Swine Budget - January 2007

PDF Format - 35 KB

Income ($/pig)
 

Farrow to Wean

Nursery
Grow-Finish
Farrow to Finish

Market Pig @ $128.05/ckg, 109.29 index, 92.49 kg

 

 

 

$129.44
 

Variable Costs ($/pig)
 

Farrow to Wean

Nursery
Grow-Finish
Farrow to Finish

Breeding Herd Feed @ 1,100 kg per sow

$9.42

 

 

$10.36
Nursery Feed @ 35 kg/pig

 

$12.72

 

$13.36
Grower-Finisher Feed @ 253  kg per pig

 

 

$56.86

$56.86

Net Replacement Cost for Gilts

$2.20

 

 

$2.42

Health

$2.05

$3.78

$2.25

$8.47

Breeding ( AI & Supplies)

$1.47

 

 

$1.62

Marketing

 

 

$3.33

$3.33

Utilities (Hydro, Gas)

$2.05

$1.18

$1.64

$5.13
Miscellaneous

$0.50

$0.20

$0.40

$1.16

Manure Disposal

$0.87

$0.33

$1.13

$2.44

Repairs & Maintenance

$0.68

$0.36

$1.09

$2.21
Labour

$7.09

$1.91

$3.90

$13.71
Operating Loan Interest

$0.38

$0.53

$1.20

$2.18
Total Variable Costs

$26.70

$21.02

$71.80

$123.24
 
 
Fixed Costs ($/pig)
 

Farrow to Wean

Nursery
Grow-Finish
Farrow to Finish

Depreciation

$4.35

$2.11

$6.18

$13.18
Interest

$2.89

$1.55

$4.69

$9.49
Taxes & Insurance

$0.68

$0.36

$1.09

$2.21
Total Fixed Costs

$7.92

$4.02

$11.95

$24.88
 
 
Summary of Costs ($/pig)
 

Farrow to Wean

Nursery
Grow-Finish
Farrow to Finish

Feed

$9.42

$12.72

$56.86

$80.58

Other Variable

$17.28

$8.30

$14.94

$42.66

Fixed

$7.92

$4.02

$11.95

$24.88

Total Variable & Fixed Costs

$34.61

$25.04

$83.75

$148.12

 

Summary
 

Farrow to Wean

Nursery
Grow-Finish
Farrow to Finish

Net Return Farrow to Finish ($/pig)
 
 
 
-$18.68
Farrow to Weaned Pig Cost ($/pig)
$34.61
      
Farrow to Feeder Pig Costs ($/pig)
 
$61.30
 
 

Wean to Finish Costs ($/pig)

 

 
$110.04
 

Farrow to Finish Breakeven Price ($/ckg, 100 index)

 
 
 
$146.53

This is the estimated accumulated cost for a market hog sold during the month of January 2007. The farrow to wean phase estimates the weaned pig cost for August 2006 and the nursery phase estimates the feeder pig cost for October 2006. For further details, refer to the 2007 Budget Notes.


For more information:
Toll Free: 1-877-424-1300
Local: (519) 826-4047
E-mail: ag.info.omafra@ontario.ca
Author: John Bancroft - Swine Grower Finisher Specialist/OMAFRA
Creation Date: 18 April 2007
Last Reviewed: 25 April 2008