Mystical Tome Price Calculator

Way back before Anniversary Packs came out I made a spreadsheet to help me calculate Tome prices. My plan was to one day make "The Voidlands", but then Anniversary Packs came out and "Love: Up and Down" became the de-facto Tome that everybody drools over.

Anyway, now that Level 6 Tomes can be manufactured I decided to dust off the old spreadsheet, add in the new Tomes, convert it to use Tokens rather than Gold in order to calculate Page prices (since Tokens are much cheaper), and make it more user-friendly.

Here's the spreadsheet: http://public.sheet.zoho.com/public/warren.forrest/perfect-world-tomes

To use it, put the quantities of each kind of Tome you wish to manufacture in the blue "# Wanted" column. Then put the current prices for Fragments and Tokens in the blue boxes at the bottom of the spreadsheet.

The spreadsheet will then calculate the total price. In addition, the "# Required" column will then give you a step-by-step guide to exactly how many of each kind of Tome you will need to manufacture in order to get the Tomes that you want.

Note: Only edit BLUE boxes! Don't change anything else!

A handy example:

I want to manufacture the level 5 Tome: "The Voidlands"

1) Put a "1" in "# Wanted" column beside "The Voidlands"
2) Put "10000" in "Fragment Price"
3) Put "11500" in "Token Price"

Total Cost: 65,550,000

The spreadsheet tells me I'll need the following Level 1 Tomes to get started:

8 Underestimated Resolve
11 Tome of Fecundity
14 Retribution's Flame
8 Tome of River Spirits
7 Flanker's Tome
8 Tome of Hyperbolic Boasts
11 Tome of Grace
1 A Flowerless Plant
1 Eternity's Moon

Once I'm done making them, I can then follow the spreadsheet's guide for what Level 2 Tomes I'll need, then the Level 3s, then the Level 4s, and finally I can make my "The Voidlands".

- EDIT -

Oops, the initial post linked to an older buggy version. I've replaced it with the correct version, but I'd appreciate if others could double-check my work. If there are any errors, please let me know!