North Coastal Cattle
Unimproved country
Cows
100 cows x 1 fluke drench @ $3.00 = $300
100 cows x misc. vet costs @ $2.50 = $250
100 cows x 7-in-1 @ $1.20 = $120
100 cows x buffalo fly eartag @ $2.20 = $220
= $890
Bulls
As per inland costs except 7 in 1 used instead of 5 in 1
That is 4 treatments X $1.20 instead of 4 x 23¢ = $261
Plus
2 bulls x 1 vaccine ephemeral fever @ $3.40 = $7
1 bull x 2 vaccine ephemeral fever @ $3.40 = $7
3 bulls x 3 buffalo fly eartag @ $2.20 =$20
= $295
Calves
64 calves x 5-in-1 @ 23¢ = $15
64 calves x buffalo fly eartag @ $2.20 = $141
=$156
Replacement Heifers
19 heifers x 1 drench @ $2.75 =$52
19 heifers x 1 drench @ $0.90 = $17
19 heifers x 1 drench @ $0.90 =$17
19 heifers x 2 fluke @ $2.15 (assume 300kg) = $41
19 heifers x 2 vaccine 7 in 1 @ $1.20 =$46
19 heifers x 3 buffalo fly eartag @ $2.20 = $125
=$298
Improved Country
Cows
100 cows x 1 fluke drench @ $2.80 = $280
100 cows x 1 vaccine 7 in 1 @ $1.20 = $120
100 cows x 1 pregnancy test @ $4.10 = $410
100 cows x misc. vet costs @ $2.50 = $250
100 cows x buffalo fly eartag @ $2.20 = $220
= $1280
Bulls as per unimproved = $291
Calves
84 calves x 1 drench @ $0.73 = $61
84 calves x 5-in-1 @ $0.40 = $34
= $95
Replacement Heifers
As per unimproved, except 23 replacements instead of 19
= $298 x (23/19) = 361
