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
58
01.6K704
55
61.2K8.3K
01.6K704
61.2K8.3K
58
55
180
0656572
185
21.5K1.3K
0656572
21.5K1.3K
180
185
3
3
119
127
205.17%
230.91%
Inputs
58
55
Outputs
180
185
Tax
3
3
Profit
119
127
ROI
205.17%
230.91%
58
07821.1K
52
32.3K5.5K
07821.1K
32.3K5.5K
58
52
350
06501.6K
381
161.3K4.9K
06501.6K
161.3K4.9K
350
381
7
7
285
322
491.38%
619.23%
Inputs
58
52
Outputs
350
381
Tax
7
7
Profit
285
322
ROI
491.38%
619.23%
3,792
41.0K2.1K
3,800
104.2K9.9K
41.0K2.1K
104.2K9.9K
3,792
3,800
4,969
808191.8K
5,080
254.5K9.6K
808191.8K
254.5K9.6K
4,969
5,080
99
101
1,078
1,179
28.43%
31.03%
Inputs
3,792
3,800
Outputs
4,969
5,080
Tax
99
101
Profit
1,078
1,179
ROI
28.43%
31.03%
28,780
06071.4K
28,510
384.4K7.8K
06071.4K
384.4K7.8K
28,780
28,510
29,287
01.5K1.8K
30,450
443.9K9.3K
01.5K1.8K
443.9K9.3K
29,287
30,450
585
609
-78
1,331
-0.27%
4.67%
Inputs
28,780
28,510
Outputs
29,287
30,450
Tax
585
609
Profit
-78
1,331
ROI
-0.27%
4.67%
91,235
03941.9K
91,235
413.6K6.9K
03941.9K
413.6K6.9K
91,235
91,235
92,961
05081.8K
95,124
1943.0K6.8K
05081.8K
1943.0K6.8K
92,961
95,124
1,859
1,902
-133
1,987
-0.15%
2.18%
Inputs
91,235
91,235
Outputs
92,961
95,124
Tax
1,859
1,902
Profit
-133
1,987
ROI
-0.15%
2.18%
12
11.0K1.1K
12
21.1K3.9K
11.0K1.1K
21.1K3.9K
12
12
120
022291
188
84721.8K
022291
84721.8K
120
188
2
3
106
173
883.33%
1441.67%
Inputs
12
12
Outputs
120
188
Tax
2
3
Profit
106
173
ROI
883.33%
1441.67%
69
2002571.8K
50
41.4K1.4K
2002571.8K
41.4K1.4K
69
50
179
028181
123
100390434
028181
100390434
179
123
3
2
107
71
155.07%
142.00%
Inputs
69
50
Outputs
179
123
Tax
3
2
Profit
107
71
ROI
155.07%
142.00%
32
0262781
29
13372.9K
0262781
13372.9K
32
29
50
11210
70
079385
11210
079385
50
70
1
1
17
40
53.12%
137.93%
Inputs
32
29
Outputs
50
70
Tax
1
1
Profit
17
40
ROI
53.12%
137.93%
105
0366853
50
18072.9K
0366853
18072.9K
105
50
283
0292654
192
20533436
0292654
20533436
283
192
5
3
173
139
164.76%
278.00%
Inputs
105
50
Outputs
283
192
Tax
5
3
Profit
173
139
ROI
164.76%
278.00%
81
049695
75
121.5K2.8K
049695
121.5K2.8K
81
75
287
96135367
322
01.2K1.9K
96135367
01.2K1.9K
287
322
5
6
201
241
248.15%
321.33%
Inputs
81
75
Outputs
287
322
Tax
5
6
Profit
201
241
ROI
248.15%
321.33%
1,553
1433995
1,600
333.3K6.4K
1433995
333.3K6.4K
1,553
1,600
2,436
02.4K2.1K
2,435
642.0K8.1K
02.4K2.1K
642.0K8.1K
2,436
2,435
48
48
835
787
53.77%
49.19%
Inputs
1,553
1,600
Outputs
2,436
2,435
Tax
48
48
Profit
835
787
ROI
53.77%
49.19%
22,500
1626907
22,300
352.7K5.7K
1626907
352.7K5.7K
22,500
22,300
24,500
01.1K2.6K
24,950
814.3K6.6K
01.1K2.6K
814.3K6.6K
24,500
24,950
490
499
1,510
2,151
6.71%
9.65%
Inputs
22,500
22,300
Outputs
24,500
24,950
Tax
490
499
Profit
1,510
2,151
ROI
6.71%
9.65%
485
0539900
388
41.5K2.8K
0539900
41.5K2.8K
485
388
902
02871.5K
1,100
81.6K2.8K
02871.5K
81.6K2.8K
902
1,100
18
22
399
690
82.27%
177.84%
Inputs
485
388
Outputs
902
1,100
Tax
18
22
Profit
399
690
ROI
82.27%
177.84%
100
016428
80
8637884
016428
8637884
100
80
216
0203453
338
2001.2K2.3K
0203453
2001.2K2.3K
216
338
4
6
112
252
112.00%
315.00%
Inputs
100
80
Outputs
216
338
Tax
4
6
Profit
112
252
ROI
112.00%
315.00%
298
01.2K397
196
11.2K5.3K
01.2K397
11.2K5.3K
298
196
666
04151.1K
800
61.5K4.5K
04151.1K
61.5K4.5K
666
800
13
16
355
588
119.13%
300.00%
Inputs
298
196
Outputs
666
800
Tax
13
16
Profit
355
588
ROI
119.13%
300.00%
6,317
0134483
5,557
18431.6K
0134483
18431.6K
6,317
5,557
7,935
109925
6,428
107051.0K
109925
107051.0K
7,935
6,428
158
128
1,460
743
23.11%
13.37%
Inputs
6,317
5,557
Outputs
7,935
6,428
Tax
158
128
Profit
1,460
743
ROI
23.11%
13.37%
40,675
063117
40,501
8486936
063117
8486936
40,675
40,501
38,888
059149
45,690
4291921
059149
4291921
38,888
45,690
777
913
-2,564
4,276
-6.30%
10.56%
Inputs
40,675
40,501
Outputs
38,888
45,690
Tax
777
913
Profit
-2,564
4,276
ROI
-6.30%
10.56%
218,998
007
181,757
176199
007
176199
218,998
181,757
183,975
4141
183,975
437158
4141
437158
183,975
183,975
3,679
3,679
-38,702
-1,461
-17.67%
-0.80%
Inputs
218,998
181,757
Outputs
183,975
183,975
Tax
3,679
3,679
Profit
-38,702
-1,461
ROI
-17.67%
-0.80%
168,001
0145283
168,050
38951.5K
0145283
38951.5K
168,001
168,050
171,975
0548336
181,159
1555241.2K
0548336
1555241.2K
171,975
181,159
3,439
3,623
535
9,486
0.32%
5.64%
Inputs
168,001
168,050
Outputs
171,975
181,159
Tax
3,439
3,623
Profit
535
9,486
ROI
0.32%
5.64%
20,900
0132179
20,550
461.2K1.9K
0132179
461.2K1.9K
20,900
20,550
22,800
0288860
23,375
107902.0K
0288860
107902.0K
22,800
23,375
456
467
1,444
2,358
6.91%
11.47%
Inputs
20,900
20,550
Outputs
22,800
23,375
Tax
456
467
Profit
1,444
2,358
ROI
6.91%
11.47%
20,000
04453
17,514
6376357
04453
6376357
20,000
17,514
18,750
049320
19,998
1276931
049320
1276931
18,750
19,998
375
399
-1,625
2,085
-8.12%
11.90%
Inputs
20,000
17,514
Outputs
18,750
19,998
Tax
375
399
Profit
-1,625
2,085
ROI
-8.12%
11.90%
Unfinished Potions (Zahur)
19 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
292
414.3K25.0K
292
915.6K33.3K
200
414.3K25.0K
915.6K33.3K
-
492
492
425
1315.4K8.0K
434
433.4K32.3K
1315.4K8.0K
433.4K32.3K
425
434
8
8
-75
-66
-15.24%
-13.41%
Inputs
492
492
Outputs
425
434
Tax
8
8
Profit
-75
-66
ROI
-15.24%
-13.41%
192
2218.9K15.0K
174
128.3K26.6K
200
2218.9K15.0K
128.3K26.6K
-
392
374
101
0281.5K
131
11.1K1.4K
0281.5K
11.1K1.4K
101
131
2
2
-293
-245
-74.74%
-65.51%
Inputs
392
374
Outputs
101
131
Tax
2
2
Profit
-293
-245
ROI
-74.74%
-65.51%
237
2.0K37.2K50.8K
216
5136.8K38.5K
200
2.0K37.2K50.8K
5136.8K38.5K
-
437
416
332
015.4K4.8K
332
1018.2K8.3K
015.4K4.8K
1018.2K8.3K
332
332
6
6
-111
-90
-25.40%
-21.63%
Inputs
437
416
Outputs
332
332
Tax
6
6
Profit
-111
-90
ROI
-25.40%
-21.63%
445
1.1K5.8K26.8K
442
131.9K52.7K
200
1.1K5.8K26.8K
131.9K52.7K
-
645
642
604
2.5K10.9K15.3K
608
033.8K48.3K
2.5K10.9K15.3K
033.8K48.3K
604
608
12
12
-53
-46
-8.22%
-7.17%
Inputs
645
642
Outputs
604
608
Tax
12
12
Profit
-53
-46
ROI
-8.22%
-7.17%
5,481
139.5K53.3K
5,482
2745.2K107.8K
200
139.5K53.3K
2745.2K107.8K
-
5,681
5,682
5,855
024.7K83.2K
5,857
3.4K87.0K214.1K
024.7K83.2K
3.4K87.0K214.1K
5,855
5,857
117
117
57
58
1.00%
1.02%
Inputs
5,681
5,682
Outputs
5,855
5,857
Tax
117
117
Profit
57
58
ROI
1.00%
1.02%
2,433
18642.3K71.5K
2,405
1.4K53.0K98.7K
200
18642.3K71.5K
1.4K53.0K98.7K
-
2,633
2,605
2,685
7827.3K57.7K
2,685
3185.3K132.6K
7827.3K57.7K
3185.3K132.6K
2,685
2,685
53
53
-1
27
-0.04%
1.04%
Inputs
2,633
2,605
Outputs
2,685
2,685
Tax
53
53
Profit
-1
27
ROI
-0.04%
1.04%
1,781
19.2K48.3K
1,776
39440.8K58.4K
200
19.2K48.3K
39440.8K58.4K
-
1,981
1,976
2,081
20618.0K42.7K
2,096
15167.6K147.5K
20618.0K42.7K
15167.6K147.5K
2,081
2,096
41
41
59
79
2.98%
4.00%
Inputs
1,981
1,976
Outputs
2,081
2,096
Tax
41
41
Profit
59
79
ROI
2.98%
4.00%
1,917
94427.2K98.5K
1,908
23438.0K73.7K
200
94427.2K98.5K
23438.0K73.7K
-
2,117
2,108
2,191
015.5K27.9K
2,253
18553.7K73.9K
015.5K27.9K
18553.7K73.9K
2,191
2,253
43
45
31
100
1.46%
4.74%
Inputs
2,117
2,108
Outputs
2,191
2,253
Tax
43
45
Profit
31
100
ROI
1.46%
4.74%
2,549
020.9K32.9K
2,540
16243.0K48.2K
200
020.9K32.9K
16243.0K48.2K
-
2,749
2,740
2,819
02.4K24.1K
2,884
39972.2K108.5K
02.4K24.1K
39972.2K108.5K
2,819
2,884
56
57
14
87
0.51%
3.18%
Inputs
2,749
2,740
Outputs
2,819
2,884
Tax
56
57
Profit
14
87
ROI
0.51%
3.18%
8,046
2421.8K
8,013
21.7K4.5K
200
2421.8K
21.7K4.5K
-
8,246
8,213
8,144
1028015.0K
8,287
09863.5K
1028015.0K
09863.5K
8,144
8,287
162
165
-264
-91
-3.20%
-1.11%
Inputs
8,246
8,213
Outputs
8,144
8,287
Tax
162
165
Profit
-264
-91
ROI
-3.20%
-1.11%
8,571
01.3K5.2K
8,526
72341.3K50.0K
200
01.3K5.2K
72341.3K50.0K
-
8,771
8,726
8,942
1.1K17.0K40.1K
8,942
6.2K88.4K144.9K
1.1K17.0K40.1K
6.2K88.4K144.9K
8,942
8,942
178
178
-7
38
-0.08%
0.44%
Inputs
8,771
8,726
Outputs
8,942
8,942
Tax
178
178
Profit
-7
38
ROI
-0.08%
0.44%
3,115
012.1K19.2K
3,108
6248.3K69.2K
200
012.1K19.2K
6248.3K69.2K
-
3,315
3,308
3,470
1.0K13.9K30.4K
3,481
3.2K51.2K130.9K
1.0K13.9K30.4K
3.2K51.2K130.9K
3,470
3,481
69
69
86
104
2.59%
3.14%
Inputs
3,315
3,308
Outputs
3,470
3,481
Tax
69
69
Profit
86
104
ROI
2.59%
3.14%
1,751
2.0K38.1K65.2K
1,740
19322.2K44.5K
200
2.0K38.1K65.2K
19322.2K44.5K
-
1,951
1,940
1,988
785.2K29.7K
2,030
018.3K125.3K
785.2K29.7K
018.3K125.3K
1,988
2,030
39
40
-2
50
-0.10%
2.58%
Inputs
1,951
1,940
Outputs
1,988
2,030
Tax
39
40
Profit
-2
50
ROI
-0.10%
2.58%
1,780
08.6K28.7K
1,781
4236.0K51.8K
200
08.6K28.7K
4236.0K51.8K
-
1,980
1,981
2,100
04.2K48.9K
2,140
6067.8K75.9K
04.2K48.9K
6067.8K75.9K
2,100
2,140
42
42
78
117
3.94%
5.91%
Inputs
1,980
1,981
Outputs
2,100
2,140
Tax
42
42
Profit
78
117
ROI
3.94%
5.91%
3,586
27440.6K46.1K
3,582
21421.3K73.0K
200
27440.6K46.1K
21421.3K73.0K
-
3,786
3,782
3,760
01.2K5.4K
3,922
6020.3K46.0K
01.2K5.4K
6020.3K46.0K
3,760
3,922
75
78
-101
62
-2.67%
1.64%
Inputs
3,786
3,782
Outputs
3,760
3,922
Tax
75
78
Profit
-101
62
ROI
-2.67%
1.64%
1,940
3365.5K1.6K
1,925
04.1K12.7K
200
3365.5K1.6K
04.1K12.7K
-
2,140
2,125
2,455
05561.1K
2,395
804223.4K
05561.1K
804223.4K
2,455
2,395
49
47
266
223
12.43%
10.49%
Inputs
2,140
2,125
Outputs
2,455
2,395
Tax
49
47
Profit
266
223
ROI
12.43%
10.49%
2,180
831.6K3.5K
2,165
4184065.7K
200
831.6K3.5K
4184065.7K
-
2,380
2,365
2,115
300298522
2,744
30012.9K9.9K
300298522
30012.9K9.9K
2,115
2,744
42
54
-307
325
-12.90%
13.74%
Inputs
2,380
2,365
Outputs
2,115
2,744
Tax
42
54
Profit
-307
325
ROI
-12.90%
13.74%
2,600
02.8K6.6K
2,600
97914.0K39.3K
200
02.8K6.6K
97914.0K39.3K
-
2,800
2,800
2,970
7.6K7.7K952
2,970
05.0K38.1K
7.6K7.7K952
05.0K38.1K
2,970
2,970
59
59
111
111
3.96%
3.96%
Inputs
2,800
2,800
Outputs
2,970
2,970
Tax
59
59
Profit
111
111
ROI
3.96%
3.96%
3,115
012.1K19.2K
3,108
6248.3K69.2K
9,555
7008.0K21.8K
9,350
55826.4K57.0K
200
012.1K19.2K
6248.3K69.2K
7008.0K21.8K
55826.4K57.0K
-
12,870
12,658
11,547
1.2K1.6K1.5K
12,879
01.2K3.1K
1.2K1.6K1.5K
01.2K3.1K
11,547
12,879
230
257
-1,553
-36
-12.07%
-0.28%
Inputs
12,870
12,658
Outputs
11,547
12,879
Tax
230
257
Profit
-1,553
-36
ROI
-12.07%
-0.28%
Unfinished Potions (Degrime + Zahur)
15 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
221
327.8K15.4K
220
6721.6K29.4K
200
327.8K15.4K
6721.6K29.4K
-
421
420
425
1315.4K8.0K
434
433.4K32.3K
1315.4K8.0K
433.4K32.3K
425
434
8
8
-4
6
-0.95%
1.43%
Inputs
421
420
Outputs
425
434
Tax
8
8
Profit
-4
6
ROI
-0.95%
1.43%
165
5117.2K17.4K
157
17112.0K17.3K
200
5117.2K17.4K
17112.0K17.3K
-
365
357
101
0281.5K
131
11.1K1.4K
0281.5K
11.1K1.4K
101
131
2
2
-266
-228
-72.88%
-63.87%
Inputs
365
357
Outputs
101
131
Tax
2
2
Profit
-266
-228
ROI
-72.88%
-63.87%
179
010.1K24.3K
187
1.6K50.0K87.1K
200
010.1K24.3K
1.6K50.0K87.1K
-
379
387
332
015.4K4.8K
332
1018.2K8.3K
015.4K4.8K
1018.2K8.3K
332
332
6
6
-53
-61
-13.98%
-15.76%
Inputs
379
387
Outputs
332
332
Tax
6
6
Profit
-53
-61
ROI
-13.98%
-15.76%
387
6716.0K25.0K
376
66842.7K84.8K
200
6716.0K25.0K
66842.7K84.8K
-
587
576
604
2.5K10.9K15.3K
608
033.8K48.3K
2.5K10.9K15.3K
033.8K48.3K
604
608
12
12
5
20
0.85%
3.47%
Inputs
587
576
Outputs
604
608
Tax
12
12
Profit
5
20
ROI
0.85%
3.47%
5,287
2.4K14.8K66.8K
5,300
956126.4K172.3K
200
2.4K14.8K66.8K
956126.4K172.3K
-
5,487
5,500
5,855
024.7K83.2K
5,857
3.4K87.0K214.1K
024.7K83.2K
3.4K87.0K214.1K
5,855
5,857
117
117
251
240
4.57%
4.36%
Inputs
5,487
5,500
Outputs
5,855
5,857
Tax
117
117
Profit
251
240
ROI
4.57%
4.36%
2,331
011.2K18.2K
2,315
85477.3K176.6K
200
011.2K18.2K
85477.3K176.6K
-
2,531
2,515
2,685
7827.3K57.7K
2,685
3185.3K132.6K
7827.3K57.7K
3185.3K132.6K
2,685
2,685
53
53
101
117
3.99%
4.65%
Inputs
2,531
2,515
Outputs
2,685
2,685
Tax
53
53
Profit
101
117
ROI
3.99%
4.65%
1,692
027.3K62.0K
1,658
1.5K94.7K135.3K
200
027.3K62.0K
1.5K94.7K135.3K
-
1,892
1,858
2,081
20618.0K42.7K
2,096
15167.6K147.5K
20618.0K42.7K
15167.6K147.5K
2,081
2,096
41
41
148
197
7.82%
10.60%
Inputs
1,892
1,858
Outputs
2,081
2,096
Tax
41
41
Profit
148
197
ROI
7.82%
10.60%
1,817
17319.5K23.3K
1,865
1.7K62.4K102.4K
200
17319.5K23.3K
1.7K62.4K102.4K
-
2,017
2,065
2,191
015.5K27.9K
2,253
18553.7K73.9K
015.5K27.9K
18553.7K73.9K
2,191
2,253
43
45
131
143
6.49%
6.92%
Inputs
2,017
2,065
Outputs
2,191
2,253
Tax
43
45
Profit
131
143
ROI
6.49%
6.92%
2,438
39315.5K17.7K
2,417
1.8K72.0K134.2K
200
39315.5K17.7K
1.8K72.0K134.2K
-
2,638
2,617
2,819
02.4K24.1K
2,884
39972.2K108.5K
02.4K24.1K
39972.2K108.5K
2,819
2,884
56
57
125
210
4.74%
8.02%
Inputs
2,638
2,617
Outputs
2,819
2,884
Tax
56
57
Profit
125
210
ROI
4.74%
8.02%
7,999
01.0K2.4K
7,902
5823.2K2.0K
200
01.0K2.4K
5823.2K2.0K
-
8,199
8,102
8,144
1028015.0K
8,287
09863.5K
1028015.0K
09863.5K
8,144
8,287
162
165
-217
20
-2.65%
0.25%
Inputs
8,199
8,102
Outputs
8,144
8,287
Tax
162
165
Profit
-217
20
ROI
-2.65%
0.25%
8,588
03.0K19.0K
8,309
1.3K71.1K129.3K
200
03.0K19.0K
1.3K71.1K129.3K
-
8,788
8,509
8,942
1.1K17.0K40.1K
8,942
6.2K88.4K144.9K
1.1K17.0K40.1K
6.2K88.4K144.9K
8,942
8,942
178
178
-24
255
-0.27%
3.00%
Inputs
8,788
8,509
Outputs
8,942
8,942
Tax
178
178
Profit
-24
255
ROI
-0.27%
3.00%
2,913
09.0K17.5K
2,855
1.5K101.8K160.7K
200
09.0K17.5K
1.5K101.8K160.7K
-
3,113
3,055
3,470
1.0K13.9K30.4K
3,481
3.2K51.2K130.9K
1.0K13.9K30.4K
3.2K51.2K130.9K
3,470
3,481
69
69
288
357
9.25%
11.69%
Inputs
3,113
3,055
Outputs
3,470
3,481
Tax
69
69
Profit
288
357
ROI
9.25%
11.69%
1,600
14.0K41.8K
1,600
1.7K50.5K125.6K
200
14.0K41.8K
1.7K50.5K125.6K
-
1,800
1,800
1,988
785.2K29.7K
2,030
018.3K125.3K
785.2K29.7K
018.3K125.3K
1,988
2,030
39
40
149
190
8.28%
10.56%
Inputs
1,800
1,800
Outputs
1,988
2,030
Tax
39
40
Profit
149
190
ROI
8.28%
10.56%
1,780
548.2K16.0K
1,740
1.2K71.5K142.5K
200
548.2K16.0K
1.2K71.5K142.5K
-
1,980
1,940
2,100
04.2K48.9K
2,140
6067.8K75.9K
04.2K48.9K
6067.8K75.9K
2,100
2,140
42
42
78
158
3.94%
8.14%
Inputs
1,980
1,940
Outputs
2,100
2,140
Tax
42
42
Profit
78
158
ROI
3.94%
8.14%
3,474
2218.9K18.0K
3,474
1.7K51.4K93.5K
200
2218.9K18.0K
1.7K51.4K93.5K
-
3,674
3,674
3,760
01.2K5.4K
3,922
6020.3K46.0K
01.2K5.4K
6020.3K46.0K
3,760
3,922
75
78
11
170
0.30%
4.63%
Inputs
3,674
3,674
Outputs
3,760
3,922
Tax
75
78
Profit
11
170
ROI
0.30%
4.63%
Demonic Gorillas
6 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
17,350,000
023
17,322,005
28297
2,643,000
121226
2,530,000
01738
023
28297
121226
01738
19,993,000
19,852,005
20,359,732
268117
20,527,376
065114
268117
065114
20,359,732
20,527,376
407,194
410,547
-40,462
264,824
-0.20%
1.33%
Inputs
19,993,000
19,852,005
Outputs
20,359,732
20,527,376
Tax
407,194
410,547
Profit
-40,462
264,824
ROI
-0.20%
1.33%
17,350,000
023
17,322,005
28297
2,643,000
121226
2,530,000
01738
023
28297
121226
01738
19,993,000
19,852,005
19,988,360
2174321
20,422,562
1147302
2174321
1147302
19,988,360
20,422,562
399,767
408,451
-404,407
162,106
-2.02%
0.82%
Inputs
19,993,000
19,852,005
Outputs
19,988,360
20,422,562
Tax
399,767
408,451
Profit
-404,407
162,106
ROI
-2.02%
0.82%
17,350,000
023
17,322,005
28297
2,643,000
121226
2,530,000
01738
023
28297
121226
01738
19,993,000
19,852,005
19,973,945
273183
20,466,946
291191
273183
291191
19,973,945
20,466,946
399,478
409,338
-418,533
205,603
-2.09%
1.04%
Inputs
19,993,000
19,852,005
Outputs
19,973,945
20,466,946
Tax
399,478
409,338
Profit
-418,533
205,603
ROI
-2.09%
1.04%
17,350,000
023
17,322,005
28297
2,643,000
121226
2,530,000
01738
023
28297
121226
01738
19,993,000
19,852,005
19,981,427
2132309
20,444,183
0151275
2132309
0151275
19,981,427
20,444,183
399,628
408,883
-411,201
183,295
-2.06%
0.92%
Inputs
19,993,000
19,852,005
Outputs
19,981,427
20,444,183
Tax
399,628
408,883
Profit
-411,201
183,295
ROI
-2.06%
0.92%
543,000
000
510,000
1614
29,262
012
29,200
12125
29,108
042
28,002
22242
354,104
004
353,003
1711
000
1614
012
12125
042
22242
004
1711
955,474
920,205
1,018,143
079161
1,070,604
574136
079161
574136
1,018,143
1,070,604
20,362
21,412
42,307
128,987
4.43%
14.02%
Inputs
955,474
920,205
Outputs
1,018,143
1,070,604
Tax
20,362
21,412
Profit
42,307
128,987
ROI
4.43%
14.02%
29,331
015
29,331
12212
29,262
012
29,200
12125
29,108
042
28,002
22242
543,000
000
510,000
1614
015
12212
012
12125
042
22242
000
1614
630,701
596,533
635,951
32346
646,594
02233
32346
02233
635,951
646,594
12,719
12,931
-7,469
37,130
-1.18%
6.22%
Inputs
630,701
596,533
Outputs
635,951
646,594
Tax
12,719
12,931
Profit
-7,469
37,130
ROI
-1.18%
6.22%
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
1,881,000
12595
108,873
009
105,500
14074
-
000
11120
003
11990
001
12595
009
14074
4,293,885
4,248,071
371,949
34070
381,720
08769
1,859,199
266137
1,931,911
280191
1,918,109
149160
1,990,864
495203
172,204
14568
178,554
370199
34070
08769
266137
280191
149160
495203
14568
370199
4,321,461
4,483,049
86,427
89,660
-58,851
145,318
-1.37%
3.42%
Inputs
4,293,885
4,248,071
Outputs
4,321,461
4,483,049
Tax
86,427
89,660
Profit
-58,851
145,318
ROI
-1.37%
3.42%
181,502
305,372
030
305,373
2102177
771,134
001
771,135
195165
737,612
024
776,434
195181
1,900,000
002
1,900,000
1102165
-
030
2102177
001
195165
024
195181
002
1102165
3,895,620
3,934,444
312,865
02447
347,834
12156
797,599
01853
825,009
12956
821,174
12566
844,879
12172
1,987,616
03888
2,050,000
12655
02447
12156
01853
12956
12566
12172
03888
12655
3,919,254
4,067,722
78,383
81,353
-54,749
51,925
-1.41%
1.32%
Inputs
3,895,620
3,934,444
Outputs
3,919,254
4,067,722
Tax
78,383
81,353
Profit
-54,749
51,925
ROI
-1.41%
1.32%
181,502
88,720
000
98,002
11223
168,279
041
165,989
11515
164,039
001
163,200
1611
59,174
000
56,277
1514
-
000
11223
041
11515
001
1611
000
1514
661,714
664,970
138,250
01153
141,268
22441
292,441
11275
337,583
0774
190,000
01035
191,935
2925
91,001
11952
108,906
02220
01153
22441
11275
0774
01035
2925
11952
02220
711,692
779,692
14,233
15,592
35,745
99,130
5.40%
14.91%
Inputs
661,714
664,970
Outputs
711,692
779,692
Tax
14,233
15,592
Profit
35,745
99,130
ROI
5.40%
14.91%
181,502
22,183
010
23,001
13962
984,414
011
976,500
12376
383,782
020
390,500
12080
100,000
000
95,000
2715
-
010
13962
011
12376
020
12080
000
2715
1,671,881
1,666,503
77,000
34066
94,589
065110
1,046,193
248154
1,080,250
089242
446,653
148115
460,283
284180
96,000
11545
99,033
02833
34066
065110
248154
089242
148115
284180
11545
02833
1,665,846
1,734,155
33,316
34,681
-39,351
32,971
-2.35%
1.98%
Inputs
1,671,881
1,666,503
Outputs
1,665,846
1,734,155
Tax
33,316
34,681
Profit
-39,351
32,971
ROI
-2.35%
1.98%
181,502
121,247
020
125,000
12442
289,187
000
270,000
12092
223,400
252
235,003
182146
95,781
000
95,025
113
-
020
12442
000
12092
252
182146
000
113
911,117
906,530
187,586
02745
202,867
171112
356,901
01946
366,500
259124
301,267
03677
311,519
1273218
95,123
01225
96,334
1410
02745
171112
01946
259124
03677
1273218
01225
1410
940,877
977,220
18,816
19,543
10,944
51,147
1.20%
5.64%
Inputs
911,117
906,530
Outputs
940,877
977,220
Tax
18,816
19,543
Profit
10,944
51,147
ROI
1.20%
5.64%
181,502
105,234
0110
107,000
14177
167,000
000
166,942
139
237,302
001
237,111
153132
94,642
000
94,800
133
-
0110
14177
000
139
001
153132
000
133
785,680
787,355
175,288
114103
181,450
27099
175,646
21750
175,646
01050
275,000
12979
286,000
387175
107,578
1851
108,000
1638
114103
27099
21750
01050
12979
387175
1851
1638
733,512
751,096
14,668
15,021
-66,836
-51,280
-8.51%
-6.51%
Inputs
785,680
787,355
Outputs
733,512
751,096
Tax
14,668
15,021
Profit
-66,836
-51,280
ROI
-8.51%
-6.51%
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
371,949
34070
381,720
08769
34070
08769
371,949
381,720
7,438
7,634
39,118
41,086
12.02%
12.34%
Inputs
325,393
333,000
Outputs
371,949
381,720
Tax
7,438
7,634
Profit
39,118
41,086
ROI
12.02%
12.34%
49,501
1,865,564
003
1,780,069
11990
-
003
11990
1,915,065
1,829,570
1,859,199
266137
1,931,911
280191
266137
280191
1,859,199
1,931,911
37,183
38,638
-93,049
63,703
-4.86%
3.48%
Inputs
1,915,065
1,829,570
Outputs
1,859,199
1,931,911
Tax
37,183
38,638
Profit
-93,049
63,703
ROI
-4.86%
3.48%
44,000
1,845,553
001
1,881,000
12595
-
001
12595
1,889,553
1,925,000
1,918,109
149160
1,990,864
495203
149160
495203
1,918,109
1,990,864
38,362
39,817
-9,806
26,047
-0.52%
1.35%
Inputs
1,889,553
1,925,000
Outputs
1,918,109
1,990,864
Tax
38,362
39,817
Profit
-9,806
26,047
ROI
-0.52%
1.35%
55,001
108,873
009
105,500
14074
-
009
14074
163,874
160,501
172,204
14568
178,554
370199
14568
370199
172,204
178,554
3,444
3,571
4,886
14,482
2.98%
9.02%
Inputs
163,874
160,501
Outputs
172,204
178,554
Tax
3,444
3,571
Profit
4,886
14,482
ROI
2.98%
9.02%
33,000
305,372
030
305,373
2102177
-
030
2102177
338,372
338,373
312,865
02447
347,834
12156
02447
12156
312,865
347,834
6,257
6,956
-31,764
2,505
-9.39%
0.74%
Inputs
338,372
338,373
Outputs
312,865
347,834
Tax
6,257
6,956
Profit
-31,764
2,505
ROI
-9.39%
0.74%
49,501
771,134
001
771,135
195165
-
001
195165
820,635
820,636
797,599
01853
825,009
12956
01853
12956
797,599
825,009
15,951
16,500
-38,987
-12,127
-4.75%
-1.48%
Inputs
820,635
820,636
Outputs
797,599
825,009
Tax
15,951
16,500
Profit
-38,987
-12,127
ROI
-4.75%
-1.48%
44,000
737,612
024
776,434
195181
-
024
195181
781,612
820,434
821,174
12566
844,879
12172
12566
12172
821,174
844,879
16,423
16,897
23,139
7,548
2.96%
0.92%
Inputs
781,612
820,434
Outputs
821,174
844,879
Tax
16,423
16,897
Profit
23,139
7,548
ROI
2.96%
0.92%
55,001
1,900,000
002
1,900,000
1102165
-
002
1102165
1,955,001
1,955,001
1,987,616
03888
2,050,000
12655
03888
12655
1,987,616
2,050,000
39,752
41,000
-7,137
53,999
-0.37%
2.76%
Inputs
1,955,001
1,955,001
Outputs
1,987,616
2,050,000
Tax
39,752
41,000
Profit
-7,137
53,999
ROI
-0.37%
2.76%
33,000
88,720
000
98,002
11223
-
000
11223
121,720
131,002
138,250
01153
141,268
22441
01153
22441
138,250
141,268
2,765
2,825
13,765
7,441
11.31%
5.68%
Inputs
121,720
131,002
Outputs
138,250
141,268
Tax
2,765
2,825
Profit
13,765
7,441
ROI
11.31%
5.68%
49,501
168,279
041
165,989
11515
-
041
11515
217,780
215,490
292,441
11275
337,583
0774
11275
0774
292,441
337,583
5,848
6,751
68,813
115,342
31.60%
53.53%
Inputs
217,780
215,490
Outputs
292,441
337,583
Tax
5,848
6,751
Profit
68,813
115,342
ROI
31.60%
53.53%
44,000
164,039
001
163,200
1611
-
001
1611
208,039
207,200
190,000
01035
191,935
2925
01035
2925
190,000
191,935
3,800
3,838
-21,839
-19,103
-10.50%
-9.22%
Inputs
208,039
207,200
Outputs
190,000
191,935
Tax
3,800
3,838
Profit
-21,839
-19,103
ROI
-10.50%
-9.22%
55,001
59,174
000
56,277
1514
-
000
1514
114,175
111,278
91,001
11952
108,906
02220
11952
02220
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
23,001
13962
-
010
13962
55,183
56,001
77,000
34066
94,589
065110
34066
065110
77,000
94,589
1,540
1,891
20,277
36,697
36.75%
65.53%
Inputs
55,183
56,001
Outputs
77,000
94,589
Tax
1,540
1,891
Profit
20,277
36,697
ROI
36.75%
65.53%
49,501
984,414
011
976,500
12376
-
011
12376
1,033,915
1,026,001
1,046,193
248154
1,080,250
089242
248154
089242
1,046,193
1,080,250
20,923
21,605
-8,645
32,644
-0.84%
3.18%
Inputs
1,033,915
1,026,001
Outputs
1,046,193
1,080,250
Tax
20,923
21,605
Profit
-8,645
32,644
ROI
-0.84%
3.18%
44,000
383,782
020
390,500
12080
-
020
12080
427,782
434,500
446,653
148115
460,283
284180
148115
284180
446,653
460,283
8,933
9,205
9,938
16,578
2.32%
3.82%
Inputs
427,782
434,500
Outputs
446,653
460,283
Tax
8,933
9,205
Profit
9,938
16,578
ROI
2.32%
3.82%
55,001
100,000
000
95,000
2715
-
000
2715
155,001
150,001
96,000
11545
99,033
02833
11545
02833
96,000
99,033
1,920
1,980
-60,921
-52,948
-39.30%
-35.30%
Inputs
155,001
150,001
Outputs
96,000
99,033
Tax
1,920
1,980
Profit
-60,921
-52,948
ROI
-39.30%
-35.30%
33,000
121,247
020
125,000
12442
-
020
12442
154,247
158,000
187,586
02745
202,867
171112
02745
171112
187,586
202,867
3,751
4,057
29,588
40,810
19.18%
25.83%
Inputs
154,247
158,000
Outputs
187,586
202,867
Tax
3,751
4,057
Profit
29,588
40,810
ROI
19.18%
25.83%
49,501
289,187
000
270,000
12092
-
000
12092
338,688
319,501
356,901
01946
366,500
259124
01946
259124
356,901
366,500
7,138
7,330
11,075
39,669
3.27%
12.42%
Inputs
338,688
319,501
Outputs
356,901
366,500
Tax
7,138
7,330
Profit
11,075
39,669
ROI
3.27%
12.42%
44,000
223,400
252
235,003
182146
-
252
182146
267,400
279,003
301,267
03677
311,519
1273218
03677
1273218
301,267
311,519
6,025
6,230
27,842
26,286
10.41%
9.42%
Inputs
267,400
279,003
Outputs
301,267
311,519
Tax
6,025
6,230
Profit
27,842
26,286
ROI
10.41%
9.42%
55,001
95,781
000
95,025
113
-
000
113
150,782
150,026
95,123
01225
96,334
1410
01225
1410
95,123
96,334
1,902
1,926
-57,561
-55,618
-38.17%
-37.07%
Inputs
150,782
150,026
Outputs
95,123
96,334
Tax
1,902
1,926
Profit
-57,561
-55,618
ROI
-38.17%
-37.07%
33,000
105,234
0110
107,000
14177
-
0110
14177
138,234
140,000
175,288
114103
181,450
27099
114103
27099
175,288
181,450
3,505
3,629
33,549
37,821
24.27%
27.02%
Inputs
138,234
140,000
Outputs
175,288
181,450
Tax
3,505
3,629
Profit
33,549
37,821
ROI
24.27%
27.02%
49,501
167,000
000
166,942
139
-
000
139
216,501
216,443
175,646
21750
175,646
01050
21750
01050
175,646
175,646
3,512
3,512
-44,367
-44,309
-20.49%
-20.47%
Inputs
216,501
216,443
Outputs
175,646
175,646
Tax
3,512
3,512
Profit
-44,367
-44,309
ROI
-20.49%
-20.47%
44,000
237,302
001
237,111
153132
-
001
153132
281,302
281,111
275,000
12979
286,000
387175
12979
387175
275,000
286,000
5,500
5,720
-11,802
-831
-4.20%
-0.30%
Inputs
281,302
281,111
Outputs
275,000
286,000
Tax
5,500
5,720
Profit
-11,802
-831
ROI
-4.20%
-0.30%
55,001
94,642
000
94,800
133
-
000
133
149,643
149,801
107,578
1851
108,000
1638
1851
1638
107,578
108,000
2,151
2,160
-44,216
-43,961
-29.55%
-29.35%
Inputs
149,643
149,801
Outputs
107,578
108,000
Tax
2,151
2,160
Profit
-44,216
-43,961
ROI
-29.55%
-29.35%
Moon Repairs (Armor Set, 90 Smithing)
3 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
6,301,091
176149
6,151,686
181200
120,000
001
123,082
11517
3,854,698
000
3,626,980
1330
9,703,676
032
9,617,007
11225
2,475,000
176149
181200
001
11517
000
1330
032
11225
-
22,454,465
21,993,755
22,621,000
02035
23,179,000
24886
02035
24886
22,621,000
23,179,000
452,420
463,580
-285,885
721,665
-1.27%
3.28%
Inputs
22,454,465
21,993,755
Outputs
22,621,000
23,179,000
Tax
452,420
463,580
Profit
-285,885
721,665
ROI
-1.27%
3.28%
401,567
16591
388,868
159120
61,301
021
59,945
1414
950,000
010
841,882
8419
3,707,895
000
3,316,666
8416
2,475,000
16591
159120
021
1414
010
8419
000
8416
-
7,595,763
7,082,361
7,085,908
11323
7,696,346
13760
11323
13760
7,085,908
7,696,346
141,718
153,926
-651,573
460,059
-8.58%
6.50%
Inputs
7,595,763
7,082,361
Outputs
7,085,908
7,696,346
Tax
141,718
153,926
Profit
-651,573
460,059
ROI
-8.58%
6.50%
2,028,801
1155233
1,980,634
4165332
62,065
000
61,668
12540
984,815
002
991,937
140124
1,017,036
001
1,007,000
13575
2,475,000
1155233
4165332
000
12540
002
140124
001
13575
-
6,567,717
6,516,239
6,568,553
01522
6,848,532
540124
01522
540124
6,568,553
6,848,532
131,371
136,970
-130,535
195,323
-1.99%
3.00%
Inputs
6,567,717
6,516,239
Outputs
6,568,553
6,848,532
Tax
131,371
136,970
Profit
-130,535
195,323
ROI
-1.99%
3.00%
Moon Repairs (90 Smithing)
9 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
120,000
001
123,082
11517
825,000
001
11517
-
945,000
948,082
924,974
14694
946,361
12535
14694
12535
924,974
946,361
18,499
18,927
-38,525
-20,648
-4.08%
-2.18%
Inputs
945,000
948,082
Outputs
924,974
946,361
Tax
18,499
18,927
Profit
-38,525
-20,648
ROI
-4.08%
-2.18%
3,854,698
000
3,626,980
1330
825,000
000
1330
-
4,679,698
4,451,980
4,439,622
158104
4,554,671
34676
158104
34676
4,439,622
4,554,671
88,792
91,093
-328,868
11,598
-7.03%
0.26%
Inputs
4,679,698
4,451,980
Outputs
4,439,622
4,554,671
Tax
88,792
91,093
Profit
-328,868
11,598
ROI
-7.03%
0.26%
9,703,676
032
9,617,007
11225
825,000
032
11225
-
10,528,676
10,442,007
10,475,011
073114
10,742,656
14495
073114
14495
10,475,011
10,742,656
209,500
214,853
-263,165
85,796
-2.50%
0.82%
Inputs
10,528,676
10,442,007
Outputs
10,475,011
10,742,656
Tax
209,500
214,853
Profit
-263,165
85,796
ROI
-2.50%
0.82%
61,301
021
59,945
1414
825,000
021
1414
-
886,301
884,945
803,000
03554
868,807
22365
03554
22365
803,000
868,807
16,060
17,376
-99,361
-33,514
-11.21%
-3.79%
Inputs
886,301
884,945
Outputs
803,000
868,807
Tax
16,060
17,376
Profit
-99,361
-33,514
ROI
-11.21%
-3.79%
950,000
010
841,882
8419
825,000
010
8419
-
1,775,000
1,666,882
1,705,011
14659
1,738,948
04260
14659
04260
1,705,011
1,738,948
34,100
34,778
-104,089
37,288
-5.86%
2.24%
Inputs
1,775,000
1,666,882
Outputs
1,705,011
1,738,948
Tax
34,100
34,778
Profit
-104,089
37,288
ROI
-5.86%
2.24%
3,707,895
000
3,316,666
8416
825,000
000
8416
-
4,532,895
4,141,666
4,326,305
23863
4,430,269
13757
23863
13757
4,326,305
4,430,269
86,526
88,605
-293,116
199,998
-6.47%
4.83%
Inputs
4,532,895
4,141,666
Outputs
4,326,305
4,430,269
Tax
86,526
88,605
Profit
-293,116
199,998
ROI
-6.47%
4.83%
62,065
000
61,668
12540
825,000
000
12540
-
887,065
886,668
836,152
13174
838,999
01141
13174
01141
836,152
838,999
16,723
16,779
-67,636
-64,448
-7.62%
-7.27%
Inputs
887,065
886,668
Outputs
836,152
838,999
Tax
16,723
16,779
Profit
-67,636
-64,448
ROI
-7.62%
-7.27%
984,815
002
991,937
140124
825,000
002
140124
-
1,809,815
1,816,937
1,796,000
13680
1,839,704
04395
13680
04395
1,796,000
1,839,704
35,920
36,794
-49,735
-14,027
-2.75%
-0.77%
Inputs
1,809,815
1,816,937
Outputs
1,796,000
1,839,704
Tax
35,920
36,794
Profit
-49,735
-14,027
ROI
-2.75%
-0.77%
1,017,036
001
1,007,000
13575
825,000
001
13575
-
1,842,036
1,832,000
1,800,000
35389
1,850,040
03463
35389
03463
1,800,000
1,850,040
36,000
37,000
-78,036
-18,960
-4.24%
-1.03%
Inputs
1,842,036
1,832,000
Outputs
1,800,000
1,850,040
Tax
36,000
37,000
Profit
-78,036
-18,960
ROI
-4.24%
-1.03%
Zulrah
6 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
11,113,718
104
11,050,000
02847
104
02847
11,113,718
11,050,000
11,430,026
3162314
11,496,959
0158318
3162314
0158318
11,430,026
11,496,959
228,600
229,939
87,708
217,020
0.79%
1.96%
Inputs
11,113,718
11,050,000
Outputs
11,430,026
11,496,959
Tax
228,600
229,939
Profit
87,708
217,020
ROI
0.79%
1.96%
3,771,500
066
3,646,000
12525
066
12525
3,771,500
3,646,000
3,671,903
186203
3,769,342
4137220
186203
4137220
3,671,903
3,769,342
73,438
75,386
-173,035
47,956
-4.59%
1.32%
Inputs
3,771,500
3,646,000
Outputs
3,671,903
3,769,342
Tax
73,438
75,386
Profit
-173,035
47,956
ROI
-4.59%
1.32%
3,771,500
066
3,646,000
12525
066
12525
3,771,500
3,646,000
183
30.8K2.2M4.8M
185
4.3K3.7M6.8M
30.8K2.2M4.8M
4.3K3.7M6.8M
3,660,000
3,700,000
73,200
74,000
-184,700
-20,000
-4.90%
-0.55%
Inputs
3,771,500
3,646,000
Outputs
3,660,000
3,700,000
Tax
73,200
74,000
Profit
-184,700
-20,000
ROI
-4.90%
-0.55%
5,743,606
11532
5,505,000
01836
3,675,000
12445
3,652,193
02441
11532
01836
12445
02441
9,418,606
9,157,193
9,233,567
039122
9,481,634
149116
039122
149116
9,233,567
9,481,634
184,671
189,632
-369,710
134,809
-3.93%
1.47%
Inputs
9,418,606
9,157,193
Outputs
9,233,567
9,481,634
Tax
184,671
189,632
Profit
-369,710
134,809
ROI
-3.93%
1.47%
49,349
1720
46,029
03872
3,675,000
12445
3,652,193
02441
1720
03872
12445
02441
3,724,349
3,698,222
3,787,646
057140
3,872,737
479102
057140
479102
3,787,646
3,872,737
75,752
77,454
-12,455
97,061
-0.33%
2.62%
Inputs
3,724,349
3,698,222
Outputs
3,787,646
3,872,737
Tax
75,752
77,454
Profit
-12,455
97,061
ROI
-0.33%
2.62%
49,349
1720
46,029
03872
3,675,000
12445
3,652,193
02441
260,102
0140194
256,777
9120332
1720
03872
12445
02441
0140194
9120332
6,325,369
6,265,992
6,133,212
11023
6,346,403
22328
11023
22328
6,133,212
6,346,403
122,664
126,928
-314,821
-46,517
-4.98%
-0.74%
Inputs
6,325,369
6,265,992
Outputs
6,133,212
6,346,403
Tax
122,664
126,928
Profit
-314,821
-46,517
ROI
-4.98%
-0.74%
Cerberus
3 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
257,900
103661.2K
253,438
55661.2K
21,972,829
025
21,375,003
11139
103661.2K
55661.2K
025
11139
22,230,729
21,628,441
22,346,776
3141230
22,346,776
0139255
3141230
0139255
22,346,776
22,346,776
446,935
446,935
-330,888
271,400
-1.49%
1.25%
Inputs
22,230,729
21,628,441
Outputs
22,346,776
22,346,776
Tax
446,935
446,935
Profit
-330,888
271,400
ROI
-1.49%
1.25%
29,150,040
22425
29,150,040
23339
133,300
139
128,000
01149
22425
23339
139
01149
29,283,340
29,278,040
29,766,000
062135
30,096,143
2100151
062135
2100151
29,766,000
30,096,143
595,320
601,922
-112,660
216,181
-0.38%
0.74%
Inputs
29,283,340
29,278,040
Outputs
29,766,000
30,096,143
Tax
595,320
601,922
Profit
-112,660
216,181
ROI
-0.38%
0.74%
664,240
19882
636,097
03183
4,130,000
006
4,129,123
11236
19882
03183
006
11236
4,794,240
4,765,220
4,855,893
282148
4,850,000
484187
282148
484187
4,855,893
4,850,000
97,117
97,000
-35,464
-12,220
-0.74%
-0.26%
Inputs
4,794,240
4,765,220
Outputs
4,855,893
4,850,000
Tax
97,117
97,000
Profit
-35,464
-12,220
ROI
-0.74%
-0.26%
Corporeal Beast
4 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
68,632
4125364
79,648
0111258
975,106
000
985,000
1419
4125364
0111258
000
1419
1,043,738
1,064,648
1,183,591
12361
1,229,027
14277
12361
14277
1,183,591
1,229,027
23,671
24,580
116,182
139,799
11.13%
13.13%
Inputs
1,043,738
1,064,648
Outputs
1,183,591
1,229,027
Tax
23,671
24,580
Profit
116,182
139,799
ROI
11.13%
13.13%
1,229,027
14277
1,183,591
12361
27,358,100
000
27,211,111
111
14277
12361
000
111
28,587,127
28,394,702
29,031,631
03388
29,031,631
13782
03388
13782
29,031,631
29,031,631
580,632
580,632
-136,128
56,297
-0.48%
0.20%
Inputs
28,587,127
28,394,702
Outputs
29,031,631
29,031,631
Tax
580,632
580,632
Profit
-136,128
56,297
ROI
-0.48%
0.20%
1,229,027
14277
1,183,591
12361
127,034,397
1528
124,274,370
11625
14277
12361
1528
11625
128,263,424
125,457,961
125,495,921
1426
128,700,000
0421
1426
0421
125,495,921
128,700,000
2,509,918
2,574,000
-5,277,421
668,039
-4.11%
0.53%
Inputs
128,263,424
125,457,961
Outputs
125,495,921
128,700,000
Tax
2,509,918
2,574,000
Profit
-5,277,421
668,039
ROI
-4.11%
0.53%
1,229,027
14277
1,183,591
12361
570,000,000
000
581,000,000
111
14277
12361
000
111
571,229,027
582,183,591
582,273,270
01125
586,700,000
21337
01125
21337
582,273,270
586,700,000
5,000,000
5,000,000
6,044,243
-483,591
1.06%
-0.08%
Inputs
571,229,027
582,183,591
Outputs
582,273,270
586,700,000
Tax
5,000,000
5,000,000
Profit
6,044,243
-483,591
ROI
1.06%
-0.08%
Visages
3 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
90
3369596
95
0140337
3,702,924
015
3,620,000
11439
3369596
0140337
015
11439
3,703,014
3,620,095
3,647,393
390251
3,696,596
2113251
390251
2113251
3,647,393
3,696,596
72,947
73,931
-128,568
2,570
-3.47%
0.07%
Inputs
3,703,014
3,620,095
Outputs
3,647,393
3,696,596
Tax
72,947
73,931
Profit
-128,568
2,570
ROI
-3.47%
0.07%
90
3369596
95
0140337
15,800,000
003
15,390,000
122
3369596
0140337
003
122
15,800,090
15,390,095
15,733,047
13979
15,762,425
23389
13979
23389
15,733,047
15,762,425
314,660
315,248
-381,703
57,082
-2.42%
0.37%
Inputs
15,800,090
15,390,095
Outputs
15,733,047
15,762,425
Tax
314,660
315,248
Profit
-381,703
57,082
ROI
-2.42%
0.37%
988
01539
988
3636
29,320,000
000
29,022,000
113
01539
3636
000
113
29,320,988
29,022,988
29,255,564
01125
30,346,484
11522
01125
11522
29,255,564
30,346,484
585,111
606,929
-650,535
716,567
-2.22%
2.47%
Inputs
29,320,988
29,022,988
Outputs
29,255,564
30,346,484
Tax
585,111
606,929
Profit
-650,535
716,567
ROI
-2.22%
2.47%
Dragon Forge
5 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
306,025
15580
299,011
16365
72,500,000
001
72,000,000
110
1,800,000
15580
16365
001
110
-
74,606,025
74,099,011
76,220,000
113
78,687,000
012
113
012
76,220,000
78,687,000
1,524,400
1,573,740
89,575
3,014,249
0.12%
4.07%
Inputs
74,606,025
74,099,011
Outputs
76,220,000
78,687,000
Tax
1,524,400
1,573,740
Profit
89,575
3,014,249
ROI
0.12%
4.07%
278,627
169129
270,440
1107131
228,046
001
228,046
1326
1,800,000
169129
1107131
001
1326
-
2,306,673
2,298,486
2,331,716
21654
2,429,654
01356
21654
01356
2,331,716
2,429,654
46,634
48,593
-21,591
82,575
-0.94%
3.59%
Inputs
2,306,673
2,298,486
Outputs
2,331,716
2,429,654
Tax
46,634
48,593
Profit
-21,591
82,575
ROI
-0.94%
3.59%
522,500
0143381
521,721
12406655
0143381
12406655
522,500
521,721
27,505
1786.0K10.2K
27,700
02.0K8.0K
1786.0K10.2K
02.0K8.0K
412,575
415,500
8,251
8,310
-118,176
-114,531
-22.62%
-21.95%
Inputs
522,500
521,721
Outputs
412,575
415,500
Tax
8,251
8,310
Profit
-118,176
-114,531
ROI
-22.62%
-21.95%
522,500
0143381
521,721
12406655
0143381
12406655
1,045,000
1,043,442
1,082,910
18858
1,115,988
042152
18858
042152
1,082,910
1,115,988
21,658
22,319
16,252
50,227
1.56%
4.81%
Inputs
1,045,000
1,043,442
Outputs
1,082,910
1,115,988
Tax
21,658
22,319
Profit
16,252
50,227
ROI
1.56%
4.81%
522,500
0143381
521,721
12406655
0143381
12406655
2,090,000
2,086,884
2,178,683
4963
2,197,999
05128
4963
05128
2,178,683
2,197,999
43,573
43,959
45,110
67,156
2.16%
3.22%
Inputs
2,090,000
2,086,884
Outputs
2,178,683
2,197,999
Tax
43,573
43,959
Profit
45,110
67,156
ROI
2.16%
3.22%
Godswords
6 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
175,000
010
158,481
23154
169,900
001
155,875
22541
183,000
000
172,523
23247
010
23154
001
22541
000
23247
527,900
486,879
565,000
0221
567,996
12324
0221
12324
565,000
567,996
11,300
11,359
25,800
69,758
4.89%
14.33%
Inputs
527,900
486,879
Outputs
565,000
567,996
Tax
11,300
11,359
Profit
25,800
69,758
ROI
4.89%
14.33%
567,996
12324
565,000
0221
7,325,000
005
7,270,002
2419
12324
0221
005
2419
7,892,996
7,835,002
7,968,649
7138257
8,176,906
2137290
7138257
2137290
7,968,649
8,176,906
159,372
163,538
-83,719
178,366
-1.06%
2.28%
Inputs
7,892,996
7,835,002
Outputs
7,968,649
8,176,906
Tax
159,372
163,538
Profit
-83,719
178,366
ROI
-1.06%
2.28%
567,996
12324
565,000
0221
18,133,394
020
18,190,004
2529
12324
0221
020
2529
18,701,390
18,755,004
18,709,886
4127219
19,171,707
1111240
4127219
1111240
18,709,886
19,171,707
374,197
383,434
-365,701
33,269
-1.96%
0.18%
Inputs
18,701,390
18,755,004
Outputs
18,709,886
19,171,707
Tax
374,197
383,434
Profit
-365,701
33,269
ROI
-1.96%
0.18%
567,996
12324
565,000
0221
26,964,960
000
27,735,000
173
12324
0221
000
173
27,532,956
28,300,000
28,912,870
149100
29,684,592
249127
149100
249127
28,912,870
29,684,592
578,257
593,691
801,657
790,901
2.91%
2.79%
Inputs
27,532,956
28,300,000
Outputs
28,912,870
29,684,592
Tax
578,257
593,691
Profit
801,657
790,901
ROI
2.91%
2.79%
567,996
12324
565,000
0221
18,490,000
0162
18,491,503
21513
12324
0221
0162
21513
19,057,996
19,056,503
19,162,156
14054
19,695,465
23781
14054
23781
19,162,156
19,695,465
383,243
393,909
-279,083
245,053
-1.46%
1.29%
Inputs
19,057,996
19,056,503
Outputs
19,162,156
19,695,465
Tax
383,243
393,909
Profit
-279,083
245,053
ROI
-1.46%
1.29%
567,996
12324
565,000
0221
33,230,309
000
35,915,000
116
12324
0221
000
116
33,798,305
36,480,000
36,603,068
11646
37,560,000
21453
11646
21453
36,603,068
37,560,000
732,061
751,200
2,072,702
328,800
6.13%
0.90%
Inputs
33,798,305
36,480,000
Outputs
36,603,068
37,560,000
Tax
732,061
751,200
Profit
2,072,702
328,800
ROI
6.13%
0.90%
Wilderness Bosses
3 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
2,229,143
001
2,229,143
197
562,125
0431
562,500
2146
319,390
061
321,250
2736
001
197
0431
2146
061
2736
3,110,658
3,112,893
3,502,550
04373
3,585,739
13687
04373
13687
3,502,550
3,585,739
70,051
71,714
321,841
401,132
10.35%
12.89%
Inputs
3,110,658
3,112,893
Outputs
3,502,550
3,585,739
Tax
70,051
71,714
Profit
321,841
401,132
ROI
10.35%
12.89%
951,886
022
934,382
1512
543,000
002
543,500
1211
189,675
003
185,000
1821
022
1512
002
1211
003
1821
1,684,561
1,662,882
1,930,164
11748
2,012,737
04266
11748
04266
1,930,164
2,012,737
38,603
40,254
207,000
309,601
12.29%
18.62%
Inputs
1,684,561
1,662,882
Outputs
1,930,164
2,012,737
Tax
38,603
40,254
Profit
207,000
309,601
ROI
12.29%
18.62%
1,630,894
21316
1,619,011
0337
6,500,000
136
6,500,000
12032
26,700,000
002
26,050,000
21020
500,000
21316
0337
136
12032
002
21020
-
35,330,894
34,669,011
35,871,235
3120325
35,600,000
3153336
3120325
3153336
35,871,235
35,600,000
717,424
712,000
-177,083
218,989
-0.50%
0.63%
Inputs
35,330,894
34,669,011
Outputs
35,871,235
35,600,000
Tax
717,424
712,000
Profit
-177,083
218,989
ROI
-0.50%
0.63%
Oathplate
2 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
200,000
117513547
200,000
1574.6K10.8K
775
024.7K40.5K
775
15.2K15.7K24.8K
117513547
1574.6K10.8K
024.7K40.5K
15.2K15.7K24.8K
275,859,000
275,859,000
283,595,415
0915
287,830,000
22346
0915
22346
283,595,415
287,830,000
5,000,000
5,000,000
2,736,415
6,971,000
0.99%
2.53%
Inputs
275,859,000
275,859,000
Outputs
283,595,415
287,830,000
Tax
5,000,000
5,000,000
Profit
2,736,415
6,971,000
ROI
0.99%
2.53%
94,019,100
11964
93,715,000
22958
95,699,276
12181
93,422,058
35188
95,999,777
13284
93,950,773
25167
11964
22958
12181
35188
13284
25167
285,718,153
281,087,831
283,595,415
0915
287,830,000
22346
0915
22346
283,595,415
287,830,000
5,000,000
5,000,000
-7,122,738
1,742,169
-2.49%
0.62%
Inputs
285,718,153
281,087,831
Outputs
283,595,415
287,830,000
Tax
5,000,000
5,000,000
Profit
-7,122,738
1,742,169
ROI
-2.49%
0.62%
Torva
4 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
222,000,000
002
221,465,552
1519
166,000,000
004
166,456,456
128
111,000,000
022
110,963,000
1217
24,500,000
3103305
24,263,808
11138305
16,619,239
0140342
16,448,013
6149326
002
1519
004
128
022
1217
3103305
11138305
0140342
6149326
540,119,239
539,596,829
543,584,127
0721
551,250,000
11247
0721
11247
543,584,127
551,250,000
5,000,000
5,000,000
-1,535,112
6,653,171
-0.28%
1.23%
Inputs
540,119,239
539,596,829
Outputs
543,584,127
551,250,000
Tax
5,000,000
5,000,000
Profit
-1,535,112
6,653,171
ROI
-0.28%
1.23%
222,000,000
002
221,465,552
1519
8,198,212
000
8,253,358
341
002
1519
000
341
230,198,212
229,718,910
229,616,616
13446
234,894,664
01833
13446
01833
229,616,616
234,894,664
4,592,332
4,697,893
-5,173,928
477,861
-2.25%
0.21%
Inputs
230,198,212
229,718,910
Outputs
229,616,616
234,894,664
Tax
4,592,332
4,697,893
Profit
-5,173,928
477,861
ROI
-2.25%
0.21%
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
183,400,958
22847
187,767,727
01430
22847
01430
183,400,958
187,767,727
3,668,019
3,755,354
-2,663,485
1,049,201
-1.46%
0.57%
Inputs
182,396,424
182,963,172
Outputs
183,400,958
187,767,727
Tax
3,668,019
3,755,354
Profit
-2,663,485
1,049,201
ROI
-1.46%
0.57%
111,000,000
022
110,963,000
1217
8,198,212
000
8,253,358
341
022
1217
000
341
127,396,424
127,469,716
128,501,999
32762
129,724,161
02332
32762
02332
128,501,999
129,724,161
2,570,039
2,594,483
-1,464,464
-340,038
-1.15%
-0.27%
Inputs
127,396,424
127,469,716
Outputs
128,501,999
129,724,161
Tax
2,570,039
2,594,483
Profit
-1,464,464
-340,038
ROI
-1.15%
-0.27%
Misc
5 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
350,000
130
350,000
21446
130
21446
350,000
350,000
367,154
027118
367,954
2114208
027118
2114208
367,154
367,954
7,343
7,359
9,811
10,595
2.80%
3.03%
Inputs
350,000
350,000
Outputs
367,154
367,954
Tax
7,343
7,359
Profit
9,811
10,595
ROI
2.80%
3.03%
2,097,028
04060
2,097,028
22968
75,500,000
001
76,179,000
1410
04060
22968
001
1410
77,597,028
78,276,028
78,563,864
24382
80,374,716
03484
24382
03484
78,563,864
80,374,716
1,571,277
1,607,494
-604,441
491,194
-0.78%
0.63%
Inputs
77,597,028
78,276,028
Outputs
78,563,864
80,374,716
Tax
1,571,277
1,607,494
Profit
-604,441
491,194
ROI
-0.78%
0.63%
13,737,101
02216
13,625,000
11966
02216
11966
68,685,505
68,125,000
68,907,440
030103
69,030,399
153109
030103
153109
68,907,440
69,030,399
1,378,148
1,380,607
-1,156,213
-475,208
-1.68%
-0.70%
Inputs
68,685,505
68,125,000
Outputs
68,907,440
69,030,399
Tax
1,378,148
1,380,607
Profit
-1,156,213
-475,208
ROI
-1.68%
-0.70%
99,879,760
1611
97,800,000
159
16
66.7K5.3M4.7M
16
11.8K2.3M7.7M
1611
159
66.7K5.3M4.7M
11.8K2.3M7.7M
102,279,760
100,200,000
101,577,792
13886
103,292,637
54493
13886
54493
101,577,792
103,292,637
2,031,555
2,065,852
-2,733,523
1,026,785
-2.67%
1.02%
Inputs
102,279,760
100,200,000
Outputs
101,577,792
103,292,637
Tax
2,031,555
2,065,852
Profit
-2,733,523
1,026,785
ROI
-2.67%
1.02%
63,220,495
002
61,511,004
218
1,590,000
16184
1,550,641
13771
002
218
16184
13771
64,810,495
63,061,645
64,305,376
0111196
64,969,012
2109176
0111196
2109176
64,305,376
64,969,012
1,286,107
1,299,380
-1,791,226
607,987
-2.76%
0.96%
Inputs
64,810,495
63,061,645
Outputs
64,305,376
64,969,012
Tax
1,286,107
1,299,380
Profit
-1,791,226
607,987
ROI
-2.76%
0.96%
Item Sets
24 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
11,499
0116390
9,889
2231324
71,396
0268515
71,380
41.8K2.4K
48,953
3214629
47,260
42.2K2.0K
5,505
0134250
5,505
1650412
5,526
0231715
5,415
3526974
0116390
2231324
0268515
41.8K2.4K
3214629
42.2K2.0K
0134250
1650412
0231715
3526974
142,879
139,449
146,669
038171
150,195
145295
038171
145295
146,669
150,195
2,933
3,003
857
7,743
0.60%
5.55%
Inputs
142,879
139,449
Outputs
146,669
150,195
Tax
2,933
3,003
Profit
857
7,743
ROI
0.60%
5.55%
8,476
01227
8,476
16585
71,801
0622
71,079
1101146
47,382
02817
47,103
368113
15,587
01311
15,587
24115
10,106
0941
11,141
13797
01227
16585
0622
1101146
02817
368113
01311
24115
0941
13797
153,352
153,386
158,427
023151
168,875
711027
023151
711027
158,427
168,875
3,168
3,377
1,907
12,112
1.24%
7.90%
Inputs
153,352
153,386
Outputs
158,427
168,875
Tax
3,168
3,377
Profit
1,907
12,112
ROI
1.24%
7.90%
77,051
01516
71,115
12519
71,994
213183
71,159
2320306
48,935
2266176
47,101
0327334
5,646
01819
5,001
16629
132,166
21323
84,309
02934
01516
12519
213183
2320306
2266176
0327334
01819
16629
21323
02934
335,792
278,685
297,012
01164
329,838
12433
01164
12433
297,012
329,838
5,940
6,596
-44,720
44,557
-13.32%
15.99%
Inputs
335,792
278,685
Outputs
297,012
329,838
Tax
5,940
6,596
Profit
-44,720
44,557
ROI
-13.32%
15.99%
45,878
0109
40,210
176
128,921
01070
84,257
1138
129,000
167
74,299
01710
52,893
012
48,000
11412
100,000
000
67,256
11413
0109
176
01070
1138
167
01710
012
11412
000
11413
456,692
314,022
389,198
013
389,198
1109
013
1109
389,198
389,198
7,783
7,783
-75,277
67,393
-16.48%
21.46%
Inputs
456,692
314,022
Outputs
389,198
389,198
Tax
7,783
7,783
Profit
-75,277
67,393
ROI
-16.48%
21.46%
105,510
05394
92,125
7109132
187,223
1172456
179,301
0324459
188,094
1278299
185,460
2230472
37,797
2633
36,485
02774
41,000
148256
35,874
486475
05394
7109132
1172456
0324459
1278299
2230472
2633
02774
148256
486475
559,624
529,245
558,915
01448
555,000
138143
01448
138143
558,915
555,000
11,178
11,100
-11,887
14,655
-2.12%
2.77%
Inputs
559,624
529,245
Outputs
558,915
555,000
Tax
11,178
11,100
Profit
-11,887
14,655
ROI
-2.12%
2.77%
7,375
1432.8K12.5K
7,350
1921.0K18.9K
3,457
461.8K3.5K
3,429
12.1K3.2K
1,786
01.9K510
1,749
19851.1K
1432.8K12.5K
1921.0K18.9K
461.8K3.5K
12.1K3.2K
01.9K510
19851.1K
12,618
12,528
13,200
0550
14,331
12119357
0550
12119357
13,200
14,331
264
286
318
1,517
2.52%
12.11%
Inputs
12,618
12,528
Outputs
13,200
14,331
Tax
264
286
Profit
318
1,517
ROI
2.52%
12.11%
5,987
210.0K15.7K
5,928
1.6K9.9K48.6K
2,778
2184717
2,610
11369541
1,776
6110392
1,776
0202659
210.0K15.7K
1.6K9.9K48.6K
2184717
11369541
6110392
0202659
10,541
10,314
10,570
0917
12,374
12034
0917
12034
10,570
12,374
211
247
-182
1,813
-1.73%
17.58%
Inputs
10,541
10,314
Outputs
10,570
12,374
Tax
211
247
Profit
-182
1,813
ROI
-1.73%
17.58%
4,871
47.3K17.1K
4,959
112.0K27.5K
2,499
2251496
2,103
26101.2K
1,393
6334215
1,380
065254
47.3K17.1K
112.0K27.5K
2251496
26101.2K
6334215
065254
8,763
8,442
10,956
047
10,956
11662
047
11662
10,956
10,956
219
219
1,974
2,295
22.53%
27.19%
Inputs
8,763
8,442
Outputs
10,956
10,956
Tax
219
219
Profit
1,974
2,295
ROI
22.53%
27.19%
4,487
06.3K7.8K
4,417
32617.0K20.6K
2,299
1469533
2,179
34332.1K
1,436
03041.2K
1,432
28571923
06.3K7.8K
32617.0K20.6K
1469533
34332.1K
03041.2K
28571923
8,222
8,028
12,018
42141
17,399
02664
42141
02664
12,018
17,399
240
347
3,556
9,024
43.25%
112.41%
Inputs
8,222
8,028
Outputs
12,018
17,399
Tax
240
347
Profit
3,556
9,024
ROI
43.25%
112.41%
20,681
31.9K6.2K
20,600
9910.1K22.3K
39,918
1213.5K9.3K
38,479
9310.9K27.1K
37,880
812.2K6.9K
37,886
1279.8K25.3K
32,113
163.1K8.2K
32,045
16413.4K25.7K
31.9K6.2K
9910.1K22.3K
1213.5K9.3K
9310.9K27.1K
812.2K6.9K
1279.8K25.3K
163.1K8.2K
16413.4K25.7K
130,592
129,010
127,330
02556
128,258
287100
02556
287100
127,330
128,258
2,546
2,565
-5,808
-3,317
-4.45%
-2.57%
Inputs
130,592
129,010
Outputs
127,330
128,258
Tax
2,546
2,565
Profit
-5,808
-3,317
ROI
-4.45%
-2.57%
9,918
21512
9,309
01235
7,951
068
7,850
6924
9,406
51416
9,210
21231
21512
01235
068
6924
51416
21231
27,275
26,369
29,494
2211
30,000
01433
2211
01433
29,494
30,000
589
600
1,630
3,031
5.98%
11.49%
Inputs
27,275
26,369
Outputs
29,494
30,000
Tax
589
600
Profit
1,630
3,031
ROI
5.98%
11.49%
208,873
4338119
196,347
394198
193,283
02359
191,237
3101112
178,082
701649
164,146
1118197
211,888
03125
198,121
385103
4338119
394198
02359
3101112
701649
1118197
03125
385103
792,126
749,851
761,303
151154
778,307
3152215
151154
3152215
761,303
778,307
15,226
15,566
-46,049
12,890
-5.81%
1.72%
Inputs
792,126
749,851
Outputs
761,303
778,307
Tax
15,226
15,566
Profit
-46,049
12,890
ROI
-5.81%
1.72%
141,268
22441
138,250
01153
337,583
0774
292,441
11275
191,935
2925
190,000
01035
108,906
02220
91,001
11952
22441
01153
0774
11275
2925
01035
02220
11952
779,692
711,692
691,690
03356
719,060
14185
03356
14185
691,690
719,060
13,833
14,381
-101,835
-7,013
-13.06%
-0.99%
Inputs
779,692
711,692
Outputs
691,690
719,060
Tax
13,833
14,381
Profit
-101,835
-7,013
ROI
-13.06%
-0.99%
347,834
12156
312,865
02447
825,009
12956
797,599
01853
844,879
12172
821,174
12566
2,050,000
12655
1,987,616
03888
12156
02447
12956
01853
12172
12566
12655
03888
4,067,722
3,919,254
4,012,504
263128
4,041,449
0129303
263128
0129303
4,012,504
4,041,449
80,250
80,828
-135,468
41,367
-3.33%
1.06%
Inputs
4,067,722
3,919,254
Outputs
4,012,504
4,041,449
Tax
80,250
80,828
Profit
-135,468
41,367
ROI
-3.33%
1.06%
381,720
08769
371,949
34070
1,931,911
280191
1,859,199
266137
1,990,864
495203
1,918,109
149160
178,554
370199
172,204
14568
08769
34070
280191
266137
495203
149160
370199
14568
4,483,049
4,321,461
4,463,342
01125
4,550,000
13349
01125
13349
4,463,342
4,550,000
89,266
91,000
-108,973
137,539
-2.43%
3.18%
Inputs
4,483,049
4,321,461
Outputs
4,463,342
4,550,000
Tax
89,266
91,000
Profit
-108,973
137,539
ROI
-2.43%
3.18%
94,589
065110
77,000
34066
1,080,250
089242
1,046,193
248154
460,283
284180
446,653
148115
99,033
02833
96,000
11545
065110
34066
089242
248154
284180
148115
02833
11545
1,734,155
1,665,846
1,693,600
177
1,750,000
02134
177
02134
1,693,600
1,750,000
33,872
35,000
-74,427
49,154
-4.29%
2.95%
Inputs
1,734,155
1,665,846
Outputs
1,693,600
1,750,000
Tax
33,872
35,000
Profit
-74,427
49,154
ROI
-4.29%
2.95%
181,450
27099
175,288
114103
175,646
01050
175,646
21750
286,000
387175
275,000
12979
108,000
1638
107,578
1851
27099
114103
01050
21750
387175
12979
1638
1851
751,096
733,512
714,262
0833
756,421
31546
0833
31546
714,262
756,421
14,285
15,128
-51,119
7,781
-6.81%
1.06%
Inputs
751,096
733,512
Outputs
714,262
756,421
Tax
14,285
15,128
Profit
-51,119
7,781
ROI
-6.81%
1.06%
202,867
171112
187,586
02745
366,500
259124
356,901
01946
311,519
1273218
301,267
03677
96,334
1410
95,123
01225
171112
02745
259124
01946
1273218
03677
1410
01225
977,220
940,877
957,129
01129
1,024,370
1738
01129
1738
957,129
1,024,370
19,142
20,487
-39,233
63,006
-4.01%
6.70%
Inputs
977,220
940,877
Outputs
957,129
1,024,370
Tax
19,142
20,487
Profit
-39,233
63,006
ROI
-4.01%
6.70%
764,882
13045
724,461
02788
1,149,542
04582
1,124,000
16183
910,717
056172
886,661
197148
13045
02788
04582
16183
056172
197148
2,825,141
2,735,122
2,948,708
0426
3,068,000
22183
0426
22183
2,948,708
3,068,000
58,974
61,360
64,593
271,518
2.29%
9.93%
Inputs
2,825,141
2,735,122
Outputs
2,948,708
3,068,000
Tax
58,974
61,360
Profit
64,593
271,518
ROI
2.29%
9.93%
12,322,437
12448
12,036,123
15280
12,000,000
02650
11,758,674
14385
10,972,871
03045
10,258,442
14474
12448
15280
02650
14385
03045
14474
35,295,308
34,053,239
34,800,000
11033
35,347,800
02468
11033
02468
34,800,000
35,347,800
696,000
706,956
-1,191,308
587,605
-3.38%
1.73%
Inputs
35,295,308
34,053,239
Outputs
34,800,000
35,347,800
Tax
696,000
706,956
Profit
-1,191,308
587,605
ROI
-3.38%
1.73%
24,073,260
13263
23,457,000
23687
87,749,999
13270
87,500,000
13279
58,844,519
22756
58,000,000
04070
13263
23687
13270
13279
22756
04070
170,667,778
168,957,000
167,267,167
11129
170,420,040
24168
11129
24168
167,267,167
170,420,040
3,345,343
3,408,400
-6,745,954
-1,945,360
-3.95%
-1.15%
Inputs
170,667,778
168,957,000
Outputs
167,267,167
170,420,040
Tax
3,345,343
3,408,400
Profit
-6,745,954
-1,945,360
ROI
-3.95%
-1.15%
53,855,954
31439
52,800,030
03886
131,231,066
11637
131,231,064
43263
92,685,744
11538
91,133,123
04161
31439
03886
11637
43263
11538
04161
277,772,764
275,164,217
274,456,286
21430
279,690,000
02844
21430
02844
274,456,286
279,690,000
5,000,000
5,000,000
-8,316,478
-474,217
-2.99%
-0.17%
Inputs
277,772,764
275,164,217
Outputs
274,456,286
279,690,000
Tax
5,000,000
5,000,000
Profit
-8,316,478
-474,217
ROI
-2.99%
-0.17%
49,309,599
1918
47,601,086
1319
98,860,000
01716
98,867,422
11219
95,000,000
11111
91,843,983
01120
1918
1319
01716
11219
11111
01120
243,169,599
238,312,491
233,671,403
0912
237,431,635
11519
0912
11519
233,671,403
237,431,635
4,673,428
4,748,632
-14,171,624
-5,629,488
-5.83%
-2.36%
Inputs
243,169,599
238,312,491
Outputs
233,671,403
237,431,635
Tax
4,673,428
4,748,632
Profit
-14,171,624
-5,629,488
ROI
-5.83%
-2.36%
221,280
11623
213,075
01650
484,668
11143
446,440
01959
574,646
01246
531,011
11655
11623
01650
11143
01959
01246
11655
1,280,594
1,190,526
1,202,734
0815
1,140,817
21639
0815
21639
1,202,734
1,140,817
24,054
22,816
-101,914
-72,525
-7.96%
-6.09%
Inputs
1,280,594
1,190,526
Outputs
1,202,734
1,140,817
Tax
24,054
22,816
Profit
-101,914
-72,525
ROI
-7.96%
-6.09%