Swine Budget - November 2010

PDF Format (19 kb)

Income ($/pig)
 

Farrow to Wean

Nursery


Grow-Finish

Farrow to Finish

Market Pig @ $120.79/ckg, 109.3 index, 95.7 kg

 

 

 

$126.35


Variable Costs ($/pig)
 

Farrow to Wean

Nursery


Grow-Finish

Farrow to Finish

Breeding Herd Feed @ 1,100 kg/sow

$11.81

 

 

$12.93

Nursery Feed @ 32 kg/pig

 

$12.27

 

$12.86

Grower-Finisher Feed @ 259 kg/pig

 

 

$68.90

$68.90

Net Replacement Cost for Gilts

$0.84

 

 

$0.92

Health (Vet & Supplies)

$1.96

$2.57

$1.75

$6.59

Breeding ( AI & Supplies)

$1.41

 

 

$1.54

Marketing, Grading, Trucking

 

 

$3.56

$3.56

Utilities (Hydro, Gas)

$1.96

$1.30

$1.52

$5.02

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

$0.19

$0.25

$0.61

$1.08

Total Variable Costs

$27.10

$19.08

$82.96

$132.62

 
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

$11.81

$12.27

$68.90

$94.69

Other Variable

$15.29

$6.81

$14.05

$37.93

Fixed

$6.40

$3.26

$10.43

$20.85

Total Variable & Fixed Costs

$33.50

$22.33

$93.38

$153.47

Summary
 

Farrow to Wean

Nursery


Grow-Finish

Farrow to Finish

Net Return Farrow to Finish ($/pig)
 
 
 
$-27.12
Farrow to Weaned Pig Cost ($/pig)
$33.50
 
 
 
Farrow to Feeder Pig Costs ($/pig)
 
$57.35
 
 

Wean to Finish Costs ($/pig)

 
 
$116.78
 

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

 
 
 


$146.72

This is the estimated accumulated cost for a market hog sold during the month of November 2010. The farrow to wean phase estimates the weaned pig cost for June 2010 and the nursery phase estimates the feeder pig cost for August 2010. For further details, refer to the "2010 Budget Notes".


For more information:
Toll Free: 1-877-424-1300
Local: (519) 826-4047
E-mail: ag.info.omafra@ontario.ca
Author: Douglas Richards - Swine Grower Finisher Specialist/OMAFRA)
Creation Date: 13 December 2010
Last Reviewed: 13 December 2010