Spreadsheet: 04ea7e83-8151-480b-aeec-84450f69fb58
Sheet: Sheet1

Unnamed: 0 | Calculation of Petersen's Constants for Corn and Soybean Meal - Dairy | Unnamed: 2 | Unnamed: 3 | Unnamed: 4 | Unnamed: 5 | Unnamed: 6 | Unnamed: 7 | Unnamed: 8 | Unnamed: 9 | Unnamed: 10
 | Corn Price ($/bu) | 2.5 |  |  |  |  |  |  |  | DO NOT
 | Soybean Meal Price ($[NAME]) | 200 |  |  |  |  |  |  |  | ERASE!!!
 | - | - | - | - | - | - | -
 |  | Feed Factors: |  |  | Crude | Net |  |  |  | Denom.
 |  |  | Soybean | Price | Protein | Energy | % Dry |  |  | 3995
 | Feed Ingredient Name | Corn | Meal | $[NAME] | (DM) | (DM) | Matter |  |  | NE-P
 | - | - | - | - | - | - | -
 | Shell Corn - Dry | 1 | 0 | 89.28571428571429 | 10 | 0.9 | 88 |  |  | 80
 | Soybean Meal - 48% Protein | 0 | 1 | 200 | 54.5 | 0.91 | 90 |  |  | 36.5
 | - | - | - | - | - | - | -
 | Apple Pomace - No Hulls | 0.8667095232677211 | -0.06658601029064108 | 64.06757680506118 | 4.9 | 0.71 | 89 |  |  | 66.1
 | Bakery Product | 1.078689270679258 | 0.01279376999026561 | 98.87029602298689 | 11 | 0.94 | 92 |  |  | 83
 | Barley | 0.9054679144385027 | 0.06980392156862746 | 94.80613381716324 | 12.8 | 0.87 | 89 |  |  | 74.2
 | Barley - High Moisture | 0.7269222892251679 | 0.0618773466833542 | 77.27924516034653 | 13.1 | 0.87 | 72 |  |  | 73.9
 | [NAME] | 0.9141933098190922 | 0.01594493116395495 | 84.81338889520994 | 9.7 | 0.81 | 91 |  |  | 71.3
 | Blood Meal | -0.8786537148708614 | 1.883020442219441 | 298.152863901847 | 93 | 0.68 | 91 |  |  | 0
 | Brewer's Grain - Dried | 0.3244703606781202 | 0.4500848282575441 | 118.9875335691981 | 27.1 | 0.68 | 92 |  |  | 40.9
 | Brewer's Grain - Wet | 0.07246558197747184 | 0.1125851759143374 | 28.98717643085603 | 28 | 0.68 | 22 |  |  | 40
 | Brewer's Yeast | 0.06761520081920587 | 0.877104714226116 | 181.458014346938 | 46.9 | 0.83 | 93 |  |  | 36.1
 | Candy | 1.476417112299465 | -0.1652287581699347 | 98.7772048213225 | 5.2 | 1.1 | 94 |  |  | 104.8
 | Candy Product | 1.213371828421891 | -0.01952440550688361 | 104.431889293435 | 10.8 | 1.05 | 90 |  |  | 94.2
 | Canola | 0.1272677494595518 | 0.746586010290641 | 160.6803939741596 | 40.8 | 0.77 | 92.5 |  |  | 36.2
 | Chocolate | 1.597321936511549 | -0.03672646363509943 | 135.2727373186541 | 12.9 | 1.3 | 95 |  |  | 117.1
 | Citrus Pulp - Dry | 0.9707512231198088 | -0.04985954665554165 | 76.70230701887459 | 6.7 | 0.8 | 91 |  |  | 73.3
 | Ear Corn - Dry | 0.8897727272727273 | 0 | 79.44399350649351 | 9 | 0.81 | 87 |  |  | 72
 | Ear Corn - High Moisture | 0.7092538969166002 | -0.003454317897371715 | 62.63537721665068 | 8.8 | 0.81 | 69 |  |  | 72.2
 | Shell Corn - High Moisture | 0.8550836272613495 | -0.009311639549436796 | 74.48442452416171 | 9.5 | 0.9 | 74.4 |  |  | 80.5
 | Corn Distillers - Light | 0.592991239048811 | 0.4375469336670838 | 140.4550330770606 | 29 | 0.9 | 92 |  |  | 61
 | Corn Distillers - Dark | 0.6288670497212424 | 0.4251981643721318 | 141.1884765995373 | 29 | 0.93 | 91 |  |  | 64
 | Corn Distillers - Wet | 0.04891995676413698 | 0.03132526769573078 | 10.63290682165839 | 28.1 | 0.92 | 7 |  |  | 63.9
 | Corn Distillers - Sol. Only | 0.6234301399476618 | 0.4531664580725908 | 146.296696966988 | 29.8 | 0.93 | 93 |  |  | 63.2
 | Corn Gluten Feed | 0.6780208214813971 | 0.3003754693366709 | 120.6126672138875 | 23 | 0.87 | 90 |  |  | 64
 | Corn Gluten Meal - 60% | -0.2540050062578224 | 1.278598247809762 | 233.0406311460754 | 67.2 | 0.94 | 90 |  |  | 26.8
 | Cottonseed - Whole | 0.8006943907156675 | 0.2834799054373523 | 128.1865516870836 | 23.7 | 0.98 | 88.4 |  |  | 74.3
 | Cottonseed - Delinted | 0.8733502104903857 | 0.2653316645807259 | 131.0440302813582 | 23 | 1.01 | 90 |  |  | 78
 | Cottonseed Meal - 41% Protein | 0.04035413585163269 | 0.8387539980531219 | 171.3538474545201 | 45.6 | 0.79 | 91 |  |  | 33.4
 | Donuts | 1.228507224940266 | -0.08666388541232098 | 92.35536800148816 | 8 | 1.1 | 82 |  |  | 102
 | Feather Meal | -0.8405506883604504 | 1.801362814629398 | 285.2233943222679 | 88 | 0.7 | 92 |  |  | 0
 | Fish Meal - Menhaden | -0.5044612583911708 | 1.341554721179252 | 223.2697604509243 | 66.7 | 0.76 | 92 |  |  | 9.299999999999997
 | [NAME] | 1.001735123449767 | 0.03128911138923655 | 95.69845830014792 | 11.5 | 0.91 | 90 |  |  | 79.5
 | Linseed Meal | 0.2335052338149961 | 0.6519705187039355 | 151.2427853314118 | 37.4 | 0.79 | 91 |  |  | 41.6
 | Lupins | 0.1454545454545456 | 0.7000000000000001 | 152.987012987013 | 41.9 | 0.81 | 85 |  |  | 39.1
 | [NAME] | 0.3946256684491977 | 0.4677124183006536 | 128.7769183430948 | 28.1 | 0.74 | 94 |  |  | 45.9
 | Meat and Bone Meal | -0.2330555239503926 | 1.065665415102211 | 192.3245540963001 | 54 | 0.74 | 93 |  |  | 20
 | Oats | 0.8042809193309819 | 0.09158670560422752 | 90.12813748968318 | 13 | 0.8 | 89 |  |  | 67
 | Oats - High Moisture | 0.7118898623279099 | 0.0736058962592129 | 78.28277410254883 | 12.5 | 0.79 | 79 |  |  | 66.5
 | [NAME] By-product | 0.3920389122767096 | 0.002814629397858434 | 35.56640018999219 | 3.9 | 0.34 | 92 |  |  | 30.1
 | Peanut Meal | -0.1056289111389236 | 1.010571547768043 | 192.6831567733477 | 52.3 | 0.8 | 93 |  |  | 27.7
 | [NAME] | 0.5675401069518716 | 0.2316339869281046 | 97.00002122060945 | 17.4 | 0.68 | 94 |  |  | 50.6
 | Potatoes - Raw | 0.9894658095346457 | -0.01240161312752051 | 85.86483894008927 | 8.9 | 0.85 | 91 |  |  | 76.1
 | Ren Pro | -0.3870150187734669 | 1.16912807676262 | 199.2707029620359 | 58 | 0.7 | 93 |  |  | 12
 | Ren Plus | -0.6865085618386619 | 1.471239048811014 | 232.9524024551794 | 71.1 | 0.7 | 93 |  |  | 0
 | Rye | 0.8861576971214017 | 0.08859963843693505 | 96.84115064465503 | 13.8 | 0.88 | 88 |  |  | 74.2
 | Sorghum - Milo | 0.9193662532711344 | 0.02376303712974551 | 86.83888003944325 | 10.4 | 0.84 | 89 |  |  | 73.6
 | Soy Plus | 0.1095960860166116 | 0.8937727715199555 | 188.5399191269028 | 48.7 | 0.89 | 92 |  |  | 40.3
 | Soybeans - Cooked | 0.4074780976220276 | 0.6938673341677096 | 175.1554398355087 | 41.8 | 0.99 | 90 |  |  | 57.2
 | Soybeans - Raw | 0.3656217999772443 | 0.7013767209011265 | 172.9201477496221 | 41.8 | 0.96 | 90 |  |  | 54.2
 | Soybeans - Mill Run | 0.8157446808510639 | 0.07073286052009456 | 86.9809186085782 | 12.1 | 0.8 | 88 |  |  | 67.9
 | Soybean Meal - 48% Protein | 0 | 1 | 200 | 54.5 | 0.91 | 90 |  |  | 36.5
 | Soyhulls - Unheated | 0.8435541586073502 | 0.07314420803782505 | 89.946177197507 | 12.1 | 0.8 | 91 |  |  | 67.9
 | Triticale | 0.8177722152690864 | 0.1762202753441802 | 108.2594314321473 | 17.6 | 0.88 | 90 |  |  | 70.4
 | Wheat | 0.9676180452838778 | 0.03143651786955917 | 92.6817719028295 | 11.3 | 0.89 | 89 |  |  | 77.7
 | Wheat Bran | 0.613248378655137 | 0.2002530941454596 | 94.80493835187201 | 17.1 | 0.73 | 89 |  |  | 55.9
 | Wheat Middlings | 0.5649206394356583 | 0.225253789459046 | 95.49010069856442 | 18 | 0.71 | 89 |  |  | 53
 | Whey - Dried | 0.9125142223233588 | 0.08277012932832709 | 98.02851000167959 | 13 | 0.85 | 93 |  |  | 72
 | Whey - Liquid, Acid | 0.06868386619638184 | 0.00623000973439021 | 7.378490000126421 | 13 | 0.85 | 7 |  |  | 72
 | Whey - Liquid, [NAME] | 0.0714097166913187 | 0.0001752190237797247 | 6.410911366480829 | 9.1 | 0.81 | 7 |  |  | 71.9
 | Whey - Liquid, Leprino | 0.05573227898509499 | 0.04495730774579335 | 13.96755788711358 | 29.3 | 0.88 | 9.2 |  |  | 58.7