| |
|
|
|
|
|
|
|
|
|
| |
Farm Lease
Program Commencing 2010 in the Southern Region |
|
|
| |
Minimum bid and terms of the lease |
|
|
| |
|
|
|
|
|
|
|
|
|
| |
Location: |
|
Buckshutem |
|
|
In-kind
Worksheets with crops and activities for 1st year of leases |
| |
Lease number: |
BUC01 |
1 of 2 |
|
|
|
|
|
|
| |
Habitat Patch ID |
Acres |
Weighted rental value per
acre |
Minimum
bid |
|
In-kind
Contributions - Planting |
| |
14 |
30.6 |
|
|
|
Planting
(including field prep. & fertilizer), Herbiciding, etc. |
| |
17 |
29.4 |
|
|
|
Value |
Crop |
Cost per acre |
Acres |
| |
20 |
27.9 |
|
|
|
|
field corn |
$370.00
|
|
| |
21 |
32.9 |
|
|
|
$2,105.00 |
soybean |
$210.00
|
10 |
| |
25 |
18.1 |
|
|
|
$4,500.00 |
sorghum |
$300.00
|
15 |
| |
26 |
30.8 |
|
|
|
|
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 |
| |
|
|
|
|
|
$1,250.00
|
mowing |
$50.00
|
25 |
| |
|
|
|
|
|
|
disking |
|
|
| |
|
|
|
|
|
|
herbicide |
|
|
| |
|
|
|
|
|
|
plowing |
|
|
| |
|
|
|
|
|
$7,855.00 |
= Total for all in-kind commitments |
| |
Sub-total |
169.7 |
$65.26
|
$11,075.40 |
|
|
|
|
|
| |
Discount |
20% |
|
|
|
|
|
| |
Adjusted minimum bid |
$8,860.00 |
|
|
|
|
|
| |
In-kind contributions (planting, etc.) - not
negotiable |
$6,605.00 |
|
|
|
|
|
| |
In-kind contributions (mowing, etc.) - not
negotiable |
$1,250.00 |
|
|
|
|
|
| |
acres to mow per
year = |
|
25 |
|
|
|
|
|
|
| |
Value of in-kind commitments |
$7,855.00 |
|
|
|
|
|
| |
Minimum Annual Payment |
$1,005.00 |
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| |
C:\Data
Files\Wildlife Management Areas\Habitat Management Plans\Farm Program for
2010\FARM LEASE PROGRAM FOR 2010 STATEWIDE.XLS |
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|