Farm no. | No. of sows | Status | Per sow per year (€) | |||||||
---|---|---|---|---|---|---|---|---|---|---|
Revenue finishers or piglets sold | Revenue sows sold | Replacement costs | Feeding costs | Veterinary costs | Other variable costs | Fixed costs | Farm budget | |||
1 | 150 | actual | 4315 | 58 | 123 | 2968 | 238 | 136 | 974 | −67 |
negative | 5270 | 58 | 121 | 3439 | 200 | 128 | 939 | 501 | ||
2 | 300 | actual | 3453 | 0 | 234 | 2157 | 258 | 244 | 952 | − 302 |
negative | 4216 | 90 | 233 | 2569 | 196 | 226 | 922 | 159 | ||
3 | 178 | actual | 6635 | 90 | 137 | 3014 | 887 | 437 | 1117 | 1133 |
negative | 6741 | 90 | 137 | 3004 | 715 | 438 | 1098 | 1438 | ||
4 | 326 | actual | 7078 | 78 | 118 | 2614 | 166 | 466 | 1531 | 2261 |
negative | 7262 | 78 | 118 | 2650 | 104 | 437 | 1512 | 2519 | ||
5 | 198 | actual | 6660 | 95 | 181 | 2690 | 324 | 2536 | 2021 | − 997 |
negative | 7093 | 95 | 181 | 2831 | 282 | 2544 | 1972 | − 622 | ||
6 | 290 | actual | 4750 | 140 | 130 | 4256 | 356 | 362 | 897 | − 1111 |
negative | 4826 | 140 | 130 | 4227 | 286 | 346 | 880 | − 902 | ||
7 | 220 | actual | 4410 | 84 | 169 | 2704 | 174 | 176 | 1123 | 149 |
negative | 4683 | 84 | 169 | 2833 | 95 | 172 | 1107 | 392 | ||
8 | 510 | actual | 4988 | 81 | 164 | 3084 | 383 | 385 | 802 | 253 |
negative | 5222 | 81 | 164 | 3185 | 270 | 388 | 778 | 518 | ||
9 | 330 | actual | 4870 | 68 | 117 | 2368 | 280 | 285 | 1020 | 868 |
negative | 5043 | 68 | 117 | 2405 | 215 | 283 | 1002 | 1088 | ||
10 | 340 | actual | 4966 | 79 | 162 | 3402 | 265 | 274 | 942 | 1 |
negative | 5124 | 79 | 162 | 3443 | 172 | 276 | 924 | 226 | ||
11 | 225 | actual | 4814 | 77 | 157 | 3345 | 192 | 281 | 924 | −8 |
negative | 5237 | 77 | 157 | 3543 | 139 | 283 | 901 | 290 | ||
12 | 1′200 | actual | 4625 | 99 | 192 | 3231 | 135 | 273 | 901 | −7 |
negative | 4942 | 99 | 191 | 3347 | 112 | 269 | 873 | 248 | ||
13 | 270 | actual | 4467 | 88 | 174 | 3036 | 184 | 264 | 929 | −31 |
negative | 4806 | 88 | 174 | 3227 | 155 | 255 | 911 | 174 | ||
14 | 340 | actual | 4380 | 70 | 168 | 3011 | 217 | 262 | 901 | −109 |
negative | 4488 | 70 | 168 | 3006 | 179 | 256 | 880 | 69 | ||
15 | 350 | actual | 4239 | 72 | 134 | 2922 | 179 | 252 | 857 | −34 |
negative | 4657 | 72 | 134 | 3151 | 106 | 249 | 836 | 252 | ||
16 | 200 | actual | 5120 | 59 | 129 | 3596 | 450 | 268 | 913 | − 178 |
negative | 5403 | 59 | 129 | 3730 | 325 | 272 | 896 | 110 | ||
17 | 400 | actual | 4016 | 71 | 161 | 2802 | 173 | 236 | 822 | − 108 |
negative | 4642 | 71 | 161 | 3182 | 128 | 243 | 801 | 198 | ||
18 | 400 | actual | 5043 | 99 | 192 | 3436 | 196 | 283 | 949 | 85 |
negative | 5280 | 99 | 192 | 3566 | 143 | 284 | 933 | 261 | ||
19 | 360 | actual | 4078 | 55 | 122 | 2791 | 175 | 246 | 872 | −73 |
negative | 4117 | 55 | 121 | 2811 | 159 | 241 | 867 | −27 | ||
20 | 450 | actual | 4401 | 46 | 128 | 2764 | 167 | 238 | 1000 | 150 |
negative | 4640 | 46 | 128 | 2880 | 135 | 235 | 958 | 352 | ||
21 | 408 | actual | 4320 | 76 | 150 | 2913 | 184 | 265 | 955 | −70 |
negative | 4615 | 76 | 148 | 3057 | 135 | 268 | 933 | 151 |