Feeder Pigs, Projected Budget for 2009
Per Sow Per Year
Per Sow
(12 cwt.) Your Estimate
ESTIMATED INCOME/SOW
Feeder pigs sold $1,000 $___________
(10 cwt. feeder pigs sold/sow x $100 avg. price/cwt.)
Cull sows sold 90 ___________
(2 cwt. cull sow sold/sow x $45 avg. price/cwt.) _______
ESTIMATED TOTAL INCOME (Gross Receipts/Sow) $1,090 $___________
ESTIMATED OPERATING COSTS
Feed: Commercial (1,410 lbs. x 23¢) $324 $___________
Grain (2,600 lbs. x 8.4¢) 218 ___________
_______
Total Feed Cost $543 $___________
Veterinary and medicine $ 45 $___________
Breeding and replacement gilts 125 ___________
Equipment operation, machine hire, and transportation 50 ___________
Utilities, insurance, and miscellaneous 60 ___________
Personal property taxes 4 ___________
Hog facility repair and maintenance 33 ___________
Operating interest (1/2 operating costs x 8.5%) 37 ___________
_______
Total Operating Costs Except Labor $896 $___________
Estimated labor cost (11 hrs. @ $11.50) $127 $___________
_______
Total Operating Costs Including Labor $1,023 $___________
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 $1,191 $___________
________________________________________________________________________________________
Income over Operating Costs $67 $___________
Income over Total Costs - $101 $___________
________________________________________________________________________________________
Prepared by Ron Plain, Extension Economist.
Prepared 10/29/08
________________________________________________________________________________________
|
Farrow-Finish Swine, Projected Budget for 2009
Per Sow Per Year
Per Sow
(53.3 cwt.) Your Estimate
ESTIMATED INCOME/SOW
Market hogs sold $2,822 $___________
(51.3 cwt. mkt. hogs sold/sow x $55.00 avg. price/cwt.)
Cull sows sold 90 ___________
(2 cwt. cull sow sold/sow x $45.00 avg. price/cwt.) _______
ESTIMATED TOTAL INCOME (Gross Receipts/Sow) $2,912 $___________
ESTIMATED OPERATING COSTS
Feed: Commercial (3,468 lbs. x 22.5¢) $780 $___________
Grain (13,030 lbs. x 8.4¢) 1,095 ___________
_______
Total Feed Cost $1,875 $___________
Veterinary and medicine $ 70 $___________
Breeding and replacement gilts 125 ___________
Equipment operation, machine hire, and transportation 105 ___________
Utilities, insurance, and miscellaneous 90 ___________
Personal property taxes 5 ___________
Hog facility repair and maintenance 70 ___________
Operating interest (1/2 operating costs x 8.5%) 99 ___________
_______
Total Operating Costs Except Labor $2,439 $___________
Estimated labor cost (20 hrs. @ $11.50) $230 $___________
_______
Total Operating Costs Including Labor $2,669 $___________
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 $2,940 $___________
________________________________________________________________________________________
Income over Operating Costs $ 242 $___________
Income over Total Costs - $ 29 $___________
________________________________________________________________________________________
Prepared by Ron Plain, Extension Economist.
Prepared 10/29/08
________________________________________________________________________________________
|
Hog Finishing, Projected Budget for 2009
Per Lot of 100 Hogs
Per Lot
(270 cwt.) Your Estimate
ESTIMATED INCOME/SOW
Market hogs sold $14,850 $___________
(270 cwt. mkt. hogs sold/lot x $55.00 avg. price/cwt.)
ESTIMATED OPERATING COSTS
Feed: Commercial (12,500 lbs. x 22¢) $2,750 $___________
Grain (51,000 lbs. x 8.4¢) 4,284 ___________
_______
Total Feed Cost $ 7,034 $___________
Purchased pigs (103 head x 50 lbs. x $1) $ 5,150 $___________
Veterinary and medicine 300 ___________
Livestock materials and services 25 ___________
Equipment operation, machine hire, and transportation 480 ___________
Utilities, insurance, and miscellaneous 274 ___________
Personal property taxes 22 ___________
Hog facility repair and maintenance 150 ___________
Operating interest (1/5 operating costs x 8.5%) 136 ___________
_______
Total Operating Costs Except Labor $13,571 $___________
Estimated labor cost (39 hrs. @ $11.50) $449 $___________
_______
Total Operating Costs Including Labor $14,019 $___________
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 $14,899 $___________
________________________________________________________________________________________
Income over Operating Costs $ 831 $___________
Income over Total Costs - $ 49 $___________
________________________________________________________________________________________
Prepared by Ron Plain, Extension Economist.
Prepared 10/29/08
|
