Farm Lease Program Commencing 2010 in the Northern Region					In-kind Worksheets with crops and activities for 1st year of leases
Minimum bid and terms of the lease
Location:		Clinton WMA			In-kind Contributions - Planting
Lease number: CLI01		1 of 2			Planting (including field prep. & fertilizer), Herbiciding, etc.
Habitat Patch ID	Acres	Weighted rental value per acre	Minimum bid		Value	Crop	Cost per acre	Acres
112	2.7					field corn	$370.00
114	2.67					soybean	$210.00
115	4.3				$600.00	sorghum	$300.00	2
117	4.74					rye	$180.00
120	3.1				$800.00	legumes and forage greens	$200.00	4
122	3.3				$2,500.00	warm season grasses	$500.00	5
*123	12.9
201	7.6				In-kind Contributions - Other Services
202	3.6				Mowing, disking, plowing, etc.
203	5.5				Value	Activity	Cost per acre	Acres
208	3.7				$150.00	mowing	$50.00	3
211	6.2					disking	$35.00
216	4.4					herbicide	$100.00
228	4.4					plowing	$75.00
232	2.4
235	7.4				$4,050.00	= Total for all in-kind commitments
*301	8.4
*302	18.4
Sub-total	105.7	$49.00	$5,180.93
Discount			20%
Adjusted minimum bid			$4,145.00
In-kind contributions (planting, etc.) - not negotiable			$3,900.00
In-kind contributions (mowing, etc.) - not negotiable			$150.00
acres to mow per year =		3
Value of in-kind commitments			$4,050.00
Minimum Annual Payment			$95.00
*These fields require a 50' field border. The acreage listed has been adjusted to reduce the field size for this buffer.