Microsoft Excel 16.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 18-Feb-18 1:11:01 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.125 Seconds.
Iterations: 68 Subproblems: 0
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 0.000001
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative

Objective Cell (Max)

Cell Name Original Value Final Value
$J$18 revenue 879565 879565

Variable Cells
Cell Name Original Value Final Value Integer
$B$4 1 1 Contin
$C$4 0 0 Contin
$D$4 42 42 Contin
$E$4 1 1 Contin
$F$4 9 9 Contin
$G$4 0 0 Contin
$B$5 6 6 Contin
$C$5 0 0 Contin
$D$5 39 39 Contin
$E$5 46 46 Contin
$F$5 14 14 Contin
$G$5 0 0 Contin
$B$6 5 5 Contin
$C$6 1 1 Contin
$D$6 107 107 Contin
$E$6 5 5 Contin
$F$6 42 42 Contin
$G$6 0 0 Contin
$B$7 32 32 Contin
$C$7 1 1 Contin
$D$7 1 1 Contin
$E$7 46 46 Contin
$F$7 56 56 Contin
$G$7 0 0 Contin
$B$8 0 0 Contin
$C$8 0 0 Contin
$D$8 45 45 Contin
$E$8 48 48 Contin
$F$8 49 49 Contin
$G$8 18 18 Contin
$B$9 0 0 Contin
$C$9 9 9 Contin
$D$9 78 78 Contin
$E$9 54 54 Contin
$F$9 52 52 Contin
$G$9 19 19 Contin
$B$10 22 22 Contin
$C$10 6 6 Contin
$D$10 25 25 Contin
$E$10 16 16 Contin
$F$10 26 26 Contin
$G$10 9 9 Contin
$B$11 0 0 Contin
$C$11 0 0 Contin
$D$11 41 41 Contin
$E$11 0 0 Contin
$F$11 8 8 Contin
$G$11 0 0 Contin
$B$12 7 7 Contin
$C$12 0 0 Contin
$D$12 42 42 Contin
$E$12 39 39 Contin
$F$12 14 14 Contin
$G$12 0 0 Contin
$B$13 6 6 Contin
$C$13 0 0 Contin
$D$13 79 79 Contin
$E$13 4 4 Contin
$F$13 40 40 Contin
$G$13 0 0 Contin
$B$14 29 29 Contin
$C$14 1 1 Contin
$D$14 29 29 Contin
$E$14 55 55 Contin
$F$14 49 49 Contin
$G$14 1 1 Contin
$B$15 0 0 Contin
$C$15 0 0 Contin
$D$15 42 42 Contin
$E$15 52 52 Contin
$F$15 56 56 Contin
$G$15 16 16 Contin
$B$16 0 0 Contin
$C$16 8 8 Contin
$D$16 80 80 Contin
 $E$16 22 22 Contin
$F$16 51 51 Contin
$G$16 20 20 Contin
$B$17 25 25 Contin
$C$17 7 7 Contin
$D$17 21 21 Contin
$E$17 17 17 Contin
$F$17 29 29 Contin
$G$17 9 9 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$H$4 occupied 53 $H$4<=$I$4 Not Binding 272
$H$5 occupied 156 $H$5<=$I$5 Not Binding 169
$H$6 occupied 255 $H$6<=$I$6 Not Binding 70
$H$7 occupied 325 $H$7<=$I$7 Binding 0
$H$8 occupied 325 $H$8<=$I$8 Binding 0
$H$9 occupied 325 $H$9<=$I$9 Binding 0
$H$10 occupied 325 $H$10<=$I$10 Binding 0
$H$11 occupied 212 $H$11<=$I$11 Not Binding 113
$H$12 occupied 185 $H$12<=$I$12 Not Binding 140
$H$13 occupied 226 $H$13<=$I$13 Not Binding 99
$H$14 occupied 325 $H$14<=$I$14 Binding 0
$H$15 occupied 325 $H$15<=$I$15 Binding 0
$H$16 occupied 325 $H$16<=$I$16 Binding 0
$H$17 occupied 325 $H$17<=$I$17 Binding 0
$B$4 1 $B$4<=$B$22 Binding 0
$C$4 0 $C$4<=$C$22 Binding 0
$D$4 42 $D$4<=$D$22 Binding 0
$E$4 1 $E$4<=$E$22 Binding 0
$F$4 9 $F$4<=$F$22 Binding 0
$G$4 0 $G$4<=$G$22 Binding 0
$B$5 6 $B$5<=$B$23 Binding 0
$C$5 0 $C$5<=$C$23 Binding 0
$D$5 39 $D$5<=$D$23 Binding 0
$E$5 46 $E$5<=$E$23 Binding 0
$F$5 14 $F$5<=$F$23 Binding 0
$G$5 0 $G$5<=$G$23 Binding 0
$B$6 5 $B$6<=$B$24 Binding 0
$C$6 1 $C$6<=$C$24 Binding 0
$D$6 107 $D$6<=$D$24 Binding 0
$E$6 5 $E$6<=$E$24 Binding 0
$F$6 42 $F$6<=$F$24 Binding 0
$G$6 0 $G$6<=$G$24 Binding 0
$B$7 32 $B$7<=$B$25 Binding 0
$C$7 1 $C$7<=$C$25 Binding 0
$D$7 1 $D$7<=$D$25 Not Binding 99
$E$7 46 $E$7<=$E$25 Binding 0
$F$7 56 $F$7<=$F$25 Binding 0
$G$7 0 $G$7<=$G$25 Binding 0
$B$8 0 $B$8<=$B$26 Not Binding 33
$C$8 0 $C$8<=$C$26 Not Binding 7
$D$8 45 $D$8<=$D$26 Not Binding 32
$E$8 48 $E$8<=$E$26 Not Binding 8
$F$8 49 $F$8<=$F$26 Binding 0
$G$8 18 $G$8<=$G$26 Binding 0
$B$9 0 $B$9<=$B$27 Not Binding 37
$C$9 9 $C$9<=$C$27 Binding 0
$D$9 78 $D$9<=$D$27 Binding 0
$E$9 54 $E$9<=$E$27 Not Binding 4
$F$9 52 $F$9<=$F$27 Binding 0
$G$9 19 $G$9<=$G$27 Binding 0
$B$10 22 $B$10<=$B$28 Binding 0
$C$10 6 $C$10<=$C$28 Binding 0
$D$10 25 $D$10<=$D$28 Binding 0
$E$10 16 $E$10<=$E$28 Binding 0
$F$10 26 $F$10<=$F$28 Binding 0
$G$10 9 $G$10<=$G$28 Binding 0
$B$11 0 $B$11<=$B$29 Binding 0
$C$11 0 $C$11<=$C$29 Binding 0
$D$11 41 $D$11<=$D$29 Binding 0
$E$11 0 $E$11<=$E$29 Binding 0
$F$11 8 $F$11<=$F$29 Binding 0
$G$11 0 $G$11<=$G$29 Binding 0
$B$12 7 $B$12<=$B$30 Binding 0
$C$12 0 $C$12<=$C$30 Binding 0
$D$12 42 $D$12<=$D$30 Binding 0
$E$12 39 $E$12<=$E$30 Binding 0
$F$12 14 $F$12<=$F$30 Binding 0
$G$12 0 $G$12<=$G$30 Binding 0
$B$13 6 $B$13<=$B$31 Binding 0
$C$13 0 $C$13<=$C$31 Binding 0
$D$13 79 $D$13<=$D$31 Binding 0
$E$13 4 $E$13<=$E$31 Binding 0
$F$13 40 $F$13<=$F$31 Binding 0
$G$13 0 $G$13<=$G$31 Binding 0
$B$14 29 $B$14<=$B$32 Binding 0
$C$14 1 $C$14<=$C$32 Binding 0
$D$14 29 $D$14<=$D$32 Not Binding 59
$E$14 55 $E$14<=$E$32 Binding 0
$F$14 49 $F$14<=$F$32 Binding 0
$G$14 1 $G$14<=$G$32 Binding 0
$B$15 0 $B$15<=$B$33 Not Binding 37
$C$15 0 $C$15<=$C$33 Not Binding 10
$D$15 42 $D$15<=$D$33 Not Binding 37
$E$15 52 $E$15<=$E$33 Not Binding 14
$F$15 56 $F$15<=$F$33 Binding 0
$G$15 16 $G$15<=$G$33 Binding 0
$B$16 0 $B$16<=$B$34 Not Binding 40
$C$16 8 $C$16<=$C$34 Binding 0
$D$16 80 $D$16<=$D$34 Binding 0
$E$16 22 $E$16<=$E$34 Not Binding 34
$F$16 51 $F$16<=$F$34 Binding 0
$G$16 20 $G$16<=$G$34 Binding 0
$B$17 25 $B$17<=$B$35 Binding 0
$C$17 7 $C$17<=$C$35 Binding 0
$D$17 21 $D$17<=$D$35 Binding 0
$E$17 17 $E$17<=$E$35 Binding 0
$F$17 29 $F$17<=$F$35 Binding 0
$G$17 9 $G$17<=$G$35 Binding 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 18-Feb-18 1:11:05 PM

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$4 1 205 205 1E+030 205
$C$4 0 410 410 410 1E+030
$D$4 42 615 615 1E+030 615
$E$4 1 255 255 1E+030 255
$F$4 9 510 510 1E+030 510
$G$4 0 765 765 765 1E+030
$B$5 6 205 205 1E+030 205
$C$5 0 410 410 410 1E+030
$D$5 39 510 615 1E+030 510
$E$5 46 255 255 1E+030 255
$F$5 14 510 510 1E+030 510
$G$5 0 660 765 660 1E+030
$B$6 5 205 205 1E+030 205
$C$6 1 305 410 1E+030 305
$D$6 107 255 615 1E+030 255
$E$6 5 255 255 1E+030 255
$F$6 42 405 510 1E+030 405
$G$6 0 405 765 405 1E+030
$B$7 32 100 205 1E+030 100
$C$7 1 50 410 1E+030 50
$D$7 1 0 615 50 105
$E$7 46 150 255 1E+030 150
$F$7 56 150 510 1E+030 150
$G$7 0 150 765 150 1E+030
$B$8 0 -50 205 50 1E+030
$C$8 0 -100 410 100 1E+030
$D$8 45 0 615 50 105
$E$8 48 0 255 0 50
$F$8 49 0 510 1E+030 0
$G$8 18 150 765 1E+030 150
$B$9 0 -50 205 50 1E+030
$C$9 9 50 410 1E+030 50
$D$9 78 255 615 1E+030 255
$E$9 54 0 255 0 50
$F$9 52 150 510 1E+030 150
$G$9 19 405 765 1E+030 405
$B$10 22 100 205 1E+030 100
$C$10 6 305 410 1E+030 305
$D$10 25 510 615 1E+030 510
 $E$10 16 150 255 1E+030 150
$F$10 26 405 510 1E+030 405
$G$10 9 660 765 1E+030 660
$B$11 0 205 205 205 1E+030
$C$11 0 410 410 410 1E+030
$D$11 41 615 615 1E+030 615
$E$11 0 255 255 255 1E+030
$F$11 8 510 510 1E+030 510
$G$11 0 765 765 765 1E+030
$B$12 7 205 205 1E+030 205
$C$12 0 410 410 410 1E+030
$D$12 42 510 615 1E+030 510
$E$12 39 255 255 1E+030 255
$F$12 14 510 510 1E+030 510
$G$12 0 660 765 660 1E+030
$B$13 6 205 205 1E+030 205
$C$13 0 305 410 305 1E+030
$D$13 79 255 615 1E+030 255
$E$13 4 255 255 1E+030 255
$F$13 40 405 510 1E+030 405
$G$13 0 405 765 405 1E+030
$B$14 29 100 205 1E+030 100
$C$14 1 50 410 1E+030 50
$D$14 29 0 615 50 105
$E$14 55 150 255 1E+030 150
$F$14 49 150 510 1E+030 150
$G$14 1 150 765 1E+030 150
$B$15 0 -50 205 50 1E+030
$C$15 0 -100 410 100 1E+030
$D$15 42 0 615 50 105
$E$15 52 0 255 0 50
$F$15 56 0 510 1E+030 0
$G$15 16 150 765 1E+030 150
$B$16 0 -50 205 50 1E+030
$C$16 8 50 410 1E+030 50
$D$16 80 255 615 1E+030 255
$E$16 22 0 255 0 50
$F$16 51 150 510 1E+030 150
$G$16 20 405 765 1E+030 405
$B$17 25 100 205 1E+030 100
$C$17 7 305 410 1E+030 305
$D$17 21 510 615 1E+030 510
$E$17 17 150 255 1E+030 150
$F$17 29 405 510 1E+030 405
$G$17 9 660 765 1E+030 660

Constraints
 Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$H$4 occupied 53 0 325 1E+030 272
$H$5 occupied 156 0 325 1E+030 169
$H$6 occupied 255 0 325 1E+030 70
$H$7 occupied 325 105 325 48 1
$H$8 occupied 325 255 325 8 48
$H$9 occupied 325 255 325 4 54
$H$10 occupied 325 105 325 32 4
$H$11 occupied 212 0 325 1E+030 113
$H$12 occupied 185 0 325 1E+030 140
$H$13 occupied 226 0 325 1E+030 99
$H$14 occupied 325 105 325 22 14
$H$15 occupied 325 255 325 14 52
$H$16 occupied 325 255 325 34 22
$H$17 occupied 325 105 325 22 14
max rooms 325
205 205 205 255 255 255
1 2 3 1 2 3 occupied max revenue
2-Nov 1 0 42 1 9 0 53 325 30880
3-Nov 6 0 39 46 14 0 156 325 44085
4-Nov 5 1 107 5 42 0 255 325 89935
5-Nov 32 1 1 46 56 0 325 325 47875
6-Nov 0 0 45 48 49 18 325 325 78675
7-Nov 0 9 78 54 52 19 325 325 106485
8-Nov 22 6 25 16 26 9 325 325 46570
9-Nov 0 0 41 0 8 0 212 325 29295
10-Nov 7 0 42 39 14 0 185 325 44350
11-Nov 6 0 79 4 40 0 226 325 71235
12-Nov 29 1 29 55 49 1 325 325 63970
13-Nov 0 0 42 52 56 16 325 325 79890
14-Nov 0 8 80 22 51 20 325 325 99400
15-Nov 25 7 21 17 29 9 325 325 46920
879565

205-1 205-2 205-3 255-1 255-2 255-3

2-Nov 1 0 42 1 9 0
3-Nov 6 0 39 46 14 0
4-Nov 5 1 107 5 42 0
5-Nov 32 1 100 46 56 0
6-Nov 33 7 77 56 49 18
7-Nov 37 9 78 58 52 19
8-Nov 22 6 25 16 26 9
9-Nov 0 0 41 0 8 0
10-Nov 7 0 42 39 14 0
11-Nov 6 0 79 4 40 0
12-Nov 29 1 88 55 49 1
13-Nov 37 10 79 66 56 16
14-Nov 40 8 80 56 51 20
15-Nov 25 7 21 17 29 9