Farm Lease Program Commencing 2010 in the Northern Region
Minimum bid and terms of the lease
Location:		Flatbrook and Walpack WMAs			In-kind Worksheets with crops and activities for 1st year of leases
Lease number: FBW01		1 of 1
Habitat Patch ID	Acres	Weighted rental value per acre	Minimum bid		In-kind Contributions - Planting
102	2.3				Planting (including field prep. & fertilizer), Herbiciding, etc.
103	2.5				Value	Crop	Cost per acre	Acres
104	2.0					field corn	$370.00
204	5.2					soybean	$210.00
206	6.4				$1,200.00	sorghum	$300.00	4
208	4.9					rye	$180.00
211	1.7				$400.00	legumes and forage greens	$200.00	2
213	1.9					warm season grasses	$500.00
215	2.7
307	6.3				In-kind Contributions - Other Services
401	5.9				Mowing, disking, plowing, etc.
					Value	Activity	Cost per acre	Acres
					$200.00	mowing	$50.00	4
						disking	$35.00
						herbicide	$100.00
						plowing	$75.00
					$1,800.00	= Total for all in-kind commitments
Sub-total	41.7	$55.50	$2,315.73
Discount			20%
Adjusted minimum bid			$1,853.00
In-kind contributions (planting, etc.) - not negotiable			$1,600.00
In-kind contributions (mowing, etc.) - not negotiable			$200.00
acres to mow per year =		4
Value of in-kind commitments			$1,800.00
Minimum Annual Payment			$53.00
C:\Data Files\Wildlife Management Areas\Habitat Management Plans\Farm Program for 2010\FARM LEASE PROGRAM FOR 2010 STATEWIDE.XLS