{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["Rel Feed Value","Sheet1"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":0,"defined_names":1,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Rel Feed Value","index":0,"n_rows":101,"n_cols":11,"rows_kept":101,"cut":false,"hidden":false,"merged":[[55,2,55,5],[56,2,56,5],[58,2,58,5],[17,1,21,1],[41,1,50,1],[22,1,40,1],[50,2,50,5],[51,2,51,5],[52,2,52,5],[53,2,53,5],[54,2,54,5],[44,2,44,5],[45,2,45,5],[46,2,46,5],[47,2,47,5],[48,2,48,5],[49,2,49,5],[38,2,38,5],[39,2,39,5],[40,2,40,5],[41,2,41,5],[42,2,42,5],[43,2,43,5],[37,2,37,5],[26,2,26,5],[27,2,27,5],[28,2,28,5],[29,2,29,5],[30,2,30,5],[31,2,31,5],[32,2,32,5],[33,2,33,5],[34,2,34,5],[35,2,35,5],[36,2,36,5],[25,2,25,5],[15,1,15,5],[16,1,16,5],[17,2,17,5],[8,4,8,5],[9,4,9,5],[10,4,10,5],[14,1,14,5],[19,2,19,5],[18,2,18,5],[20,2,20,5],[21,2,21,5],[22,2,22,5],[23,2,23,5],[24,2,24,5]]}
[]
[]
[null,"Relative Feed Values"]
[]
[null,"Calculator provides guidance on the value of feeds according to their nutritional content"]
[]
[null,"Enter Date and Current Costs of Rapeseed Meal and Barley in yellow boxes below"]
[]
[null,"Date",null,null,"2015-11-18"]
[null,"Rapeseed Meal (£)",null,null,181]
[null,"Barley (£)",null,null,108]
[]
[null,"Relative Feed Values will be calculated in the grey boxes"]
[]
[{"$nulls":6},"Dry Matter (%)","Metabolisable Energy    (MJ/kgDM)","Crude Protein    (g/kg DM)","Relative value fresh weight                 (£/t)","Relative Dry Matter value              (£/t)"]
[null,"Protein Feed (Rapeseed Meal)",{"$nulls":4},90,12,400,{"$f":"E10","v":181},{"$f":"IF(G16=0,0,J16/(1000/100*G16))*1000","v":201.11111111111111}]
[null,"Energy Feed (Barley)",{"$nulls":4},86,13.2,120,{"$f":"E11","v":108},125.58139534883722]
[null,"Forage Feeds ","Grass silage",null,null,null,25,11.2,140,{"$f":"(((H18*F$100)+(I18*F$101))*G18)/100","v":29.491400193798448},117.96560077519379]
[null,null,"Grazed grass",null,null,null,20,12,230,30.060384366925064,150.30192183462532]
[null,null,"Fermented wholecrop",null,null,null,40,10.5,100,40.501130490956072,101.25282622739019]
[null,null,"Urea wholecrop",null,null,null,70,10.8,150,82.764995155038761,118.2357073643411]
[null,null,"Maize silage",null,null,null,28,11,90,28.465468346253228,101.66238695090439]
[null,"Conc. Feeds","Barley (rolled)",null,null,null,86,13.2,120,108,125.58139534883722]
[null,null,"Beans",null,null,null,85,13.3,290,150.50971414728681,177.07025193798447]
[null,null,"Biscuit meal",null,null,null,90,15,130,126.72376453488374,140.80418281653749]
[null,null,"Citrus pulp",null,null,null,88,12.6,70,93.772370801033588,106.5595122739018]
[null,null,"Lupins",null,null,null,87,14,350,173.79170300387597,199.76057816537468]
[null,null,"Maize (rolled)",null,null,null,86,14,100,107.53541666666668,125.04118217054264]
[null,null,"Maize (crimped)",null,null,null,70,14,100,87.528827519379846,125.04118217054264]
[null,null,"Maize distiller's grains",null,null,null,89,14,310,167.14687257751939,187.80547480620154]
[null,null,"Maize gluten",null,null,null,88,12.9,220,135.01853359173126,153.43015180878552]
[null,null,"Palm kernal",null,null,null,90,11.5,120,102.62434593023255,114.02705103359172]
[null,null,"Rapeseed meal",null,null,null,90,12,400,181,201.11111111111111]
[null,null,"Soya (hi-pro)",null,null,null,89,13.8,560,232.43732719638243,261.1655361757106]
[null,null,"Soya (Brazilian)",null,null,null,89,13.4,500,214.05764857881135,240.51421188630491]
[null,null,"Soya hulls",null,null,null,90,12,120,105.68284883720931,117.42538759689923]
[null,null,"Sugar beet pulp",null,null,null,89,12.5,100,102.21309350775195,114.84617248062017]
[null,null,"Wheat feed",null,null,null,88,11.3,190,117.55844961240311,133.58914728682171]
[null,null,"Wheat (rolled)",null,null,null,86,13.6,100,105.19736111111111,122.32251291989664]
[null,null,"Wheat (crimped)",null,null,null,70,13.6,100,85.625759043927658,122.32251291989665]
[null,null,"Wheat (caustic)",null,null,null,65,13.3,100,78.184282138242907,120.28351098191216]
[null,"Moist Feeds","Apple pomace",null,null,null,25,10.5,80,23.818818636950905,95.275274547803619]
[null,null,"Potatoes",null,null,null,21,13.3,90,24.631894379844962,117.29473514211887]
[null,null,"Carrots",null,null,null,13,12.8,10,11.698204941860467,89.986191860465141]
[null,null,"Fodder beet",null,null,null,18,12,60,17.908691860465119,99.492732558139551]
[null,null,"Trafford Gold (wheat)",null,null,null,47,13.3,220,73.389945897932819,156.14882105943153]
[null,null,"Pressed pulp",null,null,null,25,12,100,27.861958979328168,111.44783591731267]
[null,null,"Brewers' Grains",null,null,null,28,11.4,250,42.616411498708004,152.20146963824288]
[null,null,"Vitagold",null,null,null,35,14,360,70.962273901808786,202.74935400516796]
[null,null,"Bread",null,null,null,65,14,140,89.047585594315237,136.99628552971575]
[null,null,"Cane molasses",null,null,null,75,12.7,40,73.704639050387598,98.272852067183464]
[null,null,"Other",null,null,null,0,0,0,0,0]
[null,null,"Other",null,null,null,0,0,0,0,0]
[null,null,"Other",null,null,null,0,0,0,0,0]
[null,null,"Other",null,null,null,0,0,0,0,{"$f":"IF(G55=0,0,J55/(1000/100*G55))*1000","v":0}]
{"$rows_empty":44}
[null,"Relative Value of 1 MJ of ME =   £",null,null,null,{"$f":"((J16/G16*100*I17)-(J17/G17*100*I16))/((H16*I17)-(H17*I16))","v":6.796673126614988}]
[null,"Relative Value of 1 g of CP =      £",null,null,null,{"$f":"((J17/G17*100*H16)-(J16/G16*100*H17))/((H16*I17)-(H17*I16))","v":0.29887758397932812}]

{"sheet":"Sheet1","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}