846
283,595,415
283,595,415
5,000,000
5,000,000
-7,292,502
-2,292,711
-2.55%
-0.82%
Inputs
285,887,917
280,888,126
Outputs
283,595,415
283,595,415
Tax
5,000,000
5,000,000
Profit
-7,292,502
-2,292,711
ROI
-2.55%
-0.82%
Torva
4 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
222,000,000
002
221,455,555
2619
166,000,000
004
166,456,456
128
111,000,000
022
111,056,456
1217
24,767,923
0120305
24,234,135
1140305
16,834,264
6116342
16,446,301
3159326
002
2619
004
128
022
1217
0120305
1140305
6116342
3159326
540,602,187
539,648,903
545,505,000
0921
550,656,000
41047
0921
41047
545,505,000
550,656,000
5,000,000
5,000,000
-97,187
6,007,097
-0.02%
1.11%
Inputs
540,602,187
539,648,903
Outputs
545,505,000
550,656,000
Tax
5,000,000
5,000,000
Profit
-97,187
6,007,097
ROI
-0.02%
1.11%
222,000,000
002
221,455,555
2619
8,198,212
000
8,253,358
341
002
2619
000
341
230,198,212
229,708,913
230,291,414
12246
235,450,074
02133
12246
02133
230,291,414
235,450,074
4,605,828
4,709,001
-4,512,626
1,032,160
-1.96%
0.45%
Inputs
230,198,212
229,708,913
Outputs
230,291,414
235,450,074
Tax
4,605,828
4,709,001
Profit
-4,512,626
1,032,160
ROI
-1.96%
0.45%
166,000,000
004
166,456,456
128
8,198,212
000
8,253,358
341
004
128
000
341
182,396,424
182,963,172
184,000,000
22647
188,180,000
01730
22647
01730
184,000,000
188,180,000
3,680,000
3,763,600
-2,076,424
1,453,228
-1.14%
0.79%
Inputs
182,396,424
182,963,172
Outputs
184,000,000
188,180,000
Tax
3,680,000
3,763,600
Profit
-2,076,424
1,453,228
ROI
-1.14%
0.79%
111,000,000
022
111,056,456
1217
8,198,212
000
8,253,358
341
022
1217
000
341
127,396,424
127,563,172
128,750,000
22362
131,664,795
22232
22362
22232
128,750,000
131,664,795
2,575,000
2,633,295
-1,221,424
1,468,328
-0.96%
1.15%
Inputs
127,396,424
127,563,172
Outputs
128,750,000
131,664,795
Tax
2,575,000
2,633,295
Profit
-1,221,424
1,468,328
ROI
-0.96%
1.15%
Misc
5 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
350,000
030
350,000
21246
030
21246
350,000
350,000
385,000
036118
387,319
4100208
036118
4100208
385,000
387,319
7,700
7,746
27,300
29,573
7.80%
8.45%
Inputs
350,000
350,000
Outputs
385,000
387,319
Tax
7,700
7,746
Profit
27,300
29,573
ROI
7.80%
8.45%
2,126,812
12960
2,055,001
32968
75,500,000
001
76,179,000
1410
12960
32968
001
1410
77,626,812
78,234,001
78,650,000
04582
79,000,000
23884
04582
23884
78,650,000
79,000,000
1,573,000
1,580,000
-549,812
-814,001
-0.71%
-1.04%
Inputs
77,626,812
78,234,001
Outputs
78,650,000
79,000,000
Tax
1,573,000
1,580,000
Profit
-549,812
-814,001
ROI
-0.71%
-1.04%
13,737,101
02216
13,737,000
11966
02216
11966
68,685,505
68,685,000
68,840,278
033103
70,602,979
338109
033103
338109
68,840,278
70,602,979
1,376,805
1,412,059
-1,222,032
505,920
-1.78%
0.74%
Inputs
68,685,505
68,685,000
Outputs
68,840,278
70,602,979
Tax
1,376,805
1,412,059
Profit
-1,222,032
505,920
ROI
-1.78%
0.74%
99,630,060
2411
98,113,329
039
16
10.0K4.8M4.7M
16
43.7K1.9M7.7M
2411
039
10.0K4.8M4.7M
43.7K1.9M7.7M
102,030,060
100,513,329
100,668,033
03686
101,499,999
14993
03686
14993
100,668,033
101,499,999
2,013,360
2,029,999
-3,375,387
-1,043,329
-3.31%
-1.04%
Inputs
102,030,060
100,513,329
Outputs
100,668,033
101,499,999
Tax
2,013,360
2,029,999
Profit
-3,375,387
-1,043,329
ROI
-3.31%
-1.04%
61,800,000
002
61,511,001
118
1,589,497
06084
1,551,522
13671
002
118
06084
13671
63,389,497
63,062,523
63,424,371
1102196
63,500,000
2112176
1102196
2112176
63,424,371
63,500,000
1,268,487
1,270,000
-1,233,613
-832,523
-1.95%
-1.32%
Inputs
63,389,497
63,062,523
Outputs
63,424,371
63,500,000
Tax
1,268,487
1,270,000
Profit
-1,233,613
-832,523
ROI
-1.95%
-1.32%
Item Sets
24 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
11,499
0115390
10,220
4186324
73,293
2261515
71,397
42.1K2.4K
48,954
5235629
47,261
32.5K2.0K
6,000
0131250
5,418
6647412
5,526
1193715
5,526
0575974
0115390
4186324
2261515
42.1K2.4K
5235629
32.5K2.0K
0131250
6647412
1193715
0575974
145,272
139,822
150,499
037171
150,499
245295
037171
245295
150,499
150,499
3,009
3,009
2,218
7,668
1.53%
5.48%
Inputs
145,272
139,822
Outputs
150,499
150,499
Tax
3,009
3,009
Profit
2,218
7,668
ROI
1.53%
5.48%
9,000
1627
8,476
08085
71,500
0722
71,079
196146
47,382
02917
47,103
166113
15,587
01311
15,587
14615
13,492
2741
9,930
03297
1627
08085
0722
196146
02917
166113
01311
14615
2741
03297
156,961
152,175
158,427
122151
160,990
11927
122151
11927
158,427
160,990
3,168
3,219
-1,702
5,596
-1.08%
3.68%
Inputs
156,961
152,175
Outputs
158,427
160,990
Tax
3,168
3,219
Profit
-1,702
5,596
ROI
-1.08%
3.68%
84,198
01716
71,115
12719
71,994
211883
70,785
2289306
47,565
2180176
47,201
4299334
5,656
01919
5,001
16429
84,500
11123
84,309
12434
01716
12719
211883
2289306
2180176
4299334
01919
16429
11123
12434
293,913
278,411
297,012
11164
329,998
02633
11164
02633
297,012
329,998
5,940
6,599
-2,841
44,988
-0.97%
16.16%
Inputs
293,913
278,411
Outputs
297,012
329,998
Tax
5,940
6,599
Profit
-2,841
44,988
ROI
-0.97%
16.16%
40,210
269
34,877
0116
84,257
0470
84,257
5138
63,862
047
74,299
11710
52,893
012
48,096
11112
84,000
010
66,006
11513
269
0116
0470
5138
047
11710
012
11112
010
11513
325,222
307,535
389,198
013
389,198
1109
013
1109
389,198
389,198
7,783
7,783
56,193
73,880
17.28%
24.02%
Inputs
325,222
307,535
Outputs
389,198
389,198
Tax
7,783
7,783
Profit
56,193
73,880
ROI
17.28%
24.02%
103,420
143594
92,125
3110132
187,512
1290456
179,000
4359459
184,285
1388299
184,000
4369472
36,790
0733
36,485
22674
38,536
3187256
37,000
1104475
143594
3110132
1290456
4359459
1388299
4369472
0733
22674
3187256
1104475
550,543
528,610
558,915
11448
558,915
257143
11448
257143
558,915
558,915
11,178
11,178
-2,806
19,127
-0.51%
3.62%
Inputs
550,543
528,610
Outputs
558,915
558,915
Tax
11,178
11,178
Profit
-2,806
19,127
ROI
-0.51%
3.62%
7,400
812.4K12.5K
7,205
11126.2K18.9K
3,285
211.7K3.5K
3,285
12.3K3.2K
1,786
111.6K510
1,734
39771.1K
812.4K12.5K
11126.2K18.9K
211.7K3.5K
12.3K3.2K
111.6K510
39771.1K
12,471
12,224
13,200
0750
14,331
1112357
0750
1112357
13,200
14,331
264
286
465
1,821
3.73%
14.90%
Inputs
12,471
12,224
Outputs
13,200
14,331
Tax
264
286
Profit
465
1,821
ROI
3.73%
14.90%
5,988
709.4K15.7K
5,983
1013.2K48.6K
2,775
5159717
2,580
4616541
1,837
0112392
1,767
1212659
709.4K15.7K
1013.2K48.6K
5159717
4616541
0112392
1212659
10,600
10,330
10,570
8117
13,000
12334
8117
12334
10,570
13,000
211
260
-241
2,410
-2.27%
23.33%
Inputs
10,600
10,330
Outputs
10,570
13,000
Tax
211
260
Profit
-241
2,410
ROI
-2.27%
23.33%
5,003
1218.6K17.1K
5,000
3009.0K27.5K
2,103
1111496
2,103
27301.2K
1,380
6185215
1,380
068254
1218.6K17.1K
3009.0K27.5K
1111496
27301.2K
6185215
068254
8,486
8,483
10,956
057
10,956
11562
057
11562
10,956
10,956
219
219
2,251
2,254
26.53%
26.57%
Inputs
8,486
8,483
Outputs
10,956
10,956
Tax
219
219
Profit
2,251
2,254
ROI
26.53%
26.57%
4,488
2514.3K7.8K
4,411
1021.7K20.6K
2,299
6360533
2,255
24492.1K
2,800
15401.2K
1,500
1516923
2514.3K7.8K
1021.7K20.6K
6360533
24492.1K
15401.2K
1516923
9,587
8,166
8,139
01841
17,399
23264
01841
23264
8,139
17,399
162
347
-1,610
8,886
-16.79%
108.82%
Inputs
9,587
8,166
Outputs
8,139
17,399
Tax
162
347
Profit
-1,610
8,886
ROI
-16.79%
108.82%
21,699
62.2K6.2K
20,728
8210.4K22.3K
39,233
104.4K9.3K
38,477
4612.2K27.1K
39,219
73.7K6.9K
37,880
6210.3K25.3K
32,113
1103.2K8.2K
32,113
6813.6K25.7K
62.2K6.2K
8210.4K22.3K
104.4K9.3K
4612.2K27.1K
73.7K6.9K
6210.3K25.3K
1103.2K8.2K
6813.6K25.7K
132,264
129,198
130,875
01856
130,875
552100
01856
552100
130,875
130,875
2,617
2,617
-4,006
-940
-3.03%
-0.73%
Inputs
132,264
129,198
Outputs
130,875
130,875
Tax
2,617
2,617
Profit
-4,006
-940
ROI
-3.03%
-0.73%
17,500
1112
14,098
3735
10,651
508
8,348
01324
9,937
5916
9,266
01231
1112
3735
508
01324
5916
01231
38,088
31,712
29,494
0211
30,000
51633
0211
51633
29,494
30,000
589
600
-9,183
-2,312
-24.11%
-7.29%
Inputs
38,088
31,712
Outputs
29,494
30,000
Tax
589
600
Profit
-9,183
-2,312
ROI
-24.11%
-7.29%
208,873
034119
196,347
383198
193,283
02159
191,237
390112
178,082
01449
164,148
3103197
212,112
03225
197,897
376103
034119
383198
02159
390112
01449
3103197
03225
376103
792,350
749,629
761,303
148154
784,466
2158215
148154
2158215
761,303
784,466
15,226
15,689
-46,273
19,148
-5.84%
2.55%
Inputs
792,350
749,629
Outputs
761,303
784,466
Tax
15,226
15,689
Profit
-46,273
19,148
ROI
-5.84%
2.55%
140,000
12341
138,250
11153
350,000
01074
230,000
11375
215,430
11125
201,531
21135
108,906
0520
91,001
11752
12341
11153
01074
11375
11125
21135
0520
11752
814,336
660,782
702,358
12756
718,896
03485
12756
03485
702,358
718,896
14,047
14,377
-126,025
43,737
-15.48%
6.62%
Inputs
814,336
660,782
Outputs
702,358
718,896
Tax
14,047
14,377
Profit
-126,025
43,737
ROI
-15.48%
6.62%
349,421
02656
335,967
12147
849,320
02356
830,315
12053
844,913
12472
822,094
12666
2,044,871
02355
1,982,569
33388
02656
12147
02356
12053
12472
12666
02355
33388
4,088,525
3,970,945
3,977,610
057128
4,150,000
4110303
057128
4110303
3,977,610
4,150,000
79,552
83,000
-190,467
96,055
-4.66%
2.42%
Inputs
4,088,525
3,970,945
Outputs
3,977,610
4,150,000
Tax
79,552
83,000
Profit
-190,467
96,055
ROI
-4.66%
2.42%
386,659
08969
361,595
24370
1,912,893
368191
1,865,891
169137
1,976,992
089203
1,931,296
155160
178,167
161199
172,371
24168
08969
24370
368191
169137
089203
155160
161199
24168
4,454,711
4,331,153
4,463,342
0925
4,550,000
12649
0925
12649
4,463,342
4,550,000
89,266
91,000
-80,635
127,847
-1.81%
2.95%
Inputs
4,454,711
4,331,153
Outputs
4,463,342
4,550,000
Tax
89,266
91,000
Profit
-80,635
127,847
ROI
-1.81%
2.95%
63,993
533110
59,642
03566
1,086,734
192242
1,044,998
045154
472,990
375180
462,465
149115
107,080
12633
97,220
01545
533110
03566
192242
045154
375180
149115
12633
01545
1,730,797
1,664,325
1,694,979
077
1,750,000
11634
077
11634
1,694,979
1,750,000
33,899
35,000
-69,717
50,675
-4.03%
3.04%
Inputs
1,730,797
1,664,325
Outputs
1,694,979
1,750,000
Tax
33,899
35,000
Profit
-69,717
50,675
ROI
-4.03%
3.04%
170,000
16199
166,943
016103
175,646
01150
166,900
11550
288,500
269175
273,448
03179
97,578
2638
94,642
01751
16199
016103
01150
11550
269175
03179
2638
01751
731,724
701,933
710,000
0933
718,600
11846
0933
11846
710,000
718,600
14,200
14,372
-35,924
2,295
-4.91%
0.33%
Inputs
731,724
701,933
Outputs
710,000
718,600
Tax
14,200
14,372
Profit
-35,924
2,295
ROI
-4.91%
0.33%
205,000
347112
186,604
02545
367,500
244124
363,331
02346
324,000
149218
311,520
03677
100,000
0510
95,123
11425
347112
02545
244124
02346
149218
03677
0510
11425
996,500
956,578
958,529
01229
1,010,097
21238
01229
21238
958,529
1,010,097
19,170
20,201
-57,141
33,318
-5.73%
3.48%
Inputs
996,500
956,578
Outputs
958,529
1,010,097
Tax
19,170
20,201
Profit
-57,141
33,318
ROI
-5.73%
3.48%
758,320
12745
722,300
12088
1,132,597
14482
1,124,000
16183
908,135
363172
885,499
391148
12745
12088
14482
16183
363172
391148
2,799,052
2,731,799
3,009,290
0426
3,070,000
22383
0426
22383
3,009,290
3,070,000
60,185
61,400
150,053
276,801
5.36%
10.13%
Inputs
2,799,052
2,731,799
Outputs
3,009,290
3,070,000
Tax
60,185
61,400
Profit
150,053
276,801
ROI
5.36%
10.13%
12,095,160
02048
12,066,000
33680
11,850,000
02350
11,807,701
43885
10,194,037
02345
10,033,123
43674
02048
33680
02350
43885
02345
43674
34,139,197
33,906,824
34,589,443
21233
35,500,000
02168
21233
02168
34,589,443
35,500,000
691,788
710,000
-241,542
883,176
-0.71%
2.60%
Inputs
34,139,197
33,906,824
Outputs
34,589,443
35,500,000
Tax
691,788
710,000
Profit
-241,542
883,176
ROI
-0.71%
2.60%
24,033,223
22663
23,468,383
03987
87,806,015
12370
85,650,450
03679
58,700,000
02156
57,451,871
14370
22663
03987
12370
03679
02156
14370
170,539,238
166,570,704
170,420,040
11429
171,199,008
23068
11429
23068
170,420,040
171,199,008
3,408,400
3,423,980
-3,527,598
1,204,324
-2.07%
0.72%
Inputs
170,539,238
166,570,704
Outputs
170,420,040
171,199,008
Tax
3,408,400
3,423,980
Profit
-3,527,598
1,204,324
ROI
-2.07%
0.72%
53,500,000
01239
52,751,000
12986
129,393,327
21837
128,557,123
03063
91,182,012
11738
90,606,000
13761
01239
12986
21837
03063
11738
13761
274,075,339
271,914,123
278,000,000
11230
278,488,576
22244
11230
22244
278,000,000
278,488,576
5,000,000
5,000,000
-1,075,339
1,574,453
-0.39%
0.58%
Inputs
274,075,339
271,914,123
Outputs
278,000,000
278,488,576
Tax
5,000,000
5,000,000
Profit
-1,075,339
1,574,453
ROI
-0.39%
0.58%
48,940,000
1718
47,457,076
0719
96,629,997
11416
94,346,618
21719
91,100,000
1811
91,843,983
01020
1718
0719
11416
21719
1811
01020
236,669,997
233,647,677
229,894,246
01012
237,420,049
11419
01012
11419
229,894,246
237,420,049
4,597,884
4,748,400
-11,373,635
-976,028
-4.81%
-0.42%
Inputs
236,669,997
233,647,677
Outputs
229,894,246
237,420,049
Tax
4,597,884
4,748,400
Profit
-11,373,635
-976,028
ROI
-4.81%
-0.42%
229,902
01623
212,777
11150
506,192
01143
421,777
41659
585,258
01046
533,765
11355
01623
11150
01143
41659
01046
11355
1,321,352
1,168,319
1,156,244
1715
1,293,778
01739
1715
01739
1,156,244
1,293,778
23,124
25,875
-188,232
99,584
-14.25%
8.52%
Inputs
1,321,352
1,168,319
Outputs
1,156,244
1,293,778
Tax
23,124
25,875
Profit
-188,232
99,584
ROI
-14.25%
8.52%