| Farm Lease Program Commencing 2010 in the Northern Region | |||||||||
| Minimum bid and terms of the lease | |||||||||
| Location: | Musconetcong WMA | In-kind Worksheets with crops and activities for 1st year of leases | |||||||
| Lease number: MUS01 | 1 of 1 | ||||||||
| Habitat Patch ID | Acres | Weighted rental value per acre | Minimum bid | In-kind Contributions - Planting | |||||
| *105 | 18.6 | Planting (including field prep. & fertilizer), Herbiciding, etc. | |||||||
| 202 | 8.6 | Value | Crop | Cost per acre | Acres | ||||
| 203 | 7.5 | field corn | $370.00 | ||||||
| 204 | 5.2 | soybean | $210.00 | ||||||
| *206 | 22.6 | sorghum | $300.00 | ||||||
| 210 | 5.6 | rye | $180.00 | ||||||
| *213 | 11.4 | $600.00 | legumes and forage greens | $200.00 | 3 | ||||
| 214 | 5.2 | $3,500.00 | warm season grasses | $500.00 | 7 | ||||
| 301 | 4.3 | ||||||||
| 303 | 8.4 | In-kind Contributions - Other Services | |||||||
| 304 | 4.1 | Mowing, disking, plowing, etc. | |||||||
| *305 | 7.1 | Value | Activity | Cost per acre | Acres | ||||
| $250.00 | mowing | $50.00 | 5 | ||||||
| disking | $35.00 | ||||||||
| herbicide | $100.00 | ||||||||
| plowing | $75.00 | ||||||||
| Sub-total | 108.4 | $51.00 | $5,527.63 | $4,350.00 | = Total for all in-kind commitments | ||||
| Discount | 20% | ||||||||
| Adjusted minimum bid | $4,422.00 | ||||||||
| In-kind contributions (planting, etc.) - not negotiable | $4,100.00 | ||||||||
| In-kind contributions (mowing, etc.) - not negotiable | $250.00 | ||||||||
| acres to mow per year = | 5 | ||||||||
| Value of in-kind commitments | $4,350.00 | ||||||||
| Minimum Annual Payment | $72.00 | ||||||||
| 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. | |||||||||