You are on page 1of 14

Microsoft Excel 12.

0 Answer Report
Worksheet: [Book1]Sheet2
Report Created: 20-Oct-13 11:09:41 PM

Target Cell (Min)


Cell
Name
$D$22 Minimum Total Cost Delhi-Haryana

Original Value
0

Final Value
279600

Adjustable Cells
Cell
Name
$D$3 ECL, CCL mines Delhi-Haryana
$E$3 ECL, CCL mines Punjab
$F$3 ECL, CCL mines Rajasthan
$G$3 ECL, CCL mines Uttar Pradesh
$H$3 ECL, CCL mines Gujarat
$I$3
ECL, CCL mines Maharashtra
$J$3
ECL, CCL mines Andhra Pradesh
$K$3 ECL, CCL mines Karnataka
$L$3 ECL, CCL mines Bihar
$M$3 ECL, CCL mines Jharkhand
$N$3 ECL, CCL mines West Bengal
$O$3 ECL, CCL mines Dummy
$D$4 MCL mines Delhi-Haryana
$E$4 MCL mines Punjab
$F$4 MCL mines Rajasthan
$G$4 MCL mines Uttar Pradesh
$H$4 MCL mines Gujarat
$I$4
MCL mines Maharashtra
$J$4
MCL mines Andhra Pradesh
$K$4 MCL mines Karnataka
$L$4 MCL mines Bihar
$M$4 MCL mines Jharkhand
$N$4 MCL mines West Bengal
$O$4 MCL mines Dummy
$D$5 WCL mines Delhi-Haryana
$E$5 WCL mines Punjab
$F$5 WCL mines Rajasthan
$G$5 WCL mines Uttar Pradesh
$H$5 WCL mines Gujarat
$I$5
WCL mines Maharashtra
$J$5
WCL mines Andhra Pradesh
$K$5 WCL mines Karnataka
$L$5 WCL mines Bihar
$M$5 WCL mines Jharkhand

Original Value
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Final Value
0
17
0
0
0
0
0
0
4.5
49.5
13
0
0
0
0
0
45
0
0
4
0
0
23
8
0
0
0
0
0
52
0
0
0
0

$N$5
$O$5
$D$6
$E$6
$F$6
$G$6
$H$6
$I$6
$J$6
$K$6
$L$6
$M$6
$N$6
$O$6
$D$7
$E$7
$F$7
$G$7
$H$7
$I$7
$J$7
$K$7
$L$7
$M$7
$N$7
$O$7
$D$8
$E$8
$F$8
$G$8
$H$8
$I$8
$J$8
$K$8
$L$8
$M$8
$N$8
$O$8

WCL mines West Bengal


WCL mines Dummy
SECL mines Delhi-Haryana
SECL mines Punjab
SECL mines Rajasthan
SECL mines Uttar Pradesh
SECL mines Gujarat
SECL mines Maharashtra
SECL mines Andhra Pradesh
SECL mines Karnataka
SECL mines Bihar
SECL mines Jharkhand
SECL mines West Bengal
SECL mines Dummy
NCL mines Delhi-Haryana
NCL mines Punjab
NCL mines Rajasthan
NCL mines Uttar Pradesh
NCL mines Gujarat
NCL mines Maharashtra
NCL mines Andhra Pradesh
NCL mines Karnataka
NCL mines Bihar
NCL mines Jharkhand
NCL mines West Bengal
NCL mines Dummy
SCCL mines Delhi-Haryana
SCCL mines Punjab
SCCL mines Rajasthan
SCCL mines Uttar Pradesh
SCCL mines Gujarat
SCCL mines Maharashtra
SCCL mines Andhra Pradesh
SCCL mines Karnataka
SCCL mines Bihar
SCCL mines Jharkhand
SCCL mines West Bengal
SCCL mines Dummy

Constraints
Cell
Name
$D$10 Shipped Delhi-Haryana
$E$10 Shipped Punjab
$F$10 Shipped Rajasthan
$G$10 Shipped Uttar Pradesh

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Cell Value
18
22.5
22.5
45

0
0
3
5.5
22.5
0
0
65
0
0
0
0
0
0
15
0
0
45
0
0
0
0
0
0
0
0
0
0
0
0
0
0
36
14
0
0
0
0

Formula
$D$10=$D$11
$E$10=$E$11
$F$10=$F$11
$G$10=$G$11

Status
Not Binding
Not Binding
Not Binding
Not Binding

Slack
0
0
0
0

$H$10
$I$10
$J$10
$K$10
$L$10
$M$10
$N$10
$O$10
$P$3
$P$4
$P$5
$P$6
$P$7
$P$8

Shipped Gujarat
Shipped Maharashtra
Shipped Andhra Pradesh
Shipped Karnataka
Shipped Bihar
Shipped Jharkhand
Shipped West Bengal
Shipped Dummy
ECL, CCL mines Actual Supply
MCL mines Actual Supply
WCL mines Actual Supply
SECL mines Actual Supply
NCL mines Actual Supply
SCCL mines Actual Supply

45
117
36
18
4.5
49.5
36
8
84
80
52
96
60
50

$H$10=$H$11
$I$10=$I$11
$J$10=$J$11
$K$10=$K$11
$L$10=$L$11
$M$10=$M$11
$N$10=$N$11
$O$10=$O$11
$P$3=$Q$3
$P$4=$Q$4
$P$5=$Q$5
$P$6=$Q$6
$P$7=$Q$7
$P$8=$Q$8

Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding
Not Binding

0
0
0
0
0
0
0
0
0
0
0
0
0
0

Microsoft Excel 12.0 Sensitivity Report


Worksheet: [Book1]Sheet2
Report Created: 20-Oct-13 11:09:42 PM

Adjustable Cells
Cell
$D$3
$E$3
$F$3
$G$3
$H$3
$I$3
$J$3
$K$3
$L$3
$M$3
$N$3
$O$3
$D$4
$E$4
$F$4
$G$4
$H$4
$I$4
$J$4
$K$4
$L$4
$M$4
$N$4
$O$4
$D$5
$E$5
$F$5
$G$5
$H$5
$I$5
$J$5
$K$5
$L$5
$M$5
$N$5
$O$5
$D$6
$E$6

Name
ECL, CCL mines Delhi-Haryana
ECL, CCL mines Punjab
ECL, CCL mines Rajasthan
ECL, CCL mines Uttar Pradesh
ECL, CCL mines Gujarat
ECL, CCL mines Maharashtra
ECL, CCL mines Andhra Pradesh
ECL, CCL mines Karnataka
ECL, CCL mines Bihar
ECL, CCL mines Jharkhand
ECL, CCL mines West Bengal
ECL, CCL mines Dummy
MCL mines Delhi-Haryana
MCL mines Punjab
MCL mines Rajasthan
MCL mines Uttar Pradesh
MCL mines Gujarat
MCL mines Maharashtra
MCL mines Andhra Pradesh
MCL mines Karnataka
MCL mines Bihar
MCL mines Jharkhand
MCL mines West Bengal
MCL mines Dummy
WCL mines Delhi-Haryana
WCL mines Punjab
WCL mines Rajasthan
WCL mines Uttar Pradesh
WCL mines Gujarat
WCL mines Maharashtra
WCL mines Andhra Pradesh
WCL mines Karnataka
WCL mines Bihar
WCL mines Jharkhand
WCL mines West Bengal
WCL mines Dummy
SECL mines Delhi-Haryana
SECL mines Punjab

Final Reduced Objective Allowable Allowable


Value
Cost
Coefficient Increase Decrease
0
0
1200
1E+30
0
17
0
1600
0
50
0
100
1300
1E+30
100
0
230
730
1E+30
230
0
450
1700
1E+30
450
0
300
1300
1E+30
300
0
750
1300
1E+30
750
0
750
1900
1E+30
750
4.5
0
300
250
1E+30
49.5
0
200
50
1E+30
13
0
250
50
50
0
350
0
1E+30
350
0
50
1600
1E+30
50
0
50
2000
1E+30
50
0
150
1700
1E+30
150
0
350
1200
1E+30
350
45
0
1600
50
1E+30
0
50
1400
1E+30
50
0
200
1100
1E+30
200
4
0
1500
200
50
0
250
900
1E+30
250
0
50
600
1E+30
50
23
0
600
50
50
8
0
0
350
1E+30
0
800
1200
1E+30
800
0
700
1500
1E+30
700
0
600
1000
1E+30
600
0
1100
800
1E+30
1100
0
350
800
1E+30
350
52
0
200
350
1E+30
0
850
600
1E+30
850
0
950
1300
1E+30
950
0
1500
1000
1E+30
1500
0
1500
900
1E+30
1500
0
1650
1100
1E+30
1650
0
1150
0
1E+30
1150
3
0
1100
0
0
5.5
0
1500
0
0

$F$6
$G$6
$H$6
$I$6
$J$6
$K$6
$L$6
$M$6
$N$6
$O$6
$D$7
$E$7
$F$7
$G$7
$H$7
$I$7
$J$7
$K$7
$L$7
$M$7
$N$7
$O$7
$D$8
$E$8
$F$8
$G$8
$H$8
$I$8
$J$8
$K$8
$L$8
$M$8
$N$8
$O$8

SECL mines Rajasthan


SECL mines Uttar Pradesh
SECL mines Gujarat
SECL mines Maharashtra
SECL mines Andhra Pradesh
SECL mines Karnataka
SECL mines Bihar
SECL mines Jharkhand
SECL mines West Bengal
SECL mines Dummy
NCL mines Delhi-Haryana
NCL mines Punjab
NCL mines Rajasthan
NCL mines Uttar Pradesh
NCL mines Gujarat
NCL mines Maharashtra
NCL mines Andhra Pradesh
NCL mines Karnataka
NCL mines Bihar
NCL mines Jharkhand
NCL mines West Bengal
NCL mines Dummy
SCCL mines Delhi-Haryana
SCCL mines Punjab
SCCL mines Rajasthan
SCCL mines Uttar Pradesh
SCCL mines Gujarat
SCCL mines Maharashtra
SCCL mines Andhra Pradesh
SCCL mines Karnataka
SCCL mines Bihar
SCCL mines Jharkhand
SCCL mines West Bengal
SCCL mines Dummy

22.5
0
0
65
0
0
0
0
0
0
15
0
0
45
0
0
0
0
0
0
0
0
0
0
0
0
0
0
36
14
0
0
0
0

0
400
50
0
450
450
500
400
550
450
0
0
100
0
450
500
950
950
500
500
750
650
750
750
550
1150
200
50
0
0
1550
1350
1600
700

1100
800
1200
900
900
1500
700
500
700
0
900
1300
1000
200
1400
1200
1200
1800
500
400
700
0
1600
2000
1400
1300
1100
700
200
800
1500
1200
1500
0

100
1E+30
1E+30
50
1E+30
1E+30
1E+30
1E+30
1E+30
1E+30
0
1E+30
1E+30
230
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
200
50
1E+30
1E+30
1E+30
1E+30

1E+30
400
50
350
450
450
500
400
550
450
230
0
100
1E+30
450
500
950
950
500
500
750
650
750
750
550
1150
200
50
1E+30
200
1550
1350
1600
700

Constraints
Cell
$D$10
$E$10
$F$10
$G$10
$H$10
$I$10
$J$10
$K$10

Name
Shipped Delhi-Haryana
Shipped Punjab
Shipped Rajasthan
Shipped Uttar Pradesh
Shipped Gujarat
Shipped Maharashtra
Shipped Andhra Pradesh
Shipped Karnataka

Final Shadow Constraint Allowable Allowable


Value
Price
R.H. Side
Increase Decrease
18
900
18
0
15
22.5
1300
22.5
0
5.5
22.5
900
22.5
0
15
45
200
45
0
45
45
950
45
0
5.5
117
700
117
0
15
36
250
36
0
4
18
850
18
0
4

$L$10
$M$10
$N$10
$O$10
$P$3
$P$4
$P$5
$P$6
$P$7
$P$8

Shipped Bihar
Shipped Jharkhand
Shipped West Bengal
Shipped Dummy
ECL, CCL mines Actual Supply
MCL mines Actual Supply
WCL mines Actual Supply
SECL mines Actual Supply
NCL mines Actual Supply
SCCL mines Actual Supply

4.5
49.5
36
8
84
80
52
96
60
50

0
-100
-50
-650
300
650
-500
200
0
-50

4.5
49.5
36
8
84
80
52
96
60
50

0
0
0
0
5.5
5.5
15
15
0
4

4.5
5.5
5.5
5.5
0
0
0
0
1E+30
0

Distance
From
To
ECL, CCL mines
MCL mines
WCL mines
SECL mines
NCL mines
SCCL mines

Shipped
Demand

DelhiPunjab
Haryana
17
0
0
0
1
0

0
0
0
8.5
14
0

18

18

22.5

22.5

Rajasthan

0
0
0
22.5
0
0

Uttar
Pradesh
0
0
0
0
45
0

22.5

22.5

Gujarat

Maharashtra

0
45
0
0
0
0

45

45

0
0
52
65
0
0

45

45

117

117

Unit Cost Matrix

Distance
From
To
ECL, CCL, BCCL
MCL mines
WCL mines
SECL mines
NCL mines
SCCL mines
Minimum Total
Cost

DelhiPunjab
Haryana
1200
1600
1200
1100
900
1600

1600
2000
1500
1500
1300
2000

279600

Rajasthan

1300
1700
1000
1100
1000
1400

Uttar
Pradesh

Gujarat

730
1200
800
800
200
1300

1700
1600
800
1200
1400
1100

Maharashtra

1300
1400
200
900
1200
700

Andhra
Pradesh
0
0
0
0
0
36

Karnataka Bihar

0
4
0
0
0
14

36

36

4.5
0
0
0
0
0

18

18

Jharkhand

49.5
0
0
0
0
0

4.5

4.5

West
Bengal

Dummy

13
23
0
0
0
0

49.5

49.5

36

36

ix

Andhra
Pradesh
1300
1100
600
900
1200
200

Karnataka Bihar

1900
1500
1300
1500
1800
800

300
900
1000
700
500
1500

Jharkhand

200
600
900
500
400
1200

West
Bengal
250
600
1100
700
700
1500

Dummy

0
0
0
0
0
0

Actual
Supply

Max
Supply

0
8
0
0
0
0

84
80
52
96
60
50

422
422
422

84

80
52
96
60
50
422

Distance
From
To
ECL, CCL mines
MCL mines
WCL mines
SECL mines
NCL mines
SCCL mines

Distance
From ECL, CCL
mines
To
Delhi0
Haryana
Punjab
17
Rajastha
0
n
Uttar
0
Pradesh
Gujarat
0
Maharas
0
htra
Andhra
0
Pradesh
Karnatak
0
a
Bihar
4.5
Jharkhan
49.5
d
West
13
Bengal
0
Dummy
422

84

DelhiPunjab
Haryana

Rajastha Uttar
n
Pradesh

Gujarat

0
0
0
3
15
0

17
0
0
5.5
0
0

0
0
0
22.5
0
0

0
0
0
0
45
0

0
45
0
0
0
0

MCL
mines
0

WCL
mines
0

SECL
mines
3

NCL
mines
15

SCCL
mines
0

0
0

0
0

5.5
22.5

0
0

0
0

45

45
0

0
52

0
65

0
0

0
0

36

14

0
0

0
0

0
0

0
0

0
0

23

Maharas
htra
0
0
52
65
0
0

18
22.5
22.5
45
45
117
36
18
4.5
49.5
36

80

52

96

60

50

8
422

Andhra
Pradesh
0
0
0
0
0
36

Karnatak Bihar
a
0
4
0
0
0
14

4.5
0
0
0
0
0

Jharkhan West
d
Bengal
49.5
0
0
0
0
0

13
23
0
0
0
0

Dummy

0
8
0
0
0
0

Distance
From
To
ECL, CCL mines
MCL mines
WCL mines
SECL mines
NCL mines
SCCL mines
Paradeep Port
Shipped
Demand

DelhiPunjab
Haryana
0
0
0
3
15
0

17
0
0
5.5
0
0
2.55
18

18

25.05

22.5

Rajasthan

0
0
0
22.5
0
0

Uttar
Pradesh
0
0
0
0
45
0

22.5

22.5

Gujarat

Maharashtra

0
45
0
0
0
0

45

45

0
0
52
65
0
0

45

45

117

117

Unit Cost Matrix

Distance
From
To
ECL, CCL, BCCL
MCL mines
WCL mines
SECL mines
NCL mines
SCCL mines
Paradeep
Minimum Total
Cost

DelhiPunjab
Haryana
1200
1600
1200
1100
900
1600
1600

1600
2000
1500
1500
1300
2000
2000

290932.5

Rajasthan

1300
1700
1000
1100
1000
1400
1700

Uttar
Pradesh

Gujarat

730
1200
800
800
200
1300
1200

1700
1600
800
1200
1400
1100
1600

Maharashtra

1300
1400
200
900
1200
700
1400

Andhra
Pradesh
0
0
0
0
0
36

Karnataka Bihar

0
4
0
0
0
14

36

36

4.5
0.575
0
0
0
0
0.1
18

18

5.175

4.5

Jharkhand

49.5
7.425
0
0
0
0

56.925

49.5

West
Bengal

Dummy

13
23
0
0
0
0
1.95
37.95

36

ix

Andhra
Pradesh
1300
1100
600
900
1200
200
1100

Karnataka Bihar

1900
1500
1300
1500
1800
800
1500

300
900
1000
700
500
1500
900

Jharkhand

200
600
900
500
400
1200
600

West
Bengal
250
600
1100
700
700
1500
600

Dummy

0
0
0
0
0
0
0

Actual
Supply

Max
Supply

0
0
0
0
0
0

84
80
52
96
60
50

422
426.6
422

84

80
52
96
60
50
422

Distance
From
To
ECL, CCL mines
MCL mines
WCL mines
SECL mines
NCL mines
SCCL mines
Paradeep Port

Shipped
Demand

DelhiPunjab
Haryana
17
2.55
0
0
1
0
0

0
0
0
8.5
14
0
0

20.55

20.55

22.5

22.5

Rajasthan

0
0
0
22.5
0
0
0

Uttar
Pradesh
0
0
0
0
45
0
0

22.5

22.5

Gujarat

Maharashtra

0
45
0
0
0
0
0

45

45

0
0
52
65
0
0
0

45

45

117

117

Unit Cost Matrix

Distance
From
To
ECL, CCL, BCCL
MCL mines
WCL mines
SECL mines
NCL mines
SCCL mines
Paradeep
Minimum Total
Cost

DelhiPunjab
Haryana
1200
1600
1200
1100
900
1600
1920

1600
2000
1500
1500
1300
2000
2400

290464.5

Rajasthan

1300
1700
1000
1100
1000
1400
2040

Uttar
Pradesh

Gujarat

730
1200
800
800
200
1300
1440

1700
1600
800
1200
1400
1100
1920

Maharashtra

1300
1400
200
900
1200
700
1680

Andhra
Pradesh
0
0
0
0
0
36
0

Karnataka Bihar

0
4
0
0
0
14
0

36

36

4.5
0.675
0
0
0
0
0

18

18

5.175

5.175

Jharkhand

49.5
4.775
0
0
0
0
2.65

56.925

56.925

West
Bengal

Dummy

13
23
0
0
0
0
1.95

37.95

37.95

ix

Andhra
Pradesh
1300
1100
600
900
1200
200
1320

Karnataka Bihar

1900
1500
1300
1500
1800
800
1800

300
900
1000
700
500
1500
1080

Jharkhand

200
600
900
500
400
1200
720

West
Bengal
250
600
1100
700
700
1500
720

Dummy

0
0
0
0
0
0
0

Actual
Supply

Max
Supply

0
0
0
0
0
0

84
80
52
96
60
50

4.6

426.6
426.6
434.6

84

80
52
96
60
50

422