INPUTS

Cost of Room $150 Excess Rooms

Doctors Attending (normal) 3392.0784065 3393 0
Doctors Attending (Triang) 4428.2565295 4429
Cost of Room (Excess) $250

Rooms Booked 4100 4200 4300 4400 4500

4100

Outputs
Regular rooms $615,000 Regular Rooms
Excess Rooms (Normal) $0 Excess Rooms (Triangle)
Total Cost (Normal) $615,000 Total Cost (Triangle)

$727,749.32
Excess Rooms
329

4600 4700 4800 4900

$615,000
$82,250.00
$697,250.00

$803,464.61