Crystal Ball Simulation: allo_dem.xls.xls
31
Hog Appl Jan,allo_dem.xls.xls,OPT-Decisions,C7,0, .02,1,Discrete (0.01)
Hog Appl Feb,allo_dem.xls.xls,OPT-Decisions,C8,0, .02,1,Discrete (0.01)
Hog Appl Mar,allo_dem.xls.xls,OPT-Decisions,C9,0, .02,1,Discrete (0.01)
Hog Appl Apr,allo_dem.xls.xls,OPT-Decisions,C10,0, .02,1,Discrete (0.01)
Hog Appl May,allo_dem.xls.xls,OPT-Decisions,C11,0, .02,1,Discrete (0.01)
Hog Appl June,allo_dem.xls.xls,OPT-Decisions,C12,0, .02,1,Discrete (0.01)
Hog Appl July,allo_dem.xls.xls,OPT-Decisions,C13,0, .27,1,Discrete (0.01)
Hog Appl Aug,allo_dem.xls.xls,OPT-Decisions,C14,0, .27,1,Discrete (0.01)
Hog Appl Septem,allo_dem.xls.xls,OPT-Decisions,C15,0, .28,1,Discrete (0.01)
Hog Appl Oct,allo_dem.xls.xls,OPT-Decisions,C16,0, .02,1,Discrete (0.01)
Hog Appl Nov,allo_dem.xls.xls,OPT-Decisions,C17,0, .02,1,Discrete (0.01)
Hog Appl Dec,allo_dem.xls.xls,OPT-Decisions,C18,0, .02,1,Discrete (0.01)
Cow Appl Jan,allo_dem.xls.xls,OPT-Decisions,C19,0, 0,1,Discrete (0.01)
Cow Appl Feb,allo_dem.xls.xls,OPT-Decisions,C20,0, 0,1,Discrete (0.01)
Cow Appl March,allo_dem.xls.xls,OPT-Decisions,C21,0, 0,1,Discrete (0.01)
Cow Appl April,allo_dem.xls.xls,OPT-Decisions,C22,0, .22,1,Discrete (0.01)
Cow Appl May,allo_dem.xls.xls,OPT-Decisions,C23,0, .22,1,Discrete (0.01)
Cow Appl June,allo_dem.xls.xls,OPT-Decisions,C24,0, .23,1,Discrete (0.01)
Cow Appl July,allo_dem.xls.xls,OPT-Decisions,C25,0, .08,1,Discrete (0.01)
Cow Appl Aug,allo_dem.xls.xls,OPT-Decisions,C26,0, .08,1,Discrete (0.01)
Cow Appl Septem,allo_dem.xls.xls,OPT-Decisions,C27,0, .08,1,Discrete (0.01)
Cow Appl Oct,allo_dem.xls.xls,OPT-Decisions,C28,0, .09,1,Discrete (0.01)
Cow Appl Nov,allo_dem.xls.xls,OPT-Decisions,C29,0, 0,1,Discrete (0.01)
Cow Appl Dec,allo_dem.xls.xls,OPT-Decisions,C30,0, 0,1,Discrete (0.01)
Cow Incorp,allo_dem.xls.xls,OPT-Decisions,C31,.75, .75,1,Discrete (0.01)
Hogs Incorp,allo_dem.xls.xls,OPT-Decisions,C32,.75, .75,1,Discrete (0.01)
Compost Hog&dairy,allo_dem.xls.xls,OPT-Decisions,C33,0, 0,1,Discrete (0.01)
Instream excl,allo_dem.xls.xls,OPT-Decisions,C35,0, 0,1,Discrete (0.01)
Septic failures,allo_dem.xls.xls,OPT-Decisions,C38,0, 10,10,Discrete (1)
WWTP limit,allo_dem.xls.xls,OPT-Decisions,C39,10, 200,200,Discrete (10)
Compost Beef,allo_dem.xls.xls,OPT-Decisions,C36,0, 0,.05,Discrete (0.01)
10
1,1,1,1,1,1,1,1,1,1,1,1,,,,,,,,,,,,,,,,,,,,=,1
,,,,,,,,,,,,1,1,1,1,1,1,1,1,1,1,1,1,,,,,,,,=,1
,,,,,,,,,,,,,,,,,,,,,,,,1,,,,,,,>,.75
,,,,,,,,,,,,,,,,,,,,,,,,1,,,,,,,<,1
,,,,,,,,,,,,,,,,,,,,,,,,,1,,,,,,>,.75
,,,,,,,,,,,,,,,,,,,,,,,,,1,,,,,,<,1
,,,,,,,,,,,,,,,,,,,,,,,,,,1,,,,,>,0
,,,,,,,,,,,,,,,,,,,,,,,,,,1,,,,,<,1
,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,1,<,.05
,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,1,>,0
Minimize
37
Annual Cost,$,allo_dem.xls.xls,OPT-Results,C9,Mean,,,0,0
Jan Conc:1,,allo_dem.xls.xls,OPT-Results,C24,Mean,,200,0,0
Jan Conc:1,,allo_dem.xls.xls,OPT-Results,C24,Percentile (90),,400,0,0
Jan Conc:2,,allo_dem.xls.xls,OPT-Results,C24,Percentile (100),,2000,0,0
Feb Conc:1,,allo_dem.xls.xls,OPT-Results,C25,Mean,,200,0,0
Feb Conc:1,,allo_dem.xls.xls,OPT-Results,C25,Percentile (90),,400,0,0
Feb Conc:2,,allo_dem.xls.xls,OPT-Results,C25,Percentile (100),,2000,0,0
March Conc:1,,allo_dem.xls.xls,OPT-Results,C26,Mean,,200,0,0
March Conc:1,,allo_dem.xls.xls,OPT-Results,C26,Percentile (90),,400,0,0
March Conc:2,,allo_dem.xls.xls,OPT-Results,C26,Percentile (100),,2000,0,0
Apr Conc:1,,allo_dem.xls.xls,OPT-Results,C27,Mean,,200,0,0
Apr Conc:1,,allo_dem.xls.xls,OPT-Results,C27,Percentile (90),,400,0,0
Apr Conc:2,,allo_dem.xls.xls,OPT-Results,C27,Percentile (100),,2000,0,0
May Conc:1,,allo_dem.xls.xls,OPT-Results,C28,Mean,,200,0,0
May Conc:1,,allo_dem.xls.xls,OPT-Results,C28,Percentile (90),,400,0,0
May Conc:2,,allo_dem.xls.xls,OPT-Results,C28,Percentile (100),,2000,0,0
June Conc:1,,allo_dem.xls.xls,OPT-Results,C29,Mean,,200,0,0
June Conc:1,,allo_dem.xls.xls,OPT-Results,C29,Percentile (90),,400,0,0
June Conc:2,,allo_dem.xls.xls,OPT-Results,C29,Percentile (100),,2000,0,0
July Conc:1,,allo_dem.xls.xls,OPT-Results,C30,Mean,,200,0,0
July Conc:1,,allo_dem.xls.xls,OPT-Results,C30,Percentile (90),,400,0,0
July Conc:2,,allo_dem.xls.xls,OPT-Results,C30,Percentile (100),,2000,0,0
Aug Conc:1,,allo_dem.xls.xls,OPT-Results,C31,Mean,,200,0,0
Aug Conc:1,,allo_dem.xls.xls,OPT-Results,C31,Percentile (90),,400,0,0
Aug Conc:2,,allo_dem.xls.xls,OPT-Results,C31,Percentile (100),,2000,0,0
Sept Conc:1,,allo_dem.xls.xls,OPT-Results,C32,Mean,,200,0,0
Sept Conc:1,,allo_dem.xls.xls,OPT-Results,C32,Percentile (90),,400,0,0
Sept Conc:2,,allo_dem.xls.xls,OPT-Results,C32,Percentile (100),,2000,0,0
Oct Conc:1,,allo_dem.xls.xls,OPT-Results,C33,Mean,,200,0,0
Oct Conc:1,,allo_dem.xls.xls,OPT-Results,C33,Percentile (90),,400,0,0
Oct Conc:2,,allo_dem.xls.xls,OPT-Results,C33,Percentile (100),,2000,0,0
Nov Conc:1,,allo_dem.xls.xls,OPT-Results,C34,Mean,,200,0,0
Nov Conc:1,,allo_dem.xls.xls,OPT-Results,C34,Percentile (90),,400,0,0
Nov Conc:2,,allo_dem.xls.xls,OPT-Results,C34,Percentile (100),,2000,0,0
Dec Conc:1,,allo_dem.xls.xls,OPT-Results,C35,Mean,,200,0,0
Dec Conc:1,,allo_dem.xls.xls,OPT-Results,C35,Percentile (90),,400,0,0
Dec Conc:2,,allo_dem.xls.xls,OPT-Results,C35,Percentile (100),,2000,0,0
"**********"
#TRUE#
#TRUE#
10
600
#FALSE#
1
#TRUE#
20
#TRUE#
#FALSE#
.001
1000000
#TRUE#