Will MM KB FH West Pel McI

Stv 42 43.92 33.15 32

Zns 41.6 42.7
Price

Athe 30.8 36.8 34 45.6 41.48

Stv 0 0 0 13156.75 0 1849.769 1461.861

Qty Zns 0 0 0 6843.247 3194.686 0 0

Athe 2500 8000 2032.651 0 12805.31 0 0

Total 2500 8000 2032.651 20000 16000 1849.769 1461.861
<=Available 2500 9000 3000 27000 22500 6000 3000
>=min 8000 20000 16000
BTU/lb 10980 11590 11550 12065 12210 11240 11000
BTU/ton 0.02196 0.02318 0.0231 0.02413 0.02442 0.02248 0.022

Moisture Stv 6.10% 6.20% 6.80% 6.30%

Zns 6.10% 6.20%
Athe 6.20% 6% 6.40% 6.10% 6.20%

Ash Stv 12% 14% 18% 17%

Zns 12% 14%
Athe 21% 20% 18% 12% 14%

Sulp Stv 1% 0.90% 1.80% 2.20%

Zns 1% 0.90%
Athe 1.20% 0.90% 1.10% 1% 0.90%

BTU Stv 0 0 0 317.4724 0 41.58281 32.16095

Zns 0 0 0 165.1276 78.01424 0 0
Athe 54.9 185.44 46.95424 0 312.7058 0 0
MC Pope LV CR
44.1
45.36 35 33.12 32.4

16170.24 0 0 0

1829.755 3600 2700 2300

0 0 0 0
18000 3600 2700 2300
30000 3600 2700 2300
18000
12640 12570 11950 12080
0.02528 0.02514 0.0239 0.02416
Total (Part Wise) Total (By requirement)
5.80% 1958.317701243 <= 1958.3177012425 0.06
5.80% 6.40% 6.80% 6.60% 1287.434417294 <= 1432.7381924242 0.07
1559.019117176 <= 1773.6575331123 0.07

10% 3777.309720445 <= 4895.7942531062 0.15

10% 12% 13% 2251.445730952 <= 2251.4457309523 0.11
4283.621108909 <= 4560.8336565743 0.18

0.80% 326.3862835404 <= 326.3862835404 0.01

1% 0.9% 1.10% 182.7846474237 <= 409.3537692641 0.02
239.6069849629 <= 253.3796475875 0.01
.
408.7838 0 0 0 800 >= 800
46.25621 90.504 64.53 55.568 500 >= 500
0 0 0 0 600 >= 600
Minimize PriceTotal
For each plant - BTU
generatable >=Required

Moisture
x1m1+x2m2+x3m3…
<=(x1+x2+x3+….)*6
Similarly for remaining two
(Ash,Sulfur)

Total Price 3139499

Microsoft Excel 15.0 Sensitivity Report
Worksheet: [Buckeye.xlsx]BuckEye Power
Report Created: 09-01-2019 09:15:11

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$D$8 Stv Will 0 -37.72181978 0 1E+030 37.72181978
$E$8 Stv MM 0 -43.82391129 0 1E+030 43.82391129
$F$8 Stv KB 0 -41.01721676 0 1E+030 41.01721676
$G$8 Stv FH 13156.75294 0 42 0.268318145 0.799725886
$H$8 Stv West 0 0.3378250495 43.92 1E+030 0.337825049
$I$8 Stv Pel 1849.769072 0 33.15 0.310889749 3.481161366
$J$8 Stv McI 1461.861437 0 32 1.676418174 0.472732736
$K$8 Stv MC 16170.24491 0 44.1 2.083231884 1.92672229
$L$8 Stv Pope 0 -40.18787907 0 1E+030 40.18787907
$M$8 Stv LV 0 -38.65777706 0 1E+030 38.65777706
$N$8 Stv CR 0 -38.12272674 0 1E+030 38.12272674
$D$9 Zns Will 0 -34.39002889 0 1E+030 34.39002889
$E$9 Zns MM 0 -40.47825581 0 1E+030 40.47825581
$F$9 Zns KB 0 -37.67247044 0 1E+030 37.67247044
$G$9 Zns FH 6843.247065 0 41.6 0.799725886 0.268318145
$H$9 Zns West 3194.686308 0 42.7 0.317928067 0.947588933
$I$9 Zns Pel 0 -36.71507969 0 1E+030 36.71507969
$J$9 Zns McI 0 -35.97387396 0 1E+030 35.97387396
$K$9 Zns MC 1829.75509 0 45.36 1.92672229 2.083231884
$L$9 Zns Pope 3600 0 35 4.002645487 1E+030
$M$9 Zns LV 2700 0 33.12 3.603874128 1E+030
$N$9 Zns CR 2300 0 32.4 4.543365635 2.0745E+14
$D$10 Athe Will 2500 0 30.8 1.522077922 1E+030
$E$10 Athe MM 8000 0 36.8 40.47825581 2.682251082
$F$10 Athe KB 2032.651067 0 34 2.67299396 0.89636791
$G$10 Athe FH 0 5.5630178947 45.6 1E+030 5.563017895
$H$10 Athe West 12805.31369 0 41.48 0.947588933 3.06955595
$I$10 Athe Pel 0 -33.08744589 0 1E+030 33.08744589
$J$10 Athe McI 0 -32.38095238 0 1E+030 32.38095238
$K$10 Athe MC 0 -41.52987817 0 1E+030 41.52987817
$L$10 Athe Pope 0 -32.99995192 0 1E+030 32.99995192
$M$10 Athe LV 0 -31.57361505 0 1E+030 31.57361505
$N$10 Athe CR 0 -31.01680752 0 1E+030 31.01680752

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$D$11 Total Will 2500 -1.522077922 2500 2138.171204 1017.5665
$E$11 Total MM 8000 0 9000 1E+030 1000
$F$11 Total KB 2032.651067 0 3000 1E+030 967.3489329
$G$11 Total FH 20000 0 27000 1E+030 7000
$H$11 Total West 16000 0 22500 1E+030 6500
$I$11 Total Pel 1849.769072 0 6000 1E+030 4150.230928
$J$11 Total McI 1461.861437 0 3000 1E+030 1538.138563
$K$11 Total MC 18000 0 30000 1E+030 12000
$L$11 Total Pope 3600 -4.002645487 3600 1690.405111 804.4723496
$M$11 Total LV 2700 -3.603874128 2700 1867.061946 888.5442318
$N$11 Total CR 2300 -4.543365635 2300 1894.510438 901.6071081
$E$11 Total MM 8000 2.6822510823 8000 1000 964.0103688
$G$11 Total FH 20000 4.5209647893 20000 1848.813721 879.8598092
$H$11 Total West 16000 5.5371428571 16000 1922.778036 915.0598014
$K$11 Total MC 18000 4.321220165 18000 1365.835235 650.0079029
$O$17 Stv Total (Part Wise) 1958.317701 -56.21826561 0 12.29261965 10.22931313
$O$18 Zns Total (Part Wise) 1287.434417 0 0 1E+030 145.3037751
$O$19 Athe Total (Part Wise) 1559.019117 0 0 1E+030 214.6384159
$O$21 Stv Total (Part Wise) 3777.30972 0 0 1E+030 1118.484533
$O$22 Zns Total (Part Wise) 2251.445731 -18.19949341 0 209.445618 346.4637984
$O$23 Athe Total (Part Wise) 4283.621109 0 0 1E+030 277.2125477
$O$25 Stv Total (Part Wise) 326.3862835 -171.1076676 0 15.06982988 13.32109048
$O$26 Zns Total (Part Wise) 182.7846474 0 0 1E+030 226.5691218
$O$27 Athe Total (Part Wise) 239.606985 0 0 1E+030 13.77266262
$O$29 Stv Total (Part Wise) 800 1555.5430367 800 20.0852442 42.20430878
$O$30 Zns Total (Part Wise) 500 1544.1786218 500 20.70519969 43.50699609
$O$31 Athe Total (Part Wise) 600 1471.8614719 600 22.34576035 46.95423965