USDA Payouts to VSD Farm

	A	B	C	D	E	F	G	I	J
1	Anonymous Farm From "Case Study of Ventilation Shutdown" Special Report
2
3	Nusery pigs	59,478.00		April 2020 Average Market Rate Per lb	$0.48
4	Finishing pigs	183,538.00
5	Total number of pigs depopulated in the case study	243,016.00						Value if sold at Market
6			Estimated Number of pigs	80% for the USDA payouts	Total payouts			Low weight regular Market Rate Price	High end weight regular market rate price
7	USDA Payouts (low estimate)
8	Sows, Boars, Barrows, and Gilts; 251-450 pounds	$158.88	122,359	97887	$15,552,275.97	*Here for number of pigs I estimated 2/3 were larger pigs and 1/3 were split between the smaller categories		$14,741,772.16	$26,429,472.00
9	Sows, Boars, Barrows, and Gilts; 151-250 pounds	$122.10	30,590	24472	$2,987,998.64			$2,217,139.04	$3,670,760.00
10	Lightweight Barrows and Gilts; 50-150 pounds	$88.70	30,590	24472	$2,170,642.75			$734,152.00	$2,202,456.00
11	Suckling Nursery Pigs; Less than 50 pounds	$55.31	59,478	47582	$2,631,782.54
12					$23,342,699.90			$17,693,063.20	$32,302,688.00
13					$96.05	Payout per pig
14	High estimate
15	Swine: Boars and Sows; 451 pounds or greater	$258.57	122,359	97887	$25,310,624.35
16	Sows, Boars, Barrows, and Gilts; 151-250 pounds	$158.88	30,590	24472	$3,888,068.99
17	Sows, Boars, Barrows, and Gilts; 151-250 pounds	$122.10	15,295	12236	$1,493,999.32
18	Lightweight Barrows and Gilts; 50-150 pounds	$88.70	15,295	12236	$1,085,321.37
19	Suckling Nursery Pigs; Less than 50 pounds	$55.31	59,478	47582	$2,631,782.54
20					$34,409,796.58
21	Costs Given in Case Study		Total number
22	Cost per retrofitting barn	$12,500.00	4	$50,000.00
23	Resources and supplies for depopulation process	$900,000.00		$900,000.00
24	*Cost for rendering	$30.00	168,016	$5,040,480.00	*unsure why this is a cost and not a revenue source	*Estimates of 1 cent/lb or $8-10 per head from other sources	Excessively high rendering costs could be due to increased need at this time
25	**Costs of composting	$60.00	75,000	$4,500,000.00	Information on composting	Excessively high composting costs could be due to increased demand at that time or other reasons. No matter what method is used, composting would be needed.
26	Total pigs reported by Study	$243,016.00	243,016
27
28	Total Direct Costs Associated with VSD+TH		10,490,480	$10,490,480.00
29	Cost per pig per the case study		43
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100