Swine Budget - Average 2012

Income ($/pig)
  Farrow to Wean
Nursery
Grow-Finish
Farrow to Finish
Market Pig @101% of Base Price $154.64/ckg, 110 index, 96.85 kg plus $2 premium
-
-
-
$168.39

Variable Costs ($/pig)
  Farrow to Wean
Nursery
Grow-Finish
Farrow to Finish
Breeding Herd Feed @ 1,100 kg/sow
$16.79
-
-
$18.39
Nursery Feed @ 32 kg/pig
-
$15.61
-
$16.35
Grower-Finisher Feed @ 263 kg/pig
-
-
$93.03
$93.03
Net Replacement Cost for Gilts
$1.51
-
$1.65
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
$0.27
$0.32
$0.77
$1.41
Total Variable Costs
$32.72
$21.73
$106.88
$165.48
 
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
$16.79
$15.61
$93.03
$127.77
Other Variable
$15.93
$6.12
$13.85
$37.71
Fixed
$6.40
$3.26
$10.43
$20.85
Total Variable & Fixed Costs
$39.12
$24.98
$117.31
$186.33
Summary
  Farrow to Wean
Feeder Pig
Wean to Finish
Farrow to Finish
Total Cost ($/pig)
$39.12
$65.89
$143.48
$186.33
Net Return Farrow to Finish ($/pig)
-$17.94
Farrow to Finish Breakeven Base Price ($/ckg, 100 index) includes 101% Base Price & $2 Premium
$171.31
Farrow to Finish Breakeven Base Price ($/ckg, 100 index) excludes 101% Base Price & $2 Premium
$174.90

This is the estimated accumulated average cost for a market hog sold during 2012. For further details, refer to the 2012 Budget Notes.


For more information:
Toll Free: 1-877-424-1300
E-mail: ag.info.omafra@ontario.ca