ION HARDTACK, PHASE I 4 “CALE TEST ACTIVITY Ii. JCTION AND TEST SITE OPERATIONS COSTS tED & ATED ESTIMATED COST TO COMPLETE COST DISTRIBUTION BY USER 1/ TOTAL COST 1/ UCRL LASL SANDIA CORP. AEC DOD },913 2,986 $ 3,180,913 2,372,986 $ 3,180,913 2,369,427 $ 3,559 3,899 $ 5,553,899 $ 5,550,340 $ 3,559 1,656 $ 1,619,656 $ 300,952 $ $ 475,537 ),000 7,600 500,000 7,600 250,000 7,256 $ 2,127,256 $ 550,952 3,502 3,550 1,792 2616 a ),su7 1,819 3,348) 1,930) 3,689) 5967) B52 975 3877 $ 51,964 115,910 346,326 $514,200 $514,200 $514,200 $514,200 — lS 3,827 ——s ———anmanecnnen $736,076 $ 1,354,538 982,640 234,792 1,496,290 568,347 $ 4,636,607 $35,370,619 $ (2,483,348) (1,251,930) _(8,689) $(3,743,967) $31,626,652 1,741,975 $29,884,677 ———————— $51,690,751 ee $ $ 206,256 250,000 $ 456,256 $ 883,801 :1,215 1,250,380 $ 1,215 $1,147,804. $ 2,134,181 $3,478,971 $ (77,870) $ (131,452) —$ (77,870) $1,069,934 $§ (131,452) ‘$ 3,347,519 $1,069,934 oe $8,288,804 ——__ $ 3,347,519 == $10,939,955 ———__— i 4 Test Site Operations (As of 30 September 1958) (Sheet 3 of 3). 75-76 $ 63,215 573,696 7,600 $ 63,215 $ 63,215 $ 63,215 $ 63,215 oe $340,593 = $ 581,296 §$ 475,537 $ 729,386 §$ 625,152 98,839 234,792 66,671 176,653 $1,202,107 $6,025,925 178,024 391,694 $ 1,299,104 $24,654,704 $(2,405,851) $ (77,497) (656,262) (386,346) _(5,068) (3,621) $(3,067,181) $ (467,464) $21,587,523 $5,556,461 1,741,975 $21,587,523 ho $27,386,797 SS $3,816,486 ooo $4,734,602 SSS