Appendix Table III G. Dairy Farm Budget, Representative Farm 



40 cows, 3 men 



Item 



Unit Quantity 



Price Total With 2 of 3 



per Unit Value Men Hired 



Dollars Dollars 



INCOME 



Milk 8,500 lbs. 

 Calves 

 Cull cows 

 Feed bags, used 



Total cash income 



18,458 



EXPENSES 



Grain, eows 2,000 lbs. 



Grain, youngstock 



Milk substitute 



Calf starter 



Breeding 



Vet. and medicine 



Bedding, 65 bu. per A. U. 



Dairy supplies 



Seed 



Fertilizer 



Machine hire (seeder) 



Baling twine 



Auto expenses, V2 to farm 



Truck expenses 



Tractor expenses 



Other machine expenses 



Electricity^ 



Bldg. and fence repairs^ 



Property taxes^ 



Ins., bldgs. and cattle^ 



Insurance, liability 



Hired labor, full-time 



Hired labor, part-time 



Total cash expenses 



Net cash income 

 Depreciation 

 Net farm income 



4.25 

 4.25 

 9.00 

 5.50 

 6.00 

 4.00 

 .03 

 2.00 



70.00 



10.00 



— 200.00 



1 Includes house. 



56 



