Dynamic 10-Year Compounding Model
Simulate herd expansion and milking revenues with real-time biological and market variables.
Initial Investment: ₹2.00 Lacs
Starter Packages (₹2L each)1 Unit (1 Buffalo + 1 Calf)
1 Unit (₹2L)5 Units (₹10L)10 Units (₹20L)
Farm-Gate Milk Price (₹/Liter)₹70 / Liter
₹60 / L₹75 / L₹90 / L
Avg Yield / Milking Buffalo14 L / day
12 L (Conservative)14 L (Average)18 L (Peak Pedigree)
Year 10 Total Herd88 Animals28 Milking Mothers
Year 10 Annual Milk Revenue₹82.32 Lacs117,600 Liters/yr
10-Year Cumulative Milk₹2.53 CrTotal Gross Sales
Total Cumulative Wealth₹1.83 CrAsset Value + Net Cashflow
Herd Expansion & Milk Run-Rate
Click any year bar to inspect cohort details.
Inspecting:Year 10
YEAR 10 HERD COMPOSITION88 Total Animals
28 Milking | 32 Heifers | 28 New Calves
MILK RUN-RATE₹82.32 Lacs / yr
392 L / day @ ₹70/L
ACCUMULATED NET VALUE₹1.83 Cr
Herd Equity (₹72.00 Lacs) + Milk Net