Book.xlsx

	A	B	C	D	E	F
1	Factory	Multiplier	Material Req.	Input Type	Ore Cost	Output Value
2	CPU	8	1	Alloy1	1	8
3	MoBo	4.75	2	Alloy1	2	9.5
4	Frame	3.9	2	Alloy1	2	7.8
5				Total:	5	25.3
6
7					Total Value/Ore	5.06
8
9	Material	Ore Req.	Material value	Value/Ore
10	Alloy1	1	1	1
11	Alloy2	2	2.4	1.2
12	Dark-Alloy	4	5.52	1.38
13	Bar1	0.5	0.5	1
14	Bar2	1	1.2	1.2
15	Dark-Bar	2	2.76	1.38
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100