Microsoft Excel 16.

71 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 3/27/23 22:26:10
Result: Solver found a solution. All constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 670,625 Seconds.
Iterations: 15 Subproblems: 0
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 1E-06, Use Automatic Scaling
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative

Objective Cell (Max)

Cell Name Original Value Final Value
$B$35 Total Revenue Tickets sold for outbound legs 44635 185593

Variable Cells
Cell Name Original Value Final Value
$D$28 Houston Houston 0 0
$E$28 Houston Chicago 25 123
$F$28 Houston Miami 0 80
$G$28 Houston Phoenix 0 110
$D$29 Chicago Houston 0 84
$E$29 Chicago Chicago 0 0
$F$29 Chicago Miami 0 94
$G$29 Chicago Phoenix 0 62
$D$30 Miami Houston 0 72
$E$30 Miami Chicago 50 100
$F$30 Miami Miami 0 0
$G$30 Miami Phoenix 45 68
$D$31 Phoenix Houston 0 115
$E$31 Phoenix Chicago 75 17
$F$31 Phoenix Miami 0 66
$G$31 Phoenix Phoenix 0 0

Constraints
Cell Name Cell Value Formula
$E$32 Tickets sold for outbound legs Chicago 240 $E$32<=$B$21
$F$32 Tickets sold for outbound legs Miami 240 $F$32<=$B$21
$G$32 Tickets sold for outbound legs Phoenix 240 $G$32<=$B$21
$H$29 Chicago Tickets sold for inbound legs 240 $H$29<=$B$21
$H$30 Miami Tickets sold for inbound legs 240 $H$30<=$B$21
$H$31 Phoenix Tickets sold for inbound legs 198 $H$31<=$B$21
$D$28 Houston Houston 0 $D$28<=$D$15
$E$28 Houston Chicago 123 $E$28<=$E$15
$F$28 Houston Miami 80 $F$28<=$F$15
$G$28 Houston Phoenix 110 $G$28<=$G$15
$D$29 Chicago Houston 84 $D$29<=$D$16
$E$29 Chicago Chicago 0 $E$29<=$E$16
$F$29 Chicago Miami 94 $F$29<=$F$16
$G$29 Chicago Phoenix 62 $G$29<=$G$16
$D$30 Miami Houston 72 $D$30<=$D$17
$E$30 Miami Chicago 100 $E$30<=$E$17
$F$30 Miami Miami 0 $F$30<=$F$17
$G$30 Miami Phoenix 68 $G$30<=$G$17
$D$31 Phoenix Houston 115 $D$31<=$D$18
$E$31 Phoenix Chicago 17 $E$31<=$E$18
$F$31 Phoenix Miami 66 $F$31<=$F$18
$G$31 Phoenix Phoenix 0 $G$31<=$G$18
, Assume NonNegative

Integer
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin
Contin

Status Slack
Binding 0
Binding 0
Binding 0
Binding 0
Binding 0
Not Binding 42
Binding 0
Binding 0
Binding 0
Binding 0
Not Binding 46
Binding 0
Not Binding 4
Not Binding 26
Binding 0
Not Binding 5
Binding 0
Binding 0
Binding 0
Not Binding 73
Binding 0
Binding 0
Microsoft Excel 16.71 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 3/27/23 22:26:10

Variable Cells
Final Reduced Objective Allowable
Cell Name Value Cost Coefficient Increase
$D$28 Houston Houston 0 0 0 0
$E$28 Houston Chicago 123 5 197 1E+030
$F$28 Houston Miami 80 18 110 1E+030
$G$28 Houston Phoenix 110 120 125 1E+030
$D$29 Chicago Houston 84 0 190 5
$E$29 Chicago Chicago 0 -382 0 382
$F$29 Chicago Miami 94 0 282 18
$G$29 Chicago Phoenix 62 0 195 120
$D$30 Miami Houston 72 8 108 1E+030
$E$30 Miami Chicago 100 0 292 8
$F$30 Miami Miami 0 -192 0 192
$G$30 Miami Phoenix 68 133 238 1E+030
$D$31 Phoenix Houston 115 110 110 1E+030
$E$31 Phoenix Chicago 17 0 192 5
$F$31 Phoenix Miami 66 138 230 1E+030
$G$31 Phoenix Phoenix 0 -5 0 5

Constraints
Final Shadow Constraint Allowable
Cell Name Value Price R.H. Side Increase
$E$32 Tickets sold for outbound legs Chicago 240 192 240 42
$F$32 Tickets sold for outbound legs Miami 240 92 240 4
$G$32 Tickets sold for outbound legs Phoenix 240 5 240 26
$H$29 Chicago Tickets sold for inbound legs 240 190 240 46
$H$30 Miami Tickets sold for inbound legs 240 100 240 5
$H$31 Phoenix Tickets sold for inbound legs 198 0 240 1E+030

a) Shadow Price is 100 and it is valid 5 tickets.

b) Shadow prices of 100 and 192 for MH and Hc, respectively, are valid.
Shadow prices of the M_C ticket is 292
Allowable
Decrease
1E+030
5
18
120
18
1E+030
92
5
8
100
1E+030
133
110
8
138
1E+030

Allowable
Decrease
17 0.59
46
46
84
42 0.35714286
42
0.95
Revenue for each city pair Destination
Houston Chicago Miami
Houston $ - $ 197.00 $ 110.00
Chicago $ 190.00 $ - $ 282.00
Origin
Miami $ 108.00 $ 292.00 $ -
Phoenix $ 110.00 $ 192.00 $ 230.00

Demand for each city pair

Destination
Houston Chicago Miami
Houston 0 123 80
Chicago 130 0 98
Origin
Miami 72 105 0
Phoenix 115 90 66
Total deman for 318 244
fligh to
Aircraft size : 240

Model

Destination
Houston Chicago Miami
Houston 0 123 80
Chicago 84 0 94
Origin
Miami 72 100 0
Phoenix 115 17 66
Tickets sold for 240 240
outbound legs

Total Revenue $ 185,593

ation
Phoenix
$ 125.00
$ 195.00
$ 238.00
$ -

ation Total deman for

Phoenix flighto hub
110 0
88 316
68 245
0 271
266

ation Tickets sold for

Phoenix inbound legs
110
62 240
68 240
0 198
240