You are on page 1of 22

Additional Cost

256.27
Withouth DPDS
148000

BW Class Farmer

With DPDS
149879.98

Additional Cost
256.27
Withouth DPDS
143200

Other Farmer

With DPDS
149879.98

Additional Cost
256.27

BW Class Farmer
10%
4320.02

DPDS
0.019999999999

Other Farmer
90%
-479.980000000001
Water @ 200 ft 300000
60% -40000
260000

No Water @ 200 ft 20000


40% -40000
-20000

Water @ 200 ft 300000


60% -56254
243746

Water @ 250 ft 300000


30% -70317.5
Dig 50 more ft 229682.5
20%
No Water @ 200 ft 65404.75 No Water @ 250 ft 0
40% 70% -5000
9080.95 -5000

Stop Digging 0
80% -5000
-5000

Water @ 200 ft 300000


60% -40000
260000

No Water @ 200 ft 8000


40% -40000
-32000

Water @ 200 ft 300000


60% -56254
243746

Water @ 250 ft 300000


30% -70317.5
Dig 50 more ft 229682.5
20%
No Water @ 200 ft 65404.75 No Water @ 250 ft 0
40% 70% -5000
9080.95 -5000

Stop Digging 0
80% -5000
-5000

Water @ 200 ft 56254


60% -40000
16254
Water @ 250 ft 70317.5
30% -52500
20000
Dig 50 more ft 37817.5
20%
No Water @ 200 ft -7904.75 No Water @ 250 ft 5000
40% 70% -52500
-13580.95 20000
-27500
Stop Digging 5000
80% -40000
20000
-15000

Water @ 200 ft 56254


60% -40000
16254
Water @ 250 ft 70317.5
30% -52500
8000
25817.5
Dig 50 more ft
20%
No Water @ 200 ft -19904.75 No Water @ 250 ft 5000
40% 70% -52500
-25580.95 8000
-39500
Stop Digging 5000
80% -40000
8000
-27000
Additional Cost
221.9841269841
Withouth DPDS
88000

BW Class Farmer

With DPDS
91800

Additional Cost
260.0793650794
Withouth DPDS
83200

Other Farmer

With DPDS
87000

Additional Cost
256.27
Additional Cost BW
221.9841269841
Additional Cost Other
260.0793650794

BW Class Farmer
10%
0

DPDS
0

Other Farmer
90%
0
Water @ 200 ft 200000
60% -40000
160000

No Water @ 200 ft 20000


40% -40000
-20000

Water @ 200 ft 200000


60% -49396.83
150603.2

Water @ 250 ft 200000


30% -61746.03
Dig 50 more ft 138254
20%
No Water @ 200 ft 37976.190476 No Water @ 250 ft 0
40% 70% -5000
3595.2380952381 -5000

Stop Digging 0
80% -5000
-5000

Water @ 200 ft 200000


60% -40000
160000

No Water @ 200 ft 8000


40% -40000
-32000

Water @ 200 ft 200000


60% -57015.87
142984.1

Water @ 250 ft 200000


30% -71269.84
Dig 50 more ft 128730.16
20%
No Water @ 200 ft 35119.047619 No Water @ 250 ft 0
40% 70% -5000
3023.8095238095 -5000

Stop Digging 0
80% -5000
-5000

Water @ 200 ft 49396.83


60% -40000
9396.825
Water @ 250 ft 61746.032
30% -52500
20000
Dig 50 more ft 29246.032
20%
No Water @ 200 ft -10476.19048 No Water @ 250 ft 5000
40% 70% -52500
-14095.238095238 20000
-27500
Stop Digging 5000
80% -40000
20000
-15000

Water @ 200 ft 57015.87


60% -40000
17015.87
Water @ 250 ft 71269.841
30% -52500
8000
26769.841
Dig 50 more ft
20%
No Water @ 200 ft -19619.04762 No Water @ 250 ft 5000
40% 70% -52500
-25523.80952381 8000
-39500
Stop Digging 5000
80% -40000
8000
-27000
Additional Cost
248.65
Withouth DPDS
148000

BW Class Farmer

With DPDS
150840.1

Additional Cost
248.65
Withouth DPDS
143200

Other Farmer

With DPDS
150840.1

Additional Cost
248.65

BW Class Farmer
30%
3359.89999999999

DPDS
-0.100000000006

Other Farmer
70%
-1440.10000000001
Water @ 200 ft 300000
60% -40000
260000

No Water @ 200 ft 20000


40% -40000
-20000

Water @ 200 ft 300000


60% -54730
245270

Water @ 250 ft 300000


30% -68412.5
Dig 50 more ft 231587.5
20%
No Water @ 200 ft 65976.25 No Water @ 250 ft 0
40% 70% -5000
9195.25 -5000

Stop Digging 0
80% -5000
-5000

Water @ 200 ft 300000


60% -40000
260000

No Water @ 200 ft 8000


40% -40000
-32000

Water @ 200 ft 300000


60% -54730
245270

Water @ 250 ft 300000


30% -68412.5
Dig 50 more ft 231587.5
20%
No Water @ 200 ft 65976.25 No Water @ 250 ft 0
40% 70% -5000
9195.25 -5000

Stop Digging 0
80% -5000
-5000

Water @ 200 ft 54730


60% -40000
14730
Water @ 250 ft 68412.5
30% -52500
20000
Dig 50 more ft 35912.5
20%
No Water @ 200 ft -8476.25 No Water @ 250 ft 5000
40% 70% -52500
-13695.25 20000
-27500
Stop Digging 5000
80% -40000
20000
-15000

Water @ 200 ft 54730


60% -40000
14730
Water @ 250 ft 68412.5
30% -52500
8000
23912.5
Dig 50 more ft
20%
No Water @ 200 ft -20476.25 No Water @ 250 ft 5000
40% 70% -52500
-25695.25 8000
-39500
Stop Digging 5000
80% -40000
8000
-27000
Additional Cost
206.41
Withouth DPDS
204000

BW Class Farmer

With DPDS
204940.17

Additional Cost
206.41
Withouth DPDS
201600

Other Farmer

With DPDS
204940.17

Additional Cost
206.41

BW Class Farmer
10%
2159.83

DPDS
-0.17

Other Farmer
90%
-240.17
Water @ 200 ft 300000
80% -40000
260000

No Water @ 200 ft 20000


20% -40000
-20000

Water @ 200 ft 300000


80% -46282
253718

Water @ 250 ft 300000


30% -57852.5
Dig 50 more ft 242147.5
20%
No Water @ 200 ft 69144.25 No Water @ 250 ft 0
20% 70% -5000
9828.85 -5000

Stop Digging 0
80% -5000
-5000

Water @ 200 ft 300000


80% -40000
260000

No Water @ 200 ft 8000


20% -40000
-32000

Water @ 200 ft 300000


80% -46282
253718

Water @ 250 ft 300000


30% -57852.5
Dig 50 more ft 242147.5
20%
No Water @ 200 ft 69144.25 No Water @ 250 ft 0
20% 70% -5000
9828.85 -5000

Stop Digging 0
80% -5000
-5000

Water @ 200 ft 46282


80% -40000
6282
Water @ 250 ft 57852.5
30% -52500
20000
Dig 50 more ft 25352.5
20%
No Water @ 200 ft -11644.25 No Water @ 250 ft 5000
20% 70% -52500
-14328.85 20000
-27500
Stop Digging 5000
80% -40000
20000
-15000

Water @ 200 ft 46282


80% -40000
6282
Water @ 250 ft 57852.5
30% -52500
8000
13352.5
Dig 50 more ft
20%
No Water @ 200 ft -23644.25 No Water @ 250 ft 5000
20% 70% -52500
-26328.85 8000
-39500
Stop Digging 5000
80% -40000
8000
-27000
Water @ 200ft No Water @ 200 ft
Predicted @ 200ft 57.14% 14.29% 71.43%
Not Predicted @ 200 ft 2.86% 25.71% 28.57%
60.00% 40.00%

Additional Cost
193.16
Withouth DPDS
148000

BW Class Farmer

With DPDS
-1000
149214.228571429

Additional Cost
207.883435582822
Withouth DPDS
143200

Other Farmer
With DPDS
-1000
144414.285714286

Additional Cost
206.41
Additional Cost BW
193.16
Additional Cost Other
207.883435582822

BW Class Farmer
10%
0.0799999999999272

DPDS
0.00799999999999273

Other Farmer
90%
0
0.7p+0.1=60%
0.714285714285714

Water @ 200 ft 300000


60% -40000
260000

No Water @ 200 ft 20000


40% -40000
-20000

Water @ 200 ft 300000


80% -43632
256368

Predicted Water @ 200 ft


71%
207099.92 Dig 50 more ft
20%
No Water @ 200 ft 70138
20%
10027.6

Stop Digging 0
80% -5000
-5000

Predicted No Water @ 200 ft


29%
8000

Water @ 200 ft 300000


60% -40000
260000

No Water @ 200 ft 8000


40% -40000
-32000

Water @ 200 ft 300000


80% -46576.7
253423.3

Predicted Water @ 200 ft


71%
204700 Dig 50 more ft
20%
No Water @ 200 ft 69033.7423312884
20%
9806.74846626

Stop Digging 0
80% -5000
-5000

Predicted No Water @ 200 ft


29%
-2800

Water @ 200 ft 43632


80% -40000
3632
Water @ 250 ft 54540
30% -52500
20000
Dig 50 more ft 22040
20%
No Water @ 200 ft -12638 No Water @ 250 ft 5000
20% 70% -52500
-14527.6 20000
-27500
Stop Digging 5000
80% -40000
20000
-15000

Water @ 200 ft 46576.69


80% -40000
6576.687
Water @ 250 ft 58220.859
30% -52500
8000
13720.859
Dig 50 more ft
20%
No Water @ 200 ft -23533.742331 No Water @ 250 ft 5000
20% 70% -52500
-26306.7484662577 8000
-39500
Stop Digging 5000
80% -40000
8000
-27000
Water @ 250 ft 300000
30% -54540
245460

No Water @ 250 ft 0
70% -5000
-5000

Water @ 250 ft 300000


30% -58220.86
241779.1
No Water @ 250 ft 0
70% -5000
-5000

You might also like