Swine Budget - Average 2015
Farrow to Wean |
Nursery
|
Grow-Finish
|
Farrow to Finish
|
|
---|---|---|---|---|
Market Pig @101% of Base Price $162.17/ckg,
110 index, 102.04 kg plus $2 premium
|
-
|
-
|
-
|
$185.84
|
Farrow to Wean |
Nursery
|
Grow-Finish
|
Farrow to Finish
|
|
---|---|---|---|---|
Breeding Herd Feed @ 1,100 kg/sow
|
$13.74
|
-
|
-
|
$15.06
|
Nursery Feed @ 33.5 kg/pig
|
-
|
$16.10
|
-
|
$16.97
|
Grower-Finisher Feed @ 277 kg/pig
|
-
|
-
|
$83.78
|
$83.78
|
Net Replacement Cost for Gilts
|
$1.69
|
|
-
|
$1.86
|
Health (Vet & Supplies)
|
$2.16
|
$2.10
|
$0.45
|
$5.03
|
Breeding ( A.I. & Supplies)
|
$1.48
|
|
-
|
$1.63
|
Marketing, Grading, Trucking
|
$0.50
|
$0.75
|
$4.01
|
$5.35
|
Utilities (Hydro, Gas)
|
$1.96
|
$1.15
|
$1.77
|
$5.14
|
Miscellaneous
|
$1.00
|
$0.10
|
$0.20
|
$1.40
|
Repairs & Maintenance
|
$1.09
|
$0.57
|
$1.95
|
$3.74
|
Labour
|
$6.27
|
$1.85
|
$4.00
|
$12.83
|
Operating Loan Interest
|
$0.25
|
$0.29
|
$0.98
|
$1.55
|
Total Variable Costs
|
$30.14
|
$22.91
|
$97.13
|
$154.33
|
Farrow to Wean |
Nursery
|
Grow-Finish
|
Farrow to Finish
|
|
---|---|---|---|---|
Depreciation
|
$3.63
|
$1.88
|
$6.49
|
$12.45
|
Interest
|
$2.03
|
$1.06
|
$3.63
|
$6.97
|
Taxes & Insurance
|
$0.73
|
$0.38
|
$1.30
|
$2.49
|
Total Fixed Costs
|
$6.38
|
$3.32
|
$11.42
|
$21.92
|
Farrow to Wean |
Nursery
|
Grow-Finish
|
Farrow to Finish
|
|
---|---|---|---|---|
Feed
|
$13.74
|
$16.10
|
$83.78
|
$115.81
|
Other Variable
|
$16.41
|
$6.81
|
$13.36
|
$38.52
|
Fixed
|
$6.38
|
$3.32
|
$11.42
|
$21.92
|
Total Variable & Fixed Costs
|
$36.53
|
$26.23
|
$108.55
|
$176.25
|
Farrow to Wean |
Feeder Pig
|
Wean to Finish
|
Farrow to Finish
|
|
---|---|---|---|---|
Total Cost ($/pig)
|
$36.53
|
$64.26
|
$136.19
|
$176.25
|
Net Return Farrow to Finish ($/pig)
|
$9.59
|
|||
Farrow to Finish Breakeven Base Price ($/ckg,
100 index) includes 101% Base Price &
$2 Premium
|
$153.71
|
|||
Farrow to Finish Breakeven Base Price ($/ckg,
100 index) excludes 101% Base Price & $2 Premium
|
$157.02
|
This is the estimated accumulated average cost for a market hog sold during 2015. For further details, refer to the 2015 Budget Notes.
For more information:
Toll Free: 1-877-424-1300
E-mail: ag.info.omafra@ontario.ca