Partial budget analysis of nitrogen and Sulfur rates based on adjusted return to premium price at on- farm

Table 6: Partial budget analysis of nitrogen and Sulfur rates based on adjusted return to premium price at on- farm

N	S	GY	AGY	PC	AGFB	UC	GC	AC	TVC	ANB	MC	MR	MRR	Residue	VCR
0	0	3753.84	3378	11.7	24,325	0	0	0	0	24,325	0	0	0	24,325
0	15	3449.91	3105	12.5	24,839	0	286.52	25	312	24,528	312	203	65	24,216	78.6
0	30	3773.66	3396	13.1	29,208	0	573.04	50	623	28,585	311	4,057	1305	27,962	45.9
60	0	4232.38	3809	12.5	30,473	1695	0	25	1,721	28,752	1098	167	15	27,031	16.7
60	15	4649.75	4185	12.1	31,804	1695	286.52	50	2,032	29,772	311	1,020	328	27,740	14.7
60	45	4437.3	3994	12.8	33,147	1695	859.56	90	2,645	30,501	613	729	119	27,856	11.5
60	60	4336.67	3903	13.3	34,346	1695	1146.1	115	2,957	31,390	312	889	285	28,433	10.6
120	60	4816.09	4334	13.2	37,710	3391	1146.1	150	4,687	33,023	1730	1,633	94	28,336	7
180	60	5421.5	4879	13	41,474	5086	1146.1	165	6,398	35,076	1711	2,053	120	28,678	5.5

site.
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