2014 2015 2016 2017

FVCTD
IMMATURE
unit price 200 220 240 260
commission 20 22 24 26
transfertax 6 8 10 12
FVCTD 174 190 206 222
MATURE
unit price 250 270 290 310
commission 25 27 29 31
transfertax 10 12 14 16
FVCTD 215 231 247 263
PRODUCE
unit price 50 60 70
commission 5 6 7
transfertax 1 2 3
FVCTD 44 52 60

MOVEMENT:
IMMATURE
Beginning 200 150 175
Acquisition 200 100 120 140
Newborn 50 55 60
Transfer to mature 200 150 175
Ending 200 150 175 200
X FVCTD 174 190 206 222
Ending Balance

MATURE
Beginning 100 240 290
Acquisition 100 0 0 0
Transfer from imature 200 150 175
Sale 60 100 140
Ending 100 240 290 325
X FVCTD 215 231 247 263
Ending Balance 21500 55440 71630 85475

Reconciliation
IMMATURE
Beginning 34800 28500 36050
Acquisition 34800 19000 24720 31080
Newborn 9500 11330 13320
Transfer to mature 38000 30900 38850
GFCIFV-Price 3200 2400 2800
Ending Balance 34800 28500 36050 44400

MATURE
Beginning 21500 55440 71630
Acquisition 21500 0 0 0
Transfer from imature 38000 30900 38850
Sale 13860 24700 36820
GFCIFV-Physical 8200 6150 7175
GFCIFV-Price 1600 3840 4640
Ending Balance 21500 55440 71630 85475
GRAND TOTAL 56300 83940 107680 129875
 2014 2015 2016 2017
Acquisition of immature calf 200 100 120 140
Acquisition of mature calf 100 100 120 140
Birth of new immature calf 50 55 60
Sale of mature cow 60 100 140
Sale of produced 1000 1500
174 190 206 222
215 231 247 263