Swine Budget - December 2014

 

Income ($/pig)

Income ($/pig)

Farrow to Wean

Nursery

Grow-Finish
Farrow to Finish
Market Pig @ 101% of Base Price $178.69/ckg, 110 index, 100.99 kg plus $2 premium

 

 

 

$202.49

 


Variable Costs ($/pig)

Variable Costs ($/pig)

Farrow to Wean

 

Nursery

 

Grow-Finish

Farrow to Finish

Breeding Herd Feed @ 1,100 kg/sow

$14.25

 

 

$15.63

Nursery Feed @ 33.5 kg/pig

 

$16.90

 

$17.81

Grower-Finisher Feed @ 273 kg/pig

 

 

$84.62

$84.62

Net Replacement Cost for Gilts

$0.95

 

 

$1.04

Health (Vet & Supplies)

$2.16

$2.10

$0.45

$5.03

Breeding ( AI & 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

$0.30

$1.04

$1.63

Total Variable Costs

$29.91

$23.72

$98.04

$155.84

 

 
Fixed Costs ($/pig)

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)

Summary of Costs ($/pig)

Farrow to Wean

Nursery

 

Grow-Finish

Farrow to Finish

Feed

$14.25

$16.90

$84.62

$118.05

Other Variable

$15.66

$6.82

$13.42

$37.78

Fixed

$6.38

$3.32

$11.42

$21.92

Total Variable & Fixed Costs

$36.30

$27.03

$109.45

$177.75

 

Summary

Farrow to Wean

Feeder Pig

Wean to Finish

Farrow to Finish

Total Cost ($/pig)

$36.30

$64.81

$137.94

$177.75

Net Return Farrow to Finish ($/pig)

$24.74

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

$156.64

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

$160.01

Summary

This is the estimated accumulated cost for a market hog sold during the month of December 2014. The farrow to wean phase estimates the weaned pig cost for July 2014 and the nursery phase estimates the feeder pig cost for September 2014. For further details, refer to the "2014 Budget Notes" posted at 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: Douglas Richards - Swine Grower Finisher Specialist/OMAFRA
Creation Date: 07 October 2013
Last Reviewed: 15 January 2015