Microsoft Excel 15.

0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 22-07-2021 11:02:10

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$E$4 Delhi Bangalore 0 4 42 1E+030 4
$F$4 Delhi Mumbai 15000 0 40 4 1E+030
$G$4 Delhi Ahmedabad 35000 0 30 1E+030 1E+030
$H$4 Delhi Ranchi 0 27 35 1E+030 27
$E$5 Calcutta Bangalore 30000 0 45 4 1E+030
$F$5 Calcutta Mumbai 10000 0 47 1E+030 4
$G$5 Calcutta Ahmedabad 0 37 37 1E+030 37
$H$5 Calcutta Ranchi 20000 0 15 27 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$13 LHS 50000 -7 50000 10000 15000
$E$14 LHS 60000 0 75000 1E+030 15000
$E$15 Demand LHS 30000 45 30000 15000 30000
$E$16 LHS 25000 47 25000 15000 10000
$E$17 LHS 35000 37 35000 15000 10000
$E$18 LHS 20000 15 20000 15000 20000
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 22-07-2021 11:02:54

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$E$4 Delhi Bangalore 0 4 42 1E+030 4
$F$4 Delhi Mumbai 15000 0 40 4 1E+030
$G$4 Delhi Ahmedabad 35000 0 30 1E+030 1E+030
$H$4 Delhi Ranchi 0 27 35 1E+030 27
$E$5 Calcutta Bangalore 30000 0 45 4 1E+030
$F$5 Calcutta Mumbai 10000 0 47 1E+030 4
$G$5 Calcutta Ahmedabad 0 37 37 1E+030 37
$H$5 Calcutta Ranchi 20000 0 15 27 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$13 LHS 50000 -7 50000 10000 15000
$E$14 LHS 60000 0 75000 1E+030 15000
$E$15 Demand LHS 30000 45 30000 15000 30000
$E$16 LHS 25000 47 25000 15000 10000
$E$17 LHS 35000 37 35000 15000 10000
$E$18 LHS 20000 15 20000 15000 20000
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 22-07-2021 11:13:32

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$E$4 Delhi Bangalore 15000 0 42 3 1E+030
$F$4 Delhi Mumbai 0 0 40 1E+030 1E+030
$G$4 Delhi Ahmedabad 35000 0 30 1E+030 1E+030
$H$4 Delhi Ranchi 0 23 35 1E+030 23
$E$5 Calcutta Bangalore 15000 0 45 1E+030 3
$F$5 Calcutta Mumbai 25000 0 47 1E+030 1E+030
$G$5 Calcutta Ahmedabad 0 37 37 1E+030 37
$H$5 Calcutta Ranchi 20000 0 15 23 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$13 LHS 50000 -3 50000 15000 15000
$E$14 LHS 60000 0 75000 1E+030 15000
$E$15 Demand LHS 30000 45 30000 15000 15000
$E$16 LHS 25000 47 25000 15000 25000
$E$17 LHS 35000 33 35000 15000 15000
$E$18 LHS 20000 15 20000 15000 20000
$E$19 LHS 0 -4 0 15000 0
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 22-07-2021 11:22:08

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$E$4 Delhi Bangalore 0 2 42 1E+030 2
$F$4 Delhi Mumbai 15000 0 40 2 1E+030
$G$4 Delhi Ahmedabad 35000 0 30 1E+030 1E+030
$H$4 Delhi Ranchi 0 25 35 1E+030 25
$E$5 Dummy Bangalore 10000 0 48 2 2
$F$5 Dummy Mumbai 10000 0 48 2 2
$G$5 Dummy Ahmedabad 0 48 48 1E+030 48
$H$5 Dummy Ranchi 0 30 48 1E+030 30
$E$6 Calcutta Bangalore 20000 0 45 2 25
$F$6 Calcutta Mumbai 0 2 47 1E+030 2
$G$6 Calcutta Ahmedabad 0 40 37 1E+030 40
$H$6 Calcutta Ranchi 20000 0 15 25 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$15 LHS 50000 -8 50000 10000 0
$E$16 LHS 20000 0 20000 1E+030 0
$E$17 LHS 40000 -3 40000 10000 0
$E$18 Demand LHS 30000 48 30000 0 10000
$E$19 LHS 25000 48 25000 0 10000
$E$20 LHS 35000 38 35000 0 10000
$E$21 LHS 20000 18 20000 0 10000
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 22-07-2021 11:23:45

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$E$4 Delhi Bangalore 0 2 42 1E+030 2
$F$4 Delhi Mumbai 15000 0 40 2 1E+030
$G$4 Delhi Ahmedabad 35000 0 30 1E+030 1E+030
$H$4 Delhi Ranchi 0 25 35 1E+030 25
$E$5 Dummy Bangalore 10000 0 50 2 2
$F$5 Dummy Mumbai 10000 0 50 2 2
$G$5 Dummy Ahmedabad 0 50 50 1E+030 50
$H$5 Dummy Ranchi 0 30 50 1E+030 30
$E$6 Calcutta Bangalore 20000 0 45 2 25
$F$6 Calcutta Mumbai 0 2 47 1E+030 2
$G$6 Calcutta Ahmedabad 0 42 37 1E+030 42
$H$6 Calcutta Ranchi 20000 0 15 25 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$15 LHS 50000 -10 50000 10000 0
$E$16 LHS 20000 0 20000 1E+030 0
$E$17 LHS 40000 -5 40000 10000 0
$E$18 Demand LHS 30000 50 30000 0 10000
$E$19 LHS 25000 50 25000 0 10000
$E$20 LHS 35000 40 35000 0 10000
$E$21 LHS 20000 20 20000 0 10000
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 22-07-2021 11:24:38

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$E$4 Delhi Bangalore 0 2 42 1E+030 2
$F$4 Delhi Mumbai 15000 0 40 2 1E+030
$G$4 Delhi Ahmedabad 35000 0 30 1E+030 1E+030
$H$4 Delhi Ranchi 0 25 35 1E+030 25
$E$5 Dummy Bangalore 10000 0 50 2 2
$F$5 Dummy Mumbai 10000 0 50 2 2
$G$5 Dummy Ahmedabad 0 50 50 1E+030 50
$H$5 Dummy Ranchi 0 30 50 1E+030 30
$E$6 Calcutta Bangalore 20000 0 45 2 25
$F$6 Calcutta Mumbai 0 2 47 1E+030 2
$G$6 Calcutta Ahmedabad 0 42 37 1E+030 42
$H$6 Calcutta Ranchi 20000 0 15 25 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$E$15 LHS 50000 -10 50000 10000 0
$E$16 LHS 20000 0 20000 1E+030 0
$E$17 LHS 40000 -5 40000 10000 0
$E$18 Demand LHS 30000 50 30000 0 10000
$E$19 LHS 25000 50 25000 0 10000
$E$20 LHS 35000 40 35000 0 10000
$E$21 LHS 20000 20 20000 0 10000
 DV Bangalore Mumbai AhmedabaRanchi Supply
Delhi 0 15000 35000 0 50000
D Dummy 10000 10000 0 0 30000
Calcutta 20000 0 0 20000 40000
Demand 30000 25000 35000 20000
Objective function
Cost Bangalore Mumbai AhmedabaRanchi 3810000
Delhi 42 40 30 35
Dummy 48 48 50 50
Calcutta 45 47 37 15

Supply
Constrain
ts LHS Sign RhS
50000 less than 50000
20000 less than 30000
40000 less than 40000
Demand 30000 equal 30000
25000 equal 25000
35000 equal 35000
20000 equal 20000
Objective function
Tabs Topic
Transportation Cost
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [SEC C Transportation example.xlsx]Sheet2
Report Created: 7/23/2021 5:32:47 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$D$4 Delhi Bangalore 0 4 42 1E+030 4
$E$4 Delhi Mumbai 25000 0 40 0 1E+030
$F$4 Delhi Ahemdabad 25000 0 30 4 0
$G$4 Delhi Ranchi 0 27 35 1E+030 27
$D$5 Calcutta Bangalore 30000 0 45 4 1E+030
$E$5 Calcutta Mumbai 0 0 47 1E+030 0
$F$5 Calcutta Ahemdabad 10000 0 37 0 4
$G$5 Calcutta Ranchi 20000 0 15 27 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$D$13 Demand LHS 50000 -7 50000 10000 15000
$D$14 LHS 60000 0 75000 1E+030 15000
$D$15 Supply LHS 30000 45 30000 15000 30000
$D$16 LHS 25000 47 25000 15000 10000
$D$17 LHS 35000 37 35000 15000 10000
$D$18 LHS 20000 15 20000 15000 20000
DV Bangalore Mumbai AhemdabaRanchi
Delhi 0 25000 25000 0
Calcutta 30000 0 10000 20000
Objective Function
3770000
Cost Bangalore Mumbai AhmendabRanchi
Delhi 42 40 30 35
Calcutta 45 47 37 15

ConstraintLHS Sign RHS

Demand 50000 less than 50000
60000 less than 75000
Supply 30000 equal 30000
25000 equal 25000
35000 equal 35000
20000 equal 20000
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [SEC C Transportation example.xlsx]Sheet4
Report Created: 7/23/2021 5:54:44 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$D$4 Delhi Bangalore 0 2 42 1E+030 2
$E$4 Delhi Mumbai 15000 0 40 2 2
$F$4 Delhi Ahmedabad 35000 0 30 2 1E+030
$G$4 Delhi Ranchi 0 25 35 1E+030 25
$D$5 Dummy Bangalore 10000 0 48 2 2
$E$5 Dummy Mumbai 10000 0 48 2 2
$F$5 Dummy Ahmedabad 0 10 48 1E+030 10
$G$5 Dummy Ranchi 0 30 48 1E+030 30
$D$6 Calcutta Bangalore 20000 0 45 2 25
$E$6 Calcutta Mumbai 0 2 47 1E+030 2
$F$6 Calcutta Ahmedabad 0 2 37 1E+030 2
$G$6 Calcutta Ranchi 20000 0 15 25 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$D$17 Supply LHS 30000 48 30000 10000 10000
$D$18 LHS 25000 48 25000 10000 10000
$D$19 LHS 35000 38 35000 10000 10000
$D$20 LHS 20000 18 20000 10000 10000
$D$21 Demand LHS 50000 -8 50000 10000 10000
$D$22 LHS 20000 0 30000 1E+030 10000
$D$23 LHS 40000 -3 40000 10000 10000
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [SEC C Transportation example.xlsx]with dummy
Report Created: 7/23/2021 6:07:47 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$D$4 Delhi Bangalore 0 2 42 1E+030 2
$E$4 Delhi Mumbai 15000 0 40 2 2
$F$4 Delhi Ahmedabad 35000 0 30 2 1E+030
$G$4 Delhi Ranchi 0 25 35 1E+030 25
$D$5 Dummy Bangalore 10000 0 48 2 2
$E$5 Dummy Mumbai 10000 0 48 2 2
$F$5 Dummy Ahmedabad 0 12 50 1E+030 12
$G$5 Dummy Ranchi 0 32 50 1E+030 32
$D$6 Calcutta Bangalore 20000 0 45 2 25
$E$6 Calcutta Mumbai 0 2 47 1E+030 2
$F$6 Calcutta Ahmedabad 0 2 37 1E+030 2
$G$6 Calcutta Ranchi 20000 0 15 25 1E+030

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$D$17 Supply LHS 30000 48 30000 10000 10000
$D$18 LHS 25000 48 25000 10000 10000
$D$19 LHS 35000 38 35000 10000 10000
$D$20 LHS 20000 18 20000 10000 10000
$D$21 Demand LHS 50000 -8 50000 10000 10000
$D$22 LHS 20000 0 30000 1E+030 10000
$D$23 LHS 40000 -3 40000 10000 10000
DV Bangalore Mumbai AhmedabaRanchi Supply
Delhi 0 15000 35000 0 50000
Dummy 10000 10000 0 0 30000
Calcutta 20000 0 0 20000 40000
30000 25000 35000 20000
Objective Function
3810000
Cost Bangalore Mumbai AhmedabaRanchi
Delhi 42 40 30 35
Dummy 48 48 50 50
Calcutta 45 47 37 15

Constrai
nts LHS Sign RHS
Supply 30000 equal 30000
25000 equal 25000
35000 equal 35000
20000 equal 20000
Demand 50000 less than 50000
20000 less than 30000
40000 less than 40000
DM>= 20000