Swine Budget - Average 2015

Income ($/pig)

 

Farrow to Wean

Nursery

Grow-Finish

Farrow to Finish

Market Pig @101% of Base Price $162.17/ckg, 110 index, 102.04 kg plus $2 premium

 

 

 

$185.84

 


Variable Costs ($/pig)

 

Farrow to Wean

Nursery

Grow-Finish

Farrow to Finish

Breeding Herd Feed @ 1,100 kg/sow

$13.74

 

 

$15.06

Nursery Feed @ 33.5 kg/pig

 

$16.10

 

$16.97

Grower-Finisher Feed @ 277 kg/pig

 

 

$83.78

$83.78

Net Replacement Cost for Gilts

$1.69

 

 

$1.86

Health (Vet & Supplies)

$2.16

$2.10

$0.45

$5.03

Breeding ( A.I. & Supplies)

$1.48

 

 

$1.63

Marketing, Grading, Trucking

$0.50 

 $0.75

$4.01

$5.35

Utilities (Hydro, Gas)

$1.96

$1.15

$1.77

$5.14

Miscellaneous

$1.00

$0.10

$0.20

$1.40

Repairs & Maintenance

$1.09

$0.57

$1.95

$3.74

Labour

$6.27

$1.85

$4.00

$12.83

Operating Loan Interest

$0.25

$0.29

$0.98

$1.55

Total Variable Costs

$30.14

$22.91

$97.13

$154.33

 

 
Fixed Costs ($/pig)
 

Farrow to Wean

Nursery

Grow-Finish

Farrow to Finish

Depreciation

$3.63

$1.88

$6.49

$12.45

Interest

$2.03

$1.06

$3.63

$6.97

Taxes & Insurance

$0.73

$0.38

$1.30

$2.49

Total Fixed Costs

$6.38

$3.32

$11.42

$21.92

 

 
Summary of Costs ($/pig)

 

Farrow to Wean

Nursery

Grow-Finish

Farrow to Finish

Feed

$13.74

$16.10

$83.78

$115.81

Other Variable

$16.41

$6.81

$13.36

$38.52

Fixed

$6.38

$3.32

$11.42

$21.92

Total Variable & Fixed Costs

$36.53

$26.23

$108.55

$176.25

 

 

Farrow to Wean

Feeder Pig

 

Wean to Finish

Farrow to Finish

Total Cost ($/pig)

$36.53

$64.26

$136.19

$176.25

Net Return Farrow to Finish ($/pig)

$9.59

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

$153.71

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

$157.02

Summary

This is the estimated accumulated average cost for a market hog sold during 2015. For further details, refer to the "2015 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: OMAFRA Swine Team
Creation Date: 14 September 2016
Last Reviewed: 14 September 2016