## Need help with baker's math in spreadsheet!

I am building a spreadsheet to help me develop formulas for breads. I'm gaining a much better understanding of baker's math in this process. However, I am getting some discrepancies in my calculations that I just can't seem to understand. I'm looking for help.

As an exercise, I'm working with a dough with the following parameters: