Windmill Ranch

Lori Frawley · Clay County, KS · Bree Sandoval · client since 2020

118k bu at 76% priced · 103 head at 92% sold

$1M under management

Price to the planCosts are estimatesLast spoke in 6 days9 other findings(785) 555-8739

Position Plan Working Orders Sales Break-evens Livestock Coverage Recap

Every rung on every ladder clears this family's cost of production plus the desk's $0.10 cushion, and nothing has passed its sell-by date. The plan is doing its job.

Soybeans new crop · Nov 2026

Break-even $10.00 · cash bid $10.32 · 79% priced against a 80% pace

Ladder covers 54% of the cropGuarantee 42k bu

Rung	Price	Over cost	Tranche	Away from the bid	Sell by	State
1	$10.59	+$0.59	15% 7,387 bu	Filled	Jul 25, 2026 3 months ago Window Feb-May	Hit
2	$11.05	+$1.05	16% 7,880 bu	Filled	Sep 25, 2026 30 days ago Window Feb-May	Hit
3	$11.67	+$1.67	23% 11k bu	Filled	Nov 25, 2026 in 31 days Window Feb-May	Hit

Wheat new crop · Jul 2027

Break-even $5.38 · cash bid $5.31 · 78% priced against a 80% pace

Ladder covers 74% of the cropGuarantee 28k bu

Rung	Price	Over cost	Tranche	Away from the bid	Sell by	State
1	$5.63	+$0.25	15% 5,239 bu	Filled	Jul 25, 2026 3 months ago Window Feb-May	Hit
2	$5.97	+$0.59	22% 7,684 bu	Filled	Sep 25, 2026 30 days ago Window Feb-May	Hit
3	$6.20	+$0.82	19% 6,636 bu	Filled	Nov 25, 2026 in 31 days Window Feb-May	Hit
4	$6.54	+$1.16	18% 6,287 bu	Filled	Jan 25, 2027 in 3 months Window Feb-May	Hit

Wheat old crop · Dec 2026

Break-even $5.46 · cash bid $4.93 · 68% priced against a 95% pace

Ladder covers 57% of the crop

Rung	Price	Over cost	Tranche	Away from the bid	Sell by	State
1	$5.68	+$0.22	15% 5,107 bu	Filled	Oct 25, 2026 today Window Feb-May	Hit
2	$6.08	+$0.62	24% 8,171 bu	Filled	Dec 25, 2026 in 61 days Window Feb-May	Hit
3	$6.34	+$0.88	18% 6,128 bu	Filled	Feb 25, 2027 in 4 months Window Feb-May	Hit

Rungs are sorted by price rather than by the order they were entered, because a scale-up ladder only reads as a ladder in price order. Distance is measured from the cash bid, which is the board plus the local basis, not from the board alone.

A rung that filled before its date is done rather than overdue. The desk's cushion over break-even is $0.10, because a break-even is itself an estimate and pricing exactly at one is pricing at the midpoint of an error bar. On this crop that means a rung has to clear $10.10 to count as clearing cost.