This feasibility report proposes establishing a dairy farm with 10 cows and calves. It estimates the total capital required is Rs. 1,862,400, of which Rs. 1,260,000 is available in the form of existing cattle and infrastructure. The remaining Rs. 602,400 cash required is estimated to be covered by the annual revenue of Rs. 1,623,750 from milk, calf, and FYM sales. The annual running costs are estimated to be Rs. 566,000 which can be covered by the average monthly income of Rs. 135,312.50. The report provides details on cattle housing, feeding, breeding, and healthcare requirements as well as machinery, equipment, and ongoing costs needed to operate

1. Feasibility Report
for Cow Farm
Prepared By:
Name: Muhammad Azeem Asghar
Mob: 03326782029
Address: Chak No. 270/R‐B Tehsile and District Faisalabad
Email: azeemasghar26@gmail.com

2. • Milk is a cashable commodity.
• Dairy market in world provides huge potential for milk
value added products.
• In Pakistan, Dairy sector remains informal and
disorganized resulting in fewer profits for the farmers
and gap in supply and demand.
Prepared By: Muhammad Azeem Asghar
Introduction to dairy
1

3. ∗ Background knowledge and related experience
∗ Selection of dairy breed
∗ Selection of good dairy animals with excellent body
condition
∗ Housing should be dry, comfortable and airy
∗ Feeding
∗ Watering
∗ Breeding
∗ Disease management
∗ Selection of good productive animals and culling of
uneconomical animal.
∗ Record keeping for milk production, calving, vaccination
Basic concepts/requirements
Prepared By: Muhammad Azeem Asghar
2

4. ∗ A dairy farm with a herd of 10 animals needs a total
investment estimated at Rs.2428400 out of which the
capital cost of the project is Rs. 1862400 for animal
purchase and building construction.
∗ We have capital of Rs. 126000 in hand in the form of
animal and building .
∗ Running Cost is 566000 per year and avg. 47000 per
month which will be drawn through daily milk sale so
we have required 602400 only.
∗ The project is expected to achieve revenue of Rs.
1623750 in the first year.
Feasibility for 10 dairy animals
Prepared By: Muhammad Azeem Asghar
3

5. ∗ The proposed model involves 10 animals to achieve
milk and calves.
∗ Milk will be primarily sold to bulk buyers at
∗ the rate of Rs.75 per liter with an annual price
increase of 10%. However, the farm will also offer sale
to domestic individual consumers.
∗ The dairy farm will have the capacity to produce
18250 liters of milk per annum and 5 calves of
Rs.45000 per head.
Feasibility for 10 dairy animals
Prepared By: Muhammad Azeem Asghar
4

6. Project Cost
Project Cost
Following operational requirements have been identified for the
proposed business
1. Capital Cost
Capital Cost included
• Building/ Infrastructure
• Cows and Calves
• Machinery and Equipment
2. Running Cost
Running Cost included
• Agriculture land Rent
• Building Depreciation Cost
• Human Resource
• Vaccination /Medication
• Feeding Cost
Prepared By: Muhammad Azeem Asghar
5

7. Capital Investment for the Project
Capital Investment Amount (Rs) Inhand Required
Building/ Infrastructure 700000 700000
Cows and Calves (5+5) 1000000 400000 600000
Machinery and Equipment 162400 160000 2,400
Total Capital Cost 1,862,400 1,260,000 602,400
Capital Investment for the Project
Total Capital Required 1862400
Inhand Capital in the form
of Cattles and infrastuctor
1260000
Capital Required in Cash 602400
Prepared By: Muhammad Azeem Asghar
6

8. Machinery and Equipment
Description Unit rate (Rs.) Quantity Cost (Rs) Available Required
Bull cart 80,000 1 80,000 80,000
Calf Feeder 1200 2 2,400 2,400
Water Pump 10,000 1 10,000 10,000
Freezer 30,000 1 30,000 30,000
Chaff cutter 40,000 1 40,000 40,000
162,400 160,000 2,400Total
Machinery and Equipment
Prepared By: Muhammad Azeem Asghar
7

9. Running cost
Category Decription
Cost per year
in Rupees
Agriculture land Rent
Agriculture land required for 10 animals is
abovt 3 acre and per acre rent is
approximately 30,000=3X3000
90,000
Building Depreciation
Cost
Building Cost which is about 5% of total
Building cost
50,000
Human Resource
Per Month Cost for 1 labourer is 15000 and
12X15000
180000
Vaccination
/Medication
Per animal cost for 1 year is 3000 and for 10
is 30000
30000
Feeding cost for 5 Cows (448X365) 163520
Feeding Claves (146X365) 53290
566,810
Feeding Cost
Total Cost Per Year
Prepared By: Muhammad Azeem Asghar
8

10. Feeding Requirements for COW &
Calves
Description Kg per Animal per day Rs. Per Kg Amount per Animal per day
Forage 40 4 160
Silage 25 6 150
Concentrate 4.62 30 138
448
Description Kg per Animal per day Rs. Per Kg Amount per Animal per day
Forage 14 4 56
Silage 10 6 60
Concentrate 1 30 30
146
Feeding Requirements for 1 COW
Total
Feeding Requirements for 1 Claves
Total
Prepared By: Muhammad Azeem Asghar 9

11. Revenue Generation /Income
Description Units Annual Production Rate(Rs/Unit)
Annual
Revenue (Rs)
Milk Sales Litters 10*5*365=18250 75 1368750
Calf Sales 5 45000 225000
FYM Trolley 10 3000 30000
1623750Total Income per year
Prepared By: Muhammad Azeem Asghar
10

12. Conclusion
Description Amount in Rs.
Total Capital Required 1862400
Inhand Capital in the form of Cattles and infrastructure 1260000
Capital Required in Cash 602400
Total Running Cost Per Year 566000
Total Income per year 1623750
Avg. Income per Month 135312.5
Prepared By: Muhammad Azeem Asghar
11