Herd Projection

Particulars Y1 Y2 Y3 Y4 Y5 Y6 Y7 Y8 Y9 Y10
Pregnant Female 15 15 21 11 18 25 23 32 41 52
Breeder (bull) 2 4 4 2 2 4 2 6 6
Total Breeding stock 17 15 20 27 27 34 47 58
Beginning inventory 17 15 20 27 27 34 47 58

Breeding Data
Pregnant Cow 0 17.85 9.35 15.3 21.25 19.55 27.2 34.85 44.2
Animals that Calves 15 14 16.065 8.415 13.77 19.125 17.595 24.48 31.365 39.78

Intorduced Animals
Heifer 6 5 7 5 6 9 10 11 10
Bull 8 7 8 3 7 3 6 12 20
Purchased
Male
Female
Total inroduced animals
Animal sold/lost
Mortality 1 1 1 1 1 1 1 1 1 1
Female calves 6 5 7 5 6 9 10 11 10 20
Male calves 8 7 8 3 7 8 6 12 20 18
SOLD
Culled cows (original) 15 11 14
Culled bull (oiriginal) 2 4
Relacementn heifer 7 9
Male calves/bulls 2 3 0 5 5 2 8 10 10
Total animal sold 2 3 15 7 5 13 8 14 24
Ending inventory 29 41 45 23 41 55 55 73 94 126
Replacment cow
Yearling 15 12 15 8 13 17 16 23 24
No. of replacment females 7 9

Assumption: Assumption for Lactation

Conception rate : 1st year 100% LA 300 Days
succeding year 85% Milk/day = 10 lit
Calving Rate: 100% 1st year
succeeding year 90%
Culling rate
Bull : every 4 years
Lactating cow: every 3 years
Calves ratio: 50:50
Mortality: 5%