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