Copy

Hotel Simulation Game Lecturer Input
Each turn the students select a problem to deal with in order of importance and their solution must be
graded as a percentage and put into the correct turn box e.g. if they selected problem 2 first then 4 etc..
Problem Number
1
2
3
4
5
6
7
8
Turn Number
1
2
4
20
70
30
80
20
40
100
70
Additionals - Option 1,2 or 3

Replacing Head Receptionist
Installing Computer Reservation System
Staff Training
Additional Marketing
Unique Solution
1
1
Red Team
Front Office
Problem Number
1
2
3
4
5
6
7
8
Turn Number
1
2

Staff Training
New Head Choice
Unique Solution
Blue Team
Front Office
Problem Number
Turn Number
1
2
1
2
3
4
5
6
7
8

Staff Training
New Head Choice
Unique Solution
Green Team
Front Office
Problem Number
1
2
3
4
Turn Number
1
2
5
6
7
8

Staff Training
New Head Choice
Unique Solution
Yellow Team
Front Office
Problem Number
1
2
3
4
5
6
7
8
Turn Number
1
2

Staff Training
New Head Choice
Unique Solution
Turn 1 Profit Results

Profit Results
0
Profit
(1,000)
(2,000)
(3,000)
(4,000)
(5,000)
(6,000)
Turn
Red Team
No Action Result
Red Team
Blue Team
Green Team
Yellow Team
Blue Team
1
(5,000)
(5,000)
(5,000)
(5,000)
(5,000)
Green Team
3
Yellow Team
4
No Action Result
6
Departmental Results
Reception - % Occupancy Result
1
50
50
50
50
50
No Action Result
Red Team
Blue Team
Green Team
Yellow Team
2
50
3
50
4
50
5
50
6
50
7
50
8
50
Room Occupancy
60
Percentage
50
40
30
20
10
0
1
Turn Number
Red Team
Blue Team
Green Team
Yellow Team
No Action Result
Calamity Towers Hotel Profit and Loss
Red Team
Profit & Loss Statement
Last Turn to
Date
Revenue/ Sales
Front Office
Restaurant
Kitchen
Turn 1
Management
No Action
Result
Turn Results
to Date
Difference Your Team Made To Revenue
Room Sales
100,000
100,000
Food
50,000
50,000
Beverage
13,000
13,000
Conference Room Hire
1,000
1,000
Telephone
1,000
1,000
Total Revenue
165,000
165,000
Cost of Goods Sold
Difference Your Team Made To Costs
Room Costs
20,000
20,000
Food Costs
25,000
25,000
Beverage Costs
6,500
6,500
Wages
70,000
70,000
Total Cost
121,500
121,500
Gross Profit
43,500
43,500
Expenses
Difference Your Team Made To Expenses
Salaries / Training
12,500
12,500
Advertising
3,000
3,000
Accounting/Finance
2,000
2,000
Depreciation
3,000
3,000
Refurbishment/Equipment
2,000
2,000
Utilities/Telephone
5,000
5,000
Insurance
5,000
5,000
Property Taxes
2,000
2,000
Interest
10,000
10,000
Bad Debts
4,000
4,000
Total Expenses
48,500
48,500
Net Profit
(5,000)
(5,000)
Blue Team
Last Turn to
Date
Revenue/ Sales
Front Office
Restaurant
Kitchen
Turn 1
Management
No Action
Result
Turn Results
to Date
Room Sales
100,000
100,000
Food
50,000
50,000
Beverage
13,000
13,000
1,000
1,000
Telephone
1,000
1,000
Total Revenue
165,000
165,000
Cost of Goods Sold
Room Costs
20,000
20,000
Food Costs
25,000
25,000
Beverage Costs
6,500
6,500
Wages
70,000
70,000
Total Cost
121,500
121,500
Gross Profit
43,500
43,500
Expenses
Salaries / Training
12,500
12,500
Advertising
3,000
3,000
Accounting/Finance
2,000
2,000
Depreciation
3,000
3,000
2,000
2,000
Utilities/Telephone
5,000
5,000
Insurance
5,000
5,000
Property Taxes
2,000
2,000
Interest
10,000
10,000
Bad Debts
4,000
4,000
Total Expenses
48,500
48,500
Net Profit
(5,000)
(5,000)
Green Team
Last Turn to
Date
Revenue/ Sales
Front Office
Restaurant
Kitchen
Turn 1
Management
No Action
Result
Turn Results
to Date
Room Sales
100,000
100,000
Food
50,000
50,000
Beverage
13,000
13,000
1,000
1,000
Telephone
1,000
1,000
Total Revenue
165,000
165,000
Cost of Goods Sold
Room Costs
20,000
20,000
Food Costs
25,000
25,000
Beverage Costs
6,500
6,500
Wages
70,000
70,000
Total Cost
121,500
121,500
Gross Profit
43,500
43,500
Expenses
Salaries / Training
12,500
12,500
Advertising
3,000
3,000
Accounting/Finance
2,000
2,000
Depreciation
3,000
3,000
2,000
2,000
Utilities/Telephone
5,000
5,000
Insurance
5,000
5,000
Property Taxes
2,000
2,000
Interest
10,000
10,000
Bad Debts
4,000
4,000
Total Expenses
48,500
48,500
Net Profit
(5,000)
(5,000)
Yellow Team
Last Turn to
Date
Revenue/ Sales
Front Office
Restaurant
Kitchen
Turn 1
Management
No Action
Result
Turn Results
to Date
Room Sales
100,000
100,000
Food
50,000
50,000
Beverage
13,000
13,000
1,000
1,000
Telephone
1,000
1,000
Total Revenue
165,000
165,000
Cost of Goods Sold
Room Costs
20,000
20,000
Food Costs
25,000
25,000
Beverage Costs
6,500
6,500
Wages
70,000
70,000
Total Cost
121,500
121,500
Gross Profit
43,500
43,500
Expenses
Salaries / Training
12,500
12,500
Advertising
3,000
3,000
Accounting/Finance
2,000
2,000
Depreciation
3,000
3,000
2,000
2,000
Utilities/Telephone
5,000
5,000
Insurance
5,000
5,000
Property Taxes
2,000
2,000
Interest
10,000
10,000
Bad Debts
4,000
4,000
Total Expenses
48,500
48,500
Net Profit
(5,000)
(5,000)

Profit Results
0
Profit
(2,000)
(4,000)
(6,000)
(8,000)
(10,000)
(12,000)
Turn
Red Team
No Action Result
Red Team
Blue Team
Green Team
Yellow Team
Blue Team
1
(5,000)
(5,000)
(5,000)
(5,000)
(5,000)
2
(10,000)
(10,000)
(10,000)
(10,000)
(10,000)
Green Team
3
Yellow Team
4
No Action Result
6
1
50
50
50
50
50
No Action Result
Red Team
Blue Team
Green Team
Yellow Team
2
50
50
50
50
50
3
50
4
50
5
50
6
50
7
50
8
50
Room Occupancy
60
Percentage
50
40
30
20
10
0
1
Turn Number
Red Team
Blue Team
Green Team
Yellow Team
No Action Result
Red Team
Last Turn to
Date
Revenue/ Sales
Room Sales
Front Office
Restaurant
Kitchen
Turn 2
Management
No Action
Result
Turn Results
to Date

100,000
200,000
200,000
Food
50,000
100,000
100,000
Beverage
13,000
26,000
26,000
1,000
2,000
2,000
Telephone
1,000
2,000
2,000
165,000
330,000
330,000
Total Revenue
Cost of Goods Sold
Room Costs
20,000
40,000
40,000
Food Costs
25,000
50,000
50,000
6,500
13,000
13,000
70,000
140,000
140,000
121,500
243,000
243,000
43,500
87,000
87,000
Beverage Costs
Wages
Total Cost
Gross Profit
Expenses
Salaries / Training

12,500
25,000
25,000
Advertising
3,000
6,000
6,000
Accounting/Finance
2,000
4,000
4,000
Depreciation
3,000
6,000
6,000
2,000
4,000
4,000
Utilities/Telephone
5,000
10,000
10,000
Insurance
5,000
10,000
10,000
Property Taxes
2,000
4,000
4,000
10,000
20,000
20,000
Interest
Bad Debts
4,000
8,000
8,000
Total Expenses
48,500
97,000
97,000
Net Profit
(5,000)
(10,000)
(10,000)
Blue Team
Last Turn to
Date
Revenue/ Sales
Room Sales
Front Office
Restaurant
Kitchen
Turn 2
Management
No Action
Result
Turn Results
to Date

100,000
200,000
200,000
Food
50,000
100,000
100,000
Beverage
13,000
26,000
26,000
1,000
2,000
2,000
Telephone
1,000
2,000
2,000
165,000
330,000
330,000
Total Revenue
Cost of Goods Sold
Room Costs
20,000
40,000
40,000
Food Costs
25,000
50,000
50,000
6,500
13,000
13,000
70,000
140,000
140,000
121,500
243,000
243,000
43,500
87,000
87,000
Beverage Costs
Wages
Total Cost
Gross Profit
Expenses
Salaries / Training

12,500
25,000
25,000
Advertising
3,000
6,000
6,000
Accounting/Finance
2,000
4,000
4,000
Depreciation
3,000
6,000
6,000
2,000
4,000
4,000
Utilities/Telephone
5,000
10,000
10,000
Insurance
5,000
10,000
10,000
Property Taxes
2,000
4,000
4,000
10,000
20,000
20,000
Interest
Bad Debts
4,000
8,000
8,000
Total Expenses
48,500
97,000
97,000
Net Profit
(5,000)
(10,000)
(10,000)
Green Team
Last Turn to
Date
Revenue/ Sales
Room Sales
Front Office
Restaurant
Kitchen
Turn 2
Management
No Action
Result
Turn Results
to Date

100,000
200,000
200,000
Food
50,000
100,000
100,000
Beverage
13,000
26,000
26,000
1,000
2,000
2,000
Telephone
1,000
2,000
2,000
165,000
330,000
330,000
Total Revenue
Cost of Goods Sold
Room Costs
20,000
40,000
40,000
Food Costs
25,000
50,000
50,000
6,500
13,000
13,000
70,000
140,000
140,000
121,500
243,000
243,000
43,500
87,000
87,000
Beverage Costs
Wages
Total Cost
Gross Profit
Expenses
Salaries / Training

12,500
25,000
25,000
Advertising
3,000
6,000
6,000
Accounting/Finance
2,000
4,000
4,000
Depreciation
3,000
6,000
6,000
2,000
4,000
4,000
Utilities/Telephone
5,000
10,000
10,000
Insurance
5,000
10,000
10,000
Property Taxes
2,000
4,000
4,000
10,000
20,000
20,000
Interest
Bad Debts
4,000
8,000
8,000
Total Expenses
48,500
97,000
97,000
Net Profit
(5,000)
(10,000)
(10,000)
Yellow Team
Last Turn to
Date
Revenue/ Sales
Room Sales
Front Office
Restaurant
Kitchen
Turn 2
Management
No Action
Result
Turn Results
to Date

100,000
200,000
200,000
Food
50,000
100,000
100,000
Beverage
13,000
26,000
26,000
1,000
2,000
2,000
Telephone
1,000
2,000
2,000
165,000
330,000
330,000
Total Revenue
Cost of Goods Sold
Room Costs
20,000
40,000
40,000
Food Costs
25,000
50,000
50,000
6,500
13,000
13,000
70,000
140,000
140,000
121,500
243,000
243,000
43,500
87,000
87,000
Beverage Costs
Wages
Total Cost
Gross Profit
Expenses
Salaries / Training

12,500
25,000
25,000
Advertising
3,000
6,000
6,000
Accounting/Finance
2,000
4,000
4,000
Depreciation
3,000
6,000
6,000
2,000
4,000
4,000
Utilities/Telephone
5,000
10,000
10,000
Insurance
5,000
10,000
10,000
Property Taxes
2,000
4,000
4,000
10,000
20,000
20,000
Interest
Bad Debts
4,000
8,000
8,000
Total Expenses
48,500
97,000
97,000
Net Profit
(5,000)
(10,000)
(10,000)
Profit
Profit Results
0
(2,000)
(4,000)
(6,000)
(8,000)
(10,000)
(12,000)
(14,000)
(16,000)
Turn
Red Team
No Action Result
Red Team
Blue Team
Green Team
Yellow Team
Blue Team
1
(5,000)
(5,000)
(5,000)
(5,000)
(5,000)
2
(10,000)
(10,000)
(10,000)
(10,000)
(10,000)
Green Team
3
-15000
(15,000)
(15,000)
(15,000)
(15,000)
Yellow Team
4
No Action Result
6
1
50
50
50
50
50
No Action Result
Red Team
Blue Team
Green Team
Yellow Team
2
50
50
50
50
50
3
50
50
50
50
50
4
50
5
50
6
50
7
50
8
50
Room Occupancy
60
Percentage
50
40
30
20
10
0
1
Turn Number
Red Team
Blue Team
Green Team
Yellow Team
No Action Result
Red Team
Last Turn to
Date
Revenue/ Sales
Front Office
Restaurant
Kitchen
Turn 3
Management
No Action
Result
Turn Results
to Date
Room Sales
200,000
300,000
300,000
Food
100,000
150,000
150,000
26,000
39,000
39,000
2,000
3,000
3,000
Telephone
2,000
3,000
3,000
330,000
495,000
495,000
Beverage
Total Revenue
Cost of Goods Sold
Room Costs
40,000
60,000
60,000
Food Costs
50,000
75,000
75,000
Beverage Costs
13,000
19,500
19,500
Wages
140,000
210,000
210,000
Total Cost
243,000
364,500
364,500
87,000
130,500
130,500
Gross Profit
Expenses
Salaries / Training

25,000
37,500
37,500
Advertising
6,000
9,000
9,000
Accounting/Finance
4,000
6,000
6,000
Depreciation
6,000
9,000
9,000
4,000
6,000
6,000
Utilities/Telephone
10,000
15,000
15,000
Insurance
10,000
15,000
15,000
4,000
6,000
6,000
20,000
30,000
30,000
Property Taxes
Interest
Bad Debts
Total Expenses
Net Profit
8,000
12,000
12,000
97,000
145,500
145,500
(10,000)
(15,000)
(15,000)
Blue Team
Last Turn to
Date
Revenue/ Sales
Front Office
Restaurant
Kitchen
Turn 3
Management
No Action
Result
Turn Results
to Date
Room Sales
200,000
300,000
300,000
Food
100,000
150,000
150,000
26,000
39,000
39,000
2,000
3,000
3,000
Telephone
2,000
3,000
3,000
330,000
495,000
495,000
Beverage
Total Revenue
Cost of Goods Sold
Room Costs
40,000
60,000
60,000
Food Costs
50,000
75,000
75,000
Beverage Costs
13,000
19,500
19,500
Wages
140,000
210,000
210,000
Total Cost
243,000
364,500
364,500
87,000
130,500
130,500
Gross Profit
Expenses
Salaries / Training

25,000
37,500
37,500
Advertising
6,000
9,000
9,000
Accounting/Finance
4,000
6,000
6,000
Depreciation
6,000
9,000
9,000
4,000
6,000
6,000
Utilities/Telephone
10,000
15,000
15,000
Insurance
10,000
15,000
15,000
4,000
6,000
6,000
20,000
30,000
30,000
Property Taxes
Interest
Bad Debts
Total Expenses
Net Profit
8,000
12,000
12,000
97,000
145,500
145,500
(10,000)
(15,000)
(15,000)
Green Team
Last Turn to
Date
Revenue/ Sales
Front Office
Restaurant
Kitchen
Turn 3
Management
No Action
Result
Turn Results
to Date
Room Sales
200,000
300,000
300,000
Food
100,000
150,000
150,000
26,000
39,000
39,000
2,000
3,000
3,000
Telephone
2,000
3,000
3,000
330,000
495,000
495,000
Beverage
Total Revenue
Cost of Goods Sold
Room Costs
40,000
60,000
60,000
Food Costs
50,000
75,000
75,000
Beverage Costs
13,000
19,500
19,500
Wages
140,000
210,000
210,000
Total Cost
243,000
364,500
364,500
87,000
130,500
130,500
Gross Profit
Expenses
Salaries / Training

25,000
37,500
37,500
Advertising
6,000
9,000
9,000
Accounting/Finance
4,000
6,000
6,000
Depreciation
6,000
9,000
9,000
4,000
6,000
6,000
Utilities/Telephone
10,000
15,000
15,000
Insurance
10,000
15,000
15,000
4,000
6,000
6,000
20,000
30,000
30,000
Property Taxes
Interest
Bad Debts
Total Expenses
Net Profit
8,000
12,000
12,000
97,000
145,500
145,500
(10,000)
(15,000)
(15,000)
Yellow Team
Last Turn to
Date
Revenue/ Sales
Front Office
Restaurant
Kitchen
Turn 3
Management
No Action
Result
Turn Results
to Date
Room Sales
200,000
300,000
300,000
Food
100,000
150,000
150,000
26,000
39,000
39,000
2,000
3,000
3,000
Telephone
2,000
3,000
3,000
330,000
495,000
495,000
Beverage
Total Revenue
Cost of Goods Sold
Room Costs
40,000
60,000
60,000
Food Costs
50,000
75,000
75,000
Beverage Costs
13,000
19,500
19,500
Wages
140,000
210,000
210,000
Total Cost
243,000
364,500
364,500
87,000
130,500
130,500
Gross Profit
Expenses
Salaries / Training

25,000
37,500
37,500
Advertising
6,000
9,000
9,000
Accounting/Finance
4,000
6,000
6,000
Depreciation
6,000
9,000
9,000
4,000
6,000
6,000
Utilities/Telephone
10,000
15,000
15,000
Insurance
10,000
15,000
15,000
4,000
6,000
6,000
20,000
30,000
30,000
Property Taxes
Interest
Bad Debts
Total Expenses
Net Profit
8,000
12,000
12,000
97,000
145,500
145,500
(10,000)
(15,000)
(15,000)

Profit Results
0
1
Profit
(5,000)
(10,000)
(15,000)
(20,000)
(25,000)
Turn
Red Team
No Action Result
Red Team
Blue Team
Green Team
Yellow Team
Blue Team
1
(5,000)
(5,000)
(5,000)
(5,000)
(5,000)
2
(10,000)
(10,000)
(10,000)
(10,000)
(10,000)
Green Team
3
-15000
(15,000)
(15,000)
(15,000)
(15,000)
4
-20000
(20,000)
(20,000)
(20,000)
(20,000)
Yellow Team
5
No Action Result
6
1
50
50
50
50
50
No Action Result
Red Team
Blue Team
Green Team
Yellow Team
2
50
50
50
50
50
3
50
50
50
50
50
4
50
50
50
50
50
5
50
6
50
7
50
8
50
Room Occupancy
60
Percentage
50
40
30
20
10
0
1
Turn Number
Red Team
Blue Team
Green Team
Yellow Team
No Action Result
Red Team
Green Team
Yellow Team
No Action Result
Red Team
Blue Team
Last Turn to
Date
Revenue/ Sales
Front Office
Restaurant
Kitchen
Turn 4
Management
No Action
Result
Turn Results
to Date
Room Sales
300,000
400,000
400,000
Food
150,000
200,000
200,000
39,000
52,000
52,000
3,000
4,000
4,000
Telephone
3,000
4,000
4,000
495,000
660,000
660,000
Beverage
Total Revenue
Cost of Goods Sold
Room Costs
60,000
80,000
80,000
Food Costs
75,000
100,000
100,000
Beverage Costs
19,500
26,000
26,000
Wages
210,000
280,000
280,000
Total Cost
364,500
486,000
486,000
Gross Profit
130,500
174,000
174,000
Expenses
Salaries / Training

37,500
50,000
50,000
Advertising
9,000
12,000
12,000
Accounting/Finance
6,000
8,000
8,000
Depreciation
9,000
12,000
12,000
6,000
8,000
8,000
Utilities/Telephone
15,000
20,000
20,000
Insurance
15,000
20,000
20,000
6,000
8,000
8,000
30,000
40,000
40,000
Property Taxes
Interest
Bad Debts
Total Expenses
12,000
145,500
16,000
16,000
194,000
194,000
Net Profit
(15,000)
(20,000)
Blue Team
Last Turn to
Date
Revenue/ Sales
Front Office
Restaurant
Kitchen
(20,000)
Turn 4
Management
No Action
Result
Turn Results
to Date
Room Sales
300,000
400,000
400,000
Food
150,000
200,000
200,000
39,000
52,000
52,000
3,000
4,000
4,000
Telephone
3,000
4,000
4,000
495,000
660,000
660,000
Beverage
Total Revenue
Cost of Goods Sold
Room Costs
60,000
80,000
80,000
Food Costs
75,000
100,000
100,000
Beverage Costs
19,500
26,000
26,000
Wages
210,000
280,000
280,000
Total Cost
364,500
486,000
486,000
Gross Profit
130,500
174,000
174,000
Expenses
Salaries / Training

37,500
50,000
50,000
Advertising
9,000
12,000
12,000
Accounting/Finance
6,000
8,000
8,000
Depreciation
9,000
12,000
12,000
6,000
8,000
8,000
Utilities/Telephone
15,000
20,000
20,000
Insurance
15,000
20,000
20,000
6,000
8,000
8,000
30,000
40,000
40,000
Property Taxes
Interest
Bad Debts
Total Expenses
12,000
145,500
16,000
16,000
194,000
194,000
Net Profit
(15,000)
(20,000)
Green Team
Last Turn to
Date
Revenue/ Sales
Front Office
Restaurant
Kitchen
(20,000)
Turn 4
Management
No Action
Result
Turn Results
to Date
Room Sales
300,000
400,000
400,000
Food
150,000
200,000
200,000
39,000
52,000
52,000
3,000
4,000
4,000
Telephone
3,000
4,000
4,000
495,000
660,000
660,000
Beverage
Total Revenue
Cost of Goods Sold
Room Costs
60,000
80,000
80,000
Food Costs
75,000
100,000
100,000
Beverage Costs
19,500
26,000
26,000
Wages
210,000
280,000
280,000
Total Cost
364,500
486,000
486,000
Gross Profit
130,500
174,000
174,000
Expenses
Salaries / Training

37,500
50,000
50,000
Advertising
9,000
12,000
12,000
Accounting/Finance
6,000
8,000
8,000
Depreciation
9,000
12,000
12,000
6,000
8,000
8,000
Utilities/Telephone
15,000
20,000
20,000
Insurance
15,000
20,000
20,000
6,000
8,000
8,000
30,000
40,000
40,000
Property Taxes
Interest
Bad Debts
Total Expenses
12,000
145,500
16,000
16,000
194,000
194,000
Net Profit
(15,000)
(20,000)
Yellow Team
Last Turn to
Date
Revenue/ Sales
Front Office
Restaurant
Kitchen
(20,000)
Turn 4
Management
No Action
Result
Turn Results
to Date
Room Sales
300,000
400,000
400,000
Food
150,000
200,000
200,000
39,000
52,000
52,000
3,000
4,000
4,000
Telephone
3,000
4,000
4,000
495,000
660,000
660,000
Beverage
Total Revenue
Cost of Goods Sold
Room Costs
60,000
80,000
80,000
Food Costs
75,000
100,000
100,000
Beverage Costs
19,500
26,000
26,000
Wages
210,000
280,000
280,000
Total Cost
364,500
486,000
486,000
Gross Profit
130,500
174,000
174,000
Expenses
Salaries / Training

37,500
50,000
50,000
Advertising
9,000
12,000
12,000
Accounting/Finance
6,000
8,000
8,000
Depreciation
9,000
12,000
12,000
6,000
8,000
8,000
Utilities/Telephone
15,000
20,000
20,000
Insurance
15,000
20,000
20,000
6,000
8,000
8,000
30,000
40,000
40,000
Property Taxes
Interest
Bad Debts
Total Expenses
12,000
145,500
16,000
16,000
194,000
194,000
Net Profit
(15,000)
(20,000)
(20,000)

Profit Results
0
Profit
(5,000)
(10,000)
(15,000)
(20,000)
(25,000)
(30,000)
Turn
Red Team
No Action Result
Red Team
Blue Team
Green Team
Yellow Team
Blue Team
1
(5,000)
(5,000)
(5,000)
(5,000)
(5,000)
2
(10,000)
(10,000)
(10,000)
(10,000)
(10,000)
Green Team
3
-15000
(15,000)
(15,000)
(15,000)
(15,000)
4
-20000
(20,000)
(20,000)
(20,000)
(20,000)
Yellow Team
5
-25000
(25,000)
(25,000)
(25,000)
(25,000)
No Action Result
6
1
50
50
50
50
50
No Action Result
Red Team
Blue Team
Green Team
Yellow Team
2
50
50
50
50
50
3
50
50
50
50
50
4
50
50
50
50
50
5
50
50
50
50
50
6
50
7
50
8
50
Room Occupancy
60
Percentage
50
40
30
20
10
0
1
Turn Number
Red Team
Blue Team
Green Team
Yellow Team
No Action Result
Red Team
Last Turn to
Date
Revenue/ Sales
Front Office
Restaurant
Kitchen
Turn 5
Management
No Action
Result
Turn Results
to Date
Room Sales
400,000
500,000
500,000
Food
200,000
250,000
250,000
52,000
65,000
65,000
4,000
5,000
5,000
Telephone
4,000
5,000
5,000
660,000
825,000
825,000
Beverage
Total Revenue
Cost of Goods Sold
Room Costs
80,000
100,000
100,000
Food Costs
100,000
125,000
125,000
26,000
32,500
32,500
Wages
280,000
350,000
350,000
Total Cost
486,000
607,500
607,500
Gross Profit
174,000
217,500
217,500
Beverage Costs
Expenses
Salaries / Training
50,000
62,500
62,500
Advertising
12,000
15,000
15,000
8,000
10,000
10,000
12,000
15,000
15,000
Accounting/Finance
Depreciation
8,000
10,000
10,000
Utilities/Telephone
20,000
25,000
25,000
Insurance
20,000
25,000
25,000
8,000
10,000
10,000
Interest
40,000
50,000
50,000
Bad Debts
16,000
Total Expenses
194,000
Net Profit
(20,000)
Property Taxes
20,000
20,000
242,500
242,500
(25,000)
(25,000)
Blue Team
Last Turn to
Date
Revenue/ Sales
Front Office
Restaurant
Kitchen
Turn 5
Management
No Action
Result
Turn Results
to Date
Room Sales
400,000
500,000
500,000
Food
200,000
250,000
250,000
52,000
65,000
65,000
4,000
5,000
5,000
Telephone
4,000
5,000
5,000
660,000
825,000
825,000
Beverage
Total Revenue
Cost of Goods Sold
Room Costs
80,000
100,000
100,000
Food Costs
100,000
125,000
125,000
26,000
32,500
32,500
Wages
280,000
350,000
350,000
Total Cost
486,000
607,500
607,500
Gross Profit
174,000
217,500
217,500
Beverage Costs
Expenses
Salaries / Training
50,000
62,500
62,500
Advertising
12,000
15,000
15,000
8,000
10,000
10,000
12,000
15,000
15,000
Accounting/Finance
Depreciation
8,000
10,000
10,000
Utilities/Telephone
20,000
25,000
25,000
Insurance
20,000
25,000
25,000
8,000
10,000
10,000
Interest
40,000
50,000
50,000
Bad Debts
16,000
Total Expenses
194,000
Net Profit
(20,000)
Property Taxes
20,000
20,000
242,500
242,500
(25,000)
(25,000)
Green Team
Last Turn to
Date
Revenue/ Sales
Front Office
Restaurant
Kitchen
Turn 5
Management
No Action
Result
Turn Results
to Date
Room Sales
400,000
500,000
500,000
Food
200,000
250,000
250,000
52,000
65,000
65,000
4,000
5,000
5,000
Telephone
4,000
5,000
5,000
660,000
825,000
825,000
Beverage
Total Revenue
Cost of Goods Sold
Room Costs
80,000
100,000
100,000
Food Costs
100,000
125,000
125,000
26,000
32,500
32,500
Wages
280,000
350,000
350,000
Total Cost
486,000
607,500
607,500
Gross Profit
174,000
217,500
217,500
Beverage Costs
Expenses
Salaries / Training
50,000
62,500
62,500
Advertising
12,000
15,000
15,000
8,000
10,000
10,000
12,000
15,000
15,000
Accounting/Finance
Depreciation
8,000
10,000
10,000
Utilities/Telephone
20,000
25,000
25,000
Insurance
20,000
25,000
25,000
8,000
10,000
10,000
Interest
40,000
50,000
50,000
Bad Debts
16,000
Total Expenses
194,000
Net Profit
(20,000)
Property Taxes
20,000
20,000
242,500
242,500
(25,000)
(25,000)
Yellow Team
Last Turn to
Date
Revenue/ Sales
Front Office
Restaurant
Kitchen
Turn 5
Management
No Action
Result
Turn Results
to Date
Room Sales
400,000
500,000
500,000
Food
200,000
250,000
250,000
52,000
65,000
65,000
4,000
5,000
5,000
Telephone
4,000
5,000
5,000
660,000
825,000
825,000
Beverage
Total Revenue
Cost of Goods Sold
Room Costs
80,000
100,000
100,000
Food Costs
100,000
125,000
125,000
26,000
32,500
32,500
Wages
280,000
350,000
350,000
Total Cost
486,000
607,500
607,500
Gross Profit
174,000
217,500
217,500
Beverage Costs
Expenses
Salaries / Training
50,000
62,500
62,500
Advertising
12,000
15,000
15,000
8,000
10,000
10,000
12,000
15,000
15,000
Accounting/Finance
Depreciation
8,000
10,000
10,000
Utilities/Telephone
20,000
25,000
25,000
Insurance
20,000
25,000
25,000
8,000
10,000
10,000
Interest
40,000
50,000
50,000
Bad Debts
16,000
Total Expenses
194,000
Net Profit
(20,000)
Property Taxes
20,000
20,000
242,500
242,500
(25,000)
(25,000)

Profit Results
0
(5,000)
Profit
(10,000)
(15,000)
(20,000)
(25,000)
(30,000)
(35,000)
Turn
Red Team
No Action Result
Red Team
Blue Team
Green Team
Yellow Team
Blue Team
1
(5,000)
(5,000)
(5,000)
(5,000)
(5,000)
2
(10,000)
(10,000)
(10,000)
(10,000)
(10,000)
Green Team
3
-15000
(15,000)
(15,000)
(15,000)
(15,000)
4
-20000
(20,000)
(20,000)
(20,000)
(20,000)
Yellow Team
5
-25000
(25,000)
(25,000)
(25,000)
(25,000)
6
-30000
(30,000)
(30,000)
(30,000)
(30,000)
No Action Result
7
1
50
50
50
50
50
No Action Result
Red Team
Blue Team
Green Team
Yellow Team
2
50
50
50
50
50
3
50
50
50
50
50
4
50
50
50
50
50
5
50
50
50
50
50
6
50
50
50
50
50
7
50
8
50
Room Occupancy
60
Percentage
50
40
30
20
10
0
1
Turn Number
Red Team
Blue Team
Green Team
Yellow Team
No Action Result
Red Team
Last Turn to
Date
Revenue/ Sales
Front Office
Restaurant
Kitchen
Turn 6
Management
No Action
Result
Turn Results
to Date
Room Sales
500,000
600,000
600,000
Food
250,000
300,000
300,000
65,000
78,000
78,000
5,000
6,000
6,000
Telephone
5,000
6,000
6,000
825,000
990,000
990,000
Beverage
Total Revenue
Cost of Goods Sold
Room Costs
100,000
120,000
120,000
Food Costs
125,000
150,000
150,000
32,500
39,000
39,000
Wages
350,000
420,000
420,000
Total Cost
607,500
729,000
729,000
Gross Profit
217,500
261,000
261,000
Beverage Costs
Expenses
Salaries / Training
62,500
75,000
75,000
Advertising
15,000
18,000
18,000
Accounting/Finance
10,000
12,000
12,000
Depreciation
15,000
18,000
18,000
10,000
12,000
12,000
Utilities/Telephone
25,000
30,000
30,000
Insurance
25,000
30,000
30,000
Property Taxes
10,000
12,000
12,000
Interest
50,000
60,000
60,000
Bad Debts
20,000
Total Expenses
242,500
Net Profit
(25,000)
24,000
24,000
291,000
291,000
(30,000)
(30,000)
Blue Team
Last Turn to
Date
Revenue/ Sales
Front Office
Restaurant
Kitchen
Turn 6
Management
No Action
Result
Turn Results
to Date
Room Sales
500,000
600,000
600,000
Food
250,000
300,000
300,000
65,000
78,000
78,000
5,000
6,000
6,000
Telephone
5,000
6,000
6,000
825,000
990,000
990,000
Beverage
Total Revenue
Cost of Goods Sold
Room Costs
100,000
120,000
120,000
Food Costs
125,000
150,000
150,000
32,500
39,000
39,000
Wages
350,000
420,000
420,000
Total Cost
607,500
729,000
729,000
Gross Profit
217,500
261,000
261,000
Beverage Costs
Expenses
Salaries / Training
62,500
75,000
75,000
Advertising
15,000
18,000
18,000
Accounting/Finance
10,000
12,000
12,000
Depreciation
15,000
18,000
18,000
10,000
12,000
12,000
Utilities/Telephone
25,000
30,000
30,000
Insurance
25,000
30,000
30,000
Property Taxes
10,000
12,000
12,000
Interest
50,000
60,000
60,000
Bad Debts
20,000
Total Expenses
242,500
Net Profit
(25,000)
24,000
24,000
291,000
291,000
(30,000)
(30,000)
Green Team
Last Turn to
Date
Revenue/ Sales
Front Office
Restaurant
Kitchen
Turn 6
Management
No Action
Result
Turn Results
to Date
Room Sales
500,000
600,000
600,000
Food
250,000
300,000
300,000
65,000
78,000
78,000
5,000
6,000
6,000
Telephone
5,000
6,000
6,000
825,000
990,000
990,000
Beverage
Total Revenue
Cost of Goods Sold
Room Costs
100,000
120,000
120,000
Food Costs
125,000
150,000
150,000
32,500
39,000
39,000
Wages
350,000
420,000
420,000
Total Cost
607,500
729,000
729,000
Gross Profit
217,500
261,000
261,000
Beverage Costs
Expenses
Salaries / Training
62,500
75,000
75,000
Advertising
15,000
18,000
18,000
Accounting/Finance
10,000
12,000
12,000
Depreciation
15,000
18,000
18,000
10,000
12,000
12,000
Utilities/Telephone
25,000
30,000
30,000
Insurance
25,000
30,000
30,000
Property Taxes
10,000
12,000
12,000
Interest
50,000
60,000
60,000
Bad Debts
20,000
Total Expenses
242,500
Net Profit
(25,000)
24,000
24,000
291,000
291,000
(30,000)
(30,000)
Yellow Team
Last Turn to
Date
Revenue/ Sales
Front Office
Restaurant
Kitchen
Turn 6
Management
No Action
Result
Turn Results
to Date
Room Sales
500,000
600,000
600,000
Food
250,000
300,000
300,000
65,000
78,000
78,000
5,000
6,000
6,000
Telephone
5,000
6,000
6,000
825,000
990,000
990,000
Beverage
Total Revenue
Cost of Goods Sold
Room Costs
100,000
120,000
120,000
Food Costs
125,000
150,000
150,000
32,500
39,000
39,000
Wages
350,000
420,000
420,000
Total Cost
607,500
729,000
729,000
Gross Profit
217,500
261,000
261,000
Beverage Costs
Expenses
Salaries / Training
62,500
75,000
75,000
Advertising
15,000
18,000
18,000
Accounting/Finance
10,000
12,000
12,000
Depreciation
15,000
18,000
18,000
10,000
12,000
12,000
Utilities/Telephone
25,000
30,000
30,000
Insurance
25,000
30,000
30,000
Property Taxes
10,000
12,000
12,000
Interest
50,000
60,000
60,000
Bad Debts
20,000
Total Expenses
242,500
Net Profit
(25,000)
24,000
24,000
291,000
291,000
(30,000)
(30,000)
Profit
Profit Results
0
(5,000)
(10,000)
(15,000)
(20,000)
(25,000)
(30,000)
(35,000)
(40,000)
Turn
Red Team
No Action Result
Red Team
Blue Team
Green Team
Yellow Team
Blue Team
1
(5,000)
(5,000)
(5,000)
(5,000)
(5,000)
2
(10,000)
(10,000)
(10,000)
(10,000)
(10,000)
Green Team
3
-15000
(15,000)
(15,000)
(15,000)
(15,000)
4
-20000
(20,000)
(20,000)
(20,000)
(20,000)
Yellow Team
5
-25000
(25,000)
(25,000)
(25,000)
(25,000)
6
-30000
(30,000)
(30,000)
(30,000)
(30,000)
No Action Result
7
-35000
(35,000)
(35,000)
(35,000)
(35,000)
1
50
50
50
50
50
No Action Result
Red Team
Blue Team
Green Team
Yellow Team
2
50
50
50
50
50
3
50
50
50
50
50
4
50
50
50
50
50
5
50
50
50
50
50
6
50
50
50
50
50
7
50
50
50
50
50
8
50
Room Occupancy
60
Percentage
50
40
30
20
10
0
1
Turn Number
Red Team
Blue Team
Green Team
Yellow Team
No Action Result
Red Team
Last Turn to
Date
Revenue/ Sales
Front Office
Restaurant
Kitchen
Management
No Action
Result
Room Sales
600,000
700,000
Food
300,000
350,000
78,000
91,000
6,000
7,000
Telephone
6,000
990,000
Beverage
Total Revenue
Cost of Goods Sold
7,000
0
1,155,000
Room Costs
120,000
140,000
Food Costs
150,000
175,000
39,000
45,500
Wages
420,000
490,000
Total Cost
729,000
850,500
Gross Profit
261,000
304,500
Beverage Costs
Expenses
Salaries / Training
75,000
87,500
Advertising
18,000
21,000
Accounting/Finance
12,000
Depreciation
18,000
12,000
14,000
Utilities/Telephone
30,000
35,000
Insurance
30,000
35,000
Property Taxes
12,000
14,000
Interest
60,000
Bad Debts
24,000
Total Expenses
291,000
339,500
Net Profit
(30,000)
(35,000)
14,000
21,000
70,000
28,000
Blue Team
Last Turn to
Date
Revenue/ Sales
Front Office
Restaurant
Kitchen
Management
No Action
Result
Room Sales
600,000
700,000
Food
300,000
350,000
78,000
91,000
6,000
7,000
Telephone
6,000
990,000
Beverage
Total Revenue
Cost of Goods Sold
7,000
0
1,155,000
Room Costs
120,000
140,000
Food Costs
150,000
175,000
39,000
45,500
Wages
420,000
490,000
Total Cost
729,000
850,500
Gross Profit
261,000
304,500
Beverage Costs
Expenses
Salaries / Training
75,000
87,500
Advertising
18,000
21,000
Accounting/Finance
12,000
14,000
Depreciation
18,000
21,000
12,000
14,000
Utilities/Telephone
30,000
35,000
Insurance
30,000
35,000
Property Taxes
12,000
14,000
Interest
60,000
Bad Debts
24,000
Total Expenses
291,000
339,500
Net Profit
(30,000)
(35,000)
70,000
28,000
Green Team
Last Turn to
Date
Revenue/ Sales
Front Office
Restaurant
Kitchen
Management
No Action
Result
Room Sales
600,000
700,000
Food
300,000
350,000
78,000
91,000
6,000
7,000
Telephone
6,000
990,000
Beverage
Total Revenue
Cost of Goods Sold
7,000
0
1,155,000
Room Costs
120,000
140,000
Food Costs
150,000
175,000
39,000
45,500
Wages
420,000
490,000
Total Cost
729,000
850,500
Gross Profit
261,000
304,500
Beverage Costs
Expenses
Salaries / Training
75,000
87,500
Advertising
18,000
21,000
Accounting/Finance
12,000
14,000
Depreciation
18,000
21,000
12,000
14,000
Utilities/Telephone
30,000
35,000
Insurance
30,000
35,000
Property Taxes
12,000
14,000
Interest
60,000
Bad Debts
24,000
Total Expenses
291,000
339,500
Net Profit
(30,000)
(35,000)
70,000
28,000
Yellow Team
Last Turn to
Date
Revenue/ Sales
Front Office
Restaurant
Kitchen
Management
No Action
Result
Room Sales
600,000
700,000
Food
300,000
350,000
78,000
91,000
6,000
7,000
Telephone
6,000
990,000
Beverage
Total Revenue
Cost of Goods Sold
7,000
0
1,155,000
Room Costs
120,000
140,000
Food Costs
150,000
175,000
39,000
45,500
Wages
420,000
490,000
Total Cost
729,000
850,500
Gross Profit
261,000
304,500
Beverage Costs
Expenses
Salaries / Training
75,000
87,500
Advertising
18,000
21,000
Accounting/Finance
12,000
14,000
Depreciation
18,000
21,000
12,000
14,000
Utilities/Telephone
30,000
35,000
Insurance
30,000
35,000
Property Taxes
12,000
14,000
Interest
60,000
Bad Debts
24,000
Total Expenses
291,000
339,500
Net Profit
(30,000)
(35,000)
70,000
28,000
Action Result
Turn 7
Turn Results
to Date
700,000
350,000
91,000
7,000
7,000
1,155,000
140,000
175,000
45,500
490,000
850,500
304,500
87,500
21,000
14,000
21,000
14,000
35,000
35,000
14,000
70,000
28,000
339,500
(35,000)
Turn 7
Turn Results
to Date
700,000
350,000
91,000
7,000
7,000
1,155,000
140,000
175,000
45,500
490,000
850,500
304,500
87,500
21,000
14,000
21,000
14,000
35,000
35,000
14,000
70,000
28,000
339,500
(35,000)
Turn 7
Turn Results
to Date
700,000
350,000
91,000
7,000
7,000
1,155,000
140,000
175,000
45,500
490,000
850,500
304,500
87,500
21,000
14,000
21,000
14,000
35,000
35,000
14,000
70,000
28,000
339,500
(35,000)
Turn 7
Turn Results
to Date
700,000
350,000
91,000
7,000
7,000
1,155,000
140,000
175,000
45,500
490,000
850,500
304,500
87,500
21,000
14,000
21,000
14,000
35,000
35,000
14,000
70,000
28,000
339,500
(35,000)
Profit
Profit Results
0
(5,000)
(10,000)
(15,000)
(20,000)
(25,000)
(30,000)
(35,000)
(40,000)
(45,000)
Turn
Red Team
No Action Result
Red Team
Blue Team
Green Team
Yellow Team
Blue Team
1
(5,000)
(5,000)
(5,000)
(5,000)
(5,000)
2
(10,000)
(10,000)
(10,000)
(10,000)
(10,000)
Green Team
3
-15000
(15,000)
(15,000)
(15,000)
(15,000)
4
-20000
(20,000)
(20,000)
(20,000)
(20,000)
Yellow Team
5
-25000
(25,000)
(25,000)
(25,000)
(25,000)
6
-30000
(30,000)
(30,000)
(30,000)
(30,000)
No Action Result
7
-35000
(35,000)
(35,000)
(35,000)
(35,000)
8
-40000
(40,000)
(40,000)
(40,000)
(40,000)
1
50
50
50
50
50
No Action Result
Red Team
Blue Team
Green Team
Yellow Team
2
50
50
50
50
50
3
50
50
50
50
50
4
50
50
50
50
50
5
50
50
50
50
50
6
50
50
50
50
50
7
50
50
50
50
50
8
50
50
50
50
50
Room Occupancy
60
Percentage
50
40
30
20
10
0
1
Turn Number
Red Team
Blue Team
Green Team
Yellow Team
No Action Result
Red Team
Last Turn to
Date
Revenue/ Sales
Front Office
Restaurant
Kitchen
Management
No Action
Result
Room Sales
700,000
800,000
Food
350,000
400,000
91,000
104,000
7,000
8,000
Telephone
7,000
1,155,000
Beverage
Total Revenue
Cost of Goods Sold
8,000
0
1,320,000
Room Costs
140,000
160,000
Food Costs
175,000
200,000
45,500
52,000
Wages
490,000
560,000
Total Cost
850,500
972,000
Gross Profit
304,500
348,000
Beverage Costs
Expenses
Salaries / Training
87,500
100,000
Advertising
21,000
24,000
Accounting/Finance
14,000
Depreciation
21,000
14,000
16,000
Utilities/Telephone
35,000
40,000
Insurance
35,000
40,000
Property Taxes
14,000
16,000
Interest
70,000
Bad Debts
28,000
Total Expenses
339,500
388,000
Net Profit
(35,000)
(40,000)
16,000
24,000
80,000
32,000
Blue Team
Last Turn to
Date
Revenue/ Sales
Front Office
Restaurant
Kitchen
Management
No Action
Result
Room Sales
700,000
800,000
Food
350,000
400,000
91,000
104,000
7,000
8,000
Telephone
7,000
1,155,000
Beverage
Total Revenue
Cost of Goods Sold
8,000
0
1,320,000
Room Costs
140,000
160,000
Food Costs
175,000
200,000
45,500
52,000
Wages
490,000
560,000
Total Cost
850,500
972,000
Gross Profit
304,500
348,000
Beverage Costs
Expenses
Salaries / Training
87,500
100,000
Advertising
21,000
24,000
Accounting/Finance
14,000
16,000
Depreciation
21,000
24,000
14,000
16,000
Utilities/Telephone
35,000
40,000
Insurance
35,000
40,000
Property Taxes
14,000
16,000
Interest
70,000
Bad Debts
28,000
Total Expenses
339,500
388,000
Net Profit
(35,000)
(40,000)
80,000
32,000
Green Team
Last Turn to
Date
Revenue/ Sales
Front Office
Restaurant
Kitchen
Management
No Action
Result
Room Sales
700,000
800,000
Food
350,000
400,000
91,000
104,000
7,000
8,000
Telephone
7,000
1,155,000
Beverage
Total Revenue
Cost of Goods Sold
8,000
0
1,320,000
Room Costs
140,000
160,000
Food Costs
175,000
200,000
45,500
52,000
Wages
490,000
560,000
Total Cost
850,500
972,000
Gross Profit
304,500
348,000
Beverage Costs
Expenses
Salaries / Training
87,500
100,000
Advertising
21,000
24,000
Accounting/Finance
14,000
16,000
Depreciation
21,000
24,000
14,000
16,000
Utilities/Telephone
35,000
40,000
Insurance
35,000
40,000
Property Taxes
14,000
16,000
Interest
70,000
Bad Debts
28,000
Total Expenses
339,500
388,000
Net Profit
(35,000)
(40,000)
80,000
32,000
Yellow Team
Last Turn to
Date
Revenue/ Sales
Front Office
Restaurant
Kitchen
Management
No Action
Result
Room Sales
700,000
800,000
Food
350,000
400,000
91,000
104,000
7,000
8,000
Telephone
7,000
1,155,000
Beverage
Total Revenue
Cost of Goods Sold
8,000
0
1,320,000
Room Costs
140,000
160,000
Food Costs
175,000
200,000
45,500
52,000
Wages
490,000
560,000
Total Cost
850,500
972,000
Gross Profit
304,500
348,000
Beverage Costs
Expenses
Salaries / Training
87,500
100,000
Advertising
21,000
24,000
Accounting/Finance
14,000
16,000
Depreciation
21,000
24,000
14,000
16,000
Utilities/Telephone
35,000
40,000
Insurance
35,000
40,000
Property Taxes
14,000
16,000
Interest
70,000
Bad Debts
28,000
Total Expenses
339,500
388,000
Net Profit
(35,000)
(40,000)
80,000
32,000
Action Result
Turn 8
Turn Results
to Date
800,000
400,000
104,000
8,000
8,000
1,320,000
160,000
200,000
52,000
560,000
972,000
348,000
100,000
24,000
16,000
24,000
16,000
40,000
40,000
16,000
80,000
32,000
388,000
(40,000)
Turn 8
Turn Results
to Date
800,000
400,000
104,000
8,000
8,000
1,320,000
160,000
200,000
52,000
560,000
972,000
348,000
100,000
24,000
16,000
24,000
16,000
40,000
40,000
16,000
80,000
32,000
388,000
(40,000)
Turn 8
Turn Results
to Date
800,000
400,000
104,000
8,000
8,000
1,320,000
160,000
200,000
52,000
560,000
972,000
348,000
100,000
24,000
16,000
24,000
16,000
40,000
40,000
16,000
80,000
32,000
388,000
(40,000)
Turn 8
Turn Results
to Date
800,000
400,000
104,000
8,000
8,000
1,320,000
160,000
200,000
52,000
560,000
972,000
348,000
100,000
24,000
16,000
24,000
16,000
40,000
40,000
16,000
80,000
32,000
388,000
(40,000)
Formulii
Red
Profit Result
Turn
No Action
Team Result
Running Total
1
-4000
0
-4000
2
-4000
0
-8000
3
-4000
0
-12000
4
-4000
0
-16000
5
-4000
0
-20000
6
-4000
0
-24000
1
-5000
-5000
-1000
-100
1000
2
0
-10000
-2000
-300
2000
3
-2500
-15000
-3000
-200
3000
Turn number
1
0
2
0
0
3
0
0
0
4
0
0
0
0
5
0
0
0
0
0
6
0
0
0
0
0
0
Total
Turn number
1
0
2
0
0
3
0
0
0
4
0
0
0
0
5
0
0
0
0
0
6
0
0
0
0
0
0
Total
Front Office
Additionals
Option
Replacing Head
Installing Computer
Staff Training
New Head Choice
Unique Solution
Problem 1
Problem 2
Problem 3
Turn number
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
2
0
0
3
0
0
0
4
0
0
0
0
5
0
0
0
0
0
6
0
0
0
0
0
0
1
0
2
0
0
3
0
0
0
4
0
0
0
0
5
0
0
0
0
0
6
0
0
0
0
0
0
1
0
2
0
0
3
0
0
0
4
0
0
0
0
5
0
0
0
0
0
6
0
0
0
0
0
0
1
0
2
0
0
3
0
0
4
0
0
5
0
0
6
0
0
Problem 4
Turn number
Problem 5
Turn number
Problem 6
Turn number
Problem 7
Turn number
0
0
0
0
0
0
0
0
0
1
0
2
0
0
3
0
0
0
4
0
0
0
0
5
0
0
0
0
0
6
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Problem 8
Turn number
Additionals
Replacing Head
Installing New Computer
Staff Training
New head Choice
Unique Solution
2000
4000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
0
-2000
-2000
-2000
2000
3
-2500
-5000
-3000
-3000
3000
1000
Restaurant
Additionals
Option
Replacing Head
Installing New Tills
Staff Training
Pay Rise
Unique Solution
1
-5000
-1000
-1000
-1000
1000
Problem 1
Turn number
Total
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 2
Turn number
1
#REF!
2
#REF!
3
#REF!
4
#REF!
5
#REF!
6
#REF!
Total
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 3
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 4
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 5
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 6
Turn number
1
#REF!
2
#REF!
#REF!
3
#REF!
#REF!
#REF!
4
#REF!
#REF!
#REF!
#REF!
5
#REF!
#REF!
#REF!
#REF!
6
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 7
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 8
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Additionals
Replacing Head
#REF!
Staff Training
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
New head Choice
#REF!
Unique Solution
2000
Kitchen
Additionals
Option
Replacing Head
New Equipment
Staff Training
Pay Rise
Unique Solution
1
-5000
-5000
-2000
-1000
1000
2
0
-10000
-4000
-2000
2000
3
-2500
-15000
-6000
-3000
3000
4000
Problem 1
Turn number
1
#REF!
2
#REF!
#REF!
3
#REF!
#REF!
4
#REF!
#REF!
5
#REF!
#REF!
6
#REF!
#REF!
Total
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 2
Turn number
Total
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 3
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 4
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 5
Turn number
1
#REF!
2
#REF!
#REF!
3
#REF!
#REF!
#REF!
4
#REF!
#REF!
#REF!
#REF!
5
#REF!
#REF!
#REF!
#REF!
#REF!
6
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 6
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 7
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 8
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Additionals
Replacing Head
New Equipment
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Staff Training
#REF!
New head Choice
#REF!
Unique Solution
2000
Management
Additionals
Option
Replacing Deputy
Advertising
1
-5000
-10000
2
0
-20000
3
-2500
-30000
Staff Training
Pay Rise
Unique Solution
-4000
-4000
2000
-8000
-8000
5000
-12000
-12000
10000
Problem 1
Turn number
Total
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 2
Turn number
Total
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 3
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 4
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 5
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 6
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 7
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 8
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Additionals
Replacing Deputy
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Advertising
#REF!
Deputy Choice
#REF!
Pay Rise
#REF!
Unique Solution
2000
Formulii
Blue
Profit Result
Turn
No Action
Team Result
Running Total
1
-4000
0
-4000
2
-4000
0
-8000
3
-4000
0
-12000
4
-4000
0
-16000
5
-4000
0
-20000
6
-4000
0
-24000
1
-5000
-5000
-1000
-1000
1000
2
0
-10000
-2000
-2000
2000
3
-2500
-15000
-3000
-3000
3000
Turn number
1
0
2
0
0
3
0
0
0
4
0
0
0
0
5
0
0
0
0
0
6
0
0
0
0
0
0
Total
Turn number
1
0
2
0
0
3
0
0
0
4
0
0
0
0
5
0
0
0
0
0
6
0
0
0
0
0
0
Total
Front Office
Additionals
Option
Replacing Head
Installing Computer
Staff Training
Pay Rise
Unique Solution
Problem 1
Problem 2
Problem 3
Turn number
1
0
2
0
0
3
0
0
0
4
0
0
0
0
5
0
0
0
0
0
6
0
0
0
0
0
0
1
0
2
0
0
3
0
0
0
4
0
0
0
0
5
0
0
0
0
0
6
0
0
0
0
0
0
1
0
2
0
0
3
0
0
0
4
0
0
0
0
5
0
0
0
0
0
6
0
0
0
0
0
0
1
0
2
0
0
3
0
0
0
4
0
0
0
0
5
0
0
0
0
0
6
0
0
0
0
0
0
Problem 4
Turn number
Problem 5
Turn number
Problem 6
Turn number
Problem 7
Turn number
1
0
2
0
0
3
0
0
0
4
0
0
0
0
5
0
0
0
0
0
6
0
0
0
0
0
0
1
0
2
0
0
3
0
0
0
4
0
0
0
0
5
0
0
0
0
0
6
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Problem 8
Turn number
Additionals
Replacing Head
Staff Training
New head Choice
Unique Solution
2000
4000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
0
-2000
-2000
-2000
2000
3
-2500
-5000
-3000
-3000
3000
1000
Restaurant
Additionals
Option
Replacing Head
Staff Training
Pay Rise
Unique Solution
1
-5000
-1000
-1000
-1000
1000
Problem 1
Turn number
Total
Problem 2
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Turn number
Total
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 3
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 4
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 5
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 6
Turn number
1
#REF!
2
#REF!
3
#REF!
4
#REF!
5
#REF!
6
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 7
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 8
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Additionals
Replacing Head
#REF!
Staff Training
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
New head Choice
#REF!
Unique Solution
2000
Kitchen
Additionals
Option
Replacing Head
New Equipment
Staff Training
Pay Rise
Unique Solution
1
-5000
-5000
-2000
-1000
1000
2
0
-10000
-4000
-2000
2000
3
-2500
-15000
-6000
-3000
3000
4000
Problem 1
Turn number
Total
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 2
Turn number
Total
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 3
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 4
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 5
Turn number
1
#REF!
2
#REF!
#REF!
3
#REF!
#REF!
#REF!
4
#REF!
#REF!
#REF!
#REF!
5
#REF!
#REF!
#REF!
#REF!
6
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 6
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 7
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 8
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Additionals
Replacing Head
New Equipment
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Staff Training
#REF!
New head Choice
#REF!
Unique Solution
2000
Management
Additionals
Option
Replacing Deputy
Advertising
Staff Training
Pay Rise
Unique Solution
-5000
-10000
-4000
-4000
2000
0
-20000
-8000
-8000
5000
-2500
-30000
-12000
-12000
10000
Problem 1
Turn number
Total
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 2
Turn number
Total
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 3
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 4
Turn number
1
#REF!
2
#REF!
#REF!
3
#REF!
#REF!
#REF!
4
#REF!
#REF!
#REF!
#REF!
5
#REF!
#REF!
#REF!
#REF!
#REF!
6
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 5
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 6
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 7
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 8
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Additionals
Replacing Deputy
#REF!
Advertising
#REF!
Deputy Choice
#REF!
Pay Rise
#REF!
Unique Solution
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
2000
Formulii
Green
Profit Result
Turn
No Action
Team Result
Running Total
1
-4000
0
-4000
2
-4000
0
-8000
3
-4000
0
-12000
4
-4000
0
-16000
5
-4000
0
-20000
6
-4000
0
-24000
1
-5000
-5000
-1000
-1000
1000
2
0
-10000
-2000
-2000
2000
3
-2500
-15000
-3000
-3000
3000
Turn number
1
0
2
0
0
3
0
0
0
4
0
0
0
0
5
0
0
0
0
0
6
0
0
0
0
0
0
Total
1
0
2
0
0
3
0
0
0
4
0
0
0
0
5
0
0
0
0
0
6
0
0
0
0
0
0
Front Office
Additionals
Option
Replacing Head
Installing Computer
Staff Training
Pay Rise
Unique Solution
Problem 1
Problem 2
Turn number
Total
1
0
2
0
0
3
0
0
0
4
0
0
0
0
5
0
0
0
0
0
6
0
0
0
0
0
0
1
0
2
0
0
3
0
0
0
4
0
0
0
0
5
0
0
0
0
0
6
0
0
0
0
0
0
1
0
2
0
0
3
0
0
0
4
0
0
0
0
5
0
0
0
0
0
6
0
0
0
0
0
0
1
0
2
0
0
3
0
0
0
4
0
0
0
0
5
0
0
0
0
0
6
0
0
0
0
0
0
Problem 3
Turn number
Problem 4
Turn number
Problem 5
Turn number
Problem 6
Turn number
Problem 7
Turn number
1
0
2
0
0
3
0
0
0
4
0
0
0
0
5
0
0
0
0
0
6
0
0
0
0
0
0
1
0
2
0
0
3
0
0
0
4
0
0
0
0
5
0
0
0
0
0
6
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Problem 8
Turn number
Additionals
Replacing Head
Staff Training
New head Choice
Unique Solution
2000
4000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
0
-2000
-2000
-2000
2000
3
-2500
-5000
-3000
-3000
3000
1000
Restaurant
Additionals
Option
Replacing Head
Staff Training
Pay Rise
Unique Solution
1
-5000
-1000
-1000
-1000
1000
Problem 1
Turn number
1
#REF!
2
#REF!
#REF!
3
#REF!
#REF!
#REF!
4
#REF!
#REF!
#REF!
#REF!
5
#REF!
#REF!
#REF!
#REF!
#REF!
6
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Total
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 2
Turn number
Total
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 3
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 4
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 5
Turn number
Problem 6
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 7
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 8
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Additionals
Replacing Head
#REF!
Staff Training
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Unique Solution
#REF!
#REF!
#REF!
New head Choice
#REF!
2000
Kitchen
Additionals
Option
Replacing Head
New Equipment
Staff Training
Pay Rise
Unique Solution
1
-5000
-5000
-2000
-1000
1000
2
0
-10000
-4000
-2000
2000
3
-2500
-15000
-6000
-3000
3000
4000
Problem 1
Turn number
Total
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 2
Turn number
Total
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 3
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 4
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 5
Turn number
1
#REF!
2
#REF!
3
#REF!
4
#REF!
5
#REF!
6
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 6
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 7
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 8
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Additionals
Replacing Head
#REF!
New Equipment
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Staff Training
#REF!
New head Choice
#REF!
Unique Solution
2000
Management
Additionals
Option
Replacing Deputy
Advertising
Staff Training
Pay Rise
Unique Solution
1
-5000
-10000
-4000
-4000
2000
2
0
-20000
-8000
-8000
5000
3
-2500
-30000
-12000
-12000
10000
Problem 1
Turn number
Total
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 2
Turn number
Total
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 3
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 4
Turn number
1
#REF!
2
#REF!
#REF!
3
#REF!
#REF!
#REF!
4
#REF!
#REF!
#REF!
5
#REF!
#REF!
#REF!
6
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 5
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 6
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 7
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 8
Turn number
1
#REF!
2
#REF!
#REF!
3
#REF!
#REF!
#REF!
4
#REF!
#REF!
#REF!
#REF!
5
#REF!
#REF!
#REF!
#REF!
#REF!
6
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Additionals
Replacing Deputy
Advertising
#REF!
Deputy Choice
#REF!
Pay Rise
#REF!
Unique Solution
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
2000
Formulii
Yellow
Profit Result
Turn
No Action
Team Result
Running Total
1
-4000
0
-4000
2
-4000
0
-8000
3
-4000
0
-12000
4
-4000
0
-16000
5
-4000
0
-20000
6
-4000
0
-24000
1
-5000
-5000
-1000
-1000
1000
2
0
-10000
-2000
-2000
2000
3
-2500
-15000
-3000
-3000
3000
Turn number
1
0
2
0
0
3
0
0
0
4
0
0
0
0
5
0
0
0
0
0
6
0
0
0
0
0
0
Total
1
0
2
0
0
3
0
0
0
4
0
0
0
5
0
0
0
6
0
0
0
Front Office
Additionals
Option
Replacing Head
Installing Computer
Staff Training
Pay Rise
Unique Solution
Problem 1
Problem 2
Turn number
Total
0
0
0
0
0
1
0
2
0
0
3
0
0
0
4
0
0
0
0
5
0
0
0
0
0
6
0
0
0
0
0
0
1
0
2
0
0
3
0
0
0
4
0
0
0
0
5
0
0
0
0
0
6
0
0
0
0
0
0
1
0
2
0
0
3
0
0
0
4
0
0
0
0
5
0
0
0
0
0
6
0
0
0
0
0
0
1
0
2
0
0
3
0
0
0
4
0
0
0
0
5
0
0
0
0
0
6
0
0
0
0
0
0
Problem 3
Turn number
Problem 4
Turn number
Problem 5
Turn number
Problem 6
Turn number
1
0
2
0
0
3
0
0
0
4
0
0
0
0
5
0
0
0
0
0
6
0
0
0
0
0
0
1
0
2
0
0
3
0
0
0
4
0
0
0
0
5
0
0
0
0
0
6
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Problem 7
Turn number
Problem 8
Turn number
Additionals
Replacing Head
Staff Training
New head Choice
Unique Solution
2000
4000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
0
-2000
-2000
-2000
2000
3
-2500
-5000
-3000
-3000
3000
1000
Restaurant
Additionals
Option
Replacing Head
Staff Training
Pay Rise
Unique Solution
1
-5000
-1000
-1000
-1000
1000
Problem 1
Turn number
1
#REF!
2
#REF!
#REF!
3
#REF!
#REF!
#REF!
4
#REF!
#REF!
#REF!
#REF!
5
#REF!
#REF!
#REF!
#REF!
6
#REF!
#REF!
#REF!
#REF!
Total
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 2
Turn number
Total
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 3
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 4
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 5
Turn number
1
#REF!
2
#REF!
#REF!
3
#REF!
#REF!
#REF!
4
#REF!
#REF!
#REF!
#REF!
5
#REF!
#REF!
#REF!
#REF!
#REF!
6
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 6
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 7
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 8
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Additionals
Replacing Head
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Staff Training
#REF!
New head Choice
#REF!
Unique Solution
2000
Kitchen
Additionals
Option
Replacing Head
New Equipment
Staff Training
1
-5000
-5000
-2000
2
0
-10000
-4000
3
-2500
-15000
-6000
4000
Pay Rise
Unique Solution
-1000
1000
-2000
2000
-3000
3000
Problem 1
Turn number
Total
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 2
Turn number
Total
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 3
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 4
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 5
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 6
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 7
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 8
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Additionals
Replacing Head
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
New Equipment
#REF!
Staff Training
#REF!
New head Choice
#REF!
Unique Solution
2000
Management
Additionals
Option
Replacing Deputy
Advertising
Staff Training
Pay Rise
Unique Solution
1
-5000
-10000
-4000
-4000
2000
2
0
-20000
-8000
-8000
5000
3
-2500
-30000
-12000
-12000
10000
Problem 1
Turn number
Total
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 2
Turn number
Total
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 3
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 4
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 5
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 6
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 7
Turn number
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Problem 8
Turn number
1
#REF!
2
#REF!
#REF!
3
#REF!
#REF!
#REF!
4
#REF!
#REF!
#REF!
5
#REF!
#REF!
#REF!
6
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Additionals
Replacing Deputy
Advertising
#REF!
Deputy Choice
#REF!
Pay Rise
#REF!
Unique Solution
2000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
-4000
0
-28000
8
-4000
0
-32000
7
0
0
0
0
0
0
0
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8
0
0
0
0
0
0
0
0
0
7
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8
0
0
0
0
0
0
0
0
0
7
0
0
8
0
0
7
0
0
0
0
0
0
0
0
7
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
-4000
0
-28000
8
-4000
0
-32000
7
0
0
0
0
0
0
0
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7
0
0
0
0
0
0
0
0
7
0
0
0
0
0
0
0
0
7
0
0
0
0
0
0
0
0
7
0
0
0
0
0
0
0
0
7
0
0
0
0
0
0
0
0
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7
0
0
0
0
0
0
0
0
7
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
-4000
0
-28000
8
-4000
0
-32000
7
0
0
0
0
0
0
0
0
8
0
0
0
0
0
0
0
0
0
7
0
0
0
0
0
0
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7
0
0
0
0
0
0
0
0
7
0
0
0
0
0
0
0
0
7
0
0
0
0
0
0
0
0
7
0
0
0
0
0
0
0
0
0
0
0
0
0
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7
0
0
0
0
0
0
0
0
7
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
-4000
0
-28000
8
-4000
0
-32000
7
0
0
0
0
0
0
0
0
8
0
0
0
0
0
0
0
0
0
7
0
0
0
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8
0
0
0
0
0
0
0
0
0
7
0
0
0
0
0
0
8
0
0
0
0
0
0
7
0
0
0
0
0
0
0
0
7
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7
0
0
0
0
0
0
0
0
7
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7
#REF!
#REF!
#REF!
#REF!
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

Copy

Enviado por

Dados do documento

Direitos autorais

Formatos disponíveis

Compartilhar este documento

Compartilhar ou incorporar documento

Opções de compartilhamento

Você considera este documento útil?

Este conteúdo é inapropriado?

Direitos autorais:

Formatos disponíveis

Copy

Enviado por

Direitos autorais:

Formatos disponíveis

Hotel Simulation Game Lecturer Input

Additionals - Option 1,2 or 3

Additionals - Option 1,2 or 3

Additionals - Option 1,2 or 3

Additionals - Option 1,2 or 3

Additionals - Option 1,2 or 3

Replacing Head Receptionist

Turn 1 Profit Results

Calamity Towers Hotel Profit and Loss

Difference Your Team Made To Revenue

Conference Room Hire

Cost of Goods Sold

Difference Your Team Made To Costs

Difference Your Team Made To Expenses

Calamity Towers Hotel Profit and Loss

Difference Your Team Made To Revenue

Conference Room Hire

Cost of Goods Sold

Difference Your Team Made To Costs

Difference Your Team Made To Expenses

Calamity Towers Hotel Profit and Loss

Difference Your Team Made To Revenue

Conference Room Hire

Cost of Goods Sold

Difference Your Team Made To Costs

Difference Your Team Made To Expenses

Calamity Towers Hotel Profit and Loss

Difference Your Team Made To Revenue

Conference Room Hire

Cost of Goods Sold

Difference Your Team Made To Costs

Difference Your Team Made To Expenses

Turn 2 Profit Results

Calamity Towers Hotel Profit and Loss

Difference Your Team Made To Revenue

Conference Room Hire

Difference Your Team Made To Costs

Difference Your Team Made To Expenses

Calamity Towers Hotel Profit and Loss

Difference Your Team Made To Revenue

Conference Room Hire

Difference Your Team Made To Costs

Difference Your Team Made To Expenses

Calamity Towers Hotel Profit and Loss

Difference Your Team Made To Revenue

Conference Room Hire

Difference Your Team Made To Costs

Difference Your Team Made To Expenses

Calamity Towers Hotel Profit and Loss

Difference Your Team Made To Revenue

Conference Room Hire

Difference Your Team Made To Costs

Difference Your Team Made To Expenses

Turn 3 Profit Results

Calamity Towers Hotel Profit and Loss

Difference Your Team Made To Revenue

Conference Room Hire

Difference Your Team Made To Costs

Difference Your Team Made To Expenses

Calamity Towers Hotel Profit and Loss

Difference Your Team Made To Revenue

Conference Room Hire

Difference Your Team Made To Costs

Difference Your Team Made To Expenses