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