Appendix Table C10.  Implication of Continuing the Current Farm Program vs. the Freedom to Farm
                     Act (FTFA) and a 30% Normal Flex Option on Representative Farms in Texas S. P.
____________________________________________________________________________________________________
                    Texas S. P. Moderate Cotton Farm  Texas S. P. Large Cotton Farm
                    ________________________________  ______________________________
                    Baseline  FTFA      30% FLEX      Baseline  FTFA      30% FLEX
____________________________________________________________________________________________________

Average Change in Real Net Worth w/o Land
Inflation 1995-2003   -460.04   -471.98   -501.74       -231.38   -232.93   -262.71

Average Change in Real Net
Worth 1995-2003 (%)   -461.20   -474.72   -504.48       -232.42   -235.31   -265.10

Average Annual Net Cash Income ($1000)
               1995      4.63      4.63      4.63          3.75      3.75      3.75
               1996      2.93     16.05     -1.61         -1.94     35.38    -14.86
               1997     -0.63      3.22     -5.46        -11.31      0.75    -24.25
               1998     -4.56     -8.04     -9.92        -20.23    -34.66    -30.70
               1999     -5.60    -15.17    -10.98        -32.95    -46.86    -45.11
               2000     -9.22    -21.97    -15.61        -60.93    -80.42    -82.41
               2001    -24.86    -25.37    -29.45       -110.16    -99.76   -110.07
               2002    -25.78    -36.54    -32.63       -112.47   -132.46   -120.35
               2003    -31.96    -32.80    -36.18       -124.65   -117.57   -127.29
1996-2003 Average      -12.46    -15.08    -17.73        -59.33    -59.45    -69.38

Average Annual Govt. Payments ($1000)
               1995     17.27     17.27     17.27         48.57     48.57     48.57
               1996     21.63     29.65     17.85         61.00     83.38     50.38
               1997     24.74     26.21     21.33         69.09     73.69     59.96
               1998     31.89     28.14     29.45         88.88     79.12     81.96
               1999     34.39     26.67     30.60         95.83     75.00     85.12
               2000     34.06     22.08     28.51         94.57     62.09     79.50
               2001     21.12     18.00     16.30         59.18     50.62     46.03
               2002     26.05     16.90     19.43         72.93     47.53     54.82
               2003     20.78     16.90     15.84         58.10     47.53     44.30
1996-2003 Average       26.83     23.07     22.41         74.95     64.87     62.76

Average Annual Real Net Worth w/o
Land Inflation ($1,000)
               1995    143.11    143.11    143.11        560.97    560.97    560.97
               1996    107.50    119.52    103.34        488.43    521.02    476.58
               1997     71.96     86.98     63.66        418.20    460.36    395.31
               1998      0.00     46.26      0.00        336.43    356.82    315.18
               1999      0.00      0.00      0.00        257.44    264.50    227.56
               2000      0.00      0.00      0.00        152.73    150.90      0.00
               2001      0.00      0.00      0.00          0.00      0.00      0.00
               2002      0.00      0.00      0.00          0.00      0.00      0.00
               2003      0.00      0.00      0.00          0.00      0.00      0.00
1996-2003 Average     -167.76   -153.72   -199.49         36.55     47.38    -68.94

Average Annual Real Net Worth ($1000)
               1995    143.11    143.11    143.11        560.97    560.97    560.97
               1996    107.77    119.86    103.67        489.28    522.08    477.64
               1997     73.11     87.69     64.37        421.92    462.63    397.58
               1998      0.00     46.62      0.00        339.56    357.88    316.23
               1999      0.00      0.00      0.00        259.13    261.56    224.61
               2000      0.00      0.00      0.00        152.11    145.50      0.00
               2001      0.00      0.00      0.00          0.00      0.00      0.00
               2002      0.00      0.00      0.00          0.00      0.00      0.00
               2003      0.00      0.00      0.00          0.00      0.00      0.00
1996-2003 Average        0.00      0.00      0.00         36.65     43.68      0.00

NIA for Real Net Worth w/o Land Inflation 1996-2003
in Dollars ($1000)      63.36     64.14     67.93        126.27    126.35    139.17

NIA for Real Net Worth w/o Land Inflation 1996-2003
as % Receipts (%)       38.31     36.90     42.30         27.16     25.81     30.81

NIA for Total Real Net Worth 1996-2003
in Dollars ($1000)      63.69     64.92     68.72        127.42    128.90    141.78

NIA for Total Real Net Worth 1996-2003
as % Receipts (%)       38.51     37.35     42.80         27.41     26.33     31.39
____________________________________________________________________________________________________

Appendix Table C11. Implication of Continuing the Current Farm Program vs. the Freedom to Farm Act (FTFA) and a 30% Normal Flex Option on Representative Farms in Texas R. P. ____________________________________________________________________________________________________ Texas R. P. Moderate Cotton Farm Texas R. P. Large Cotton Farm ________________________________ ______________________________ Baseline FTFA 30% FLEX Baseline FTFA 30% FLEX ____________________________________________________________________________________________________ Average Change in Real Net Worth w/o Land Inflation 1995-2003 -52.79 -51.93 -65.62 -5.46 -5.27 -13.57 Average Change in Real Net Worth 1995-2003 (%) -53.36 -53.05 -66.70 -6.21 -6.85 -15.09 Average Annual Net Cash Income ($1000) 1995 59.34 52.56 59.34 98.89 85.80 98.89 1996 56.35 70.45 52.12 99.29 121.83 92.67 1997 50.91 54.97 46.56 93.81 98.95 87.13 1998 45.12 40.55 40.48 87.67 76.91 80.68 1999 39.77 36.58 35.25 83.21 74.28 76.04 2000 34.12 28.51 28.32 72.29 59.66 63.09 2001 26.54 33.13 21.63 57.30 65.59 50.57 2002 21.27 17.12 13.67 43.08 32.84 31.40 2003 13.84 19.39 8.23 31.82 38.02 23.86 1996-2003 Average 35.99 37.59 30.78 71.06 71.01 63.18 Average Annual Govt. Payments ($1000) 1995 16.79 17.62 16.79 26.45 28.24 26.45 1996 21.25 30.47 18.05 33.46 48.49 28.42 1997 24.86 26.88 22.47 39.53 42.77 35.83 1998 32.62 28.80 31.35 52.84 45.83 51.07 1999 34.85 27.26 32.06 56.65 43.37 52.36 2000 33.52 22.54 28.75 54.30 35.86 46.69 2001 20.01 18.37 15.83 31.54 29.23 24.94 2002 24.68 16.67 18.56 39.35 26.48 29.42 2003 19.17 16.67 14.75 30.23 26.48 23.26 1996-2003 Average 26.37 23.46 22.73 42.24 37.31 36.50 Average Annual Real Net Worth w/o Land Inflation ($1,000) 1995 212.12 203.12 212.12 416.45 399.36 416.45 1996 208.82 208.00 206.02 433.53 427.76 430.16 1997 203.43 205.08 197.96 446.25 443.59 439.71 1998 192.59 190.23 183.35 447.46 439.47 437.58 1999 180.84 175.97 168.21 457.36 445.01 444.25 2000 168.10 158.99 151.30 456.32 437.18 438.34 2001 151.49 147.89 131.49 447.42 433.71 426.35 2002 129.18 123.54 105.04 420.35 399.63 391.31 2003 100.13 97.64 72.92 393.71 378.32 359.96 1996-2003 Average 166.82 163.42 152.04 437.80 425.58 420.96 Average Annual Real Net Worth ($1000) 1995 212.12 203.12 212.12 416.45 399.36 416.45 1996 208.87 208.09 206.11 433.79 428.11 430.51 1997 203.84 205.28 198.17 447.64 444.36 440.48 1998 192.87 190.20 183.33 448.52 439.64 437.74 1999 180.86 175.32 167.57 457.72 443.39 442.63 2000 167.75 157.95 150.27 455.62 434.43 435.60 2001 151.32 147.07 130.67 447.31 431.68 424.32 2002 128.41 121.97 103.47 418.49 395.36 387.04 2003 98.93 95.37 70.64 390.60 371.99 353.63 1996-2003 Average 166.61 162.66 151.28 437.46 423.62 418.99 NIA for Real Net Worth w/o Land Inflation 1996-2003 in Dollars ($1000) 20.80 19.08 24.53 4.60 3.86 10.63 NIA for Real Net Worth w/o Land Inflation 1996-2003 as % Receipts (%) 9.40 8.33 11.30 1.24 1.00 2.92 NIA for Total Real Net Worth 1996-2003 in Dollars ($1000) 21.06 19.52 25.01 5.23 5.01 12.09 NIA for Total Real Net Worth 1996-2003 as % Receipts (%) 9.52 8.52 11.51 1.41 1.31 3.31 ____________________________________________________________________________________________________
Appendix Table C12. Implication of Continuing the Current Farm Program vs. the Freedom to Farm Act (FTFA) and a 30% Normal Flex Option on Representative Farms in Texas. ____________________________________________________________________________________________________ Texas Blacklands Cotton Farm Texas Coastal Bend Cotton Farm ____________________________ _______________________________ Baseline FTFA 30% FLEX Baseline FTFA 30% FLEX ____________________________________________________________________________________________________ Average Change in Real Net Worth w/o Land Inflation 1995-2003 -43.87 -29.56 -46.08 -77.21 -76.02 -117.46 Average Change in Real Net Worth 1995-2003 (%) -44.23 -31.00 -47.52 -78.42 -78.21 -119.65 Average Annual Net Cash Income ($1000) 1995 67.24 67.24 67.24 80.30 80.30 80.30 1996 51.17 79.18 50.67 69.01 110.69 64.67 1997 51.29 66.43 50.84 54.24 69.70 49.74 1998 51.81 60.81 51.53 52.50 48.87 47.37 1999 45.01 53.79 44.55 42.43 38.13 36.29 2000 33.52 38.51 31.17 5.79 -5.51 -4.85 2001 23.61 39.60 22.48 -14.63 -3.76 -22.92 2002 18.02 22.37 13.75 -30.73 -43.74 -46.60 2003 12.03 27.73 10.14 -48.50 -46.94 -62.74 1996-2003 Average 35.81 48.55 34.39 16.26 20.93 7.62 Average Annual Govt. Payments ($1000) 1995 30.42 30.42 30.42 46.53 46.53 46.53 1996 27.34 39.83 20.40 44.03 63.48 33.49 1997 34.58 34.66 28.03 55.18 55.39 45.96 1998 38.57 36.90 34.38 64.94 59.05 59.97 1999 40.05 34.88 35.56 68.25 55.84 62.30 2000 38.43 28.80 32.13 65.57 46.13 55.92 2001 25.01 23.46 18.44 40.61 37.58 30.33 2002 28.85 22.52 20.71 48.45 35.93 34.97 2003 22.35 22.52 15.85 37.06 35.93 26.68 1996-2003 Average 31.90 30.45 25.69 53.01 48.67 43.70 Average Annual Real Net Worth w/o Land Inflation ($1,000) 1995 367.15 367.15 367.15 384.80 384.80 384.80 1996 353.52 371.80 353.06 392.87 413.75 389.91 1997 351.27 375.96 350.43 377.69 407.69 371.98 1998 348.92 373.64 347.87 371.72 398.49 363.06 1999 332.50 360.07 331.11 358.48 380.78 345.05 2000 304.05 334.63 300.83 291.98 304.50 270.53 2001 272.43 314.25 268.46 232.13 252.57 205.05 2002 239.99 283.59 232.98 163.83 173.91 125.92 2003 206.10 258.61 197.97 87.69 92.27 0.00 1996-2003 Average 301.10 334.07 297.84 284.55 302.99 250.54 Average Annual Real Net Worth ($1000) 1995 367.15 367.15 367.15 384.80 384.80 384.80 1996 354.26 372.65 353.91 393.01 413.99 390.16 1997 353.79 377.72 352.19 379.01 408.28 372.57 1998 351.37 374.99 349.23 372.50 398.22 362.79 1999 334.42 359.55 330.59 358.32 378.28 342.55 2000 304.96 333.03 299.22 290.45 300.56 266.59 2001 274.31 313.79 267.99 231.18 249.38 201.86 2002 239.97 280.60 229.99 160.75 167.98 119.99 2003 204.74 253.32 192.67 83.04 83.84 0.00 1996-2003 Average 302.23 333.21 296.98 283.53 300.07 247.61 NIA for Real Net Worth w/o Land Inflation 1996-2003 in Dollars ($1000) 29.95 19.89 31.11 46.05 43.13 53.12 NIA for Real Net Worth w/o Land Inflation 1996-2003 as % Receipts (%) 12.73 7.44 12.74 10.20 8.22 11.12 NIA for Total Real Net Worth 1996-2003 in Dollars ($1000) 30.21 20.82 32.12 46.75 44.40 54.38 NIA for Total Real Net Worth 1996-2003 as % Receipts (%) 12.84 7.79 13.16 10.36 8.46 11.39 ____________________________________________________________________________________________________
Appendix Table C13. Implication of Continuing the Current Farm Program vs. the Freedom to Farm Act (FTFA) and a 30% Normal Flex Option on Representative Farms in California. ____________________________________________________________________________________________________ California Moderate Cotton Farm California Large Cotton Farm _______________________________ ____________________________ Baseline FTFA 30% FLEX Baseline FTFA 30% FLEX ____________________________________________________________________________________________________ Average Change in Real Net Worth w/o Land Inflation 1995-2003 -21.79 -17.67 -25.59 -56.21 -52.87 -61.00 Average Change in Real Net Worth 1995-2003 (%) -26.91 -24.05 -31.97 -39.93 -37.78 -45.91 Average Annual Net Cash Income ($1000) 1995 175.47 175.47 175.47 142.85 142.85 142.85 1996 182.41 224.83 168.91 148.77 297.02 101.42 1997 170.32 189.82 156.42 29.92 102.90 -20.83 1998 156.48 154.06 141.28 -52.64 -55.43 -112.41 1999 134.66 134.61 118.81 -176.99 -169.90 -240.39 2000 95.40 88.38 77.62 -358.31 -376.27 -421.14 2001 54.71 90.38 42.00 -535.61 -404.98 -601.44 2002 4.76 7.53 -16.62 -709.97 -697.99 -797.97 2003 -42.11 -6.79 -57.53 -851.32 -764.26 -917.24 1996-2003 Average 94.58 110.35 78.86 -313.27 -258.61 -376.25 Average Annual Govt. Payments ($1000) 1995 49.79 49.79 49.79 175.39 175.39 175.39 1996 62.53 85.47 51.69 220.29 301.07 182.11 1997 72.29 75.54 63.13 255.03 266.10 222.82 1998 96.64 81.10 90.37 341.76 285.70 319.91 1999 104.45 76.88 94.04 369.52 270.82 332.96 2000 102.51 63.64 86.40 362.43 224.19 305.61 2001 60.61 51.88 47.14 213.53 182.78 166.06 2002 76.14 48.72 56.79 268.60 171.62 200.23 2003 59.72 48.72 45.83 210.37 171.62 161.45 1996-2003 Average 79.36 66.49 66.93 280.19 234.24 236.39 Average Annual Real Net Worth w/o Land Inflation ($1,000) 1995 1731.76 1731.76 1731.76 7316.93 7316.93 7316.93 1996 1749.26 1763.90 1744.31 7169.25 7269.91 7125.86 1997 1760.99 1786.56 1749.78 6847.50 7009.97 6761.29 1998 1752.90 1778.34 1735.47 6499.67 6655.34 6366.25 1999 1733.51 1757.92 1710.01 6047.30 6204.41 5866.95 2000 1701.31 1721.44 1667.80 5471.95 5609.72 5267.47 2001 1640.23 1687.34 1597.95 4803.59 5037.63 4527.89 2002 1514.65 1562.26 1457.96 4012.01 4249.04 3692.70 2003 1354.49 1425.80 1288.68 3204.19 3448.68 2853.67 1996-2003 Average 1650.92 1685.45 1618.99 5506.93 5685.59 5307.76 Average Annual Real Net Worth ($1000) 1995 1731.76 1731.76 1731.76 7316.93 7316.93 7316.93 1996 1728.92 1741.54 1721.96 7204.39 7305.05 7161.00 1997 1727.35 1741.52 1704.74 7019.19 7176.39 6927.72 1998 1706.90 1712.03 1669.16 6876.88 7018.85 6729.75 1999 1668.54 1679.07 1631.16 6574.94 6711.33 6373.87 2000 1626.02 1621.59 1567.95 6161.43 6275.42 5933.16 2001 1559.32 1578.67 1489.27 5682.73 5889.20 5379.46 2002 1429.09 1452.62 1348.32 5062.98 5254.75 4698.41 2003 1265.71 1315.20 1178.07 4395.34 4552.50 3957.50 1996-2003 Average 1588.98 1605.28 1538.83 6122.23 6272.94 5895.11 NIA for Real Net Worth w/o Land Inflation 1996-2003 in Dollars ($1000) 82.07 68.66 97.39 667.66 618.32 716.87 NIA for Real Net Worth w/o Land Inflation 1996-2003 as % Receipts (%) 9.02 7.24 10.88 21.27 18.88 23.21 NIA for Total Real Net Worth 1996-2003 in Dollars ($1000) 105.53 93.34 123.80 438.15 410.28 500.97 NIA for Total Real Net Worth 1996-2003 as % Receipts (%) 11.60 9.84 13.83 13.96 12.53 16.22 ____________________________________________________________________________________________________
Appendix Table C14. Implication of Continuing the Current Farm Program vs. the Freedom to Farm Act (FTFA) and a 30% Normal Flex Option on Representative Farms in Mississippi. ____________________________________________________________________________________________________ Mississippi Moderate Cotton Farm Mississippi Large Cotton Farm ________________________________ ______________________________ Baseline FTFA 30% FLEX Baseline FTFA 30% FLEX ____________________________________________________________________________________________________ Average Change in Real Net Worth w/o Land Inflation 1995-2003 -99.96 -69.38 -112.63 -58.43 -47.57 -68.25 Average Change in Real Net Worth 1995-2003 (%) -104.99 -75.78 -119.03 -63.90 -54.26 -74.94 Average Annual Net Cash Income ($1000) 1995 30.51 30.51 30.51 119.33 119.33 119.33 1996 28.29 107.30 10.70 114.58 268.28 77.29 1997 12.13 54.98 -4.50 82.27 168.22 47.34 1998 -0.81 4.78 -19.12 43.27 59.08 4.30 1999 -19.46 -5.56 -37.50 9.19 39.13 -29.30 2000 -47.21 -43.55 -66.01 -41.81 -33.17 -88.96 2001 -76.70 -39.77 -90.60 -102.07 0.21 -129.19 2002 -99.76 -108.18 -127.39 -137.59 -127.13 -182.37 2003 -141.80 -94.97 -163.00 -178.81 -106.89 -225.11 1996-2003 Average -43.17 -15.62 -62.18 -26.37 33.47 -65.75 Average Annual Govt. Payments ($1000) 1995 44.16 44.16 44.16 84.16 84.16 84.16 1996 55.41 75.80 45.80 105.60 144.47 87.30 1997 64.99 67.00 56.81 124.05 127.69 108.50 1998 87.55 71.93 82.48 167.54 137.09 158.01 1999 95.06 68.18 86.22 181.98 129.95 165.20 2000 93.05 56.44 78.64 178.02 107.58 150.53 2001 54.04 46.02 41.85 102.99 87.70 79.75 2002 68.10 43.21 50.32 129.99 82.35 95.99 2003 52.92 43.21 40.42 100.85 82.35 77.04 1996-2003 Average 71.39 58.97 60.32 136.38 112.40 115.29 Average Annual Real Net Worth w/o Land Inflation ($1,0 1995 1058.47 1058.47 1058.47 2259.82 2259.82 2259.82 1996 999.09 1049.71 982.97 2197.28 2272.91 2163.12 1997 923.08 1009.91 892.78 2110.39 2256.21 2046.47 1998 843.31 932.01 798.36 1970.47 2124.94 1875.35 1999 746.88 844.03 688.57 1815.22 1989.14 1691.55 2000 631.65 728.35 568.83 1623.44 1798.20 1466.46 2001 507.60 599.28 437.29 1392.41 1638.51 1246.07 2002 374.19 452.15 278.23 1173.25 1411.93 1001.93 2003 0.44 324.08 0.00 939.40 1184.87 717.51 1996-2003 Average 628.28 742.44 564.17 1652.73 1834.59 1526.06 Average Annual Real Net Worth ($1000) 1995 1058.47 1058.47 1058.47 2259.82 2259.82 2259.82 1996 990.02 1040.57 973.83 2176.24 2251.72 2141.93 1997 910.07 991.03 873.91 2078.40 2213.03 2003.28 1998 823.64 905.58 771.94 1922.64 2064.23 1814.64 1999 721.37 808.41 652.95 1753.39 1908.05 1610.46 2000 596.35 680.65 521.13 1540.40 1691.54 1359.80 2001 467.21 546.52 384.53 1297.37 1519.89 1127.44 2002 328.05 391.62 217.70 1065.17 1276.42 866.42 2003 0.00 256.34 0.00 815.76 1033.74 566.39 1996-2003 Average 597.98 702.59 524.33 1581.17 1744.83 1436.29 NIA for Real Net Worth w/o Land Inflation 1996-2003 in Dollars ($1000) 151.55 127.92 165.90 222.26 174.94 254.31 NIA for Real Net Worth w/o Land Inflation 1996-2003 as % Receipts (%) 20.73 14.61 23.20 15.03 9.79 17.61 NIA for Total Real Net Worth 1996-2003 in Dollars ($1000) 163.96 145.19 183.43 255.31 210.80 293.80 NIA for Total Real Net Worth 1996-2003 as % Receipts (%) 22.42 16.58 25.66 17.27 11.80 20.34 ____________________________________________________________________________________________________