Spreadsheet: 42879d1241521344-technical-monthly-depreciation-question-book1
Sheet: Sheet1

 |  |  |  |  | 2006-04-30 00:00:00 | 2006-04-30 00:00:00 | 2006-04-30 00:00:00 | 2006-04-30 00:00:00 | 2006-04-30 00:00:00 | 2006-04-30 00:00:00 | 2006-04-30 00:00:00 | 2006-04-30 00:00:00 | 2006-04-30 00:00:00 | 2006-04-30 00:00:00 | 2006-04-30 00:00:00 | 2006-04-30 00:00:00 | 2007-04-30 00:00:00 | 2007-04-30 00:00:00 | 2007-04-30 00:00:00 | 2007-04-30 00:00:00 | 2007-04-30 00:00:00 | 2007-04-30 00:00:00 | 2007-04-30 00:00:00 | 2007-04-30 00:00:00 | 2007-04-30 00:00:00 | 2007-04-30 00:00:00 | 2007-04-30 00:00:00 | 2007-04-30 00:00:00 | 2008-04-30 00:00:00 | 2008-04-30 00:00:00 | 2008-04-30 00:00:00 | 2008-04-30 00:00:00 | 2008-04-30 00:00:00 | 2008-04-30 00:00:00 | 2008-04-30 00:00:00 | 2008-04-30 00:00:00 | 2008-04-30 00:00:00 | 2008-04-30 00:00:00 | 2008-04-30 00:00:00 | 2008-04-30 00:00:00 | 2009-04-30 00:00:00 | 2009-04-30 00:00:00 | 2009-04-30 00:00:00 | 2009-04-30 00:00:00 | 2009-04-30 00:00:00 | 2009-04-30 00:00:00 | 2009-04-30 00:00:00 | 2009-04-30 00:00:00 | 2009-04-30 00:00:00 | 2009-04-30 00:00:00 | 2009-04-30 00:00:00 | 2009-04-30 00:00:00 | 2010-04-30 00:00:00 | 2010-04-30 00:00:00 | 2010-04-30 00:00:00 | 2010-04-30 00:00:00 | 2010-04-30 00:00:00 | 2010-04-30 00:00:00 | 2010-04-30 00:00:00 | 2010-04-30 00:00:00 | 2010-04-30 00:00:00 | 2010-04-30 00:00:00 | 2010-04-30 00:00:00 | 2010-04-30 00:00:00 | 2011-04-30 00:00:00 | 2011-04-30 00:00:00 | 2011-04-30 00:00:00 | 2011-04-30 00:00:00 | 2011-04-30 00:00:00 | 2011-04-30 00:00:00 | 2011-04-30 00:00:00 | 2011-04-30 00:00:00 | 2011-04-30 00:00:00 | 2011-04-30 00:00:00 | 2011-04-30 00:00:00 | 2011-04-30 00:00:00 | 2012-04-30 00:00:00 | 2012-04-30 00:00:00 | 2012-04-30 00:00:00 | 2012-04-30 00:00:00 | 2012-04-30 00:00:00 | 2012-04-30 00:00:00 | 2012-04-30 00:00:00 | 2012-04-30 00:00:00 | 2012-04-30 00:00:00
Period From |  |  |  |  | 2005-05-01 00:00:00 | 2005-06-01 00:00:00 | 2005-07-01 00:00:00 | 2005-08-01 00:00:00 | 2005-09-01 00:00:00 | 2005-10-01 00:00:00 | 2005-11-01 00:00:00 | 2005-12-01 00:00:00 | 2006-01-01 00:00:00 | 2006-02-01 00:00:00 | 2006-03-01 00:00:00 | 2006-04-01 00:00:00 | 2006-05-01 00:00:00 | 2006-06-01 00:00:00 | 2006-07-01 00:00:00 | 2006-08-01 00:00:00 | 2006-09-01 00:00:00 | 2006-10-01 00:00:00 | 2006-11-01 00:00:00 | 2006-12-01 00:00:00 | 2007-01-01 00:00:00 | 2007-02-01 00:00:00 | 2007-03-01 00:00:00 | 2007-04-01 00:00:00 | 2007-05-01 00:00:00 | 2007-06-01 00:00:00 | 2007-07-01 00:00:00 | 2007-08-01 00:00:00 | 2007-09-01 00:00:00 | 2007-10-01 00:00:00 | 2007-11-01 00:00:00 | 2007-12-01 00:00:00 | 2008-01-01 00:00:00 | 2008-02-01 00:00:00 | 2008-03-01 00:00:00 | 2008-04-01 00:00:00 | 2008-05-01 00:00:00 | 2008-06-01 00:00:00 | 2008-07-01 00:00:00 | 2008-08-01 00:00:00 | 2008-09-01 00:00:00 | 2008-10-01 00:00:00 | 2008-11-01 00:00:00 | 2008-12-01 00:00:00 | 2009-01-01 00:00:00 | 2009-02-01 00:00:00 | 2009-03-01 00:00:00 | 2009-04-01 00:00:00 | 2009-05-01 00:00:00 | 2009-06-01 00:00:00 | 2009-07-01 00:00:00 | 2009-08-01 00:00:00 | 2009-09-01 00:00:00 | 2009-10-01 00:00:00 | 2009-11-01 00:00:00 | 2009-12-01 00:00:00 | 2010-01-01 00:00:00 | 2010-02-01 00:00:00 | 2010-03-01 00:00:00 | 2010-04-01 00:00:00 | 2010-05-01 00:00:00 | 2010-06-01 00:00:00 | 2010-07-01 00:00:00 | 2010-08-01 00:00:00 | 2010-09-01 00:00:00 | 2010-10-01 00:00:00 | 2010-11-01 00:00:00 | 2010-12-01 00:00:00 | 2011-01-01 00:00:00 | 2011-02-01 00:00:00 | 2011-03-01 00:00:00 | 2011-04-01 00:00:00 | 2011-05-01 00:00:00 | 2011-06-01 00:00:00 | 2011-07-01 00:00:00 | 2011-08-01 00:00:00 | 2011-09-01 00:00:00 | 2011-10-01 00:00:00 | 2011-11-01 00:00:00 | 2011-12-01 00:00:00 | 2012-01-01 00:00:00
Period To |  |  |  |  | 2005-05-31 00:00:00 | 2005-06-30 00:00:00 | 2005-07-31 00:00:00 | 2005-08-31 00:00:00 | 2005-09-30 00:00:00 | 2005-10-31 00:00:00 | 2005-11-30 00:00:00 | 2005-12-31 00:00:00 | 2006-01-31 00:00:00 | 2006-02-28 00:00:00 | 2006-03-31 00:00:00 | 2006-04-30 00:00:00 | 2006-05-31 00:00:00 | 2006-06-30 00:00:00 | 2006-07-31 00:00:00 | 2006-08-31 00:00:00 | 2006-09-30 00:00:00 | 2006-10-31 00:00:00 | 2006-11-30 00:00:00 | 2006-12-31 00:00:00 | 2007-01-31 00:00:00 | 2007-02-28 00:00:00 | 2007-03-31 00:00:00 | 2007-04-30 00:00:00 | 2007-05-31 00:00:00 | 2007-06-30 00:00:00 | 2007-07-31 00:00:00 | 2007-08-31 00:00:00 | 2007-09-30 00:00:00 | 2007-10-31 00:00:00 | 2007-11-30 00:00:00 | 2007-12-31 00:00:00 | 2008-01-31 00:00:00 | 2008-02-29 00:00:00 | 2008-03-31 00:00:00 | 2008-04-30 00:00:00 | 2008-05-31 00:00:00 | 2008-06-30 00:00:00 | 2008-07-31 00:00:00 | 2008-08-31 00:00:00 | 2008-09-30 00:00:00 | 2008-10-31 00:00:00 | 2008-11-30 00:00:00 | 2008-12-31 00:00:00 | 2009-01-31 00:00:00 | 2009-02-28 00:00:00 | 2009-03-31 00:00:00 | 2009-04-30 00:00:00 | 2009-05-31 00:00:00 | 2009-06-30 00:00:00 | 2009-07-31 00:00:00 | 2009-08-31 00:00:00 | 2009-09-30 00:00:00 | 2009-10-31 00:00:00 | 2009-11-30 00:00:00 | 2009-12-31 00:00:00 | 2010-01-31 00:00:00 | 2010-02-28 00:00:00 | 2010-03-31 00:00:00 | 2010-04-30 00:00:00 | 2010-05-31 00:00:00 | 2010-06-30 00:00:00 | 2010-07-31 00:00:00 | 2010-08-31 00:00:00 | 2010-09-30 00:00:00 | 2010-10-31 00:00:00 | 2010-11-30 00:00:00 | 2010-12-31 00:00:00 | 2011-01-31 00:00:00 | 2011-02-28 00:00:00 | 2011-03-31 00:00:00 | 2011-04-30 00:00:00 | 2011-05-31 00:00:00 | 2011-06-30 00:00:00 | 2011-07-31 00:00:00 | 2011-08-31 00:00:00 | 2011-09-30 00:00:00 | 2011-10-31 00:00:00 | 2011-11-30 00:00:00 | 2011-12-31 00:00:00 | 2012-01-31 00:00:00
Period Number |  |  |  |  | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 | 23 | 24 | 25 | 26 | 27 | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 | 38 | 39 | 40 | 41 | 42 | 43 | 44 | 45 | 46 | 47 | 48 | 49 | 50 | 51 | 52 | 53 | 54 | 55 | 56 | 57 | 58 | 59 | 60 | 61 | 62 | 63 | 64 | 65 | 66 | 67 | 68 | 69 | 70 | 71 | 72 | 73 | 74 | 75 | 76 | 77 | 78 | 79 | 80 | 81 | 82 | 83 | 84 | 85 | 86 | 87 | 88 | 89 | 90 | 91 | 92 | 93 | 94 | 95 | 96 | 97 | 98 | 99 | 100 | 101 | 102 | 103 | 104 | 105 | 106 | 107 | 108 | 109 | 110 | 111 | 112 | 113 | 114 | 115 | 116 | 117 | 118 | 119 | 120
Contribution |  |  |  |  | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000
Depreciation
 |  |  |  |  | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000
Store opening date | First year standard sales | Cannibalisation of wholesale | Gross fit out costs | Capital contribution | Rent review date |  |  |  | Month counter
Date | £ | % | £ | £ | Date
2005-05-01 00:00:00 | 0 | 0 | 0 | 200 | 2010-04-01 00:00:00 |  |  |  | 1
2005-05-01 00:00:00 | 0 | 0 | 0 | 0 | 2010-04-01 00:00:00 |  |  |  | 1
2005-05-01 00:00:00 | 0 | 0 | 0 | 0 | 2009-05-01 00:00:00 |  |  |  | 1
2005-05-01 00:00:00 | 0 | 0 | 0 | 0 | 2012-08-01 00:00:00 |  |  |  | 1
2005-05-01 00:00:00 | 0 | 0 | 0 | 0 | 2012-03-01 00:00:00 |  |  |  | 1
2005-05-01 00:00:00 | 0 | 0 | 0 | 0 | 2012-04-01 00:00:00 |  |  |  | 1
2005-05-01 00:00:00 | 0 | 0 | 0 | 0 | 2012-05-01 00:00:00 |  |  |  | 1
2005-05-01 00:00:00 | 0 | 0 | 0 | 0 | 2012-07-01 00:00:00 |  |  |  | 1
2005-05-01 00:00:00 | 0 | 0 | 0 | 0 | 2011-08-01 00:00:00 |  |  |  | 1
2005-05-01 00:00:00 | 0 | 0 | 0 | 0 | 2009-10-01 00:00:00 |  |  |  | 1
2005-05-01 00:00:00 | 0 | 0 | 0 | 0 | 2009-09-01 00:00:00 |  |  |  | 1
2005-12-01 00:00:00 |  | 0 | 0 | 0 | 2010-07-01 00:00:00 |  |  |  | 8
2006-12-01 00:00:00 |  | 0 | 0 | 800 | 2011-10-01 00:00:00 |  |  |  | 20
2007-04-01 00:00:00 |  | 0 | 0 | 0 | 2013-04-01 00:00:00 |  |  |  | 24
2007-05-01 00:00:00 |  | 0 | 0 | 0 | 2009-09-01 00:00:00 |  |  |  | 25
2007-09-01 00:00:00 |  | 0 | 0 | 0 | 2012-06-01 00:00:00 |  |  |  | 29
2007-10-01 00:00:00 |  | 0 | 0 | 0 | 2013-04-01 00:00:00 |  |  |  | 30
2007-10-01 00:00:00 |  | 0 | 0 | 0 | 2011-05-01 00:00:00 |  |  |  | 30
2007-11-01 00:00:00 |  | 0 | 0 | 0 | 2012-08-01 00:00:00 |  |  |  | 31