FO 7 Component Pricing Impact Estimate, by Class*

Skim (actual) Component Difference per cwt Skim (actual) Component Diffference per cwt Skim (actual) C

Jan-08 $7,728,027 $7,897,016 $168,989 $0.03 $15,998,434 $16,768,340 $769,905 $0.12 $5,356,665 $

Feb-08 $9,193,708 $9,341,838 $148,129 $0.02 $11,688,989 $12,201,016 $512,027 $0.08 $4,997,751 $Mar-08 $8,706,316 $8,797,347 $91,031 $0.01 $10,855,640 $11,222,696 $367,057 $0.06 $4,400,192 $

Apr-08 $7,885,346 $7,953,777 $68,431 $0.01 $11,595,261 $11,873,151 $277,890 $0.05 $3,373,643 $

May-08 $7,640,511 $7,689,298 $48,787 $0.01 $12,202,321 $12,411,682 $209,361 $0.04 $3,184,205 $

Jun-08 $7,181,855 $7,169,977 -$11,878 $0.00 $3,891,397 $3,874,356 -$17,042 $0.00 $4,801,579 $

Jul-08 $6,646,933 $6,605,291 -$41,642 -$0.01 $8,353,271 $8,338,016 -$15,255 $0.00 $4,326,950 $

Aug-08 $6,126,295 $6,128,407 $2,112 $0.00 $5,635,329 $5,651,466 $16,137 $0.00 $4,627,497 $Sep-08 $5,511,080 $5,561,953 $50,873 $0.01 $6,015,458 $6,167,325 $151,867 $0.03 $1,802,585 $

Oct-08 $5,593,504 $5,690,315 $96,811 $0.02 $6,725,659 $7,040,262 $314,604 $0.06 $1,590,227 $

Nov-08 $4,658,632 $4,772,817 $114,184 $0.02 $5,835,218 $6,179,108 $343,890 $0.06 $3,223,388 $

Dec-08 $3,385,050 $3,474,883 $89,833 $0.01 $7,972,204 $8,414,723 $442,519 $0.07 $4,025,586 $

Jan-09 $3,598,040 $3,662,533 $64,493 $0.01 $5,032,794 $5,237,213 $204,420 $0.03 $3,270,753 $

Feb-09 $3,444,152 $3,475,031 $30,878 $0.01 $5,320,789 $5,488,903 $168,114 $0.03 $973,473 Mar-09 $4,088,635 $4,098,963 $10,328 $0.00 $8,340,044 $8,515,493 $175,449 $0.03 $3,524,149 $

Apr-09 $3,656,383 $3,676,289 $19,907 $0.00 $8,019,531 $8,202,697 $183,166 $0.03 $3,592,394 $

May-09 $3,621,164 $3,620,703 -$461 $0.00 $8,391,993 $8,452,622 $60,629 $0.01 $3,722,593 $

Jun-09 $3,864,889 $3,840,360 -$24,529 $0.00 $7,377,100 $7,330,010 -$47,090 -$0.01 $2,130,617 $

Jul-09 $3,861,982 $3,842,044 -$19,938 $0.00 $6,190,421 $6,180,587 -$9,834 $0.00 $787,063 

Aug-09 $3,661,295 $3,662,405 $1,110 $0.00 $3,997,263 $4,029,962 $32,698 $0.01 $2,670,906 $

Sep-09 $4,425,003 $4,482,748 $57,745 $0.01 $4,852,747 $5,033,942 $181,194 $0.03 $781,779 

Oct-09 $4,221,924 $4,331,950 $110,026 $0.02 $5,215,002 $5,532,590 $317,588 $0.06 $1,463,469 $

Nov-09 $5,073,327 $5,190,347 $117,020 $0.02 $6,255,623 $6,595,838 $340,215 $0.06 $2,138,071 $

Dec-09 $5,123,073 $5,244,559 $121,485 $0.02 $9,790,308 $10,349,047 $558,739 $0.09 $3,338,801 $

Jan-10 $4,224,896 $4,306,040 $81,144 $0.01 $7,529,836 $7,871,268 $341,432 $0.06 $5,056,009 $

Feb-10 $4,570,978 $4,652,496 $81,518 $0.01 $6,840,344 $7,132,021 $291,677 $0.05 $3,818,832 $Mar-10 $4,414,404 $4,480,816 $66,412 $0.01 $9,477,676 $9,795,457 $317,780 $0.05 $3,504,429 $

Apr-10 $4,196,821 $4,240,331 $43,509 $0.01 $10,293,569 $10,529,123 $235,554 $0.04 $3,709,104 $

May-10 $6,250,820 $6,283,299 $32,479 $0.01 $11,352,765 $11,472,542 $119,777 $0.02 $1,876,492 $

Jun-10 $5,851,998 $5,818,583 -$33,415 -$0.01 $10,429,579 $10,325,904 -$103,675 -$0.02 $1,223,771 $

Jul-10 $4,644,440 $4,620,064 -$24,376 $0.00 $8,716,588 $8,651,410 -$65,178 -$0.01 $725,589 

Aug-10 $4,120,552 $4,105,779 -$14,772 $0.00 $6,433,520 $6,420,135 -$13,385 $0.00 $1,449,755 $Sep-10 $3,822,590 $3,854,621 $32,031 $0.01 $6,434,389 $6,611,160 $176,771 $0.03 $610,629 

Oct-10 $5,324,872 $5,446,293 $121,421 $0.02 $6,266,964 $6,639,396 $372,432 $0.07 $2,088,807 $

Nov-10 $4,490,362 $4,625,742 $135,380 $0.02 $7,252,739 $7,756,099 $503,359 $0.09 $1,522,614 $

Dec-10 $5,504,888 $5,682,040 $177,152 $0.03 $9,139,716 $9,770,289 $630,573 $0.10 $3,044,115 $

Jan-11 $4,188,148 $4,308,141 $119,994 $0.02 $9,069,584 $9,570,991 $501,407 $0.08 $2,535,974 $

Class II Value Class III Value C

Page 1 of 8

Prepared by the Southeast M
FO 7 Component Pricing Impact Estimate, by Class*

Jan-08

Feb-08Mar-08

Apr-08

May-08

Jun-08

Jul-08

Aug-08Sep-08

Oct-08

Nov-08

Dec-08

Jan-09

Feb-09Mar-09

Apr-09

May-09

Jun-09

Jul-09

Aug-09Sep-09

Oct-09

Nov-09

Dec-09

Jan-10

Feb-10Mar-10

Apr-10

May-10

Jun-10

Jul-10

Aug-10Sep-10

Oct-10

Nov-10

Dec-10

Jan-11

Total per cwt Difference per cwt

$101,610 $0.02 $1,156,189 $0.18

$74,085 $0.01 $814,100 $0.13$70,346 $0.01 $574,265 $0.09$78,092 $0.01 $455,291 $0.07$85,838 $0.01 $364,478 $0.06$41,144 $0.01 $2,977 $0.00

-$30,101 -$0.01 -$113,370 -$0.02-$10,110 $0.00 $10,866 $0.00

$16,323 $0.00 $235,574 $0.04$54,403 $0.01 $494,115 $0.09$85,638 $0.02 $621,389 $0.11$77,648 $0.01 $718,447 $0.12$60,918 $0.01 $386,495 $0.06$45,950 $0.01 $254,435 $0.05

$106,236 $0.02 $301,505 $0.04

$80,427 $0.01 $301,013 $0.05$70,854 $0.01 $128,469 $0.02$32,302 $0.01 -$51,484 -$0.01

-$23,668 $0.00 -$57,617 -$0.01

-$9,291 $0.00 $23,857 $0.00

$17,133 $0.00 $265,786 $0.05$51,660 $0.01 $516,452 $0.09$67,484 $0.01 $574,893 $0.10$94,372 $0.02 $854,033 $0.14$48,334 $0.01 $569,775 $0.10$16,810 $0.00 $457,453 $0.08$55,527 $0.01 $492,190 $0.08$89,731 $0.01 $407,778 $0.06

$112,254 $0.02 $274,295 $0.04

$28,998 $0.01 -$115,289 -$0.02

-$5,872 $0.00 -$98,938 -$0.02

-$23,009 $0.00 -$56,007 -$0.01

$20,128 $0.00 $233,873 $0.04$61,621 $0.01 $602,150 $0.11

$104,587 $0.02 $789,990 $0.14$144,580 $0.02 $1,050,684 $0.17$118,758 $0.02 $812,569 $0.13

SCC Adjustment Total Est. Impact

Page 2 of 8

Prepared by the Southeast M
FO 7 Component Pricing Impact Estimate, by Class*

Skim (actual) Component Difference per cwt Skim (actual) Component Diffference per cwt Skim (actual) C

Class II Value Class III Value C

Feb-11 $4,117,723 $4,200,549 $82,827 $0.01 $11,724,532 $12,230,589 $506,057 $0.09 $1,708,517 $Mar-11 $7,104,881 $7,232,363 $127,483 $0.02 $15,756,061 $16,295,740 $539,679 $0.08 $5,639,991 $

Apr-11 $6,884,457 $7,000,656 $116,199 $0.02 $15,284,852 $15,738,844 $453,992 $0.07 $5,516,949 $

May-11 $5,621,166 $5,697,032 $75,866 $0.01 $14,443,412 $14,782,757 $339,344 $0.05 $3,861,911 $

Jun-11 $6,687,034 $6,710,361 $23,327 $0.00 $15,614,439 $15,653,762 $39,323 $0.01 $2,084,402 $

Jul-11 $6,066,348 $6,045,760 -$20,588 $0.00 $8,225,406 $8,183,257 -$42,149 -$0.01 $10,423,099 $1

Aug-11 $7,551,282 $7,562,656 $11,374 $0.00 $7,607,903 $7,676,185 $68,283 $0.01 $4,497,021 $Sep-11 $5,174,081 $5,260,746 $86,665 $0.02 $11,216,153 $11,673,198 $457,044 $0.08 $1,080,029 $

Oct-11 $4,937,550 $5,075,342 $137,792 $0.02 $13,151,688 $13,952,868 $801,181 $0.14 $3,082,880 $

Nov-11 $6,330,300 $6,519,139 $188,839 $0.03 $7,998,398 $8,509,830 $511,432 $0.09 $4,428,488 $

Dec-11 $4,670,984 $4,813,108 $142,125 $0.02 $10,558,225 $11,200,754 $642,528 $0.11 $7,469,509 $

Jan-12 $4,479,082 $4,583,577 $104,495 $0.02 $12,090,785 $12,619,326 $528,541 $0.09 $5,002,418 $

Feb-12 $4,456,552 $4,552,339 $95,786 $0.02 $12,553,821 $13,027,115 $473,293 $0.08 $3,747,312 $Mar-12 $7,041,014 $7,165,367 $124,353 $0.02 $14,428,313 $14,823,505 $395,192 $0.06 $6,452,805 $

Apr-12 $6,777,733 $6,856,857 $79,123 $0.01 $14,416,872 $14,708,573 $291,701 $0.05 $6,392,472 $

May-12 $5,619,489 $5,591,050 -$28,440 $0.00 $11,435,823 $11,465,995 $30,172 $0.01 $5,005,457 $

Jun-12 $4,840,456 $4,844,143 $3,687 $0.00 $8,554,775 $8,648,277 $93,502 $0.02 $5,121,870 $

Jul-12 $4,820,196 $4,794,595 -$25,601 -$0.01 $5,719,933 $5,738,589 $18,656 $0.00 $3,351,811 $

Aug-12 $5,931,922 $5,943,095 $11,173 $0.00 $5,149,745 $5,225,639 $75,894 $0.01 $1,451,106 $Sep-12 $6,118,479 $6,198,490 $80,012 $0.02 $7,765,669 $8,052,420 $286,750 $0.06 $2,271,227 $

Oct-12 $7,265,507 $7,456,671 $191,164 $0.04 $6,998,776 $7,420,100 $421,324 $0.08 $621,071 

Nov-12 $5,203,022 $5,373,012 $169,991 $0.03 $8,364,624 $8,902,045 $537,422 $0.10 $2,409,809 $

Dec-12 $5,710,972 $5,842,256 $131,284 $0.02 $13,427,061 $14,043,392 $616,332 $0.11 $5,901,667 $

Jan-13 $5,895,631 $5,863,793 -$31,838 -$0.01 $8,987,226 $9,109,477 $122,251 $0.02 $6,395,434 $

Feb-13 $6,210,649 $6,274,542 $63,894 $0.01 $9,080,451 $9,296,194 $215,743 $0.04 $4,501,288 $

Mar-13 $7,146,710 $7,216,111 $69,401 $0.01 $9,105,378 $9,313,036 $207,657 $0.04 $5,555,482 $

Apr-13 $7,458,677 $7,531,997 $73,320 $0.01 $9,652,654 $9,862,325 $209,672 $0.04 $4,479,108 $

May-13 $7,998,911 $8,074,197 $75,286 $0.01 $9,656,757 $9,794,980 $138,224 $0.03 $4,802,061 $

Jun-13 $8,789,722 $8,790,881 $1,159 $0.00 $10,795,014 $10,767,355 -$27,660 -$0.01 $9,114,702 $

Jul-13 $7,316,527 $7,298,773 -$17,754 $0.00 $8,023,774 $7,996,744 -$27,030 -$0.01 $3,595,630 $

Aug-13 $8,532,016 $8,539,975 $7,958 $0.00 $6,079,785 $6,133,405 $53,620 $0.01 $3,056,830 $Sep-13 $8,607,176 $8,642,616 $35,440 $0.01 $7,436,276 $7,616,429 $180,154 $0.04 $2,902,918 $

Oct-13 $9,592,467 $9,728,485 $136,018 $0.03 $7,082,619 $7,421,822 $339,203 $0.07 $1,198,326 $

Nov-13 $7,181,800 $7,348,010 $166,210 $0.04 $2,729,022 $2,904,575 $175,553 $0.04 $3,861,761 $

Dec-13 $7,116,778 $7,238,552 $121,773 $0.02 $4,853,291 $5,106,372 $253,081 $0.05 $6,658,348 $

Jan-14 $7,957,567 $8,026,639 $69,072 $0.01 $4,325,875 $4,465,407 $139,532 $0.03 $2,590,624 $

Feb-14 $7,501,717 $7,618,922 $117,205 $0.03 $5,621,740 $5,807,124 $185,384 $0.04 $4,427,355 $

Page 3 of 8

Prepared by the Southeast M
FO 7 Component Pricing Impact Estimate, by Class*

Feb-11Mar-11

Apr-11

May-11

Jun-11

Jul-11

Aug-11Sep-11

Oct-11

Nov-11

Dec-11

Jan-12

Feb-12Mar-12

Apr-12

May-12

Jun-12

Jul-12

Aug-12Sep-12

Oct-12

Nov-12

Dec-12

Jan-13

Feb-13Mar-13

Apr-13

May-13

Jun-13

Jul-13

Aug-13Sep-13

Oct-13

Nov-13

Dec-13

Jan-14

Feb-14

Total per cwt Difference per cwt

SCC Adjustment Total Est. Impact

$94,351 $0.02 $717,131 $0.13

$190,676 $0.03 $959,532 $0.14$232,209 $0.04 $893,630 $0.14$190,459 $0.03 $657,126 $0.11$128,367 $0.02 $199,046 $0.04

$85,855 $0.02 -$10,248 $0.00$52,635 $0.01 $138,410 $0.02$63,556 $0.01 $625,393 $0.11

$121,299 $0.02 $1,145,640 $0.20$145,869 $0.03 $979,964 $0.18$151,823 $0.03 $1,162,261 $0.20$136,143 $0.02 $884,388 $0.15$134,725 $0.02 $785,757 $0.14$207,290 $0.03 $843,644 $0.13$214,070 $0.03 $656,423 $0.10$183,405 $0.03 $158,023 $0.03$141,866 $0.03 $240,824 $0.04$105,541 $0.02 $80,274 $0.02

$71,337 $0.01 $161,182 $0.03

$128,174 $0.02 $525,108 $0.10$165,263 $0.03 $793,822 $0.15$177,176 $0.03 $962,657 $0.19$226,342 $0.04 $1,110,568 $0.19$187,269 $0.03 $240,890 $0.04$171,897 $0.03 $496,929 $0.10$194,793 $0.04 $523,707 $0.09$208,223 $0.04 $534,540 $0.10$220,536 $0.04 $480,723 $0.09$210,448 $0.04 $187,436 $0.04

$98,407 $0.02 $45,933 $0.01$83,143 $0.02 $147,787 $0.03$73,414 $0.02 $300,740 $0.06$98,910 $0.02 $591,065 $0.12$79,467 $0.02 $510,011 $0.12

$154,523 $0.03 $644,116 $0.13$118,525 $0.03 $350,150 $0.07$122,574 $0.03 $494,996 $0.12

Page 4 of 8

Prepared by the Southeast M
FO 7 Component Pricing Impact Estimate, by Class*

Skim (actual) Component Difference per cwt Skim (actual) Component Diffference per cwt Skim (actual) C

Class II Value Class III Value C

Mar-14 $9,525,163 $9,662,605 $137,443 $0.03 $8,315,862 $8,569,113 $253,252 $0.05 $8,499,330 $

Apr-14 $9,965,401 $10,084,769 $119,368 $0.02 $8,045,402 $8,235,127 $189,725 $0.04 $9,273,750 $

May-14 $8,665,604 $8,738,704 $73,100 $0.01 $9,318,533 $9,463,674 $145,141 $0.03 $8,475,831 $

Jun-14 $7,190,994 $7,173,487 -$17,508 $0.00 $6,692,201 $6,668,626 -$23,575 -$0.01 $4,490,156 $

Jul-14 $5,981,730 $5,955,491 -$26,239 -$0.01 $3,731,017 $3,714,601 -$16,416 $0.00 $1,490,924 $

Aug-14 $5,980,085 $5,980,152 $67 $0.00 $2,984,918 $2,996,351 $11,433 $0.00 $2,454,013 $

Sep-14 $5,160,680 $5,210,861 $50,181 $0.01 $1,682,923 $1,728,413 $45,490 $0.01 $1,954,879 $

Oct-14 $5,274,365 $5,386,589 $112,225 $0.03 $1,958,553 $2,060,475 $101,922 $0.02 $1,576,362 $

Nov-14 $5,407,017 $5,560,230 $153,213 $0.04 $2,555,497 $2,719,316 $163,819 $0.04 $3,911,048 $

Dec-14 $5,159,133 $5,292,952 $133,819 $0.03 $1,964,873 $2,068,352 $103,479 $0.02 $2,624,276 $

Jan-15 $5,649,423 $5,759,447 $110,024 $0.02 $1,381,952 $1,433,083 $51,131 $0.01 $2,229,806 $

Feb-15 $3,977,348 $4,064,365 $87,017 $0.02 $1,593,170 $1,654,398 $61,227 $0.01 $1,670,533 $Mar-15 $4,524,257 $4,590,995 $66,739 $0.01 $3,008,378 $3,089,717 $81,339 $0.02 $3,092,293 $

Apr-15 $4,557,301 $4,605,210 $47,909 $0.01 $3,494,572 $3,553,037 $58,465 $0.01 $2,546,056 $

May-15 $4,130,317 $4,167,674 $37,357 $0.01 $4,333,554 $4,387,303 $53,749 $0.01 $2,609,831 $

Jun-15 $3,853,363 $3,864,920 $11,556 $0.00 $3,335,780 $3,335,829 $48 $0.00 $1,937,635 $

Jul-15 $3,692,667 $3,705,776 $13,108 $0.00 $1,987,395 $1,994,670 $7,276 $0.00 $956,156 

Aug-15 $3,731,638 $3,763,326 $31,687 $0.01 $948,426 $964,373 $15,947 $0.00 $1,168,779 $

Sep-15 $2,766,391 $2,809,445 $43,054 $0.01 $964,926 $1,005,371 $40,445 $0.01 $541,148 

Oct-15 $3,123,337 $3,204,856 $81,519 $0.02 $1,062,642 $1,134,999 $72,357 $0.02 $263,267 

Nov-15 $3,451,209 $3,548,606 $97,397 $0.02 $877,850 $938,574 $60,723 $0.01 $709,845 

Dec-15 $3,514,420 $3,597,219 $82,798 $0.02 $1,272,979 $1,343,879 $70,900 $0.02 $1,457,433 $

Jan-16 $3,618,692 $3,702,229 $83,537 $0.02 $1,331,049 $1,404,450 $73,402 $0.02 $2,030,621 $

Feb-16 $2,894,379 $2,954,674 $60,296 $0.01 $1,898,688 $1,988,873 $90,186 $0.02 $1,293,560 $Mar-16 $3,863,547 $3,923,228 $59,681 $0.01 $3,642,575 $3,757,179 $114,604 $0.02 $2,129,154 $

Apr-16 $3,603,948 $3,666,427 $62,479 $0.01 $3,644,092 $3,759,369 $115,278 $0.02 $2,154,398 $

May-16 $3,604,296 $3,645,602 $41,306 $0.01 $3,106,651 $3,169,501 $62,850 $0.01 $1,778,173 $

Jun-16 $3,957,300 $3,968,932 $11,632 $0.00 $2,745,324 $2,752,483 $7,159 $0.00 $1,575,061 $

Jul-16 $3,822,557 $3,828,961 $6,404 $0.00 $2,049,247 $2,057,388 $8,141 $0.00 $1,742,009 $

Aug-16 $3,658,299 $3,676,105 $17,806 $0.00 $760,119 $771,089 $10,970 $0.00 $503,076 Sep-16 $3,638,730 $3,691,338 $52,609 $0.01 $919,142 $954,615 $35,473 $0.01 $854,236 

Oct-16 $4,314,640 $4,420,622 $105,981 $0.02 $883,592 $936,454 $52,861 $0.01 $1,917,042 $

Nov-16 $4,221,241 $4,351,788 $130,546 $0.03 $985,347 $1,055,403 $70,056 $0.02 $819,757 

Dec-16 $4,510,116 $4,673,213 $163,097 $0.03 $3,008,064 $3,239,235 $231,171 $0.05 $2,024,263 $

Jan-17 $5,150,196 $5,283,450 $133,255 $0.03 $2,955,603 $3,110,761 $155,158 $0.03 $2,673,304 $

Feb-17 $3,706,928 $3,791,013 $84,085 $0.02 $5,005,168 $5,215,156 $209,988 $0.05 $1,867,382 $

Mar-17 $4,749,809 $4,860,001 $110,192 $0.02 $4,836,309 $5,026,619 $190,310 $0.04 $2,638,905 $

Page 5 of 8

Prepared by the Southeast M
FO 7 Component Pricing Impact Estimate, by Class*

Mar-14

Apr-14

May-14

Jun-14

Jul-14

Aug-14Sep-14

Oct-14

Nov-14

Dec-14

Jan-15

Feb-15Mar-15

Apr-15

May-15

Jun-15

Jul-15

Aug-15Sep-15

Oct-15

Nov-15

Dec-15

Jan-16

Feb-16Mar-16

Apr-16

May-16

Jun-16

Jul-16

Aug-16Sep-16

Oct-16

Nov-16

Dec-16

Jan-17

Feb-17Mar-17

Total per cwt Difference per cwt

SCC Adjustment Total Est. Impact

$174,742 $0.04 $690,388 $0.14$221,906 $0.04 $639,405 $0.13$215,696 $0.04 $503,607 $0.10$125,247 $0.03 $72,194 $0.02

$50,754 $0.01 $1,816 $0.00$42,160 $0.01 $54,064 $0.01$32,064 $0.01 $146,523 $0.04$56,361 $0.01 $304,225 $0.07$99,984 $0.02 $528,568 $0.12$80,197 $0.02 $385,625 $0.09$55,957 $0.01 $259,094 $0.06$58,606 $0.01 $243,248 $0.06$73,981 $0.02 $267,210 $0.06$90,123 $0.02 $224,459 $0.05

$108,379 $0.02 $222,095 $0.05

$73,728 $0.02 $90,051 $0.02$23,489 $0.01 $47,077 $0.01$15,697 $0.00 $72,373 $0.02$23,566 $0.01 $115,400 $0.03$31,951 $0.01 $192,690 $0.05$54,023 $0.01 $232,673 $0.06$72,259 $0.02 $259,675 $0.06$78,070 $0.02 $283,181 $0.06$69,338 $0.02 $245,671 $0.06

$124,221 $0.02 $330,388 $0.07$140,035 $0.03 $353,412 $0.07$107,472 $0.02 $233,154 $0.05

$71,390 $0.02 $95,752 $0.02$47,221 $0.01 $63,489 $0.02$24,720 $0.01 $55,660 $0.01$28,795 $0.01 $128,911 $0.03$59,702 $0.01 $266,330 $0.06$78,508 $0.02 $304,501 $0.07

$130,406 $0.03 $597,902 $0.13$119,055 $0.02 $476,097 $0.10$141,605 $0.03 $477,881 $0.11$173,241 $0.03 $535,986 $0.10

Page 6 of 8

Prepared by the Southeast M
FO 7 Component Pricing Impact Estimate, by Class*

Skim (actual) Component Difference per cwt Skim (actual) Component Diffference per cwt Skim (actual) C

Class II Value Class III Value C

Apr-17 $3,910,284 $3,979,614 $69,330 $0.01 $4,794,448 $4,941,335 $146,887 $0.03 $3,978,589 $

May-17 $4,126,489 $4,188,497 $62,008 $0.01 $4,771,025 $4,908,320 $137,295 $0.03 $2,847,796 $

Jun-17 $4,354,622 $4,403,848 $49,226 $0.01 $3,986,887 $4,079,651 $92,765 $0.02 $1,598,735 $

** The class I value and butterfat values are consistent under skim-fat pricing and multiple component pricing.* The monthly multiple component pricing impacts were estimated using the component levels in producer milk based on prod

provided by handlers to the Federal Order 6 Market Administrator. 

Page 7 of 8

Prepared by the Southeast M
FO 7 Component Pricing Impact Estimate, by Class*

Apr-17

May-17

Jun-17

Total per cwt Difference per cwt

SCC Adjustment Total Est. Impact

$182,583 $0.04 $467,243 $0.09$141,795 $0.03 $384,076 $0.08$104,067 $0.02 $263,060 $0.06

Page 8 of 8

Prepared by the Southeast M