Swine Budget - Average 2013

Income ($/pig)
 

Farrow to Wean

Nursery


Grow-Finish

Farrow to Finish

Market Pig @101% of Base Price $167.16/ckg, 110 index, 97.92 kg plus $2 premium

 

 

 

$183.85

 


Variable Costs ($/pig)
 

Farrow to Wean

Nursery


Grow-Finish

Farrow to Finish

Breeding Herd Feed @ 1,100 kg/sow

$17.39

 

 

$18.97

Nursery Feed @ 34 kg/pig

 

$17.58

 

$18.38

Grower-Finisher Feed @ 262 kg/pig

 

 

$90.86

$90.86

Net Replacement Cost for Gilts

$2.37

 

 

$2.59

Health (Vet & Supplies)

$2.08

$1.85

$0.50

$4.71

Breeding ( A.I. & Supplies)

$1.41

 

 

$1.54

Marketing, Grading, Trucking

 

 

$3.56

$3.56

Utilities (Hydro, Gas)

$2.00

$1.25

$2.00

$5.49

Miscellaneous

$0.59

$0.10

$0.25

$1.00

Manure Disposal

$0.80

$0.33

$1.13

$2.35

Repairs & Maintenance

$1.00

$0.53

$1.70

$3.35

Labour

$6.67

$1.85

$4.00

$13.20

Operating Loan Interest

$0.29

$0.33

$1.05

$1.71

Total Variable Costs

$34.60

$23.83

$105.05

$167.71

 

 
Fixed Costs ($/pig)
 

Farrow to Wean

Nursery


Grow-Finish

Farrow to Finish

Depreciation

$3.33

$1.77

$5.67

$11.15

Interest

$2.13

$1.13

$3.63

$7.14

Taxes & Insurance

$0.73

$0.39

$1.25

$2.45

Total Fixed Costs

$6.20

$3.29

$10.54

$20.74

 

 
Summary of Costs ($/pig)
 

Farrow to Wean

Nursery


Grow-Finish

Farrow to Finish

Feed

$17.39

$17.58

$90.86

$128.21

Other Variable

$17.21

$6.24

$14.19

$39.49

Fixed

$6.20

$3.29

$10.54

$20.74

Total Variable & Fixed Costs

$40.80

$27.12

$115.59

$188.45

 

 
 

Farrow to Wean

Feeder Pig


Wean to Finish

Farrow to Finish

Total Cost ($/pig)

$40.80

$69.69

$143.94

$188.45

Net Return Farrow to Finish ($/pig)

-$4.60

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

$171.39

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

$174.96




Summary

This is the estimated accumulated average cost for a market hog sold during 2013. For further details, refer to the "2013 Budget Notes" posted at http://www.omafra.gov.on.ca/english/livestock/swine/finmark.html.


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