Microsoft Excel 16.

0 Answer Report
Worksheet: [OM_Session4.xlsx]Sheet1
Report Created: 07-03-2020 13:13:47
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.062 Seconds.
Iterations: 18 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
$C$19 Revenue DV 103103 103103

Variable Cells
Cell Name Original Value Final Value Integer
$C$2 PCQ DV 33 33 Contin
$C$3 PCY DV 16 16 Contin
$C$4 POQ DV 22 22 Contin
$C$5 POY DV 11 11 Contin
$C$6 PMQ DV 44 44 Contin
$C$7 PMY DV 6 6 Contin
$C$8 NCQ DV 26 26 Contin
$C$9 NCY DV 15 15 Contin
$C$10 NOQ DV 39 39 Contin
$C$11 NOY DV 9 9 Contin
$C$12 NMQ DV 36 36 Contin
$C$13 NMY DV 7 7 Contin
$C$14 CMQ DV 31 31 Contin
$C$15 CMY DV 8 8 Contin
$C$16 COQ DV 41 41 Contin
$C$17 COY DV 10 10 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$F$7 PMY 132 $F$7<=132 Binding 0
$F$8 NCQ 132 $F$8<=132 Binding 0
$F$9 NCY 132 $F$9<=132 Binding 0
$F$10 NOQ 132 $F$10<=132 Binding 0
$C$2 PCQ DV 33 $C$2<=$D$2 Binding 0
$C$3 PCY DV 16 $C$3<=$D$3 Binding 0
$C$4 POQ DV 22 $C$4<=$D$4 Not Binding 23
$C$5 POY DV 11 $C$5<=$D$5 Binding 0
$C$6 PMQ DV 44 $C$6<=$D$6 Binding 0
$C$7 PMY DV 6 $C$7<=$D$7 Binding 0
$C$8 NCQ DV 26 $C$8<=$D$8 Binding 0
$C$9 NCY DV 15 $C$9<=$D$9 Binding 0
$C$10 NOQ DV 39 $C$10<=$D$10 Binding 0
$C$11 NOY DV 9 $C$11<=$D$11 Binding 0
$C$12 NMQ DV 36 $C$12<=$D$12 Not Binding 20
$C$13 NMY DV 7 $C$13<=$D$13 Binding 0
$C$14 CMQ DV 31 $C$14<=$D$14 Not Binding 33
$C$15 CMY DV 8 $C$15<=$D$15 Binding 0
$C$16 COQ DV 41 $C$16<=$D$16 Not Binding 5
$C$17 COY DV 10 $C$17<=$D$17 Binding 0
Microsoft Excel 16.0 Sensitivity Report
Worksheet: [OM_Session4.xlsx]Sheet1
Report Created: 07-03-2020 13:13:47

Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$C$2 PCQ DV 33 174 178 1E+030 174
$C$3 PCY DV 16 376 380 1E+030 376
$C$4 POQ DV 22 0 228 85 4
$C$5 POY DV 11 332 560 1E+030 332
$C$6 PMQ DV 44 85 268 1E+030 85
$C$7 PMY DV 6 273 456 1E+030 273
$C$8 NCQ DV 26 129 199 1E+030 129
$C$9 NCY DV 15 315 385 1E+030 315
$C$10 NOQ DV 39 55 349 1E+030 55
$C$11 NOY DV 9 286 580 1E+030 286
$C$12 NMQ DV 36 0 249 55 70
$C$13 NMY DV 7 195 444 1E+030 195
$C$14 CMQ DV 31 0 179 70 55
$C$15 CMY DV 8 201 380 1E+030 201
$C$16 COQ DV 41 0 224 4 85
$C$17 COY DV 10 358 582 1E+030 358

Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$F$7 PMY 132 4 132 23 5
$F$8 NCQ 132 70 132 20 33
$F$9 NCY 132 179 132 33 31
$F$10 NOQ 132 224 132 5 41
Microsoft Excel 16.0 Limits Report
Worksheet: [OM_Session4.xlsx]Sheet1
Report Created: 07-03-2020 13:13:48

Objective
Cell Name Value
$C$19 Revenue DV 103103

Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$C$2 PCQ DV 33 0 97229 33 103103
$C$3 PCY DV 16 0 97023 16 103103
$C$4 POQ DV 22 0 98087 22 103103
$C$5 POY DV 11 0 96943 11 103103
$C$6 PMQ DV 44 0 91311 44 103103
$C$7 PMY DV 6 0 100367 6 103103
$C$8 NCQ DV 26 0 97929 26 103103
$C$9 NCY DV 15 0 97328 15 103103
$C$10 NOQ DV 39 0 89492 39 103103
$C$11 NOY DV 9 0 97883 9 103103
$C$12 NMQ DV 36 0 94139 36 103103
$C$13 NMY DV 7 0 99995 7 103103
$C$14 CMQ DV 31 0 97554 31 103103
$C$15 CMY DV 8 0 100063 8 103103
$C$16 COQ DV 41 0 93919 41 103103
$C$17 COY DV 10 0 97283 10 103103
 Fare DV Forecasted demand
PCQ 178 33 33
PCY 380 16 16
POQ 228 22 45
POY 560 11 11
PMQ 268 44 44
PMY 456 6 6 132
NCQ 199 26 26 132
NCY 385 15 15 132
NOQ 349 39 39 132
NOY 580 9 9
NMQ 249 36 56
NMY 444 7 7
CMQ 179 31 64
CMY 380 8 8
COQ 224 41 46
COY 582 10 10

Revenue 103103