Microsoft Excel 15.

0 Sensitivity Report
Worksheet: [Case.xlsx]Sheet1
Report Created: 2/20/2019 10:52:21 AM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$A$3 Feb_three 10 0 8250 0 2250
$B$3 Mar_three 15 0 8250 2250 2250
$C$3 Apr_three 25 0 8250 2250 1E+030
$D$3 May_three 0 2250 8250 1E+030 2250
$E$3 Jun_three 0 0 8250 1E+030 0
$F$3 Mar_two 10 0 5500 2250 0
$G$3 Apr_two 0 2250 5500 1E+030 2250
$H$3 May_two 25 0 5500 2250 1E+030
$I$3 Jun_two 0 0 5500 2250 2250
$J$3 July_two 15 0 5500 0 10500
$K$3 May_idle 0 2250 2250 1E+030 2250
$L$3 Jun_idle 5 0 2250 1E+030 2250
$M$3 July_idle 0 4500 2250 1E+030 4500
$N$3 Aug_idle 0 2250 2250 1E+030 2250
$O$3 Sep_idle 0 10500 2250 1E+030 10500

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$B$29 C1 LHS 20 0 20 15 0
$B$30 C2 LHS 30 -2250 30 5 1E+030
$B$31 C3 LHS 85 2250 85 0 5
$B$32 C4 LHS 85 0 85 5 0
$B$33 C5 LHS 100 8250 100 10 0
$B$34 C6 LHS 10 0 15 1E+030 5
$B$35 C7 LHS 10 0 35 1E+030 25
$B$36 C8 LHS 35 0 35 1E+030 0
$B$37 C9 LHS 35 0 40 1E+030 5
$B$38 C10 LHS 50 -2750 50 0 10
$B$39 C11 LHS 10 0 25 1E+030 15
$B$40 C12 LHS 25 0 25 1E+030 0
$B$41 C13 LHS 25 -2250 25 5 0
$B$42 C14 LHS 25 -2250 25 5 0
$B$43 C15 LHS 0 0 25 1E+030 25
$B$44 C16 LHS 15 0 25 1E+030 10
Feb_three Mar_three Apr_three May_three Jun_three Mar_two Apr_two May_two Jun_two

10 15 25 0 0 10 0 25 0

Constraints Feb_three Mar_threeApr_three May_three Jun_three Mar_two Apr_two May_two

C1 1 1
C2 1 1 1 1
C3 1 1 1 1 1 1
C4 1 1 1 1 1 1 1
C5 1 1 1 1 1 1 1 1
C6 1
C7 1 1
C8 1 1 1
C9 1 1 1
C10 1 1 1
C11 1
C12 1 1
C13 1 1
C14 1 1
C15 1
C16

Objective Function 8250 8250 8250 8250 8250 5500 5500 5500
Minimise Objective 698750

Constraints LHS Sign RHS

C1 20 = 20
C2 30 = 30
C3 85 = 85
C4 85 = 85
C5 100 = 100
C6 10 <= 15
C7 10 <= 35
C8 35 <= 35
C9 35 <= 40
C10 50 <= 50
C11 10 <= 25
C12 25 <= 25
C13 25 <= 25
C14 25 <= 25
C15 0 <= 25
C16 15 <= 25
July_two May_idle Jun_idle July_idle Aug_idle Sep_idle

15 0 5 0 0 0

Jun_two July_two May_idle Jun_idle July_idle Aug_idle Sep_idle RHS

-1 20
-1 30
-1 85
1 -1 85
1 1 -1 100
15
35
35
1 40
1 1 50
25
25
25
25
1 25
1 25

5500 5500 2250 2250 2250 2250 2250

Feb_three Mar_three Apr_three May_threeJun_three Mar_two Apr_two May_two Jun_two July_two
10 15 25 0 0 10 0 25 0 15
Variables Values
Feb_three 10
Mar_three 15
Apr_three 25
May_three 0
Jun_three 0
Mar_two 10
Apr_two 0
May_two 25
Jun_two 0
July_two 15
May_idle 0
Jun_idle 5
July_idle 0
Aug_idle 0
Sep_idle 0
May_idle Jun_idle July_idle Aug_idle Sep_idle
0 5 0 0 0