Swine Budget - Average 2007

PDF Format - 17 KB

Income ($/pig)
 

Farrow to Wean

Nursery


Grow-Finish

Farrow to Finish

Market Pig @ $126.02/ckg, 109.16 index, 92.38 kg

 

 

 

$127.08

 


Variable Costs ($/pig)
 

Farrow to Wean

Nursery


Grow-Finish

Farrow to Finish

Breeding Herd Feed @ 1,100 kg/sow

$11.04

 

 

$12.14

Nursery Feed @ 35 kg/pig

 

$13.22

 

$13.88

Grower-Finisher Feed @ 252 kg/pig

 

 

$59.47

$59.47

Net Replacement Cost for Gilts

$2.04

 

 

$2.24

Health

$2.05

$3.78

$2.25

$8.47

Breeding ( AI & Supplies)

$1.47

 

 

$1.62

Marketing

 

 

$3.31

$3.31

Utilities (Hydro, Gas)

$2.05

$1.18

$1.64

$5.13

Miscellaneous

$0.50

$0.20

$0.40

$1.16

Manure Disposal

$0.87

$0.33

$1.13

$2.44

Repairs & Maintenance

$0.68

$0.36

$1.09

$2.21

Labour

$7.09

$1.91

$3.90

$13.71

Operating Loan Interest

$0.08

$0.55

$1.25

$1.92

Total Variable Costs

$27.86

$21.54

$74.44

$127.70

 

 
Fixed Costs ($/pig)
 

Farrow to Wean

Nursery


Grow-Finish

Farrow to Finish

Depreciation

$4.35

$2.11

$6.18

$13.18

Interest

$2.89

$1.55

$4.69

$9.49

Taxes & Insurance

$0.68

$0.36

$1.09

$2.21

Total Fixed Costs

$7.92

$4.02

$11.95

$24.88

 

 
Summary of Costs ($/pig)
 

Farrow to Wean

Nursery


Grow-Finish

Farrow to Finish

Feed

$11.04

$13.22

$59.47

$85.50

Other Variable

$16.82

$8.32

$14.97

$42.21

Fixed

$7.92

$4.02

$11.95

$24.88

Total Variable & Fixed Costs

$35.77

$25.56

$86.40

$152.58

 

Summary
 

Farrow to Wean

Nursery


Grow-Finish

Farrow to Finish

Net Return Farrow to Finish ($/pig)
 
 
 
-$25.50
Farrow to Weaned Pig Cost ($/pig)
$35.77
 
 
 
Farrow to Feeder Pig Costs ($/pig)
 
$63.03
 
 

Wean to Finish Costs ($/pig)

 
 
$113.23
 

Farrow to Finish Breakeven Price ($/ckg, 100 index)

 
 
 


$151.31

This is the estimated accumulated average cost for a market hog sold during 2007. For further details, refer to the 2007 Budget Notes.


For more information:
Toll Free: 1-877-424-1300
Local: (519) 826-4047
E-mail: ag.info.omafra@ontario.ca
Author: John Bancroft - Market Strategies Program Lead/OMAFRA
Creation Date: 11 January 2008
Last Reviewed: 25 April 2008