Destination Supply

D1 D2 D3 D4
O1 3 1 7 4 300
Source O2 2 6 5 9 400
O3 8 3 3 2 500
Demand 250 350 400 200 1200
 Total Cost 2850

Destination Supply
D1 D2 D3 D4
O1 0 300 0 0 300 300
Source O2 250 0 150 0 400 400
O3 0 50 250 200 500 500
250 350 400 200
Demand 250 350 400 200
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Allocation.xlsx]Sheet1
Report Created: 4/25/2024 9:08:23 AM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$L$16:$O$18

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$L$19:$O$19 = $L$20:$O$20

$P$16:$P$18 <= $Q$16:$Q$18

 Destination
D1 D2 D3 D4 D5 Dummy D
O1 5 1 8 7 5 0
Source O2 3 9 6 7 8 0
O3 4 2 7 6 5 0
O4 7 11 10 4 9 0
Demand 30 20 15 10 20
Supply

15 117
25 95 Total Cost 374
42 22
35

Destination
D1 D2 D3 D4 D5
O1 0 15 0 0 0
Source O2 10 0 15 0 0
O3 17 5 0 0 20
O4 3 0 0 10 0
30 20 15 10 20
Demand 30 20 15 10 20
 Supply
Dummy D
0 15 15
0 25 25
0 42 42
22 35 35
22
22
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Allocation.xlsx]Unbalanced
Report Created: 4/25/2024 9:16:32 AM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$N$13:$S$16

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$N$17:$S$17 = $N$18:$S$18

$T$13:$T$16 <= $U$13:$U$16