%OP%TNN
%OP%WRN
%OP%PL62
%OP%AMM
%OP%HM0
%OP%FM0
%OP%BM0
%CO:A,20,72%FIXED ASSETS



DESCRIPTION




















































TOTAL
%CO:B,12,150%


<------------------- C O S T ------------------>
%C%COST B/F
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
%R%-----------
%V%%R%SUM(B7B57)
%R%-----------
%CO:C,12,48%REDUCING BALANCE METHOD



%C%ADDITIONS

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
%R%-----------
%V%%R%SUM(C7C57)
%R%-----------
%CO:D,12,36%



%C%DISPOSALS

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
%R%-----------
%V%%R%SUM(D7D57)
%R%-----------
%CO:E,12,0%



%C%COST C/F

%V%%R%B7+C7+D7
%V%%R%B8+C8+D8
%V%%R%B9+C9+D9
%V%%R%B10+C10+D10
%V%%R%B11+C11+D11
%V%%R%B12+C12+D12
%V%%R%B13+C13+D13
%V%%R%B14+C14+D14
%V%%R%B15+C15+D15
%V%%R%B16+C16+D16
%V%%R%B17+C17+D17
%V%%R%B18+C18+D18
%V%%R%B19+C19+D19
%V%%R%B20+C20+D20
%V%%R%B21+C21+D21
%V%%R%B22+C22+D22
%V%%R%B23+C23+D23
%V%%R%B24+C24+D24
%V%%R%B25+C25+D25
%V%%R%B26+C26+D26
%V%%R%B27+C27+D27
%V%%R%B28+C28+D28
%V%%R%B29+C29+D29
%V%%R%B30+C30+D30
%V%%R%B31+C31+D31
%V%%R%B32+C32+D32
%V%%R%B33+C33+D33
%V%%R%B34+C34+D34
%V%%R%B35+C35+D35
%V%%R%B36+C36+D36
%V%%R%B37+C37+D37
%V%%R%B38+C38+D38
%V%%R%B39+C39+D39
%V%%R%B40+C40+D40
%V%%R%B41+C41+D41
%V%%R%B42+C42+D42
%V%%R%B43+C43+D43
%V%%R%B44+C44+D44
%V%%R%B45+C45+D45
%V%%R%B46+C46+D46
%V%%R%B47+C47+D47
%V%%R%B48+C48+D48
%V%%R%B49+C49+D49
%V%%R%B50+C50+D50
%V%%R%B51+C51+D51
%V%%R%B52+C52+D52
%V%%R%B53+C53+D53
%V%%R%B54+C54+D54
%V%%R%B55+C55+D55
%V%%R%B56+C56+D56
%R%-----------
%V%%R%SUM(E7E57)
%R%-----------
%CO:F,12,24%


<---------- D E P R E C  
%C%DEP'N B/F
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
%R%-----------
%V%%R%SUM(F7F57)
%R%-----------
%CO:G,12,12%



%C%DEP'N 
%C%FOR PERIOD
%V%%R%T7
%V%%R%T8
%V%%R%T9
%V%%R%T10
%V%%R%T11
%V%%R%T12
%V%%R%T13
%V%%R%T14
%V%%R%T15
%V%%R%T16
%V%%R%T17
%V%%R%T18
%V%%R%T19
%V%%R%T20
%V%%R%T21
%V%%R%T22
%V%%R%T23
%V%%R%T24
%V%%R%T25
%V%%R%T26
%V%%R%T27
%V%%R%T28
%V%%R%T29
%V%%R%T30
%V%%R%T31
%V%%R%T32
%V%%R%T33
%V%%R%T34
%V%%R%T35
%V%%R%T36
%V%%R%T37
%V%%R%T38
%V%%R%T39
%V%%R%T40
%V%%R%T41
%V%%R%T42
%V%%R%T43
%V%%R%T44
%V%%R%T45
%V%%R%T46
%V%%R%T47
%V%%R%T48
%V%%R%T49
%V%%R%T50
%V%%R%T51
%V%%R%T52
%V%%R%T53
%V%%R%T54
%V%%R%T55
%V%%R%T56
%R%-----------
%V%%R%SUM(G7G57)
%R%-----------
%CO:H,12,0%


I A T I O N 
%C%DEP'N ON
%C%DISPOSALS
%V%%R%U7
%V%%R%U8
%V%%R%U9
%V%%R%U10
%V%%R%U11
%V%%R%U12
%V%%R%U13
%V%%R%U14
%V%%R%U15
%V%%R%U16
%V%%R%U17
%V%%R%U18
%V%%R%U19
%V%%R%U20
%V%%R%U21
%V%%R%U22
%V%%R%U23
%V%%R%U24
%V%%R%U25
%V%%R%U26
%V%%R%U27
%V%%R%U28
%V%%R%U29
%V%%R%U30
%V%%R%U31
%V%%R%U32
%V%%R%U33
%V%%R%U34
%V%%R%U35
%V%%R%U36
%V%%R%U37
%V%%R%U38
%V%%R%U39
%V%%R%U40
%V%%R%U41
%V%%R%U42
%V%%R%U43
%V%%R%U44
%V%%R%U45
%V%%R%U46
%V%%R%U47
%V%%R%U48
%V%%R%U49
%V%%R%U50
%V%%R%U51
%V%%R%U52
%V%%R%U53
%V%%R%U54
%V%%R%U55
%V%%R%U56
%R%-----------
%V%%R%SUM(H7H57)
%R%-----------
%CO:I,12,0%


--------->
%C%DEP'N C/F

%V%%R%F7+G7+H7
%V%%R%F8+G8+H8
%V%%R%F9+G9+H9
%V%%R%F10+G10+H10
%V%%R%F11+G11+H11
%V%%R%F12+G12+H12
%V%%R%F13+G13+H13
%V%%R%F14+G14+H14
%V%%R%F15+G15+H15
%V%%R%F16+G16+H16
%V%%R%F17+G17+H17
%V%%R%F18+G18+H18
%V%%R%F19+G19+H19
%V%%R%F20+G20+H20
%V%%R%F21+G21+H21
%V%%R%F22+G22+H22
%V%%R%F23+G23+H23
%V%%R%F24+G24+H24
%V%%R%F25+G25+H25
%V%%R%F26+G26+H26
%V%%R%F27+G27+H27
%V%%R%F28+G28+H28
%V%%R%F29+G29+H29
%V%%R%F30+G30+H30
%V%%R%F31+G31+H31
%V%%R%F32+G32+H32
%V%%R%F33+G33+H33
%V%%R%F34+G34+H34
%V%%R%F35+G35+H35
%V%%R%F36+G36+H36
%V%%R%F37+G37+H37
%V%%R%F38+G38+H38
%V%%R%F39+G39+H39
%V%%R%F40+G40+H40
%V%%R%F41+G41+H41
%V%%R%F42+G42+H42
%V%%R%F43+G43+H43
%V%%R%F44+G44+H44
%V%%R%F45+G45+H45
%V%%R%F46+G46+H46
%V%%R%F47+G47+H47
%V%%R%F48+G48+H48
%V%%R%F49+G49+H49
%V%%R%F50+G50+H50
%V%%R%F51+G51+H51
%V%%R%F52+G52+H52
%V%%R%F53+G53+H53
%V%%R%F54+G54+H54
%V%%R%F55+G55+H55
%V%%R%F56+G56+H56
%R%-----------
%V%%R%SUM(I7I57)
%R%-----------
%CO:J,12,0%



%C%NBV B/F

%V%%R%B7-F7
%V%%R%B8-F8
%V%%R%B9-F9
%V%%R%B10-F10
%V%%R%B11-F11
%V%%R%B12-F12
%V%%R%B13-F13
%V%%R%B14-F14
%V%%R%B15-F15
%V%%R%B16-F16
%V%%R%B17-F17
%V%%R%B18-F18
%V%%R%B19-F19
%V%%R%B20-F20
%V%%R%B21-F21
%V%%R%B22-F22
%V%%R%B23-F23
%V%%R%B24-F24
%V%%R%B25-F25
%V%%R%B26-F26
%V%%R%B27-F27
%V%%R%B28-F28
%V%%R%B29-F29
%V%%R%B30-F30
%V%%R%B31-F31
%V%%R%B32-F32
%V%%R%B33-F33
%V%%R%B34-F34
%V%%R%B35-F35
%V%%R%B36-F36
%V%%R%B37-F37
%V%%R%B38-F38
%V%%R%B39-F39
%V%%R%B40-F40
%V%%R%B41-F41
%V%%R%B42-F42
%V%%R%B43-F43
%V%%R%B44-F44
%V%%R%B45-F45
%V%%R%B46-F46
%V%%R%B47-F47
%V%%R%B48-F48
%V%%R%B49-F49
%V%%R%B50-F50
%V%%R%B51-F51
%V%%R%B52-F52
%V%%R%B53-F53
%V%%R%B54-F54
%V%%R%B55-F55
%V%%R%B56-F56
%R%-----------
%V%%R%SUM(J7J57)
%R%-----------
%CO:K,12,0%



%C%NBV C/F

%V%%R%E7-I7
%V%%R%E8-I8
%V%%R%E9-I9
%V%%R%E10-I10
%V%%R%E11-I11
%V%%R%E12-I12
%V%%R%E13-I13
%V%%R%E14-I14
%V%%R%E15-I15
%V%%R%E16-I16
%V%%R%E17-I17
%V%%R%E18-I18
%V%%R%E19-I19
%V%%R%E20-I20
%V%%R%E21-I21
%V%%R%E22-I22
%V%%R%E23-I23
%V%%R%E24-I24
%V%%R%E25-I25
%V%%R%E26-I26
%V%%R%E27-I27
%V%%R%E28-I28
%V%%R%E29-I29
%V%%R%E30-I30
%V%%R%E31-I31
%V%%R%E32-I32
%V%%R%E33-I33
%V%%R%E34-I34
%V%%R%E35-I35
%V%%R%E36-I36
%V%%R%E37-I37
%V%%R%E38-I38
%V%%R%E39-I39
%V%%R%E40-I40
%V%%R%E41-I41
%V%%R%E42-I42
%V%%R%E43-I43
%V%%R%E44-I44
%V%%R%E45-I45
%V%%R%E46-I46
%V%%R%E47-I47
%V%%R%E48-I48
%V%%R%E49-I49
%V%%R%E50-I50
%V%%R%E51-I51
%V%%R%E52-I52
%V%%R%E53-I53
%V%%R%E54-I54
%V%%R%E55-I55
%V%%R%E56-I56
%R%-----------
%V%%R%SUM(K7K57)
%R%-----------
%CO:L,12,0%



%C%PROCEEDS

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
%R%-----------
%V%%R%SUM(L7L57)
%R%-----------
%CO:M,12,0%



%C%PROFIT

%V%%R%IF(D7<0,L7+D7-H7,0)
%V%%R%IF(D8<0,L8+D8-H8,0)
%V%%R%IF(D9<0,L9+D9-H9,0)
%V%%R%IF(D10<0,L10+D10-H10,0)
%V%%R%IF(D11<0,L11+D11-H11,0)
%V%%R%IF(D12<0,L12+D12-H12,0)
%V%%R%IF(D13<0,L13+D13-H13,0)
%V%%R%IF(D14<0,L14+D14-H14,0)
%V%%R%IF(D15<0,L15+D15-H15,0)
%V%%R%IF(D16<0,L16+D16-H16,0)
%V%%R%IF(D17<0,L17+D17-H17,0)
%V%%R%IF(D18<0,L18+D18-H18,0)
%V%%R%IF(D19<0,L19+D19-H19,0)
%V%%R%IF(D20<0,L20+D20-H20,0)
%V%%R%IF(D21<0,L21+D21-H21,0)
%V%%R%IF(D22<0,L22+D22-H22,0)
%V%%R%IF(D23<0,L23+D23-H23,0)
%V%%R%IF(D24<0,L24+D24-H24,0)
%V%%R%IF(D25<0,L25+D25-H25,0)
%V%%R%IF(D26<0,L26+D26-H26,0)
%V%%R%IF(D27<0,L27+D27-H27,0)
%V%%R%IF(D28<0,L28+D28-H28,0)
%V%%R%IF(D29<0,L29+D29-H29,0)
%V%%R%IF(D30<0,L30+D30-H30,0)
%V%%R%IF(D31<0,L31+D31-H31,0)
%V%%R%IF(D32<0,L32+D32-H32,0)
%V%%R%IF(D33<0,L33+D33-H33,0)
%V%%R%IF(D34<0,L34+D34-H34,0)
%V%%R%IF(D35<0,L35+D35-H35,0)
%V%%R%IF(D36<0,L36+D36-H36,0)
%V%%R%IF(D37<0,L37+D37-H37,0)
%V%%R%IF(D38<0,L38+D38-H38,0)
%V%%R%IF(D39<0,L39+D39-H39,0)
%V%%R%IF(D40<0,L40+D40-H40,0)
%V%%R%IF(D41<0,L41+D41-H41,0)
%V%%R%IF(D42<0,L42+D42-H42,0)
%V%%R%IF(D43<0,L43+D43-H43,0)
%V%%R%IF(D44<0,L44+D44-H44,0)
%V%%R%IF(D45<0,L45+D45-H45,0)
%V%%R%IF(D46<0,L46+D46-H46,0)
%V%%R%IF(D47<0,L47+D47-H47,0)
%V%%R%IF(D48<0,L48+D48-H48,0)
%V%%R%IF(D49<0,L49+D49-H49,0)
%V%%R%IF(D50<0,L50+D50-H50,0)
%V%%R%IF(D51<0,L51+D51-H51,0)
%V%%R%IF(D52<0,L52+D52-H52,0)
%V%%R%IF(D53<0,L53+D53-H53,0)
%V%%R%IF(D54<0,L54+D54-H54,0)
%V%%R%IF(D55<0,L55+D55-H55,0)
%V%%R%IF(D56<0,L56+D56-H56,0)
%R%-----------
%V%%R%SUM(M7M57)
%R%-----------
%CO:N,12,0%



%R%MONTHS

%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%V%%R%12
%R% 
 
%CO:O,12,0%



%R%DEP'N RATE

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
%CO:P,12,0%



%R%DISPOSAL 
%R%MONTHS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
%CO:Q,1,0%





%CO:R,0,0%



%R%DEP
%R%B/F DEP>0
%V%%R%INT((B7+C7-F7)*N7/12*O7+D7*(B7-F7)/B7*(N7-P7)/12*O7+0.5)
%V%%R%INT((B8+C8-F8)*N8/12*O8+D8*(B8-F8)/B8*(N8-P8)/12*O8+0.5)
%V%%R%INT((B9+C9-F9)*N9/12*O9+D9*(B9-F9)/B9*(N9-P9)/12*O9+0.5)
%V%%R%INT((B10+C10-F10)*N10/12*O10+D10*(B10-F10)/B10*(N10-P10)/12*O10+0.5)
%V%%R%INT((B11+C11-F11)*N11/12*O11+D11*(B11-F11)/B11*(N11-P11)/12*O11+0.5)
%V%%R%INT((B12+C12-F12)*N12/12*O12+D12*(B12-F12)/B12*(N12-P12)/12*O12+0.5)
%V%%R%INT((B13+C13-F13)*N13/12*O13+D13*(B13-F13)/B13*(N13-P13)/12*O13+0.5)
%V%%R%INT((B14+C14-F14)*N14/12*O14+D14*(B14-F14)/B14*(N14-P14)/12*O14+0.5)
%V%%R%INT((B15+C15-F15)*N15/12*O15+D15*(B15-F15)/B15*(N15-P15)/12*O15+0.5)
%V%%R%INT((B16+C16-F16)*N16/12*O16+D16*(B16-F16)/B16*(N16-P16)/12*O16+0.5)
%V%%R%INT((B17+C17-F17)*N17/12*O17+D17*(B17-F17)/B17*(N17-P17)/12*O17+0.5)
%V%%R%INT((B18+C18-F18)*N18/12*O18+D18*(B18-F18)/B18*(N18-P18)/12*O18+0.5)
%V%%R%INT((B19+C19-F19)*N19/12*O19+D19*(B19-F19)/B19*(N19-P19)/12*O19+0.5)
%V%%R%INT((B20+C20-F20)*N20/12*O20+D20*(B20-F20)/B20*(N20-P20)/12*O20+0.5)
%V%%R%INT((B21+C21-F21)*N21/12*O21+D21*(B21-F21)/B21*(N21-P21)/12*O21+0.5)
%V%%R%INT((B22+C22-F22)*N22/12*O22+D22*(B22-F22)/B22*(N22-P22)/12*O22+0.5)
%V%%R%INT((B23+C23-F23)*N23/12*O23+D23*(B23-F23)/B23*(N23-P23)/12*O23+0.5)
%V%%R%INT((B24+C24-F24)*N24/12*O24+D24*(B24-F24)/B24*(N24-P24)/12*O24+0.5)
%V%%R%INT((B25+C25-F25)*N25/12*O25+D25*(B25-F25)/B25*(N25-P25)/12*O25+0.5)
%V%%R%INT((B26+C26-F26)*N26/12*O26+D26*(B26-F26)/B26*(N26-P26)/12*O26+0.5)
%V%%R%INT((B27+C27-F27)*N27/12*O27+D27*(B27-F27)/B27*(N27-P27)/12*O27+0.5)
%V%%R%INT((B28+C28-F28)*N28/12*O28+D28*(B28-F28)/B28*(N28-P28)/12*O28+0.5)
%V%%R%INT((B29+C29-F29)*N29/12*O29+D29*(B29-F29)/B29*(N29-P29)/12*O29+0.5)
%V%%R%INT((B30+C30-F30)*N30/12*O30+D30*(B30-F30)/B30*(N30-P30)/12*O30+0.5)
%V%%R%INT((B31+C31-F31)*N31/12*O31+D31*(B31-F31)/B31*(N31-P31)/12*O31+0.5)
%V%%R%INT((B32+C32-F32)*N32/12*O32+D32*(B32-F32)/B32*(N32-P32)/12*O32+0.5)
%V%%R%INT((B33+C33-F33)*N33/12*O33+D33*(B33-F33)/B33*(N33-P33)/12*O33+0.5)
%V%%R%INT((B34+C34-F34)*N34/12*O34+D34*(B34-F34)/B34*(N34-P34)/12*O34+0.5)
%V%%R%INT((B35+C35-F35)*N35/12*O35+D35*(B35-F35)/B35*(N35-P35)/12*O35+0.5)
%V%%R%INT((B36+C36-F36)*N36/12*O36+D36*(B36-F36)/B36*(N36-P36)/12*O36+0.5)
%V%%R%INT((B37+C37-F37)*N37/12*O37+D37*(B37-F37)/B37*(N37-P37)/12*O37+0.5)
%V%%R%INT((B38+C38-F38)*N38/12*O38+D38*(B38-F38)/B38*(N38-P38)/12*O38+0.5)
%V%%R%INT((B39+C39-F39)*N39/12*O39+D39*(B39-F39)/B39*(N39-P39)/12*O39+0.5)
%V%%R%INT((B40+C40-F40)*N40/12*O40+D40*(B40-F40)/B40*(N40-P40)/12*O40+0.5)
%V%%R%INT((B41+C41-F41)*N41/12*O41+D41*(B41-F41)/B41*(N41-P41)/12*O41+0.5)
%V%%R%INT((B42+C42-F42)*N42/12*O42+D42*(B42-F42)/B42*(N42-P42)/12*O42+0.5)
%V%%R%INT((B43+C43-F43)*N43/12*O43+D43*(B43-F43)/B43*(N43-P43)/12*O43+0.5)
%V%%R%INT((B44+C44-F44)*N44/12*O44+D44*(B44-F44)/B44*(N44-P44)/12*O44+0.5)
%V%%R%INT((B45+C45-F45)*N45/12*O45+D45*(B45-F45)/B45*(N45-P45)/12*O45+0.5)
%V%%R%INT((B46+C46-F46)*N46/12*O46+D46*(B46-F46)/B46*(N46-P46)/12*O46+0.5)
%V%%R%INT((B47+C47-F47)*N47/12*O47+D47*(B47-F47)/B47*(N47-P47)/12*O47+0.5)
%V%%R%INT((B48+C48-F48)*N48/12*O48+D48*(B48-F48)/B48*(N48-P48)/12*O48+0.5)
%V%%R%INT((B49+C49-F49)*N49/12*O49+D49*(B49-F49)/B49*(N49-P49)/12*O49+0.5)
%V%%R%INT((B50+C50-F50)*N50/12*O50+D50*(B50-F50)/B50*(N50-P50)/12*O50+0.5)
%V%%R%INT((B51+C51-F51)*N51/12*O51+D51*(B51-F51)/B51*(N51-P51)/12*O51+0.5)
%V%%R%INT((B52+C52-F52)*N52/12*O52+D52*(B52-F52)/B52*(N52-P52)/12*O52+0.5)
%V%%R%INT((B53+C53-F53)*N53/12*O53+D53*(B53-F53)/B53*(N53-P53)/12*O53+0.5)
%V%%R%INT((B54+C54-F54)*N54/12*O54+D54*(B54-F54)/B54*(N54-P54)/12*O54+0.5)
%V%%R%INT((B55+C55-F55)*N55/12*O55+D55*(B55-F55)/B55*(N55-P55)/12*O55+0.5)
%V%%R%INT((B56+C56-F56)*N56/12*O56+D56*(B56-F56)/B56*(N56-P56)/12*O56+0.5)
%CO:S,0,0%



%R%DISP DEP
%R%B/F DEP>0
%V%%R%IF(E7=0,-F7-G7,INT((D7-D7*F7/B7)*P7/12*O7+D7*F7/B7+0.5))
%V%%R%IF(E8=0,-F8-G8,INT((D8-D8*F8/B8)*P8/12*O8+D8*F8/B8+0.5))
%V%%R%IF(E9=0,-F9-G9,INT((D9-D9*F9/B9)*P9/12*O9+D9*F9/B9+0.5))
%V%%R%IF(E10=0,-F10-G10,INT((D10-D10*F10/B10)*P10/12*O10+D10*F10/B10+0.5))
%V%%R%IF(E11=0,-F11-G11,INT((D11-D11*F11/B11)*P11/12*O11+D11*F11/B11+0.5))
%V%%R%IF(E12=0,-F12-G12,INT((D12-D12*F12/B12)*P12/12*O12+D12*F12/B12+0.5))
%V%%R%IF(E13=0,-F13-G13,INT((D13-D13*F13/B13)*P13/12*O13+D13*F13/B13+0.5))
%V%%R%IF(E14=0,-F14-G14,INT((D14-D14*F14/B14)*P14/12*O14+D14*F14/B14+0.5))
%V%%R%IF(E15=0,-F15-G15,INT((D15-D15*F15/B15)*P15/12*O15+D15*F15/B15+0.5))
%V%%R%IF(E16=0,-F16-G16,INT((D16-D16*F16/B16)*P16/12*O16+D16*F16/B16+0.5))
%V%%R%IF(E17=0,-F17-G17,INT((D17-D17*F17/B17)*P17/12*O17+D17*F17/B17+0.5))
%V%%R%IF(E18=0,-F18-G18,INT((D18-D18*F18/B18)*P18/12*O18+D18*F18/B18+0.5))
%V%%R%IF(E19=0,-F19-G19,INT((D19-D19*F19/B19)*P19/12*O19+D19*F19/B19+0.5))
%V%%R%IF(E20=0,-F20-G20,INT((D20-D20*F20/B20)*P20/12*O20+D20*F20/B20+0.5))
%V%%R%IF(E21=0,-F21-G21,INT((D21-D21*F21/B21)*P21/12*O21+D21*F21/B21+0.5))
%V%%R%IF(E22=0,-F22-G22,INT((D22-D22*F22/B22)*P22/12*O22+D22*F22/B22+0.5))
%V%%R%IF(E23=0,-F23-G23,INT((D23-D23*F23/B23)*P23/12*O23+D23*F23/B23+0.5))
%V%%R%IF(E24=0,-F24-G24,INT((D24-D24*F24/B24)*P24/12*O24+D24*F24/B24+0.5))
%V%%R%IF(E25=0,-F25-G25,INT((D25-D25*F25/B25)*P25/12*O25+D25*F25/B25+0.5))
%V%%R%IF(E26=0,-F26-G26,INT((D26-D26*F26/B26)*P26/12*O26+D26*F26/B26+0.5))
%V%%R%IF(E27=0,-F27-G27,INT((D27-D27*F27/B27)*P27/12*O27+D27*F27/B27+0.5))
%V%%R%IF(E28=0,-F28-G28,INT((D28-D28*F28/B28)*P28/12*O28+D28*F28/B28+0.5))
%V%%R%IF(E29=0,-F29-G29,INT((D29-D29*F29/B29)*P29/12*O29+D29*F29/B29+0.5))
%V%%R%IF(E30=0,-F30-G30,INT((D30-D30*F30/B30)*P30/12*O30+D30*F30/B30+0.5))
%V%%R%IF(E31=0,-F31-G31,INT((D31-D31*F31/B31)*P31/12*O31+D31*F31/B31+0.5))
%V%%R%IF(E32=0,-F32-G32,INT((D32-D32*F32/B32)*P32/12*O32+D32*F32/B32+0.5))
%V%%R%IF(E33=0,-F33-G33,INT((D33-D33*F33/B33)*P33/12*O33+D33*F33/B33+0.5))
%V%%R%IF(E34=0,-F34-G34,INT((D34-D34*F34/B34)*P34/12*O34+D34*F34/B34+0.5))
%V%%R%IF(E35=0,-F35-G35,INT((D35-D35*F35/B35)*P35/12*O35+D35*F35/B35+0.5))
%V%%R%IF(E36=0,-F36-G36,INT((D36-D36*F36/B36)*P36/12*O36+D36*F36/B36+0.5))
%V%%R%IF(E37=0,-F37-G37,INT((D37-D37*F37/B37)*P37/12*O37+D37*F37/B37+0.5))
%V%%R%IF(E38=0,-F38-G38,INT((D38-D38*F38/B38)*P38/12*O38+D38*F38/B38+0.5))
%V%%R%IF(E39=0,-F39-G39,INT((D39-D39*F39/B39)*P39/12*O39+D39*F39/B39+0.5))
%V%%R%IF(E40=0,-F40-G40,INT((D40-D40*F40/B40)*P40/12*O40+D40*F40/B40+0.5))
%V%%R%IF(E41=0,-F41-G41,INT((D41-D41*F41/B41)*P41/12*O41+D41*F41/B41+0.5))
%V%%R%IF(E42=0,-F42-G42,INT((D42-D42*F42/B42)*P42/12*O42+D42*F42/B42+0.5))
%V%%R%IF(E43=0,-F43-G43,INT((D43-D43*F43/B43)*P43/12*O43+D43*F43/B43+0.5))
%V%%R%IF(E44=0,-F44-G44,INT((D44-D44*F44/B44)*P44/12*O44+D44*F44/B44+0.5))
%V%%R%IF(E45=0,-F45-G45,INT((D45-D45*F45/B45)*P45/12*O45+D45*F45/B45+0.5))
%V%%R%IF(E46=0,-F46-G46,INT((D46-D46*F46/B46)*P46/12*O46+D46*F46/B46+0.5))
%V%%R%IF(E47=0,-F47-G47,INT((D47-D47*F47/B47)*P47/12*O47+D47*F47/B47+0.5))
%V%%R%IF(E48=0,-F48-G48,INT((D48-D48*F48/B48)*P48/12*O48+D48*F48/B48+0.5))
%V%%R%IF(E49=0,-F49-G49,INT((D49-D49*F49/B49)*P49/12*O49+D49*F49/B49+0.5))
%V%%R%IF(E50=0,-F50-G50,INT((D50-D50*F50/B50)*P50/12*O50+D50*F50/B50+0.5))
%V%%R%IF(E51=0,-F51-G51,INT((D51-D51*F51/B51)*P51/12*O51+D51*F51/B51+0.5))
%V%%R%IF(E52=0,-F52-G52,INT((D52-D52*F52/B52)*P52/12*O52+D52*F52/B52+0.5))
%V%%R%IF(E53=0,-F53-G53,INT((D53-D53*F53/B53)*P53/12*O53+D53*F53/B53+0.5))
%V%%R%IF(E54=0,-F54-G54,INT((D54-D54*F54/B54)*P54/12*O54+D54*F54/B54+0.5))
%V%%R%IF(E55=0,-F55-G55,INT((D55-D55*F55/B55)*P55/12*O55+D55*F55/B55+0.5))
%V%%R%IF(E56=0,-F56-G56,INT((D56-D56*F56/B56)*P56/12*O56+D56*F56/B56+0.5))
%CO:T,0,0%



%R%DEP
%R%B/F DEP=0
%V%%R%IF(F7>0,R7,INT((B7+C7)*N7/12*O7+D7*(N7-P7)/12*O7+0.5))
%V%%R%IF(F8>0,R8,INT((B8+C8)*N8/12*O8+D8*(N8-P8)/12*O8+0.5))
%V%%R%IF(F9>0,R9,INT((B9+C9)*N9/12*O9+D9*(N9-P9)/12*O9+0.5))
%V%%R%IF(F10>0,R10,INT((B10+C10)*N10/12*O10+D10*(N10-P10)/12*O10+0.5))
%V%%R%IF(F11>0,R11,INT((B11+C11)*N11/12*O11+D11*(N11-P11)/12*O11+0.5))
%V%%R%IF(F12>0,R12,INT((B12+C12)*N12/12*O12+D12*(N12-P12)/12*O12+0.5))
%V%%R%IF(F13>0,R13,INT((B13+C13)*N13/12*O13+D13*(N13-P13)/12*O13+0.5))
%V%%R%IF(F14>0,R14,INT((B14+C14)*N14/12*O14+D14*(N14-P14)/12*O14+0.5))
%V%%R%IF(F15>0,R15,INT((B15+C15)*N15/12*O15+D15*(N15-P15)/12*O15+0.5))
%V%%R%IF(F16>0,R16,INT((B16+C16)*N16/12*O16+D16*(N16-P16)/12*O16+0.5))
%V%%R%IF(F17>0,R17,INT((B17+C17)*N17/12*O17+D17*(N17-P17)/12*O17+0.5))
%V%%R%IF(F18>0,R18,INT((B18+C18)*N18/12*O18+D18*(N18-P18)/12*O18+0.5))
%V%%R%IF(F19>0,R19,INT((B19+C19)*N19/12*O19+D19*(N19-P19)/12*O19+0.5))
%V%%R%IF(F20>0,R20,INT((B20+C20)*N20/12*O20+D20*(N20-P20)/12*O20+0.5))
%V%%R%IF(F21>0,R21,INT((B21+C21)*N21/12*O21+D21*(N21-P21)/12*O21+0.5))
%V%%R%IF(F22>0,R22,INT((B22+C22)*N22/12*O22+D22*(N22-P22)/12*O22+0.5))
%V%%R%IF(F23>0,R23,INT((B23+C23)*N23/12*O23+D23*(N23-P23)/12*O23+0.5))
%V%%R%IF(F24>0,R24,INT((B24+C24)*N24/12*O24+D24*(N24-P24)/12*O24+0.5))
%V%%R%IF(F25>0,R25,INT((B25+C25)*N25/12*O25+D25*(N25-P25)/12*O25+0.5))
%V%%R%IF(F26>0,R26,INT((B26+C26)*N26/12*O26+D26*(N26-P26)/12*O26+0.5))
%V%%R%IF(F27>0,R27,INT((B27+C27)*N27/12*O27+D27*(N27-P27)/12*O27+0.5))
%V%%R%IF(F28>0,R28,INT((B28+C28)*N28/12*O28+D28*(N28-P28)/12*O28+0.5))
%V%%R%IF(F29>0,R29,INT((B29+C29)*N29/12*O29+D29*(N29-P29)/12*O29+0.5))
%V%%R%IF(F30>0,R30,INT((B30+C30)*N30/12*O30+D30*(N30-P30)/12*O30+0.5))
%V%%R%IF(F31>0,R31,INT((B31+C31)*N31/12*O31+D31*(N31-P31)/12*O31+0.5))
%V%%R%IF(F32>0,R32,INT((B32+C32)*N32/12*O32+D32*(N32-P32)/12*O32+0.5))
%V%%R%IF(F33>0,R33,INT((B33+C33)*N33/12*O33+D33*(N33-P33)/12*O33+0.5))
%V%%R%IF(F34>0,R34,INT((B34+C34)*N34/12*O34+D34*(N34-P34)/12*O34+0.5))
%V%%R%IF(F35>0,R35,INT((B35+C35)*N35/12*O35+D35*(N35-P35)/12*O35+0.5))
%V%%R%IF(F36>0,R36,INT((B36+C36)*N36/12*O36+D36*(N36-P36)/12*O36+0.5))
%V%%R%IF(F37>0,R37,INT((B37+C37)*N37/12*O37+D37*(N37-P37)/12*O37+0.5))
%V%%R%IF(F38>0,R38,INT((B38+C38)*N38/12*O38+D38*(N38-P38)/12*O38+0.5))
%V%%R%IF(F39>0,R39,INT((B39+C39)*N39/12*O39+D39*(N39-P39)/12*O39+0.5))
%V%%R%IF(F40>0,R40,INT((B40+C40)*N40/12*O40+D40*(N40-P40)/12*O40+0.5))
%V%%R%IF(F41>0,R41,INT((B41+C41)*N41/12*O41+D41*(N41-P41)/12*O41+0.5))
%V%%R%IF(F42>0,R42,INT((B42+C42)*N42/12*O42+D42*(N42-P42)/12*O42+0.5))
%V%%R%IF(F43>0,R43,INT((B43+C43)*N43/12*O43+D43*(N43-P43)/12*O43+0.5))
%V%%R%IF(F44>0,R44,INT((B44+C44)*N44/12*O44+D44*(N44-P44)/12*O44+0.5))
%V%%R%IF(F45>0,R45,INT((B45+C45)*N45/12*O45+D45*(N45-P45)/12*O45+0.5))
%V%%R%IF(F46>0,R46,INT((B46+C46)*N46/12*O46+D46*(N46-P46)/12*O46+0.5))
%V%%R%IF(F47>0,R47,INT((B47+C47)*N47/12*O47+D47*(N47-P47)/12*O47+0.5))
%V%%R%IF(F48>0,R48,INT((B48+C48)*N48/12*O48+D48*(N48-P48)/12*O48+0.5))
%V%%R%IF(F49>0,R49,INT((B49+C49)*N49/12*O49+D49*(N49-P49)/12*O49+0.5))
%V%%R%IF(F50>0,R50,INT((B50+C50)*N50/12*O50+D50*(N50-P50)/12*O50+0.5))
%V%%R%IF(F51>0,R51,INT((B51+C51)*N51/12*O51+D51*(N51-P51)/12*O51+0.5))
%V%%R%IF(F52>0,R52,INT((B52+C52)*N52/12*O52+D52*(N52-P52)/12*O52+0.5))
%V%%R%IF(F53>0,R53,INT((B53+C53)*N53/12*O53+D53*(N53-P53)/12*O53+0.5))
%V%%R%IF(F54>0,R54,INT((B54+C54)*N54/12*O54+D54*(N54-P54)/12*O54+0.5))
%V%%R%IF(F55>0,R55,INT((B55+C55)*N55/12*O55+D55*(N55-P55)/12*O55+0.5))
%V%%R%IF(F56>0,R56,INT((B56+C56)*N56/12*O56+D56*(N56-P56)/12*O56+0.5))
%CO:U,0,0%



%R%DISP DEP
%R%B/F DEP=0
%V%%R%IF(F7>0,S7,INT(D7*P7/12*O7+0.5))
%V%%R%IF(F8>0,S8,INT(D8*P8/12*O8+0.5))
%V%%R%IF(F9>0,S9,INT(D9*P9/12*O9+0.5))
%V%%R%IF(F10>0,S10,INT(D10*P10/12*O10+0.5))
%V%%R%IF(F11>0,S11,INT(D11*P11/12*O11+0.5))
%V%%R%IF(F12>0,S12,INT(D12*P12/12*O12+0.5))
%V%%R%IF(F13>0,S13,INT(D13*P13/12*O13+0.5))
%V%%R%IF(F14>0,S14,INT(D14*P14/12*O14+0.5))
%V%%R%IF(F15>0,S15,INT(D15*P15/12*O15+0.5))
%V%%R%IF(F16>0,S16,INT(D16*P16/12*O16+0.5))
%V%%R%IF(F17>0,S17,INT(D17*P17/12*O17+0.5))
%V%%R%IF(F18>0,S18,INT(D18*P18/12*O18+0.5))
%V%%R%IF(F19>0,S19,INT(D19*P19/12*O19+0.5))
%V%%R%IF(F20>0,S20,INT(D20*P20/12*O20+0.5))
%V%%R%IF(F21>0,S21,INT(D21*P21/12*O21+0.5))
%V%%R%IF(F22>0,S22,INT(D22*P22/12*O22+0.5))
%V%%R%IF(F23>0,S23,INT(D23*P23/12*O23+0.5))
%V%%R%IF(F24>0,S24,INT(D24*P24/12*O24+0.5))
%V%%R%IF(F25>0,S25,INT(D25*P25/12*O25+0.5))
%V%%R%IF(F26>0,S26,INT(D26*P26/12*O26+0.5))
%V%%R%IF(F27>0,S27,INT(D27*P27/12*O27+0.5))
%V%%R%IF(F28>0,S28,INT(D28*P28/12*O28+0.5))
%V%%R%IF(F29>0,S29,INT(D29*P29/12*O29+0.5))
%V%%R%IF(F30>0,S30,INT(D30*P30/12*O30+0.5))
%V%%R%IF(F31>0,S31,INT(D31*P31/12*O31+0.5))
%V%%R%IF(F32>0,S32,INT(D32*P32/12*O32+0.5))
%V%%R%IF(F33>0,S33,INT(D33*P33/12*O33+0.5))
%V%%R%IF(F34>0,S34,INT(D34*P34/12*O34+0.5))
%V%%R%IF(F35>0,S35,INT(D35*P35/12*O35+0.5))
%V%%R%IF(F36>0,S36,INT(D36*P36/12*O36+0.5))
%V%%R%IF(F37>0,S37,INT(D37*P37/12*O37+0.5))
%V%%R%IF(F38>0,S38,INT(D38*P38/12*O38+0.5))
%V%%R%IF(F39>0,S39,INT(D39*P39/12*O39+0.5))
%V%%R%IF(F40>0,S40,INT(D40*P40/12*O40+0.5))
%V%%R%IF(F41>0,S41,INT(D41*P41/12*O41+0.5))
%V%%R%IF(F42>0,S42,INT(D42*P42/12*O42+0.5))
%V%%R%IF(F43>0,S43,INT(D43*P43/12*O43+0.5))
%V%%R%IF(F44>0,S44,INT(D44*P44/12*O44+0.5))
%V%%R%IF(F45>0,S45,INT(D45*P45/12*O45+0.5))
%V%%R%IF(F46>0,S46,INT(D46*P46/12*O46+0.5))
%V%%R%IF(F47>0,S47,INT(D47*P47/12*O47+0.5))
%V%%R%IF(F48>0,S48,INT(D48*P48/12*O48+0.5))
%V%%R%IF(F49>0,S49,INT(D49*P49/12*O49+0.5))
%V%%R%IF(F50>0,S50,INT(D50*P50/12*O50+0.5))
%V%%R%IF(F51>0,S51,INT(D51*P51/12*O51+0.5))
%V%%R%IF(F52>0,S52,INT(D52*P52/12*O52+0.5))
%V%%R%IF(F53>0,S53,INT(D53*P53/12*O53+0.5))
%V%%R%IF(F54>0,S54,INT(D54*P54/12*O54+0.5))
%V%%R%IF(F55>0,S55,INT(D55*P55/12*O55+0.5))
%V%%R%IF(F56>0,S56,INT(D56*P56/12*O56+0.5))
