Swine Budget - Average 2013

Income ($/pig)
  Farrow to Wean
Nursery
Grow-Finish
Farrow to Finish
Market Pig @101% of Base Price $167.16/ckg, 110 index, 97.92 kg plus $2 premium
-
-
-
$183.85

Variable Costs ($/pig)
  Farrow to Wean
Nursery
Grow-Finish
Farrow to Finish
Breeding Herd Feed @ 1,100 kg/sow
$17.39
 -
-
$18.97
Nursery Feed @ 34 kg/pig
$17.58
-
$18.38
Grower-Finisher Feed @ 262 kg/pig
-
-
$90.86
$90.86
Net Replacement Cost for Gilts
$2.37
-
-
$2.59
Health (Vet & Supplies)
$2.08
$1.85
$0.50
$4.71
Breeding ( A.I. & Supplies)
$1.41
-
-
$1.54
Marketing, Grading, Trucking
-
-
$3.56
$3.56
Utilities (Hydro, Gas)
$2.00
$1.25
$2.00
$5.49
Miscellaneous
$0.59
$0.10
$0.25
$1.00
Manure Disposal
$0.80
$0.33
$1.13
$2.35
Repairs & Maintenance
$1.00
$0.53
$1.70
$3.35
Labour
$6.67
$1.85
$4.00
$13.20
Operating Loan Interest
$0.29
$0.33
$1.05
$1.71
Total Variable Costs
$34.60
$23.83
$105.05
$167.71
 
Fixed Costs ($/pig)
  Farrow to Wean
Nursery
Grow-Finish
Farrow to Finish
Depreciation
$3.33
$1.77
$5.67
$11.15
Interest
$2.13
$1.13
$3.63
$7.14
Taxes & Insurance
$0.73
$0.39
$1.25
$2.45
Total Fixed Costs
$6.20
$3.29
$10.54
$20.74
 
Summary of Costs ($/pig)
  Farrow to Wean Nursery Grow-Finish Farrow to Finish
Feed
$17.39
$17.58
$90.86
$128.21
Other Variable
$17.21
$6.24
$14.19
$39.49
Fixed
$6.20
$3.29
$10.54
$20.74
Total Variable & Fixed Costs
$40.80
$27.12
$115.59
$188.45
Summary
  Farrow to Wean
Feeder Pig
Wean to Finish
Farrow to Finish
Total Cost ($/pig)
$40.80
$69.69
$143.94
$188.45
Net Return Farrow to Finish ($/pig)
-$4.60
Farrow to Finish Breakeven Base Price ($/ckg, 100 index) includes 101% Base Price & $2 Premium
$171.39
Farrow to Finish Breakeven Base Price ($/ckg, 100 index) excludes 101% Base Price & $2 Premium
$174.96

This is the estimated accumulated average cost for a market hog sold during 2013. For further details, refer to the 2013 Budget Notes.


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