|
|
Swine Budget - December
2019
Income ($/pig)
| Income ($/pig) |
Farrow to Wean |
Nursery |
Grow-Finish |
Farrow to Finish |
| Market Pig @ 101% of Base Price $140.58/ckg,
110 index, 105.07 kg plus $2 premium |
-
|
-
|
-
|
$166.10
|
Variable Costs ($/pig)
| Variable Costs ($/pig) |
Farrow to Wean |
Nursery |
Grow-Finish |
Farrow to Finish |
|
Breeding Herd Feed @ 1,100 kg/sow
|
$14.46
|
-
|
-
|
$15.86
|
|
Nursery Feed @ 33.5 kg/pig
|
-
|
$17.22
|
-
|
$18.14
|
|
Grower-Finisher Feed @ 287 kg/pig
|
-
|
-
|
$92.68
|
$92.68
|
| Net Replacement Cost for Gilts |
$2.10
|
-
|
-
|
$2.31
|
| Health (Vet & Supplies) |
$2.16
|
$2.10
|
$0.45
|
$5.03
|
| Breeding (AI & Supplies) |
$1.80
|
-
|
-
|
$1.98
|
| Marketing, Grading, Trucking |
$0.95
|
$1.60
|
$6.01
|
$8.74
|
| Utilities (Hydro, Gas) |
$2.35
|
$1.38
|
$2.13
|
$6.17
|
|
Miscellaneous
|
$1.00
|
$0.10
|
$0.20
|
$1.40
|
| Repairs & Maintenance |
$1.26
|
$0.61
|
$2.15
|
$4.19
|
| Labour |
$6.27
|
$1.85
|
$4.15
|
$12.98
|
|
Operating Loan Interest
|
$0.33
|
$0.41
|
$1.39
|
$2.18
|
|
Total Variable Costs
|
$32.69
|
$25.26
|
$109.16
|
$171.64
|
Fixed Costs ($/pig)
| Fixed Costs ($/pig) |
Farrow to Wean |
Nursery |
Grow-Finish |
Farrow to Finish |
|
Depreciation
|
$4.22
|
$2.04
|
$7.18
|
$13.95
|
|
Interest
|
$2.36
|
$1.14
|
$4.02
|
$7.81
|
|
Taxes & Insurance
|
$0.84
|
$0.41
|
$1.44
|
$2.79
|
|
Total Fixed Costs
|
$7.42
|
$3.59
|
$12.64
|
$24.55
|
Summary of Costs ($/pig)
| Summary of Costs ($/pig) |
Farrow to Wean |
Nursery |
Grow-Finish |
Farrow to Finish |
| Feed |
$14.46
|
$17.22
|
$92.68
|
$126.67
|
| Other Variable |
$18.23
|
$8.05
|
$16.49
|
$44.96
|
| Fixed |
$7.42
|
$3.59
|
$12.64
|
$24.55
|
| Total Variable & Fixed Costs |
$40.11
|
$28.85
|
$121.80
|
$196.19
|
Summary
This is the estimated accumulated cost for a market hog sold
during the month of December 2019. The farrow to wean phase estimates
the weaned pig cost for July 2019 and the nursery phase estimates
the feeder pig cost for September 2019. For further details, refer
to the "2019
Budget Notes".
| Summary |
Farrow to Wean |
Feeder Pig |
Wean to Finish |
Farrow to Finish |
|
Total Cost ($/pig)
|
$40.11
|
$70.60
|
$152.20
|
$196.19
|
|
Net Return Farrow to Finish ($/pig)
|
-
|
-
|
-
|
- $30.09
|
|
Farrow to Finish Breakeven Base Price
($/ckg, 100 index) includes 101% Base Price
with $2 Premium
|
-
|
-
|
-
|
$166.36
|
| Farrow to Finish Breakeven Base Price ($/ckg,
100 index) excludes 101% Base Price & $2
Premium |
-
|
-
|
-
|
$169.75
|
For more information:
Toll Free: 1-877-424-1300
E-mail: ag.info.omafra@ontario.ca
|
