Microsoft Excel 14.

0 Sensitivity Report
Worksheet: [Lucky strike.xlsx]Sheet1
Report Created: 9/29/2014 9:28:44 AM

Variable Cells
Cell
$C$15
$D$15
$C$16
$D$16
$C$17
$D$17

Name
Oil
Oil
Oil
Oil
Oil
Oil

A
A
B
B
C
C

Regular
Ultra
Regular
Ultra
Regular
Ultra

Final
Value
128571.42857
371428.57143
0
275000
285714.28571
139285.71429

Constraints
Cell
$E$15
$E$16
$E$17
$E$21
$E$22
$E$23
$E$24

Name
Oil A Model Output
Oil B Model Output
Oil C Model Output
Regular gas must be at least 45% Oil A Model Output
Regular gas must be at most 25% Oil B Model Output
Ultra gas must be at least 35% Oil B Model Output
Ultra gas must be at most 35% Oil C Model Output

Final
Value
500000
275000
425000
128571.42857
0
275000
139285.71429

Reduced
Cost
0
0
-0.2571428571
0
0
0

Shadow
Price
0.1
0.2971428571
0.08
-4.44089E-016
0
-0.2571428571
0

Objective
Allowable
Allowable
Coefficient
Increase
Decrease
0.1 6.43929E-016 0.2577777778
0.19 0.2577777778 6.43929E-016
0.04 0.2571428571 1.00000E+030
0.13 1.00000E+030 0.2571428571
0.08
0.1305 6.43929E-016
0.17 6.43929E-016
0.1305

Constraint
Allowable
R.H. Side
Increase
500000 201964.28571
275000 7389.4230769
425000 1196825.3968
0 13723.214286
0 1.00000E+030
0
70687.5
0 1.00000E+030

Allowable
Decrease
13723.214286
108750
238664.59627
186428.57143
103571.42857
4803.125
9464.2857143

Lucky Strike Oil Company

Input Data

Oil A
Oil B
Oil C

Cost
litre
$
$
$

per

Amount
Available
0.32
500,000
0.38
275,000
0.34
425,000

Regular gas must be at least 45% Oil A

Regular gas must be at most 25% Oil A
Ultra gas must be at least 35% Oil B
Ultra gas must be at most 35% Oil C
Action Plan
Oil A
Oil B
Oil C
Total

Regular
Ultra
128571.42857 371428.57143
0
275000
285714.28571 139285.71429
414285.71429 785714.28571

Blending Constraints
Regular gas must be at least 45% Oil A
Regular gas must be at most 25% Oil B
Ultra gas must be at least 35% Oil B
Ultra gas must be at most 35% Oil C
Revenue and Cost
Regular
Ultra
Revenue $174,000.00 $400,714.29
Costs
Oil A
$ 41,142.86 $ 118,857.14
Oil B
$
$ 104,500.00
Oil C
$ 97,142.86 $ 47,357.14

Selling Price Regular

Selling Price Ultra

$ 0.42
$ 0.51

45%
25%
35%
35%
Model Output
500000
275000
425000

128571.428571429
0
275000
139285.714285714

Total
$
$
$
$
$

574,714.29
160,000.00
104,500.00
144,500.00
165,714.29

<=
<=
<=

Model Requirment
500,000
275,000
425,000

>=
<=
>=
<=

128571.428571429
103571.428571429
275000
148750

units
litres
litres
litres