Microsoft Excel 15.

0 Answer Report
Worksheet: [Buckeye.xlsx]Self-attempted
Report Created: 11-11-2019 14:18:34
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.047 Seconds.
Iterations: 58 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 NonNegative

Objective Cell (Min)

Cell Name Original Value Final Value
$D$20 Min Ath 2353033.14217 2353033.14217

Variable Cells
Cell Name Original Value Final Value Integer
$B$23 WB Stb 2500 2500 Contin
$C$23 WB Zen 0 0 Contin
$D$23 WB Ath 0 0 Contin
$B$24 MM Stb 9000 9000 Contin
$C$24 MM Zen 0 0 Contin
$D$24 MM Ath 0 0 Contin
$B$25 B Stb 0 0 Contin
$C$25 B Zen 0 0 Contin
$D$25 B Ath 0 0 Contin
$B$26 FH Stb 9870.39060919 9870.39060919 Contin
$C$26 FH Zen 10129.6093908 10129.6093908 Contin
$D$26 FH Ath 0 0 Contin
$B$27 Wes Stb 2220.23616298 2220.23616298 Contin
$C$27 Wes Zen 0 0 Contin
$D$27 Wes Ath 13779.763837 13779.763837 Contin
$B$28 P Stb 0 0 Contin
$C$28 P Zen 0 0 Contin
$D$28 P Ath 0 0 Contin
$B$29 Mc Stb 0 0 Contin
$C$29 Mc Zen 0 0 Contin
$D$29 Mc Ath 0 0 Contin
$B$30 Mono Stb 9655.43146757 9655.43146757 Contin
$C$30 Mono Zen 6529.60939081 6529.60939081 Contin
$D$30 Mono Ath 13814.9591416 13814.9591416 Contin
$B$31 Po Stb 0 0 Contin
 $C$31 Po Zen 3600 3600 Contin
$D$31 Po Ath 0 0 Contin
$B$32 LV Stb 0 0 Contin
$C$32 LV Zen 0 0 Contin
$D$32 LV Ath 1.1368684E-13 1.1368684E-13 Contin
$B$33 CR Stb 0 0 Contin
$C$33 CR Zen 0 0 Contin
$D$33 CR Ath 0 0 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$B$34 Demand Stb 800000000000 $B$34>=$B$41 Not Binding 0.000610352
$C$34 Demand Zen 500000000000 $C$34>=$C$41 Binding 0
$D$34 Demand Ath 685744000000 $D$34>=$D$41 Not Binding 85744000000
$B$35 Moisture Stb 1994.76349438 $B$35<=$B$42 Binding 0
$C$35 Moisture Zen 1227.02351751 $C$35<=$C$42 Not Binding 191.1217972
$D$35 Moisture Ath 1655.61298811 $D$35<=$D$42 Not Binding 276.0176204
$B$36 Ash Stb 4785.82308268 $B$36<=$B$43 Not Binding 201.0856533
$C$36 Ash Zen 2228.51406598 $C$36<=$C$43 Binding 0
$D$36 Ash Ath 3310.66285134 $D$36<=$D$43 Not Binding 1656.387285
$B$37 Sulphur Stb 306.929483299 $B$37<=$B$44 Not Binding 25.5310991
$C$37 Sulphur Zen 189.532969035 $C$37<=$C$44 Not Binding 215.6514066
$D$37 Sulphur Ath 234.537547666 $D$37<=$D$44 Not Binding 41.40968212
$E$23 WB Total 2500 $E$23<=$G$23 Binding 0
$E$24 MM Total 9000 $E$24<=$G$24 Binding 0
$E$25 B Total 0 $E$25<=$G$25 Not Binding 3000
$E$26 FH Total 20000 $E$26<=$G$26 Not Binding 7000
$E$27 Wes Total 16000 $E$27<=$G$27 Not Binding 6500
$E$28 P Total 0 $E$28<=$G$28 Not Binding 6000
$E$29 Mc Total 0 $E$29<=$G$29 Not Binding 3000
$E$30 Mono Total 30000 $E$30<=$G$30 Binding 0
$E$31 Po Total 3600 $E$31<=$G$31 Binding 0
$E$32 LV Total 1.1368684E-13 $E$32<=$G$32 Not Binding 2700
$E$33 CR Total 0 $E$33<=$G$33 Not Binding 2300
$E$23 WB Total 2500 $E$23>=$I$23 Not Binding 2500
$E$24 MM Total 9000 $E$24>=$I$24 Not Binding 1000
$E$25 B Total 0 $E$25>=$I$25 Binding 0
$E$26 FH Total 20000 $E$26>=$I$26 Binding 0
$E$27 Wes Total 16000 $E$27>=$I$27 Binding 0
$E$28 P Total 0 $E$28>=$I$28 Binding 0
$E$29 Mc Total 0 $E$29>=$I$29 Binding 0
$E$30 Mono Total 30000 $E$30>=$I$30 Binding 0
$E$31 Po Total 3600 $E$31>=$I$31 Not Binding 3600
$E$32 LV Total 1.1368684E-13 $E$32>=$I$32 Binding 0
$E$33 CR Total 0 $E$33>=$I$33 Binding 0
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [Buckeye.xlsx]Self-attempted
Report Created: 11-11-2019 14:18:34

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$23 WB Stb 2500 0 0 0.136410463 1E+030
$C$23 WB Zen 0 134.86740068 0 1E+030 134.8674007
$D$23 WB Ath 0 30.936410463 30.8 1E+030 30.93641046
$B$24 MM Stb 9000 0 0 21.70618109 1E+030
$C$24 MM Zen 0 138.99967959 0 1E+030 138.9996796
$D$24 MM Ath 0 58.506181087 36.8 1E+030 58.50618109
$B$25 B Stb 0 0 0 14.77658753 19.22341247
$C$25 B Zen 0 66.119654578 0 1E+030 66.11965458
$D$25 B Ath 0 14.776587525 34 1E+030 14.77658753
$B$26 FH Stb 9870.390609 0 42 15.98210865 10.32189494
$C$26 FH Zen 10129.60939 0 41.6 10.32189494 57.34210865
$D$26 FH Ath 0 15.982108652 45.6 1E+030 15.98210865
$B$27 Wes Stb 2220.236163 0 43.92 7.287896011 0.143513971
$C$27 Wes Zen 0 20.944610131 42.7 1E+030 20.94461013
$D$27 Wes Ath 13779.76384 0 41.48 0 7.241724781
$B$28 P Stb 0 93.808672032 33.15 1E+030 93.80867203
$C$28 P Zen 0 86.062599686 0 1E+030 86.06259969
$D$28 P Ath 0 0 0 86.06259969 6.750156E-14
$B$29 Mc Stb 0 42.039802817 32 1E+030 42.03980282
$C$29 Mc Zen 0 70.598020023 0 1E+030 70.59802002
$D$29 Mc Ath 0 0 0 42.03980282 3.197442E-14
$B$30 Mono Stb 9655.431468 0 44.1 2.755934959 16.61850558
$C$30 Mono Zen 6529.609391 0 45.36 0 10.22650101
$D$30 Mono Ath 13814.95914 0 0 10.23347512 0
$B$31 Po Stb 0 27.510643602 0 1E+030 27.5106436
$C$31 Po Zen 3600 0 35 10.19752489 1E+030
$D$31 Po Ath 0 10.197524889 0 1E+030 10.19752489
$B$32 LV Stb 0 59.328957746 0 1E+030 59.32895775
$C$32 LV Zen 0 21.404814744 33.12 1E+030 21.40481474
$D$32 LV Ath 1.136868E-13 0 0 21.40481474 2.019718E-12
$B$33 CR Stb 0 38.658148893 0 1E+030 38.65814889
$C$33 CR Zen 0 36.444712437 32.44 1E+030 36.44471244
$D$33 CR Ath 0 0 0 36.44471244 2.131628E-14

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$B$34 Demand Stb 8E+11 9.364185E-07 8E+11 85744000000 1.10346E+11
$C$34 Demand Zen 5E+11 1.160537E-06 5E+11 85744000000 1.48278E+11
$D$34 Demand Ath 6.85744E+11 0 6E+11 85744000000 1E+030
$B$35 Moisture Stb 1994.763494 -10213.67002 0 20.64440605 8.72988428
$C$35 Moisture Zen 1227.023518 0 0 1E+030 191.1217972
$D$35 Moisture Ath 1655.612988 0 0 1E+030 276.0176204
$B$36 Ash Stb 4785.823083 0 0 1E+030 201.0856533
$C$36 Ash Zen 2228.514066 -1602.163718 0 133.7041028 58.65428097
$D$36 Ash Ath 3310.662851 0 0 1E+030 1656.387285
$B$37 Sulphur Stb 306.9294833 0 0 1E+030 25.5310991
$C$37 Sulphur Zen 189.532969 0 0 1E+030 215.6514066
$D$37 Sulphur Ath 234.5375477 0 0 1E+030 41.40968212
$E$23 WB Total 2500 -0.136410463 2500 2335.85388 2500
$E$24 MM Total 9000 -21.70618109 9000 2578.553323 1000
$E$25 B Total 0 0 3000 1E+030 3000
$E$26 FH Total 20000 0 27000 1E+030 7000
$E$27 Wes Total 16000 0 22500 1E+030 6500
$E$28 P Total 0 0 6000 1E+030 6000
$E$29 Mc Total 0 0 3000 1E+030 3000
$E$30 Mono Total 30000 0 30000 1E+030 0
$E$31 Po Total 3600 -10.19752489 3600 6548.163182 3410.660302
$E$32 LV Total 1.136868E-13 0 2700 1E+030 2700
$E$33 CR Total 0 0 2300 1E+030 2300
$E$23 WB Total 2500 0 0 2500 1E+030
$E$24 MM Total 9000 0 8000 1000 1E+030
$E$25 B Total 0 19.223412475 0 1498.041506 0
$E$26 FH Total 20000 29.617891348 20000 3000.971915 3553.418981
$E$27 Wes Total 16000 41.48 16000 6500 3511.220311
$E$28 P Total 0 6.750156E-14 0 5176.210265 0
$E$29 Mc Total 0 3.197442E-14 0 3000 0
$E$30 Mono Total 30000 0 30000 0 3391.772152
$E$31 Po Total 3600 0 0 3600 1E+030
$E$32 LV Total 1.136868E-13 2.019718E-12 0 2700 1.136868E-13
$E$33 CR Total 0 2.131628E-14 0 2300 0
Microsoft Excel 15.0 Limits Report
Worksheet: [Buckeye.xlsx]Self-attempted
Report Created: 11-11-2019 14:18:34

Objective
Cell Name Value
$D$20 Min Ath 2353033.142

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$B$23 WB Stb 2500 #N/A #N/A #N/A #N/A
$C$23 WB Zen 0 0 2353033.142 0 2353033.142
$D$23 WB Ath 0 #N/A #N/A #N/A #N/A
$B$24 MM Stb 9000 #N/A #N/A #N/A #N/A
$C$24 MM Zen 0 0 2353033.142 0 2353033.142
$D$24 MM Ath 0 #N/A #N/A #N/A #N/A
$B$25 B Stb 0 #N/A #N/A #N/A #N/A
$C$25 B Zen 0 2.642215E-12 2353033.142 1.299278E-11 2353033.142
$D$25 B Ath 0 #N/A #N/A #N/A #N/A
$B$26 FH Stb 9870.390609 #N/A #N/A #N/A #N/A
$C$26 FH Zen 10129.60939 10129.60939 2353033.142 10129.60939 2353033.142
$D$26 FH Ath 0 #N/A #N/A #N/A #N/A
$B$27 Wes Stb 2220.236163 #N/A #N/A #N/A #N/A
$C$27 Wes Zen 0 2.499392E-12 2353033.142 3.031649E-11 2353033.142
$D$27 Wes Ath 13779.76384 #N/A #N/A #N/A #N/A
$B$28 P Stb 0 #N/A #N/A #N/A #N/A
$C$28 P Zen 0 2.715087E-12 2353033.142 1.299278E-11 2353033.142
$D$28 P Ath 0 #N/A #N/A #N/A #N/A
$B$29 Mc Stb 0 #N/A #N/A #N/A #N/A
$C$29 Mc Zen 0 2.774325E-12 2353033.142 1.515825E-11 2353033.142
$D$29 Mc Ath 0 #N/A #N/A #N/A #N/A
$B$30 Mono Stb 9655.431468 #N/A #N/A #N/A #N/A
$C$30 Mono Zen 6529.609391 6529.609391 2353033.142 6529.609391 2353033.142
$D$30 Mono Ath 13814.95914 #N/A #N/A #N/A #N/A
$B$31 Po Stb 0 #N/A #N/A #N/A #N/A
$C$31 Po Zen 3600 3600 2353033.142 3600 2353033.142
$D$31 Po Ath 0 #N/A #N/A #N/A #N/A
$B$32 LV Stb 0 #N/A #N/A #N/A #N/A
$C$32 LV Zen 0 2.553772E-12 2353033.142 9.094947E-11 2353033.142
$D$32 LV Ath 1.136868E-13 #N/A #N/A #N/A #N/A
$B$33 CR Stb 0 #N/A #N/A #N/A #N/A
$C$33 CR Zen 0 2.52629E-12 2353033.142 4.547474E-11 2353033.142
$D$33 CR Ath 0 #N/A #N/A #N/A #N/A
Cost matrix
Vendor/PlaStb Zan Ath Vendor/PlaMoisture Ash Sulphur
WB 30.8 WB 0.062 0.21 0.012
MM 36.8 MM 0.06 0.2 0.009
B 34 B 0.064 0.18 0.011
FH 42 41.6 45.6 FH 0.061 0.12 0.01
Wes 43.92 42.7 41.48 Wes 0.062 0.14 0.009
P 33.15 P 0.068 0.18 0.018
Mc 32 Mc 0.063 0.17 0.022
Mono 44.1 45.36 Mono 0.058 0.1 0.008
Po 35 Po 0.064 0.1 0.01
LV 33.12 LV 0.068 0.12 0.009
CR 32.44 CR 0.066 0.13 0.011

Min 2353063

Vendor/PlaStb Zen Ath Total Supply Demand

WB 2500 0 0 2500 <= 2500 0
MM 9000 0 0 9000 <= 9000 >= 8000
B 0 0 0 0 <= 3000 0
FH 9871.391 10129.61 0 20001 <= 27000 >= 20001
Wes 2219.496 0 13780.5 16000 <= 22500 >= 16000
P 0 0 0 0 <= 6000 0
Mc 0 0 0 0 <= 3000 >= 0
Mono 9655.192 6529.609 13815.2 30000 <= 30000 >= 30000
Po 0 3600 0 3600 <= 3600 0
LV 0 0 0 0 <= 2700 0
CR 0 0 0 0 <= 2300 0
Demand 8E+11 5E+11 6.86E+11
Moisture 1994.765 1227.024 1655.673
Ash 4785.816 2228.514 3310.79
Sulphur 306.9309 189.533 234.5461
total 33246.08 20259.22 27595.7

Demand 8E+11 5E+11 6E+11

Moisture 1994.765 1418.145 1931.699
Ash 4986.912 2228.514 4967.226
Sulphur 332.4608 405.1844 275.957
Moisture <=
Ash <=
Sulphur <=
BTU/lb BTU/ton
10980 21960000
11590 23180000
11550 23100000
12065 24130000
12210 24420000
11240 22480000
11000 22000000
12640 25280000
12570 25140000
11950 23900000
12080 24160000

Min 2353033