Farm Lease Program Commencing 2010 in the Central Region
Minimum bid and terms of the lease
					In-kind Worksheets with crops and activities for 1st year of leases
Location:		Assunpink WMA
Lease number: ASS03		3 of 3			In-kind Contributions - Planting
Habitat Patch ID	Acres	Weighted rental value per acre	Minimum bid		Planting (including field prep. & fertilizer), Herbiciding, etc.
240	8.4				Value	Crop	Cost per acre	Acres
304	5.3				$4,350.00	field corn	$370.00	11.8
305	4.9				$1,000.00	soybean	$210.00	4.8
308	7.0				$2,150.00	sorghum	$300.00	7.2
326	8.8					rye	$180.00
327	5.5					legumes and forage greens	$200.00
329	7.9					warm season grasses	$500.00
330	14.7
332	7.8
345	10.3				In-kind Contributions - Other Services
402	7.0				Mowing, disking, plowing, etc.
407	15.2				Value	Activity	Cost per acre	Acres
408	13.1				$3,500.00	mowing	$50.00	70
410	7.1					disking	$35.00
415	11.7					herbicide	$100.00
416	5.8					plowing	$75.00
419	4.3
423	10.3				$11,000.00	= Total for all in-kind commitments
426	5.7
429	11.4
438	27.3
439	27.6
440	11.1
441	2.9
442	8.4
445	2.2
446	3.3
505a	3.0
505b	7.9
Sub-total	265.8	$68.75	$18,273.90
Discount			20%
Adjusted minimum bid			$14,619.00
In-kind contributions (planting, etc.) - not negotiable			$7,500.00
In-kind contributions (mowing, etc.) - not negotiable			$3,500.00
acres to mow per year =		70
Value of in-kind commitments			$11,000.00
Minimum Annual Payment			$3,619.00