You are on page 1of 10

Kolkata banglore hybd Nagpur Capacity Plant cost

Delhi 140 220 270 130 500 80000


Mumbai 270 127 250 261 590 100000
Chennai 185 120 133 169 520 70000
Demand 360 390 400 340

b 280 0 0 220 1 0
80 390 0 0 1 0
0 0 400 120 1 0

constraint
Supply Region Excess Capacity
Delhi 0
Mumbai 120
Chennai 0
UnmetDemand Kolkata banglore hybd ngp
0 0 0 0

objective fn
b 462410
Pcost/perunit tax
4 0.31
3.5 0.29
4.25 0.25
Kolkata banglore hybd Nagpur Capacity Plant cost
Delhi 140 220 270 130 500 80000
Mumbai 270 127 250 261 590 100000
Chennai 185 120 133 169 520 70000
Demand 360 390 400 340

open/close
b 280 0 0 220 1 0
80 390 0 0 1 0
0 0 400 120 1 0

constraint
Supply Region Excess Capacity
Delhi 0
Mumbai 120
Chennai 0
UnmetDemand Kolkata banglore hybd ngp
0 0 0 0

objective fn
b 468265
Pcost/perunit tax
4 0.31
3.5 0.29
4.25 0.25
Kolkata banglore hybd Nagpur Capacity
Delhi 140 220 270 130 500
Mumbai 270 127 250 261 590
Chennai 185 120 133 169 520
Demand 360 390 400 340

open_low
b 360 0 0 340 0
0 390 0 0 1
0 0 400 0 1

constraint
Supply Region Excess Capacity
Delhi 0
Mumbai 10
Chennai 0
UnmetDemand Kolkata banglore hybd ngp
0 0 0 0

objective fn
b 438195
Plant cost Pcost/perunit tax Fixed Low Fixed High
80000 4 0.31 70000 400 95000 700
100000 3.5 0.29 70000 400 95000 700
70000 4.25 0.25 70000 400 95000 700

carbon emission
open_high Kolkata banglore hybd Nagpur
1 Delhi 40 40 29 25
0 Mumbai 35 43 29 35
0 Chennai 30 42 31 29

total cost 438195 100000


total carbon e 52070
Kolkata banglore hybd Nagpur Capacity
Delhi 140 220 270 130 500
Mumbai 270 127 250 261 590
Chennai 185 120 133 169 520
Demand 360 390 400 340

open_low
b 360 0 0 340 0
0 390 0 0 1
0 0 400 0 1

constraint
Supply Region Excess Capacity
Delhi 0
Mumbai 10
Chennai 0
UnmetDemand Kolkata banglore hybd ngp
0 0 0 0

objective fn
b 438195
Plant cost Pcost/perunit tax Fixed Low Fixed High
80000 4 0.31 70000 400 95000 700
100000 3.5 0.29 70000 400 95000 700
70000 4.25 0.25 70000 400 95000 700

open_high
1
0
0
Oneway analysis for Solver model in d worksheet

TC (cell $M$16) values along side, output cell(s) along top

$L$16

$L$17
1
100000 438195 52070
150000 438195 52070
200000 438195 52070
250000 438195 52070
300000 438195 52070
350000 438195 52070
400000 438195 52070
450000 438195 52070
500000 438195 52070
550000 438195 52070
600000 438195 52070
650000 438195 52070
700000 438195 52070
750000 438195 52070
800000 438195 52070
850000 438195 52070
900000 438195 52070
950000 438195 52070
1000000 438195 52070

500000
450000
400000
350000
300000
250000
200000
150000
100000
50000
0
00 00 00
0 00 50 0 0 00 50
1 1 2 2
Sensitivity of $L$16 to TC

Data for chart


$L$16
When you select an output from the
dropdown list in cell $K$4, the chart
438195 will adapt to that output.
438195
438195
438195
438195
438195
438195
438195
438195
438195
438195
438195
438195
438195
438195
438195
438195
438195
438195

Sensitivity of $L$16 to TC
500000
450000
400000
350000
300000
250000
200000
150000
100000
50000
0
0 0 0 0 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0
0 00 50 0 0 00 50 0 0 00 50 0 0 00 50 0 0 00 50 0 0 00 50 0 0 00 50 0 0 00 50 0 0 00 50 0 0 00
1 1 2 2 3 3 4 4 5 5 6 6 7 7 8 8 9 9 10

TC ($M$16)

You might also like