Swine Budget - Average 2012

Income ($/pig)
 

Farrow to Wean

Nursery


Grow-Finish

Farrow to Finish

Market Pig @101% of Base Price $154.64/ckg, 110 index, 96.85 kg plus $2 premium

 

 

 

$168.39

 


Variable Costs ($/pig)
 

Farrow to Wean

Nursery


Grow-Finish

Farrow to Finish

Breeding Herd Feed @ 1,100 kg/sow

$16.79

 

 

$18.39

Nursery Feed @ 32 kg/pig

 

$15.61

 

$16.35

Grower-Finisher Feed @ 263 kg/pig

 

 

$93.03

$93.03

Net Replacement Cost for Gilts

$1.51

 

 

$1.65

Health (Vet & Supplies)

$1.85

$1.82

$0.90

$4.83

Breeding ( A.I. & Supplies)

$1.41

 

 

$1.54

Marketing, Grading, Trucking

 

 

$3.56

$3.56

Utilities (Hydro, Gas)

$1.96

$1.30

$2.00

$5.50

Miscellaneous

$0.45

$0.15

$0.35

$1.00

Manure Disposal

$0.83

$0.33

$1.13

$2.39

Repairs & Maintenance

$0.70

$0.35

$1.13

$2.27

Labour

$6.96

$1.85

$4.00

$13.55

Operating Loan Interest

$0.27

$0.32

$0.77

$1.41

Total Variable Costs

$32.72

$21.73

$106.88

$165.48

 

 
Fixed Costs ($/pig)
 

Farrow to Wean

Nursery


Grow-Finish

Farrow to Finish

Depreciation

$3.48

$1.77

$5.67

$11.33

Interest

$2.23

$1.13

$3.63

$7.25

Taxes & Insurance

$0.70

$0.35

$1.13

$2.27

Total Fixed Costs

$6.40

$3.26

$10.43

$20.85

 

 
Summary of Costs ($/pig)
 

Farrow to Wean

Nursery


Grow-Finish

Farrow to Finish

Feed

$16.79

$15.61

$93.03

$127.77

Other Variable

$15.93

$6.12

$13.85

$37.71

Fixed

$6.40

$3.26

$10.43

$20.85

Total Variable & Fixed Costs

$39.12

$24.98

$117.31

$186.33

 

 
 

Farrow to Wean

Feeder Pig


Wean to Finish

Farrow to Finish

Total Cost ($/pig)

$39.12

$65.89

$143.48

$186.33

Net Return Farrow to Finish ($/pig)

-$17.94

Farrow to Finish Breakeven Base Price ($/ckg, 100 index) includes 101% Base Price & $2 Premium

$171.31

Farrow to Finish Breakeven Base Price ($/ckg, 100 index) excludes 101% Base Price & $2 Premium

$174.90




Summary

This is the estimated accumulated average cost for a market hog sold during 2012. For further details, refer to the 2012 Budget Notes.


For more information:
Toll Free: 1-877-424-1300
E-mail: ag.info.omafra@ontario.ca
Author: Doug Richards - Swine Grower Finisher Specialist /OMAFRA
Creation Date: 14 January 2013
Last Reviewed: 14 January 2013