Swine Budget - Average 2011
Farrow to Wean |
Nursery
|
Grow-Finish
|
Farrow to Finish
|
|
---|---|---|---|---|
Market Pig @ $161.29/ckg, 110 index, 96.28
kg plus $2 premium
|
-
|
-
|
-
|
$172.82
|
Farrow to Wean |
Nursery
|
Grow-Finish
|
Farrow to Finish
|
|
---|---|---|---|---|
Breeding Herd Feed @ 1,100 kg/sow
|
$14.38
|
-
|
-
|
$15.75
|
Nursery Feed @ 32 kg/pig
|
-
|
$14.50
|
-
|
$15.19
|
Grower-Finisher Feed @ 261 kg/pig
|
-
|
-
|
$87.44
|
$87.44
|
Net Replacement Cost for Gilts
|
$1.22
|
-
|
-
|
$1.34
|
Health (Vet & Supplies)
|
$1.85
|
$1.82
|
$0.90
|
$4.83
|
Breeding ( A.I.& 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
|
$0.24
|
$0.30
|
$0.73
|
$1.31
|
Total Variable Costs
|
$30.00
|
$20.60
|
$101.25
|
$155.68
|
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
|
Farrow to Wean |
Nursery
|
Grow-Finish
|
Farrow to Finish
|
|
---|---|---|---|---|
Feed
|
$14.38
|
$14.50
|
$87.44
|
$118.38
|
Other Variable
|
$15.62
|
$6.10
|
$13.81
|
$37.31
|
Fixed
|
$6.40
|
$3.26
|
$10.43
|
$20.85
|
Total Variable & Fixed Costs
|
$36.40
|
$23.86
|
$111.67
|
$176.53
|
Farrow to Wean |
Feeder Pig
|
Wean to Finish
|
Farrow to Finish
|
|
---|---|---|---|---|
Total Cost ($/pig)
|
$36.40
|
$61.91
|
$136.67
|
$176.53
|
Net Return Farrow to Finish ($/pig)
|
-$3.71
|
|||
Farrow to Finish Breakeven Base Price ($/ckg,
100 index) with $2 Premium
|
$164.80
|
|||
Farrow to Finish Breakeven Base Price ($/ckg,
100 index) with no Premium
|
$166.68
|
This is the estimated accumulated average cost for a market hog sold during 2011. 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