HIRA FARMS / 01 SWISSISO 9001:2026 CERTIFIED MURRAH HERD
A2 MILK: 14L/DAY AVG
INVEST ₹2.00L Institutional Herd Model
One Buffalo. One Calf.
88 Animals in 10 Years.
Hira Dairy Farm deploys precision artificial insemination with sex-sorted genetics. A single ₹2,00,000 capital commitment compounds biologically into an 88-animal dairy herd yielding ₹82+ Lacs annual milk turnover.
Inspect 10-Year Trajectory
Initial CapEx: ₹2,00,000 INR
FOUNDING UNIT1 Murrah + 1 Calf
AI PROTOCOLSex-Sorted 95%+
Unit Economics / Entry Package
The ₹2,00,000 Starter Herd Allocation
01
1x Lactating Murrah Buffalo
Prime age (3.5 - 4 yrs), verified 1st/2nd lactation yielding 14-16 L/day of pure A2 high-fat milk. Vaccinated and quarantined.
Valuation: ₹1,50,000
02
1x Genetically Superior Female Calf
Offspring of high-merit bull with documented lactation pedigree. Nurtured with scientific colostrum and calf-starter feed.
Valuation: ₹50,000
03
Artificial Insemination (AI) Cycle
Every mature female undergoes artificial insemination annually. Offspring mature after 3 years to bear calves and yield milk.
Maturity: 36 Months Compounding
Projection Analysis (2026 - 2036)
Herd Size & Milking Revenue Trajectory
Selected Year:Year 10
Total Herd Size
88 animals
28 Milking | 60 Calves
Annual Milk Production
117,600 Liters
392 Liters/day @ ₹70/L
Gross Milk Turnover
₹82.32 Lacs
Net Margin: ₹36.32 Lacs
Total Cumulative Value
₹1.83 Cr
Asset: ₹72.00 Lacs
HERD EXPANSION (BARS: TOTAL ANIMALS, LINE: MILKING REVENUE)CLICK ANY YEAR TO INSPECT
YEAR 10 MILESTONE: 88 Total Animals! ₹82L+ annual milk revenue; >₹3.2 Crore cumulative creation₹82.32 Lacs / yr
| YEAR | MILKING ADULTS | GROWING HEIFERS | NEW CALVES | TOTAL HERD | ANNUAL MILK (L) | GROSS REVENUE | ASSET VALUE | CUMULATIVE NET |
|---|---|---|---|---|---|---|---|---|
| Year 1 | 1 | 1 | +1 | 3 | 4,200 L | ₹2.94 Lacs | ₹2.50 Lacs | ₹1.34 Lacs |
| Year 2 | 1 | 2 | +1 | 4 | 4,200 L | ₹2.94 Lacs | ₹3.00 Lacs | ₹2.38 Lacs |
| Year 3 | 2 | 2 | +2 | 6 | 8,400 L | ₹5.88 Lacs | ₹5.00 Lacs | ₹5.06 Lacs |
| Year 4 | 3 | 3 | +3 | 9 | 12,600 L | ₹8.82 Lacs | ₹7.50 Lacs | ₹9.08 Lacs |
| Year 5 | 4 | 5 | +4 | 13 | 16,800 L | ₹11.76 Lacs | ₹10.50 Lacs | ₹14.14 Lacs |
| Year 6 | 6 | 7 | +6 | 19 | 25,200 L | ₹17.64 Lacs | ₹15.50 Lacs | ₹21.88 Lacs |
| Year 7 | 9 | 10 | +9 | 28 | 37,800 L | ₹26.46 Lacs | ₹23.00 Lacs | ₹33.64 Lacs |
| Year 8 | 13 | 15 | +13 | 41 | 54,600 L | ₹38.22 Lacs | ₹33.50 Lacs | ₹50.46 Lacs |
| Year 9 | 19 | 22 | +19 | 60 | 79,800 L | ₹55.86 Lacs | ₹49.00 Lacs | ₹75.02 Lacs |
| Year 10 | 28 | 32 | +28 | 88 | 117,600 L | ₹82.32 Lacs | ₹72.00 Lacs | ₹1.11 Cr |