Table 9.  Implications of the Agricultural Market Transition Program (1995 Farm Bill) and December 1995 FAPRI Baseline on the
          Economic Viability of Representative Farms that Primarily Produce Milk.
_______________________________________________________________________________________________________________________________

                  CAD2150   WAD175    WAD850    TXCD300   TXCD720   TXED200   TXED812   WID55     WID190    NYWD600   NYWD1000
_______________________________________________________________________________________________________________________________

Change in Real Net Worth w/o Land
Inflation 1996-200   128.32     49.63     33.33    -58.70    108.18   -100.00     30.24     38.00     44.93     73.20    104.19

Change in Real Net Worth
1996-2002 (%)        124.67     46.52     29.21    -63.00    107.11   -100.00     32.58     36.88     43.56     72.61    104.18

Government Payments to Receipts (%)
1996-2002 Average      0.00      0.00      0.00      0.00      0.00      0.00      0.00      0.93      0.40      0.00      0.00

Expenses to Receipts (%)
1996-2002 Average     72.20     80.86     90.73    104.37     79.42    113.19     92.48     61.80     78.88     80.51     69.28

Average Cash Receipts ($1000)
             1996   6278.07    564.77   2761.56    733.73   2113.91    509.44   2187.46    173.61    611.46   1867.21   3081.85
             1997   6286.62    567.03   2768.75    758.31   2185.22    502.91   2157.54    173.30    608.58   1877.80   3095.25
             1998   6547.62    586.60   2867.77    773.26   2228.72    525.87   2257.26    179.88    628.22   1952.51   3216.32
             1999   6870.81    598.79   2926.63    815.96   2353.17    558.78   2392.04    184.96    645.78   2003.49   3292.47
             2000   7179.89    624.15   3049.98    831.35   2399.21    581.06   2481.91    190.05    664.03   2102.07   3457.20
             2001   7282.09    630.59   3080.36    847.90   2448.93    589.35   2503.72    194.35    679.13   2112.33   3474.44
             2002   7469.39    646.76   3158.15    872.42   2520.67    601.35   2552.50    195.10    684.81   2183.22   3577.48
1996-2002 Average   6844.93    602.67   2944.74    804.70   2321.41    552.68   2361.78    184.47    646.00   2014.09   3313.57

Average Net Cash Income ($1000)
             1996   1291.82     86.25    161.46    -63.82    234.42   -101.28     46.44     50.62    111.21    255.89    744.35
             1997   1394.29     86.00    141.45    -44.00    345.19   -111.52     32.68     61.83    109.26    295.44    822.93
             1998   1675.59    101.18    213.96    -39.87    414.85   -101.05    109.42     68.92    128.32    375.81    988.53
             1999   2006.99    113.49    266.09    -13.26    551.67    -60.84    223.63     75.35    142.68    422.31   1101.69
             2000   2288.34    138.72    373.24    -17.18    601.46    -39.92    304.83     78.08    154.16    485.30   1228.59
             2001   2289.94    138.95    371.41    -27.99    607.15    -37.18    298.97     83.10    165.52    476.10   1172.80
             2002   2573.74    161.05    478.77     -8.93    690.32    -18.02    367.84     81.04    162.68    549.46   1221.57
1996-2002 Average   1931.53    117.95    286.63    -30.72    492.15    -67.11    197.69     71.28    139.12    408.62   1040.07

Average Government Payments ($1000)
             1996      0.00      0.00      0.00      0.00      0.00      0.00      0.00      1.38      2.07      0.00      0.00
             1997      0.00      0.00      0.00      0.00      0.00      0.00      0.00      1.91      2.86      0.00      0.00
             1998      0.00      0.00      0.00      0.00      0.00      0.00      0.00      2.05      3.08      0.00      0.00
             1999      0.00      0.00      0.00      0.00      0.00      0.00      0.00      1.98      2.98      0.00      0.00
             2000      0.00      0.00      0.00      0.00      0.00      0.00      0.00      1.80      2.71      0.00      0.00
             2001      0.00      0.00      0.00      0.00      0.00      0.00      0.00      1.45      2.18      0.00      0.00
             2002      0.00      0.00      0.00      0.00      0.00      0.00      0.00      1.41      2.12      0.00      0.00
1996-2002 Average      0.00      0.00      0.00      0.00      0.00      0.00      0.00      1.71      2.57      0.00      0.00

Average Total Debt ($1000)
             1996    788.35    149.84    821.81    509.50    563.91    566.72    827.80    144.49    324.20    498.07    585.16
             1997    159.09    140.92    770.21    582.14    344.64    707.50    871.53    127.99    315.04    434.37    381.32
             1998      0.00    133.15    704.57    666.80    137.94    836.72    971.25     98.02    295.04    337.49     39.50
             1999      0.00    113.64    646.74    752.84     36.26    963.10    916.74     96.29    254.83    202.77      0.00
             2000      0.00     88.98    590.13    840.05      3.14   1125.14    861.97     67.39    207.03     84.54      0.00
             2001      0.00     72.30    492.51    906.90      0.00   1215.86    813.46     80.24    246.79     31.35      0.00
             2002      0.00     34.24    363.79   1001.72      0.00   1281.58    688.35     43.80    163.58      8.71      0.00
1996-2002 Average    135.35    104.72    627.11    751.42    155.13    956.66    850.16     94.03    258.07    228.19    143.71

Average Nominal Net Worth ($1000)
             1996   5747.86    601.43   2363.66    576.55   1884.30    374.96   2083.26    370.00    859.26   1647.97   3401.68
             1997   6382.19    634.76   2393.31    498.80   2093.14    237.78   2069.55    393.00    909.65   1789.16   3847.16
             1998   7340.33    670.96   2477.57    440.57   2369.74      0.00   2152.32    414.93    970.39   1966.38   4321.60
             1999   8760.44    731.28   2661.44    427.94   2817.55      0.00   2369.09    456.23   1063.40   2231.03   5013.53
             2000  10255.35    809.37   2913.70    395.44   3273.14      0.00   2647.72    490.33   1167.02   2522.11   5765.62
             2001  11950.58    900.39   3207.40    370.30   3815.27      0.00   3010.35    537.93   1288.60   2829.29   6529.56
             2002  13400.27    975.11   3461.46    293.15   4278.45      0.00   3249.33    564.89   1359.81   3127.28   7215.35
1996-2002 Average   9119.57    760.47   2782.65    428.96   2933.08   -226.18   2511.66    461.05   1088.31   2301.89   5156.36

NIA for Real Net Worth w/o Land Inflation 1996-2002
in Dollars ($1000) -1618.74    -65.24   -156.43     47.08   -365.55     74.85   -108.63    -32.41    -73.81   -263.54   -763.42

NIA for Real Net Worth w/o Land Inflation 1996-2002
as % Receipts (%)    -23.77    -10.82     -5.31      5.85    -15.75     13.54     -4.60    -17.97    -11.43    -13.08    -23.04

NIA for Total Real Net Worth 1996-2002
in Dollars ($1000) -1569.53    -60.00   -138.99     51.58   -362.43     73.45   -116.08    -31.95    -72.34   -263.40   -767.76

NIA for Total Real Net Worth 1996-2002
as % Receipts (%)    -23.05     -9.96     -4.72      6.41    -15.61     13.29     -4.91    -17.71    -11.20    -13.08    -23.17
_______________________________________________________________________________________________________________________________






Table 10.  Implications of the Agricultural Market Transition Program (1995 Farm Bill) and December 1995 FAPRI Baseline on the
           Economic Viability of Representative Farms that Primarily Produce Milk.
_______________________________________________________________________________________________________________________________

                  NYCD110   NYCD225   VTD70     VTD186    MOD77     MOD220    GAD160    GAD600    FLD375    FLD1500   NMD2000
_______________________________________________________________________________________________________________________________

Change in Real Net Worth w/o Land
Inflation 1996-200   -58.30     32.51      1.01    -20.50     41.09     45.94     36.56     77.80     23.82     71.99     43.04

Change in Real Net Worth
1996-2002 (%)        -61.35     33.47      1.73    -16.53     41.94     44.39     33.71     77.77     23.38     75.29     38.17

Government Payments to Receipts (%)
1996-2002 Average      0.00      0.00      0.00      0.00      0.00      0.00      0.00      0.00      0.00      0.00      0.00

Expenses to Receipts (%)
1996-2002 Average     99.59     85.30     81.68     96.62     70.96     77.16     84.68     83.65     93.35     84.79     92.55

Average Cash Receipts ($1000)
             1996    317.80    673.76    228.35    547.60    233.96    692.41    481.66   1948.51   1119.46   4666.24   5531.24
             1997    318.02    676.36    232.46    554.15    238.81    704.04    490.48   1982.42   1139.26   4749.85   5518.90
             1998    330.93    702.32    239.03    568.14    248.27    732.34    508.78   2054.88   1172.93   4895.85   5746.22
             1999    340.85    722.62    249.34    590.67    261.66    766.30    534.60   2155.19   1224.56   5106.08   5982.28
             2000    359.04    760.48    259.13    611.08    273.18    796.60    556.83   2242.48   1257.99   5249.49   6222.51
             2001    362.57    763.82    261.32    615.72    280.89    813.42    571.39   2297.97   1279.94   5352.23   6303.05
             2002    373.86    788.24    268.86    634.32    288.49    833.79    591.32   2378.12   1313.54   5495.05   6447.43
1996-2002 Average    343.29    726.80    248.35    588.81    260.75    762.70    533.58   2151.36   1215.38   5073.54   5964.52

Average Net Cash Income ($1000)
             1996      2.96     75.04     28.38     -4.39     52.31    108.18     42.67    193.77     25.74    466.93     16.26
             1997     -6.00     65.63     34.29      6.56     53.46    123.26     46.05    212.42     29.34    523.94     89.66
             1998      2.17     91.46     40.29     15.58     62.64    150.67     59.83    272.18     60.19    674.37    423.37
             1999      4.64    113.56     50.16     31.42     76.83    179.38     86.17    368.76     99.03    840.01    464.15
             2000     12.40    144.51     57.76     41.58     91.75    210.25    106.39    443.46    113.44    931.61    656.84
             2001      3.42    136.72     54.32     26.13     95.96    220.52    111.89    476.98    114.60    965.41    721.98
             2002     10.12    162.56     60.73     39.63    105.95    249.05    136.69    560.09    146.43   1099.73    923.65
1996-2002 Average      4.25    112.78     46.56     22.36     76.98    177.33     84.24    361.09     84.11    786.00    470.84

Average Government Payments ($1000)
             1996      0.00      0.00      0.00      0.00      0.00      0.00      0.00      0.00      0.00      0.00      0.00
             1997      0.01      0.01      0.00      0.00      0.00      0.00      0.00      0.00      0.00      0.00      0.00
             1998      0.01      0.01      0.00      0.00      0.00      0.00      0.00      0.00      0.00      0.00      0.00
             1999      0.02      0.01      0.00      0.00      0.00      0.00      0.00      0.00      0.00      0.00      0.00
             2000      0.01      0.01      0.00      0.00      0.00      0.00      0.00      0.00      0.00      0.00      0.00
             2001      0.01      0.01      0.00      0.00      0.00      0.00      0.00      0.00      0.00      0.00      0.00
             2002      0.01      0.00      0.00      0.00      0.00      0.00      0.00      0.00      0.00      0.00      0.00
1996-2002 Average      0.01      0.01      0.00      0.00      0.00      0.00      0.00      0.00      0.00      0.00      0.00

Average Total Debt ($1000)
             1996    291.46    341.76    222.17    469.07    121.31    344.16    175.80    479.53    336.69    902.08   1716.56
             1997    336.81    367.08    230.55    506.97    125.77    328.99    176.50    401.63    357.26    731.93   1724.83
             1998    376.23    339.22    220.88    534.87    104.25    313.58    163.61    339.07    342.86    693.26   1535.68
             1999    440.50    339.70    208.48    551.03     86.77    277.51    150.42    237.36    327.97    181.35   1429.20
             2000    504.37    303.37    223.73    626.38     70.63    248.89    164.68     43.73    296.05     12.06   1295.79
             2001    555.24    279.73    232.24    661.25     51.52    154.43    149.94      3.91    273.82      0.00   1132.79
             2002    586.58    236.97    232.13    688.05     69.93    144.37    125.93      0.00    251.37      0.00    770.48
1996-2002 Average    441.60    315.40    224.31    576.80     90.03    258.85    158.12    215.03    312.29    360.10   1372.19

Average Nominal Net Worth ($1000)
             1996    378.62    680.04    431.51    686.24    321.66    962.58    484.36   1621.57    904.72   4378.27   4324.17
             1997    329.88    689.65    438.55    666.71    338.81   1016.51    493.93   1739.91    901.93   4726.34   4246.12
             1998    295.76    714.81    443.33    651.77    349.16   1079.48    506.19   1884.67    924.32   5185.32   4504.46
             1999    272.82    787.45    461.69    670.61    381.26   1177.17    556.05   2174.14   1016.44   5899.88   5075.18
             2000    253.78    870.78    485.35    701.49    421.45   1294.79    617.00   2486.15   1106.15   6674.65   5647.61
             2001    223.07    960.61    499.08    702.71    468.76   1414.51    683.05   2860.99   1223.91   7560.01   6503.45
             2002    183.24   1031.99    514.31    712.17    515.53   1544.01    746.95   3189.56   1311.43   8341.03   7135.73
1996-2002 Average    276.74    819.33    467.69    684.53    399.52   1212.72    583.93   2279.57   1055.56   6109.36   5348.10

NIA for Real Net Worth w/o Land Inflation 1996-2002
in Dollars ($1000)    36.76    -42.95     -0.81     22.76    -29.44   -100.56    -36.30   -251.75    -41.01   -596.34   -324.92

NIA for Real Net Worth w/o Land Inflation 1996-2002
as % Receipts (%)     10.71     -5.91     -0.33      3.86    -11.29    -13.18     -6.80    -11.70     -3.37    -11.75     -5.45

NIA for Total Real Net Worth 1996-2002
in Dollars ($1000)    39.55    -45.00     -1.39     19.09    -30.18    -98.32    -33.83   -251.92    -40.33   -617.62   -292.06

NIA for Total Real Net Worth 1996-2002
as % Receipts (%)     11.52     -6.19     -0.56      3.24    -11.58    -12.89     -6.34    -11.71     -3.32    -12.17     -4.90
_______________________________________________________________________________________________________________________________