Table C29.  Implications of Alternative Farm Programs Currently Under Consideration
            by Congress on a Large Size Representative Rice Farm in Arkansas
_______________________________________________________________________________________

                         Baseline    20%Flex     30%Flex     FTFA        NOPROG
_______________________________________________________________________________________

Average Change in Real Net Worth w/o Land
Inflation 1995-2003      -15.86      -22.39      -33.88      -34.99     -182.04

Average Change in Real Net
Worth 1995-2003 (%)      -22.61      -29.54      -41.91      -43.02     -186.59

Average Annual Rate of Return to Assets (%)
1996-2003 Average          1.85        1.31        0.46        0.54       -6.31

Average Annual Net Cash Income ($1000)
               1995       22.37       22.37       22.37       22.37       22.37
               1996       70.90       62.49       48.47       65.77      -32.11
               1997       70.97       62.75       49.82       30.76      -64.84
               1998       68.34       59.98       46.02       43.04      -63.63
               1999       70.43       61.71       47.35       48.54      -62.45
               2000       65.66       56.35       40.50       36.84      -72.25
               2001       64.72       54.80       38.08       24.69      -74.88
               2002       57.52       47.01       29.45       20.22      -55.46
               2003       29.33       21.11        7.65       24.72      -42.32
1996-2003 Average         62.23       53.28       38.42       36.82      -58.49

Average Annual Govt. Payments ($1000)
               1995       87.20       87.20       87.20       87.20       87.20
               1996      139.53      127.26      105.22       96.52        0.00
               1997      138.02      127.66      110.81       86.86        0.00
               1998      130.60      120.87      104.95       94.03        0.00
               1999      124.91      114.99       98.17       89.45        0.00
               2000      115.18      105.48       88.28       74.17        0.00
               2001      112.90      103.24       86.02       60.47        0.00
               2002      105.70       96.08       78.85       56.40        0.00
               2003       72.74       65.93       53.75       56.40        0.00
1996-2003 Average        117.45      107.69       90.76       76.79        0.00

Average Annual Real Net Worth w/
Land Inflation ($1,000)
               1995      830.45      830.45      830.45      830.45      830.45
               1996      813.92      808.26      797.69      810.69      724.33
               1997      813.36      800.15      777.73      772.75      598.88
               1998      814.03      793.40      758.57      749.34      484.09
               1999      816.32      788.20      742.53      734.53      374.29
               2000      792.32      757.77      699.03      687.94      236.23
               2001      771.76      731.82      659.86      637.34        0.00
               2002      739.70      691.51      605.65      575.66        0.00
               2003      698.74      644.52      549.09      539.86        0.00
1996-2003 Average        782.52      751.95      698.77      688.51      155.41

Average Annual Real Net Worth ($1000)
               1995      830.45      830.45      830.45      830.45      830.45
               1996      805.46      799.80      789.19      802.19      716.35
               1997      799.78      785.37      760.25      755.27      580.70
               1998      793.54      771.50      733.51      724.27      453.75
               1999      789.43      759.15      708.69      700.68      335.86
               2000      756.26      719.01      654.29      643.20      190.77
               2001      729.74      687.06      609.02      586.50        0.00
               2002      691.21      639.75      546.72      516.74        0.00
               2003      642.69      585.14      482.39      473.17        0.00
1996-2003 Average        751.01      718.35      660.51      650.25      122.68

NIA for Real Net Worth w/o Land Inflation 1996-2003
in Dollars ($1000)        22.21       28.57       40.92       42.16      119.63

NIA for Total Real Net Worth 1996-2003
in Dollars ($1000)        32.77       40.00       51.70       54.13      125.46
_______________________________________________________________________________________

Table C30. Implications of Alternative Farm Programs Currently Under Consideration by Congress on a Large Size Representative Rice Farm in Louisiana. _______________________________________________________________________________________ Baseline 20%Flex 30%Flex FTFA NOPROG _______________________________________________________________________________________ Average Change in Real Net Worth w/o Land Inflation 1995-2003 31.82 24.14 10.26 19.62 -197.95 Average Change in Real Net Worth 1995-2003 (%) 29.40 21.58 7.37 16.73 -199.56 Average Annual Rate of Return to Assets (%) 1996-2003 Average 2.35 1.77 0.76 1.39 -9.34 Average Annual Net Cash Income ($1000) 1995 54.04 54.04 54.04 54.04 54.04 1996 90.07 86.06 79.43 97.37 43.11 1997 90.70 86.53 79.85 72.57 17.16 1998 90.38 86.75 79.98 83.16 21.56 1999 81.35 77.65 70.24 76.46 14.55 2000 80.33 76.80 69.16 72.71 15.48 2001 68.28 63.77 55.69 53.41 0.79 2002 60.72 56.32 48.79 49.78 2.03 2003 46.50 43.39 38.13 53.20 16.51 1996-2003 Average 76.04 72.16 65.16 69.83 16.40 Average Annual Govt. Payments ($1000) 1995 50.50 50.50 50.50 50.50 50.50 1996 82.92 75.33 61.56 55.65 0.00 1997 81.59 75.20 64.38 50.14 0.00 1998 77.04 71.09 60.89 54.32 0.00 1999 73.88 67.80 57.18 51.70 0.00 2000 68.34 62.39 51.75 42.88 0.00 2001 67.08 61.17 50.59 34.96 0.00 2002 62.83 56.94 46.39 32.85 0.00 2003 42.42 38.47 31.35 32.85 0.00 1996-2003 Average 69.51 63.55 53.01 44.42 0.00 Average Annual Real Net Worth w/ Land Inflation ($1,000) 1995 242.54 242.54 242.54 242.54 242.54 1996 263.35 261.67 259.42 266.37 240.48 1997 281.66 277.98 272.67 277.55 215.25 1998 309.44 304.20 295.66 301.16 197.91 1999 319.64 312.50 299.92 308.72 159.86 2000 342.99 333.96 316.88 328.66 133.94 2001 339.41 326.62 302.84 312.42 76.91 2002 331.87 315.56 285.79 296.04 0.00 2003 319.72 301.09 267.42 290.12 0.00 1996-2003 Average 313.51 304.20 287.58 297.63 87.16 Average Annual Real Net Worth ($1000) 1995 242.54 242.54 242.54 242.54 242.54 1996 262.46 260.78 258.53 265.48 239.64 1997 280.24 276.44 270.84 275.72 213.34 1998 307.30 301.92 293.04 298.54 194.72 1999 316.83 309.46 296.38 305.18 155.83 2000 339.22 329.90 312.19 323.96 129.17 2001 335.02 321.94 297.51 307.09 72.39 2002 326.80 310.15 279.61 289.86 0.00 2003 313.85 294.87 260.42 283.13 0.00 1996-2003 Average 310.22 300.68 283.56 293.62 83.73 NIA for Real Net Worth w/o Land Inflation 1996-2003 in Dollars ($1000) -12.25 -9.02 -3.61 -7.37 35.44 NIA for Total Real Net Worth 1996-2003 in Dollars ($1000) -11.37 -8.13 -2.78 -6.41 36.05 _______________________________________________________________________________________
Table C31. Implications of Alternative Farm Programs Currently Under Consideration by Congress on a Moderate Size Representative Rice Farm in Missouri. _______________________________________________________________________________________ Baseline 20%Flex 30%Flex FTFA NOPROG _______________________________________________________________________________________ Average Change in Real Net Worth w/o Land Inflation 1995-2003 63.78 61.19 56.32 60.46 31.40 Average Change in Real Net Worth 1995-2003 (%) 59.55 56.74 51.40 55.54 28.37 Average Annual Rate of Return to Assets (%) 1996-2003 Average 9.33 9.05 8.50 8.99 5.40 Average Annual Net Cash Income ($1000) 1995 187.78 187.78 187.78 187.78 187.78 1996 236.82 228.88 215.44 243.61 154.20 1997 228.15 219.82 205.46 202.03 121.29 1998 242.08 233.94 221.15 235.83 148.63 1999 251.71 243.29 228.68 243.97 157.15 2000 257.24 250.52 234.60 247.97 166.56 2001 263.80 257.82 245.09 244.64 175.45 2002 265.96 259.86 248.17 252.16 185.78 2003 256.65 254.00 247.23 266.29 200.45 1996-2003 Average 250.30 243.52 230.73 242.06 163.69 Average Annual Govt. Payments ($1000) 1995 83.26 83.26 83.26 83.26 83.26 1996 121.90 108.88 85.70 89.06 0.00 1997 125.04 113.17 92.81 80.13 0.00 1998 116.13 105.18 85.74 86.79 0.00 1999 112.04 101.41 82.43 82.60 0.00 2000 104.97 94.44 76.67 68.49 0.00 2001 100.89 90.60 73.33 55.84 0.00 2002 97.44 87.28 69.92 52.48 0.00 2003 71.39 64.53 53.02 52.48 0.00 1996-2003 Average 106.23 95.69 77.45 70.98 0.00 Average Annual Real Net Worth w/ Land Inflation ($1,000) 1995 946.12 946.12 946.12 946.12 946.12 1996 1032.49 1029.26 1024.01 1035.10 999.45 1997 1094.60 1087.27 1074.75 1087.71 1010.55 1998 1178.27 1167.40 1149.24 1166.34 1048.79 1999 1260.60 1246.20 1222.06 1246.03 1088.92 2000 1335.51 1317.96 1287.23 1317.01 1124.86 2001 1414.69 1394.44 1357.46 1388.26 1166.39 2002 1473.05 1450.15 1407.61 1439.65 1191.34 2003 1549.58 1525.04 1479.00 1518.18 1243.22 1996-2003 Average 1292.35 1277.22 1250.17 1274.79 1109.19 Average Annual Real Net Worth ($1000) 1995 946.12 946.12 946.12 946.12 946.12 1996 1026.45 1023.22 1017.94 1029.03 993.70 1997 1084.63 1076.56 1062.36 1075.32 997.73 1998 1163.30 1151.56 1131.43 1148.54 1027.71 1999 1240.99 1225.25 1198.14 1222.11 1062.16 2000 1309.58 1290.37 1255.92 1285.70 1093.10 2001 1384.47 1362.52 1321.77 1352.58 1135.41 2002 1438.26 1413.33 1366.35 1398.39 1161.51 2003 1509.58 1482.97 1432.40 1471.57 1214.57 1996-2003 Average 1269.66 1253.22 1223.29 1247.91 1085.74 NIA for Real Net Worth w/o Land Inflation 1996-2003 in Dollars ($1000) -140.80 -134.16 -120.34 -131.13 -62.01 NIA for Total Real Net Worth 1996-2003 in Dollars ($1000) -132.41 -125.95 -115.01 -123.64 -58.29 _______________________________________________________________________________________
Table C32. Implications of Alternative Farm Programs Currently Under Consideration by Congress on a Large Size Representative Rice Farm in Missouri. _______________________________________________________________________________________ Baseline 20%Flex 30%Flex FTFA NOPROG _______________________________________________________________________________________ Average Change in Real Net Worth w/o Land Inflation 1995-2003 28.12 26.82 24.61 27.93 4.96 Average Change in Real Net Worth 1995-2003 (%) 21.23 19.40 16.03 19.35 0.97 Average Annual Rate of Return to Assets (%) 1996-2003 Average 6.20 6.03 5.71 6.24 2.90 Average Annual Net Cash Income ($1000) 1995 417.01 417.01 417.01 417.01 417.01 1996 543.39 525.41 496.35 581.16 320.66 1997 542.08 521.74 489.01 495.34 224.42 1998 566.10 547.97 521.64 568.71 267.93 1999 581.85 562.67 531.76 581.34 288.80 2000 607.28 590.03 556.43 600.38 317.10 2001 638.83 624.71 597.18 615.34 359.26 2002 663.19 647.43 620.82 645.74 394.55 2003 651.57 644.47 629.95 703.23 429.08 1996-2003 Average 599.28 583.05 555.39 598.91 325.22 Average Annual Govt. Payments ($1000) 1995 215.71 215.71 215.71 215.71 215.71 1996 320.11 286.36 226.12 243.28 0.00 1997 326.90 295.94 243.58 218.56 0.00 1998 311.02 281.95 232.04 236.53 0.00 1999 302.24 273.19 223.60 225.02 0.00 2000 283.80 255.39 207.31 186.57 0.00 2001 265.75 238.68 192.73 152.11 0.00 2002 258.89 232.01 184.94 142.93 0.00 2003 188.19 170.19 139.48 142.93 0.00 1996-2003 Average 282.11 254.22 206.23 193.49 0.00 Average Annual Real Net Worth w/ Land Inflation ($1,000) 1995 3916.68 3916.68 3916.68 3916.68 3916.68 1996 4081.42 4074.95 4064.49 4093.74 3996.96 1997 4221.92 4206.48 4181.08 4222.73 3972.00 1998 4372.27 4349.20 4312.37 4367.31 3985.87 1999 4504.06 4473.49 4424.96 4500.48 3990.61 2000 4633.60 4596.23 4534.91 4627.65 4004.07 2001 4770.41 4727.70 4655.66 4756.77 4036.29 2002 4905.78 4857.78 4776.46 4884.55 4075.75 2003 5018.11 4967.25 4880.43 5010.50 4110.97 1996-2003 Average 4563.45 4531.64 4478.80 4557.97 4021.56 Average Annual Real Net Worth ($1000) 1995 3916.68 3916.68 3916.68 3916.68 3916.68 1996 4040.75 4034.28 4023.52 4052.77 3959.25 1997 4160.64 4137.71 4095.60 4137.25 3882.18 1998 4278.62 4246.84 4190.38 4245.32 3831.18 1999 4380.69 4336.71 4258.48 4334.00 3795.67 2000 4462.71 4408.64 4310.20 4402.94 3774.90 2001 4571.36 4511.62 4401.94 4503.04 3829.62 2002 4674.93 4606.63 4480.90 4588.98 3894.52 2003 4748.19 4676.70 4544.50 4674.57 3954.55 1996-2003 Average 4414.74 4369.89 4288.19 4367.36 3865.23 NIA for Real Net Worth w/o Land Inflation 1996-2003 in Dollars ($1000) -269.01 -253.92 -227.73 -263.21 -36.86 NIA for Total Real Net Worth 1996-2003 in Dollars ($1000) -217.92 -199.94 -173.75 -200.06 0.00 _______________________________________________________________________________________
Table C33. Implications of Alternative Farm Programs Currently Under Consideration by Congress on a Moderate Size Representative Rice Farm in Texas. _______________________________________________________________________________________ Baseline 20%Flex 30%Flex FTFA NOPROG _______________________________________________________________________________________ Average Change in Real Net Worth w/o Land Inflation 1995-2003 -900.04 -971.54 -1108.07 -1044.39 -1901.88 Average Change in Real Net Worth 1995-2003 (%) -904.96 -976.94 -1114.52 -1050.83 -1906.16 Average Annual Rate of Return to Assets (%) 1996-2003 Average 228.83 32.57 -3.57 14.22 3.06 Average Annual Net Cash Income ($1000) 1995 -42.49 -42.49 -42.49 -42.49 -42.49 1996 -3.56 -11.88 -27.24 -1.04 -96.36 1997 -9.13 -17.68 -33.13 -40.81 -126.55 1998 -19.89 -27.58 -41.66 -31.72 -123.08 1999 -18.45 -25.63 -39.11 -27.49 -114.15 2000 -19.36 -25.93 -38.31 -34.12 -106.45 2001 -17.65 -23.82 -35.45 -44.52 -104.45 2002 -28.87 -34.66 -45.28 -49.80 -107.03 2003 -53.94 -55.39 -58.81 -42.89 -100.58 1996-2003 Average -21.36 -27.82 -39.87 -34.05 -109.83 Average Annual Govt. Payments ($1000) 1995 91.34 91.34 91.34 91.34 91.34 1996 143.41 127.75 100.12 100.66 0.00 1997 141.20 127.59 104.38 90.68 0.00 1998 133.62 121.00 99.29 98.24 0.00 1999 128.33 115.67 93.76 93.51 0.00 2000 119.03 106.92 85.67 77.55 0.00 2001 116.93 104.96 83.94 63.23 0.00 2002 109.75 98.06 77.61 59.42 0.00 2003 76.71 69.59 56.70 59.42 0.00 1996-2003 Average 121.12 108.94 87.68 80.34 0.00 Average Annual Real Net Worth w/ Land Inflation ($1,000) 1995 118.23 118.23 118.23 118.23 118.23 1996 76.78 70.08 55.54 78.81 0.00 1997 0.00 0.00 0.00 0.00 0.00 1998 0.00 0.00 0.00 0.00 0.00 1999 0.00 0.00 0.00 0.00 0.00 2000 0.00 0.00 0.00 0.00 0.00 2001 0.00 0.00 0.00 0.00 0.00 2002 0.00 0.00 0.00 0.00 0.00 2003 0.00 0.00 0.00 0.00 0.00 1996-2003 Average -426.45 -479.57 -581.48 -534.25 -1208.28 Average Annual Real Net Worth ($1000) 1995 118.23 118.23 118.23 118.23 118.23 1996 76.29 69.61 55.09 78.37 0.00 1997 0.00 0.00 0.00 0.00 0.00 1998 0.00 0.00 0.00 0.00 0.00 1999 0.00 0.00 0.00 0.00 0.00 2000 0.00 0.00 0.00 0.00 0.00 2001 0.00 0.00 0.00 0.00 0.00 2002 0.00 0.00 0.00 0.00 0.00 2003 0.00 0.00 0.00 0.00 0.00 1996-2003 Average 0.00 0.00 0.00 0.00 0.00 NIA for Real Net Worth w/o Land Inflation 1996-2003 in Dollars ($1000) 83.47 89.61 100.84 97.37 176.23 NIA for Total Real Net Worth 1996-2003 in Dollars ($1000) 84.24 90.44 102.02 98.35 176.82 _______________________________________________________________________________________
Table C34. Implications of Alternative Farm Programs Currently Under Consideration by Congress on a Large Size Representative Rice Farm in Texas. _______________________________________________________________________________________ Baseline 20%Flex 30%Flex FTFA NOPROG _______________________________________________________________________________________ Average Change in Real Net Worth w/o Land Inflation 1995-2003 -468.39 -510.40 -636.68 -557.69 -1131.36 Average Change in Real Net Worth 1995-2003 (%) -469.94 -512.66 -640.51 -561.52 -1131.92 Average Annual Rate of Return to Assets (%) 1996-2003 Average 19.76 -7.13 -70.58 36.15 -11.13 Average Annual Net Cash Income ($1000) 1995 -116.40 -116.40 -116.40 -116.40 -116.40 1996 -11.24 -34.59 -78.21 -5.53 -218.96 1997 -21.18 -45.42 -90.14 -98.85 -332.67 1998 -43.98 -69.09 -116.50 -82.86 -298.41 1999 -73.67 -77.53 -122.06 -84.28 -285.01 2000 -74.94 -80.33 -121.18 -100.40 -263.75 2001 -82.66 -90.09 -127.75 -138.42 -268.64 2002 -88.12 -97.54 -131.49 -130.91 -250.15 2003 -158.16 -160.16 -175.32 -124.70 -248.51 1996-2003 Average -69.24 -81.84 -120.33 -95.75 -270.76 Average Annual Govt. Payments ($1000) 1995 215.78 215.78 215.78 215.78 215.78 1996 343.61 305.94 239.55 237.81 0.00 1997 338.24 305.55 249.83 214.24 0.00 1998 319.86 289.56 237.48 232.09 0.00 1999 307.05 276.65 224.10 220.92 0.00 2000 284.55 255.48 204.52 183.22 0.00 2001 279.45 250.73 200.33 149.38 0.00 2002 262.11 234.07 185.04 140.38 0.00 2003 181.23 164.40 133.96 140.38 0.00 1996-2003 Average 289.51 260.30 209.35 189.80 0.00 Average Annual Real Net Worth w/ Land Inflation ($1,000) 1995 409.01 409.01 409.01 409.01 409.01 1996 342.28 322.94 281.62 346.88 148.27 1997 271.78 230.20 147.96 203.98 0.00 1998 183.11 0.00 0.00 0.00 0.00 1999 0.00 0.00 0.00 0.00 0.00 2000 0.00 0.00 0.00 0.00 0.00 2001 0.00 0.00 0.00 0.00 0.00 2002 0.00 0.00 0.00 0.00 0.00 2003 0.00 0.00 0.00 0.00 0.00 1996-2003 Average -395.45 -568.62 -868.11 -677.97 -2215.62 Average Annual Real Net Worth ($1000) 1995 409.01 409.01 409.01 409.01 409.01 1996 343.36 324.11 282.93 348.19 149.11 1997 276.22 234.13 150.78 206.80 0.00 1998 187.08 0.00 0.00 0.00 0.00 1999 0.00 0.00 0.00 0.00 0.00 2000 0.00 0.00 0.00 0.00 0.00 2001 0.00 0.00 0.00 0.00 0.00 2002 0.00 0.00 0.00 0.00 0.00 2003 0.00 0.00 0.00 0.00 0.00 1996-2003 Average 0.00 0.00 0.00 0.00 0.00 NIA for Real Net Worth w/o Land Inflation 1996-2003 in Dollars ($1000) 135.74 153.11 187.48 168.62 344.61 NIA for Total Real Net Worth 1996-2003 in Dollars ($1000) 136.55 154.23 189.51 170.59 344.89 _______________________________________________________________________________________
Table C35. Implications of Alternative Farm Programs Currently Under Consideration by Congress on a Moderate Size Representative Rice Farm in California. _______________________________________________________________________________________ Baseline 20%Flex 30%Flex FTFA NOPROG _______________________________________________________________________________________ Average Change in Real Net Worth w/o Land Inflation 1995-2003 -14.88 -22.01 -33.86 -31.87 -227.95 Average Change in Real Net Worth 1995-2003 (%) 2.56 -4.97 -17.68 -15.69 -211.48 Average Annual Rate of Return to Assets (%) 1996-2003 Average 2.43 1.77 0.56 0.82 -11.47 Average Annual Net Cash Income ($1000) 1995 32.22 32.22 32.22 32.22 32.22 1996 73.10 66.48 54.71 75.12 -12.54 1997 70.93 64.21 52.52 42.96 -45.56 1998 60.88 54.20 42.16 47.25 -47.15 1999 56.94 49.98 37.29 44.93 -52.48 2000 47.82 40.68 27.67 29.25 -63.66 2001 45.46 37.95 24.70 15.09 -74.04 2002 35.26 27.65 14.06 7.95 -75.38 2003 1.46 -3.76 -11.06 2.22 -69.04 1996-2003 Average 48.98 42.17 30.26 33.10 -54.98 Average Annual Govt. Payments ($1000) 1995 82.32 82.32 82.32 82.32 82.32 1996 127.71 115.99 94.70 90.72 0.00 1997 125.77 115.85 98.87 81.73 0.00 1998 119.09 109.82 93.80 88.54 0.00 1999 114.42 104.95 88.34 84.28 0.00 2000 106.21 96.96 80.37 69.90 0.00 2001 104.35 95.14 78.66 56.99 0.00 2002 98.01 88.88 72.45 53.56 0.00 2003 69.14 62.72 51.11 53.56 0.00 1996-2003 Average 108.09 98.79 82.29 72.41 0.00 Average Annual Real Net Worth w/ Land Inflation ($1,000) 1995 461.87 461.87 461.87 461.87 461.87 1996 471.20 468.62 463.10 471.92 408.99 1997 482.29 476.16 463.72 466.08 325.02 1998 481.36 471.19 451.07 456.72 243.88 1999 482.21 467.79 439.89 450.36 160.60 2000 469.29 450.59 414.97 426.25 62.27 2001 460.97 437.96 395.30 398.04 0.00 2002 447.10 418.06 364.67 362.16 0.00 2003 393.13 360.22 305.48 314.66 0.00 1996-2003 Average 460.94 443.82 412.28 418.27 8.72 Average Annual Real Net Worth ($1000) 1995 461.87 461.87 461.87 461.87 461.87 1996 473.44 470.85 465.33 474.15 411.22 1997 492.92 486.67 474.04 476.39 335.61 1998 504.88 494.43 473.75 479.40 265.61 1999 515.64 500.80 472.02 482.49 190.56 2000 513.67 494.48 457.84 469.12 103.07 2001 518.47 494.88 451.03 453.77 0.00 2002 516.99 486.99 431.60 429.08 0.00 2003 473.69 438.92 380.21 389.39 0.00 1996-2003 Average 501.21 483.50 450.73 456.72 46.25 NIA for Real Net Worth w/o Land Inflation 1996-2003 in Dollars ($1000) 12.61 17.96 27.34 25.17 96.23 NIA for Total Real Net Worth 1996-2003 in Dollars ($1000) -1.89 3.88 14.28 12.64 82.64 _______________________________________________________________________________________
Table C36. Implications of Alternative Farm Programs Currently Under Consideration by Congress on a Large Size Representative Rice Farm in California. _______________________________________________________________________________________ Baseline 20%Flex 30%Flex FTFA NOPROG _______________________________________________________________________________________ Average Change in Real Net Worth w/o Land Inflation 1995-2003 -71.59 -88.37 -153.38 -91.57 -417.66 Average Change in Real Net Worth 1995-2003 (%) -48.30 -65.61 -131.75 -69.95 -395.65 Average Annual Rate of Return to Assets (%) 1996-2003 Average -0.89 -2.14 -4.70 -1.98 -76.55 Average Annual Net Cash Income ($1000) 1995 -52.83 -52.83 -52.83 -52.83 -52.83 1996 47.03 20.85 -28.57 71.74 -179.51 1997 35.00 8.39 -38.79 -29.62 -283.68 1998 12.01 -14.74 -68.02 -9.93 -298.53 1999 -12.68 -40.60 -93.79 -30.46 -331.35 2000 -40.30 -69.34 -124.42 -76.08 -324.46 2001 -65.99 -96.49 -146.33 -136.42 -321.77 2002 -104.26 -136.54 -189.98 -165.88 -320.13 2003 -186.96 -209.97 -265.90 -177.42 -314.66 1996-2003 Average -39.52 -67.31 -119.48 -69.26 -296.76 Average Annual Govt. Payments ($1000) 1995 236.88 236.88 236.88 236.88 236.88 1996 356.52 318.04 250.03 261.06 0.00 1997 351.29 317.78 260.36 235.19 0.00 1998 333.14 301.99 248.21 254.79 0.00 1999 320.41 289.14 234.88 242.52 0.00 2000 298.00 268.04 215.37 201.14 0.00 2001 292.92 263.26 211.21 163.98 0.00 2002 275.54 246.63 195.88 154.11 0.00 2003 198.95 180.48 147.06 154.11 0.00 1996-2003 Average 303.35 273.17 220.37 208.36 0.00 Average Annual Real Net Worth w/ Land Inflation ($1,000) 1995 1030.67 1030.67 1030.67 1030.67 1030.67 1996 996.23 981.94 946.56 1007.56 806.02 1997 970.47 931.69 856.12 921.55 486.86 1998 925.28 862.34 733.33 856.18 166.29 1999 854.75 768.18 597.53 771.03 0.00 2000 764.14 653.46 438.34 650.36 0.00 2001 642.18 507.06 263.60 469.43 0.00 2002 500.75 341.03 57.86 278.98 0.00 2003 292.76 119.88 0.00 86.84 0.00 1996-2003 Average 743.32 645.70 417.90 630.24 -1038.20 Average Annual Real Net Worth ($1000) 1995 1030.67 1030.67 1030.67 1030.67 1030.67 1996 1003.20 988.90 953.53 1014.53 812.99 1997 1002.57 963.43 887.28 952.71 518.84 1998 995.74 931.97 801.31 924.16 231.46 1999 954.72 866.95 693.69 867.19 0.00 2000 896.72 784.61 566.48 778.50 0.00 2001 813.75 676.92 429.93 635.76 0.00 2002 709.13 546.57 257.48 478.60 0.00 2003 532.85 354.47 0.00 309.73 0.00 1996-2003 Average 863.58 764.23 532.81 745.15 0.00 NIA for Real Net Worth w/o Land Inflation 1996-2003 in Dollars ($1000) 111.70 131.56 169.95 135.33 332.03 NIA for Total Real Net Worth 1996-2003 in Dollars ($1000) 66.22 87.41 128.45 94.70 291.44 _______________________________________________________________________________________