Swine Budget - September 2019
Income ($/pig) | Farrow to Wean |
Nursery
|
Grow-Finish
|
Farrow to Finish
|
---|---|---|---|---|
Market Pig @ 101% of Base Price $142.82/ckg,
110 index, 102.96 kg plus $2 premium
|
-
|
-
|
-
|
$165.37
|
Variable Costs ($/pig) | Farrow to Wean |
Nursery
|
Grow-Finish
|
Farrow to Finish
|
---|---|---|---|---|
Breeding Herd Feed @ 1,100 kg/sow
|
$13.85
|
-
|
-
|
$15.19
|
Nursery Feed @ 33.5 kg/pig
|
-
|
$17.15
|
-
|
$18.07
|
Grower-Finisher Feed @ 280 kg/pig
|
-
|
-
|
$94.81
|
$94.81
|
Net Replacement Cost for Gilts |
$2.13
|
-
|
-
|
$2.33
|
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
|
$0.32
|
$0.40
|
$1.41
|
$2.19
|
Total Variable Costs
|
$32.10
|
$25.20
|
$111.31
|
$173.07
|
Fixed Costs ($/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) | Farrow to Wean |
Nursery
|
Grow-Finish
|
Farrow to Finish
|
---|---|---|---|---|
Feed |
$13.85
|
$17.15
|
$94.81
|
$128.08
|
Other Variable |
$18.25
|
$8.04
|
$16.50
|
$45.00
|
Fixed |
$7.42
|
$3.59
|
$12.64
|
$24.55
|
Total Variable & Fixed Costs |
$39.52
|
$28.78
|
$123.95
|
$197.63
|
Summary | Farrow to Wean |
Feeder Pig
|
Wean to Finish
|
Farrow to Finish
|
---|---|---|---|---|
Total Cost ($/pig)
|
$39.52
|
$69.92
|
$154.28
|
$197.63
|
Net Return Farrow to Finish ($/pig)
|
-
|
-
|
-
|
- $32.26
|
Farrow to Finish Breakeven Base Price
($/ckg, 100 index) includes 101% Base Price
with $2 Premium
|
-
|
-
|
-
|
$171.02
|
Farrow to Finish Breakeven Base Price ($/ckg, 100 index) excludes 101% Base Price & $2 Premium |
-
|
-
|
-
|
$174.50
|
For more information:
Toll Free: 1-877-424-1300
E-mail: ag.info.omafra@ontario.ca