Microsoft Excel 15.

0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 08-11-2019 10:59:54

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$25 Kolkata Kolkata 1000 0 14.75 2.5 19
$C$25 Kolkata Burdwan 0 0.75 16.5 1E+030 0.75
$D$25 Kolkata Bankura 0 1.75 18.5 1E+030 1.75
$E$25 Kolkata Murshidabad 0 3.5 18.75 1E+030 3.5
$F$25 Kolkata Birbhum 1500 0 15.5 0.75 19.75
$G$25 Kolkata Hooghly 0 0 17 0.75 0.75
$H$25 Kolkata Puruliya 0 1.25 19.25 1E+030 1.25
$B$26 Burdwan Kolkata 0 2.5 21.5 1E+030 2.5
$C$26 Burdwan Burdwan 750 0 20 0.75 20
$D$26 Burdwan Bankura 0 0.5 21.5 1E+030 0.5
$E$26 Burdwan Murshidabad 0 2.25 21.75 1E+030 2.25
$F$26 Burdwan Birbhum 0 0.75 20.5 1E+030 0.75
$G$26 Burdwan Hooghly 750 0 21.25 0.75 0.75
$H$26 Burdwan Puruliya 0 0 22.25 0.5 1
$B$27 Bankura Kolkata 0 6 17.5 1E+030 6
$C$27 Bankura Burdwan 0 3 15.5 1E+030 3
$D$27 Bankura Bankura 1500 0 13.5 0.5 0.25
$E$27 Bankura Murshidabad 0 3.25 15.25 1E+030 3.25
$F$27 Bankura Birbhum 0 4.5 16.75 1E+030 4.5
$G$27 Bankura Hooghly 0 2.25 16 1E+030 2.25
$H$27 Bankura Puruliya 2000 0 14.75 0.25 0.5
$B$28 Murshidabad Kolkata 0 4.5 21.75 1E+030 4.5
$C$28 Murshidabad Burdwan 0 1.5 19.75 1E+030 1.5
$D$28 Murshidabad Bankura 1000 0 19.25 0.25 2.25
$E$28 Murshidabad Murshidabad 1500 0 17.75 2.25 19.5
$F$28 Murshidabad Birbhum 0 1.5 19.5 1E+030 1.5
$G$28 Murshidabad Hooghly 0 1 20.5 1E+030 1
$H$28 Murshidabad Puruliya 0 0.25 20.75 1E+030 0.25

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$B$29 Kolkata 1000 19 1000 0 750
$C$29 Burdwan 750 20 750 0 750
$D$29 Bankura 2500 21 2500 0 0
$E$29 Murshidabad 1500 19.5 1500 0 0
$F$29 Birbhum 1500 19.75 1500 0 750
$G$29 Hooghly 750 21.25 750 0 750
$H$29 Puruliya 2000 22.25 2000 0 0
$I$25 Kolkata Supply 2500 -4.25 2500 750 0
$I$26 Burdwan Supply 1500 0 1500 1E+030 0
$I$27 Bankura Supply 3500 -7.5 3500 0 0
$I$28 Murshidabad Supply 2500 -1.75 2500 0 0
 Producti Daily Capacity (in
Production on Cost number of
Facility per bottles)
bottle

Kolkata 14 2500

Burdwan 19 1500

Bankura 13 3500

Murshidabad 17 2500

Murshida Birbhum Hooghly

Kolkata Burdwan Bankura bad
Kolkata 0.75 2.5 4.5 4.75 1.5 3

Burdwan 2.5 1 2.5 2.75 1.5 2.25

Production Bankura 4.5 2.5 0.5 2.25 3.75 3
Facility
Murshida 4.75 2.75 2.25 0.75 2.5 3.5
bad
Puruliya 5.25 3.25 1.75 2.5 3.75 3.5
Demand 5-year 1000 750 2500 1500 1500 750
Forecast 10-year 1000 1000 3000 2000 2000 1000

Kolkata Burdwan Bankura Murshidabad Birbhum Hooghly Puruliya

Kolkata 14.75 16.5 18.5 18.75 15.5 17 19.25

Burdwan 21.5 20 21.5 21.75 20.5 21.25 22.25
Bankura 17.5 15.5 13.5 15.25 16.75 16 14.75
Murshidabad 21.75 19.75 19.25 17.75 19.5 20.5 20.75

Kolkata Burdwan Bankura Murshidabad Birbhum Hooghly Puruliya

Kolkata 1000 0 0 0 1500 0 0
Burdwan 0 750 0 0 0 750 0
Bankura 0 0 1500 0 0 0 2000
Murshidabad 0 0 1000 1500 0 0 0
1000 750 2500 1500 1500 750 2000
>= >= >= >= >= >= >=
1000 750 2500 1500 1500 750 2000
Puruliya

5.25

3.25

1.75

3.75

0.5
2000
3000

Supply
2500 <= 2500
1500 <= 1500
3500 <= 3500
2500 <= 2500

164562.5