Whitetail Land & Cattle
Wade Carver · Republic County, KS · Owen Speck · client since 2025
100k bu at 87% priced · 1,065 head at 36% sold
$3.1M under management
Price to the planCosts are estimatesLast spoke in 28 days2 critical8 other findings(785) 555-1971
The figures below are computed from the desk's records and are the same figures the drafter is handed. The model writes the prose around them and does no arithmetic at all, because a wrong number in a recap is a misrepresentation to a family rather than a bug. If the drafter is unavailable the facts are still here, and the facts are the part that has to be right.
The position, as the family will read it
Expected production
100k bu
Priced
87%
87k bu · plan wants 80% by now
Revenue locked
$1,276,301
-$84,999 over cost
Still unpriced
13k bu
Worth $1,804,148 at today's bids and markets, plus 685 head
| Crop | Priced | Average received | Cost of production | Made over cost |
|---|---|---|---|---|
| Milo (new crop) | 31k bu | $3.51 | $3.52 | -$0.01 -$434 |
| Milo (old crop) | 37k bu | $3.52 | $4.10 | -$0.58 -$21,733 |
| Wheat (new crop) | 18k bu | $5.43 | $5.30 | +$0.13 $2,390 |
Livestock, in head and hundredweight
| Group | Head | Sold | Average received | Cost of gain | Made over cost | Floor |
|---|---|---|---|---|---|---|
| Pen, Sep placement Feedlot | 1,065 | 380 | $175.13 | $187.31 | $-12.18 | $166.37 |
Percent sold on livestock is BY HEAD, and it is never comparable to the grain percentage above. A floor is net of the premium paid, and it floors RMA's published index rather than what the animals bring at the barn.
The note to send
Nothing drafted yet. The drafter is handed the figures above and asked to explain them, and it is told not to calculate, forecast, or tell the family what to do.
The drafter is given computed figures and forbidden from doing arithmetic, deriving anything, or implying a market forecast. Nobody on this desk knows where the board is going, and a recap that hints otherwise is the one document that could make a family's loss the desk's fault.
A recap is not a recommendation to the family. The advisor recommends, the family decides, and the language is written that way on purpose.