Projected Feeder Pig Budget for 2008
Per Sow Per Year
Per Sow
(10.5 cwt.) Your Estimate
ESTIMATED INCOME/SOW
Feeder pigs sold $810 $___________
(9 cwt. feeder pigs sold/sow x $90 avg. price/cwt.)
Cull sows sold 65 ___________
(2 cwt. cull sow sold/sow x $32.50 avg. price/cwt.) _______
ESTIMATED TOTAL INCOME (Gross Receipts/Sow) $875 $___________
ESTIMATED OPERATING COSTS
Feed: Commercial (1,360 lbs. x 18¢) $245 $___________
Grain (2,500 lbs. x 6.5¢) 162 ___________
_______
Total Feed Cost $407 $___________
Veterinary and medicine $ 40 $___________
Breeding and replacement gilts 120 ___________
Equipment operation, machine hire, and transportation 43 ___________
Utilities, insurance, and miscellaneous 55 ___________
Personal property taxes 4 ___________
Hog facility repair and maintenance 33 ___________
Operating interest (1/2 operating costs x 8%) 28 ___________
_______
Total Operating Costs Except Labor $730 $___________
Estimated labor cost (11 hrs. @ $11) $121 $___________
_______
Total Operating Costs Including Labor $851 $___________
ESTIMATED OWNERSHIP (FIXED) COSTS
Real estate interest, depreciation, and taxes $ 95 $___________
Interest on breeding herd 16 ___________
Machinery and equip. interest and depreciation 57 ___________
_______
Total Fixed Costs $168 $___________
ESTIMATED TOTAL COSTS/SOW $1,019 $___________
________________________________________________________________________________________
Income over Operating Costs $24 $___________
Income over Total Costs - $144 $___________
________________________________________________________________________________________
Prepared by Ron Plain, Extension Economist.
|
Projected Farrow-Finish Swine Budget for 2008
Per Sow Per Year
Per Sow
(50.6 cwt.) Your Estimate
ESTIMATED INCOME/SOW
Market pigs sold $2,114 $___________
(48.6 cwt. mkt. pigs sold/sow x $43.50 avg. price/cwt.)
Cull sows sold 65 ___________
(2 cwt. cull sow sold/sow x $32.50 avg. price/cwt.) _______
ESTIMATED TOTAL INCOME (Gross Receipts/Sow) $2,179 $___________
ESTIMATED OPERATING COSTS
Feed: Commercial (3,335 lbs. x 18¢) $600 $___________
Grain (12,530 lbs. x 6.5¢) 814 ___________
_______
Total Feed Cost $1,414 $___________
Veterinary and medicine $ 60 $___________
Breeding and replacement gilts 120 ___________
Equipment operation, machine hire, and transportation 95 ___________
Utilities, insurance, and miscellaneous 85 ___________
Personal property taxes 5 ___________
Hog facility repair and maintenance 70 ___________
Operating interest (1/2 operating costs x 8%) 74 ___________
_______
Total Operating Costs Except Labor $1,923 $___________
Estimated labor cost (22 hrs. @ $11) $220 $___________
_______
Total Operating Costs Including Labor $2,143 $___________
ESTIMATED OWNERSHIP (FIXED) COSTS
Real estate interest, depreciation, and taxes $ 165 $___________
Interest on breeding herd 16 ___________
Machinery and equip. interest and depreciation 90 ___________
_______
Total Fixed Costs $271 $___________
ESTIMATED TOTAL COSTS/SOW $2,414 $___________
________________________________________________________________________________________
Income over Operating Costs $ 36 $___________
Income over Total Costs - $ 235 $___________
________________________________________________________________________________________
Prepared by Ron Plain, Extension Economist.
|
Projected Hog Finishing Budget for 2008
Per Lot of 100 Hogs
Per Sow
(270 cwt.) Your Estimate
ESTIMATED INCOME/SOW
Market hogs sold $11,925 $___________
(270 cwt. mkt. hogs sold/lot x $45.50 avg. price/cwt.)
ESTIMATED OPERATING COSTS
Feed: Commercial (12,750 lbs. x 18¢) $2,295 $___________
Grain (52,000 lbs. x 6.5¢) 3,380 ___________
_______
Total Feed Cost $ 5,675 $___________
Purchased pigs (103 head x 50 lbs. x 90¢) $ 4,635 $___________
Veterinary and medicine 300 ___________
Livestock materials and services 25 ___________
Equipment operation, machine hire, and transportation 410 ___________
Utilities, insurance, and miscellaneous 250 ___________
Personal property taxes 22 ___________
Hog facility repair and maintenance 150 ___________
Operating interest (1/5 operating costs x 8%) 105 ___________
_______
Total Operating Costs Except Labor $11,572 $___________
Estimated labor cost (40 hrs. @ $11) $440 $___________
_______
Total Operating Costs Including Labor $12,012 $___________
ESTIMATED OWNERSHIP (FIXED) COSTS
Real estate interest, depreciation, and taxes $ 545 $___________
Machinery and equip. interest and depreciation 335 ___________
_______
Total Fixed Costs $880 $___________
ESTIMATED TOTAL COSTS/LOT $12,892 $___________
________________________________________________________________________________________
Income over Operating Costs - $ 267 $___________
Income over Total Costs - $1,147 $___________
________________________________________________________________________________________
Prepared by Ron Plain, Extension Economist.
|
