Notes for the 2016 Swine Budget

This information sheet provides the assumptions that are used to calculate the monthly OMAFRA Swine Budget. The monthly Swine Budget provides a guide and format to estimate the cost of production for a swine enterprise. The cost estimates and assumptions are based on information from a variety of industry sources. The cost figures are not obtained from an actual survey; therefore, adjustments and interpretations are necessary when applying these figures to a particular business enterprise. Individual farm figures will vary depending on the resources, management, production, health status, size, market conditions, risk, and financial arrangements.

Farrow to Finish - To arrive at an estimated cost of production for farrow to finish, the estimated production costs are split into three production phases, Farrow to Wean, Nursery, and Grow-Finish. The Farrow to Finish Budget is the accumulated cost of the three phases and is based on 23.25 market pigs sold per sow per year. The various costs from the three phases are totalled on a per sow basis and divided by 23.25 to arrive at the per pig cost for the farrow to finish budget. By doing this, a mortality and morbidity cost is built into budget estimates.

  • The Farrow to Wean Phase is based on producing 25.5 weaned pigs per sow per year. Assuming a 12% pre-weaning death loss and 2.35 litters per sow per year; it would take 12.5 pigs born alive per litter to achieve this. To arrive at a cost per sow, multiply the per pig figures by 25.5.
  • The Nursery Pig Phase is based on producing 96% of the weaned pigs placed as feeder pigs weighing 27 kilograms. The nursery pig space is assumed to be turned over 6.5 times per year or approximately 56 days per turn. To arrive at a cost per sow, multiply the per pig figures by 24.5.
  • The Grow-Finish Phase is based on marketing 94% of the feeder pigs placed as market pigs. Pigs are placed on feed at 27 kilograms for approximately 112 days and finished at the indicated average monthly market weight and index. It is assumed that each barn space is turned 2.89 times per year. To arrive at a cost per sow, multiply the per pig figures by 23.25.

Assumptions

  1. Income - The market pig value ($/pig) is based on 101% of the monthly average Ontario base formula price, the monthly average dressed weight(kg), an index of 110 and a premium of $2.00 per hog.

    Market pig value ($/pig) =
    Monthly average Ontario base formula price
    X 101%
    X average monthly dressed weight(kg)
    X 110 index
    + $2.00 premium
  2. Feed - The feed costs are estimated using corn, soybean meal and premix. The monthly corn value is based on the average of the daily Huron FOB Farm and the Western Ontario Feed corn prices. The monthly soybean meal value is based on the average daily Hamilton soybean meal prices plus $20 per tonne for trucking and handling. A feed processing charge of $20 per tonne is included for feed and storage equipment overhead costs (depreciation, interest, insurance), operating costs (labour, repairs, hydro), handling and preparation costs (invisible loss). No feed additive or medication cost is included in the feed cost since these are estimated on the health cost line.
    • Breeding Herd Feed - This is a combination of gestation and lactation feed assuming 1,100 kilograms of feed per sow per year. A five month rolling average feed cost based on the time of the gestation and lactation feed is used to produce the market pig (5 to 9 months prior).
    • Nursery Feed - This is based on a phase feeding feed budget using a total of 33.5 kilograms of feed per pig. A two month rolling average feed cost is used based on the nursery period of time to produce the market pig (3 to 4 months prior).
    • Grower-Finisher Feed - This is based on a phase feeding feed budget assuming a 2.75 feed conversion and on feed for an average of 112 days. A four month rolling average feed cost is used based on feed costs during the past four months.
  3.  

  4. Net Replacement Cost for Gilts - The value shown is the difference between the estimated cost of commercial replacement gilts and an estimated cull sow value. The gilt replacement value is the market hog value plus $130 and a cull sow value is calculated from the marketplace. The replacement rate is assumed at 42%, based on a 35% cull rate and a 7% sow death loss rate. The calculation is a five month rolling average based on the values during the time of gestation and lactation.
  1. Health (Vet & Supplies) - These are the estimated costs for prevention and control of disease within a herd. They would include injectables, water and feed treatments. These figures will vary depending on the health status, protocols, and cost of supplies and services.
    • The farrow to wean cost is estimated at $55.00 per sow per year. This may include the cost of vaccines for PRRS, parvovirus, leptospira, swine influenza, and erysipelas, iron treatments for piglets, worming treatment for sows, supplies, veterinarian expenses, production and Canadian Quality Assurance (CQA®) records.
    • The nursery cost may include vaccinations for circovirus and others, water and/or feed treatment programs.
    • The grow-finish cost may include water and/or feed treatment programs and some treatment costs for minor health challenges.
  2. Breeding (A.I. & Supplies) - 100% A.I. is assumed based on 2.35 litters per sow, an 85% farrowing rate and $14.00 per breeding (double dose of semen and supplies).
  1. Marketing, Grading, Trucking - The market hog estimate includes the Ontario Pork Universal service fee ($0.95), the grading fee ($0.06), and an allowance for fees charged for marketing, trucking and assembly ($3.65). A trucking allowance of $0.70 per early weaned pig and $1.00 per feeder pig will be phased into the variable cost, respectively.
  1. Utilities (Hydro & Gas) - These costs have been estimated and allocated based on individual site barns (i.e. sow, nursery, grow-finish), farrow to feeder pig and farrow to finish operations. Costs will vary due to a number of reasons including barn and equipment efficiencies, cost of inputs, size, production efficiency, and management.
  1. Miscellaneous - These are estimated figures to cover other costs that are allocated to the swine enterprise.
  1. Repairs and Maintenance - These are estimated using 1.5% of the estimated building, equipment, and site investment values.
  1. Labour Cost - These costs will vary depending on the number of employees, wage and benefit level, number of hours worked and management and owner-operator labour allocation. For the purposes of this budget, an estimated cost of $48,000 per person is used. Labour estimates used are farrow to wean labour cost based on 300 sows per person and the nursery and grow-finish on 4,000 pig spaces per person.
  1. Operating Interest - Calculated on one-half of the operating costs less the marketing costs at the prime chartered bank rate plus 1%. The farrow to wean interest cost is based on 22 weeks, the nursery on 8 weeks and the grow-finish on 18 weeks. The nursery phase also includes an interest cost based on the cost of producing the weaned pig and the grow-finish phase includes an interest cost based on the cost of producing the feeder pig.
  1. Fixed Costs - (Depreciation, Interest, Taxes, and Insurance) - The estimated building, equipment and site cost values are $2000 per sow for the farrow to wean, $260 per pig space for the nursery, and $410 per pig space for the grow-finish. Investment cost over the years have varied depending on a variety of items including the quality of equipment, site conditions, supply and demand of inputs, site services costs, upgrading costs, and the year the buildings were constructed.
    • Depreciation - Depreciation is estimated by dividing the investment value by 20.
    • Interest - The interest cost is estimated using 40% of the investment value at a rate of 7%.
    • Taxes and Insurance - These are estimated using 1.0% of the investment value.
  2. Summary of Costs - This section provides a summary of the costs within each production phase. The Other Variable Costs include the applicable lines from Net Replacement Cost for Gilts to Operating Loan Interest and the Fixed Costs include the Depreciation, Interest, Taxes and Insurance.
  1. Summary - this section provides the following information:
    • Farrow to Weaned Pig Cost - this is the estimated total variable and fixed costs to produce a weaned pig five months prior on a per pig basis.
    • Farrow to Feeder Pig Cost - this is the estimated total variable and fixed costs to produce a feeder pig three to four months prior on a per pig basis.
    • Wean to Finish Cost - this is the estimated total variable and fixed costs to produce a market hog for sale in the stated month based on the nursery and grow-finish costs on a per pig basis.
    • Farrow to Finish Cost - this is the estimated total variable and fixed costs (birth to market) in the stated month on a per pig basis.
    • Net Return Farrow to Finish - this is the difference between the Market Pig Income at the top of the budget and the total variable and fixed costs on a per pig basis.
    • Farrow to Finish Breakeven Base Price - includes 101% and $2 premium - the following formula is used:
      $/ckg, 100 index base price =
      [total variable and fixed costs ($/pig)- $2 (premium/pig)]
      ÷ 1.01 (percentage of formula)
      ÷ 1.10 (index)
      ÷ average dressed weight (ckg)
    • Farrow to Finish Breakeven Base Price ($/ckg, 100 index) - excludes 101% and $2 premium - the following formula is used:
      $/ckg, 100 index base price =
      total variable and fixed costs ($/pig)
      ÷ 1.10 (index)
      ÷ average dressed weight (ckg)

The OMAFRA Swine Budget provides a format and guide to estimate a cost of production. The variation in production practices gives rise to a large variation in costs of production. Interpretation and utilization of the information will require adjustments to apply these figures to an individual swine production enterprise. Therefore, it is important for individual operations to determine their cost of production based on their records. Accurate and up to date information is essential to determine an individual farm cost of production and to make management, financial, and marketing decisions.

For more information on cost of production budgeting see Guide to Cost of Production Budgeting or Farm Business Calculators on the OMAFRA website.

If you have questions on the monthly Swine Budgets, please contact Jaydee Smith, OMAFRA Swine Specialist at 519-674-1542 or jaydee.smith@ontario.ca.


For more information:
Toll Free: 1-877-424-1300
E-mail: ag.info.omafra@ontario.ca
Author: Jaydee Smith - Swine Production Systems Program Lead/OMAFRA
Creation Date: 09 February 2016
Last Reviewed: 09 February 2016