Microsoft Excel 15.

0 Sensitivity Report
Worksheet: [data.xlsx]Sheet3
Report Created: 09-Sep-14 11:23:55 PM

Variable Cells
Cell
$C$14
$D$14
$E$14
$F$14
$G$14
$H$14
$I$14
$J$14
$K$14
$C$15
$D$15
$E$15
$F$15
$G$15
$H$15
$I$15
$J$15
$K$15
$C$16
$D$16
$E$16
$F$16
$G$16
$H$16
$I$16
$J$16
$K$16
$C$17
$D$17
$E$17
$F$17
$G$17
$H$17
$I$17
$J$17
$K$17
$C$18
$D$18

Name
MV MV
MV Akshardham
MV Red Fort
MV India Gate
MV Qutub Minar
MV Lotus Temple
MV Jantar Mantar
MV Rajghat
MV Teen Murti
Akshardham MV
Akshardham Akshardham
Akshardham Red Fort
Akshardham India Gate
Akshardham Qutub Minar
Akshardham Lotus Temple
Akshardham Jantar Mantar
Akshardham Rajghat
Akshardham Teen Murti
Red Fort MV
Red Fort Akshardham
Red Fort Red Fort
Red Fort India Gate
Red Fort Qutub Minar
Red Fort Lotus Temple
Red Fort Jantar Mantar
Red Fort Rajghat
Red Fort Teen Murti
India Gate MV
India Gate Akshardham
India Gate Red Fort
India Gate India Gate
India Gate Qutub Minar
India Gate Lotus Temple
India Gate Jantar Mantar
India Gate Rajghat
India Gate Teen Murti
Qutub Minar MV
Qutub Minar Akshardham

Final
Value
0
1
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
1
0
0

Reduced
Objective
Cost
Coefficient
99851.4
99999
0
36
33.6
138
13.2
120
37.19999998
240
0
158.4
13.2
120
0
91.2
8.400000007
162
0
36
99873
99999
0
93.6
0
96
26.39999998
218.4
32.39999999
180
0
96
13.2
93.6
7.200000006
150
13.2
122.4
10.8
109.2
99933
99999
12
80.4
39.59999998
204
59.99999999
180
0
68.4
0
33.6
7.200000004
122.4
34.80000002
120
28.80000002
103.2
26.40000002
68.4
99954.6
99999
0
140.4
39.60000002
135.6
0
32.4
22.80000001
51.6
0
52.8
71.99999998
243.6
79.19999998
240

Allowable
Increase
1E+30
9.599999991
1E+30
1E+30
1E+30
11.99999998
1E+30
3.600000004
1E+30
3.600000004
1E+30
9.599999991
9.599999991
1E+30
1E+30
7.200000006
1E+30
1E+30
1E+30
1E+30
1E+30
1E+30
1E+30
1E+30
3.600000002
9.599999991
1E+30
1E+30
1E+30
1E+30
1E+30
3.599999982
1E+30
11.99999998
1E+30
22.80000001
1E+30
1E+30

Allowable
Decrease
99851.4
3.600000004
33.6
13.2
37.19999998
22.80000001
13.2
9.599999991
8.400000007
9.599999991
99873
3.600000004
11.99999998
26.39999998
32.39999999
9.599999991
13.2
7.200000006
13.2
10.8
99933
12
39.59999998
59.99999999
9.599999991
3.600000004
7.200000004
34.80000002
28.80000002
26.40000002
99954.6
52.80000002
39.60000002
12
22.80000001
3.599999982
71.99999998
79.19999998

$E$18
$F$18
$G$18
$H$18
$I$18
$J$18
$K$18
$C$19
$D$19
$E$19
$F$19
$G$19
$H$19
$I$19
$J$19
$K$19
$C$20
$D$20
$E$20
$F$20
$G$20
$H$20
$I$20
$J$20
$K$20
$C$21
$D$21
$E$21
$F$21
$G$21
$H$21
$I$21
$J$21
$K$21
$C$22
$D$22
$E$22
$F$22
$G$22
$H$22
$I$22
$J$22
$K$22

Qutub Minar Red Fort

Qutub Minar India Gate
Qutub Minar Qutub Minar
Qutub Minar Lotus Temple
Qutub Minar Jantar Mantar
Qutub Minar Rajghat
Qutub Minar Teen Murti
Lotus Temple MV
Lotus Temple Akshardham
Lotus Temple Red Fort
Lotus Temple India Gate
Lotus Temple Qutub Minar
Lotus Temple Lotus Temple
Lotus Temple Jantar Mantar
Lotus Temple Rajghat
Lotus Temple Teen Murti
Jantar Mantar MV
Jantar Mantar Akshardham
Jantar Mantar Red Fort
Jantar Mantar India Gate
Jantar Mantar Qutub Minar
Jantar Mantar Lotus Temple
Jantar Mantar Jantar Mantar
Jantar Mantar Rajghat
Jantar Mantar Teen Murti
Rajghat MV
Rajghat Akshardham
Rajghat Red Fort
Rajghat India Gate
Rajghat Qutub Minar
Rajghat Lotus Temple
Rajghat Jantar Mantar
Rajghat Rajghat
Rajghat Teen Murti
Teen Murti MV
Teen Murti Akshardham
Teen Murti Red Fort
Teen Murti India Gate
Teen Murti Qutub Minar
Teen Murti Lotus Temple
Teen Murti Jantar Mantar
Teen Murti Rajghat
Teen Murti Teen Murti

0
0
0
1
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
1
0
0
0
0

75.59999997
3.599999982
99772.2
0
27.59999998
69.59999997
0
0
21.6
72
9.599999991
0
99853.8
42
61.2
0
42.00000003
39.60000003
26.40000003
0
12
66.00000002
99953.4
36.00000002
28.80000003
3.600000004
0
0
27.6
53.99999997
70.79999999
0
99963
24
40.80000001
34.80000003
32.4
0
0
3.599999994
38.4
45.59999999
99999870.6

204
134.4
99999
112.8
158.4
184.8
124.8
134.4
145.2
163.2
103.2
120
99999
135.6
139.2
140.4
128.4
115.2
69.6
33.6
153.6
163.2
99999
66
121.2
96
81.6
30
79.2
201.6
174
51.6
99999
122.4
163.2
146.4
111.6
43.2
124.8
136.8
120
111.6
99999999

1E+30
1E+30
1E+30
3.599999994
1E+30
1E+30
3.599999982
9.599999991
1E+30
1E+30
1E+30
11.99999998
1E+30
1E+30
1E+30
3.599999994
1E+30
1E+30
1E+30
12
1E+30
1E+30
1E+30
1E+30
1E+30
1E+30
3.600000004
3.600000004
1E+30
1E+30
1E+30
4.799999996
1E+30
1E+30
1E+30
1E+30
1E+30
3.599999982
3.599999994
1E+30
1E+30
1E+30
1E+30

75.59999997
3.599999982
99772.2
11.99999998
27.59999998
69.59999997
3.599999994
7.200000004
21.6
72
9.599999991
3.599999994
99853.8
42
61.2
38.39999998
42.00000003
39.60000003
26.40000003
1E+30
12
66.00000002
99953.4
36.00000002
28.80000003
3.600000004
9.599999991
9.599999991
27.6
53.99999997
70.79999999
2.800000002
99963
24
40.80000001
34.80000003
32.4
22.80000001
3.599999982
3.599999994
38.4
45.59999999
99999870.6

Allowable

Allowable

Constraints
Final

Shadow

Constraint

Cell
$C$23
$D$23
$E$23
$F$23
$G$23
$H$23
$I$23
$J$23
$K$23
$C$27
$C$28
$C$29
$C$30
$C$31
$C$32
$C$33
$C$34
$D$28
$D$29
$D$30
$D$31
$D$32
$D$33
$D$34
$E$29
$E$30
$E$31
$E$32
$E$33
$E$34
$F$30
$F$31
$F$32
$F$33
$F$34
$G$31
$G$32
$G$33
$G$34
$H$32
$H$33
$H$34
$I$33
$I$34
$J$34

Name
MV
Akshardham
Red Fort
India Gate
Qutub Minar
Lotus Temple
Jantar Mantar
Rajghat
Teen Murti
MV
MV
MV
MV
MV
MV
MV
MV
Akshardham
Akshardham
Akshardham
Akshardham
Akshardham
Akshardham
Akshardham
Red Fort
Red Fort
Red Fort
Red Fort
Red Fort
Red Fort
India Gate
India Gate
India Gate
India Gate
India Gate
Qutub Minar
Qutub Minar
Qutub Minar
Qutub Minar
Lotus Temple
Lotus Temple
Lotus Temple
Jantar Mantar
Jantar Mantar
Rajghat

Value
1
1
1
1
1
1
1
1
1
1
0
0
0
1
0
0
0
1
0
0
0
0
0
0
0
0
0
0
1
0
0
0
1
0
1
1
0
0
1
0
0
0
1
0
0

Price
86.39999997
75.59999997
43.19999997
45.59999997
141.6
97.19999998
45.59999997
29.99999998
92.39999997
-100.8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-19.2
0
0
0
-11.99999998
0
-38.39999998
-69.60000002
0
0
-52.80000002
0
0
0
0
0
0

R.H. Side

Increase
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
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

0
0
0
0
0
0
0
0
0
0
1E+30
1E+30
1E+30
1E+30
1E+30
1E+30
1E+30
1E+30
1E+30
1E+30
1E+30
1E+30
1E+30
1E+30
1E+30
1E+30
1E+30
1E+30
1
1E+30
1E+30
1E+30
0
1E+30
0
0
1E+30
1E+30
0
1E+30
1E+30
1E+30
1E+30
1E+30
1E+30

Decrease
0
0
1
0
0
0.5
0
0.5
0
0.5
1
1
1
0
1
1
1
0
1
1
1
1
1
1
1
1
1
1
0
1
1
1
0
1
0
0
1
1
0
1
1
1
0
1
1

$L$14
$L$15
$L$16
$L$17
$L$18
$L$19
$L$20
$L$21
$L$22

MV
Akshardham
Red Fort
India Gate
Qutub Minar
Lotus Temple
Jantar Mantar
Rajghat
Teen Murti

1 61.20000003
1 50.40000003
1 22.80000003
1 -1.199999988
1 85.20000005
1 48.00000003
1
0
1
6.00000003
1 36.00000002

1
1
1
1
1
1
1
1
1

0.5
1
0
0
0
0
0
0
0.5

0
0
0
0
0
0
1E+30
0
0