Swine Budget - Average 2015

Income ($/pig)
  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

Variable Costs ($/pig)
  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
 
Fixed Costs ($/pig)
  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
 
Summary of Costs ($/pig)
  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
Summary

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