| A | B | C | D | |
|---|---|---|---|---|
1 | Income | 10-year average | 2022 actual | 2024 projected |
2 | Yield (per unit) | 196 | 243 | 220 |
3 | Price ($ per unit) | $4.05 | $6.10 | $4.50 |
4 | Total production return/acre | $799 | $1,252 | $990 |
5 | Misc. income/acre | $34 | $4 | $10 |
6 | Gross return/acre | $833 | $1,256 | $1,000 |
7 | Expenses (per acre) | |||
8 | Seed | $101 | $100 | $101 |
9 | Fertilizer | $160 | $255 | $161 |
10 | Crop chemicals | $36 | $48 | $48 |
11 | Crop insurance | $18 | $23 | $23 |
12 | Fuel & Machinery | $152 | $180 | $180 |
13 | Other expenses | $144 | $155 | $155 |
14 | Total expenses (without rent) | $611 | $761 | $668 |
15 | Available for land rent & operator living | $222 | $495 | $332 |
16 | Average land rent cost (area avg.) | $171 | $172 | $?? |
17 | Average labor & management charge (area avg.) | $51 | $323 | $?? |