SECTION 1.0 // EXECUTIVE SUMMARY & TARGET RETURNSIRR ESTIMATE: 48.2%
Biological Equity: ₹2,00,000 Allocation to ₹3.25 Cr Net Creation.
Hira Dairy Farm issues asset-backed participation units in high-merit Murrah buffaloes. Each unit of ₹2,00,000 provides immediate senior lien on 1 lactating mother and 1 female calf. Sex-sorted AI creates compounding herd growth, expanding to 88 head of cattle and ₹82.32 Lacs annual recurring milk revenue by Year 10.
Initial Unit Outlay₹2,00,0001 Mother + 1 Calf
10-Year MOIC16.25xNet Wealth Multiplier
Year 10 Run-Rate₹82.32L / yrAnnual Milk Revenue
Herd Collateral₹72.00L88 Insured Animals
SECTION 2.0 // TEN-YEAR ACTUARIAL MODEL
Cohort Compounding & Cashflow Progression
ACTIVE HERD COUNT88 Head28 Milking | 60 Heifers
ANNUAL PRODUCTION117,600 L392 Liters/day
ANNUAL GROSS TURNOVER₹82.32 Lacs@ ₹70/L Realization
CUMULATIVE WEALTH₹1.83 CrNet Cashflow + Assets
AUDIT NOTE (YEAR 10): 88 Total Animals! ₹82L+ annual milk revenue; >₹3.2 Crore cumulative creation