| |
|
|
|
|
|
|
|
|
|
|
| Farm Lease Program Commencing 2010 in the Southern Region |
|
|
|
|
| Minimum bid and
terms of the lease |
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
| Location: |
|
Abbotts Meadow |
|
|
In-kind
Worksheets with crops and activities for 1st year of leases |
|
|
| Lease
number: |
ABM02 |
2 of 3 |
|
|
|
|
|
|
|
|
| Habitat
Patch ID |
Acres |
Weighted rental value per
acre |
Minimum bid |
|
In-kind
Contributions - Planting |
|
|
| 1 |
20.9 |
|
|
|
Planting
(including field prep. & fertilizer), Herbiciding, etc. |
|
|
| 2 |
38.6 |
|
|
|
Value |
Crop |
Cost per acre |
Acres |
|
|
| 3 |
10.2 |
|
|
|
$4,500.00 |
field corn |
$370.00
|
12.2 |
|
|
| 6 |
2.9 |
|
|
|
|
soybean |
$210.00
|
|
|
|
| 8 |
13.3 |
|
|
|
|
sorghum |
$300.00
|
|
|
|
| 9 |
5.8 |
|
|
|
|
rye |
$180.00
|
|
|
|
| |
|
|
|
|
|
legumes and
forage greens |
$200.00
|
|
|
|
| |
|
|
|
|
|
warm season
grasses |
$500.00
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
In-kind
Contributions - Other Services |
|
|
| |
|
|
|
|
Mowing,
disking, plowing, etc. |
|
|
| |
|
|
|
|
Value |
Activity |
Cost per acre |
Acres |
|
|
| |
|
|
|
|
$250.00
|
mowing |
$50.00
|
5 |
|
|
| |
|
|
|
|
|
disking |
|
|
|
|
| |
|
|
|
|
|
herbicide |
|
|
|
|
| |
|
|
|
|
|
plowing |
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
| Sub-total |
91.5 |
$71.81
|
$6,572.83 |
|
$4,750.00 |
= Total for all in-kind commitments |
|
|
| Discount |
20% |
|
|
|
|
|
|
|
| Adjusted
minimum bid |
$5,258.00 |
|
|
|
|
|
|
|
| In-kind
contributions (planting, etc.) - not negotiable |
$4,500.00 |
|
|
|
|
|
|
|
| In-kind
contributions (mowing, etc.) - not negotiable |
$250.00 |
|
|
|
|
|
|
|
| acres to mow per
year = |
|
5 |
|
|
|
|
|
|
|
|
| Value of
in-kind commitments |
$4,750.00 |
|
|
|
|
|
|
|
| Minimum Annual
Payment |
$508.00 |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
| C:\Data Files\Wildlife Management Areas\Habitat Management
Plans\Farm Program for 2010\FARM LEASE PROGRAM FOR 2010 STATEWIDE.XLS |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|