Swine Budget - February 2011

 

Income ($/pig)
 

Farrow to Wean

Nurser

Grow-Finish
Farrow to Finish
Market Pig @ $149.01/ckg, 110 index, 95.9 kg plus $2 premium

 

 

 

$159.19


Variable Costs ($/pig)
 

Farrow to Wean

Nursery

Grow-Finish
Farrow to Finish
Breeding Herd Feed @ 1,100 kg/sow

$12.22

 

 

$13.38

Nursery Feed @ 32 kg/pig

 

$13.15

 

$13.78

Grower-Finisher Feed @ 260 kg/pig

 

 

$78.35

$78.35

Net Replacement Cost for Gilts

$0.79

 

 

$0.87

Health (Vet & Supplies)

$1.85

$1.82

$0.90

$4.83

Breeding ( AI & 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

$0.21

$0.28

$0.67

$1.19

Total Variable Costs

$27.36

$19.23

$92.10

$142.22

 
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

$12.22

$13.15

$78.35

$105.51

Other Variable

$15.15

$6.08

$13.75

$36.71

Fixed

$6.40

$3.26

$10.43

$20.85

Total Variable & Fixed Costs

$33.76

$22.49

$102.53

$163.07

 
 

Farrow to Wean

Feeder Pig

Wean to Finish
Farrow to Finish
Total Cost ($/pig)

$33.76

$57.79

$126.09

$163.07

Net Return Farrow to Finish ($/pig)

-$3.88

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

$152.68

Farrow to Finish Breakeven Base Price ($/ckg, 100 index) with no Premium

$154.58




Summary

This is the estimated accumulated cost for a market hog sold during the month of February 2011. The farrow to wean phase estimates the weaned pig cost for September 2010 and the nursery phase estimates the feeder pig cost for November 2010. For further details, refer to the "2011 Budget Notes".


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: 13 April 2011
Last Reviewed: 13 April 2011