Swine Budget - June 2011
| Income ($/pig) |
Farrow to Wean
|
Nursery
|
Grow-Finish
|
Farrow to Finish
|
|---|---|---|---|---|
|
Market Pig @ $168.31/ckg, 110 index, 95.92
kg plus $2 premium
|
-
|
-
|
-
|
$179.59
|
| Variable Costs ($/pig) |
Farrow to Wean
|
Nursery
|
Grow-Finish
|
Farrow to Finish
|
|---|---|---|---|---|
|
Breeding Herd Feed @ 1,100 kg/sow
|
$14.06
|
-
|
-
|
$15.40
|
|
Nursery Feed @ 32 kg/pig
|
-
|
$14.34
|
-
|
$15.02
|
|
Grower-Finisher Feed @ 260 kg/pig
|
-
|
-
|
$88.84
|
$88.84
|
|
Net Replacement Cost for Gilts
|
$1.22
|
-
|
-
|
$1.34
|
|
Health (Vet & Supplies)
|
$1.85
|
$1.82
|
$0.90
|
$4.83
|
|
Breeding (AI & Supplies)
|
$1.41
|
-
|
-
|
$1.54
|
|
Marketing, Grading, Trucking
|
-
|
-
|
$3.56
|
$3.56
|
|
Utilities (Hydro, Gas)
|
$1.96
|
$1.30
|
$2.00
|
$5.50
|
|
Miscellaneous
|
$0.45
|
$0.15
|
$0.35
|
$1.00
|
|
Manure Disposal
|
$0.83
|
$0.33
|
$1.13
|
$2.39
|
|
Repairs & Maintenance
|
$0.70
|
$0.35
|
$1.13
|
$2.27
|
|
Labour
|
$6.96
|
$1.85
|
$4.00
|
$13.55
|
|
Operating Loan Interest
|
$0.25
|
$0.29
|
$0.74
|
$1.32
|
|
Total Variable Costs
|
$29.68
|
$20.44
|
$102.66
|
$156.58
|
| Fixed Costs ($/pig) |
Farrow to Wean
|
Nursery
|
Grow-Finish
|
Farrow to Finish
|
|---|---|---|---|---|
|
Depreciation
|
$3.48
|
$1.77
|
$5.67
|
$11.33
|
|
Interest
|
$2.23
|
$1.13
|
$3.63
|
$7.25
|
|
Taxes & Insurance
|
$0.70
|
$0.35
|
$1.13
|
$2.27
|
|
Total Fixed Costs
|
$6.40
|
$3.26
|
$10.43
|
$20.85
|
| Summary of Costs ($/pig) |
Farrow to Wean
|
Nursery
|
Grow-Finish
|
Farrow to Finish
|
|---|---|---|---|---|
|
Feed
|
$14.06
|
$14.34
|
$88.84
|
$119.27
|
|
Other Variable
|
$15.62
|
$6.10
|
$13.82
|
$37.31
|
|
Fixed
|
$6.40
|
$3.26
|
$10.43
|
$20.85
|
|
Total Variable & Fixed Costs
|
$36.08
|
$23.69
|
$113.09
|
$177.42
|
| Summary | Farrow to Wean |
Feeder Pig
|
Wean to Finish
|
Farrow to Finish
|
|---|---|---|---|---|
|
Total Cost ($/pig)
|
$36.08
|
$61.41
|
$137.91
|
$177.42
|
|
Net Return Farrow to Finish ($/pig)
|
$2.17
|
|||
|
Farrow to Finish Breakeven Base Price ($/ckg,
100 index) with $2 Premium
|
$166.26
|
|||
|
Farrow to Finish Breakeven Base Price ($/ckg,
100 index) with no Premium
|
$168.15
|
|||
This is the estimated accumulated cost for a market hog sold during the month of June 2011. The farrow to wean phase estimates the weaned pig cost for January 2011 and the nursery phase estimates the feeder pig cost for March 2011. For further details, refer to the 2011 Budget Notes.
For more information:
Toll Free: 1-877-424-1300
E-mail: ag.info.omafra@ontario.ca