{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Budget","Links"],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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":"Budget","index":0,"n_rows":39,"n_cols":10,"rows_kept":39,"cut":false,"hidden":false,"merged":[[1,1,1,6],[2,1,2,6],[10,4,10,6],[20,2,20,3],[9,1,9,2],[3,9,3,12],[19,2,19,5],[35,6,36,6],[35,3,36,4],[28,1,28,2],[29,1,29,2],[30,1,30,2],[31,1,31,2],[32,1,32,2],[33,1,33,2],[34,1,34,2],[34,3,34,5],[24,1,24,2],[25,1,25,2],[26,3,26,4],[26,1,26,2],[22,1,22,2],[23,1,23,2],[4,9,4,12],[5,9,5,12],[6,9,6,12],[21,1,21,2],[10,1,10,3],[9,3,9,5],[9,9,9,13],[8,9,8,13]]}
[]
[null,"Oklahoma State University Department of Agricultural Economics\nEric A. DeVuyst\nCourtney Bir"]
[null,"WILDLIFE FOOD PLOT BUDGETING TOOL"]
[null,null,"Seed Blend","Production Guide","Seeding Rate\nlbs per acre","Seed Price\n$/lbs","$/acre",null,null,"Useful Links"]
[null,"Seed1","Corn","Corn Guide",10,2.88,28.799999999999997,null,null,"Texas A&M Wildlife Planting Guide"]
[null,"Seed2","Sweet clover","Sweet clover Guide",20,{"$f":"45/50","v":0.9},18,null,null,"OSU Weed Control Publication"]
[null,"Seed3","Sorghum","Sorghum Guide",10,{"$f":"80/50","v":1.6},16,null,null,"OSU Pest Control Publications"]
[null,"Seed4",null,null,null,null,0,null,null,"Miss. St. Univ Wildlife Foodplot Guide"]
[null,"Seed5",null,null,null,null,0,null,null,"Oklahoma St Univ Pests Control Publications"]
[null,null,null,"Total seed cost",null,null,62.8,null,null,"OSU Soil, Water, and Forage Analytical Lab"]
[null,"Fertilizer"]
[null,"N","P","K","lbs per acre","$/lbs",1]
[null,46,0,0,100,{"$f":"600/2000","v":0.3},30]
[null,18,46,0,100,{"$f":"700/2000","v":0.35},35]
[null,0,0,60,50,{"$f":"400/2000","v":0.2},10]
[null,17,17,17,0,null,0]
[null,"Lime",null,null,250,{"$f":"6/40","v":0.15},37.5]
[null,"Amount applied","Nitrogen","Phosphorous","Potassium"]
[null,"lbs/acre",{"$f":"SUMPRODUCT(B13:B16,$E$13:$E$16)/100","v":64},{"$f":"SUMPRODUCT(C13:C16,$E$13:$E$16)/100","v":46},30]
[null,null,"Total fertilizer and lime cost",null,null,null,112.5]
[null,"Pesticides",null,null,"ounces/acre","$/ounce","$/acre"]
[null,"Glyphosate",null,null,16,0.35,5.6]
[null,"Herbicide2",null,null,null,null,0]
[null,"Herbicide3",null,null,null,null,0]
[null,"Herbicide4",null,null,null,null,0]
[null,"Herbicide5",null,null,null,null,0]
[null,null,null,"Total pest control cost",null,null,5.6]
[null,"Mechanical operations",null,"Notes","$/acre/trip","Trips","$/acre"]
[null,"No-till drill",null,null,12,1,12]
[null,"Disk",null,null,null,null,0]
[null,"Mowing",null,null,null,null,0]
[null,"Spraying",null,null,5,1,5]
[null,"Broadcast fertilizer",null,null,4,1,4]
[null,"Tillage2",null,null,null,null,0]
[null,null,null,"Total mechancal operations cost",null,null,21]
[null,null,null,"Total cost $/acre",null,null,201.9]
[]
[]
[null,null,null,null,null,"Build date:","2024-02-19"]

{"sheet":"Links","index":1,"n_rows":44,"n_cols":2,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
["Aeschynomene","flpmcpgaeamf149.pdf (usda.gov)"]
["Alfalfa","ALFALFA (usda.gov)"]
["Arrowleaf clover","ARROWLEAF CLOVER (usda.gov)"]
["Alsike clover","ALSIKE CLOVER (usda.gov)"]
["Austrian winter pea","pea, (Pisum sativum) (usda.gov)"]
["Ball clover","Ball Clover - Species & Varieties | Forages (uga.edu)"]
["Barley","Barley guides"]
["Berseem clover","Berseem Clover Plant Guide (usda.gov)"]
["Birdsfoot trefoil","BIRDSFOOT TREFOIL (usda.gov)"]
["Buckwheat","Buckwheat Plant Guide (Fagopyrum esculentum) (usda.gov)"]
["Canola/Rape/Brassica","https://extension.okstate.edu/topics/plants-and-animals/crops/grains-and-oilseeds/canola/"]
["Chickory","Chicory for Deer | National Deer Association"]
["Chufa","Chufa How-to - The National Wild Turkey Federation (nwtf.org)"]
["Corn","Corn guides"]
["Cowpeas","Cowpea (Vigna unguiculata) Plant Guide (usda.gov)"]
["Crimson clover","Plant Guide: Crimson Clover (Trifolium incarnatum) (usda.gov)"]
["Egyptian wheat","Egyptian Wheat Plots - The National Wild Turkey Federation (nwtf.org)"]
["Fava bean","Fava Bean (Vicia faba) Plant Guide (usda.gov)"]
["Foxtail millet","Foxtail millet (Setaria italica) Plant Guide (usda.gov)"]
["Hairy vetch","WOOLLYPOD VETCH (usda.gov)"]
["Japanese millet","Japanese Millet (Echinochloa esculenta) Plant Guide (usda.gov)"]
["Korean lespedeza","Annual Lespedeza | MU Extension (missouri.edu)"]
["Lablab","Lablab (Lablab purpureus) Plant Guide (usda.gov)"]
["Oats","Spring-Planted Oat for Grazing or Hay Production | Oklahoma State University (okstate.edu)"]
["Partridge pea","Partridge Pea (Chamaecrista fasciculata) Plant Guide (usda.gov)"]
["Pearl millet","Pearl Millet (Pennisetum glaucum) Plant Guide (usda.gov)"]
["Perennial pea","Perennial pea (Lathyrus latifolius) Plant Guide (usda.gov)"]
["Proso millet","Proso Millet (Panicum miliaceum) Plant Guide (usda.gov)"]
["Radish/Turnip","Turnip | Commercial and Specialty Crop Guides (tamu.edu)"]
["Red clover","RED CLOVER (usda.gov)"]
["Rice","Arkansas Rice Production Handbook - MP192 (uada.edu)"]
["Rye grain","Plant Guide for cereal rye (Secale cereale L.) (usda.gov)"]
["Sesame","Microsoft Word - Grower Guide 080424.doc (agrilife.org)"]
["Sesbania","pg_sehe8.docx (live.com)"]
["Sorghum","Oklahoma St. Univ. Sorghum guides"]
["Soybeans","Soybeans | Oklahoma State University (okstate.edu)"]
["Subterranean clover","Subterranean Clover (Trifolium subterraneum) Plant Guide (usda.gov)"]
["Sugarbeets","2023 Sugarbeet Production Guide (A1698) (ndsu.edu)"]
["Sunflower","Sunflower Planting Depth and Population in the Oklahoma Panhandle | Oklahoma State University (okstate.edu)"]
["Sunn hemp","SUNN HEMP (usda.gov)"]
["Sweet clover","pg_meof.docx (live.com)"]
["Triticale","Southern Small Grains Resource Management Handbook | UGA Cooperative Extension"]
["Winter wheat","Wheat Publications | Oklahoma State University (okstate.edu)"]
["White clover","White Clover Plant Guide (usda.gov)"]