Example Fee Option Dashboard

	A	B	C	D	F	G	H	I	K	L	M	N	O
1					Instructions to use the dashboard: Please input the irrigated acres, water pumped and appropriation in the red boxes of this page. The calculations of all three presented fee options will adjust below (based the on data). As a reminder the rates have not been determined and this is for example only and subject to change.
2	Irrigated Acres			130.0
3	Acre-feet of Water Pumped			300
4	Appropriation from permit			360
5
6	Irrigated Acre Fee				50/50 Acre/Water Fee				Acre/Appropriation Fee
7		Rate				Rate				Rate	Appropriation
8	Irrigated Acres	$30	130.0	$3,900.00	Irrigated Acres	$15	130.0	$1,950.00	Irrigated Acres	$15	360	130.0	$1,950.00
9	Water Pumped		300		Water Pumped	$10	300	$3,000.00	Water Pumped			300
10									Base Rate	$ 7.50	<46%	165.6	$1,242.00
11	TOTAL Fee			$3,900.00	TOTAL Fee			$4,950.00	Tiered Rate	$30	>46%	134.4	$4,032.00
12
13									TOTAL Fee				$7,224.00
14	Per Irrigated Acre			$30.00	Per Irrigated Acre			$38.08	Per Irrigated Acre				$55.57
15	Per Acre Foot			$13.00	Per Acre Foot			$16.50	Per Acre Foot				$24.08
16	Inches per Acre		27.69230769	inches/acre	Inches per Acre		27.69230769	inches/acre	Inches per Acre			27.69230769	inches/acre
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