Microsoft Excel 11.

0 Answer Report
Worksheet: [Joe Sells Mix Design Worksheet.xls]Mix Design (2)
Report Created: 11/13/2007 3:39:13 PM

Target Cell (Min)

Cell
Name
$W$17 Material/ Mix Cost Computed Raw Mix Targets

Original Value
$4.63

Final Value
$4.63

Adjustable Cells
Cell
Name
$C$4 % Addition Echo Canyon LS-Low
$D$4 % Addition Echo Canyon LS-Med
$E$4 % Addition Echo Canyon LS-High
$F$4
% Addition Echo Canyon LS-Hi Mgo
$G$4 % Addition Echo Canyon Shale
$H$4 % Addition El Dorado LS
$I$4
% Addition Pyrimid Clay
$J$4
% Addition Valmey Ash (Unit 1)
$K$4 % Addition New York Canyon Kaolin
$L$4
% Addition Buena Vista Iron
$M$4 % Addition Saga Iron
$N$4 % Addition San Jacinto Silica
$O$4 % Addition Eagle Pitcher Silica S7282
$P$4 % Addition Eagle Pitcher Tuff
$Q$4 % Addition Eagle Pitcher Waste
$R$4 % Addition

Original Value
14.80
43.54
0.00
40.34
0.00
0.00
2.27
0.00
0.00
1.50
0.00
0.00
0.00
0.00
0.00
0.00

Final Value
14.80
43.54
0.00
40.34
0.00
0.00
2.27
0.00
0.00
1.50
0.00
0.00
0.00
0.00
0.00
0.00

Constraints
Cell
Name
$W$16 Total Computed Raw Mix Targets
$W$5 SiO2 Computed Raw Mix Targets
$W$6 Al2O3 Computed Raw Mix Targets
$W$7 Fe2O3 Computed Raw Mix Targets
$W$8 CaO Computed Raw Mix Targets
$W$9 MgO Computed Raw Mix Targets
$W$10 SO3 Computed Raw Mix Targets
$W$11 K2O Computed Raw Mix Targets
$W$12 Na2O Computed Raw Mix Targets
$W$13 Equiv. Alk. Computed Raw Mix Targets
$W$14 TiO2 Computed Raw Mix Targets
$W$15 loss
$W$16 Total Computed Raw Mix Targets
$W$5 SiO2 Computed Raw Mix Targets
$W$6 Al2O3 Computed Raw Mix Targets
$W$7 Fe2O3 Computed Raw Mix Targets
$W$8 CaO Computed Raw Mix Targets
$W$9 MgO Computed Raw Mix Targets

Cell Value
99.93
14.75
3.10
2.00
43.10
2.06
0.12
0.41
0.25
0.52
0.15
34.00
99.93
14.75
3.10
2.00
43.10
2.06

Formula
$W$16>=$U$16
$W$5<=$V$5
$W$6<=$V$6
$W$7<=$V$7
$W$8<=$V$8
$W$9<=$V$9
$W$10<=$V$10
$W$11<=$V$11
$W$12<=$V$12
$W$13<=$V$13
$W$14<=$V$14
$W$15<=$V$15
$W$16<=$V$16
$W$5>=$U$5
$W$6>=$U$6
$W$7>=$U$7
$W$8>=$U$8
$W$9>=$U$9

Status
Not Binding
Binding
Not Binding
Not Binding
Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Binding
Binding
Not Binding
Not Binding

$W$10
$W$11
$W$12
$W$13
$W$14
$W$15

SO3 Computed Raw Mix Targets

K2O Computed Raw Mix Targets
Na2O Computed Raw Mix Targets
Equiv. Alk. Computed Raw Mix Targets
TiO2 Computed Raw Mix Targets
loss

0.12
0.41
0.25
0.52
0.15
34.00

$W$10>=$U$10
$W$11>=$U$11
$W$12>=$U$12
$W$13>=$U$13
$W$14>=$U$14
$W$15>=$U$15

Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Binding

Slack
0.93
0
0.4
0.5
0
0.444079494
0.384049528
0.039008162
0.052209999
0.077877369
0.086017237
2
1.06536442
0.75
0.00
0.00
0.18
2.06

0.12
0.41
0.20
0.47
0.15
0.00

Microsoft Excel 11.0 Sensitivity Report

Worksheet: [Joe Sells Mix Design Worksheet.xls]Mix Design (2)
Report Created: 11/13/2007 3:39:13 PM

Adjustable Cells
Cell
$C$4
$D$4
$E$4
$F$4
$G$4
$H$4
$I$4
$J$4
$K$4
$L$4
$M$4
$N$4
$O$4
$P$4
$Q$4
$R$4

Name
% Addition Echo Canyon LS-Low
% Addition Echo Canyon LS-Med
% Addition Echo Canyon LS-High
% Addition Echo Canyon LS-Hi Mgo
% Addition Echo Canyon Shale
% Addition El Dorado LS
% Addition Pyrimid Clay
% Addition Valmey Ash (Unit 1)
% Addition New York Canyon Kaolin
% Addition Buena Vista Iron
% Addition Saga Iron
% Addition San Jacinto Silica
% Addition Eagle Pitcher Silica S7282
% Addition Eagle Pitcher Tuff
% Addition Eagle Pitcher Waste
% Addition

Final Reduced Objective

Allowable
Value
Cost
Coefficient
Increase
14.80
0.00
0.0395 0.015177013
43.54
0.00
0.0395 0.001578954
0.00
0.01
0.0395 1.0000E+030
40.34
0.00
0.0395 0.017913843
0.00
0.04
0.1045 1.0000E+030
0.00
0.08
-0.01 1.0000E+030
2.27
0.00
0.23039 0.019083765
0.00
0.08
0.0983 1.0000E+030
0.00
0.02
0.1562 1.0000E+030
1.50
0.00
0.137 0.034736082
0.00
0.08
0.3497 1.0000E+030
0.00
0.18
0.07 1.0000E+030
0.00
0.24
0.1562 1.0000E+030
0.00
0.00
0.0762 1.0000E+030
0.00
0.02
0.0412 1.0000E+030
0.00
0.00
0 1.0000E+030

Name
Total Computed Raw Mix Targets
SiO2 Computed Raw Mix Targets
Al2O3 Computed Raw Mix Targets
Fe2O3 Computed Raw Mix Targets
CaO Computed Raw Mix Targets
MgO Computed Raw Mix Targets
SO3 Computed Raw Mix Targets
K2O Computed Raw Mix Targets
Na2O Computed Raw Mix Targets
Equiv. Alk. Computed Raw Mix Targets
TiO2 Computed Raw Mix Targets
loss
Total Computed Raw Mix Targets
SiO2 Computed Raw Mix Targets
Al2O3 Computed Raw Mix Targets
Fe2O3 Computed Raw Mix Targets
CaO Computed Raw Mix Targets
MgO Computed Raw Mix Targets
SO3 Computed Raw Mix Targets
K2O Computed Raw Mix Targets
Na2O Computed Raw Mix Targets
Equiv. Alk. Computed Raw Mix Targets

Final Shadow Constraint Allowable

Value
Price
R.H. Side
Increase
99.93
0.00
99 0.93463558
14.75
-0.17
14.75 0.887246405
3.10
0.00
3.5 1.0000E+030
2.00
0.00
2.5 1.0000E+030
43.10
-0.18
43.1 0.716844841
2.06
0.00
2.5 1.0000E+030
0.12
0.00
0.5 1.0000E+030
0.41
0.00
0.45 1.0000E+030
0.25
0.00
0.3 1.0000E+030
0.52
0.00
0.5961 1.0000E+030
0.15
0.00
0.24 1.0000E+030
34.00
0.00
36 1.0000E+030
99.93
0.00
101 1.0000E+030
14.75
0.00
14
0.75
3.10
0.88
3.1
0.4
2.00
0.32
2 0.334791259
43.10
0.00
42.92
0.18
2.06
0.00
0 2.055920506
0.12
0.00
0 0.115950472
0.41
0.00
0 0.410991838
0.25
0.00
0.05 0.197790001
0.52
0.00
0.05 0.468222631

Constraints
Cell
$W$16
$W$5
$W$6
$W$7
$W$8
$W$9
$W$10
$W$11
$W$12
$W$13
$W$14
$W$15
$W$16
$W$5
$W$6
$W$7
$W$8
$W$9
$W$10
$W$11
$W$12
$W$13

$W$14 TiO2 Computed Raw Mix Targets

$W$15 loss

0.15
34.00

0.00
0.34

0 0.153982763
34 0.924524597

Allowable
Decrease
0.047930752
0.011326897
0.009774708
0.001989627
0.035472581
0.078445285
0.096606482
0.081372753
0.018807811
0.037478545
0.081287614
0.184547633
0.237160993
0.003884813
0.015940508
0

Allowable
Decrease
1.0000E+030
0.75
0.4
0.5
0.18
0.444079494
0.384049528
0.039008162
0.052209999
0.077877369
0.086017237
2
1.06536442
1.0000E+030
0.418825138
0.394931231
1.0000E+030
1.0000E+030
1.0000E+030
1.0000E+030
1.0000E+030
1.0000E+030

1.0000E+030
0.537147624

Raw Mix Design Worksheet

Cement
Kiln Dust

Material

Echo
New
Echo
Echo
Echo Canyon Echo
El
Valmey York
Buena
Canyon Canyon Canyon LS-Hi Canyon Dorado Pyrimid
Ash
Canyon Vista
LS-Low LS-Med LS-High Mgo
Shale
LS
Clay (Unit 1) Kaolin
Iron
14.80

% Addition
Silicon
SiO2
Aluminum Al2O3
Iron
Fe2O3
Calcium CaO
MagnesiumMgO
Sulfur
SO3
Potassium K2O
Sodium
Na2O
Equiv. Alk.
Titanium TiO2
Loss
Total

35.980
1.090
0.980
32.630
1.000
0.020
0.160
0.070
0.175
0.000
43.330
115.260

43.54
17.560
4.630
2.220
39.440
0.790
0.040
0.790
0.300
0.820
0.110
27.380
93.260

0.00
9.310
1.800
0.880
47.950
0.990
0.030
0.240
0.080
0.238
0.440
33.340
95.060

40.34
0.940
0.300
0.150
51.590
3.720
0.020
0.050
0.030
0.063
0.140
38.410
95.350

0.00
19.183
5.438
1.102
52.935
0.803
1.868
1.324
0.000
0.871
0.010
42.940
125.603

0.00

2.27

0.00

0.00

1.769
0.681
0.000
79.290
0.343
1.886
0.094
0.000
0.062
0.323
15.196
99.582

37.520
26.790
14.860
6.700
0.660
2.440
0.580
0.980
1.362
1.570
7.520
99.620

55.460
13.500
5.520
14.980
3.115
1.150
0.700
2.945
3.406
0.880
1.225
99.475

59.093
26.700
1.045
3.240
0.089
2.331
0.446
2.263
2.556
1.057
2.375
98.639

1.50
36.484
12.917
32.703
8.987
3.227
2.143
0.666
4.830
5.268
0.933
0.000
102.890

Saga
Iron
0.00

Eagle
San
Pitcher
Jacinto Silica
Silica
S7282
0.00

2.920
93.074
0.760
4.129
63.000
3.909
6.440
1.137
0.150
0.183
1.200
2.436
0.230
0.239
1.220
1.143
1.371
1.300
0.570
0.483
23.350
0.000
99.840 106.731

0.00
89.070
7.200
3.740
0.990
0.230
1.940
0.330
0.640
0.857
0.600
0.000
104.740

Eagle
Pitcher
Tuf

Eagle
Pitcher
Waste

0.00

0.00

56.950
16.090
7.310
5.710
1.520
1.840
2.360
1.810
3.363
1.010
4.990
99.590

68.463
15.267
7.460
7.560
0.770
0.667
0.817
1.213
1.751
0.883
0.000
103.100

0.00

0.000

0.000

Material/ Mix
Cost

$3.95

$3.95

$3.95

$3.95

$10.45

($1.00)

$23.04

$9.83

$12.00

$13.70

$34.97

$7.00

$15.62

$7.62

$4.12

$0.00

Material
Freight

$3.95

$3.95

$3.95

$3.95

$3.95

($1.00)

$3.56

$2.00

$10.00

$6.00

$17.00

$5.00

$10.00

$2.00

($1.50)

$0.00

$0.00

$0.00

$0.00

$0.00

$6.50

$0.00

$19.48

$7.83

$2.00

$7.70

$17.97

$2.00

$5.62

$5.62

$5.62

$0.00

: Data Entry Fields

: Computed Fields

CKD

Fuel Ash

-5.5

0.93

15.370
4.750
2.280
51.680
2.860
4.320
4.130
0.640
3.358
0.000
12.000
98.030

29.59
34.75
32.06
2.00
0.77
0.00
0.12
0.71
0.789
0.00
0.00
100.000

Range Min
14.00
3.10
2.00
42.92
0.00
0.00
0.00
0.05
0.050
0.00
34.00
99.00

Range
Max
14.75
3.50
2.50
43.10
2.50
0.50
0.45
0.30
0.596
0.24
36.00
101.00

Computed
Raw Mix
Targets
14.75
3.10
2.00
43.10
2.06
0.12
0.41
0.25
0.52
0.15
34.00
99.93

$4.63
C3S
C3A
S.R.
LSF
% Liquid
Burn.Fac.

39.67
4.83
2.89
93.17
16.51
113.95

Computed
Raw Mix
Ignited
22.35
4.70
3.03
65.30
3.12
0.18
0.62
0.38
0.79
0.23
0.00
99.90

$7.01
60.11
7.32
2.89
93.17
25.02
109.76

Computed
Raw Mix Less
CKD
22.63
4.66
3.06
65.69
3.11
-0.10
0.39
0.35
0.61
0.25
0.00
100.03

$7.42
59.75
7.17
2.93
92.71
24.69
110.51

Computed
Clinker W/
Coal Ash
22.70
4.94
3.33
65.09
3.09
0.23
0.38
0.36
0.61
0.24
0.00
100.36

$7.35
54.58
7.45
2.75
90.99
26.12
106.98