Table 5: Partial budget analysis of nitrogen and Sulfur rates without premium price of durum wheat grain at the on-farm site
|
N |
S |
GY |
AGY |
UnGFB |
UC |
GC |
AC |
TVC |
NB |
MC |
MR |
MRR |
Residue |
VCR |
|
0 |
0 |
3753.84 |
3378 |
20,271 |
0 |
0 |
0 |
0 |
20,271 |
- |
- |
- |
20,271 |
- |
|
60 |
0 |
4232.38 |
3809 |
22,855 |
1695.65 |
0 |
25 |
1,721 |
21,134 |
1721 |
863 |
50 |
21,109 |
12 |
|
60 |
15 |
4649.75 |
4185 |
25,109 |
1695.65 |
286.52 |
50 |
2,032 |
23,076 |
311 |
1,942 |
624 |
23,026 |
11 |
VCR = Value Cost Ratio (NB/TVC); Residue= NB-TVC; Adjusted Yield = adjusted grain yield to 10%; NB = Net Benefit; MC = marginal cost; MRR = marginal rate of return