Microsoft Excel 16.

0 Answer Report
Worksheet: [Cut & Fill.xlsx]Sheet1
Report Created: 09-02-2017 11:49:51
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.031 Seconds.
Iterations: 17 Subproblems: 0
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 0.000001, Use Automatic Scaling
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNeg

Objective Cell (Min)

Cell Name Original Value Final Value
$L$28 Total Cost Landfill 131 131

Variable Cells
Cell Name Original Value Final Value Integer
$C$21 20 20 Contin
$D$21 10 10 Contin
$E$21 Borrow Pit 0 0 Contin
$F$21 0 0 Contin
$G$21 Borrow Pit 0 0 Contin
$C$22 0 0 Contin
$D$22 10 10 Contin
$E$22 Borrow Pit 10 10 Contin
$F$22 0 0 Contin
$G$22 Borrow Pit 0 0 Contin
$C$23 0 0 Contin
$D$23 0 0 Contin
$E$23 Borrow Pit 10 10 Contin
$F$23 0 0 Contin
$G$23 Borrow Pit 0 0 Contin
$C$24 0 0 Contin
$D$24 0 0 Contin
$E$24 Borrow Pit 0 0 Contin
$F$24 10 10 Contin
$G$24 Borrow Pit 0 0 Contin
$C$25 0 0 Contin
$D$25 0 0 Contin
$E$25 Borrow Pit 10 10 Contin
$F$25 0 0 Contin
$G$25 Borrow Pit 0 0 Contin
$C$26 Landfill 0 0 Contin
$D$26 Landfill 0 0 Contin
$E$26 Landfill Borrow Pit 0 0 Contin
 $F$26 Landfill 0 0 Contin
$G$26 Landfill Borrow Pit 0 0 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$C$27 Cut Volume 20 $C$27=$C$28 Binding 0
$D$27 Cut Volume 20 $D$27=$D$28 Binding 0
$E$27 Cut Volume Borrow Pit 30 $E$27=$E$28 Binding 0
$F$27 Cut Volume 10 $F$27=$F$28 Binding 0
$H$21 Fill Volume 30 $H$21=$I$21 Binding 0
$H$22 Fill Volume 20 $H$22=$I$22 Binding 0
$H$23 Fill Volume 10 $H$23=$I$23 Binding 0
$H$24 Fill Volume 10 $H$24=$I$24 Binding 0
$H$25 Fill Volume 10 $H$25=$I$25 Binding 0
ons are satisfied.

ic Scaling
1%, Assume NonNegative
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Cut & Fill.xlsx]Sheet1
Report Created: 09-02-2017 11:49:51

Variable Cells
Final Reduced Objective
Cell Name Value Cost Coefficient
$C$21 20 0 1.6
$D$21 10 0 1.6
$E$21 Borrow Pit 0 0.2 1.9
$F$21 0 0.4 2
$G$21 Borrow Pit 0 0 1.8
$C$22 0 0.2 1.8
$D$22 10 0 1.6
$E$22 Borrow Pit 10 0 1.7
$F$22 0 0.2 1.8
$G$22 Borrow Pit 0 0.2 2
$C$23 0 0.4 1.9
$D$23 0 0.2 1.7
$E$23 Borrow Pit 10 0 1.6
$F$23 0 0.2 1.7
$G$23 Borrow Pit 0 0.4 2.1
$C$24 0 0.6 2.2
$D$24 0 0.4 2
$E$24 Borrow Pit 0 7.10543E-015 1.7
$F$24 10 0 1.6
$G$24 Borrow Pit 0 0.6 2.4
$C$25 0 0.6 2.3
$D$25 0 0.4 2.1
$E$25 Borrow Pit 10 0 1.8
$F$25 0 0 1.7
$G$25 Borrow Pit 0 0.6 2.5
$C$26 Landfill 0 2.9 2.7
$D$26 Landfill 0 2.7 2.5
$E$26 Landfill Borrow Pit 0 2.5 2.4
$F$26 Landfill 0 2.7 2.5
$G$26 Landfill Borrow Pit 0 0 0

Constraints
Final Shadow Constraint
Cell Name Value Price R.H. Side
$C$27 Cut Volume 20 -0.2 20
$D$27 Cut Volume 20 -0.2 20
$E$27 Cut Volume Borrow Pit 30 -0.1 30
$F$27 Cut Volume 10 -0.2 10
$H$21 Fill Volume 30 1.8 30
$H$22 Fill Volume 20 1.8 20
$H$23 Fill Volume 10 1.7 10
$H$24 Fill Volume 10 1.8 10
$H$25 Fill Volume 10 1.9 10
 Allowable Allowable
Increase Decrease
0.2 1.00000E+030
0.2 0.2
1.00000E+030 0.2
1.00000E+030 0.4
0.2 2.5
1.00000E+030 0.2
0.2 0.2
0.2 0.2
1.00000E+030 0.2
1.00000E+030 0.2
1.00000E+030 0.4
1.00000E+030 0.2
0.2 1.00000E+030
1.00000E+030 0.2
1.00000E+030 0.4
1.00000E+030 0.6
1.00000E+030 0.4
1.00000E+030 7.10543E-015
7.10543E-015 1.00000E+030
1.00000E+030 0.6
1.00000E+030 0.6
1.00000E+030 0.4
7.10543E-015 0.2
0.2 7.10543E-015
1.00000E+030 0.6
1.00000E+030 2.9
1.00000E+030 2.7
1.00000E+030 2.5
1.00000E+030 2.7
1.00000E+030 0

Allowable Allowable
Increase Decrease
0 20
0 10
0 10
0 0
1.00000E+030 0
10 0
10 0
0 0
10 0
Data 1 2 3 4 5
Cut 20 20
Fill 30 20 10

Haul Cost 0.1 Haul Cost 0.1

Placement 1 Landfill 0.1
Excav & Fill 0.5 Borrow Pit 0.2

1 3 6 7 Borrow Pit
2 1.6 1.6 1.9 2 1.8
4 1.8 1.6 1.7 1.8 2
Costs 5 1.9 1.7 1.6 1.7 2.1
8 2.2 2 1.7 1.6 2.4
9 2.3 2.1 1.8 1.7 2.5
Landfill 2.7 2.5 2.4 2.5

Station 1 3 6 7 Borrow Pit

2 20 10 0 0 0
4 0 10 10 0 0
5 0 0 10 0 0
Decision
8 0 0 0 10 0
Variables
9 0 0 10 0 0
Landfill 0 0 0 0 0
Cut Volume 20 20 30 10 0
Limits 20 20 30 10
 6 7 8 9 Total
30 10 80
10 10 80

1 3 6
2 1 1 4
4 3 1 2
5 4 2 1
8 7 5 2
9 8 6 3
Landfill 16 14 13

Fill Volume Limits Costs 1 3

30 30 2 32 16
20 20 4 0 16
10 10 5 0 0
10 10 8 0 0
10 10 9 0 0
0 Landfill 0 0

Total Cost 131

 7 Borrow Pit
5 6
3 8
2 9
1 12
2 13
14

6 7 Borrow Pit
0 0 0
17 0 0
16 0 0
0 16 0
18 0 0
0 0 0