Canola price ($/cwt) | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|
State | Favorability | Wheat net returns | Cost share | 5 | 10 | 15 | 20 | 25 | 30 | 35 |
Kansas | Low | Base | 0% | 0 | 0 | 7 | 2328 | 153,490 | 370,169 | 375,005 |
Medium | 25% Increase | 15% | 0 | 0 | 1 | 7143 | 341,225 | 374,997 | 375,049 | |
Medium | Base | 15% | 0 | 0 | 697 | 65,633 | 359,338 | 374,901 | 375,047 | |
Medium | 25% Decrease | 15% | 0 | 170 | 7,515 | 175,179 | 365,288 | 374,819 | 375,041 | |
High | Base | 0% | 0 | 0 | 74 | 7922 | 263,596 | 373,638 | 375,034 | |
High | Base | 15% | 0 | 1 | 1,253 | 102,592 | 366,084 | 374,963 | 375,048 | |
High | Base | 30% | 0 | 191 | 20,896 | 323,999 | 374,528 | 375,041 | 375,050 | |
North Dakota | Low | Base | 0% | 0 | 70 | 90,816 | 294,106 | 309,087 | 309,093 | 309,093 |
Medium | 25% Increase | 15% | 0 | 14 | 130,135 | 308,224 | 309,093 | 309,093 | 309,093 | |
Medium | Base | 15% | 0 | 495 | 166,319 | 308,275 | 309,093 | 309,093 | 309,093 | |
Medium | 25% Decrease | 15% | 2 | 3794 | 197,603 | 308,259 | 309,091 | 309,093 | 309,093 | |
High | Base | 0% | 0 | 119 | 108,646 | 299,256 | 309,089 | 309,093 | 309,093 | |
High | Base | 15% | 0 | 663 | 175,449 | 308,482 | 309,093 | 309,093 | 309,093 | |
High | Base | 30% | 0 | 3623 | 248,114 | 309,063 | 309,093 | 309,093 | 309,093 | |
Oklahoma | Low | Base | 0% | 0 | 36 | 382 | 3638 | 28,265 | 91,675 | 119,016 |
Medium | 25% Increase | 15% | 0 | 11 | 277 | 5623 | 61,633 | 117,585 | 122,917 | |
Medium | Base | 15% | 25 | 260 | 2574 | 21,276 | 82,667 | 117,319 | 122,569 | |
Medium | 25% Decrease | 15% | 256 | 1589 | 9277 | 41,341 | 93,344 | 117,154 | 122,178 | |
High | Base | 0% | 0 | 68 | 675 | 6349 | 42,761 | 103,310 | 120,824 | |
High | Base | 15% | 32 | 362 | 3482 | 27,313 | 90,630 | 118,830 | 122,733 | |
High | Base | 30% | 191 | 1888 | 16,309 | 73,750 | 115,290 | 122,336 | 123,104 | |
Oregon | Low | Base | 0% | 2 | 27 | 350 | 11,962 | 36,446 | 39,074 | 40,019 |
Medium | 25% Increase | 15% | 0 | 9 | 297 | 27,570 | 39,108 | 40,014 | 40,047 | |
Medium | Base | 15% | 9 | 120 | 1597 | 31,033 | 39,097 | 39,971 | 40,041 | |
Medium | 25% Decrease | 15% | 73 | 548 | 4143 | 33,033 | 39,087 | 39,919 | 40,031 | |
High | Base | 0% | 5 | 74 | 931 | 21,370 | 38,534 | 39,921 | 40,037 | |
High | Base | 15% | 15 | 199 | 2508 | 33,633 | 39,459 | 40,000 | 40,043 | |
High | Base | 30% | 41 | 535 | 7898 | 37,486 | 39,828 | 40,031 | 40,047 | |
South Dakota | Low | Base | 0% | 0 | 3 | 16,022 | 43,585 | 43,779 | 43,783 | 43,783 |
Medium | 25% Increase | 15% | 0 | 0 | 30,968 | 43,734 | 43,783 | 43,783 | 43,783 | |
Medium | Base | 15% | 0 | 52 | 39,603 | 43,754 | 43,783 | 43,783 | 43,783 | |
Medium | 25% Decrease | 15% | 5 | 740 | 42,015 | 43,762 | 43,783 | 43,783 | 43,783 | |
High | Base | 0% | 0 | 17 | 31,647 | 43,743 | 43,783 | 43,783 | 43,783 | |
High | Base | 15% | 0 | 124 | 41,800 | 43,770 | 43,783 | 43,783 | 43,783 | |
High | Base | 30% | 1 | 1042 | 43,427 | 43,779 | 43,783 | 43,783 | 43,783 | |
Washington | Low | Base | 0% | 10 | 115 | 1219 | 31,229 | 101,007 | 119,034 | 121,586 |
Medium | 25% Increase | 15% | 1 | 41 | 926 | 66,777 | 114,221 | 121,489 | 121,850 | |
Medium | Base | 15% | 44 | 457 | 4950 | 80,354 | 114,938 | 121,131 | 121,796 | |
Medium | 25% Decrease | 15% | 307 | 1970 | 12,944 | 89,364 | 115,327 | 120,774 | 121,698 | |
High | Base | 0% | 31 | 319 | 3257 | 57,592 | 112,296 | 120,811 | 121,765 | |
High | Base | 15% | 75 | 757 | 7854 | 90,498 | 117,491 | 121,421 | 121,825 | |
High | Base | 30% | 175 | 1790 | 21,151 | 105,972 | 119,962 | 121,681 | 121,850 |