Swine Budget - Average 2018

Income ($/pig)
Income ($/pig) Farrow to Wean
Nursery
Grow-Finish
Farrow to Finish
Market Pig @101% of Base Price $152.10/ckg, 110 index, 102.92 kg plus $2 premium
-
-
-
$175.92


Variable Costs ($/pig)
Variable Costs ($/pig) Farrow to Wean
Nursery
Grow-Finish
Farrow to Finish
Breeding Herd Feed @ 1,100 kg/sow
$13.38
-
-
$14.68
Nursery Feed @ 33.5 kg/pig
-
$16.68
-  
$17.58
Grower-Finisher Feed @ 280 kg/pig
-
-
$85.34
$85.34
Net Replacement Cost for Gilts
$1.94
 -
-
$2.13
Health (Vet & Supplies)
$2.16
$2.10
$0.45
$5.03
Breeding (A.I. & Supplies)
$1.80
 -
-
$1.98
Marketing, Grading, Trucking
$0.90
 $1.50
$5.76
$8.33
Utilities (Hydro, Gas)
$2.35
$1.38
$2.13
$6.17
Miscellaneous
$1.00
$0.10
$0.20
$1.40
Repairs & Maintenance
$1.26
$0.61
$2.15
$4.19
Labour
$6.27
$1.85
$4.00
$12.83
Operating Loan Interest
$0.27
$0.35
$1.20
$1.86
Total Variable Costs
$31.34
$24.57
$101.23
$161.50

 
Fixed Costs ($/pig)
Fixed Costs ($/pig) Farrow to Wean
Nursery
Grow-Finish
Farrow to Finish
Depreciation
$4.22
$2.04
$7.18
$13.95
Interest
$2.36
$1.14
$4.02
$7.81
Taxes & Insurance
$0.84
$0.41
$1.44
$2.79
Total Fixed Costs
$7.42
$3.59
$12.64
$24.55

 
Summary of Costs ($/pig)
Summary of Costs ($/pig) Farrow to Wean
Nursery
Grow-Finish
Farrow to Finish
Feed
$13.38
$16.68
$85.34
$117.60
Other Variable
$17.96
$7.89
$15.89
$43.90
Fixed
$7.42
$3.59
$12.64
$24.55
Total Variable & Fixed Costs
$38.76
$28.16
$113.87
$186.06

Summary Farrow to Wean
Feeder Pig
Wean to Finish
Farrow to Finish
Total Cost ($/pig)
$38.76
$68.50
$143.54
$186.06
Net Return Farrow to Finish ($/pig)
- $10.14
Farrow to Finish Breakeven Base Price ($/ckg, 100 index) includes 101% Base Price & $2 Premium
$160.96
Farrow to Finish Breakeven Base Price ($/ckg, 100 index) excludes 101% Base Price & $2 Premium
$164.34
Summary

This is the estimated accumulated average cost for a market hog sold during 2018. For further details, refer to the 2018 Budget Notes.


For more information:
Toll Free: 1-877-424-1300
E-mail: ag.info.omafra@ontario.ca
Author: OMAFRA Swine Team
Creation Date: 04 Mars 2019
Last Reviewed: 04 Mars 2019