neporkl nbmdl nulogo

pig

Scenario 4 - Contract Wean-to-Finish

Items
Suggested Range of ValuesInput
Building
Number of Pig Spaces
Cost per Pig Space ($) 200 to 240
Site Cost & Preparation ($)
   Well, electricity to site, leveling, road gravel, culverts, etc.		 5000 to 50000
Engineering & Permit Fees ($) 3000 to 8000
Down Payment ($)
Amount Financed ($)
   Calculated from total building cost and down payment.
Interest Rate for New Building (%)
Number Years to be Financed
7 to 15


Equipment

Cost of any Equipment not
  included in Building ($)
   Power washer, generator, loading chute, etc.
Down Payment ($)
Amount Financed ($)
   Calculated from equipment cost and down payment.
Interest Rate for Equipment (%)
Number Years to be Financed
Projected Number of Turns
per Year 		1.9 to 2.1

Operating Cost ($)

Operating Loan for Inputs
   Approximately 1/2 of the total annual costs
Operating Interest Rate (%)

Budget Inputs

Income ($ per pig space per year) $38 - $41
Other Income - Average Premium
  per Pig Space, if any ($)
Labor (Number Hours per
  Pig Sold) 		0.35 to 1

Annual Input Cost ($)

Real Estate Taxes
Building and Property Insurance
Propane 1.8 to 2.2 gallons per pig space
Utilities $1.50 to $2.50 per pig space
Building Repair 0.5 to 1% of total cost per year
Equipment Repair

  


If you like to temporarily save your data and continue at a later time, use the [Save Data] button.
Use the [Retrieve Data] button to restore previously saved data.
The Nebraska Pork Producers Association and the University of Nebraska are not liable for the information within this worksheet. This worksheet is provided "as-is". The entire risk as to the quality and performance of the worksheet is with the user.