Swine Budget - September 2020
| Income ($/pig) | Farrow to Wean | Nursery | Grow-Finish | Farrow to Finish |
|---|---|---|---|---|
| Market Pig @ 101% of Base Price $155.18/ckg, 110 index, 104.2 kg plus $2 premium | - | - | - | $181.65 |
| Variable Costs ($/pig) | Farrow to Wean | Nursery | Grow-Finish | Farrow to Finish |
|---|---|---|---|---|
| Breeding Herd Feed @ 1,100 kg/sow | $14.16 | - | - | $15.53 |
| Nursery Feed @ 33.5 kg/pig | - | $16.49 | - | $17.37 |
| Grower-Finisher Feed @ 284 kg/pig | - | - | $87.75 | $87.75 |
| Net Replacement Cost for Gilts | $3.02 | - | - | $3.31 |
| 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) | $2.40 | $1.41 | $2.17 | $6.29 |
| Miscellaneous | $1.00 | $0.10 | $0.20 | $1.40 |
| Repairs & Maintenance | $1.35 | $0.61 | $2.34 | $4.46 |
| Labour | $6.27 | $1.85 | $4.15 | $12.98 |
| Operating Loan Interest | $0.30 | $0.29 | $0.93 | $1.56 |
| Total Variable Costs | $33.41 | $24.45 | $104.00 | $166.41 |
| Fixed Costs ($/pig) | Farrow to Wean | Nursery | Grow-Finish | Farrow to Finish |
|---|---|---|---|---|
| Depreciation | $4.51 | $2.04 | $7.79 | $14.88 |
| Interest | $2.53 | $1.14 | $4.36 | $8.33 |
| Taxes & Insurance | $0.90 | $0.41 | $1.56 | $2.98 |
| Total Fixed Costs | $7.94 | $3.59 | $13.70 | $26.19 |
| Summary of Costs ($/pig) | Farrow to Wean | Nursery | Grow-Finish | Farrow to Finish |
|---|---|---|---|---|
| Feed | $14.16 | $16.49 | $87.75 | $120.65 |
| Other Variable | $19.25 | $7.96 | $16.25 | $45.75 |
| Fixed | $7.94 | $3.59 | $13.70 | $26.19 |
| Total Variable & Fixed Costs | $41.35 | $28.03 | $117.71 | $192.59 |
| Summary | Farrow to Wean | Feeder Pig | Wean to Finish | Farrow to Finish |
|---|---|---|---|---|
| Total Cost ($/pig) | $41.35 | $71.07 | $147.25 | $192.59 |
| Net Return Farrow to Finish ($/pig) | - | - | - | - $10.94 |
| Farrow to Finish Breakeven Base Price ($/ckg, 100 index) includes 101% Base Price with $2 Premium | - | - | - | $164.64 |
| Farrow to Finish Breakeven Base Price ($/ckg, 100 index) excludes 101% Base Price & $2 Premium | - | - | - | $168.03 |
For more information:
Toll Free: 1-877-424-1300
E-mail: ag.info.omafra@ontario.ca