Spreadsheet: benjamin_rogers__1070__gencomodel
Sheet: CapAds

Normal Capital Expendtitures
 |  | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019
 | [NAME] | 0 | 1242599.9 | 239999.9499999993 | 399999.96 | 239999.88 | 474999.9379999999 | 489249.9361399999 | 503927.4342241999 | 519045.2572509259 | 534616.6149684538 | 550655.1134175074 | 567174.7668200326 | 584190.0098246336 | 601715.7101193726 | 619767.1814229537 | 638360.1968656423 | 657511.0027716116 | 677236.3328547599 | 697553.4228404027 | 718480.0255256147
 | East Bend 2 | 0 | 6476152.919999998 | 4148462.07 | 9273526.55 | 4044029 | 5849494.476 | 6024979.31028 | 6205728.6895884 | 6391900.550276052 | 6583657.566784334 | 6781167.293787865 | 6984602.312601501 | 7194140.381979547 | 7409964.593438933 | 7632263.531242101 | 7861231.437179363 | 8097068.380294745 | 8339980.431703587 | 8590179.844654694 | 8847885.239994336
 | JM Stuart 1 | 0 | 1392192 | 288695.92 | 1959781.09 | 716258.43 | 1484360.488 | 1528891.30264 | 1574758.0417192 | 1622000.782970776 | 1670660.806459899 | 1720780.630653696 | 1772404.049573307 | 1825576.171060506 | 1880343.456192322 | 1936753.759878092 | 1994856.372674434 | 2054702.063854667 | 2116343.125770308 | 2179833.419543417 | 2245228.422129719
 | JM Stuart 2 | 0 | 5095192 | 561695.92 | 2024981.09 | 213158.43 | 2191980.488 | 2257739.90264 | 2325472.0997192 | 2395236.262710776 | 2467093.350592099 | 2541106.151109862 | 2617339.335643158 | 2695859.515712453 | 2776735.301183827 | 2860037.360219342 | 2945838.481025922 | 3034213.6354567 | 3125240.044520401 | 3218997.245856013 | 3315567.163231694
 | JM Stuart 3 | 0 | 715136 | 1466295.92 | 313481.09 | 2812858.43 | 2165429.288 | 2230392.16664 | 2297303.9316392 | 2366223.049588376 | 2437209.741076028 | 2510326.033308309 | 2585635.814307558 | 2663204.888736784 | 2743101.035398888 | 2825394.066460855 | 2910155.88845468 | 2997460.565108321 | 3087384.38206157 | 3180005.913523417 | 3275406.09092912
 | JM Stuart 4 | 0 | 974492 | 1680395.92 | 313481.09 | 941658.43 | 1979460.488 | 2038844.30264 | 2100009.6317192 | 2163009.920670776 | 2227900.218290899 | 2294737.224839626 | 2363579.341584815 | 2434486.72183236 | 2507521.323487331 | 2582746.963191951 | 2660229.372087709 | 2740036.25325034 | 2822237.340847851 | 2906904.461073286 | 2994111.594905485
 | [NAME] | 0 | 2359867.18 | 51955.20000000019 | 453987.6 | 54796.5 | 594021.2960000003 | 611841.9348800003 | 630197.1929264003 | 649103.1087141924 | 668576.2019756181 | 688633.4880348867 | 709292.4926759333 | 730571.2674562113 | 752488.4054798976 | 775063.0576442946 | 798314.9493736235 | 822264.3978548322 | 846932.3297904772 | 872340.2996841915 | 898510.5086747173
 | Miami Fort 5 | 0 | 296039.05 | 1656351.77 | 768259.69 | 270547 | 651964.08 | 671523.0024 | 691668.692472 | 712418.75324616 | 733791.3158435448 | 755805.0553188511 | 778479.2069784167 | 801833.5831877692 | 825888.5906834023 | 850665.2484039044 | 876185.2058560215 | 902470.7620317022 | 929544.8848926533 | 957431.231439433 | 986154.168382616
 | Miami Fort 6 | 0 | 627871.68 | 7085452.560000001 | 1209378.25 | 434627.63 | 2222979.216 | 2289668.592480001 | 2358358.6502544 | 2429109.409762032 | 2501982.692054893 | 2577042.17281654 | 2654353.438001036 | 2733984.041141067 | 2816003.562375299 | 2900483.669246558 | 2987498.179323955 | 3077123.124703674 | 3169436.818444784 | 3264519.922998128 | 3362455.520688071
 | Miami Fort 7 | 0 | 2140736.38 | 2090891.7 | 3759535.24 | 1669261.97 | 2255300.872 | 2322959.89816 | 2392648.695104801 | 2464428.155957945 | 2538361.000636683 | 2614511.830655784 | 2692947.185575457 | 2773735.601142721 | 2856947.669177003 | 2942656.099252313 | 3030935.782229882 | 3121863.855696779 | 3215519.771367682 | 3311985.364508713 | 3411344.925443974
 | Miami Fort 8 | 0 | 17423162.35999999 | 2384312.89 | 3137634.37 | 5659421.960000001 | 4800000 | 4944000 | 5092320 | 5245089.6 | 5402442.288000001 | 5564515.556640001 | 5731451.023339201 | 5903394.554039377 | 6080496.390660558 | 6262911.282380375 | 6450798.620851787 | 6644322.579477341 | 6843652.256861662 | 7048961.824567512 | 7260430.679304537
 | WC Beckjord 1 | 0 | 5440512.71 | 1207895.95 | 294093.1 | 776726.04 | 1724501.212 | 1776236.24836 | 1829523.3358108 | 1884409.035885124 | 1940941.306961678 | 1999169.546170528 | 2059144.632555644 | 2120918.971532314 | 2184546.540678283 | 2250082.936898632 | 2317585.425005591 | 2387112.987755759 | 2458726.377388432 | 2532488.168710085 | 2608462.813771387
 | WC Beckjord 2 | 0 | 663432.53 | 5903033.89 | 291631.14 | 776726.04 | 1704336.478 | 1755466.57234 | 1808130.5695102 | 1862374.486595506 | 1918245.721193372 | 1975793.092829173 | 2035066.885614048 | 2096118.89218247 | 2159002.458947944 | 2223772.532716382 | 2290485.708697873 | 2359200.279958809 | 2429976.288357574 | 2502875.577008301 | 2577961.84431855
 | WC Beckjord 3 | 0 | 804291.35 | 9620475.79 | 604210.52 | 1057868.9 | 2649788.426 | 2729282.07878 | 2811160.5411434 | 2895495.357377702 | 2982360.218099033 | 3071831.024642005 | 3163985.955381265 | 3258905.534042703 | 3356672.700063984 | 3457372.881065904 | 3561094.067497882 | 3667926.889522818 | 3777964.696208503 | 3891303.637094758 | 4008042.746207601
 | WC Beckjord 4 | 0 | 1658414.77 | 1457064.86 | 7037610.23 | 1239680.15 | 2496885.342 | 2571791.90226 | 2648945.6593278 | 2728414.029107634 | 2810266.449980863 | 2894574.443480289 | 2981411.676784698 | 3070854.027088239 | 3162979.647900886 | 3257869.037337913 | 3355605.10845805 | 3456273.261711792 | 3559961.459563145 | 3666760.30335004 | 3776763.112450541
 | WC Beckjord 5 | 0 | 3327231.63 | 2131175.73 | 3334634.44 | 625478.58 | 2269388.462 | 2337470.11586 | 2407594.2193358 | 2479822.045915874 | 2554216.70729335 | 2630843.208512151 | 2709768.504767515 | 2791061.559910541 | 2874793.406707857 | 2961037.208909093 | 3049868.325176366 | 3141364.374931657 | 3235605.306179606 | 3332673.465364994 | 3432653.669325945
 | WC Beckjord 6 | 0 | 4505591.18 | 2109515.17 | 609625.87 | 2352594.68 | 2434176.648 | 2507201.94744 | 2582418.0058632 | 2659890.546039096 | 2739687.262420269 | 2821877.880292878 | 2906534.216701664 | 2993730.243202714 | 3083542.150498796 | 3176048.41501376 | 3271329.867464173 | 3369469.763488098 | 3470553.856392741 | 3574670.472084524 | 3681910.58624706
 | WH Zimmer 1 | 0 | 2047591.71 | 7775098.570000008 | 3053459.57 | 5375258.97 | 6217891.388000001 | 6404428.129640002 | 6596560.973529202 | 6794457.802735078 | 6998291.536817131 | 7208240.282921645 | 7424487.491409294 | 7647222.116151573 | 7876638.77963612 | 8112937.943025204 | 8356326.081315961 | 8607015.86375544 | 8865226.339668104 | 9131183.129858147 | 9405118.623753892
 | Dicks Creek 1 | 0 | 2815.86 | 332999.72 | 3047.79 | 3183.29 | 69003.862 | 71073.97786 | 73206.1971958 | 75402.383111674 | 77664.45460502422 | 79994.38824317495 | 82394.21989047021 | 84866.04648718431 | 87412.02788179985 | 90034.38871825385 | 92735.42037980146 | 95517.48299119552 | 98383.00748093138 | 101334.4977053593 | 104374.5326365201
 | Dicks Creek 3 | 0 | 438.02 | 455.7 | 474.1 | 495.18 | 50000 | 51500 | 53045 | 54636.35 | 56275.4405 | 57963.703715 | 59702.61482645 | 61493.6932712435 | 63338.5040693808 | 65238.65919146223 | 67195.8189672061 | 69211.69353622229 | 71288.04434230896 | 73426.68567257823 | 75629.48624275558
 | Dicks [NAME] | 0 | 907.34 | 943.94 | 982.06 | 1025.72 | 100000 | 103000 | 106090 | 109272.7 | 112550.881 | 115927.40743 | 119405.2296529 | 122987.386542487 | 126677.0081387616 | 130477.3183829245 | 134391.6379344122 | 138423.3870724446 | 142576.0886846179 | 146853.3713451565 | 151258.9724855112
 | Miami Fort 3-6 | 0 | 1752.08 | 1822.8 | 1896.4 | 1980.72 | 200000 | 206000 | 212180 | 218545.4 | 225101.762 | 231854.81486 | 238810.4593058 | 245974.773084974 | 253354.0162775232 | 260954.6367658489 | 268783.2758688244 | 276846.7741448891 | 285152.1773692358 | 293706.7426903129 | 302517.9449710223
 | [NAME] | 0 | 1423.58 | 1481.02 | 1540.83 | 1609.33 | 100000 | 103000 | 106090 | 109272.7 | 112550.881 | 115927.40743 | 119405.2296529 | 122987.386542487 | 126677.0081387616 | 130477.3183829245 | 134391.6379344122 | 138423.3870724446 | 142576.0886846179 | 146853.3713451565 | 151258.9724855112
 | Beckjord CT2 | 0 | 1423.58 | 1481.02 | 1540.83 | 1609.33 | 100000 | 103000 | 106090 | 109272.7 | 112550.881 | 115927.40743 | 119405.2296529 | 122987.386542487 | 126677.0081387616 | 130477.3183829245 | 134391.6379344122 | 138423.3870724446 | 142576.0886846179 | 146853.3713451565 | 151258.9724855112
 | Beckjord CT3 | 0 | 1423.58 | 1481.02 | 1540.83 | 1609.33 | 100000 | 103000 | 106090 | 109272.7 | 112550.881 | 115927.40743 | 119405.2296529 | 122987.386542487 | 126677.0081387616 | 130477.3183829245 | 134391.6379344122 | 138423.3870724446 | 142576.0886846179 | 146853.3713451565 | 151258.9724855112
 | Beckjord CT4 | 0 | 1423.58 | 1481.02 | 1540.83 | 1609.33 | 100000 | 103000 | 106090 | 109272.7 | 112550.881 | 115927.40743 | 119405.2296529 | 122987.386542487 | 126677.0081387616 | 130477.3183829245 | 134391.6379344122 | 138423.3870724446 | 142576.0886846179 | 146853.3713451565 | 151258.9724855112
 | Woodsdale 1 | 0 | 14278.42 | 14707.35 | 387074.17 | 15661.04 | 89337.122 | 92017.23566 | 94777.7527298 | 97621.08531169401 | 100549.7178710448 | 103566.2094071762 | 106673.1956893915 | 109873.3915600732 | 113169.5933068754 | 116564.6811060817 | 120061.6215392641 | 123663.4701854421 | 127373.3742910053 | 131194.5755197355 | 135130.4127853276
 | [NAME] | 0 | 14879.11 | 15323.09 | 384480.99 | 16310.09 | 89322.498 | 92002.17294 | 94762.23812820001 | 97605.10527204601 | 100533.2584302074 | 103549.2561831136 | 106655.733868607 | 109855.4058846653 | 113151.0680612052 | 116545.6001030414 | 120041.9681061326 | 123643.2271493166 | 127352.5239637961 | 131173.09968271 | 135108.2926731913
 | Woodsdale 3 | 0 | 14879.11 | 378160.86 | 15780.83 | 16310.09 | 88150.02 | 90794.5206 | 93518.356218 | 96323.90690454001 | 99213.62411167621 | 102190.0328350265 | 105255.7338200773 | 108413.4058346796 | 111665.80800972 | 115015.7822500116 | 118466.255717512 | 122020.2433890374 | 125680.8506907085 | 129451.2762114297 | 133334.8144977726
 | [NAME] | 0 | 14879.11 | 378160.86 | 15780.83 | 16310.09 | 88150.02 | 90794.5206 | 93518.356218 | 96323.90690454001 | 99213.62411167621 | 102190.0328350265 | 105255.7338200773 | 108413.4058346796 | 111665.80800972 | 115015.7822500116 | 118466.255717512 | 122020.2433890374 | 125680.8506907085 | 129451.2762114297 | 133334.8144977726
 | Woodsdale 5 | 0 | 368862.32 | 15323.09 | 15780.83 | 16310.09 | 86379.10800000002 | 88970.48124000002 | 91639.59567720002 | 94388.78354751602 | 97220.4470539415 | 100137.0604655598 | 103141.1722795266 | 106235.4074479124 | 109422.4696713497 | 112705.1437614902 | 116086.2980743349 | 119568.887016565 | 123155.9536270619 | 126850.6322358738 | 130656.15120295
 | Woodsdale 6 | 0 | 368261.63 | 14707.35 | 15149.69 | 15661.04 | 85748.86799999999 | 88321.33403999999 | 90970.97406119999 | 93700.10328303599 | 96511.10638152708 | 99406.43957297289 | 102388.6327601621 | 105460.2917429669 | 108624.1004952559 | 111882.8235101136 | 115239.308215417 | 118696.4874618796 | 122257.382085736 | 125925.103548308 | 129702.8566547573
 | VMC | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
 | Total