Economics of large scale Corporate Beef Prouction Farm
Sr No
A Total number of beef calves produced annually No 30000
Per cycle Number of calves No 10000
B Capital investment
1 Land required farm structure Sq Ft 1,000,000
2 Covered area 30 Sq ft/Calf Sq Ft 300,000
3 Land required farm structure Acre 25
Development of farm structure cost @ Rs 800/sq ft Rs 240,000,000
4
loafing area development cost @ Rs 200/sq Ft * 50
Rs 100,000,000
5 Sq Ft/calf
6 Stores Feed mill and Feed ingredients store Sq Ft 20000
7 Machinery store Sq Ft 5000
8 workers residence and offices Sq Ft Sq Ft 5000
9 Total Covered area for stores Sq Ft 30000
10 Cost of construction @ Rs 1500/Sq Ft Rs 45,000,000
11 Fencing and boundary cost /Sq Ft for 32 Acre land Rs 10,000,000
Water storage reservoir Cost 500000 Liter water
Rs 5,000,000
per day along with water turbine
Machinery cost 3 TMR wagons , Silage machinery,
Rs 50,000,000
12 Tractors, Trolleys, Feed Mill
13 Total Capital investment Rs 450,000,000
C Operational Expenditure annual
purchase of 10000 Backgrounded Calves 8 Month
Rs 600,000,000
14 age (200 kg )@ Rs 50,000/Calf
15 Feeding Cost Finishing @ 50,000/Calf Rs 330,000,000
Overhead Charges including labor, utilities, etc Rs
Rs 20,000,000
16 2,000/Calf/Operation of4 months
17 total operational expenditure Rs 950,000,000
D Revenue
Carcase value of total fattened animals; 170 Kg
Rs 1,166,200,000
18 carcass, @ Rs 700/Kg (export)
19 offals value of slaghtred animals Rs 100,000,000
20 interest 10 % at capital Rs 0
21 Mortality @ 2% No 200
22 Gross Income Rs 1,266,200,000
23 Gross Expenditure (Operation + Interest) Rs 950,000,000
24 Net Income /Cycle Rs 316,200,000
25 annual Income Rs 948,600,000
26 10 % interest on investment Rs 14,000,000.00
27 Net annual Income after paying interest Rs 934,600,000
28 Percentage of profit on investment Percentage 66.8
202.7941
Cattle Buff Total
Population Million No 51.5 42.4 93.9
Breedable each year (%age) %age 30 30 0
total breedable annually Million No 15.45 12.72 28.17
Young calves annuaaly (95%) Million No 14.6775 12.084 26.7615
Male Calves Million No 7.33875 6.042 13.38075
male Calf population after
mortality/early slaghter (Buff 30 % and Million No 6.604875 4.2294
Cattle 10%) 10.83428
Calf losses in mortality Million No 0.733875 1.8126 2.546475
Potential Beef resource if early
mortality /loss controlled (170 kg beef Million Kg 124.75875 308.142
carcass) (Million Kg) 432.9008
export value @ 4 $/kg beef Million $ 499.035 1232.568 1731.603
1.2732375
127.32375
milk
Economics of large scale Corporate Beef Prouction Farm
Sr No
A Total number of beef calves produced annually No 12000
B Capital investment
1 Land required farm structure Sq Ft 1,200,000
2 Covered area 30 Sq ft/Calf Sq Ft 360,000
3 Land required farm structure Acre 30
Development of farm structure cost @ Rs 800/sq ft Rs 288,000,000
4
loafing area development cost @ Rs 200/sq Ft * 50
Rs 120,000,000
5 Sq Ft/calf
6 Stores Feed mill and Feed ingredients store Sq Ft 20000
7 Machinery store Sq Ft 5000
8 workers residence and offices Sq Ft Sq Ft 5000
9 Total Covered area for stores Sq Ft 30000
10 Cost of construction @ Rs 1500/Sq Ft Rs 45,000,000
11 Fencing and boundary cost /Sq Ft for 32 Acre land Rs 10,000,000
Machinery cost 3 TMR wagons , Silage machinery,
Rs 50,000,000
12 Tractors, Trolleys, Feed Mill
13 Total Capital investment Rs 513,000,000
C Operational Expenditure annual
purchase of 12000 waened calves 3 Month age (80
Rs 300,000,000
14 kg )@ Rs 25000/Calf
Feeding Cost Backgrounding + Finishing @
Rs 600,000,000
15 50,000/Calf
Overhead Charges including labor, utilities, etc Rs
Rs 60,000,000
16 5,000/Calf/Operation of 10 months
17 total operational expenditure Rs 960,000,000
D Revenue
Carcase value of total fattened animals; 170 Kg
Rs 1,399,440,000
18 carcass, @ Rs 700/Kg (export)
19 offals value of slaghtred animals Rs 120,000,000
20 interest 10 % at capital Rs 150,000,000
21 Mortality @ 2% No 240
22 Gross Income Rs 1,519,440,000
23 Gross Expenditure (Operation + Interest) Rs 1,110,000,000
24 Net Income Rs 409,440,000
25 Profit % on investment %age 27.80
Distrct Hafizabad
Cattle Buff
2006 183101 500566
2022 320426.8 775877.3 275311.3 137325.8
30 % breadbale 96128.03 232763.2
328891.2
male calves164445.6
32889.12
Carcase weight Kg
able 3. Percentages of primal and sub-primal
beef cuts from the carcass1
Components
Beef Cut Percent of the carcass
Meat
1 Remaining percent is organ meat and
visceral/organ fat
Bones
Chuck 29% Hide
Round 22% Blood
Loin
(including 16%
sirloin)
Horns & Hooves
Rib 9% Small Intestine
Plate 9% Large Intestine
Flank 5% Stomach
Brisket 4% Rumen Ingesta
Shank 3% Liver
97% Heart
Kidneys
Lungs
Brain
Spleen
Pancreas
Bile
Tongue
Fat
Hair Teeth Triming
240
Percent Yeild wt in Kgs in Carcase Wt in Gms
35
84.00 84000
25
60.00 60000
6.5 #VALUE! #VALUE!
5 1.75 1750
0.6
0.15 150
1 0.07 65
1 0.05 50
2 0.01 12
10 0.10 100
1.2 0.01 12
0.35 0.01 7
1 0.10 100
1.2 0.01 14.4
0.17 0.00 0.595
0.15 0.00 1.5
0.07 0.00 0.84
0.06 0.00 0.102
0.3 0.00 0.45
1.5 0.00 1.05
7.9 0.00 4.74
100 0.30 300
Live weight Kg 250
Components Percent Yeild wt in Kgs in Carcase
Meat 35 87.50 800 70000
Bones 25 62.50 800 50000
Hide 6.5 16.25 0
Blood 5 12.50 0
Horns & Hooves 0.6 1.50 0
Small Intestine 1 2.50 0
Large Intestine 1 2.50 0
Stomach 2 5.00 0
Rumen Ingesta 10 25.00 0
Liver 1.2 3.00 500 1500
Heart 0.35 0.88 500 437.5
Kidneys 1 2.50 500 1250
Lungs 1.2 3.00 0
Brain 0.17 0.43 0
Spleen 0.15 0.38 0
Pancreas 0.07 0.18 0
Bile 0.06 0.15 0
Tongue 0.3 0.75 0
Fat 1.5 3.75 0
Hair Teeth Triming 7.9 19.75 0
Total 100 250.00 0
