|
Item
|
€/year
|
€/pig produced
|
€/kg meat
|
|---|
|
LPLSCb
|
LPHSCc
|
HPd
|
LPLSC
|
LPHSC
|
HP
|
LPLSC
|
LPHSC
|
HP
|
|---|
|
Sales
|
|
Finisher pigs
|
2,582,595
|
2,526,610
|
2,518,277
|
134.6
|
134.6
|
135.7
|
1.62
|
1.62
|
1.62
|
|
Culled sows
|
40,972
|
44,641
|
41,059
|
2.1
|
2.4
|
2.2
|
0.03
|
0.03
|
0.03
|
|
Total Sales
|
2,623,567
|
2,571,250
|
2,559,336
|
136.7
|
137.0
|
137.9
|
1.64
|
1.65
|
1.65
|
|
Variable costs
|
|
Gestation feed
|
126,460
|
126,403
|
126,348
|
6.6
|
6.7
|
6.8
|
0.08
|
0.08
|
0.08
|
|
Lactation feed
|
94,750
|
94,711
|
94,674
|
4.9
|
5.0
|
5.1
|
0.06
|
0.06
|
0.06
|
|
Creep feed
|
71,235
|
70,689
|
70,506
|
3.7
|
3.8
|
3.8
|
0.04
|
0.05
|
0.05
|
|
Link feed
|
84,540
|
83,892
|
83,676
|
4.4
|
4.5
|
4.5
|
0.05
|
0.05
|
0.05
|
|
Weaner feed
|
296,067
|
338,451
|
326,804
|
15.4
|
18.0
|
17.6
|
0.19
|
0.22
|
0.21
|
|
Finisher feed
|
753,112
|
749,258
|
803,019
|
39.2
|
39.9
|
43.3
|
0.47
|
0.48
|
0.52
|
|
Replacement gilts
|
60,232
|
68,829
|
60,219
|
3.1
|
3.7
|
3.2
|
0.04
|
0.04
|
0.04
|
|
Dead animal Disposal
|
9170
|
11,274
|
12,213
|
0.5
|
0.6
|
0.7
|
0.01
|
0.01
|
0.01
|
|
Health care
|
41,961
|
41,689
|
41,547
|
2.2
|
2.2
|
2.2
|
0.03
|
0.03
|
0.03
|
|
Reproduction
|
37,309
|
37,309
|
37,308
|
1.9
|
2.0
|
2.0
|
0.02
|
0.02
|
0.02
|
|
Manure handling
|
16,093
|
15,866
|
15,706
|
0.8
|
0.8
|
0.8
|
0.01
|
0.01
|
0.01
|
|
Transport
|
18,183
|
17,845
|
17,603
|
0.9
|
1.0
|
0.9
|
0.01
|
0.01
|
0.01
|
|
Total variable costs
|
1,609,112
|
1,656,215
|
1,689,624
|
83.9
|
88.2
|
91.0
|
1.01
|
1.06
|
1.09
|
|
Gross margin
|
1,014,455
|
915,036
|
869,712
|
52.9
|
48.7
|
46.8
|
0.64
|
0.59
|
0.56
|
|
Fixed costs
|
|
Admin and accounting
|
2500
|
2500
|
2500
|
0.1
|
0.1
|
0.1
|
0.00
|
0.00
|
0.00
|
|
Electricity, heating and light
|
81,614
|
81,614
|
81,614
|
4.3
|
4.3
|
4.4
|
0.05
|
0.05
|
0.05
|
|
Insurance
|
20,533
|
20,533
|
20,533
|
1.1
|
1.1
|
1.1
|
0.01
|
0.01
|
0.01
|
|
Repairs
|
20,533
|
20,533
|
20,533
|
1.1
|
1.1
|
1.1
|
0.01
|
0.01
|
0.01
|
|
Annual subscription to EPA
|
10,000
|
10,000
|
10,000
|
0.5
|
0.5
|
0.5
|
0.01
|
0.01
|
0.01
|
|
Labour
|
279,136
|
279,136
|
279,136
|
14.5
|
14.9
|
15.0
|
0.17
|
0.18
|
0.18
|
|
Loan repayments (interest)
|
75,780
|
75,780
|
5780
|
3.9
|
4.0
|
4.1
|
0.05
|
0.05
|
0.05
|
|
Depreciation
|
175,021
|
175,021
|
175,021
|
.1
|
9.3
|
9.4
|
0.11
|
0.11
|
0.11
|
|
Total fixed costs
|
665,117
|
665,117
|
665,117
|
34.7
|
35.4
|
35.8
|
0.42
|
0.43
|
0.43
|
|
Total costs
|
2,274,229
|
2,321,332
|
2,354,741
|
118.5
|
123.7
|
126.8
|
1.43
|
1.49
|
1.51
|
|
Net Profit
|
349,338
|
249,918
|
204,595
|
18.2
|
13.3
|
11.0
|
.22
|
0.16
|
0.13
|
- aA 728 sow farrow-to-finish farm with weekly farrowing batches was simulated to represent three different scenarios
- bScenario 1: a farrow-to-finish farm with prevalence of pleurisy < 25% and prevalence of lung scars < 8% with a wean-to-finish average daily gain (ADG) of 760 g and reaching target slaughter weight at 24 weeks of age
- cScenario 2: a farrow-to-finish farm with prevalence of pleurisy < 25% and prevalence of lung scars ≥8% (LPHSC) with an ADG of 725 g and reaching target slaughter weight at 25 weeks of age
- dScenario 3: a farrow-to-finish farm with prevalence of pleurisy ≥25% (HP) with and ADG of 671 g and reaching target slaughter weight at 26 weeks of age
