Cookbooks
Curated recipe collections. Import them to your dashboard to jumpstart it.
Buy at ask, sell at bid
Buy at bid, sell at ask (better margins, slower)
Tree Saplings
21 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
85
01.2K578
82
3422.2K3.7K
01.2K578
3422.2K3.7K
85
82
138
059125
259
453631.1K
059125
453631.1K
138
259
2
5
51
172
60.00%
209.76%
Inputs
85
82
Outputs
138
259
Tax
2
5
Profit
51
172
ROI
60.00%
209.76%
92
01.5K1.4K
85
21.9K1.5K
01.5K1.4K
21.9K1.5K
92
85
452
0201371
452
51.6K1.5K
0201371
51.6K1.5K
452
452
9
9
351
358
381.52%
421.18%
Inputs
92
85
Outputs
452
452
Tax
9
9
Profit
351
358
ROI
381.52%
421.18%
4,918
06741.9K
4,753
1993.4K3.3K
06741.9K
1993.4K3.3K
4,918
4,753
5,222
05721.5K
5,700
1802.5K1.9K
05721.5K
1802.5K1.9K
5,222
5,700
104
114
200
833
4.07%
17.53%
Inputs
4,918
4,753
Outputs
5,222
5,700
Tax
104
114
Profit
200
833
ROI
4.07%
17.53%
26,400
174862.1K
25,885
672.6K4.2K
174862.1K
672.6K4.2K
26,400
25,885
27,600
0398808
27,583
1883.8K4.3K
0398808
1883.8K4.3K
27,600
27,583
552
551
648
1,147
2.45%
4.43%
Inputs
26,400
25,885
Outputs
27,600
27,583
Tax
552
551
Profit
648
1,147
ROI
2.45%
4.43%
93,107
1162678
93,107
653.0K5.0K
1162678
653.0K5.0K
93,107
93,107
94,568
0284516
97,894
2532.8K2.8K
0284516
2532.8K2.8K
94,568
97,894
1,891
1,957
-430
2,830
-0.46%
3.04%
Inputs
93,107
93,107
Outputs
94,568
97,894
Tax
1,891
1,957
Profit
-430
2,830
ROI
-0.46%
3.04%
60
0202548
21
11.7K2.5K
0202548
11.7K2.5K
60
21
125
060115
189
1268509
060115
1268509
125
189
2
3
63
165
105.00%
785.71%
Inputs
60
21
Outputs
125
189
Tax
2
3
Profit
63
165
ROI
105.00%
785.71%
199
00223
40
18702.3K
00223
18702.3K
199
40
152
13669
169
0173345
13669
0173345
152
169
3
3
-50
126
-25.13%
315.00%
Inputs
199
40
Outputs
152
169
Tax
3
3
Profit
-50
126
ROI
-25.13%
315.00%
27
094398
29
67563658
094398
67563658
27
29
80
0143
220
111791
0143
111791
80
220
1
4
52
187
192.59%
644.83%
Inputs
27
29
Outputs
80
220
Tax
1
4
Profit
52
187
ROI
192.59%
644.83%
100
0154231
45
3726706
0154231
3726706
100
45
303
10216273
346
0464259
10216273
0464259
303
346
6
6
197
295
197.00%
655.56%
Inputs
100
45
Outputs
303
346
Tax
6
6
Profit
197
295
ROI
197.00%
655.56%
55
06857
55
662.2K1.6K
06857
662.2K1.6K
55
55
373
1284300
488
0847253
1284300
0847253
373
488
7
9
311
424
565.45%
770.91%
Inputs
55
55
Outputs
373
488
Tax
7
9
Profit
311
424
ROI
565.45%
770.91%
1,599
47262739
1,599
5773.1K2.6K
47262739
5773.1K2.6K
1,599
1,599
2,350
02621.1K
2,391
162.7K2.3K
02621.1K
162.7K2.3K
2,350
2,391
47
47
704
745
44.03%
46.59%
Inputs
1,599
1,599
Outputs
2,350
2,391
Tax
47
47
Profit
704
745
ROI
44.03%
46.59%
21,055
10158386
20,489
2012.9K4.2K
10158386
2012.9K4.2K
21,055
20,489
24,018
04631.8K
24,497
92.9K2.3K
04631.8K
92.9K2.3K
24,018
24,497
480
489
2,483
3,519
11.79%
17.18%
Inputs
21,055
20,489
Outputs
24,018
24,497
Tax
480
489
Profit
2,483
3,519
ROI
11.79%
17.18%
400
070243
347
1691.4K2.8K
070243
1691.4K2.8K
400
347
1,122
0430374
1,150
1002.2K1.6K
0430374
1002.2K1.6K
1,122
1,150
22
23
700
780
175.00%
224.78%
Inputs
400
347
Outputs
1,122
1,150
Tax
22
23
Profit
700
780
ROI
175.00%
224.78%
100
04756
74
90284600
04756
90284600
100
74
486
4124188
888
0614441
4124188
0614441
486
888
9
17
377
797
377.00%
1077.03%
Inputs
100
74
Outputs
486
888
Tax
9
17
Profit
377
797
ROI
377.00%
1077.03%
303
34041.1K
316
1531.4K1.5K
34041.1K
1531.4K1.5K
303
316
871
2351730
988
01.4K2.0K
2351730
01.4K2.0K
871
988
17
19
551
653
181.85%
206.65%
Inputs
303
316
Outputs
871
988
Tax
17
19
Profit
551
653
ROI
181.85%
206.65%
1,700
333386
1,642
3161617
333386
3161617
1,700
1,642
3,192
0439
3,248
4419382
0439
4419382
3,192
3,248
63
64
1,429
1,542
84.06%
93.91%
Inputs
1,700
1,642
Outputs
3,192
3,248
Tax
63
64
Profit
1,429
1,542
ROI
84.06%
93.91%
26,128
06438
25,751
13453495
06438
13453495
26,128
25,751
28,500
0201190
29,087
40623764
0201190
40623764
28,500
29,087
570
581
1,802
2,755
6.90%
10.70%
Inputs
26,128
25,751
Outputs
28,500
29,087
Tax
570
581
Profit
1,802
2,755
ROI
6.90%
10.70%
127,750
007
124,770
2178138
007
2178138
127,750
124,770
132,789
05718
134,990
85248
05718
85248
132,789
134,990
2,655
2,699
2,384
7,521
1.87%
6.03%
Inputs
127,750
124,770
Outputs
132,789
134,990
Tax
2,655
2,699
Profit
2,384
7,521
ROI
1.87%
6.03%
167,000
02311
167,000
26780661
02311
26780661
167,000
167,000
169,511
05286
174,500
12777760
05286
12777760
169,511
174,500
3,390
3,490
-879
4,010
-0.53%
2.40%
Inputs
167,000
167,000
Outputs
169,511
174,500
Tax
3,390
3,490
Profit
-879
4,010
ROI
-0.53%
2.40%
19,225
0126250
19,200
46061.1K
0126250
46061.1K
19,225
19,200
22,000
082244
22,950
10481777
082244
10481777
22,000
22,950
440
459
2,335
3,291
12.15%
17.14%
Inputs
19,225
19,200
Outputs
22,000
22,950
Tax
440
459
Profit
2,335
3,291
ROI
12.15%
17.14%
44,420
05213
44,420
6133202
05213
6133202
44,420
44,420
41,142
0268355
44,881
1354203
0268355
1354203
41,142
44,881
822
897
-4,100
-436
-9.23%
-0.98%
Inputs
44,420
44,420
Outputs
41,142
44,881
Tax
822
897
Profit
-4,100
-436
ROI
-9.23%
-0.98%
Unfinished Potions (Zahur)
19 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
312
03.5K6.4K
298
629.6K10.4K
200
03.5K6.4K
629.6K10.4K
-
512
498
508
013.4K15.9K
530
85914.6K5.5K
013.4K15.9K
85914.6K5.5K
508
530
10
10
-14
22
-2.73%
4.42%
Inputs
512
498
Outputs
508
530
Tax
10
10
Profit
-14
22
ROI
-2.73%
4.42%
284
012.0K15.4K
262
211.1K13.2K
200
012.0K15.4K
211.1K13.2K
-
484
462
150
014158
230
19932.3K
014158
19932.3K
150
230
3
4
-337
-236
-69.63%
-51.08%
Inputs
484
462
Outputs
150
230
Tax
3
4
Profit
-337
-236
ROI
-69.63%
-51.08%
208
74057.1K17.1K
207
56022.0K31.8K
200
74057.1K17.1K
56022.0K31.8K
-
408
407
357
016.0K2.4K
370
751.9K16.0K
016.0K2.4K
751.9K16.0K
357
370
7
7
-58
-44
-14.22%
-10.81%
Inputs
408
407
Outputs
357
370
Tax
7
7
Profit
-58
-44
ROI
-14.22%
-10.81%
523
65144.5K9.0K
504
038.3K56.2K
200
65144.5K9.0K
038.3K56.2K
-
723
704
667
014.7K9.5K
671
37121.1K25.5K
014.7K9.5K
37121.1K25.5K
667
671
13
13
-69
-46
-9.54%
-6.53%
Inputs
723
704
Outputs
667
671
Tax
13
13
Profit
-69
-46
ROI
-9.54%
-6.53%
5,714
1.4K26.4K52.0K
5,697
35360.7K50.5K
200
1.4K26.4K52.0K
35360.7K50.5K
-
5,914
5,897
6,075
125.0K38.3K
6,083
3178.7K85.2K
125.0K38.3K
3178.7K85.2K
6,075
6,083
121
121
40
65
0.68%
1.10%
Inputs
5,914
5,897
Outputs
6,075
6,083
Tax
121
121
Profit
40
65
ROI
0.68%
1.10%
2,727
75252.0K13.4K
2,706
6750.7K46.1K
200
75252.0K13.4K
6750.7K46.1K
-
2,927
2,906
2,941
3.5K70.8K30.7K
2,998
30131.1K58.9K
3.5K70.8K30.7K
30131.1K58.9K
2,941
2,998
58
59
-44
33
-1.50%
1.14%
Inputs
2,927
2,906
Outputs
2,941
2,998
Tax
58
59
Profit
-44
33
ROI
-1.50%
1.14%
2,068
13.0K24.0K7.3K
2,047
1.0K16.6K43.2K
200
13.0K24.0K7.3K
1.0K16.6K43.2K
-
2,268
2,247
2,387
12.1K6.6K8.0K
2,380
81448.8K29.7K
12.1K6.6K8.0K
81448.8K29.7K
2,387
2,380
47
47
72
86
3.17%
3.83%
Inputs
2,268
2,247
Outputs
2,387
2,380
Tax
47
47
Profit
72
86
ROI
3.17%
3.83%
1,875
4.6K31.5K24.2K
1,865
3769.4K57.6K
200
4.6K31.5K24.2K
3769.4K57.6K
-
2,075
2,065
2,203
2.6K56318.7K
2,202
019.4K17.1K
2.6K56318.7K
019.4K17.1K
2,203
2,202
44
44
84
93
4.05%
4.50%
Inputs
2,075
2,065
Outputs
2,203
2,202
Tax
44
44
Profit
84
93
ROI
4.05%
4.50%
2,737
8512.9K11.8K
2,740
19531.2K26.5K
200
8512.9K11.8K
19531.2K26.5K
-
2,937
2,940
3,068
015.5K8.1K
3,090
60045.6K45.5K
015.5K8.1K
60045.6K45.5K
3,068
3,090
61
61
70
89
2.38%
3.03%
Inputs
2,937
2,940
Outputs
3,068
3,090
Tax
61
61
Profit
70
89
ROI
2.38%
3.03%
6,900
05.3K131
6,762
271.9K2.4K
200
05.3K131
271.9K2.4K
-
7,100
6,962
7,205
03.2K1.1K
7,378
56.5K27
03.2K1.1K
56.5K27
7,205
7,378
144
147
-39
269
-0.55%
3.86%
Inputs
7,100
6,962
Outputs
7,205
7,378
Tax
144
147
Profit
-39
269
ROI
-0.55%
3.86%
8,270
07.1K5.0K
8,271
40426.6K51.6K
200
07.1K5.0K
40426.6K51.6K
-
8,470
8,471
8,670
05.9K19.9K
8,700
90074.6K92.7K
05.9K19.9K
90074.6K92.7K
8,670
8,700
173
174
27
55
0.32%
0.65%
Inputs
8,470
8,471
Outputs
8,670
8,700
Tax
173
174
Profit
27
55
ROI
0.32%
0.65%
2,887
24634.4K11.1K
2,886
18914.8K15.8K
200
24634.4K11.1K
18914.8K15.8K
-
3,087
3,086
3,161
2519.2K5.5K
3,243
135.8K45.0K
2519.2K5.5K
135.8K45.0K
3,161
3,243
63
64
11
93
0.36%
3.01%
Inputs
3,087
3,086
Outputs
3,161
3,243
Tax
63
64
Profit
11
93
ROI
0.36%
3.01%
1,759
77764.2K9.9K
1,705
18123.1K26.5K
200
77764.2K9.9K
18123.1K26.5K
-
1,959
1,905
2,035
714.3K12.2K
2,054
045.4K36.4K
714.3K12.2K
045.4K36.4K
2,035
2,054
40
41
36
108
1.84%
5.67%
Inputs
1,959
1,905
Outputs
2,035
2,054
Tax
40
41
Profit
36
108
ROI
1.84%
5.67%
1,867
058.4K29.5K
1,853
9943.2K32.1K
200
058.4K29.5K
9943.2K32.1K
-
2,067
2,053
2,206
527.8K40.9K
2,250
2.0K38.8K75.9K
527.8K40.9K
2.0K38.8K75.9K
2,206
2,250
44
45
95
152
4.60%
7.40%
Inputs
2,067
2,053
Outputs
2,206
2,250
Tax
44
45
Profit
95
152
ROI
4.60%
7.40%
3,799
012.4K42.7K
3,765
2032.8K24.4K
200
012.4K42.7K
2032.8K24.4K
-
3,999
3,965
3,960
06.8K2.0K
4,199
1014.5K19.7K
06.8K2.0K
1014.5K19.7K
3,960
4,199
79
83
-118
151
-2.95%
3.81%
Inputs
3,999
3,965
Outputs
3,960
4,199
Tax
79
83
Profit
-118
151
ROI
-2.95%
3.81%
2,189
2752.0K2.2K
2,189
7306.7K5.8K
200
2752.0K2.2K
7306.7K5.8K
-
2,389
2,389
2,000
0598193
2,790
21.8K1
0598193
21.8K1
2,000
2,790
40
55
-429
346
-17.96%
14.48%
Inputs
2,389
2,389
Outputs
2,000
2,790
Tax
40
55
Profit
-429
346
ROI
-17.96%
14.48%
1,859
361.7K713
1,811
02.8K3.8K
200
361.7K713
02.8K3.8K
-
2,059
2,011
2,002
0210542
2,370
17.5K776
0210542
17.5K776
2,002
2,370
40
47
-97
312
-4.71%
15.51%
Inputs
2,059
2,011
Outputs
2,002
2,370
Tax
40
47
Profit
-97
312
ROI
-4.71%
15.51%
1,750
010.0K2.4K
1,750
3817.0K24.2K
200
010.0K2.4K
3817.0K24.2K
-
1,950
1,950
2,001
00339
2,241
10.0K47.7K10.0K
00339
10.0K47.7K10.0K
2,001
2,241
40
44
11
247
0.56%
12.67%
Inputs
1,950
1,950
Outputs
2,001
2,241
Tax
40
44
Profit
11
247
ROI
0.56%
12.67%
2,887
24634.4K11.1K
2,886
18914.8K15.8K
11,839
4144.9K16.7K
11,550
9221.1K25.7K
200
24634.4K11.1K
18914.8K15.8K
4144.9K16.7K
9221.1K25.7K
-
14,926
14,636
13,381
01100
15,099
12.3K650
01100
12.3K650
13,381
15,099
267
301
-1,812
162
-12.14%
1.11%
Inputs
14,926
14,636
Outputs
13,381
15,099
Tax
267
301
Profit
-1,812
162
ROI
-12.14%
1.11%
Unfinished Potions (Degrime + Zahur)
15 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
247
07.8K11.6K
242
2219.6K18.9K
200
07.8K11.6K
2219.6K18.9K
-
447
442
508
013.4K15.9K
530
85914.6K5.5K
013.4K15.9K
85914.6K5.5K
508
530
10
10
51
78
11.41%
17.65%
Inputs
447
442
Outputs
508
530
Tax
10
10
Profit
51
78
ROI
11.41%
17.65%
177
52.8K5.7K
174
66.4K7.6K
200
52.8K5.7K
66.4K7.6K
-
377
374
150
014158
230
19932.3K
014158
19932.3K
150
230
3
4
-230
-148
-61.01%
-39.57%
Inputs
377
374
Outputs
150
230
Tax
3
4
Profit
-230
-148
ROI
-61.01%
-39.57%
146
05.7K13.7K
144
2527.0K44.7K
200
05.7K13.7K
2527.0K44.7K
-
346
344
357
016.0K2.4K
370
751.9K16.0K
016.0K2.4K
751.9K16.0K
357
370
7
7
4
19
1.16%
5.52%
Inputs
346
344
Outputs
357
370
Tax
7
7
Profit
4
19
ROI
1.16%
5.52%
454
2784.0K17.3K
451
36651.2K77.8K
200
2784.0K17.3K
36651.2K77.8K
-
654
651
667
014.7K9.5K
671
37121.1K25.5K
014.7K9.5K
37121.1K25.5K
667
671
13
13
0
7
0.00%
1.08%
Inputs
654
651
Outputs
667
671
Tax
13
13
Profit
0
7
ROI
0.00%
1.08%
5,500
928.4K26.1K
5,495
1.6K116.0K102.0K
200
928.4K26.1K
1.6K116.0K102.0K
-
5,700
5,695
6,075
125.0K38.3K
6,083
3178.7K85.2K
125.0K38.3K
3178.7K85.2K
6,075
6,083
121
121
254
267
4.46%
4.69%
Inputs
5,700
5,695
Outputs
6,075
6,083
Tax
121
121
Profit
254
267
ROI
4.46%
4.69%
2,559
2955.0K8.2K
2,519
1.0K49.6K57.3K
200
2955.0K8.2K
1.0K49.6K57.3K
-
2,759
2,719
2,941
3.5K70.8K30.7K
2,998
30131.1K58.9K
3.5K70.8K30.7K
30131.1K58.9K
2,941
2,998
58
59
124
220
4.49%
8.09%
Inputs
2,759
2,719
Outputs
2,941
2,998
Tax
58
59
Profit
124
220
ROI
4.49%
8.09%
1,890
010.7K8.9K
1,905
1.5K61.4K80.9K
200
010.7K8.9K
1.5K61.4K80.9K
-
2,090
2,105
2,387
12.1K6.6K8.0K
2,380
81448.8K29.7K
12.1K6.6K8.0K
81448.8K29.7K
2,387
2,380
47
47
250
228
11.96%
10.83%
Inputs
2,090
2,105
Outputs
2,387
2,380
Tax
47
47
Profit
250
228
ROI
11.96%
10.83%
1,784
04.8K3.8K
1,732
84649.7K81.5K
200
04.8K3.8K
84649.7K81.5K
-
1,984
1,932
2,203
2.6K56318.7K
2,202
019.4K17.1K
2.6K56318.7K
019.4K17.1K
2,203
2,202
44
44
175
226
8.82%
11.70%
Inputs
1,984
1,932
Outputs
2,203
2,202
Tax
44
44
Profit
175
226
ROI
8.82%
11.70%
2,615
04.0K10.8K
2,611
1.9K71.8K77.7K
200
04.0K10.8K
1.9K71.8K77.7K
-
2,815
2,811
3,068
015.5K8.1K
3,090
60045.6K45.5K
015.5K8.1K
60045.6K45.5K
3,068
3,090
61
61
192
218
6.82%
7.76%
Inputs
2,815
2,811
Outputs
3,068
3,090
Tax
61
61
Profit
192
218
ROI
6.82%
7.76%
6,775
50782423
6,750
0951730
200
50782423
0951730
-
6,975
6,950
7,205
03.2K1.1K
7,378
56.5K27
03.2K1.1K
56.5K27
7,205
7,378
144
147
86
281
1.23%
4.04%
Inputs
6,975
6,950
Outputs
7,205
7,378
Tax
144
147
Profit
86
281
ROI
1.23%
4.04%
8,076
27810.1K6.7K
8,078
1.2K84.9K97.1K
200
27810.1K6.7K
1.2K84.9K97.1K
-
8,276
8,278
8,670
05.9K19.9K
8,700
90074.6K92.7K
05.9K19.9K
90074.6K92.7K
8,670
8,700
173
174
221
248
2.67%
3.00%
Inputs
8,276
8,278
Outputs
8,670
8,700
Tax
173
174
Profit
221
248
ROI
2.67%
3.00%
2,738
01.7K7.4K
2,724
83274.5K53.9K
200
01.7K7.4K
83274.5K53.9K
-
2,938
2,924
3,161
2519.2K5.5K
3,243
135.8K45.0K
2519.2K5.5K
135.8K45.0K
3,161
3,243
63
64
160
255
5.45%
8.72%
Inputs
2,938
2,924
Outputs
3,161
3,243
Tax
63
64
Profit
160
255
ROI
5.45%
8.72%
1,624
03.1K7.7K
1,592
1.2K44.1K82.5K
200
03.1K7.7K
1.2K44.1K82.5K
-
1,824
1,792
2,035
714.3K12.2K
2,054
045.4K36.4K
714.3K12.2K
045.4K36.4K
2,035
2,054
40
41
171
221
9.38%
12.33%
Inputs
1,824
1,792
Outputs
2,035
2,054
Tax
40
41
Profit
171
221
ROI
9.38%
12.33%
1,768
05.8K1.8K
1,766
97267.2K94.9K
200
05.8K1.8K
97267.2K94.9K
-
1,968
1,966
2,206
527.8K40.9K
2,250
2.0K38.8K75.9K
527.8K40.9K
2.0K38.8K75.9K
2,206
2,250
44
45
194
239
9.86%
12.16%
Inputs
1,968
1,966
Outputs
2,206
2,250
Tax
44
45
Profit
194
239
ROI
9.86%
12.16%
3,679
011.1K18.0K
3,650
62340.3K41.7K
200
011.1K18.0K
62340.3K41.7K
-
3,879
3,850
3,960
06.8K2.0K
4,199
1014.5K19.7K
06.8K2.0K
1014.5K19.7K
3,960
4,199
79
83
2
266
0.05%
6.91%
Inputs
3,879
3,850
Outputs
3,960
4,199
Tax
79
83
Profit
2
266
ROI
0.05%
6.91%
Demonic Gorillas
6 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
17,400,000
0211
17,308,000
28574
2,512,821
6729
2,431,009
0933
0211
28574
6729
0933
19,912,821
19,739,009
19,743,908
43883
19,792,901
45282
43883
45282
19,743,908
19,792,901
394,878
395,858
-563,791
-341,966
-2.83%
-1.73%
Inputs
19,912,821
19,739,009
Outputs
19,743,908
19,792,901
Tax
394,878
395,858
Profit
-563,791
-341,966
ROI
-2.83%
-1.73%
17,400,000
0211
17,308,000
28574
2,512,821
6729
2,431,009
0933
0211
28574
6729
0933
19,912,821
19,739,009
19,893,259
089165
20,372,428
3139192
089165
3139192
19,893,259
20,372,428
397,865
407,448
-417,427
225,971
-2.10%
1.14%
Inputs
19,912,821
19,739,009
Outputs
19,893,259
20,372,428
Tax
397,865
407,448
Profit
-417,427
225,971
ROI
-2.10%
1.14%
17,400,000
0211
17,308,000
28574
2,512,821
6729
2,431,009
0933
0211
28574
6729
0933
19,912,821
19,739,009
19,866,893
262114
20,366,499
292145
262114
292145
19,866,893
20,366,499
397,337
407,329
-443,265
220,161
-2.23%
1.12%
Inputs
19,912,821
19,739,009
Outputs
19,866,893
20,366,499
Tax
397,337
407,329
Profit
-443,265
220,161
ROI
-2.23%
1.12%
17,400,000
0211
17,308,000
28574
2,512,821
6729
2,431,009
0933
0211
28574
6729
0933
19,912,821
19,739,009
19,869,775
2106147
20,480,404
14160192
2106147
14160192
19,869,775
20,480,404
397,395
409,608
-440,441
331,787
-2.21%
1.68%
Inputs
19,912,821
19,739,009
Outputs
19,869,775
20,480,404
Tax
397,395
409,608
Profit
-440,441
331,787
ROI
-2.21%
1.68%
520,000
000
487,003
1315
29,105
014
29,461
12237
29,115
116
29,115
11624
365,000
001
337,884
189
000
1315
014
12237
116
11624
001
189
943,220
883,463
1,057,556
160114
1,099,971
080108
160114
080108
1,057,556
1,099,971
21,151
21,999
93,185
194,509
9.88%
22.02%
Inputs
943,220
883,463
Outputs
1,057,556
1,099,971
Tax
21,151
21,999
Profit
93,185
194,509
ROI
9.88%
22.02%
28,900
044
29,003
1119
29,105
014
29,461
12237
29,115
116
29,115
11624
520,000
000
487,003
1315
044
1119
014
12237
116
11624
000
1315
607,120
574,582
693,868
01716
722,172
11024
01716
11024
693,868
722,172
13,877
14,443
72,871
133,147
12.00%
23.17%
Inputs
607,120
574,582
Outputs
693,868
722,172
Tax
13,877
14,443
Profit
72,871
133,147
ROI
12.00%
23.17%
Barrows Repairs (Armor Set, 90 Smithing)
6 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
181,502
258,296
012
253,878
169
1,850,000
002
1,752,000
23521
1,598,701
000
1,628,005
12832
128,420
032
128,000
25438
-
012
169
002
23521
000
12832
032
25438
4,016,919
3,943,385
280,000
06742
292,011
23844
1,935,262
16297
1,979,289
2118118
1,737,326
05489
1,767,191
514594
206,055
07081
211,879
16450
06742
23844
16297
2118118
05489
514594
07081
16450
4,158,643
4,250,370
83,172
85,005
58,552
221,980
1.46%
5.63%
Inputs
4,016,919
3,943,385
Outputs
4,158,643
4,250,370
Tax
83,172
85,005
Profit
58,552
221,980
ROI
1.46%
5.63%
181,502
261,649
0091
280,000
215967
855,000
0021
855,000
1160140
793,841
01314
785,000
2138128
2,213,370
0295
2,190,500
211390
-
0091
215967
0021
1160140
01314
2138128
0295
211390
4,305,362
4,292,002
293,000
13034
314,998
04055
907,598
14373
907,598
06046
818,000
13250
830,000
04848
2,280,914
25253
2,304,379
01664
13034
04055
14373
06046
13250
04848
25253
01664
4,299,512
4,356,975
85,989
87,137
-91,839
-22,164
-2.13%
-0.52%
Inputs
4,305,362
4,292,002
Outputs
4,299,512
4,356,975
Tax
85,989
87,137
Profit
-91,839
-22,164
ROI
-2.13%
-0.52%
181,502
99,521
000
93,000
261
170,000
010
168,788
108
192,082
15150
165,000
001
59,554
011
59,554
122
-
000
261
010
108
15150
001
011
122
702,659
667,844
135,055
11521
162,335
01610
235,830
12524
246,328
0923
225,524
01429
225,524
1195
117,555
21423
118,000
0124
11521
01610
12524
0923
01429
1195
21423
0124
713,964
752,187
14,278
15,042
-2,973
69,301
-0.42%
10.38%
Inputs
702,659
667,844
Outputs
713,964
752,187
Tax
14,278
15,042
Profit
-2,973
69,301
ROI
-0.42%
10.38%
181,502
23,927
000
30,588
22539
1,133,770
000
1,138,005
14249
405,839
000
405,850
42432
99,784
000
94,825
131
-
000
22539
000
14249
000
42432
000
131
1,844,822
1,850,770
83,750
01844
87,522
46259
1,252,000
35762
1,321,000
294105
459,483
06778
470,897
25198
115,160
11635
118,999
02917
01844
46259
35762
294105
06778
25198
11635
02917
1,910,393
1,998,418
38,207
39,966
27,364
107,682
1.48%
5.82%
Inputs
1,844,822
1,850,770
Outputs
1,910,393
1,998,418
Tax
38,207
39,966
Profit
27,364
107,682
ROI
1.48%
5.82%
181,502
111,926
000
90,282
21224
236,892
001
225,888
23432
249,912
009
254,588
24977
95,155
000
95,335
133
-
000
21224
001
23432
009
24977
000
133
875,387
847,595
121,794
23642
123,366
03647
296,198
13344
328,778
26751
342,537
23046
357,426
47696
96,303
02420
96,893
1411
23642
03647
13344
26751
23046
47696
02420
1411
856,832
906,463
17,134
18,127
-35,689
40,741
-4.08%
4.81%
Inputs
875,387
847,595
Outputs
856,832
906,463
Tax
17,134
18,127
Profit
-35,689
40,741
ROI
-4.08%
4.81%
181,502
83,345
000
84,687
12525
167,112
020
167,000
166
235,151
0027
240,036
24249
94,787
000
94,787
155
-
000
12525
020
166
0027
24249
000
155
761,897
768,012
121,471
02448
125,365
15370
150,000
1426
189,000
0137
297,448
24484
314,998
279113
103,555
11339
165,982
078
02448
15370
1426
0137
24484
279113
11339
078
672,474
795,345
13,448
15,905
-102,871
11,428
-13.50%
1.49%
Inputs
761,897
768,012
Outputs
672,474
795,345
Tax
13,448
15,905
Profit
-102,871
11,428
ROI
-13.50%
1.49%
Barrows Repairs (90 Smithing)
24 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
33,000
258,296
012
253,878
169
-
012
169
291,296
286,878
280,000
06742
292,011
23844
06742
23844
280,000
292,011
5,600
5,840
-16,896
-707
-5.80%
-0.25%
Inputs
291,296
286,878
Outputs
280,000
292,011
Tax
5,600
5,840
Profit
-16,896
-707
ROI
-5.80%
-0.25%
49,501
1,850,000
002
1,752,000
23521
-
002
23521
1,899,501
1,801,501
1,935,262
16297
1,979,289
2118118
16297
2118118
1,935,262
1,979,289
38,705
39,585
-2,944
138,203
-0.15%
7.67%
Inputs
1,899,501
1,801,501
Outputs
1,935,262
1,979,289
Tax
38,705
39,585
Profit
-2,944
138,203
ROI
-0.15%
7.67%
44,000
1,598,701
000
1,628,005
12832
-
000
12832
1,642,701
1,672,005
1,737,326
05489
1,767,191
514594
05489
514594
1,737,326
1,767,191
34,746
35,343
59,879
59,843
3.65%
3.58%
Inputs
1,642,701
1,672,005
Outputs
1,737,326
1,767,191
Tax
34,746
35,343
Profit
59,879
59,843
ROI
3.65%
3.58%
55,001
128,420
032
128,000
25438
-
032
25438
183,421
183,001
206,055
07081
211,879
16450
07081
16450
206,055
211,879
4,121
4,237
18,513
24,641
10.09%
13.46%
Inputs
183,421
183,001
Outputs
206,055
211,879
Tax
4,121
4,237
Profit
18,513
24,641
ROI
10.09%
13.46%
33,000
261,649
0091
280,000
215967
-
0091
215967
294,649
313,000
293,000
13034
314,998
04055
13034
04055
293,000
314,998
5,860
6,299
-7,509
-4,301
-2.55%
-1.37%
Inputs
294,649
313,000
Outputs
293,000
314,998
Tax
5,860
6,299
Profit
-7,509
-4,301
ROI
-2.55%
-1.37%
49,501
855,000
0021
855,000
1160140
-
0021
1160140
904,501
904,501
907,598
14373
907,598
06046
14373
06046
907,598
907,598
18,151
18,151
-15,054
-15,054
-1.66%
-1.66%
Inputs
904,501
904,501
Outputs
907,598
907,598
Tax
18,151
18,151
Profit
-15,054
-15,054
ROI
-1.66%
-1.66%
44,000
793,841
01314
785,000
2138128
-
01314
2138128
837,841
829,000
818,000
13250
830,000
04848
13250
04848
818,000
830,000
16,360
16,600
-36,201
-15,600
-4.32%
-1.88%
Inputs
837,841
829,000
Outputs
818,000
830,000
Tax
16,360
16,600
Profit
-36,201
-15,600
ROI
-4.32%
-1.88%
55,001
2,213,370
0295
2,190,500
211390
-
0295
211390
2,268,371
2,245,501
2,280,914
25253
2,304,379
01664
25253
01664
2,280,914
2,304,379
45,618
46,087
-33,075
12,791
-1.46%
0.57%
Inputs
2,268,371
2,245,501
Outputs
2,280,914
2,304,379
Tax
45,618
46,087
Profit
-33,075
12,791
ROI
-1.46%
0.57%
33,000
99,521
000
93,000
261
-
000
261
132,521
126,000
135,055
11521
162,335
01610
11521
01610
135,055
162,335
2,701
3,246
-167
33,089
-0.13%
26.26%
Inputs
132,521
126,000
Outputs
135,055
162,335
Tax
2,701
3,246
Profit
-167
33,089
ROI
-0.13%
26.26%
49,501
170,000
010
168,788
108
-
010
108
219,501
218,289
235,830
12524
246,328
0923
12524
0923
235,830
246,328
4,716
4,926
11,613
23,113
5.29%
10.59%
Inputs
219,501
218,289
Outputs
235,830
246,328
Tax
4,716
4,926
Profit
11,613
23,113
ROI
5.29%
10.59%
44,000
192,082
15150
165,000
001
-
15150
001
236,082
209,000
225,524
01429
225,524
1195
01429
1195
225,524
225,524
4,510
4,510
-15,068
12,014
-6.38%
5.75%
Inputs
236,082
209,000
Outputs
225,524
225,524
Tax
4,510
4,510
Profit
-15,068
12,014
ROI
-6.38%
5.75%
55,001
59,554
011
59,554
122
-
011
122
114,555
114,555
117,555
21423
118,000
0124
21423
0124
117,555
118,000
2,351
2,360
649
1,085
0.57%
0.95%
Inputs
114,555
114,555
Outputs
117,555
118,000
Tax
2,351
2,360
Profit
649
1,085
ROI
0.57%
0.95%
33,000
23,927
000
30,588
22539
-
000
22539
56,927
63,588
83,750
01844
87,522
46259
01844
46259
83,750
87,522
1,675
1,750
25,148
22,184
44.18%
34.89%
Inputs
56,927
63,588
Outputs
83,750
87,522
Tax
1,675
1,750
Profit
25,148
22,184
ROI
44.18%
34.89%
49,501
1,133,770
000
1,138,005
14249
-
000
14249
1,183,271
1,187,506
1,252,000
35762
1,321,000
294105
35762
294105
1,252,000
1,321,000
25,040
26,420
43,689
107,074
3.69%
9.02%
Inputs
1,183,271
1,187,506
Outputs
1,252,000
1,321,000
Tax
25,040
26,420
Profit
43,689
107,074
ROI
3.69%
9.02%
44,000
405,839
000
405,850
42432
-
000
42432
449,839
449,850
459,483
06778
470,897
25198
06778
25198
459,483
470,897
9,189
9,417
455
11,630
0.10%
2.59%
Inputs
449,839
449,850
Outputs
459,483
470,897
Tax
9,189
9,417
Profit
455
11,630
ROI
0.10%
2.59%
55,001
99,784
000
94,825
131
-
000
131
154,785
149,826
115,160
11635
118,999
02917
11635
02917
115,160
118,999
2,303
2,379
-41,928
-33,206
-27.09%
-22.16%
Inputs
154,785
149,826
Outputs
115,160
118,999
Tax
2,303
2,379
Profit
-41,928
-33,206
ROI
-27.09%
-22.16%
33,000
111,926
000
90,282
21224
-
000
21224
144,926
123,282
121,794
23642
123,366
03647
23642
03647
121,794
123,366
2,435
2,467
-25,567
-2,383
-17.64%
-1.93%
Inputs
144,926
123,282
Outputs
121,794
123,366
Tax
2,435
2,467
Profit
-25,567
-2,383
ROI
-17.64%
-1.93%
49,501
236,892
001
225,888
23432
-
001
23432
286,393
275,389
296,198
13344
328,778
26751
13344
26751
296,198
328,778
5,923
6,575
3,882
46,814
1.36%
17.00%
Inputs
286,393
275,389
Outputs
296,198
328,778
Tax
5,923
6,575
Profit
3,882
46,814
ROI
1.36%
17.00%
44,000
249,912
009
254,588
24977
-
009
24977
293,912
298,588
342,537
23046
357,426
47696
23046
47696
342,537
357,426
6,850
7,148
41,775
51,690
14.21%
17.31%
Inputs
293,912
298,588
Outputs
342,537
357,426
Tax
6,850
7,148
Profit
41,775
51,690
ROI
14.21%
17.31%
55,001
95,155
000
95,335
133
-
000
133
150,156
150,336
96,303
02420
96,893
1411
02420
1411
96,303
96,893
1,926
1,937
-55,779
-55,380
-37.15%
-36.84%
Inputs
150,156
150,336
Outputs
96,303
96,893
Tax
1,926
1,937
Profit
-55,779
-55,380
ROI
-37.15%
-36.84%
33,000
83,345
000
84,687
12525
-
000
12525
116,345
117,687
121,471
02448
125,365
15370
02448
15370
121,471
125,365
2,429
2,507
2,697
5,171
2.32%
4.39%
Inputs
116,345
117,687
Outputs
121,471
125,365
Tax
2,429
2,507
Profit
2,697
5,171
ROI
2.32%
4.39%
49,501
167,112
020
167,000
166
-
020
166
216,613
216,501
150,000
1426
189,000
0137
1426
0137
150,000
189,000
3,000
3,780
-69,613
-31,281
-32.14%
-14.45%
Inputs
216,613
216,501
Outputs
150,000
189,000
Tax
3,000
3,780
Profit
-69,613
-31,281
ROI
-32.14%
-14.45%
44,000
235,151
0027
240,036
24249
-
0027
24249
279,151
284,036
297,448
24484
314,998
279113
24484
279113
297,448
314,998
5,948
6,299
12,349
24,663
4.42%
8.68%
Inputs
279,151
284,036
Outputs
297,448
314,998
Tax
5,948
6,299
Profit
12,349
24,663
ROI
4.42%
8.68%
55,001
94,787
000
94,787
155
-
000
155
149,788
149,788
103,555
11339
165,982
078
11339
078
103,555
165,982
2,071
3,319
-48,304
12,875
-32.25%
8.60%
Inputs
149,788
149,788
Outputs
103,555
165,982
Tax
2,071
3,319
Profit
-48,304
12,875
ROI
-32.25%
8.60%
Moon Repairs (Armor Set, 90 Smithing)
3 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
7,073,607
28494
6,915,000
69298
131,311
020
130,391
1811
3,811,622
010
3,888,555
11010
9,516,977
001
8,317,555
2167
2,475,000
28494
69298
020
1811
010
11010
001
2167
-
23,008,517
21,726,501
23,650,000
02918
23,798,304
36071
02918
36071
23,650,000
23,798,304
473,000
475,966
168,483
1,595,837
0.73%
7.35%
Inputs
23,008,517
21,726,501
Outputs
23,650,000
23,798,304
Tax
473,000
475,966
Profit
168,483
1,595,837
ROI
0.73%
7.35%
360,483
27646
352,862
05167
77,254
000
73,005
276
800,423
000
800,001
11010
3,172,887
020
3,428,555
255
2,475,000
27646
05167
000
276
000
11010
020
255
-
6,886,047
7,129,423
8,032,634
01215
8,113,524
12046
01215
12046
8,032,634
8,113,524
160,652
162,270
985,935
821,831
14.32%
11.53%
Inputs
6,886,047
7,129,423
Outputs
8,032,634
8,113,524
Tax
160,652
162,270
Profit
985,935
821,831
ROI
14.32%
11.53%
2,178,000
361129
2,160,000
1133172
76,424
010
75,391
12517
984,585
006
1,018,000
24836
1,203,655
120
1,203,655
12836
2,475,000
361129
1133172
010
12517
006
24836
120
12836
-
6,917,664
6,932,046
7,329,806
01010
7,300,000
13548
01010
13548
7,329,806
7,300,000
146,596
146,000
265,546
221,954
3.84%
3.20%
Inputs
6,917,664
6,932,046
Outputs
7,329,806
7,300,000
Tax
146,596
146,000
Profit
265,546
221,954
ROI
3.84%
3.20%
Moon Repairs (90 Smithing)
9 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
131,311
020
130,391
1811
825,000
020
1811
-
956,311
955,391
847,000
14745
852,325
23018
14745
23018
847,000
852,325
16,940
17,046
-126,251
-120,112
-13.20%
-12.57%
Inputs
956,311
955,391
Outputs
847,000
852,325
Tax
16,940
17,046
Profit
-126,251
-120,112
ROI
-13.20%
-12.57%
3,811,622
010
3,888,555
11010
825,000
010
11010
-
4,636,622
4,713,555
5,045,000
24756
5,132,000
35156
24756
35156
5,045,000
5,132,000
100,900
102,640
307,478
315,805
6.63%
6.70%
Inputs
4,636,622
4,713,555
Outputs
5,045,000
5,132,000
Tax
100,900
102,640
Profit
307,478
315,805
ROI
6.63%
6.70%
9,516,977
001
8,317,555
2167
825,000
001
2167
-
10,341,977
9,142,555
9,900,000
17252
10,037,548
16569
17252
16569
9,900,000
10,037,548
198,000
200,750
-639,977
694,243
-6.19%
7.59%
Inputs
10,341,977
9,142,555
Outputs
9,900,000
10,037,548
Tax
198,000
200,750
Profit
-639,977
694,243
ROI
-6.19%
7.59%
77,254
000
73,005
276
825,000
000
276
-
902,254
898,005
831,000
13942
818,067
01517
13942
01517
831,000
818,067
16,620
16,361
-87,874
-96,299
-9.74%
-10.72%
Inputs
902,254
898,005
Outputs
831,000
818,067
Tax
16,620
16,361
Profit
-87,874
-96,299
ROI
-9.74%
-10.72%
800,423
000
800,001
11010
825,000
000
11010
-
1,625,423
1,625,001
1,482,098
13448
1,531,767
24424
13448
24424
1,482,098
1,531,767
29,641
30,635
-172,966
-123,869
-10.64%
-7.62%
Inputs
1,625,423
1,625,001
Outputs
1,482,098
1,531,767
Tax
29,641
30,635
Profit
-172,966
-123,869
ROI
-10.64%
-7.62%
3,172,887
020
3,428,555
255
825,000
020
255
-
3,997,887
4,253,555
4,313,057
22647
4,476,857
22734
22647
22734
4,313,057
4,476,857
86,261
89,537
228,909
133,765
5.73%
3.14%
Inputs
3,997,887
4,253,555
Outputs
4,313,057
4,476,857
Tax
86,261
89,537
Profit
228,909
133,765
ROI
5.73%
3.14%
76,424
010
75,391
12517
825,000
010
12517
-
901,424
900,391
805,229
02325
814,000
21624
02325
21624
805,229
814,000
16,104
16,280
-112,299
-102,671
-12.46%
-11.40%
Inputs
901,424
900,391
Outputs
805,229
814,000
Tax
16,104
16,280
Profit
-112,299
-102,671
ROI
-12.46%
-11.40%
984,585
006
1,018,000
24836
825,000
006
24836
-
1,809,585
1,843,000
1,766,726
03160
1,806,377
13852
03160
13852
1,766,726
1,806,377
35,334
36,127
-78,193
-72,750
-4.32%
-3.95%
Inputs
1,809,585
1,843,000
Outputs
1,766,726
1,806,377
Tax
35,334
36,127
Profit
-78,193
-72,750
ROI
-4.32%
-3.95%
1,203,655
120
1,203,655
12836
825,000
120
12836
-
2,028,655
2,028,655
2,006,828
02629
2,006,828
22658
02629
22658
2,006,828
2,006,828
40,136
40,136
-61,963
-61,963
-3.05%
-3.05%
Inputs
2,028,655
2,028,655
Outputs
2,006,828
2,006,828
Tax
40,136
40,136
Profit
-61,963
-61,963
ROI
-3.05%
-3.05%
Zulrah
6 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
10,999,052
029
10,909,000
22121
029
22121
10,999,052
10,909,000
11,010,000
3102206
11,312,094
1119226
3102206
1119226
11,010,000
11,312,094
220,200
226,241
-209,252
176,853
-1.90%
1.62%
Inputs
10,999,052
10,909,000
Outputs
11,010,000
11,312,094
Tax
220,200
226,241
Profit
-209,252
176,853
ROI
-1.90%
1.62%
3,900,000
029
3,702,002
11321
029
11321
3,900,000
3,702,002
3,776,250
280117
3,888,123
081148
280117
081148
3,776,250
3,888,123
75,525
77,762
-199,275
108,359
-5.11%
2.93%
Inputs
3,900,000
3,702,002
Outputs
3,776,250
3,888,123
Tax
75,525
77,762
Profit
-199,275
108,359
ROI
-5.11%
2.93%
3,900,000
029
3,702,002
11321
029
11321
3,900,000
3,702,002
188
32.9K2.9M2.5M
190
46.0K3.9M3.6M
32.9K2.9M2.5M
46.0K3.9M3.6M
3,760,000
3,800,000
75,200
76,000
-215,200
21,998
-5.52%
0.59%
Inputs
3,900,000
3,702,002
Outputs
3,760,000
3,800,000
Tax
75,200
76,000
Profit
-215,200
21,998
ROI
-5.52%
0.59%
7,291,141
01310
7,004,202
1819
3,652,500
0713
3,630,000
12827
01310
1819
0713
12827
10,943,641
10,634,202
10,662,291
24559
10,977,057
04262
24559
04262
10,662,291
10,977,057
213,245
219,541
-494,595
123,314
-4.52%
1.16%
Inputs
10,943,641
10,634,202
Outputs
10,662,291
10,977,057
Tax
213,245
219,541
Profit
-494,595
123,314
ROI
-4.52%
1.16%
40,598
01228
44,926
12445
3,652,500
0713
3,630,000
12827
01228
12445
0713
12827
3,693,098
3,674,926
3,684,560
05259
3,795,478
22863
05259
22863
3,684,560
3,795,478
73,691
75,909
-82,229
44,643
-2.23%
1.21%
Inputs
3,693,098
3,674,926
Outputs
3,684,560
3,795,478
Tax
73,691
75,909
Profit
-82,229
44,643
ROI
-2.23%
1.21%
40,598
01228
44,926
12445
3,652,500
0713
3,630,000
12827
312,419
065152
305,000
6103144
01228
12445
0713
12827
065152
6103144
6,817,288
6,724,926
6,722,353
11219
7,003,670
01625
11219
01625
6,722,353
7,003,670
134,447
140,073
-229,382
138,671
-3.36%
2.06%
Inputs
6,817,288
6,724,926
Outputs
6,722,353
7,003,670
Tax
134,447
140,073
Profit
-229,382
138,671
ROI
-3.36%
2.06%
Cerberus
3 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
280,525
5547630
275,000
11335444
21,618,869
0113
20,650,000
12613
5547630
11335444
0113
12613
21,899,394
20,925,000
21,001,631
2130181
21,578,645
2134186
2130181
2134186
21,001,631
21,578,645
420,032
431,572
-1,317,795
222,073
-6.02%
1.06%
Inputs
21,899,394
20,925,000
Outputs
21,001,631
21,578,645
Tax
420,032
431,572
Profit
-1,317,795
222,073
ROI
-6.02%
1.06%
25,723,005
11929
25,552,992
01020
139,020
102910
110,000
02027
11929
01020
102910
02027
25,862,025
25,662,992
26,000,000
289114
26,555,555
096117
289114
096117
26,000,000
26,555,555
520,000
531,111
-382,025
361,452
-1.48%
1.41%
Inputs
25,862,025
25,662,992
Outputs
26,000,000
26,555,555
Tax
520,000
531,111
Profit
-382,025
361,452
ROI
-1.48%
1.41%
429,786
13156
427,500
02479
5,070,333
061
4,733,333
12021
13156
02479
061
12021
5,500,119
5,160,833
4,951,980
262108
5,097,760
19494
262108
19494
4,951,980
5,097,760
99,039
101,955
-647,178
-165,028
-11.77%
-3.20%
Inputs
5,500,119
5,160,833
Outputs
4,951,980
5,097,760
Tax
99,039
101,955
Profit
-647,178
-165,028
ROI
-11.77%
-3.20%
Corporeal Beast
4 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
71,000
2111151
69,734
0154157
970,995
110
875,000
0930
2111151
0154157
110
0930
1,041,995
944,734
1,008,085
02531
1,048,307
15331
02531
15331
1,008,085
1,048,307
20,161
20,966
-54,071
82,607
-5.19%
8.74%
Inputs
1,041,995
944,734
Outputs
1,008,085
1,048,307
Tax
20,161
20,966
Profit
-54,071
82,607
ROI
-5.19%
8.74%
1,048,307
15331
1,008,085
02531
26,776,381
000
25,244,000
114
15331
02531
000
114
27,824,688
26,252,085
27,000,000
12341
27,990,990
15141
12341
15141
27,000,000
27,990,990
540,000
559,819
-1,364,688
1,179,086
-4.90%
4.49%
Inputs
27,824,688
26,252,085
Outputs
27,000,000
27,990,990
Tax
540,000
559,819
Profit
-1,364,688
1,179,086
ROI
-4.90%
4.49%
1,048,307
15331
1,008,085
02531
112,180,058
02215
109,262,384
21913
15331
02531
02215
21913
113,228,365
110,270,469
108,501,696
0810
109,200,000
2416
0810
2416
108,501,696
109,200,000
2,170,033
2,184,000
-6,896,702
-3,254,469
-6.09%
-2.95%
Inputs
113,228,365
110,270,469
Outputs
108,501,696
109,200,000
Tax
2,170,033
2,184,000
Profit
-6,896,702
-3,254,469
ROI
-6.09%
-2.95%
1,048,307
15331
1,008,085
02531
550,103,499
001
541,111,012
110
15331
02531
001
110
551,151,806
542,119,097
548,808,611
01023
548,700,000
2420
01023
2420
548,808,611
548,700,000
5,000,000
5,000,000
-7,343,195
1,580,903
-1.33%
0.29%
Inputs
551,151,806
542,119,097
Outputs
548,808,611
548,700,000
Tax
5,000,000
5,000,000
Profit
-7,343,195
1,580,903
ROI
-1.33%
0.29%
Visages
3 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
98
133474
90
055220
3,932,989
059
3,906,000
11823
133474
055220
059
11823
3,933,087
3,906,090
3,253,372
113489
3,354,288
485227
113489
485227
3,253,372
3,354,288
65,067
67,085
-744,782
-618,887
-18.94%
-15.84%
Inputs
3,933,087
3,906,090
Outputs
3,253,372
3,354,288
Tax
65,067
67,085
Profit
-744,782
-618,887
ROI
-18.94%
-15.84%
98
133474
90
055220
13,200,000
116
12,806,691
004
133474
055220
116
004
13,200,098
12,806,781
13,327,099
02340
13,962,669
32765
02340
32765
13,327,099
13,962,669
266,541
279,253
-139,540
876,635
-1.06%
6.85%
Inputs
13,200,098
12,806,781
Outputs
13,327,099
13,962,669
Tax
266,541
279,253
Profit
-139,540
876,635
ROI
-1.06%
6.85%
714
12428
409
1177
38,200,592
210
33,804,000
001
12428
1177
210
001
38,201,306
33,804,409
24,002,392
11114
25,197,976
01424
11114
01424
24,002,392
25,197,976
480,047
503,959
-14,678,961
-9,110,392
-38.43%
-26.95%
Inputs
38,201,306
33,804,409
Outputs
24,002,392
25,197,976
Tax
480,047
503,959
Profit
-14,678,961
-9,110,392
ROI
-38.43%
-26.95%
Dragon Forge
5 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
313,216
0943
300,000
33256
80,000,000
001
76,778,000
110
1,800,000
0943
33256
001
110
-
82,113,216
78,878,000
76,678,126
112
81,045,353
001
112
001
76,678,126
81,045,353
1,533,562
1,620,907
-6,968,652
546,446
-8.49%
0.69%
Inputs
82,113,216
78,878,000
Outputs
76,678,126
81,045,353
Tax
1,533,562
1,620,907
Profit
-6,968,652
546,446
ROI
-8.49%
0.69%
289,741
15969
277,000
05196
200,000
010
200,000
11319
1,800,000
15969
05196
010
11319
-
2,289,741
2,277,000
2,284,749
23913
2,297,188
01332
23913
01332
2,284,749
2,297,188
45,694
45,943
-50,686
-25,755
-2.21%
-1.13%
Inputs
2,289,741
2,277,000
Outputs
2,284,749
2,297,188
Tax
45,694
45,943
Profit
-50,686
-25,755
ROI
-2.21%
-1.13%
970,000
168146
970,000
1421568
168146
1421568
970,000
970,000
48,001
314.3K8.9K
49,124
01.7K2.8K
314.3K8.9K
01.7K2.8K
720,015
736,860
14,400
14,737
-264,385
-247,877
-27.26%
-25.55%
Inputs
970,000
970,000
Outputs
720,015
736,860
Tax
14,400
14,737
Profit
-264,385
-247,877
ROI
-27.26%
-25.55%
970,000
168146
970,000
1421568
168146
1421568
1,940,000
1,940,000
2,009,030
21224
2,139,363
12642
21224
12642
2,009,030
2,139,363
40,180
42,787
28,850
156,576
1.49%
8.07%
Inputs
1,940,000
1,940,000
Outputs
2,009,030
2,139,363
Tax
40,180
42,787
Profit
28,850
156,576
ROI
1.49%
8.07%
970,000
168146
970,000
1421568
168146
1421568
3,880,000
3,880,000
3,600,000
0450
3,700,000
151
0450
151
3,600,000
3,700,000
72,000
74,000
-352,000
-254,000
-9.07%
-6.55%
Inputs
3,880,000
3,880,000
Outputs
3,600,000
3,700,000
Tax
72,000
74,000
Profit
-352,000
-254,000
ROI
-9.07%
-6.55%
Godswords
6 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
173,053
073
173,053
246102
175,464
171
175,464
13265
224,714
064
190,000
14375
073
246102
171
13265
064
14375
573,231
538,517
600,000
12720
600,000
024120
12720
024120
600,000
600,000
12,000
12,000
14,769
49,483
2.58%
9.19%
Inputs
573,231
538,517
Outputs
600,000
600,000
Tax
12,000
12,000
Profit
14,769
49,483
ROI
2.58%
9.19%
600,000
024120
600,000
12720
7,700,000
000
7,701,423
1135
024120
12720
000
1135
8,300,000
8,301,423
8,658,282
2116164
8,878,874
2110193
2116164
2110193
8,658,282
8,878,874
173,165
177,577
185,117
399,874
2.23%
4.82%
Inputs
8,300,000
8,301,423
Outputs
8,658,282
8,878,874
Tax
173,165
177,577
Profit
185,117
399,874
ROI
2.23%
4.82%
600,000
024120
600,000
12720
18,000,000
112
17,999,005
02211
024120
12720
112
02211
18,600,000
18,599,005
18,937,517
294142
19,016,065
393160
294142
393160
18,937,517
19,016,065
378,750
380,321
-41,233
36,739
-0.22%
0.20%
Inputs
18,600,000
18,599,005
Outputs
18,937,517
19,016,065
Tax
378,750
380,321
Profit
-41,233
36,739
ROI
-0.22%
0.20%
600,000
024120
600,000
12720
26,553,371
000
26,104,269
158
024120
12720
000
158
27,153,371
26,704,269
27,205,123
24170
27,900,000
05751
24170
05751
27,205,123
27,900,000
544,102
558,000
-492,350
637,731
-1.81%
2.39%
Inputs
27,153,371
26,704,269
Outputs
27,205,123
27,900,000
Tax
544,102
558,000
Profit
-492,350
637,731
ROI
-1.81%
2.39%
600,000
024120
600,000
12720
18,980,000
000
17,500,001
117
024120
12720
000
117
19,580,000
18,100,001
18,167,901
21722
18,697,040
04033
21722
04033
18,167,901
18,697,040
363,358
373,940
-1,775,457
223,099
-9.07%
1.23%
Inputs
19,580,000
18,100,001
Outputs
18,167,901
18,697,040
Tax
363,358
373,940
Profit
-1,775,457
223,099
ROI
-9.07%
1.23%
600,000
024120
600,000
12720
30,000,000
120
35,485,337
034
024120
12720
120
034
30,600,000
36,085,337
35,707,726
01416
36,706,000
22523
01416
22523
35,707,726
36,706,000
714,154
734,120
4,393,572
-113,457
14.36%
-0.31%
Inputs
30,600,000
36,085,337
Outputs
35,707,726
36,706,000
Tax
714,154
734,120
Profit
4,393,572
-113,457
ROI
14.36%
-0.31%
Wilderness Bosses
3 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
2,500,000
000
2,500,002
149
714,077
120
714,000
025
293,780
000
271,930
134
000
149
120
025
000
134
3,507,857
3,485,932
3,874,447
13538
4,000,000
03356
13538
03356
3,874,447
4,000,000
77,488
80,000
289,102
434,068
8.24%
12.45%
Inputs
3,507,857
3,485,932
Outputs
3,874,447
4,000,000
Tax
77,488
80,000
Profit
289,102
434,068
ROI
8.24%
12.45%
749,999
231
620,005
045
476,500
000
488,842
175
260,000
110
230,000
045
231
045
000
175
110
045
1,486,499
1,338,847
1,756,546
33330
1,808,872
03234
33330
03234
1,756,546
1,808,872
35,130
36,177
234,917
433,848
15.80%
32.40%
Inputs
1,486,499
1,338,847
Outputs
1,756,546
1,808,872
Tax
35,130
36,177
Profit
234,917
433,848
ROI
15.80%
32.40%
1,726,770
2318
1,700,000
0426
7,207,087
011
7,202,513
21721
29,690,000
001
29,773,169
1128
500,000
2318
0426
011
21721
001
1128
-
39,123,857
39,175,682
41,514,903
0138208
41,514,903
2165191
0138208
2165191
41,514,903
41,514,903
830,298
830,298
1,560,748
1,508,923
3.99%
3.85%
Inputs
39,123,857
39,175,682
Outputs
41,514,903
41,514,903
Tax
830,298
830,298
Profit
1,560,748
1,508,923
ROI
3.99%
3.85%
Oathplate
2 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
211,000
060281
211,250
984.4K7.7K
392
010.0K5.1K
392
3.3K3.4K10.1K
060281
984.4K7.7K
010.0K5.1K
3.3K3.4K10.1K
287,813,520
288,151,020
300,000,000
01614
304,000,000
12120
01614
12120
300,000,000
304,000,000
5,000,000
5,000,000
7,186,480
10,848,980
2.50%
3.77%
Inputs
287,813,520
288,151,020
Outputs
300,000,000
304,000,000
Tax
5,000,000
5,000,000
Profit
7,186,480
10,848,980
ROI
2.50%
3.77%
99,000,000
02242
98,463,225
32956
101,876,060
02555
100,449,400
14768
99,500,000
23082
100,792,546
14241
02242
32956
02555
14768
23082
14241
300,376,060
299,705,171
300,000,000
01614
304,000,000
12120
01614
12120
300,000,000
304,000,000
5,000,000
5,000,000
-5,376,060
-705,171
-1.79%
-0.24%
Inputs
300,376,060
299,705,171
Outputs
300,000,000
304,000,000
Tax
5,000,000
5,000,000
Profit
-5,376,060
-705,171
ROI
-1.79%
-0.24%
Torva
4 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
242,000,000
013
239,234,234
197
181,000,000
000
177,777,777
4147
114,000,000
060
114,000,007
149
25,733,310
0138237
25,062,685
497198
17,133,621
1138170
16,729,116
0140210
013
197
000
4147
060
149
0138237
497198
1138170
0140210
579,866,931
572,803,819
585,090,000
0613
598,290,000
31311
0613
31311
585,090,000
598,290,000
5,000,000
5,000,000
223,069
20,486,181
0.04%
3.58%
Inputs
579,866,931
572,803,819
Outputs
585,090,000
598,290,000
Tax
5,000,000
5,000,000
Profit
223,069
20,486,181
ROI
0.04%
3.58%
242,000,000
013
239,234,234
197
8,777,117
021
8,612,123
111
013
197
021
111
250,777,117
247,846,357
250,050,000
01616
255,121,221
1734
01616
1734
250,050,000
255,121,221
5,000,000
5,000,000
-5,727,117
2,274,864
-2.28%
0.92%
Inputs
250,777,117
247,846,357
Outputs
250,050,000
255,121,221
Tax
5,000,000
5,000,000
Profit
-5,727,117
2,274,864
ROI
-2.28%
0.92%
181,000,000
000
177,777,777
4147
8,777,117
021
8,612,123
111
000
4147
021
111
198,554,234
195,002,023
198,400,000
21520
201,700,000
01828
21520
01828
198,400,000
201,700,000
3,968,000
4,034,000
-4,122,234
2,663,977
-2.08%
1.37%
Inputs
198,554,234
195,002,023
Outputs
198,400,000
201,700,000
Tax
3,968,000
4,034,000
Profit
-4,122,234
2,663,977
ROI
-2.08%
1.37%
114,000,000
060
114,000,007
149
8,777,117
021
8,612,123
111
060
149
021
111
131,554,234
131,224,253
139,450,235
22527
143,000,000
01735
22527
01735
139,450,235
143,000,000
2,789,004
2,860,000
5,106,997
8,915,747
3.88%
6.79%
Inputs
131,554,234
131,224,253
Outputs
139,450,235
143,000,000
Tax
2,789,004
2,860,000
Profit
5,106,997
8,915,747
ROI
3.88%
6.79%
Misc
5 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
494,419
058
486,506
33123
058
33123
494,419
486,506
461,058
16639
480,000
08475
16639
08475
461,058
480,000
9,221
9,600
-42,582
-16,106
-8.61%
-3.31%
Inputs
494,419
486,506
Outputs
461,058
480,000
Tax
9,221
9,600
Profit
-42,582
-16,106
ROI
-8.61%
-3.31%
2,132,989
03142
2,048,875
53153
72,000,000
010
70,165,669
114
03142
53153
010
114
74,132,989
72,214,544
75,457,207
03957
75,480,000
24261
03957
24261
75,457,207
75,480,000
1,509,144
1,509,600
-184,926
1,755,856
-0.25%
2.43%
Inputs
74,132,989
72,214,544
Outputs
75,457,207
75,480,000
Tax
1,509,144
1,509,600
Profit
-184,926
1,755,856
ROI
-0.25%
2.43%
13,334,236
0412
13,261,321
14268
0412
14268
66,671,180
66,306,605
66,671,418
13970
68,262,064
06372
13970
06372
66,671,418
68,262,064
1,333,428
1,365,241
-1,333,190
590,218
-2.00%
0.89%
Inputs
66,671,180
66,306,605
Outputs
66,671,418
68,262,064
Tax
1,333,428
1,365,241
Profit
-1,333,190
590,218
ROI
-2.00%
0.89%
115,000,000
153
114,000,000
0215
20
6.0K2.7M3.5M
19
43.0K4.3M6.2M
153
0215
6.0K2.7M3.5M
43.0K4.3M6.2M
118,000,000
116,850,000
115,437,581
23353
118,700,000
06043
23353
06043
115,437,581
118,700,000
2,308,751
2,374,000
-4,871,170
-524,000
-4.13%
-0.45%
Inputs
118,000,000
116,850,000
Outputs
115,437,581
118,700,000
Tax
2,308,751
2,374,000
Profit
-4,871,170
-524,000
ROI
-4.13%
-0.45%
67,111,111
022
66,120,000
125
1,484,767
14747
1,385,000
03152
022
125
14747
03152
68,595,878
67,505,000
68,000,000
191116
69,268,937
083146
191116
083146
68,000,000
69,268,937
1,360,000
1,385,378
-1,955,878
378,559
-2.85%
0.56%
Inputs
68,595,878
67,505,000
Outputs
68,000,000
69,268,937
Tax
1,360,000
1,385,378
Profit
-1,955,878
378,559
ROI
-2.85%
0.56%
Item Sets
24 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
14,798
2169104
13,764
7218522
73,644
18169132
71,157
121.1K1.3K
48,887
10225296
47,563
161.1K1.4K
5,547
18480
5,509
1306188
5,864
331198
5,417
7331402
2169104
7218522
18169132
121.1K1.3K
10225296
161.1K1.4K
18480
1306188
331198
7331402
148,740
143,410
145,000
03796
154,444
114077
03796
114077
145,000
154,444
2,900
3,088
-6,640
7,946
-4.46%
5.54%
Inputs
148,740
143,410
Outputs
145,000
154,444
Tax
2,900
3,088
Profit
-6,640
7,946
ROI
-4.46%
5.54%
11,000
079
8,237
15219
71,389
12813
71,079
05698
48,500
03112
47,214
14883
15,032
167
15,032
159
21,999
01511
12,029
11914
079
15219
12813
05698
03112
14883
167
159
01511
11914
167,920
153,591
154,426
11289
153,507
0492
11289
0492
154,426
153,507
3,088
3,070
-16,582
-3,154
-9.87%
-2.05%
Inputs
167,920
153,591
Outputs
154,426
153,507
Tax
3,088
3,070
Profit
-16,582
-3,154
ROI
-9.87%
-2.05%
98,000
175
89,886
12211
72,605
255227
71,194
0103164
48,341
279136
47,230
096150
5,800
1256
5,600
1298
95,819
2815
89,640
1236
175
12211
255227
0103164
279136
096150
1256
1298
2815
1236
320,565
303,550
310,991
014
332,727
3883
014
3883
310,991
332,727
6,219
6,654
-15,793
22,523
-4.93%
7.42%
Inputs
320,565
303,550
Outputs
310,991
332,727
Tax
6,219
6,654
Profit
-15,793
22,523
ROI
-4.93%
7.42%
42,299
264
42,299
050
132,798
044
102,200
1915
81,322
167
81,322
039
43,393
050
43,393
122
45,456
131
77,736
056
264
050
044
1915
167
039
050
122
131
056
345,268
346,950
370,776
171
374,076
0475
171
0475
370,776
374,076
7,415
7,481
18,093
19,645
5.24%
5.66%
Inputs
345,268
346,950
Outputs
370,776
374,076
Tax
7,415
7,481
Profit
18,093
19,645
ROI
5.24%
5.66%
84,300
07560
80,000
314653
168,070
12147242
157,330
2126211
153,123
1206262
151,555
0160150
33,306
03324
33,000
23166
38,742
09557
35,000
165126
07560
314653
12147242
2126211
1206262
0160150
03324
23166
09557
165126
477,541
456,885
476,235
2810
520,000
15071
2810
15071
476,235
520,000
9,524
10,400
-10,830
52,715
-2.27%
11.54%
Inputs
477,541
456,885
Outputs
476,235
520,000
Tax
9,524
10,400
Profit
-10,830
52,715
ROI
-2.27%
11.54%
7,395
7310.5K6.2K
7,350
817.3K22.2K
3,615
231.7K2.6K
3,483
41.6K2.0K
2,060
11.2K325
2,060
4469832
7310.5K6.2K
817.3K22.2K
231.7K2.6K
41.6K2.0K
11.2K325
4469832
13,070
12,893
13,050
0144
15,077
10252216
0144
10252216
13,050
15,077
261
301
-281
1,883
-2.15%
14.60%
Inputs
13,070
12,893
Outputs
13,050
15,077
Tax
261
301
Profit
-281
1,883
ROI
-2.15%
14.60%
6,099
05.8K21.4K
6,049
320.6K8.5K
2,998
10138940
2,576
0351601
1,659
121260
1,663
5205373
05.8K21.4K
320.6K8.5K
10138940
0351601
121260
5205373
10,756
10,288
11,412
032
11,470
11715
032
11715
11,412
11,470
228
229
428
953
3.98%
9.26%
Inputs
10,756
10,288
Outputs
11,412
11,470
Tax
228
229
Profit
428
953
ROI
3.98%
9.26%
4,969
1714.9K9.4K
4,951
014.7K14.2K
2,077
4190193
1,950
451.2K825
1,798
113676
1,407
141622
1714.9K9.4K
014.7K14.2K
4190193
451.2K825
113676
141622
8,844
8,308
10,801
14116
11,555
01831
14116
01831
10,801
11,555
216
231
1,741
3,016
19.69%
36.30%
Inputs
8,844
8,308
Outputs
10,801
11,555
Tax
216
231
Profit
1,741
3,016
ROI
19.69%
36.30%
4,404
1259.6K1.0K
4,398
09.2K12.6K
2,209
3349768
2,151
1417541
1,372
101760802
1,372
0204322
1259.6K1.0K
09.2K12.6K
3349768
1417541
101760802
0204322
7,985
7,921
8,176
065
8,425
113227
065
113227
8,176
8,425
163
168
28
336
0.35%
4.24%
Inputs
7,985
7,921
Outputs
8,176
8,425
Tax
163
168
Profit
28
336
ROI
0.35%
4.24%
21,200
188553.1K
20,461
1497.3K10.4K
39,290
102.4K8.0K
38,290
29810.4K14.7K
38,500
51.7K5.1K
37,700
24410.5K14.4K
31,927
718613.6K
31,930
24210.5K14.9K
188553.1K
1497.3K10.4K
102.4K8.0K
29810.4K14.7K
51.7K5.1K
24410.5K14.4K
718613.6K
24210.5K14.9K
130,917
128,381
131,456
11932
131,541
03059
11932
03059
131,456
131,541
2,629
2,630
-2,090
530
-1.60%
0.41%
Inputs
130,917
128,381
Outputs
131,456
131,541
Tax
2,629
2,630
Profit
-2,090
530
ROI
-1.60%
0.41%
11,900
12524
9,808
01115
7,538
01824
7,835
3109
12,049
0714
10,000
31320
12524
01115
01824
3109
0714
31320
31,487
27,643
28,061
002
29,399
51713
002
51713
28,061
29,399
561
587
-3,987
1,169
-12.66%
4.23%
Inputs
31,487
27,643
Outputs
28,061
29,399
Tax
561
587
Profit
-3,987
1,169
ROI
-12.66%
4.23%
190,479
01414
186,562
43954
200,414
01113
192,240
46452
176,999
101318
173,006
64155
213,299
0714
206,648
44451
01414
43954
01113
46452
101318
64155
0714
44451
781,191
758,456
770,761
13852
770,761
4109125
13852
4109125
770,761
770,761
15,415
15,415
-25,845
-3,110
-3.31%
-0.41%
Inputs
781,191
758,456
Outputs
770,761
770,761
Tax
15,415
15,415
Profit
-25,845
-3,110
ROI
-3.31%
-0.41%
162,335
01610
135,055
11521
246,328
0923
235,830
12524
225,524
1195
225,524
01429
118,000
0124
117,555
21423
01610
11521
0923
12524
1195
01429
0124
21423
752,187
713,964
762,999
52233
794,377
03086
52233
03086
762,999
794,377
15,259
15,887
-4,447
64,526
-0.59%
9.04%
Inputs
752,187
713,964
Outputs
762,999
794,377
Tax
15,259
15,887
Profit
-4,447
64,526
ROI
-0.59%
9.04%
314,998
04055
293,000
13034
907,598
06046
907,598
14373
830,000
04848
818,000
13250
2,304,379
01664
2,280,914
25253
04055
13034
06046
14373
04848
13250
01664
25253
4,356,975
4,299,512
4,426,993
12780
4,551,999
2193290
12780
2193290
4,426,993
4,551,999
88,539
91,039
-18,521
161,448
-0.43%
3.76%
Inputs
4,356,975
4,299,512
Outputs
4,426,993
4,551,999
Tax
88,539
91,039
Profit
-18,521
161,448
ROI
-0.43%
3.76%
292,011
23844
280,000
06742
1,979,289
2118118
1,935,262
16297
1,767,191
514594
1,737,326
05489
211,879
16450
206,055
07081
23844
06742
2118118
16297
514594
05489
16450
07081
4,250,370
4,158,643
4,371,814
2818
4,423,000
03749
2818
03749
4,371,814
4,423,000
87,436
88,460
34,008
175,897
0.80%
4.23%
Inputs
4,250,370
4,158,643
Outputs
4,371,814
4,423,000
Tax
87,436
88,460
Profit
34,008
175,897
ROI
0.80%
4.23%
87,522
46259
83,750
01844
1,321,000
294105
1,252,000
35762
470,897
25198
459,483
06778
118,999
02917
115,160
11635
46259
01844
294105
35762
25198
06778
02917
11635
1,998,418
1,910,393
2,208,973
035
2,293,000
11136
035
11136
2,208,973
2,293,000
44,179
45,860
166,376
336,747
8.33%
17.63%
Inputs
1,998,418
1,910,393
Outputs
2,208,973
2,293,000
Tax
44,179
45,860
Profit
166,376
336,747
ROI
8.33%
17.63%
125,365
15370
121,471
02448
189,000
0137
150,000
1426
314,998
279113
297,448
24484
165,982
078
103,555
11339
15370
02448
0137
1426
279113
24484
078
11339
795,345
672,474
785,717
057
785,661
12242
057
12242
785,717
785,661
15,714
15,713
-25,342
97,474
-3.19%
14.49%
Inputs
795,345
672,474
Outputs
785,717
785,661
Tax
15,714
15,713
Profit
-25,342
97,474
ROI
-3.19%
14.49%
123,366
03647
121,794
23642
328,778
26751
296,198
13344
357,426
47696
342,537
23046
96,893
1411
96,303
02420
03647
23642
26751
13344
47696
23046
1411
02420
906,463
856,832
889,499
041
958,461
31530
041
31530
889,499
958,461
17,789
19,169
-34,753
82,460
-3.83%
9.62%
Inputs
906,463
856,832
Outputs
889,499
958,461
Tax
17,789
19,169
Profit
-34,753
82,460
ROI
-3.83%
9.62%
671,676
01426
662,270
42639
1,015,875
23339
991,547
03270
917,799
12480
859,061
06580
01426
42639
23339
03270
12480
06580
2,605,350
2,512,878
2,762,000
0810
2,807,653
11935
0810
11935
2,762,000
2,807,653
55,240
56,153
101,410
238,622
3.89%
9.50%
Inputs
2,605,350
2,512,878
Outputs
2,762,000
2,807,653
Tax
55,240
56,153
Profit
101,410
238,622
ROI
3.89%
9.50%
13,133,453
02229
13,040,000
14455
12,130,000
21826
11,862,347
14252
9,448,386
12420
9,262,347
13757
02229
14455
21826
14252
12420
13757
34,711,839
34,164,694
34,546,796
21329
35,496,599
03465
21329
03465
34,546,796
35,496,599
690,935
709,931
-855,978
621,974
-2.47%
1.82%
Inputs
34,711,839
34,164,694
Outputs
34,546,796
35,496,599
Tax
690,935
709,931
Profit
-855,978
621,974
ROI
-2.47%
1.82%
20,910,969
23349
20,351,006
02951
85,000,000
23545
83,510,911
03561
60,648,417
24435
59,862,500
03163
23349
02951
23545
03561
24435
03163
166,559,386
163,724,417
164,000,000
01115
165,000,000
22062
01115
22062
164,000,000
165,000,000
3,280,000
3,300,000
-5,839,386
-2,024,417
-3.51%
-1.24%
Inputs
166,559,386
163,724,417
Outputs
164,000,000
165,000,000
Tax
3,280,000
3,300,000
Profit
-5,839,386
-2,024,417
ROI
-3.51%
-1.24%
66,000,000
22032
64,666,111
23455
135,490,343
01130
133,777,111
23242
101,033,993
21725
98,775,988
23555
22032
23455
01130
23242
21725
23555
302,524,336
297,219,210
297,739,886
11010
303,018,878
01529
11010
01529
297,739,886
303,018,878
5,000,000
5,000,000
-9,784,450
799,668
-3.23%
0.27%
Inputs
302,524,336
297,219,210
Outputs
297,739,886
303,018,878
Tax
5,000,000
5,000,000
Profit
-9,784,450
799,668
ROI
-3.23%
0.27%
48,309,168
0611
48,309,168
1715
96,720,131
0119
96,175,000
1920
98,000,000
1910
96,901,063
0820
0611
1715
0119
1920
1910
0820
243,029,299
241,385,231
247,000,000
0814
247,399,000
11318
0814
11318
247,000,000
247,399,000
4,940,000
4,947,980
-969,299
1,065,789
-0.40%
0.44%
Inputs
243,029,299
241,385,231
Outputs
247,000,000
247,399,000
Tax
4,940,000
4,947,980
Profit
-969,299
1,065,789
ROI
-0.40%
0.44%
285,991
12022
280,515
03122
560,047
01217
530,001
24122
619,779
02713
575,000
44735
12022
03122
01217
24122
02713
44735
1,465,817
1,385,516
1,250,000
0114
1,477,887
22652
0114
22652
1,250,000
1,477,887
25,000
29,557
-240,817
62,814
-16.43%
4.53%
Inputs
1,465,817
1,385,516
Outputs
1,250,000
1,477,887
Tax
25,000
29,557
Profit
-240,817
62,814
ROI
-16.43%
4.53%