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
221
21.8K4.5K
150
1064.9K27.3K
21.8K4.5K
1064.9K27.3K
221
150
300
04451.2K
508
401.4K8.0K
04451.2K
401.4K8.0K
300
508
6
10
73
348
33.03%
232.00%
Inputs
221
150
Outputs
300
508
Tax
6
10
Profit
73
348
ROI
33.03%
232.00%
323
0555.5K
280
1067.2K22.2K
0555.5K
1067.2K22.2K
323
280
1,508
291.8K6.7K
2,200
2255.8K39.0K
291.8K6.7K
2255.8K39.0K
1,508
2,200
30
44
1,155
1,876
357.59%
670.00%
Inputs
323
280
Outputs
1,508
2,200
Tax
30
44
Profit
1,155
1,876
ROI
357.59%
670.00%
2,952
501.1K3.7K
2,979
915.1K26.6K
501.1K3.7K
915.1K26.6K
2,952
2,979
3,821
121.6K8.0K
4,245
1823.4K25.4K
121.6K8.0K
1823.4K25.4K
3,821
4,245
76
84
793
1,182
26.86%
39.68%
Inputs
2,952
2,979
Outputs
3,821
4,245
Tax
76
84
Profit
793
1,182
ROI
26.86%
39.68%
16,611
0379798
16,611
1056.4K29.9K
0379798
1056.4K29.9K
16,611
16,611
20,187
02.1K15.9K
20,750
265.5K32.8K
02.1K15.9K
265.5K32.8K
20,187
20,750
403
415
3,173
3,724
19.10%
22.42%
Inputs
16,611
16,611
Outputs
20,187
20,750
Tax
403
415
Profit
3,173
3,724
ROI
19.10%
22.42%
73,000
14132.2K
73,000
1165.1K26.0K
14132.2K
1165.1K26.0K
73,000
73,000
75,577
309893.9K
77,000
3095.3K29.4K
309893.9K
3095.3K29.4K
75,577
77,000
1,511
1,540
1,066
2,460
1.46%
3.37%
Inputs
73,000
73,000
Outputs
75,577
77,000
Tax
1,511
1,540
Profit
1,066
2,460
ROI
1.46%
3.37%
41
03462.3K
31
992.1K18.1K
03462.3K
992.1K18.1K
41
31
350
02131.1K
438
06324.3K
02131.1K
06324.3K
350
438
7
8
302
399
736.59%
1287.10%
Inputs
41
31
Outputs
350
438
Tax
7
8
Profit
302
399
ROI
736.59%
1287.10%
14
08852.3K
13
582.0K7.6K
08852.3K
582.0K7.6K
14
13
83
043360
488
56402.1K
043360
56402.1K
83
488
1
9
68
466
485.71%
3584.62%
Inputs
14
13
Outputs
83
488
Tax
1
9
Profit
68
466
ROI
485.71%
3584.62%
32
05801.7K
56
471.2K5.4K
05801.7K
471.2K5.4K
32
56
400
01711.1K
440
10761.4K
01711.1K
10761.4K
400
440
8
8
360
376
1125.00%
671.43%
Inputs
32
56
Outputs
400
440
Tax
8
8
Profit
360
376
ROI
1125.00%
671.43%
42
035816
50
1191.5K11.2K
035816
1191.5K11.2K
42
50
231
087786
393
57804.8K
087786
57804.8K
231
393
4
7
185
336
440.48%
672.00%
Inputs
42
50
Outputs
231
393
Tax
4
7
Profit
185
336
ROI
440.48%
672.00%
55
257214216
55
318865.2K
257214216
318865.2K
55
55
412
08213.8K
424
01.7K13.0K
08213.8K
01.7K13.0K
412
424
8
8
349
361
634.55%
656.36%
Inputs
55
55
Outputs
412
424
Tax
8
8
Profit
349
361
ROI
634.55%
656.36%
1,487
691.7K2.9K
1,487
613.7K18.3K
691.7K2.9K
613.7K18.3K
1,487
1,487
2,011
671.4K5.2K
2,400
203.3K20.7K
671.4K5.2K
203.3K20.7K
2,011
2,400
40
48
484
865
32.55%
58.17%
Inputs
1,487
1,487
Outputs
2,011
2,400
Tax
40
48
Profit
484
865
ROI
32.55%
58.17%
16,126
0350930
15,592
635.3K28.7K
0350930
635.3K28.7K
16,126
15,592
17,700
01.4K3.6K
17,840
2724.0K37.2K
01.4K3.6K
2724.0K37.2K
17,700
17,840
354
356
1,220
1,892
7.57%
12.13%
Inputs
16,126
15,592
Outputs
17,700
17,840
Tax
354
356
Profit
1,220
1,892
ROI
7.57%
12.13%
228
01.3K9.4K
228
242.4K6.3K
01.3K9.4K
242.4K6.3K
228
228
750
06481.1K
1,011
12.0K10.4K
06481.1K
12.0K10.4K
750
1,011
15
20
507
763
222.37%
334.65%
Inputs
228
228
Outputs
750
1,011
Tax
15
20
Profit
507
763
ROI
222.37%
334.65%
63
0140366
65
99172.4K
0140366
99172.4K
63
65
227
354102
449
01.1K11.2K
354102
01.1K11.2K
227
449
4
8
160
376
253.97%
578.46%
Inputs
63
65
Outputs
227
449
Tax
4
8
Profit
160
376
ROI
253.97%
578.46%
525
01111.6K
416
223.0K13.6K
01111.6K
223.0K13.6K
525
416
1,243
01.3K6.2K
1,244
32.4K6.7K
01.3K6.2K
32.4K6.7K
1,243
1,244
24
24
694
804
132.19%
193.27%
Inputs
525
416
Outputs
1,243
1,244
Tax
24
24
Profit
694
804
ROI
132.19%
193.27%
977
12222.3K
905
02.5K5.6K
12222.3K
02.5K5.6K
977
905
3,000
064618
2,965
06613.4K
064618
06613.4K
3,000
2,965
60
59
1,963
2,001
200.92%
221.10%
Inputs
977
905
Outputs
3,000
2,965
Tax
60
59
Profit
1,963
2,001
ROI
200.92%
221.10%
8,875
8167480
8,731
21.3K7.5K
8167480
21.3K7.5K
8,875
8,731
11,456
0298492
11,989
87215.7K
0298492
87215.7K
11,456
11,989
229
239
2,352
3,019
26.50%
34.58%
Inputs
8,875
8,731
Outputs
11,456
11,989
Tax
229
239
Profit
2,352
3,019
ROI
26.50%
34.58%
62,966
0412
62,102
02251.0K
0412
02251.0K
62,966
62,102
69,782
044360
69,780
4322732
044360
4322732
69,782
69,780
1,395
1,395
5,421
6,283
8.61%
10.12%
Inputs
62,966
62,102
Outputs
69,782
69,780
Tax
1,395
1,395
Profit
5,421
6,283
ROI
8.61%
10.12%
140,330
0199702
140,140
248937.7K
0199702
248937.7K
140,330
140,140
142,300
03711.2K
145,999
609175.7K
03711.2K
609175.7K
142,300
145,999
2,846
2,919
-876
2,940
-0.62%
2.10%
Inputs
140,330
140,140
Outputs
142,300
145,999
Tax
2,846
2,919
Profit
-876
2,940
ROI
-0.62%
2.10%
19,434
096312
17,674
181.4K7.2K
096312
181.4K7.2K
19,434
17,674
17,898
0168636
18,698
31.1K9.6K
0168636
31.1K9.6K
17,898
18,698
357
373
-1,893
651
-9.74%
3.68%
Inputs
19,434
17,674
Outputs
17,898
18,698
Tax
357
373
Profit
-1,893
651
ROI
-9.74%
3.68%
8,776
093312
8,800
72011.6K
093312
72011.6K
8,776
8,800
11,147
0475996
11,147
07624.0K
0475996
07624.0K
11,147
11,147
222
222
2,149
2,125
24.49%
24.15%
Inputs
8,776
8,800
Outputs
11,147
11,147
Tax
222
222
Profit
2,149
2,125
ROI
24.49%
24.15%
Unfinished Potions (Zahur)
19 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
330
4.4K104.9K417.9K
318
1.3K52.4K222.6K
200
4.4K104.9K417.9K
1.3K52.4K222.6K
-
530
518
420
2623.0K20.7K
421
1.5K26.5K123.0K
2623.0K20.7K
1.5K26.5K123.0K
420
421
8
8
-118
-105
-22.26%
-20.27%
Inputs
530
518
Outputs
420
421
Tax
8
8
Profit
-118
-105
ROI
-22.26%
-20.27%
207
7412.0K76.5K
195
9.0K36.2K111.6K
200
7412.0K76.5K
9.0K36.2K111.6K
-
407
395
233
013.7K4.3K
232
49.5K106.8K
013.7K4.3K
49.5K106.8K
233
232
4
4
-178
-167
-43.73%
-42.28%
Inputs
407
395
Outputs
233
232
Tax
4
4
Profit
-178
-167
ROI
-43.73%
-42.28%
182
20665.8K372.0K
180
717.7K208.3K
200
20665.8K372.0K
717.7K208.3K
-
382
380
281
030.6K75.5K
297
94542.8K313.4K
030.6K75.5K
94542.8K313.4K
281
297
5
5
-106
-88
-27.75%
-23.16%
Inputs
382
380
Outputs
281
297
Tax
5
5
Profit
-106
-88
ROI
-27.75%
-23.16%
556
49679.9K303.6K
516
40154.9K581.4K
200
49679.9K303.6K
40154.9K581.4K
-
756
716
765
2.2K49.3K193.5K
789
3.2K98.7K633.9K
2.2K49.3K193.5K
3.2K98.7K633.9K
765
789
15
15
-6
58
-0.79%
8.10%
Inputs
756
716
Outputs
765
789
Tax
15
15
Profit
-6
58
ROI
-0.79%
8.10%
5,123
6515.6K147.2K
5,092
2.5K64.0K247.2K
200
6515.6K147.2K
2.5K64.0K247.2K
-
5,323
5,292
5,360
1071.3K448.1K
5,400
1.3K131.1K577.1K
1071.3K448.1K
1.3K131.1K577.1K
5,360
5,400
107
108
-70
0
-1.32%
0.00%
Inputs
5,323
5,292
Outputs
5,360
5,400
Tax
107
108
Profit
-70
0
ROI
-1.32%
0.00%
2,715
031.7K127.2K
2,702
9.8K82.7K269.3K
200
031.7K127.2K
9.8K82.7K269.3K
-
2,915
2,902
3,018
5.2K52.7K295.8K
3,040
260.6K379.7K
5.2K52.7K295.8K
260.6K379.7K
3,018
3,040
60
60
43
78
1.48%
2.69%
Inputs
2,915
2,902
Outputs
3,018
3,040
Tax
60
60
Profit
43
78
ROI
1.48%
2.69%
2,779
14.1K13.2K
2,759
31123.3K110.7K
200
14.1K13.2K
31123.3K110.7K
-
2,979
2,959
2,942
724.5K133.9K
3,034
70026.3K189.7K
724.5K133.9K
70026.3K189.7K
2,942
3,034
58
60
-95
15
-3.19%
0.51%
Inputs
2,979
2,959
Outputs
2,942
3,034
Tax
58
60
Profit
-95
15
ROI
-3.19%
0.51%
3,778
1366.7K49.5K
3,779
8535.6K219.1K
200
1366.7K49.5K
8535.6K219.1K
-
3,978
3,979
3,992
1.0K61.2K239.6K
4,000
2.3K86.2K465.2K
1.0K61.2K239.6K
2.3K86.2K465.2K
3,992
4,000
79
80
-65
-59
-1.63%
-1.48%
Inputs
3,978
3,979
Outputs
3,992
4,000
Tax
79
80
Profit
-65
-59
ROI
-1.63%
-1.48%
3,479
316.0K64.1K
3,373
3013.6K93.3K
200
316.0K64.1K
3013.6K93.3K
-
3,679
3,573
3,660
27926.7K135.3K
3,754
1760.6K342.4K
27926.7K135.3K
1760.6K342.4K
3,660
3,754
73
75
-92
106
-2.50%
2.97%
Inputs
3,679
3,573
Outputs
3,660
3,754
Tax
73
75
Profit
-92
106
ROI
-2.50%
2.97%
7,340
02.1K4.4K
7,310
012.3K11.4K
200
02.1K4.4K
012.3K11.4K
-
7,540
7,510
7,706
1.0K1.3K22.0K
7,771
03.7K25.2K
1.0K1.3K22.0K
03.7K25.2K
7,706
7,771
154
155
12
106
0.16%
1.41%
Inputs
7,540
7,510
Outputs
7,706
7,771
Tax
154
155
Profit
12
106
ROI
0.16%
1.41%
7,927
50519.5K71.3K
7,915
1.3K67.2K227.6K
200
50519.5K71.3K
1.3K67.2K227.6K
-
8,127
8,115
8,262
16963.3K264.0K
8,259
4.3K143.7K424.7K
16963.3K264.0K
4.3K143.7K424.7K
8,262
8,259
165
165
-30
-21
-0.37%
-0.26%
Inputs
8,127
8,115
Outputs
8,262
8,259
Tax
165
165
Profit
-30
-21
ROI
-0.37%
-0.26%
3,793
833.5K17.3K
3,793
258.0K38.2K
200
833.5K17.3K
258.0K38.2K
-
3,993
3,993
4,046
015.3K142.7K
4,044
10.0K72.5K378.2K
015.3K142.7K
10.0K72.5K378.2K
4,046
4,044
80
80
-27
-29
-0.68%
-0.73%
Inputs
3,993
3,993
Outputs
4,046
4,044
Tax
80
80
Profit
-27
-29
ROI
-0.68%
-0.73%
2,297
33421.8K71.5K
2,239
16432.4K133.8K
200
33421.8K71.5K
16432.4K133.8K
-
2,497
2,439
2,261
04.4K56.6K
2,276
1731.9K107.8K
04.4K56.6K
1731.9K107.8K
2,261
2,276
45
45
-281
-208
-11.25%
-8.53%
Inputs
2,497
2,439
Outputs
2,261
2,276
Tax
45
45
Profit
-281
-208
ROI
-11.25%
-8.53%
2,927
1516.8K95.2K
2,929
24034.4K146.0K
200
1516.8K95.2K
24034.4K146.0K
-
3,127
3,129
3,205
425.4K407.1K
3,298
098.1K453.7K
425.4K407.1K
098.1K453.7K
3,205
3,298
64
65
14
104
0.45%
3.32%
Inputs
3,127
3,129
Outputs
3,205
3,298
Tax
64
65
Profit
14
104
ROI
0.45%
3.32%
4,400
1.0K48.6K156.6K
4,362
1.3K99.9K207.1K
200
1.0K48.6K156.6K
1.3K99.9K207.1K
-
4,600
4,562
4,343
164.9K58.6K
4,615
326.4K91.0K
164.9K58.6K
326.4K91.0K
4,343
4,615
86
92
-343
-39
-7.46%
-0.85%
Inputs
4,600
4,562
Outputs
4,343
4,615
Tax
86
92
Profit
-343
-39
ROI
-7.46%
-0.85%
3,600
1003.3K18.1K
3,600
04.2K11.4K
200
1003.3K18.1K
04.2K11.4K
-
3,800
3,800
4,500
01.3K78
7,000
07911.8K
01.3K78
07911.8K
4,500
7,000
90
140
610
3,060
16.05%
80.53%
Inputs
3,800
3,800
Outputs
4,500
7,000
Tax
90
140
Profit
610
3,060
ROI
16.05%
80.53%
6,000
104.8K32.6K
5,000
04.2K15.6K
200
104.8K32.6K
04.2K15.6K
-
6,200
5,200
5,500
04.0K37.2K
6,229
01.0K15.3K
04.0K37.2K
01.0K15.3K
5,500
6,229
110
124
-810
905
-13.06%
17.40%
Inputs
6,200
5,200
Outputs
5,500
6,229
Tax
110
124
Profit
-810
905
ROI
-13.06%
17.40%
3,450
3712.0K81.5K
3,401
147.6K55.7K
200
3712.0K81.5K
147.6K55.7K
-
3,650
3,601
3,950
05.8K114.2K
4,000
45318.1K123.7K
05.8K114.2K
45318.1K123.7K
3,950
4,000
79
80
221
319
6.05%
8.86%
Inputs
3,650
3,601
Outputs
3,950
4,000
Tax
79
80
Profit
221
319
ROI
6.05%
8.86%
3,793
833.5K17.3K
3,793
258.0K38.2K
12,967
40018.1K98.4K
12,600
49946.9K113.6K
200
833.5K17.3K
258.0K38.2K
40018.1K98.4K
49946.9K113.6K
-
16,960
16,593
16,900
02.5K24
18,200
04.5K4.5K
02.5K24
04.5K4.5K
16,900
18,200
338
364
-398
1,243
-2.35%
7.49%
Inputs
16,960
16,593
Outputs
16,900
18,200
Tax
338
364
Profit
-398
1,243
ROI
-2.35%
7.49%
Unfinished Potions (Degrime + Zahur)
15 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
828
32565.8K553.7K
729
77460.5K302.7K
200
32565.8K553.7K
77460.5K302.7K
-
1,028
929
420
2623.0K20.7K
421
1.5K26.5K123.0K
2623.0K20.7K
1.5K26.5K123.0K
420
421
8
8
-616
-516
-59.92%
-55.54%
Inputs
1,028
929
Outputs
420
421
Tax
8
8
Profit
-616
-516
ROI
-59.92%
-55.54%
180
10018.4K99.2K
178
613.6K153.7K
200
10018.4K99.2K
613.6K153.7K
-
380
378
233
013.7K4.3K
232
49.5K106.8K
013.7K4.3K
49.5K106.8K
233
232
4
4
-151
-150
-39.74%
-39.68%
Inputs
380
378
Outputs
233
232
Tax
4
4
Profit
-151
-150
ROI
-39.74%
-39.68%
152
55460.6K286.8K
152
12043.2K248.9K
200
55460.6K286.8K
12043.2K248.9K
-
352
352
281
030.6K75.5K
297
94542.8K313.4K
030.6K75.5K
94542.8K313.4K
281
297
5
5
-76
-60
-21.59%
-17.05%
Inputs
352
352
Outputs
281
297
Tax
5
5
Profit
-76
-60
ROI
-21.59%
-17.05%
530
4.4K128.2K838.2K
511
630146.9K986.4K
200
4.4K128.2K838.2K
630146.9K986.4K
-
730
711
765
2.2K49.3K193.5K
789
3.2K98.7K633.9K
2.2K49.3K193.5K
3.2K98.7K633.9K
765
789
15
15
20
63
2.74%
8.86%
Inputs
730
711
Outputs
765
789
Tax
15
15
Profit
20
63
ROI
2.74%
8.86%
5,178
20079.5K349.1K
5,004
1.7K133.9K689.2K
200
20079.5K349.1K
1.7K133.9K689.2K
-
5,378
5,204
5,360
1071.3K448.1K
5,400
1.3K131.1K577.1K
1071.3K448.1K
1.3K131.1K577.1K
5,360
5,400
107
108
-125
88
-2.32%
1.69%
Inputs
5,378
5,204
Outputs
5,360
5,400
Tax
107
108
Profit
-125
88
ROI
-2.32%
1.69%
2,797
14022.1K133.4K
2,709
1.3K87.9K718.6K
200
14022.1K133.4K
1.3K87.9K718.6K
-
2,997
2,909
3,018
5.2K52.7K295.8K
3,040
260.6K379.7K
5.2K52.7K295.8K
260.6K379.7K
3,018
3,040
60
60
-39
71
-1.30%
2.44%
Inputs
2,997
2,909
Outputs
3,018
3,040
Tax
60
60
Profit
-39
71
ROI
-1.30%
2.44%
2,677
016.4K36.5K
2,664
1.6K73.6K521.2K
200
016.4K36.5K
1.6K73.6K521.2K
-
2,877
2,864
2,942
724.5K133.9K
3,034
70026.3K189.7K
724.5K133.9K
70026.3K189.7K
2,942
3,034
58
60
7
110
0.24%
3.84%
Inputs
2,877
2,864
Outputs
2,942
3,034
Tax
58
60
Profit
7
110
ROI
0.24%
3.84%
3,829
61111.4K127.1K
3,799
1.4K90.3K450.1K
200
61111.4K127.1K
1.4K90.3K450.1K
-
4,029
3,999
3,992
1.0K61.2K239.6K
4,000
2.3K86.2K465.2K
1.0K61.2K239.6K
2.3K86.2K465.2K
3,992
4,000
79
80
-116
-79
-2.88%
-1.98%
Inputs
4,029
3,999
Outputs
3,992
4,000
Tax
79
80
Profit
-116
-79
ROI
-2.88%
-1.98%
3,395
3278.2K76.9K
3,397
1.4K68.7K348.9K
200
3278.2K76.9K
1.4K68.7K348.9K
-
3,595
3,597
3,660
27926.7K135.3K
3,754
1760.6K342.4K
27926.7K135.3K
1760.6K342.4K
3,660
3,754
73
75
-8
82
-0.22%
2.28%
Inputs
3,595
3,597
Outputs
3,660
3,754
Tax
73
75
Profit
-8
82
ROI
-0.22%
2.28%
7,470
23.6K24
7,400
154.8K37.4K
200
23.6K24
154.8K37.4K
-
7,670
7,600
7,706
1.0K1.3K22.0K
7,771
03.7K25.2K
1.0K1.3K22.0K
03.7K25.2K
7,706
7,771
154
155
-118
16
-1.54%
0.21%
Inputs
7,670
7,600
Outputs
7,706
7,771
Tax
154
155
Profit
-118
16
ROI
-1.54%
0.21%
7,887
40123.2K109.5K
7,883
96262.2K317.8K
200
40123.2K109.5K
96262.2K317.8K
-
8,087
8,083
8,262
16963.3K264.0K
8,259
4.3K143.7K424.7K
16963.3K264.0K
4.3K143.7K424.7K
8,262
8,259
165
165
10
11
0.12%
0.14%
Inputs
8,087
8,083
Outputs
8,262
8,259
Tax
165
165
Profit
10
11
ROI
0.12%
0.14%
3,777
07.7K62.8K
3,712
1.4K80.2K348.6K
200
07.7K62.8K
1.4K80.2K348.6K
-
3,977
3,912
4,046
015.3K142.7K
4,044
10.0K72.5K378.2K
015.3K142.7K
10.0K72.5K378.2K
4,046
4,044
80
80
-11
52
-0.28%
1.33%
Inputs
3,977
3,912
Outputs
4,046
4,044
Tax
80
80
Profit
-11
52
ROI
-0.28%
1.33%
2,071
111.6K42.3K
2,059
1.5K51.8K321.4K
200
111.6K42.3K
1.5K51.8K321.4K
-
2,271
2,259
2,261
04.4K56.6K
2,276
1731.9K107.8K
04.4K56.6K
1731.9K107.8K
2,261
2,276
45
45
-55
-28
-2.42%
-1.24%
Inputs
2,271
2,259
Outputs
2,261
2,276
Tax
45
45
Profit
-55
-28
ROI
-2.42%
-1.24%
2,969
88112.1K70.0K
2,909
91968.9K365.6K
200
88112.1K70.0K
91968.9K365.6K
-
3,169
3,109
3,205
425.4K407.1K
3,298
098.1K453.7K
425.4K407.1K
098.1K453.7K
3,205
3,298
64
65
-28
124
-0.88%
3.99%
Inputs
3,169
3,109
Outputs
3,205
3,298
Tax
64
65
Profit
-28
124
ROI
-0.88%
3.99%
4,180
64.1K18.7K
4,105
2.8K61.2K392.6K
200
64.1K18.7K
2.8K61.2K392.6K
-
4,380
4,305
4,343
164.9K58.6K
4,615
326.4K91.0K
164.9K58.6K
326.4K91.0K
4,343
4,615
86
92
-123
218
-2.81%
5.06%
Inputs
4,380
4,305
Outputs
4,343
4,615
Tax
86
92
Profit
-123
218
ROI
-2.81%
5.06%
Demonic Gorillas
6 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
20,728,833
0466
20,740,000
268390
1,817,825
028252
1,816,600
079138
0466
268390
028252
079138
22,546,658
22,556,600
22,906,338
292456
23,491,579
2129630
292456
2129630
22,906,338
23,491,579
458,126
469,831
-98,446
465,148
-0.44%
2.06%
Inputs
22,546,658
22,556,600
Outputs
22,906,338
23,491,579
Tax
458,126
469,831
Profit
-98,446
465,148
ROI
-0.44%
2.06%
20,728,833
0466
20,740,000
268390
1,817,825
028252
1,816,600
079138
0466
268390
028252
079138
22,546,658
22,556,600
22,960,506
12381.2K
23,520,287
5223852
12381.2K
5223852
22,960,506
23,520,287
459,210
470,405
-45,362
493,282
-0.20%
2.19%
Inputs
22,546,658
22,556,600
Outputs
22,960,506
23,520,287
Tax
459,210
470,405
Profit
-45,362
493,282
ROI
-0.20%
2.19%
20,728,833
0466
20,740,000
268390
1,817,825
028252
1,816,600
079138
0466
268390
028252
079138
22,546,658
22,556,600
22,720,337
4150696
22,747,864
0155678
4150696
0155678
22,720,337
22,747,864
454,406
454,957
-280,727
-263,693
-1.25%
-1.17%
Inputs
22,546,658
22,556,600
Outputs
22,720,337
22,747,864
Tax
454,406
454,957
Profit
-280,727
-263,693
ROI
-1.25%
-1.17%
20,728,833
0466
20,740,000
268390
1,817,825
028252
1,816,600
079138
0466
268390
028252
079138
22,546,658
22,556,600
23,036,255
6186672
23,523,069
3167918
6186672
3167918
23,036,255
23,523,069
460,725
470,461
28,872
496,008
0.13%
2.20%
Inputs
22,546,658
22,556,600
Outputs
23,036,255
23,523,069
Tax
460,725
470,461
Profit
28,872
496,008
ROI
0.13%
2.20%
750,032
0118
709,114
0496
29,281
0112
29,223
02196
29,357
0236
27,000
031120
271,000
000
270,000
02254
0118
0496
0112
02196
0236
031120
000
02254
1,079,670
1,035,337
1,091,613
3131654
1,098,985
4154642
3131654
4154642
1,091,613
1,098,985
21,832
21,979
-9,889
41,669
-0.92%
4.02%
Inputs
1,079,670
1,035,337
Outputs
1,091,613
1,098,985
Tax
21,832
21,979
Profit
-9,889
41,669
ROI
-0.92%
4.02%
29,211
0012
28,957
03090
29,281
0112
29,223
02196
29,357
0236
27,000
031120
750,032
0118
709,114
0496
0012
03090
0112
02196
0236
031120
0118
0496
837,881
794,294
919,889
334150
980,092
017114
334150
017114
919,889
980,092
18,397
19,601
63,611
166,197
7.59%
20.92%
Inputs
837,881
794,294
Outputs
919,889
980,092
Tax
18,397
19,601
Profit
63,611
166,197
ROI
7.59%
20.92%
Barrows Repairs (Armor Set, 90 Smithing)
6 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
181,502
277,969
000
360,000
015112
2,055,772
000
2,084,918
043186
1,442,236
000
1,448,000
050180
155,917
026
165,000
188546
-
000
015112
000
043186
000
050180
026
188546
4,113,396
4,239,420
420,000
3119492
441,476
073282
2,169,865
1123678
2,228,357
1163648
1,528,062
0134624
1,570,352
1129546
245,330
0101528
245,330
3146528
3119492
073282
1123678
1163648
0134624
1129546
0101528
3146528
4,363,257
4,485,515
87,264
89,709
162,597
156,386
3.95%
3.69%
Inputs
4,113,396
4,239,420
Outputs
4,363,257
4,485,515
Tax
87,264
89,709
Profit
162,597
156,386
ROI
3.95%
3.69%
181,502
278,936
0012
305,000
2145594
850,000
000
851,635
2135816
997,000
000
977,639
2134810
1,834,024
000
1,851,730
3121708
-
0012
2145594
000
2135816
000
2134810
000
3121708
4,141,462
4,167,506
316,777
037294
339,000
041306
886,978
047216
917,274
048180
1,040,000
233198
1,063,947
032174
1,871,793
338330
1,885,974
045234
037294
041306
047216
048180
233198
032174
338330
045234
4,115,548
4,206,195
82,309
84,122
-108,223
-45,433
-2.61%
-1.09%
Inputs
4,141,462
4,167,506
Outputs
4,115,548
4,206,195
Tax
82,309
84,122
Profit
-108,223
-45,433
ROI
-2.61%
-1.09%
181,502
69,001
000
72,005
05108
170,000
000
175,007
02104
168,094
000
171,222
01120
91,034
000
60,000
0224
-
000
05108
000
02104
000
01120
000
0224
679,631
659,736
137,294
146222
151,624
022138
229,207
140132
240,000
015120
194,011
120138
210,000
01890
99,654
128156
106,876
016150
146222
022138
140132
015120
120138
01890
128156
016150
660,166
708,500
13,202
14,169
-32,667
34,595
-4.81%
5.24%
Inputs
679,631
659,736
Outputs
660,166
708,500
Tax
13,202
14,169
Profit
-32,667
34,595
ROI
-4.81%
5.24%
181,502
35,373
000
37,211
152438
1,055,555
000
1,250,000
054276
566,425
0554
606,000
040228
94,937
000
95,600
01060
-
000
152438
000
054276
0554
040228
000
01060
1,933,792
2,170,313
78,819
057264
79,540
090852
1,374,946
1102564
1,420,431
1121570
649,959
172486
650,497
1102762
101,984
020192
104,942
131222
057264
090852
1102564
1121570
172486
1102762
020192
131222
2,205,708
2,255,410
44,112
45,105
227,804
39,992
11.78%
1.84%
Inputs
1,933,792
2,170,313
Outputs
2,205,708
2,255,410
Tax
44,112
45,105
Profit
227,804
39,992
ROI
11.78%
1.84%
181,502
105,558
000
111,111
02888
246,000
000
248,736
028162
235,444
040
235,449
077342
95,473
000
95,025
0024
-
000
02888
000
028162
040
077342
000
0024
863,977
871,823
180,755
033330
190,198
050258
295,887
130348
314,130
188576
292,983
141276
307,990
2143660
94,969
027232
102,000
024328
033330
050258
130348
188576
141276
2143660
027232
024328
864,594
914,318
17,290
18,284
-16,673
24,211
-1.93%
2.78%
Inputs
863,977
871,823
Outputs
864,594
914,318
Tax
17,290
18,284
Profit
-16,673
24,211
ROI
-1.93%
2.78%
181,502
72,360
000
70,445
024240
167,001
010
167,300
01580
226,120
050
235,500
060552
94,969
000
95,400
0560
-
000
024240
010
01580
050
060552
000
0560
741,952
750,147
117,222
027240
120,985
0112708
178,871
022120
193,500
023102
292,987
053312
291,032
4104522
94,501
113162
103,000
025114
027240
0112708
022120
023102
053312
4104522
113162
025114
683,581
708,517
13,670
14,169
-72,041
-55,799
-9.71%
-7.44%
Inputs
741,952
750,147
Outputs
683,581
708,517
Tax
13,670
14,169
Profit
-72,041
-55,799
ROI
-9.71%
-7.44%
Barrows Repairs (90 Smithing)
24 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
33,000
277,969
000
360,000
015112
-
000
015112
310,969
393,000
420,000
3119492
441,476
073282
3119492
073282
420,000
441,476
8,400
8,829
100,631
39,647
32.36%
10.09%
Inputs
310,969
393,000
Outputs
420,000
441,476
Tax
8,400
8,829
Profit
100,631
39,647
ROI
32.36%
10.09%
49,501
2,055,772
000
2,084,918
043186
-
000
043186
2,105,273
2,134,419
2,169,865
1123678
2,228,357
1163648
1123678
1163648
2,169,865
2,228,357
43,397
44,567
21,195
49,371
1.01%
2.31%
Inputs
2,105,273
2,134,419
Outputs
2,169,865
2,228,357
Tax
43,397
44,567
Profit
21,195
49,371
ROI
1.01%
2.31%
44,000
1,442,236
000
1,448,000
050180
-
000
050180
1,486,236
1,492,000
1,528,062
0134624
1,570,352
1129546
0134624
1129546
1,528,062
1,570,352
30,561
31,407
11,265
46,945
0.76%
3.15%
Inputs
1,486,236
1,492,000
Outputs
1,528,062
1,570,352
Tax
30,561
31,407
Profit
11,265
46,945
ROI
0.76%
3.15%
55,001
155,917
026
165,000
188546
-
026
188546
210,918
220,001
245,330
0101528
245,330
3146528
0101528
3146528
245,330
245,330
4,906
4,906
29,506
20,423
13.99%
9.28%
Inputs
210,918
220,001
Outputs
245,330
245,330
Tax
4,906
4,906
Profit
29,506
20,423
ROI
13.99%
9.28%
33,000
278,936
0012
305,000
2145594
-
0012
2145594
311,936
338,000
316,777
037294
339,000
041306
037294
041306
316,777
339,000
6,335
6,780
-1,494
-5,780
-0.48%
-1.71%
Inputs
311,936
338,000
Outputs
316,777
339,000
Tax
6,335
6,780
Profit
-1,494
-5,780
ROI
-0.48%
-1.71%
49,501
850,000
000
851,635
2135816
-
000
2135816
899,501
901,136
886,978
047216
917,274
048180
047216
048180
886,978
917,274
17,739
18,345
-30,262
-2,207
-3.36%
-0.24%
Inputs
899,501
901,136
Outputs
886,978
917,274
Tax
17,739
18,345
Profit
-30,262
-2,207
ROI
-3.36%
-0.24%
44,000
997,000
000
977,639
2134810
-
000
2134810
1,041,000
1,021,639
1,040,000
233198
1,063,947
032174
233198
032174
1,040,000
1,063,947
20,800
21,278
-21,800
21,030
-2.09%
2.06%
Inputs
1,041,000
1,021,639
Outputs
1,040,000
1,063,947
Tax
20,800
21,278
Profit
-21,800
21,030
ROI
-2.09%
2.06%
55,001
1,834,024
000
1,851,730
3121708
-
000
3121708
1,889,025
1,906,731
1,871,793
338330
1,885,974
045234
338330
045234
1,871,793
1,885,974
37,435
37,719
-54,667
-58,476
-2.89%
-3.07%
Inputs
1,889,025
1,906,731
Outputs
1,871,793
1,885,974
Tax
37,435
37,719
Profit
-54,667
-58,476
ROI
-2.89%
-3.07%
33,000
69,001
000
72,005
05108
-
000
05108
102,001
105,005
137,294
146222
151,624
022138
146222
022138
137,294
151,624
2,745
3,032
32,548
43,587
31.91%
41.51%
Inputs
102,001
105,005
Outputs
137,294
151,624
Tax
2,745
3,032
Profit
32,548
43,587
ROI
31.91%
41.51%
49,501
170,000
000
175,007
02104
-
000
02104
219,501
224,508
229,207
140132
240,000
015120
140132
015120
229,207
240,000
4,584
4,800
5,122
10,692
2.33%
4.76%
Inputs
219,501
224,508
Outputs
229,207
240,000
Tax
4,584
4,800
Profit
5,122
10,692
ROI
2.33%
4.76%
44,000
168,094
000
171,222
01120
-
000
01120
212,094
215,222
194,011
120138
210,000
01890
120138
01890
194,011
210,000
3,880
4,200
-21,963
-9,422
-10.36%
-4.38%
Inputs
212,094
215,222
Outputs
194,011
210,000
Tax
3,880
4,200
Profit
-21,963
-9,422
ROI
-10.36%
-4.38%
55,001
91,034
000
60,000
0224
-
000
0224
146,035
115,001
99,654
128156
106,876
016150
128156
016150
99,654
106,876
1,993
2,137
-48,374
-10,262
-33.12%
-8.92%
Inputs
146,035
115,001
Outputs
99,654
106,876
Tax
1,993
2,137
Profit
-48,374
-10,262
ROI
-33.12%
-8.92%
33,000
35,373
000
37,211
152438
-
000
152438
68,373
70,211
78,819
057264
79,540
090852
057264
090852
78,819
79,540
1,576
1,590
8,870
7,739
12.97%
11.02%
Inputs
68,373
70,211
Outputs
78,819
79,540
Tax
1,576
1,590
Profit
8,870
7,739
ROI
12.97%
11.02%
49,501
1,055,555
000
1,250,000
054276
-
000
054276
1,105,056
1,299,501
1,374,946
1102564
1,420,431
1121570
1102564
1121570
1,374,946
1,420,431
27,498
28,408
242,392
92,522
21.93%
7.12%
Inputs
1,105,056
1,299,501
Outputs
1,374,946
1,420,431
Tax
27,498
28,408
Profit
242,392
92,522
ROI
21.93%
7.12%
44,000
566,425
0554
606,000
040228
-
0554
040228
610,425
650,000
649,959
172486
650,497
1102762
172486
1102762
649,959
650,497
12,999
13,009
26,535
-12,512
4.35%
-1.92%
Inputs
610,425
650,000
Outputs
649,959
650,497
Tax
12,999
13,009
Profit
26,535
-12,512
ROI
4.35%
-1.92%
55,001
94,937
000
95,600
01060
-
000
01060
149,938
150,601
101,984
020192
104,942
131222
020192
131222
101,984
104,942
2,039
2,098
-49,993
-47,757
-33.34%
-31.71%
Inputs
149,938
150,601
Outputs
101,984
104,942
Tax
2,039
2,098
Profit
-49,993
-47,757
ROI
-33.34%
-31.71%
33,000
105,558
000
111,111
02888
-
000
02888
138,558
144,111
180,755
033330
190,198
050258
033330
050258
180,755
190,198
3,615
3,803
38,582
42,284
27.85%
29.34%
Inputs
138,558
144,111
Outputs
180,755
190,198
Tax
3,615
3,803
Profit
38,582
42,284
ROI
27.85%
29.34%
49,501
246,000
000
248,736
028162
-
000
028162
295,501
298,237
295,887
130348
314,130
188576
130348
188576
295,887
314,130
5,917
6,282
-5,531
9,611
-1.87%
3.22%
Inputs
295,501
298,237
Outputs
295,887
314,130
Tax
5,917
6,282
Profit
-5,531
9,611
ROI
-1.87%
3.22%
44,000
235,444
040
235,449
077342
-
040
077342
279,444
279,449
292,983
141276
307,990
2143660
141276
2143660
292,983
307,990
5,859
6,159
7,680
22,382
2.75%
8.01%
Inputs
279,444
279,449
Outputs
292,983
307,990
Tax
5,859
6,159
Profit
7,680
22,382
ROI
2.75%
8.01%
55,001
95,473
000
95,025
0024
-
000
0024
150,474
150,026
94,969
027232
102,000
024328
027232
024328
94,969
102,000
1,899
2,040
-57,404
-50,066
-38.15%
-33.37%
Inputs
150,474
150,026
Outputs
94,969
102,000
Tax
1,899
2,040
Profit
-57,404
-50,066
ROI
-38.15%
-33.37%
33,000
72,360
000
70,445
024240
-
000
024240
105,360
103,445
117,222
027240
120,985
0112708
027240
0112708
117,222
120,985
2,344
2,419
9,518
15,121
9.03%
14.62%
Inputs
105,360
103,445
Outputs
117,222
120,985
Tax
2,344
2,419
Profit
9,518
15,121
ROI
9.03%
14.62%
49,501
167,001
010
167,300
01580
-
010
01580
216,502
216,801
178,871
022120
193,500
023102
022120
023102
178,871
193,500
3,577
3,870
-41,208
-27,171
-19.03%
-12.53%
Inputs
216,502
216,801
Outputs
178,871
193,500
Tax
3,577
3,870
Profit
-41,208
-27,171
ROI
-19.03%
-12.53%
44,000
226,120
050
235,500
060552
-
050
060552
270,120
279,500
292,987
053312
291,032
4104522
053312
4104522
292,987
291,032
5,859
5,820
17,008
5,712
6.30%
2.04%
Inputs
270,120
279,500
Outputs
292,987
291,032
Tax
5,859
5,820
Profit
17,008
5,712
ROI
6.30%
2.04%
55,001
94,969
000
95,400
0560
-
000
0560
149,970
150,401
94,501
113162
103,000
025114
113162
025114
94,501
103,000
1,890
2,060
-57,359
-49,461
-38.25%
-32.89%
Inputs
149,970
150,401
Outputs
94,501
103,000
Tax
1,890
2,060
Profit
-57,359
-49,461
ROI
-38.25%
-32.89%
Moon Repairs (Armor Set, 90 Smithing)
3 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
5,920,852
4123462
5,775,000
1169612
149,876
000
100,000
127176
2,527,052
006
2,844,000
22690
5,604,831
000
6,833,000
23854
2,475,000
4123462
1169612
000
127176
006
22690
000
23854
-
16,677,611
18,027,000
18,500,000
139138
18,600,000
078336
139138
078336
18,500,000
18,600,000
370,000
372,000
1,452,389
201,000
8.71%
1.11%
Inputs
16,677,611
18,027,000
Outputs
18,500,000
18,600,000
Tax
370,000
372,000
Profit
1,452,389
201,000
ROI
8.71%
1.11%
413,833
089450
404,298
2122534
120,000
000
94,000
0772
790,000
000
685,399
02084
2,465,031
000
2,426,400
01148
2,475,000
089450
2122534
000
0772
000
02084
000
01148
-
6,263,864
6,085,097
6,450,000
025114
6,509,000
048180
025114
048180
6,450,000
6,509,000
129,000
130,180
57,136
293,723
0.91%
4.83%
Inputs
6,263,864
6,085,097
Outputs
6,450,000
6,509,000
Tax
129,000
130,180
Profit
57,136
293,723
ROI
0.91%
4.83%
2,368,567
1146912
2,309,290
2193924
194,495
010
66,002
131240
735,027
010
608,328
249318
749,426
0212
756,486
246342
2,475,000
1146912
2193924
010
131240
010
249318
0212
246342
-
6,522,515
6,215,106
6,253,170
02430
6,425,000
272270
02430
272270
6,253,170
6,425,000
125,063
128,500
-394,408
81,394
-6.05%
1.31%
Inputs
6,522,515
6,215,106
Outputs
6,253,170
6,425,000
Tax
125,063
128,500
Profit
-394,408
81,394
ROI
-6.05%
1.31%
Moon Repairs (90 Smithing)
9 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
149,876
000
100,000
127176
825,000
000
127176
-
974,876
925,000
936,000
034222
959,814
080300
034222
080300
936,000
959,814
18,720
19,196
-57,596
15,618
-5.91%
1.69%
Inputs
974,876
925,000
Outputs
936,000
959,814
Tax
18,720
19,196
Profit
-57,596
15,618
ROI
-5.91%
1.69%
2,527,052
006
2,844,000
22690
825,000
006
22690
-
3,352,052
3,669,000
3,583,761
096456
3,631,382
271228
096456
271228
3,583,761
3,631,382
71,675
72,627
160,034
-110,245
4.77%
-3.00%
Inputs
3,352,052
3,669,000
Outputs
3,583,761
3,631,382
Tax
71,675
72,627
Profit
160,034
-110,245
ROI
4.77%
-3.00%
5,604,831
000
6,833,000
23854
825,000
000
23854
-
6,429,831
7,658,000
7,901,151
1113456
8,250,420
2126486
1113456
2126486
7,901,151
8,250,420
158,023
165,008
1,313,297
427,412
20.43%
5.58%
Inputs
6,429,831
7,658,000
Outputs
7,901,151
8,250,420
Tax
158,023
165,008
Profit
1,313,297
427,412
ROI
20.43%
5.58%
120,000
000
94,000
0772
825,000
000
0772
-
945,000
919,000
869,420
029156
895,999
032168
029156
032168
869,420
895,999
17,388
17,919
-92,968
-40,920
-9.84%
-4.45%
Inputs
945,000
919,000
Outputs
869,420
895,999
Tax
17,388
17,919
Profit
-92,968
-40,920
ROI
-9.84%
-4.45%
790,000
000
685,399
02084
825,000
000
02084
-
1,615,000
1,510,399
1,541,069
040210
1,570,056
056360
040210
056360
1,541,069
1,570,056
30,821
31,401
-104,752
28,256
-6.49%
1.87%
Inputs
1,615,000
1,510,399
Outputs
1,541,069
1,570,056
Tax
30,821
31,401
Profit
-104,752
28,256
ROI
-6.49%
1.87%
2,465,031
000
2,426,400
01148
825,000
000
01148
-
3,290,031
3,251,400
3,446,863
050234
3,504,238
043318
050234
043318
3,446,863
3,504,238
68,937
70,084
87,895
182,754
2.67%
5.62%
Inputs
3,290,031
3,251,400
Outputs
3,446,863
3,504,238
Tax
68,937
70,084
Profit
87,895
182,754
ROI
2.67%
5.62%
194,495
010
66,002
131240
825,000
010
131240
-
1,019,495
891,002
806,132
230138
833,202
129102
230138
129102
806,132
833,202
16,122
16,664
-229,485
-74,464
-22.51%
-8.36%
Inputs
1,019,495
891,002
Outputs
806,132
833,202
Tax
16,122
16,664
Profit
-229,485
-74,464
ROI
-22.51%
-8.36%
735,027
010
608,328
249318
825,000
010
249318
-
1,560,027
1,433,328
1,371,415
138186
1,415,281
379306
138186
379306
1,371,415
1,415,281
27,428
28,305
-216,040
-46,352
-13.85%
-3.23%
Inputs
1,560,027
1,433,328
Outputs
1,371,415
1,415,281
Tax
27,428
28,305
Profit
-216,040
-46,352
ROI
-13.85%
-3.23%
749,426
0212
756,486
246342
825,000
0212
246342
-
1,574,426
1,581,486
1,511,111
347210
1,618,186
651186
347210
651186
1,511,111
1,618,186
30,222
32,363
-93,537
4,337
-5.94%
0.27%
Inputs
1,574,426
1,581,486
Outputs
1,511,111
1,618,186
Tax
30,222
32,363
Profit
-93,537
4,337
ROI
-5.94%
0.27%
Zulrah
6 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
10,500,000
11336
10,475,000
040234
11336
040234
10,500,000
10,475,000
10,595,088
4226816
10,849,739
52811.3K
4226816
52811.3K
10,595,088
10,849,739
211,901
216,994
-116,813
157,745
-1.11%
1.51%
Inputs
10,500,000
10,475,000
Outputs
10,595,088
10,849,739
Tax
211,901
216,994
Profit
-116,813
157,745
ROI
-1.11%
1.51%
3,488,006
0630
3,400,000
052216
0630
052216
3,488,006
3,400,000
3,550,000
3158654
3,582,843
1174960
3158654
1174960
3,550,000
3,582,843
71,000
71,656
-9,006
111,187
-0.26%
3.27%
Inputs
3,488,006
3,400,000
Outputs
3,550,000
3,582,843
Tax
71,000
71,656
Profit
-9,006
111,187
ROI
-0.26%
3.27%
3,488,006
0630
3,400,000
052216
0630
052216
3,488,006
3,400,000
172
99.1K4.7M18.1M
178
211.9K7.6M32.8M
99.1K4.7M18.1M
211.9K7.6M32.8M
3,440,000
3,560,000
68,800
71,200
-116,806
88,800
-3.35%
2.61%
Inputs
3,488,006
3,400,000
Outputs
3,440,000
3,560,000
Tax
68,800
71,200
Profit
-116,806
88,800
ROI
-3.35%
2.61%
9,100,000
01960
8,875,919
02678
3,479,032
02842
3,450,000
040198
01960
02678
02842
040198
12,579,032
12,325,919
12,811,849
0111444
13,156,018
3115582
0111444
3115582
12,811,849
13,156,018
256,236
263,120
-23,419
566,979
-0.19%
4.60%
Inputs
12,579,032
12,325,919
Outputs
12,811,849
13,156,018
Tax
256,236
263,120
Profit
-23,419
566,979
ROI
-0.19%
4.60%
70,000
035144
70,000
195558
3,479,032
02842
3,450,000
040198
035144
195558
02842
040198
3,549,032
3,520,000
3,443,194
1101534
3,554,258
191426
1101534
191426
3,443,194
3,554,258
68,863
71,085
-174,701
-36,827
-4.92%
-1.05%
Inputs
3,549,032
3,520,000
Outputs
3,443,194
3,554,258
Tax
68,863
71,085
Profit
-174,701
-36,827
ROI
-4.92%
-1.05%
70,000
035144
70,000
195558
3,479,032
02842
3,450,000
040198
330,340
71951.2K
322,247
461811.0K
035144
195558
02842
040198
71951.2K
461811.0K
6,852,432
6,742,470
6,704,022
024126
6,886,542
035210
024126
035210
6,704,022
6,886,542
134,080
137,730
-282,490
6,342
-4.12%
0.09%
Inputs
6,852,432
6,742,470
Outputs
6,704,022
6,886,542
Tax
134,080
137,730
Profit
-282,490
6,342
ROI
-4.12%
0.09%
Cerberus
3 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
417,328
68143.7K
415,399
129274.0K
26,150,000
0212
26,069,420
021114
68143.7K
129274.0K
0212
021114
26,567,328
26,484,819
26,544,704
5185882
27,145,160
2195954
5185882
2195954
26,544,704
27,145,160
530,894
542,903
-553,518
117,438
-2.08%
0.44%
Inputs
26,567,328
26,484,819
Outputs
26,544,704
27,145,160
Tax
530,894
542,903
Profit
-553,518
117,438
ROI
-2.08%
0.44%
22,261,282
933156
22,261,282
147222
241,694
03484
223,002
040762
933156
147222
03484
040762
22,502,976
22,484,284
22,455,000
4119546
23,026,239
0159792
4119546
0159792
22,455,000
23,026,239
449,100
460,524
-497,076
81,431
-2.21%
0.36%
Inputs
22,502,976
22,484,284
Outputs
22,455,000
23,026,239
Tax
449,100
460,524
Profit
-497,076
81,431
ROI
-2.21%
0.36%
330,656
072552
320,000
431291.3K
5,449,889
046
5,400,000
025126
072552
431291.3K
046
025126
5,780,545
5,720,000
5,838,707
1130630
5,999,033
0166774
1130630
0166774
5,838,707
5,999,033
116,774
119,980
-58,612
159,053
-1.01%
2.78%
Inputs
5,780,545
5,720,000
Outputs
5,838,707
5,999,033
Tax
116,774
119,980
Profit
-58,612
159,053
ROI
-1.01%
2.78%
Corporeal Beast
4 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
58,522
33581.3K
50,000
134482.3K
627,237
01940
611,111
093584
33581.3K
134482.3K
01940
093584
685,759
661,111
717,005
1102492
730,216
0106660
1102492
0106660
717,005
730,216
14,340
14,604
16,906
54,501
2.47%
8.24%
Inputs
685,759
661,111
Outputs
717,005
730,216
Tax
14,340
14,604
Profit
16,906
54,501
ROI
2.47%
8.24%
730,216
0106660
717,005
1102492
23,499,996
000
22,600,000
0648
0106660
1102492
000
0648
24,230,212
23,317,005
24,100,001
259216
24,500,000
163294
259216
163294
24,100,001
24,500,000
482,000
490,000
-612,211
692,995
-2.53%
2.97%
Inputs
24,230,212
23,317,005
Outputs
24,100,001
24,500,000
Tax
482,000
490,000
Profit
-612,211
692,995
ROI
-2.53%
2.97%
730,216
0106660
717,005
1102492
87,578,815
133120
85,337,880
132138
0106660
1102492
133120
132138
88,309,031
86,054,885
85,847,022
041150
88,026,891
135102
041150
135102
85,847,022
88,026,891
1,716,940
1,760,537
-4,178,949
211,469
-4.73%
0.25%
Inputs
88,309,031
86,054,885
Outputs
85,847,022
88,026,891
Tax
1,716,940
1,760,537
Profit
-4,178,949
211,469
ROI
-4.73%
0.25%
730,216
0106660
717,005
1102492
538,548,809
000
538,650,003
0324
0106660
1102492
000
0324
539,279,025
539,367,008
540,000,005
02242
544,000,000
225174
02242
225174
540,000,005
544,000,000
5,000,000
5,000,000
-4,279,020
-367,008
-0.79%
-0.07%
Inputs
539,279,025
539,367,008
Outputs
540,000,005
544,000,000
Tax
5,000,000
5,000,000
Profit
-4,279,020
-367,008
ROI
-0.79%
-0.07%
Visages
3 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
99
28883.6K
92
63444.7K
3,578,101
01066
3,550,000
124156
28883.6K
63444.7K
01066
124156
3,578,200
3,550,092
3,570,996
1179774
3,655,627
32141.2K
1179774
32141.2K
3,570,996
3,655,627
71,419
73,112
-78,623
32,423
-2.20%
0.91%
Inputs
3,578,200
3,550,092
Outputs
3,570,996
3,655,627
Tax
71,419
73,112
Profit
-78,623
32,423
ROI
-2.20%
0.91%
99
28883.6K
92
63444.7K
17,270,000
028
16,620,002
0232
28883.6K
63444.7K
028
0232
17,270,099
16,620,094
16,852,258
273342
17,300,000
264408
273342
264408
16,852,258
17,300,000
337,045
346,000
-754,886
333,906
-4.37%
2.01%
Inputs
17,270,099
16,620,094
Outputs
16,852,258
17,300,000
Tax
337,045
346,000
Profit
-754,886
333,906
ROI
-4.37%
2.01%
650
066162
383
136150
19,832,999
00120
19,021,505
040
066162
136150
00120
040
19,833,649
19,021,888
20,083,613
026114
20,799,999
028126
026114
028126
20,083,613
20,799,999
401,672
415,999
-151,708
1,362,112
-0.76%
7.16%
Inputs
19,833,649
19,021,888
Outputs
20,083,613
20,799,999
Tax
401,672
415,999
Profit
-151,708
1,362,112
ROI
-0.76%
7.16%
Dragon Forge
5 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
373,321
0118168
315,544
4273318
79,994,040
000
81,555,000
000
1,800,000
0118168
4273318
000
000
-
82,167,361
83,670,544
85,481,000
000
89,499,999
0024
000
0024
85,481,000
89,499,999
1,709,620
1,789,999
1,604,019
4,039,456
1.95%
4.83%
Inputs
82,167,361
83,670,544
Outputs
85,481,000
89,499,999
Tax
1,709,620
1,789,999
Profit
1,604,019
4,039,456
ROI
1.95%
4.83%
483,101
167402
470,433
1149660
110,710
020
92,121
025108
1,800,000
167402
1149660
020
025108
-
2,393,811
2,362,554
2,299,598
018120
2,430,373
035126
018120
035126
2,299,598
2,430,373
45,991
48,607
-140,204
19,212
-5.86%
0.81%
Inputs
2,393,811
2,362,554
Outputs
2,299,598
2,430,373
Tax
45,991
48,607
Profit
-140,204
19,212
ROI
-5.86%
0.81%
1,180,000
03391.8K
1,180,000
36383.2K
03391.8K
36383.2K
1,180,000
1,180,000
53,012
80823.9K96.2K
53,980
16513.1K45.7K
80823.9K96.2K
16513.1K45.7K
795,180
809,700
15,903
16,194
-400,723
-386,494
-33.96%
-32.75%
Inputs
1,180,000
1,180,000
Outputs
795,180
809,700
Tax
15,903
16,194
Profit
-400,723
-386,494
ROI
-33.96%
-32.75%
1,180,000
03391.8K
1,180,000
36383.2K
03391.8K
36383.2K
2,360,000
2,360,000
2,421,000
029132
2,450,000
289480
029132
289480
2,421,000
2,450,000
48,420
49,000
12,580
41,000
0.53%
1.74%
Inputs
2,360,000
2,360,000
Outputs
2,421,000
2,450,000
Tax
48,420
49,000
Profit
12,580
41,000
ROI
0.53%
1.74%
1,180,000
03391.8K
1,180,000
36383.2K
03391.8K
36383.2K
4,720,000
4,720,000
4,800,000
02866
4,955,580
048342
02866
048342
4,800,000
4,955,580
96,000
99,111
-16,000
136,469
-0.34%
2.89%
Inputs
4,720,000
4,720,000
Outputs
4,800,000
4,955,580
Tax
96,000
99,111
Profit
-16,000
136,469
ROI
-0.34%
2.89%
Godswords
6 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
184,176
0330
180,566
278252
169,024
0372
169,023
05196
183,215
11260
192,857
040144
0330
278252
0372
05196
11260
040144
536,415
542,446
599,799
015102
649,954
025156
015102
025156
599,799
649,954
11,995
12,999
51,389
94,509
9.58%
17.42%
Inputs
536,415
542,446
Outputs
599,799
649,954
Tax
11,995
12,999
Profit
51,389
94,509
ROI
9.58%
17.42%
649,954
025156
599,799
015102
8,642,554
000
8,520,000
0272
025156
015102
000
0272
9,292,508
9,119,799
9,231,621
142301.1K
9,350,000
6214984
142301.1K
6214984
9,231,621
9,350,000
184,632
187,000
-245,519
43,201
-2.64%
0.47%
Inputs
9,292,508
9,119,799
Outputs
9,231,621
9,350,000
Tax
184,632
187,000
Profit
-245,519
43,201
ROI
-2.64%
0.47%
649,954
025156
599,799
015102
17,400,000
020
17,038,990
0640
025156
015102
020
0640
18,049,954
17,638,789
17,700,000
2163774
18,098,346
3197726
2163774
3197726
17,700,000
18,098,346
354,000
361,966
-703,954
97,591
-3.90%
0.55%
Inputs
18,049,954
17,638,789
Outputs
17,700,000
18,098,346
Tax
354,000
361,966
Profit
-703,954
97,591
ROI
-3.90%
0.55%
649,954
025156
599,799
015102
23,650,000
000
23,606,000
0248
025156
015102
000
0248
24,299,954
24,205,799
24,833,019
172294
24,833,019
281336
172294
281336
24,833,019
24,833,019
496,660
496,660
36,405
130,560
0.15%
0.54%
Inputs
24,299,954
24,205,799
Outputs
24,833,019
24,833,019
Tax
496,660
496,660
Profit
36,405
130,560
ROI
0.15%
0.54%
649,954
025156
599,799
015102
18,000,000
0124
17,629,003
0764
025156
015102
0124
0764
18,649,954
18,228,802
18,660,853
039174
19,473,834
057222
039174
057222
18,660,853
19,473,834
373,217
389,476
-362,318
855,556
-1.94%
4.69%
Inputs
18,649,954
18,228,802
Outputs
18,660,853
19,473,834
Tax
373,217
389,476
Profit
-362,318
855,556
ROI
-1.94%
4.69%
649,954
025156
599,799
015102
34,000,000
000
36,555,555
0336
025156
015102
000
0336
34,649,954
37,155,354
40,000,000
03890
39,449,996
021102
03890
021102
40,000,000
39,449,996
800,000
788,999
4,550,046
1,505,643
13.13%
4.05%
Inputs
34,649,954
37,155,354
Outputs
40,000,000
39,449,996
Tax
800,000
788,999
Profit
4,550,046
1,505,643
ROI
13.13%
4.05%
Wilderness Bosses
3 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
3,100,000
0216
3,100,000
02128
715,000
088180
700,000
4105546
485,000
000
500,000
01172
0216
02128
088180
4105546
000
01172
4,300,000
4,300,000
4,722,389
143234
4,848,904
063348
143234
063348
4,722,389
4,848,904
94,447
96,978
327,942
451,926
7.63%
10.51%
Inputs
4,300,000
4,300,000
Outputs
4,722,389
4,848,904
Tax
94,447
96,978
Profit
327,942
451,926
ROI
7.63%
10.51%
782,550
010
765,180
011138
327,696
0593.1K
276,635
146592
427,000
016
385,435
01172
010
011138
0593.1K
146592
016
01172
1,537,246
1,427,250
1,745,043
126132
1,765,040
032222
126132
032222
1,745,043
1,765,040
34,900
35,300
172,897
302,490
11.25%
21.19%
Inputs
1,537,246
1,427,250
Outputs
1,745,043
1,765,040
Tax
34,900
35,300
Profit
172,897
302,490
ROI
11.25%
21.19%
1,500,000
012132
1,450,000
027132
14,000,000
0442
14,000,000
028126
19,700,000
0412
19,611,333
01966
500,000
012132
027132
0442
028126
0412
01966
-
35,700,000
35,561,333
36,900,000
93151.6K
36,995,000
92671.1K
93151.6K
92671.1K
36,900,000
36,995,000
738,000
739,900
462,000
693,767
1.29%
1.95%
Inputs
35,700,000
35,561,333
Outputs
36,900,000
36,995,000
Tax
738,000
739,900
Profit
462,000
693,767
ROI
1.29%
1.95%
Ancient Forge
2 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
263,487,085
000
258,529,000
0430
203,000,000
000
201,558,000
0124
142,000,000
006
143,566,677
09120
23,598,318
3203978
22,997,714
22161.0K
15,670,177
52411.2K
15,500,000
12771.2K
000
0430
000
0124
006
09120
3203978
22161.0K
52411.2K
12771.2K
647,755,580
642,151,391
646,000,000
01760
651,999,995
01490
01760
01490
646,000,000
651,999,995
5,000,000
5,000,000
-6,755,580
4,848,604
-1.04%
0.76%
Inputs
647,755,580
642,151,391
Outputs
646,000,000
651,999,995
Tax
5,000,000
5,000,000
Profit
-6,755,580
4,848,604
ROI
-1.04%
0.76%
217,173
0192240
217,263
20810.8K42.9K
252
025.5K183.8K
235
424245568.9K
0192240
20810.8K42.9K
025.5K183.8K
424245568.9K
295,088,670
295,081,650
302,743,593
11748
309,799,997
027150
11748
027150
302,743,593
309,799,997
5,000,000
5,000,000
2,654,923
9,718,347
0.90%
3.29%
Inputs
295,088,670
295,081,650
Outputs
302,743,593
309,799,997
Tax
5,000,000
5,000,000
Profit
2,654,923
9,718,347
ROI
0.90%
3.29%
Misc
3 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
1,350,000
008
1,305,000
125112
008
125112
1,350,000
1,305,000
1,305,832
272336
1,357,655
296504
272336
296504
1,305,832
1,357,655
26,116
27,153
-70,284
25,502
-5.21%
1.95%
Inputs
1,350,000
1,305,000
Outputs
1,305,832
1,357,655
Tax
26,116
27,153
Profit
-70,284
25,502
ROI
-5.21%
1.95%
2,295,612
072312
2,228,840
061384
84,300,000
000
83,707,000
0660
072312
061384
000
0660
86,595,612
85,935,840
88,179,796
258270
87,000,000
056282
258270
056282
88,179,796
87,000,000
1,763,595
1,740,000
-179,411
-675,840
-0.21%
-0.79%
Inputs
86,595,612
85,935,840
Outputs
88,179,796
87,000,000
Tax
1,763,595
1,740,000
Profit
-179,411
-675,840
ROI
-0.21%
-0.79%
14,188,601
016114
14,156,888
031138
016114
031138
70,943,005
70,784,440
71,055,000
190342
72,185,352
072336
190342
072336
71,055,000
72,185,352
1,421,100
1,443,707
-1,309,105
-42,795
-1.85%
-0.06%
Inputs
70,943,005
70,784,440
Outputs
71,055,000
72,185,352
Tax
1,421,100
1,443,707
Profit
-1,309,105
-42,795
ROI
-1.85%
-0.06%
Item Sets
25 recipesInputs (Buy)
Vol
Subtotal
Outputs (Sell)
Vol
Subtotal
Tax
Profit
ROI
16,677
197704.0K
14,818
55002.5K
71,776
124973.3K
71,444
401.9K10.0K
47,692
24763.1K
47,821
452.2K11.2K
6,549
04511.7K
6,444
45402.7K
5,937
341.3K5.4K
5,500
27513.1K
197704.0K
55002.5K
124973.3K
401.9K10.0K
24763.1K
452.2K11.2K
04511.7K
45402.7K
341.3K5.4K
27513.1K
148,631
146,027
156,509
40122372
166,701
01101.0K
40122372
01101.0K
156,509
166,701
3,130
3,334
4,748
17,340
3.19%
11.87%
Inputs
148,631
146,027
Outputs
156,509
166,701
Tax
3,130
3,334
Profit
4,748
17,340
ROI
3.19%
11.87%
339,000
041306
316,777
037294
917,274
048180
886,978
047216
1,063,947
032174
1,040,000
233198
1,885,974
045234
1,871,793
338330
041306
037294
048180
047216
032174
233198
045234
338330
4,206,195
4,115,548
4,157,931
295426
4,260,734
104432.0K
295426
104432.0K
4,157,931
4,260,734
83,158
85,214
-131,422
59,972
-3.12%
1.46%
Inputs
4,206,195
4,115,548
Outputs
4,157,931
4,260,734
Tax
83,158
85,214
Profit
-131,422
59,972
ROI
-3.12%
1.46%
7,337
85521.1K136.3K
7,340
2.7K42.0K181.2K
6,000
893.1K18.1K
5,487
182.5K16.8K
2,161
152.1K12.4K
2,387
81.4K7.1K
85521.1K136.3K
2.7K42.0K181.2K
893.1K18.1K
182.5K16.8K
152.1K12.4K
81.4K7.1K
15,498
15,214
15,000
07126
16,658
03401.6K
07126
03401.6K
15,000
16,658
300
333
-798
1,111
-5.15%
7.30%
Inputs
15,498
15,214
Outputs
15,000
16,658
Tax
300
333
Profit
-798
1,111
ROI
-5.15%
7.30%
197,969
048384
190,129
43160660
196,572
0143480
187,739
42153798
171,999
0230462
164,597
45118732
199,107
0120252
193,601
42105492
048384
43160660
0143480
42153798
0230462
45118732
0120252
42105492
765,647
736,066
765,143
2111468
769,189
31851.1K
2111468
31851.1K
765,143
769,189
15,302
15,383
-15,806
17,740
-2.06%
2.41%
Inputs
765,647
736,066
Outputs
765,143
769,189
Tax
15,302
15,383
Profit
-15,806
17,740
ROI
-2.06%
2.41%
11,955
08114
8,620
143264
72,097
030102
71,200
2127600
48,214
069390
47,221
4119522
88,000
030
9,872
02584
10,253
129312
14,348
036264
08114
143264
030102
2127600
069390
4119522
030
02584
129312
036264
230,519
151,261
154,721
079120
160,129
021144
079120
021144
154,721
160,129
3,094
3,202
-78,892
5,666
-34.22%
3.75%
Inputs
230,519
151,261
Outputs
154,721
160,129
Tax
3,094
3,202
Profit
-78,892
5,666
ROI
-34.22%
3.75%
4,384
374127.3K690.3K
4,434
99861.4K380.1K
2,281
371.6K8.2K
2,101
58135.6K
1,497
41.5K1.7K
1,404
101.4K6.8K
374127.3K690.3K
99861.4K380.1K
371.6K8.2K
58135.6K
41.5K1.7K
101.4K6.8K
8,162
7,939
8,263
092552
7,800
167480
092552
167480
8,263
7,800
165
156
-64
-295
-0.78%
-3.72%
Inputs
8,162
7,939
Outputs
8,263
7,800
Tax
165
156
Profit
-64
-295
ROI
-0.78%
-3.72%
81,227
381486
81,227
2114696
173,728
25261.4K
168,966
442231.5K
167,052
24991.7K
165,773
452401.3K
38,110
079660
37,500
2125516
49,527
1208708
47,500
3120750
381486
2114696
25261.4K
442231.5K
24991.7K
452401.3K
079660
2125516
1208708
3120750
509,644
500,966
532,931
02184
545,814
089390
02184
089390
532,931
545,814
10,658
10,916
12,629
33,932
2.48%
6.77%
Inputs
509,644
500,966
Outputs
532,931
545,814
Tax
10,658
10,916
Profit
12,629
33,932
ROI
2.48%
6.77%
3,754
1.7K58.8K412.3K
3,751
8731.4K137.5K
5,034
1.4K94.7K385.7K
5,014
47941.6K118.7K
5,300
57176.7K404.3K
5,255
9634.9K147.8K
1.7K58.8K412.3K
8731.4K137.5K
1.4K94.7K385.7K
47941.6K118.7K
57176.7K404.3K
9634.9K147.8K
14,088
14,020
13,333
0180
13,538
0031.8K
0180
0031.8K
13,333
13,538
266
270
-1,021
-752
-7.25%
-5.36%
Inputs
14,088
14,020
Outputs
13,333
13,538
Tax
266
270
Profit
-1,021
-752
ROI
-7.25%
-5.36%
20,820
212.5K15.0K
20,820
22714.0K75.6K
40,000
714.8K26.3K
38,896
20819.7K84.5K
38,099
14.1K16.3K
38,283
29018.3K84.5K
33,430
292.1K19.0K
32,535
37915.7K88.7K
212.5K15.0K
22714.0K75.6K
714.8K26.3K
20819.7K84.5K
14.1K16.3K
29018.3K84.5K
292.1K19.0K
37915.7K88.7K
132,349
130,534
125,570
027126
135,460
078348
027126
078348
125,570
135,460
2,511
2,709
-9,290
2,217
-7.02%
1.70%
Inputs
132,349
130,534
Outputs
125,570
135,460
Tax
2,511
2,709
Profit
-9,290
2,217
ROI
-7.02%
1.70%
151,624
022138
137,294
146222
240,000
015120
229,207
140132
210,000
01890
194,011
120138
106,876
016150
99,654
128156
022138
146222
015120
140132
01890
120138
016150
128156
708,500
660,166
688,714
041180
706,125
159186
041180
159186
688,714
706,125
13,774
14,122
-33,560
31,837
-4.74%
4.82%
Inputs
708,500
660,166
Outputs
688,714
706,125
Tax
13,774
14,122
Profit
-33,560
31,837
ROI
-4.74%
4.82%
8,895
0418
8,400
037144
7,448
01678
7,289
019114
17,000
016138
12,535
030138
0418
037144
01678
019114
016138
030138
33,343
28,224
33,007
01448
33,577
0016
01448
0016
33,007
33,577
660
671
-996
4,682
-2.99%
16.59%
Inputs
33,343
28,224
Outputs
33,007
33,577
Tax
660
671
Profit
-996
4,682
ROI
-2.99%
16.59%
504,039
046210
488,948
154312
761,746
166534
761,746
2104414
638,953
0105792
625,705
5163912
046210
154312
166534
2104414
0105792
5163912
1,904,738
1,876,399
1,876,470
01554
1,912,000
244288
01554
244288
1,876,470
1,912,000
37,529
38,240
-65,797
-2,639
-3.45%
-0.14%
Inputs
1,904,738
1,876,399
Outputs
1,876,470
1,912,000
Tax
37,529
38,240
Profit
-65,797
-2,639
ROI
-3.45%
-0.14%
441,476
073282
420,000
3119492
2,228,357
1163648
2,169,865
1123678
1,570,352
1129546
1,528,062
0134624
245,330
3146528
245,330
0101528
073282
3119492
1163648
1123678
1129546
0134624
3146528
0101528
4,485,515
4,363,257
4,659,117
12390
4,680,000
164270
12390
164270
4,659,117
4,680,000
93,182
93,600
80,420
223,143
1.79%
5.11%
Inputs
4,485,515
4,363,257
Outputs
4,659,117
4,680,000
Tax
93,182
93,600
Profit
80,420
223,143
ROI
1.79%
5.11%
79,540
090852
78,819
057264
1,420,431
1121570
1,374,946
1102564
650,497
1102762
649,959
172486
104,942
131222
101,984
020192
090852
057264
1121570
1102564
1102762
172486
131222
020192
2,255,410
2,205,708
2,204,072
01236
2,290,000
01696
01236
01696
2,204,072
2,290,000
44,081
45,800
-95,419
38,492
-4.23%
1.75%
Inputs
2,255,410
2,205,708
Outputs
2,204,072
2,290,000
Tax
44,081
45,800
Profit
-95,419
38,492
ROI
-4.23%
1.75%
120,985
0112708
117,222
027240
193,500
023102
178,871
022120
291,032
4104522
292,987
053312
103,000
025114
94,501
113162
0112708
027240
023102
022120
4104522
053312
025114
113162
708,517
683,581
737,255
02248
775,852
019108
02248
019108
737,255
775,852
14,745
15,517
13,993
76,754
1.97%
11.23%
Inputs
708,517
683,581
Outputs
737,255
775,852
Tax
14,745
15,517
Profit
13,993
76,754
ROI
1.97%
11.23%
190,198
050258
180,755
033330
314,130
188576
295,887
130348
307,990
2143660
292,983
141276
102,000
024328
94,969
027232
050258
033330
188576
130348
2143660
141276
024328
027232
914,318
864,594
932,222
01042
995,539
22666
01042
22666
932,222
995,539
18,644
19,910
-740
111,035
-0.08%
12.84%
Inputs
914,318
864,594
Outputs
932,222
995,539
Tax
18,644
19,910
Profit
-740
111,035
ROI
-0.08%
12.84%
5,161
123.9K209.6K
5,208
010.9K137.9K
2,065
36662.5K
1,950
08203.8K
1,410
6666996
1,328
17441.4K
123.9K209.6K
010.9K137.9K
36662.5K
08203.8K
6666996
17441.4K
8,636
8,486
7,500
0642
15,000
024138
0642
024138
7,500
15,000
150
300
-1,286
6,214
-14.89%
73.23%
Inputs
8,636
8,486
Outputs
7,500
15,000
Tax
150
300
Profit
-1,286
6,214
ROI
-14.89%
73.23%
6,065
1.0K21.2K175.0K
6,037
418.1K117.0K
3,997
67522.6K
2,701
07804.4K
2,400
3119798
1,698
35006.9K
1.0K21.2K175.0K
418.1K117.0K
67522.6K
07804.4K
3119798
35006.9K
12,462
10,436
14,500
01030
24,000
025186
01030
025186
14,500
24,000
290
480
1,748
13,084
14.03%
125.37%
Inputs
12,462
10,436
Outputs
14,500
24,000
Tax
290
480
Profit
1,748
13,084
ROI
14.03%
125.37%
16,095,605
028126
15,752,131
068246
13,785,691
023144
13,605,777
155192
10,386,429
022138
10,318,030
148210
028126
068246
023144
155192
022138
148210
40,267,725
39,675,938
40,009,952
030180
40,999,998
071264
030180
071264
40,009,952
40,999,998
800,199
819,999
-1,057,972
504,061
-2.63%
1.27%
Inputs
40,267,725
39,675,938
Outputs
40,009,952
40,999,998
Tax
800,199
819,999
Profit
-1,057,972
504,061
ROI
-2.63%
1.27%
30,000,000
043108
30,000,000
262204
90,594,133
239174
89,964,709
252198
61,000,000
256204
62,000,000
356246
043108
262204
239174
252198
256204
356246
181,594,133
181,964,709
182,500,000
025120
184,698,000
058252
025120
058252
182,500,000
184,698,000
3,650,000
3,693,960
-2,744,133
-960,669
-1.51%
-0.53%
Inputs
181,594,133
181,964,709
Outputs
182,500,000
184,698,000
Tax
3,650,000
3,693,960
Profit
-2,744,133
-960,669
ROI
-1.51%
-0.53%
68,000,000
038162
68,000,000
048168
151,999,998
228138
149,300,030
054162
110,842,974
124114
109,290,743
044144
038162
048168
228138
054162
124114
044144
330,842,972
326,590,773
327,281,000
01236
327,000,000
034144
01236
034144
327,281,000
327,000,000
5,000,000
5,000,000
-8,561,972
-4,590,773
-2.59%
-1.41%
Inputs
330,842,972
326,590,773
Outputs
327,281,000
327,000,000
Tax
5,000,000
5,000,000
Profit
-8,561,972
-4,590,773
ROI
-2.59%
-1.41%
36,839,930
01542
35,700,000
026114
64,700,000
02972
63,157,897
130156
74,025,525
22366
72,003,818
038132
01542
026114
02972
130156
22366
038132
175,565,455
170,861,715
172,750,635
21954
177,250,000
024108
21954
024108
172,750,635
177,250,000
3,455,012
3,545,000
-6,269,832
2,843,285
-3.57%
1.66%
Inputs
175,565,455
170,861,715
Outputs
172,750,635
177,250,000
Tax
3,455,012
3,545,000
Profit
-6,269,832
2,843,285
ROI
-3.57%
1.66%
271,864
11784
238,733
171426
310,000
026162
308,083
347372
337,704
021210
322,060
151348
11784
171426
026162
347372
021210
151348
919,568
868,876
1,003,630
23384
1,003,630
147174
23384
147174
1,003,630
1,003,630
20,072
20,072
63,990
114,682
6.96%
13.20%
Inputs
919,568
868,876
Outputs
1,003,630
1,003,630
Tax
20,072
20,072
Profit
63,990
114,682
ROI
6.96%
13.20%
90,796
0842
88,891
015186
71,973
41981.2K
71,389
72671.5K
48,550
0210564
47,501
92361.4K
5,455
01172
5,455
027240
100,859
01284
100,859
015246
0842
015186
41981.2K
72671.5K
0210564
92361.4K
01172
027240
01284
015246
317,633
314,095
300,075
01690
320,798
025174
01690
025174
300,075
320,798
6,001
6,415
-23,559
288
-7.42%
0.09%
Inputs
317,633
314,095
Outputs
300,075
320,798
Tax
6,001
6,415
Profit
-23,559
288
ROI
-7.42%
0.09%
54,995
026
50,666
01136
90,576
0666
90,555
0936
92,645
0966
89,725
01536
47,899
0024
36,098
0712
74,995
028
56,222
01364
026
01136
0666
0936
0966
01536
0024
0712
028
01364
361,110
323,266
440,000
0224
440,000
01024
0224
01024
440,000
440,000
8,800
8,800
70,090
107,934
19.41%
33.39%
Inputs
361,110
323,266
Outputs
440,000
440,000
Tax
8,800
8,800
Profit
70,090
107,934
ROI
19.41%
33.39%