| Farm Lease Program Commencing 2010 in the Northern Region | ||||||||||
| Minimum bid and terms of the lease | ||||||||||
| Location: | Rockport | In-kind Worksheets with crops and activities for 1st year of leases | ||||||||
| Lease number: RKP01 | 1 of 1 | |||||||||
| Habitat Patch ID | Acres | Weighted rental value per acre | Minimum bid | In-kind Contributions - Planting | ||||||
| *101 | 10.3 | Planting (including field prep. & fertilizer), Herbiciding, etc. | ||||||||
| 102 | 1.7 | Value | Crop | Cost per acre | Acres | |||||
| *103 | 16.9 | field corn | $370.00 | |||||||
| 104 | 8.2 | soybean | $210.00 | |||||||
| 105 | 8.3 | sorghum | $300.00 | |||||||
| 106 | 5.2 | rye | $180.00 | |||||||
| 107 | 5.9 | $600.00 | legumes and forage greens | $200.00 | 3 | |||||
| 201 | 7.8 | $2,000.00 | warm season grasses | $500.00 | 4 | |||||
| 202 | 3.8 | |||||||||
| In-kind Contributions - Other Services | ||||||||||
| Mowing, disking, plowing, etc. | ||||||||||
| Value | Activity | Cost per acre | Acres | |||||||
| $350.00 | mowing | $50.00 | 7 | |||||||
| disking | $35.00 | |||||||||
| herbicide | $100.00 | |||||||||
| plowing | $75.00 | |||||||||
| Sub-total | 68.1 | $55.00 | $3,746.36 | $2,950.00 | = Total for all in-kind commitments | |||||
| Discount | 20% | |||||||||
| Adjusted minimum bid | $2,997.00 | |||||||||
| In-kind contributions (planting, etc.) - not negotiable | $2,600.00 | |||||||||
| In-kind contributions (mowing, etc.) - not negotiable | $350.00 | |||||||||
| acres to mow per year = | 7 | |||||||||
| Value of in-kind commitments | $2,950.00 | |||||||||
| Minimum Annual Payment | $47.00 | |||||||||
| C:\Data Files\Wildlife Management Areas\Habitat Management Plans\Farm Program for 2010\FARM LEASE PROGRAM FOR 2010 STATEWIDE.XLS | ||||||||||
| *These fields require a 50' field border. The acreage listed has been adjusted to reduce the field size for this buffer. | ||||||||||