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 Original Value Final Value
$W$17 Material/ Mix Cost Computed Raw Mix Targets $4.63 $4.63

Adjustable Cells
Cell Name Original Value Final Value
$C$4 % Addition Echo Canyon LS-Low 14.80 14.80
$D$4 % Addition Echo Canyon LS-Med 43.54 43.54
$E$4 % Addition Echo Canyon LS-High 0.00 0.00
$F$4 % Addition Echo Canyon LS-Hi Mgo 40.34 40.34
$G$4 % Addition Echo Canyon Shale 0.00 0.00
$H$4 % Addition El Dorado LS 0.00 0.00
$I$4 % Addition Pyrimid Clay 2.27 2.27
$J$4 % Addition Valmey Ash (Unit 1) 0.00 0.00
$K$4 % Addition New York Canyon Kaolin 0.00 0.00
$L$4 % Addition Buena Vista Iron 1.50 1.50
$M$4 % Addition Saga Iron 0.00 0.00
$N$4 % Addition San Jacinto Silica 0.00 0.00
$O$4 % Addition Eagle Pitcher Silica S7282 0.00 0.00
$P$4 % Addition Eagle Pitcher Tuff 0.00 0.00
$Q$4 % Addition Eagle Pitcher Waste 0.00 0.00
$R$4 % Addition 0.00 0.00

Constraints
Cell Name Cell Value Formula Status
$W$16 Total Computed Raw Mix Targets 99.93 $W$16>=$U$16 Not Binding
$W$5 SiO2 Computed Raw Mix Targets 14.75 $W$5<=$V$5 Binding
$W$6 Al2O3 Computed Raw Mix Targets 3.10 $W$6<=$V$6 Not Binding
$W$7 Fe2O3 Computed Raw Mix Targets 2.00 $W$7<=$V$7 Not Binding
$W$8 CaO Computed Raw Mix Targets 43.10 $W$8<=$V$8 Binding
$W$9 MgO Computed Raw Mix Targets 2.06 $W$9<=$V$9 Not Binding
$W$10 SO3 Computed Raw Mix Targets 0.12 $W$10<=$V$10 Not Binding
$W$11 K2O Computed Raw Mix Targets 0.41 $W$11<=$V$11 Not Binding
$W$12 Na2O Computed Raw Mix Targets 0.25 $W$12<=$V$12 Not Binding
$W$13 Equiv. Alk. Computed Raw Mix Targets 0.52 $W$13<=$V$13 Not Binding
$W$14 TiO2 Computed Raw Mix Targets 0.15 $W$14<=$V$14 Not Binding
$W$15 loss 34.00 $W$15<=$V$15 Not Binding
$W$16 Total Computed Raw Mix Targets 99.93 $W$16<=$V$16 Not Binding
$W$5 SiO2 Computed Raw Mix Targets 14.75 $W$5>=$U$5 Not Binding
$W$6 Al2O3 Computed Raw Mix Targets 3.10 $W$6>=$U$6 Binding
$W$7 Fe2O3 Computed Raw Mix Targets 2.00 $W$7>=$U$7 Binding
$W$8 CaO Computed Raw Mix Targets 43.10 $W$8>=$U$8 Not Binding
$W$9 MgO Computed Raw Mix Targets 2.06 $W$9>=$U$9 Not Binding
$W$10 SO3 Computed Raw Mix Targets 0.12 $W$10>=$U$10 Not Binding
$W$11 K2O Computed Raw Mix Targets 0.41 $W$11>=$U$11 Not Binding
$W$12 Na2O Computed Raw Mix Targets 0.25 $W$12>=$U$12 Not Binding
$W$13 Equiv. Alk. Computed Raw Mix Targets 0.52 $W$13>=$U$13 Not Binding
$W$14 TiO2 Computed Raw Mix Targets 0.15 $W$14>=$U$14 Not Binding
$W$15 loss 34.00 $W$15>=$U$15 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
Final Reduced Objective Allowable
Cell Name Value Cost Coefficient Increase
$C$4 % Addition Echo Canyon LS-Low 14.80 0.00 0.0395 0.015177013
$D$4 % Addition Echo Canyon LS-Med 43.54 0.00 0.0395 0.001578954
$E$4 % Addition Echo Canyon LS-High 0.00 0.01 0.0395 1E+030
$F$4 % Addition Echo Canyon LS-Hi Mgo 40.34 0.00 0.0395 0.017913843
$G$4 % Addition Echo Canyon Shale 0.00 0.04 0.1045 1E+030
$H$4 % Addition El Dorado LS 0.00 0.08 -0.01 1E+030
$I$4 % Addition Pyrimid Clay 2.27 0.00 0.23039 0.019083765
$J$4 % Addition Valmey Ash (Unit 1) 0.00 0.08 0.0983 1E+030
$K$4 % Addition New York Canyon Kaolin 0.00 0.02 0.1562 1E+030
$L$4 % Addition Buena Vista Iron 1.50 0.00 0.137 0.034736082
$M$4 % Addition Saga Iron 0.00 0.08 0.3497 1E+030
$N$4 % Addition San Jacinto Silica 0.00 0.18 0.07 1E+030
$O$4 % Addition Eagle Pitcher Silica S7282 0.00 0.24 0.1562 1E+030
$P$4 % Addition Eagle Pitcher Tuff 0.00 0.00 0.0762 1E+030
$Q$4 % Addition Eagle Pitcher Waste 0.00 0.02 0.0412 1E+030
$R$4 % Addition 0.00 0.00 0 1E+030

Constraints
Final Shadow Constraint Allowable
Cell Name Value Price R.H. Side Increase
$W$16 Total Computed Raw Mix Targets 99.93 0.00 99 0.93463558
$W$5 SiO2 Computed Raw Mix Targets 14.75 -0.17 14.75 0.887246405
$W$6 Al2O3 Computed Raw Mix Targets 3.10 0.00 3.5 1E+030
$W$7 Fe2O3 Computed Raw Mix Targets 2.00 0.00 2.5 1E+030
$W$8 CaO Computed Raw Mix Targets 43.10 -0.18 43.1 0.716844841
$W$9 MgO Computed Raw Mix Targets 2.06 0.00 2.5 1E+030
$W$10 SO3 Computed Raw Mix Targets 0.12 0.00 0.5 1E+030
$W$11 K2O Computed Raw Mix Targets 0.41 0.00 0.45 1E+030
$W$12 Na2O Computed Raw Mix Targets 0.25 0.00 0.3 1E+030
$W$13 Equiv. Alk. Computed Raw Mix Targets 0.52 0.00 0.5961 1E+030
$W$14 TiO2 Computed Raw Mix Targets 0.15 0.00 0.24 1E+030
$W$15 loss 34.00 0.00 36 1E+030
$W$16 Total Computed Raw Mix Targets 99.93 0.00 101 1E+030
$W$5 SiO2 Computed Raw Mix Targets 14.75 0.00 14 0.75
$W$6 Al2O3 Computed Raw Mix Targets 3.10 0.88 3.1 0.4
$W$7 Fe2O3 Computed Raw Mix Targets 2.00 0.32 2 0.334791259
$W$8 CaO Computed Raw Mix Targets 43.10 0.00 42.92 0.18
$W$9 MgO Computed Raw Mix Targets 2.06 0.00 0 2.055920506
$W$10 SO3 Computed Raw Mix Targets 0.12 0.00 0 0.115950472
$W$11 K2O Computed Raw Mix Targets 0.41 0.00 0 0.410991838
$W$12 Na2O Computed Raw Mix Targets 0.25 0.00 0.05 0.197790001
$W$13 Equiv. Alk. Computed Raw Mix Targets 0.52 0.00 0.05 0.468222631
$W$14 TiO2 Computed Raw Mix Targets 0.15 0.00 0 0.153982763
$W$15 loss 34.00 0.34 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
1E+030
0.75
0.4
0.5
0.18
0.444079494
0.384049528
0.039008162
0.052209999
0.077877369
0.086017237
2
1.06536442
1E+030
0.418825138
0.394931231
1E+030
1E+030
1E+030
1E+030
1E+030
1E+030
 1E+030
0.537147624
 Raw Mix Design Worksheet Cement

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

Computed Computed Computed

Range
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 -5.5 0.93 Range Min Raw Mix Raw Mix Raw Mix Less
Max
Targets Ignited CKD
% Addition
Silicon SiO2 35.980 17.560 9.310 0.940 19.183 1.769 37.520 55.460 59.093 36.484 2.920 93.074 89.070 56.950 68.463 15.370 29.59 14.00 14.75 14.75 22.35 22.63
Aluminum Al2O3 1.090 4.630 1.800 0.300 5.438 0.681 26.790 13.500 26.700 12.917 0.760 4.129 7.200 16.090 15.267 4.750 34.75 3.10 3.50 3.10 4.70 4.66
Iron Fe2O3 0.980 2.220 0.880 0.150 1.102 0.000 14.860 5.520 1.045 32.703 63.000 3.909 3.740 7.310 7.460 2.280 32.06 2.00 2.50 2.00 3.03 3.06
Calcium CaO 32.630 39.440 47.950 51.590 52.935 79.290 6.700 14.980 3.240 8.987 6.440 1.137 0.990 5.710 7.560 51.680 2.00 42.92 43.10 43.10 65.30 65.69
Magnesiu MgO 1.000 0.790 0.990 3.720 0.803 0.343 0.660 3.115 0.089 3.227 0.150 0.183 0.230 1.520 0.770 2.860 0.77 0.00 2.50 2.06 3.12 3.11
Sulfur SO3 0.020 0.040 0.030 0.020 1.868 1.886 2.440 1.150 2.331 2.143 1.200 2.436 1.940 1.840 0.667 4.320 0.00 0.00 0.50 0.12 0.18 -0.10
Potassium K2O 0.160 0.790 0.240 0.050 1.324 0.094 0.580 0.700 0.446 0.666 0.230 0.239 0.330 2.360 0.817 4.130 0.12 0.00 0.45 0.41 0.62 0.39
Sodium Na2O 0.070 0.300 0.080 0.030 0.000 0.000 0.980 2.945 2.263 4.830 1.220 1.143 0.640 1.810 1.213 0.640 0.71 0.05 0.30 0.25 0.38 0.35
Equiv. Alk. 0.175 0.820 0.238 0.063 0.871 0.062 1.362 3.406 2.556 5.268 1.371 1.300 0.857 3.363 1.751 0.000 3.358 0.789 0.050 0.596 0.52 0.79 0.61
Titanium TiO2 0.000 0.110 0.440 0.140 0.010 0.323 1.570 0.880 1.057 0.933 0.570 0.483 0.600 1.010 0.883 0.000 0.00 0.00 0.24 0.15 0.23 0.25
Loss 43.330 27.380 33.340 38.410 42.940 15.196 7.520 1.225 2.375 0.000 23.350 0.000 0.000 4.990 0.000 12.000 0.00 34.00 36.00 34.00 0.00 0.00
Total 115.260 93.260 95.060 95.350 125.603 99.582 99.620 99.475 98.639 102.890 99.840 106.731 104.740 99.590 103.100 0.000 98.030 100.000 99.00 101.00 99.93 99.90 100.03
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 $4.63 $7.01 $7.42
Material $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 C3S 39.67 60.11 59.75
Freight $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 C3A 4.83 7.32 7.17
S.R. 2.89 2.89 2.93
: Data Entry Fields LSF 93.17 93.17 92.71
% Liquid 16.51 25.02 24.69
: Computed Fields Burn.Fac. 113.95 109.76 110.51
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